{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["fnd budget","fnd base rates","pre fnd budg","fnd enro","fnd enro explain","charterinfo","distinfo","inflat","decile","codes"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":1,"defined_names":35,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"fnd budget","index":0,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,4)","v":409}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,5)","v":201}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,6)","v":201}]
[]
[" F Y 2 1    F O U N D A T I O N    B U D G E T"]
[{"$f":"VLOOKUP(orderCHA,charterinfo_a,2)","v":"409 - ALMA DEL MAR Charter School - NEW BEDFORD pupils"}]
[null,null,"Items"," -  A L L    P U P I L S",null,null,null,null,null,null,null,"    -   S P E C I A L    P O P U L A T I O N    I N C R E M E N T S"]
[null,null,"Adj by"]
[null,null,"Wage","Pre-"," -- Kindergarten --",null,"Elem-"," Jr High/","High","Voca-",null,"Spec Ed In","Spec Ed",null,"English Learners"]
[null,null,"Fctr = w","School","Half","Full","entary","Middle","School","tional",null,"(3.79% of total)","Out","PK-5","6-8","9-12","EcoDis",null,"TOTAL**"]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "]
["  F O U N D A T I O N    E N R O L L M E N T",null,null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3), rate_chafnd,3)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,4)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,5)","v":103},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,6)","v":355},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,7)","v":185},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,8)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,9)","v":0},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,10)","v":24.369700000000002},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,11)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,12)","v":184},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,13)","v":18},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,14)","v":0},{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,15)","v":443},null,{"$f":"VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,16)","v":643}]
[" "," "," "," "," "," "," ",null,null," "," "," "," ",null,null,null," "," "," "]
[1,"Administration","w",{"$f":"'fnd base rates'!$C107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$C108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$C109*$D$28*F$12","v":41172.19},{"$f":"'fnd base rates'!$C110*$D$28*G$12","v":141904.15},{"$f":"'fnd base rates'!$C111*$D$28*H$12","v":73950.05},{"$f":"'fnd base rates'!$C112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$C113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$C114*$D$28*L$12","v":67231.372057},{"$f":"'fnd base rates'!$C115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$C116*$D$28*N$12","v":16915.120000000003},{"$f":"'fnd base rates'!$C117*$D$28*O$12","v":1730.8799999999999},{"$f":"'fnd base rates'!$C118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,3)*$D$28*Q$12","v":28148.22},null,{"$f":"SUM(D14:Q14)","v":371051.98205700004}]
[2,"Instructional Leadership","w",{"$f":"'fnd base rates'!$D107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$D108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$D109*$D$28*F$12","v":74360.850000000006},{"$f":"'fnd base rates'!$D110*$D$28*G$12","v":256292.25000000003},{"$f":"'fnd base rates'!$D111*$D$28*H$12","v":133560.75},{"$f":"'fnd base rates'!$D112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$D113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$D114*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$D115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$D116*$D$28*N$12","v":29601.919999999998},{"$f":"'fnd base rates'!$D117*$D$28*O$12","v":3028.86},{"$f":"'fnd base rates'!$D118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,4)*$D$28*Q$12","v":133369.57999999999},null,630214.21]
[3,"Classroom and Specialist Teachers","w",{"$f":"'fnd base rates'!$E107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$E108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$E109*$D$28*F$12","v":340966.05},{"$f":"'fnd base rates'!$E110*$D$28*G$12","v":1175160.05},{"$f":"'fnd base rates'!$E111*$D$28*H$12","v":538921.65},{"$f":"'fnd base rates'!$E112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$E113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$E114*$D$28*L$12","v":221846.39588900004},{"$f":"'fnd base rates'!$E115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$E116*$D$28*N$12","v":207198.71999999997},{"$f":"'fnd base rates'!$E117*$D$28*O$12","v":21201.840000000004},{"$f":"'fnd base rates'!$E118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,5)*$D$28*Q$12","v":1301959.28},null,3807253.9858889999]
[4,"Other Teaching Services","w",{"$f":"'fnd base rates'!$F107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$F108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$F109*$D$28*F$12","v":87451.12},{"$f":"'fnd base rates'!$F110*$D$28*G$12","v":301409.2},{"$f":"'fnd base rates'!$F111*$D$28*H$12","v":113068.29999999999},{"$f":"'fnd base rates'!$F112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$F113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$F114*$D$28*L$12","v":207134.89539300001},{"$f":"'fnd base rates'!$F115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$F116*$D$28*N$12","v":29601.919999999998},{"$f":"'fnd base rates'!$F117*$D$28*O$12","v":3028.86},{"$f":"'fnd base rates'!$F118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,6)*$D$28*Q$12","v":0},null,741694.29539300001]
[5,"Professional Development","w",{"$f":"'fnd base rates'!$G107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$G108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$G109*$D$28*F$12","v":13490.939999999999},{"$f":"'fnd base rates'!$G110*$D$28*G$12","v":46505},{"$f":"'fnd base rates'!$G111*$D$28*H$12","v":26271.85},{"$f":"'fnd base rates'!$G112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$G113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$G114*$D$28*L$12","v":10701.710058000001},{"$f":"'fnd base rates'!$G115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$G116*$D$28*N$12","v":8456.64},{"$f":"'fnd base rates'!$G117*$D$28*O$12","v":865.26},{"$f":"'fnd base rates'!$G118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,7)*$D$28*Q$12","v":63162.94},null,169454.340058]
[6,"Instructional Equipment & Tech","nw",{"$f":"'fnd base rates'!$H107*D$12","v":0},{"$f":"'fnd base rates'!$H108*E$12","v":0},{"$f":"'fnd base rates'!$H109*F$12","v":49350.39},{"$f":"'fnd base rates'!$H110*G$12","v":170091.15},{"$f":"'fnd base rates'!$H111*H$12","v":88639.05},{"$f":"'fnd base rates'!$H112*I$12","v":0},{"$f":"'fnd base rates'!$H113*J$12","v":0}," ",{"$f":"'fnd base rates'!$H114*L$12","v":9340.9060100000006},{"$f":"'fnd base rates'!$H115*M$12","v":0},{"$f":"'fnd base rates'!$H116*N$12","v":21141.600000000002},{"$f":"'fnd base rates'!$H117*O$12","v":2163.42},{"$f":"'fnd base rates'!$H118*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,8)*Q$12","v":9683.98}," ",350410.49600999989]
[7,"Guidance and Pschological","w",{"$f":"'fnd base rates'!$I107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$I108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$I109*$D$28*F$12","v":24811.67},{"$f":"'fnd base rates'!$I110*$D$28*G$12","v":85515.95},{"$f":"'fnd base rates'!$I111*$D$28*H$12","v":59318.399999999994},{"$f":"'fnd base rates'!$I112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$I113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$I114*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$I115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$I116*$D$28*N$12","v":12686.800000000001},{"$f":"'fnd base rates'!$I117*$D$28*O$12","v":1298.1600000000001},{"$f":"'fnd base rates'!$I118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,9)*$D$28*Q$12","v":52721.43},null,236352.40999999997]
[8,"Pupil Services","w",{"$f":"'fnd base rates'!$J107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$J108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$J109*$D$28*F$12","v":9871.52},{"$f":"'fnd base rates'!$J110*$D$28*G$12","v":51024.149999999994},{"$f":"'fnd base rates'!$J111*$D$28*H$12","v":43436.15},{"$f":"'fnd base rates'!$J112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$J113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$J114*$D$28*L$12","v":0},{"$f":"'fnd base rates'!$J115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$J116*$D$28*N$12","v":4230.16},{"$f":"'fnd base rates'!$J117*$D$28*O$12","v":432.71999999999997},{"$f":"'fnd base rates'!$J118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,10)*$D$28*Q$12","v":273951.2},null,382945.9]
[9,"Operations and Maintenance","w",{"$f":"'fnd base rates'!$K107*$D$28*D$12","v":0},{"$f":"'fnd base rates'!$K108*$D$28*E$12","v":0},{"$f":"'fnd base rates'!$K109*$D$28*F$12","v":94681.72},{"$f":"'fnd base rates'!$K110*$D$28*G$12","v":326330.2},{"$f":"'fnd base rates'!$K111*$D$28*H$12","v":184365.45},{"$f":"'fnd base rates'!$K112*$D$28*I$12","v":0},{"$f":"'fnd base rates'!$K113*$D$28*J$12","v":0},null,{"$f":"'fnd base rates'!$K114*$D$28*L$12","v":75100.591883999994},{"$f":"'fnd base rates'!$K115*$D$28*M$12","v":0},{"$f":"'fnd base rates'!$K116*$D$28*N$12","v":50743.519999999997},{"$f":"'fnd base rates'!$K117*$D$28*O$12","v":5192.28},{"$f":"'fnd base rates'!$K118*$D$28*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,11)*$D$28*Q$12","v":0},null,736413.76188400015]
[10,"Employee Benefits & Fixed Charges","nw",{"$f":"'fnd base rates'!$L107*D$12","v":0},{"$f":"'fnd base rates'!$L108*E$12","v":0},{"$f":"'fnd base rates'!$L109*F$12","v":109120.26000000001},{"$f":"'fnd base rates'!$L110*G$12","v":376108.3},{"$f":"'fnd base rates'!$L111*H$12","v":201847.94999999998},{"$f":"'fnd base rates'!$L112*I$12","v":0},{"$f":"'fnd base rates'!$L113*J$12","v":0},null,{"$f":"'fnd base rates'!$L114*L$12","v":83880.263703000004},{"$f":"'fnd base rates'!$L115*M$12","v":0},{"$f":"'fnd base rates'!$L116*N$12","v":46513.36},{"$f":"'fnd base rates'!$L117*O$12","v":4759.5600000000004},{"$f":"'fnd base rates'!$L118*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,12)*Q$12","v":210606.63},null,1032836.3237030001]
[11,"Special Ed Tuition","nw",{"$f":"'fnd base rates'!$M107*D$12","v":0},{"$f":"'fnd base rates'!$M108*E$12","v":0},{"$f":"'fnd base rates'!$M109*F$12","v":0},{"$f":"'fnd base rates'!$M110*G$12","v":0},{"$f":"'fnd base rates'!$M111*H$12","v":0},{"$f":"'fnd base rates'!$M112*I$12","v":0},{"$f":"'fnd base rates'!$M113*J$12","v":0},null,{"$f":"'fnd base rates'!$M114*L$12","v":0},{"$f":"'fnd base rates'!$M115*M$12","v":0},{"$f":"'fnd base rates'!$M116*N$12","v":0},{"$f":"'fnd base rates'!$M117*O$12","v":0},{"$f":"'fnd base rates'!$M118*P$12","v":0},{"$f":"VLOOKUP((VLOOKUP(VLOOKUP(orderCHA,charterinfo_a,3),rate_chafnd,18)+12),rate_basefnd,13)*Q$12","v":0},null,0]
[]
[12,"Total",null,{"$f":"SUM(D14:D24)","v":0},0,845276.71,2930340.4,{"$f":"SUM(H14:H24)","v":1463379.5999999999},0,0,0,675236.13499400008,0,427089.75999999995,43701.840000000004,0,2073603.2599999998,{"$f":"SUM(R14:R24)","v":0},{"$f":"SUM(S14:S24)","v":8458627.7049940005}]
[" "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null," "," "," "]
[13,"Wage Adjustment Factor",null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,8)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,"F O U N D A T I O N   T U I T I O N   R A T E",null,{"$f":"IF(S12=0,0,ROUND(S26/S12,0))","v":13155}]
[14,"Decile",null,{"$f":"VLOOKUP(orderCHA,charterinfo_a,9)","v":10}]
[]
["C A V E A T S",null,null,null,null,null,null,null,null,null,null,"English Learners as a % of Total Full Rate and Budget",null,null,null,null,null,null,{"$f":"SUM(N26:P26)/S26","v":5.5658153594115876E-2}]
["-  Charter schools do not send special education pupils to other districts or private programs.",null,null,null,null,null,null,null,null,null,null,"Economically Disadvantaged Proportion of Full Rate and Budget",null,null,null,null,null,null,{"$f":"Q26/S26","v":0.24514653349452156}]
["    The in-district special education increment uses an \"assumed\" enrollment percentage of 3.79."]
["-  Total foundation enrollment includes only the All Pupils section.  Special Population Increments enrollment has already been counted in All Pupils cohorts."]
["-  Pre-kindergarten and half-time kindergarten pupils count as one-half in totals for ELL, EcoDis low income, and total foundation enrollment."]
["-  Each component of the foundation budget represents the enrollment on line 1 multiplied by the appropriate state-wide foundation allotment.  "]
["-  The wage adjustment factor is applied to the underlying base rates in all functions except instructional equipment, benefits, and special education.  "]
["-  October 2019 enrollment is being used to generate the FY21 rate.  "]

{"sheet":"fnd base rates","index":1,"n_rows":325,"n_cols":26,"rows_kept":325,"cut":false,"hidden":true,"merged":[[97,2,97,3],[96,2,96,3],[98,2,98,3]]}
[]
[]
[]
["FY20 Foundation Base Rates"]
[null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,"Total"]
[null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Opera-"]
[null,null,"Admini-","Instructional","& Specialist","Teaching","ional Dev-","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ting Exp-"]
["Foundation Subsets",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","enditures"]
[]
[1,"Pre-School",195.97,353.93,1622.88,416.22,64.180000000000007,234.89,118.08,46.96,450.66,519.38359910089287,null,4023.1535991008923]
[2,"Kindergarten-Half",195.97,353.93,1622.88,416.22,64.180000000000007,234.89,118.08,46.96,450.66,519.38359910089287,null,4023.1535991008923]
[3,"Kindergarten-Full",391.93,707.86,3245.76,832.47,128.41999999999999,469.78,236.19,93.97,901.3,1038.750055344643,null,8046.4300553446428]
[4,"Elementary",391.93,707.86,3245.72,832.47,128.44,469.78,236.19,140.93,901.3,1038.7843410589285,null,8093.4043410589284]
[5,"Junior/Middle",391.93,707.86,2856.25,599.25,139.24,469.78,314.38,230.21,977.13,1069.7852895000001,null,7755.8152895000003]
[6,"High School",391.93,707.86,4200.34,498.88,135.01,751.65,394.09,530.85,947.43,967.85355668420164,null,9525.8935566842028]
[7,"Vocational",391.93,707.86,7140.62,498.88,223.21,1315.37,394.09,530.85,1773.15,1395.8372553533572,null,14371.797255353356]
[8,"Special Ed-In School",2704.98,0,8925.75,8333.85,430.57,375.82,0,0,3021.59,3374.8321357435711,0,27167.392135743572]
[9,"Special Ed-Tuitioned Out",2802.91,0,0,42.82,0,0,0,0,0,0,26612.12,29457.85]
[10,"EL PK-5",90.14,157.74,1104.1099999999999,157.74,45.06,112.66,67.599999999999994,22.54,270.39999999999998,247.86,0,2275.85]
[11,"EL jr/middle",94.28,164.99,1154.9000000000001,164.99,47.13,117.84,70.709999999999994,23.57,282.83,259.26,0,2380.5]
[12,"EL high",73.59,128.79,901.48,128.79,36.79,91.98,55.19,18.399999999999999,220.77,202.37,0,1858.15]
[13,"Low Income 1",50.98,241.54,2357.86,0,114.39,17.54,95.48,496.13,0,381.4,0,3755.32]
[14,"Low Income 2",51.54,244.2,2383.92,0,115.66,17.73,96.53,501.61,0,385.62,0,3796.81]
[15,"Low Income 3",52.1,246.87,2409.9699999999998,0,116.92,17.920000000000002,97.59,507.09,0,389.83,0,3838.29]
[16,"Low Income 4",52.67,249.54,2436.0300000000002,0,118.18,18.12,98.64,512.57000000000005,0,394.05,0,3879.8]
[17,"Low Income 5",53.23,252.21,2462.09,0,119.45,18.309999999999999,99.7,518.05999999999995,0,398.26,0,3921.3099999999995]
[18,"Low Income 6",56.89,269.52,2631.09,0,127.65,19.57,106.54,553.62,0,425.6,0,4190.4800000000005]
[19,"Low Income 7",58.24,275.94,2693.72,0,130.69,20.03,109.08,566.79999999999995,0,435.73,0,4290.2299999999996]
[20,"Low Income 8",59.59,282.36,2756.36,0,133.72,20.5,111.61,579.97,0,445.86,0,4389.97]
[21,"Low Income 9",60.95,288.77,2818.99,0,136.76,20.96,114.15,593.15,0,455.99,0,4489.7199999999993]
[22,"Low Income 10",62.3,295.19,2881.62,0,139.80000000000001,21.43,116.69,606.33000000000004,0,466.13,0,4589.49]
[23,"blank",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Inflation Adjustment"]
[null,"FY20 inflation index",1]
[null,"FY21 inflation",1.9900000000000001E-2]
[null,"FY21 adjustment",{"$f":"C97+C98","v":1.0199}]
[]
["FY21 Proposed Foundation Budget Rates"]
[null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,"Total",null,null,null,null,null,"2020-08-10",null,"2020-07-02",null,"2020-01-07",43839,"2020-01-09"]
[null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Opera-"]
[null,null,"Admini-","Instructional","& Specialist","Teaching","ional Dev-","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ting Exp-",null,"current",null,null,null,"DOR",null,"SWM",null,"House2",null,"House2"]
["Adjusted Foundation Budget",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","enditures",null,"diff",null,null,null,"rates",null,"rates",null,"rates",null,"rates"]
[null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[1,"Pre-School",{"$f":"IF(C10>0,ROUND(C10*inflat,2),0)","v":199.87},{"$f":"IF(D10>0,ROUND(D10*inflat,2),0)","v":360.97},1655.18,424.5,65.459999999999994,239.56,120.43,47.89,459.63,529.72,0,{"$f":"SUM(C107:M107)","v":4103.21},null,{"$f":"T107-V107","v":0},null,null,null,4103.21,null,4103.21,null,4148.42,null,4148.42]
[2,"Kindergarten-Half",{"$f":"IF(C11>0,ROUND(C11*inflat,2),0)","v":199.87},360.97,1655.18,424.5,65.459999999999994,239.56,120.43,47.89,459.63,529.72,0,{"$f":"SUM(C108:M108)","v":4103.21},null,{"$f":"T108-V108","v":0},null,null,null,4103.21,null,4103.21,null,4148.42,null,4148.42]
[3,"Kindergarten-Full",{"$f":"IF(C12>0,ROUND(C12*inflat,2),0)","v":399.73},721.95,3310.35,849.04,130.97999999999999,479.13,240.89,95.84,919.24,1059.42,0,8206.57,null,0,null,null,null,8206.57,null,8206.57,null,8296.99,null,8296.99]
[4,"Elementary",{"$f":"IF(C13>0,ROUND(C13*inflat,2),0)","v":399.73},721.95,3310.31,849.04,131,479.13,240.89,143.72999999999999,919.24,1059.46,0,8254.48,null,0,null,null,null,8254.48,null,8254.48,null,8344.89,null,8344.89]
[5,"Junior/Middle",{"$f":"IF(C14>0,ROUND(C14*inflat,2),0)","v":399.73},721.95,2913.09,611.17999999999995,142.01,479.13,320.64,234.79,996.57,1091.07,0,7910.1600000000008,null,0,null,null,null,7910.1600000000008,null,7910.1600000000008,null,8002.25,null,8002.25]
[6,"High School",{"$f":"IF(C15>0,ROUND(C15*inflat,2),0)","v":399.73},721.95,4283.93,508.81,137.69999999999999,766.61,401.93,541.41,966.28,987.11,0,9715.4600000000009,null,0,null,null,null,9715.4600000000009,null,9715.4600000000009,null,9785.25,null,9785.25]
[7,"Vocational",{"$f":"IF(C16>0,ROUND(C16*inflat,2),0)","v":399.73},721.95,7282.72,508.81,227.65,1341.55,401.93,541.41,1808.44,1423.61,0,14657.8,null,0,null,null,null,14657.8,null,14657.8,null,14954.649999999998,null,14954.649999999998]
[8,"Special Ed-In School",{"$f":"IF(C17>0,ROUND(C17*inflat,2),0)","v":2758.81},0,9103.3700000000008,8499.69,439.14,383.3,0,0,3081.72,3441.99,0,27708.020000000004,null,0,null,null,null,27708.020000000004,null,27708.020000000004,null,27488.070000000003,null,27488.070000000003]
[9,"Special Ed-Tuitioned Out",{"$f":"IF(C18>0,ROUND(C18*inflat,2),0)","v":2858.69},0,0,43.67,0,0,0,0,0,0,27141.7,30044.06,null,0,null,null,null,30044.06,null,30044.06,null,31035.79,null,31035.79]
[10,"EL PK-5",{"$f":"IF(C19>0,ROUND(C19*inflat,2),0)","v":91.93},160.88,1126.08,160.88,45.96,114.9,68.95,22.99,275.77999999999997,252.79,0,2321.1400000000003,null,0,null,null,null,2321.1400000000003,null,2321.1400000000003,null,2359.2499999999995,null,2359.2499999999995]
[11,"EL jr/middle",{"$f":"IF(C20>0,ROUND(C20*inflat,2),0)","v":96.16},168.27,1177.8800000000001,168.27,48.07,120.19,72.12,24.04,288.45999999999998,264.42,0,2427.88,null,0,null,null,null,2427.88,null,2427.88,null,2477.54,null,2477.54]
[12,"EL high",{"$f":"IF(C21>0,ROUND(C21*inflat,2),0)","v":75.05},131.35,919.42,131.35,37.520000000000003,93.81,56.29,18.77,225.16,206.4,0,1895.12,null,0,null,null,null,1895.12,null,1895.12,null,2100.2099999999996,null,2100.2099999999996]
[13,"Low Income 1",{"$f":"IF(C22>0,ROUND(C22*inflat,2),0)","v":51.99},246.35,2404.7800000000002,0,116.67,17.89,97.38,506,0,388.99,0,3830.05,null,0,null,null,null,3830.05,null,3830.05,null,3827.6299999999997,null,3820.41]
[14,"Low Income 2",{"$f":"IF(C23>0,ROUND(C23*inflat,2),0)","v":52.57},249.06,2431.36,0,117.96,18.079999999999998,98.45,511.59,0,393.29,0,3872.36,null,0,null,null,null,3872.36,null,3872.36,null,3871.7799999999997,null,3870.01]
[15,"Low Income 3",{"$f":"IF(C24>0,ROUND(C24*inflat,2),0)","v":53.14},251.78,2457.9299999999998,0,119.25,18.28,99.53,517.17999999999995,0,397.59,0,3914.6800000000003,null,0,null,null,null,3914.6800000000003,null,3914.6800000000003,null,3915.9299999999994,null,3919.6400000000003]
[16,"Low Income 4",{"$f":"IF(C25>0,ROUND(C25*inflat,2),0)","v":53.72},254.51,2484.5100000000002,0,120.53,18.48,100.6,522.77,0,401.89,0,3957.01,null,0,null,null,null,3957.01,null,3957.01,null,3960.0499999999997,null,3969.2100000000005]
[17,"Low Income 5",{"$f":"IF(C26>0,ROUND(C26*inflat,2),0)","v":54.29},257.23,2511.09,0,121.83,18.670000000000002,101.68,528.37,0,406.19,0,3999.35,null,0,null,null,null,3999.35,null,3999.35,null,4004.23,null,4018.83]
[18,"Low Income 6",{"$f":"IF(C27>0,ROUND(C27*inflat,2),0)","v":58.02},274.88,2683.45,0,130.19,19.96,108.66,564.64,0,434.07,0,4273.87,null,0,null,null,null,4273.87,null,4273.87,null,4281.37,null,4303.8900000000003]
[19,"Low Income 7",{"$f":"IF(C28>0,ROUND(C28*inflat,2),0)","v":59.4},281.43,2747.33,0,133.29,20.43,111.25,578.08000000000004,0,444.4,0,4375.6099999999997,null,0,null,null,null,4375.6099999999997,null,4375.6099999999997,null,4387.47,null,4423.1000000000004]
[20,"Low Income 8",{"$f":"IF(C29>0,ROUND(C29*inflat,2),0)","v":60.78},287.98,2811.21,0,136.38,20.91,113.83,591.51,0,454.73,0,4477.33,null,0,null,null,null,4477.33,null,4477.33,null,4493.58,null,4542.28]
[21,"Low Income 9",{"$f":"IF(C30>0,ROUND(C30*inflat,2),0)","v":62.16},294.52,2875.09,0,139.47999999999999,21.38,116.42,604.95000000000005,0,465.06,0,4579.0600000000004,null,0,null,null,null,4579.0600000000004,null,4579.0600000000004,null,4599.6900000000005,null,4661.5199999999995]
[22,"Low Income 10",{"$f":"IF(C31>0,ROUND(C31*inflat,2),0)","v":63.54},301.06,2938.96,0,142.58000000000001,21.86,119.01,618.4,0,475.41,0,4680.82,null,0,null,null,null,4680.82,null,4680.82,null,4705.8,null,4780.7300000000005]
[23,"blank",0,0,0,0,0,0,0,0,0,0,0,0]
[26,"blank",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,"Total"]
[null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Opera-"]
[null,null,"Admini-","Instructional","& Specialist","Teaching","ional Dev-","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ting Exp-"]
["Adjusted Foundation Budget",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","enditures"]
[{"$f":"A107=A205","v":false},{"$f":"B107=B205","v":false},{"$f":"C107-C205","v":199.87},{"$f":"D107-D205","v":360.97},1655.18,424.5,65.459999999999994,239.56,120.43,47.89,459.63,529.72,0,4103.21," "]
[{"$f":"A108=A206","v":false},{"$f":"B108=B206","v":false},{"$f":"C108-C206","v":199.87},360.97,1655.18,424.5,65.459999999999994,239.56,120.43,47.89,459.63,529.72,0,4103.21," "]
[{"$f":"A109=A207","v":false},{"$f":"B109=B207","v":false},{"$f":"C109-C207","v":399.73},721.95,3310.35,849.04,130.97999999999999,479.13,240.89,95.84,919.24,1059.42,0,8206.57," "]
[{"$f":"A110=A208","v":false},{"$f":"B110=B208","v":false},{"$f":"C110-C208","v":399.73},721.95,3310.31,849.04,131,479.13,240.89,143.72999999999999,919.24,1059.46,0,8254.48," "]
[{"$f":"A111=A209","v":false},{"$f":"B111=B209","v":false},{"$f":"C111-C209","v":399.73},721.95,2913.09,611.17999999999995,142.01,479.13,320.64,234.79,996.57,1091.07,0,7910.1600000000008," "]
[{"$f":"A112=A210","v":false},{"$f":"B112=B210","v":false},{"$f":"C112-C210","v":399.73},721.95,4283.93,508.81,137.69999999999999,766.61,401.93,541.41,966.28,987.11,0,9715.4600000000009," "]
[{"$f":"A113=A211","v":false},{"$f":"B113=B211","v":false},{"$f":"C113-C211","v":399.73},721.95,7282.72,508.81,227.65,1341.55,401.93,541.41,1808.44,1423.61,0,14657.8," "]
[{"$f":"A114=A212","v":false},{"$f":"B114=B212","v":false},{"$f":"C114-C212","v":2758.81},0,9103.3700000000008,8499.69,439.14,383.3,0,0,3081.72,3441.99,0,27708.020000000004," "]
[{"$f":"A115=A213","v":false},{"$f":"B115=B213","v":false},{"$f":"C115-C213","v":2858.69},0,0,43.67,0,0,0,0,0,0,27141.7,30044.06," "]
[{"$f":"A116=A214","v":false},{"$f":"B116=B214","v":false},{"$f":"C116-C214","v":91.93},160.88,1126.08,160.88,45.96,114.9,68.95,22.99,275.77999999999997,252.79,0,2321.1400000000003," "]
[{"$f":"A117=A215","v":false},{"$f":"B117=B215","v":false},{"$f":"C117-C215","v":96.16},168.27,1177.8800000000001,168.27,48.07,120.19,72.12,24.04,288.45999999999998,264.42,0,2427.88," "]
[{"$f":"A118=A216","v":false},{"$f":"B118=B216","v":false},{"$f":"C118-C216","v":75.05},131.35,919.42,131.35,37.520000000000003,93.81,56.29,18.77,225.16,206.4,0,1895.12," "]
[{"$f":"A119=A217","v":false},{"$f":"B119=B217","v":false},{"$f":"C119-C217","v":51.99},246.35,2404.7800000000002,0,116.67,17.89,97.38,506,0,388.99,0,3830.05," "]
[{"$f":"A120=A218","v":false},{"$f":"B120=B218","v":false},{"$f":"C120-C218","v":52.57},249.06,2431.36,0,117.96,18.079999999999998,98.45,511.59,0,393.29,0,3872.36," "]
[{"$f":"A121=A219","v":false},{"$f":"B121=B219","v":false},{"$f":"C121-C219","v":53.14},251.78,2457.9299999999998,0,119.25,18.28,99.53,517.17999999999995,0,397.59,0,3914.6800000000003," "]
[{"$f":"A122=A220","v":false},{"$f":"B122=B220","v":false},{"$f":"C122-C220","v":53.72},254.51,2484.5100000000002,0,120.53,18.48,100.6,522.77,0,401.89,0,3957.01," "]
[{"$f":"A123=A221","v":false},{"$f":"B123=B221","v":false},{"$f":"C123-C221","v":54.29},257.23,2511.09,0,121.83,18.670000000000002,101.68,528.37,0,406.19,0,3999.35," "]
[{"$f":"A124=A222","v":false},{"$f":"B124=B222","v":false},{"$f":"C124-C222","v":58.02},274.88,2683.45,0,130.19,19.96,108.66,564.64,0,434.07,0,4273.87," "]
[{"$f":"A125=A223","v":false},{"$f":"B125=B223","v":false},{"$f":"C125-C223","v":59.4},281.43,2747.33,0,133.29,20.43,111.25,578.08000000000004,0,444.4,0,4375.6099999999997," "]
[{"$f":"A126=A224","v":false},{"$f":"B126=B224","v":false},{"$f":"C126-C224","v":60.78},287.98,2811.21,0,136.38,20.91,113.83,591.51,0,454.73,0,4477.33," "]
[{"$f":"A127=A225","v":false},{"$f":"B127=B225","v":false},{"$f":"C127-C225","v":62.16},294.52,2875.09,0,139.47999999999999,21.38,116.42,604.95000000000005,0,465.06,0,4579.0600000000004," "]
[{"$f":"A128=A226","v":false},{"$f":"B128=B226","v":false},{"$f":"C128-C226","v":63.54},301.06,2938.96,0,142.58000000000001,21.86,119.01,618.4,0,475.41,0,4680.82," "]
[{"$f":"A129=A227","v":false},{"$f":"B129=B227","v":false},{"$f":"C129-C227","v":0},0,0,0,0,0,0,0,0,0,0,0," "]
[{"$f":"A130=A228","v":false},{"$f":"B130=B228","v":false},{"$f":"C130-C228","v":0},0,0,0,0,0,0,0,0,0,0,0," "]

{"sheet":"pre fnd budg","index":2,"n_rows":1833,"n_cols":55,"rows_kept":1833,"cut":false,"hidden":true,"merged":[[2,1,3,2]]}
["a",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,"# of rates",{"$f":"COUNTA(AZ10:AZ1810)","v":966},"greater than 0",{"$f":"COUNTIF($AZ$10:$AZ$1810,\">0\")","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less than $0",{"$f":"COUNTIF($BB$10:$BB$1810,\"<0\")","v":9},"= $0",{"$f":"COUNTIF($BB$10:$BB$1810,\"=0\")","v":930}]
[null,"Insert chalocsend & school name from the FND ENRO sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"w","w","w","w","w","nw","w","w","w","nw","nw",null,null,null,null,null,null,null,null,null,null,null,null,null,"< $20",{"$f":"COUNTIF($BB$10:$BB$1810,\"<0\")-AT4-AT5-AT6-AT7","v":9},"> $20",{"$f":"COUNTIF($BB$10:$BB$1810,\">0\")-AV4-AV5-AV6-AV7","v":16}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K10:K1810)","v":1682.9116000000124},null,null,null,{"$f":"SUM(M10:O1810)","v":5648},{"$f":"SUM(P10:P1810)","v":22172},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< $50",{"$f":"COUNTIF($BB$10:$BB$1810,\"<-49.999\")-AT5-AT6-AT7","v":0},"> $50",{"$f":"COUNTIF($BB$10:$BB$1810,\">49.9999\")-AV5-AV6-AV7","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instruction-","Guid-",null,"Opera-","Employee ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< $100",{"$f":"COUNTIF($BB$10:$BB$1810,\"<-99.9999\")-AT6-AT7","v":0},"> $100",{"$f":"COUNTIF($BB$10:$BB$1810,\">99.9999\")-AV6-AV7","v":6}]
[null,null,null,null,null,null,null,null,null,null,"Assumed","Assumed",null,null,null,null,"Total",null,null,null,null,null,"Classroom","Other ","Profess-","al Materials,","ance &",null,"tions & ","Benefits",null,"Found-",null,null,null,null,null,"wage",{"$f":"SUM(AM10:AM1000899)","v":44693},null,null,null,null,null,"< $500",{"$f":"COUNTIF($BB$10:$BB$1810,\"<-499.9999\")-AT7","v":0},"> $200",{"$f":"COUNTIF($BB$10:$BB$1810,\">199.9999\")-AV7","v":0}]
[null,null,null,null,null,null,null,"Junior","High  ",null,"Special Ed","Special Ed","EL","EL","EL","Ecodis","Found","WAF","lowinc",null,"Admini-","Instructional","& Specialist","Teaching","s","Equipment &","Psycho-","Pupil","Maint-","& Fixed","Sped","ation",null,null,"Cha","Loc","Sending","fct check",null,null,null,null,null,null,"< $1000",{"$f":"COUNTIF($BB$10:$BB$1810,\"<-999.9999\")","v":0},"> $500",{"$f":"COUNTIF($BB$10:$BB$1810,\">299.9999\")","v":0}]
["chalea","chalocsend","Charter","PK","KP","KF","Elem","Middle","School","voke","In School","Tuitioned","PK-5","6-8","9-12","Low Inc","Enro","Adjusted","group",null,"stration","Leadership","Teachers","Services","elopment","Technology","logical","Services","enance","Charges","Tuition","Budget",null,"chalocsend","LEA","LEA","LEA","1=good","enro","fnd budget","rate","diff","rate check",null,null,null,null,null,"PROJ a","diff","PROJ b","diff","PROJ d","diff","PROJ  e"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",null,"x",null,null,null,null,"2020-01-07","x","2020-01-09","x",null,"x"]
[409,409201003,"ALMA DEL MAR",{"$f":"'fnd enro'!D10","v":0},{"$f":"'fnd enro'!E10","v":0},{"$f":"'fnd enro'!F10","v":0},{"$f":"'fnd enro'!G10","v":1},{"$f":"'fnd enro'!H10","v":1},{"$f":"'fnd enro'!I10","v":0},{"$f":"'fnd enro'!J10","v":0},{"$f":"'fnd enro'!K10","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L10","v":0},{"$f":"'fnd enro'!M10+'fnd enro'!N10","v":0},{"$f":"'fnd enro'!O10","v":0},{"$f":"'fnd enro'!P10","v":0},{"$f":"'fnd enro'!Q10","v":0},{"$f":"'fnd enro'!S10","v":2},{"$f":"VLOOKUP(B10,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!R10)","v":6},null,{"$f":"(($D10*'fnd base rates'!C$107)\n+($E10*'fnd base rates'!C$108)\n+($F10*'fnd base rates'!C$109)\n+($G10*'fnd base rates'!C$110)\n+($H10*'fnd base rates'!C$111)\n+($I10*'fnd base rates'!C$112)\n+($J10*'fnd base rates'!C$113)\n+($K10*'fnd base rates'!C$114)\n+($M10*'fnd base rates'!C$116)\n+($N10*'fnd base rates'!C$117)\n+($O10*'fnd base rates'!C$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,3)))\n*$R10","v":1008.577798},{"$f":"(($D10*'fnd base rates'!D$107)\n+($E10*'fnd base rates'!D$108)\n+($F10*'fnd base rates'!D$109)\n+($G10*'fnd base rates'!D$110)\n+($H10*'fnd base rates'!D$111)\n+($I10*'fnd base rates'!D$112)\n+($J10*'fnd base rates'!D$113)\n+($K10*'fnd base rates'!D$114)\n+($M10*'fnd base rates'!D$116)\n+($N10*'fnd base rates'!D$117)\n+($O10*'fnd base rates'!D$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,4)))\n*$R10","v":1443.9},{"$f":"(($D10*'fnd base rates'!E$107)\n+($E10*'fnd base rates'!E$108)\n+($F10*'fnd base rates'!E$109)\n+($G10*'fnd base rates'!E$110)\n+($H10*'fnd base rates'!E$111)\n+($I10*'fnd base rates'!E$112)\n+($J10*'fnd base rates'!E$113)\n+($K10*'fnd base rates'!E$114)\n+($M10*'fnd base rates'!E$116)\n+($N10*'fnd base rates'!E$117)\n+($O10*'fnd base rates'!E$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,5)))\n*$R10","v":6913.4354459999995},{"$f":"(($D10*'fnd base rates'!F$107)\n+($E10*'fnd base rates'!F$108)\n+($F10*'fnd base rates'!F$109)\n+($G10*'fnd base rates'!F$110)\n+($H10*'fnd base rates'!F$111)\n+($I10*'fnd base rates'!F$112)\n+($J10*'fnd base rates'!F$113)\n+($K10*'fnd base rates'!F$114)\n+($M10*'fnd base rates'!F$116)\n+($N10*'fnd base rates'!F$117)\n+($O10*'fnd base rates'!F$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,6)))\n*$R10","v":2104.496502},{"$f":"(($D10*'fnd base rates'!G$107)\n+($E10*'fnd base rates'!G$108)\n+($F10*'fnd base rates'!G$109)\n+($G10*'fnd base rates'!G$110)\n+($H10*'fnd base rates'!G$111)\n+($I10*'fnd base rates'!G$112)\n+($J10*'fnd base rates'!G$113)\n+($K10*'fnd base rates'!G$114)\n+($M10*'fnd base rates'!G$116)\n+($N10*'fnd base rates'!G$117)\n+($O10*'fnd base rates'!G$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,7)))\n*$R10","v":306.29681199999999},{"$f":"(($D10*'fnd base rates'!H$107)\n+($E10*'fnd base rates'!H$108)\n+($F10*'fnd base rates'!H$109)\n+($G10*'fnd base rates'!H$110)\n+($H10*'fnd base rates'!H$111)\n+($I10*'fnd base rates'!H$112)\n+($J10*'fnd base rates'!H$113)\n+($K10*'fnd base rates'!H$114)\n+($M10*'fnd base rates'!H$116)\n+($N10*'fnd base rates'!H$117)\n+($O10*'fnd base rates'!H$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D10*'fnd base rates'!I$107)\n+($E10*'fnd base rates'!I$108)\n+($F10*'fnd base rates'!I$109)\n+($G10*'fnd base rates'!I$110)\n+($H10*'fnd base rates'!I$111)\n+($I10*'fnd base rates'!I$112)\n+($J10*'fnd base rates'!I$113)\n+($K10*'fnd base rates'!I$114)\n+($M10*'fnd base rates'!I$116)\n+($N10*'fnd base rates'!I$117)\n+($O10*'fnd base rates'!I$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,9)))\n*$R10","v":561.53},{"$f":"(($D10*'fnd base rates'!J$107)\n+($E10*'fnd base rates'!J$108)\n+($F10*'fnd base rates'!J$109)\n+($G10*'fnd base rates'!J$110)\n+($H10*'fnd base rates'!J$111)\n+($I10*'fnd base rates'!J$112)\n+($J10*'fnd base rates'!J$113)\n+($K10*'fnd base rates'!J$114)\n+($M10*'fnd base rates'!J$116)\n+($N10*'fnd base rates'!J$117)\n+($O10*'fnd base rates'!J$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,10)))\n*$R10","v":378.52},{"$f":"(($D10*'fnd base rates'!K$107)\n+($E10*'fnd base rates'!K$108)\n+($F10*'fnd base rates'!K$109)\n+($G10*'fnd base rates'!K$110)\n+($H10*'fnd base rates'!K$111)\n+($I10*'fnd base rates'!K$112)\n+($J10*'fnd base rates'!K$113)\n+($K10*'fnd base rates'!K$114)\n+($M10*'fnd base rates'!K$116)\n+($N10*'fnd base rates'!K$117)\n+($O10*'fnd base rates'!K$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,11)))\n*$R10","v":2149.404376},{"$f":"(($D10*'fnd base rates'!L$107)\n+($E10*'fnd base rates'!L$108)\n+($F10*'fnd base rates'!L$109)\n+($G10*'fnd base rates'!L$110)\n+($H10*'fnd base rates'!L$111)\n+($I10*'fnd base rates'!L$112)\n+($J10*'fnd base rates'!L$113)\n+($K10*'fnd base rates'!L$114)\n+($M10*'fnd base rates'!L$116)\n+($N10*'fnd base rates'!L$117)\n+($O10*'fnd base rates'!L$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D10*'fnd base rates'!M$107)\n+($E10*'fnd base rates'!M$108)\n+($F10*'fnd base rates'!M$109)\n+($G10*'fnd base rates'!M$110)\n+($H10*'fnd base rates'!M$111)\n+($I10*'fnd base rates'!M$112)\n+($J10*'fnd base rates'!M$113)\n+($K10*'fnd base rates'!M$114)\n+($M10*'fnd base rates'!M$116)\n+($N10*'fnd base rates'!M$117)\n+($O10*'fnd base rates'!M$118)\n+($P10*VLOOKUP($S10+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U10:AE10)","v":18264.907916},null,{"$f":"B10","v":409201003},{"$f":"IF($B10<499999999,MID($B10,1,3),MID($B10,1,4))","v":"409"},{"$f":"IF($B10<499999999,MID($B10,4,3),MID($B10,5,3))","v":"201"},{"$f":"IF($B10<499999999,MID($B10,7,3),MID($B10,8,3))","v":"003"},{"$f":"IF(VLOOKUP(VALUE(IF(AH10<499999999,MID(AH10,4,3),MID(AH10,5,3))),distinfo,4)=R10,1,0)","v":1},{"$f":"enro","v":2},{"$f":"AF10","v":18264.907916},{"$f":"IF(OR(AF10=0,AM10=0),0,ROUND(AN10/AM10,0))","v":9132},{"$f":"AO10-AQ10","v":0},9132,null,null,null,null,null,9224,{"$f":"AY10-AW10","v":0},9224,{"$f":"BA10-AY10","v":-92},9132,{"$f":"BC10-BA10","v":0},9132]
[409,409201072,"ALMA DEL MAR",{"$f":"'fnd enro'!D11","v":0},{"$f":"'fnd enro'!E11","v":0},{"$f":"'fnd enro'!F11","v":0},{"$f":"'fnd enro'!G11","v":1},{"$f":"'fnd enro'!H11","v":0},{"$f":"'fnd enro'!I11","v":0},{"$f":"'fnd enro'!J11","v":0},{"$f":"'fnd enro'!K11","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L11","v":0},{"$f":"'fnd enro'!M11+'fnd enro'!N11","v":0},{"$f":"'fnd enro'!O11","v":0},{"$f":"'fnd enro'!P11","v":0},{"$f":"'fnd enro'!Q11","v":1},{"$f":"'fnd enro'!S11","v":1},{"$f":"VLOOKUP(B11,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!R11)","v":5},null,{"$f":"(($D11*'fnd base rates'!C$107)\n+($E11*'fnd base rates'!C$108)\n+($F11*'fnd base rates'!C$109)\n+($G11*'fnd base rates'!C$110)\n+($H11*'fnd base rates'!C$111)\n+($I11*'fnd base rates'!C$112)\n+($J11*'fnd base rates'!C$113)\n+($K11*'fnd base rates'!C$114)\n+($M11*'fnd base rates'!C$116)\n+($N11*'fnd base rates'!C$117)\n+($O11*'fnd base rates'!C$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,3)))\n*$R11","v":558.57889899999998},{"$f":"(($D11*'fnd base rates'!D$107)\n+($E11*'fnd base rates'!D$108)\n+($F11*'fnd base rates'!D$109)\n+($G11*'fnd base rates'!D$110)\n+($H11*'fnd base rates'!D$111)\n+($I11*'fnd base rates'!D$112)\n+($J11*'fnd base rates'!D$113)\n+($K11*'fnd base rates'!D$114)\n+($M11*'fnd base rates'!D$116)\n+($N11*'fnd base rates'!D$117)\n+($O11*'fnd base rates'!D$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,4)))\n*$R11","v":979.18000000000006},{"$f":"(($D11*'fnd base rates'!E$107)\n+($E11*'fnd base rates'!E$108)\n+($F11*'fnd base rates'!E$109)\n+($G11*'fnd base rates'!E$110)\n+($H11*'fnd base rates'!E$111)\n+($I11*'fnd base rates'!E$112)\n+($J11*'fnd base rates'!E$113)\n+($K11*'fnd base rates'!E$114)\n+($M11*'fnd base rates'!E$116)\n+($N11*'fnd base rates'!E$117)\n+($O11*'fnd base rates'!E$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,5)))\n*$R11","v":6166.4177230000005},{"$f":"(($D11*'fnd base rates'!F$107)\n+($E11*'fnd base rates'!F$108)\n+($F11*'fnd base rates'!F$109)\n+($G11*'fnd base rates'!F$110)\n+($H11*'fnd base rates'!F$111)\n+($I11*'fnd base rates'!F$112)\n+($J11*'fnd base rates'!F$113)\n+($K11*'fnd base rates'!F$114)\n+($M11*'fnd base rates'!F$116)\n+($N11*'fnd base rates'!F$117)\n+($O11*'fnd base rates'!F$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,6)))\n*$R11","v":1171.178251},{"$f":"(($D11*'fnd base rates'!G$107)\n+($E11*'fnd base rates'!G$108)\n+($F11*'fnd base rates'!G$109)\n+($G11*'fnd base rates'!G$110)\n+($H11*'fnd base rates'!G$111)\n+($I11*'fnd base rates'!G$112)\n+($J11*'fnd base rates'!G$113)\n+($K11*'fnd base rates'!G$114)\n+($M11*'fnd base rates'!G$116)\n+($N11*'fnd base rates'!G$117)\n+($O11*'fnd base rates'!G$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,7)))\n*$R11","v":269.47340600000001},{"$f":"(($D11*'fnd base rates'!H$107)\n+($E11*'fnd base rates'!H$108)\n+($F11*'fnd base rates'!H$109)\n+($G11*'fnd base rates'!H$110)\n+($H11*'fnd base rates'!H$111)\n+($I11*'fnd base rates'!H$112)\n+($J11*'fnd base rates'!H$113)\n+($K11*'fnd base rates'!H$114)\n+($M11*'fnd base rates'!H$116)\n+($N11*'fnd base rates'!H$117)\n+($O11*'fnd base rates'!H$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,8)))","v":512.32706999999994},{"$f":"(($D11*'fnd base rates'!I$107)\n+($E11*'fnd base rates'!I$108)\n+($F11*'fnd base rates'!I$109)\n+($G11*'fnd base rates'!I$110)\n+($H11*'fnd base rates'!I$111)\n+($I11*'fnd base rates'!I$112)\n+($J11*'fnd base rates'!I$113)\n+($K11*'fnd base rates'!I$114)\n+($M11*'fnd base rates'!I$116)\n+($N11*'fnd base rates'!I$117)\n+($O11*'fnd base rates'!I$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,9)))\n*$R11","v":342.57},{"$f":"(($D11*'fnd base rates'!J$107)\n+($E11*'fnd base rates'!J$108)\n+($F11*'fnd base rates'!J$109)\n+($G11*'fnd base rates'!J$110)\n+($H11*'fnd base rates'!J$111)\n+($I11*'fnd base rates'!J$112)\n+($J11*'fnd base rates'!J$113)\n+($K11*'fnd base rates'!J$114)\n+($M11*'fnd base rates'!J$116)\n+($N11*'fnd base rates'!J$117)\n+($O11*'fnd base rates'!J$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,10)))\n*$R11","v":672.1},{"$f":"(($D11*'fnd base rates'!K$107)\n+($E11*'fnd base rates'!K$108)\n+($F11*'fnd base rates'!K$109)\n+($G11*'fnd base rates'!K$110)\n+($H11*'fnd base rates'!K$111)\n+($I11*'fnd base rates'!K$112)\n+($J11*'fnd base rates'!K$113)\n+($K11*'fnd base rates'!K$114)\n+($M11*'fnd base rates'!K$116)\n+($N11*'fnd base rates'!K$117)\n+($O11*'fnd base rates'!K$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,11)))\n*$R11","v":1036.037188},{"$f":"(($D11*'fnd base rates'!L$107)\n+($E11*'fnd base rates'!L$108)\n+($F11*'fnd base rates'!L$109)\n+($G11*'fnd base rates'!L$110)\n+($H11*'fnd base rates'!L$111)\n+($I11*'fnd base rates'!L$112)\n+($J11*'fnd base rates'!L$113)\n+($K11*'fnd base rates'!L$114)\n+($M11*'fnd base rates'!L$116)\n+($N11*'fnd base rates'!L$117)\n+($O11*'fnd base rates'!L$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,12)))","v":1596.1014210000001},{"$f":"(($D11*'fnd base rates'!M$107)\n+($E11*'fnd base rates'!M$108)\n+($F11*'fnd base rates'!M$109)\n+($G11*'fnd base rates'!M$110)\n+($H11*'fnd base rates'!M$111)\n+($I11*'fnd base rates'!M$112)\n+($J11*'fnd base rates'!M$113)\n+($K11*'fnd base rates'!M$114)\n+($M11*'fnd base rates'!M$116)\n+($N11*'fnd base rates'!M$117)\n+($O11*'fnd base rates'!M$118)\n+($P11*VLOOKUP($S11+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U11:AE11)","v":13303.963957999998},null,{"$f":"B11","v":409201072},{"$f":"IF($B11<499999999,MID($B11,1,3),MID($B11,1,4))","v":"409"},{"$f":"IF($B11<499999999,MID($B11,4,3),MID($B11,5,3))","v":"201"},{"$f":"IF($B11<499999999,MID($B11,7,3),MID($B11,8,3))","v":"072"},{"$f":"IF(VLOOKUP(VALUE(IF(AH11<499999999,MID(AH11,4,3),MID(AH11,5,3))),distinfo,4)=R11,1,0)","v":1},1,{"$f":"AF11","v":13303.963957999998},{"$f":"IF(OR(AF11=0,AM11=0),0,ROUND(AN11/AM11,0))","v":13304},{"$f":"AO11-AQ11","v":0},13304,null,null,null,null,null,13399,{"$f":"AY11-AW11","v":15},13414,-110,13304,0,13304]
[409,409201094,"ALMA DEL MAR",{"$f":"'fnd enro'!D12","v":0},{"$f":"'fnd enro'!E12","v":0},{"$f":"'fnd enro'!F12","v":0},{"$f":"'fnd enro'!G12","v":2},{"$f":"'fnd enro'!H12","v":1},{"$f":"'fnd enro'!I12","v":0},{"$f":"'fnd enro'!J12","v":0},{"$f":"'fnd enro'!K12","v":0.1137},{"$f":"'fnd enro'!L12","v":0},{"$f":"'fnd enro'!M12+'fnd enro'!N12","v":0},{"$f":"'fnd enro'!O12","v":0},{"$f":"'fnd enro'!P12","v":0},{"$f":"'fnd enro'!Q12","v":3},{"$f":"'fnd enro'!S12","v":3},1,{"$f":"VALUE('fnd enro'!R12)","v":7},null,{"$f":"(($D12*'fnd base rates'!C$107)\n+($E12*'fnd base rates'!C$108)\n+($F12*'fnd base rates'!C$109)\n+($G12*'fnd base rates'!C$110)\n+($H12*'fnd base rates'!C$111)\n+($I12*'fnd base rates'!C$112)\n+($J12*'fnd base rates'!C$113)\n+($K12*'fnd base rates'!C$114)\n+($M12*'fnd base rates'!C$116)\n+($N12*'fnd base rates'!C$117)\n+($O12*'fnd base rates'!C$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,3)))\n*$R12","v":1691.066697},{"$f":"(($D12*'fnd base rates'!D$107)\n+($E12*'fnd base rates'!D$108)\n+($F12*'fnd base rates'!D$109)\n+($G12*'fnd base rates'!D$110)\n+($H12*'fnd base rates'!D$111)\n+($I12*'fnd base rates'!D$112)\n+($J12*'fnd base rates'!D$113)\n+($K12*'fnd base rates'!D$114)\n+($M12*'fnd base rates'!D$116)\n+($N12*'fnd base rates'!D$117)\n+($O12*'fnd base rates'!D$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,4)))\n*$R12","v":3010.1400000000003},{"$f":"(($D12*'fnd base rates'!E$107)\n+($E12*'fnd base rates'!E$108)\n+($F12*'fnd base rates'!E$109)\n+($G12*'fnd base rates'!E$110)\n+($H12*'fnd base rates'!E$111)\n+($I12*'fnd base rates'!E$112)\n+($J12*'fnd base rates'!E$113)\n+($K12*'fnd base rates'!E$114)\n+($M12*'fnd base rates'!E$116)\n+($N12*'fnd base rates'!E$117)\n+($O12*'fnd base rates'!E$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,5)))\n*$R12","v":18810.753169},{"$f":"(($D12*'fnd base rates'!F$107)\n+($E12*'fnd base rates'!F$108)\n+($F12*'fnd base rates'!F$109)\n+($G12*'fnd base rates'!F$110)\n+($H12*'fnd base rates'!F$111)\n+($I12*'fnd base rates'!F$112)\n+($J12*'fnd base rates'!F$113)\n+($K12*'fnd base rates'!F$114)\n+($M12*'fnd base rates'!F$116)\n+($N12*'fnd base rates'!F$117)\n+($O12*'fnd base rates'!F$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,6)))\n*$R12","v":3275.6747529999998},{"$f":"(($D12*'fnd base rates'!G$107)\n+($E12*'fnd base rates'!G$108)\n+($F12*'fnd base rates'!G$109)\n+($G12*'fnd base rates'!G$110)\n+($H12*'fnd base rates'!G$111)\n+($I12*'fnd base rates'!G$112)\n+($J12*'fnd base rates'!G$113)\n+($K12*'fnd base rates'!G$114)\n+($M12*'fnd base rates'!G$116)\n+($N12*'fnd base rates'!G$117)\n+($O12*'fnd base rates'!G$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,7)))\n*$R12","v":853.81021799999996},{"$f":"(($D12*'fnd base rates'!H$107)\n+($E12*'fnd base rates'!H$108)\n+($F12*'fnd base rates'!H$109)\n+($G12*'fnd base rates'!H$110)\n+($H12*'fnd base rates'!H$111)\n+($I12*'fnd base rates'!H$112)\n+($J12*'fnd base rates'!H$113)\n+($K12*'fnd base rates'!H$114)\n+($M12*'fnd base rates'!H$116)\n+($N12*'fnd base rates'!H$117)\n+($O12*'fnd base rates'!H$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,8)))","v":1542.2612099999999},{"$f":"(($D12*'fnd base rates'!I$107)\n+($E12*'fnd base rates'!I$108)\n+($F12*'fnd base rates'!I$109)\n+($G12*'fnd base rates'!I$110)\n+($H12*'fnd base rates'!I$111)\n+($I12*'fnd base rates'!I$112)\n+($J12*'fnd base rates'!I$113)\n+($K12*'fnd base rates'!I$114)\n+($M12*'fnd base rates'!I$116)\n+($N12*'fnd base rates'!I$117)\n+($O12*'fnd base rates'!I$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,9)))\n*$R12","v":1136.17},{"$f":"(($D12*'fnd base rates'!J$107)\n+($E12*'fnd base rates'!J$108)\n+($F12*'fnd base rates'!J$109)\n+($G12*'fnd base rates'!J$110)\n+($H12*'fnd base rates'!J$111)\n+($I12*'fnd base rates'!J$112)\n+($J12*'fnd base rates'!J$113)\n+($K12*'fnd base rates'!J$114)\n+($M12*'fnd base rates'!J$116)\n+($N12*'fnd base rates'!J$117)\n+($O12*'fnd base rates'!J$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,10)))\n*$R12","v":2256.4900000000002},{"$f":"(($D12*'fnd base rates'!K$107)\n+($E12*'fnd base rates'!K$108)\n+($F12*'fnd base rates'!K$109)\n+($G12*'fnd base rates'!K$110)\n+($H12*'fnd base rates'!K$111)\n+($I12*'fnd base rates'!K$112)\n+($J12*'fnd base rates'!K$113)\n+($K12*'fnd base rates'!K$114)\n+($M12*'fnd base rates'!K$116)\n+($N12*'fnd base rates'!K$117)\n+($O12*'fnd base rates'!K$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,11)))\n*$R12","v":3185.4415640000002},{"$f":"(($D12*'fnd base rates'!L$107)\n+($E12*'fnd base rates'!L$108)\n+($F12*'fnd base rates'!L$109)\n+($G12*'fnd base rates'!L$110)\n+($H12*'fnd base rates'!L$111)\n+($I12*'fnd base rates'!L$112)\n+($J12*'fnd base rates'!L$113)\n+($K12*'fnd base rates'!L$114)\n+($M12*'fnd base rates'!L$116)\n+($N12*'fnd base rates'!L$117)\n+($O12*'fnd base rates'!L$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,12)))","v":4934.5442629999998},{"$f":"(($D12*'fnd base rates'!M$107)\n+($E12*'fnd base rates'!M$108)\n+($F12*'fnd base rates'!M$109)\n+($G12*'fnd base rates'!M$110)\n+($H12*'fnd base rates'!M$111)\n+($I12*'fnd base rates'!M$112)\n+($J12*'fnd base rates'!M$113)\n+($K12*'fnd base rates'!M$114)\n+($M12*'fnd base rates'!M$116)\n+($N12*'fnd base rates'!M$117)\n+($O12*'fnd base rates'!M$118)\n+($P12*VLOOKUP($S12+12,rate_basefnd,13)))","v":0},40696.351874,null,409201094,"409","201","094",1,3,40696.351874,13565,0,13565,null,null,null,null,null,13562,23,13585,-20,13565,0,13565]
[409,409201201,"ALMA DEL MAR",{"$f":"'fnd enro'!D13","v":0},{"$f":"'fnd enro'!E13","v":0},{"$f":"'fnd enro'!F13","v":103},{"$f":"'fnd enro'!G13","v":355},{"$f":"'fnd enro'!H13","v":185},{"$f":"'fnd enro'!I13","v":0},{"$f":"'fnd enro'!J13","v":0},{"$f":"'fnd enro'!K13","v":24.369700000000002},{"$f":"'fnd enro'!L13","v":0},{"$f":"'fnd enro'!M13+'fnd enro'!N13","v":184},{"$f":"'fnd enro'!O13","v":18},{"$f":"'fnd enro'!P13","v":0},{"$f":"'fnd enro'!Q13","v":443},{"$f":"'fnd enro'!S13","v":643},1,{"$f":"VALUE('fnd enro'!R13)","v":10},null,{"$f":"(($D13*'fnd base rates'!C$107)\n+($E13*'fnd base rates'!C$108)\n+($F13*'fnd base rates'!C$109)\n+($G13*'fnd base rates'!C$110)\n+($H13*'fnd base rates'!C$111)\n+($I13*'fnd base rates'!C$112)\n+($J13*'fnd base rates'!C$113)\n+($K13*'fnd base rates'!C$114)\n+($M13*'fnd base rates'!C$116)\n+($N13*'fnd base rates'!C$117)\n+($O13*'fnd base rates'!C$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,3)))\n*$R13","v":371051.98205700004},{"$f":"(($D13*'fnd base rates'!D$107)\n+($E13*'fnd base rates'!D$108)\n+($F13*'fnd base rates'!D$109)\n+($G13*'fnd base rates'!D$110)\n+($H13*'fnd base rates'!D$111)\n+($I13*'fnd base rates'!D$112)\n+($J13*'fnd base rates'!D$113)\n+($K13*'fnd base rates'!D$114)\n+($M13*'fnd base rates'!D$116)\n+($N13*'fnd base rates'!D$117)\n+($O13*'fnd base rates'!D$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,4)))\n*$R13","v":630214.21},{"$f":"(($D13*'fnd base rates'!E$107)\n+($E13*'fnd base rates'!E$108)\n+($F13*'fnd base rates'!E$109)\n+($G13*'fnd base rates'!E$110)\n+($H13*'fnd base rates'!E$111)\n+($I13*'fnd base rates'!E$112)\n+($J13*'fnd base rates'!E$113)\n+($K13*'fnd base rates'!E$114)\n+($M13*'fnd base rates'!E$116)\n+($N13*'fnd base rates'!E$117)\n+($O13*'fnd base rates'!E$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,5)))\n*$R13","v":3807253.9858889999},{"$f":"(($D13*'fnd base rates'!F$107)\n+($E13*'fnd base rates'!F$108)\n+($F13*'fnd base rates'!F$109)\n+($G13*'fnd base rates'!F$110)\n+($H13*'fnd base rates'!F$111)\n+($I13*'fnd base rates'!F$112)\n+($J13*'fnd base rates'!F$113)\n+($K13*'fnd base rates'!F$114)\n+($M13*'fnd base rates'!F$116)\n+($N13*'fnd base rates'!F$117)\n+($O13*'fnd base rates'!F$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,6)))\n*$R13","v":741694.29539300001},{"$f":"(($D13*'fnd base rates'!G$107)\n+($E13*'fnd base rates'!G$108)\n+($F13*'fnd base rates'!G$109)\n+($G13*'fnd base rates'!G$110)\n+($H13*'fnd base rates'!G$111)\n+($I13*'fnd base rates'!G$112)\n+($J13*'fnd base rates'!G$113)\n+($K13*'fnd base rates'!G$114)\n+($M13*'fnd base rates'!G$116)\n+($N13*'fnd base rates'!G$117)\n+($O13*'fnd base rates'!G$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,7)))\n*$R13","v":169454.340058},{"$f":"(($D13*'fnd base rates'!H$107)\n+($E13*'fnd base rates'!H$108)\n+($F13*'fnd base rates'!H$109)\n+($G13*'fnd base rates'!H$110)\n+($H13*'fnd base rates'!H$111)\n+($I13*'fnd base rates'!H$112)\n+($J13*'fnd base rates'!H$113)\n+($K13*'fnd base rates'!H$114)\n+($M13*'fnd base rates'!H$116)\n+($N13*'fnd base rates'!H$117)\n+($O13*'fnd base rates'!H$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,8)))","v":350410.49600999989},{"$f":"(($D13*'fnd base rates'!I$107)\n+($E13*'fnd base rates'!I$108)\n+($F13*'fnd base rates'!I$109)\n+($G13*'fnd base rates'!I$110)\n+($H13*'fnd base rates'!I$111)\n+($I13*'fnd base rates'!I$112)\n+($J13*'fnd base rates'!I$113)\n+($K13*'fnd base rates'!I$114)\n+($M13*'fnd base rates'!I$116)\n+($N13*'fnd base rates'!I$117)\n+($O13*'fnd base rates'!I$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,9)))\n*$R13","v":236352.40999999997},{"$f":"(($D13*'fnd base rates'!J$107)\n+($E13*'fnd base rates'!J$108)\n+($F13*'fnd base rates'!J$109)\n+($G13*'fnd base rates'!J$110)\n+($H13*'fnd base rates'!J$111)\n+($I13*'fnd base rates'!J$112)\n+($J13*'fnd base rates'!J$113)\n+($K13*'fnd base rates'!J$114)\n+($M13*'fnd base rates'!J$116)\n+($N13*'fnd base rates'!J$117)\n+($O13*'fnd base rates'!J$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,10)))\n*$R13","v":382945.9},{"$f":"(($D13*'fnd base rates'!K$107)\n+($E13*'fnd base rates'!K$108)\n+($F13*'fnd base rates'!K$109)\n+($G13*'fnd base rates'!K$110)\n+($H13*'fnd base rates'!K$111)\n+($I13*'fnd base rates'!K$112)\n+($J13*'fnd base rates'!K$113)\n+($K13*'fnd base rates'!K$114)\n+($M13*'fnd base rates'!K$116)\n+($N13*'fnd base rates'!K$117)\n+($O13*'fnd base rates'!K$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,11)))\n*$R13","v":736413.76188400015},{"$f":"(($D13*'fnd base rates'!L$107)\n+($E13*'fnd base rates'!L$108)\n+($F13*'fnd base rates'!L$109)\n+($G13*'fnd base rates'!L$110)\n+($H13*'fnd base rates'!L$111)\n+($I13*'fnd base rates'!L$112)\n+($J13*'fnd base rates'!L$113)\n+($K13*'fnd base rates'!L$114)\n+($M13*'fnd base rates'!L$116)\n+($N13*'fnd base rates'!L$117)\n+($O13*'fnd base rates'!L$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,12)))","v":1032836.3237030001},{"$f":"(($D13*'fnd base rates'!M$107)\n+($E13*'fnd base rates'!M$108)\n+($F13*'fnd base rates'!M$109)\n+($G13*'fnd base rates'!M$110)\n+($H13*'fnd base rates'!M$111)\n+($I13*'fnd base rates'!M$112)\n+($J13*'fnd base rates'!M$113)\n+($K13*'fnd base rates'!M$114)\n+($M13*'fnd base rates'!M$116)\n+($N13*'fnd base rates'!M$117)\n+($O13*'fnd base rates'!M$118)\n+($P13*VLOOKUP($S13+12,rate_basefnd,13)))","v":0},8458627.7049940005,null,409201201,"409","201","201",1,643,8458627.7049940005,13155,0,13155,null,null,null,null,null,13758,81,13839,-684,13155,0,13155]
[409,409201293,"ALMA DEL MAR",{"$f":"'fnd enro'!D14","v":0},{"$f":"'fnd enro'!E14","v":0},{"$f":"'fnd enro'!F14","v":0},{"$f":"'fnd enro'!G14","v":1},{"$f":"'fnd enro'!H14","v":0},{"$f":"'fnd enro'!I14","v":0},{"$f":"'fnd enro'!J14","v":0},{"$f":"'fnd enro'!K14","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L14","v":0},{"$f":"'fnd enro'!M14+'fnd enro'!N14","v":0},{"$f":"'fnd enro'!O14","v":0},{"$f":"'fnd enro'!P14","v":0},{"$f":"'fnd enro'!Q14","v":0},{"$f":"'fnd enro'!S14","v":1},1,{"$f":"VALUE('fnd enro'!R14)","v":9},null,{"$f":"(($D14*'fnd base rates'!C$107)\n+($E14*'fnd base rates'!C$108)\n+($F14*'fnd base rates'!C$109)\n+($G14*'fnd base rates'!C$110)\n+($H14*'fnd base rates'!C$111)\n+($I14*'fnd base rates'!C$112)\n+($J14*'fnd base rates'!C$113)\n+($K14*'fnd base rates'!C$114)\n+($M14*'fnd base rates'!C$116)\n+($N14*'fnd base rates'!C$117)\n+($O14*'fnd base rates'!C$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,3)))\n*$R14","v":504.28889900000001},{"$f":"(($D14*'fnd base rates'!D$107)\n+($E14*'fnd base rates'!D$108)\n+($F14*'fnd base rates'!D$109)\n+($G14*'fnd base rates'!D$110)\n+($H14*'fnd base rates'!D$111)\n+($I14*'fnd base rates'!D$112)\n+($J14*'fnd base rates'!D$113)\n+($K14*'fnd base rates'!D$114)\n+($M14*'fnd base rates'!D$116)\n+($N14*'fnd base rates'!D$117)\n+($O14*'fnd base rates'!D$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,4)))\n*$R14","v":721.95},{"$f":"(($D14*'fnd base rates'!E$107)\n+($E14*'fnd base rates'!E$108)\n+($F14*'fnd base rates'!E$109)\n+($G14*'fnd base rates'!E$110)\n+($H14*'fnd base rates'!E$111)\n+($I14*'fnd base rates'!E$112)\n+($J14*'fnd base rates'!E$113)\n+($K14*'fnd base rates'!E$114)\n+($M14*'fnd base rates'!E$116)\n+($N14*'fnd base rates'!E$117)\n+($O14*'fnd base rates'!E$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,5)))\n*$R14","v":3655.3277229999999},{"$f":"(($D14*'fnd base rates'!F$107)\n+($E14*'fnd base rates'!F$108)\n+($F14*'fnd base rates'!F$109)\n+($G14*'fnd base rates'!F$110)\n+($H14*'fnd base rates'!F$111)\n+($I14*'fnd base rates'!F$112)\n+($J14*'fnd base rates'!F$113)\n+($K14*'fnd base rates'!F$114)\n+($M14*'fnd base rates'!F$116)\n+($N14*'fnd base rates'!F$117)\n+($O14*'fnd base rates'!F$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,6)))\n*$R14","v":1171.178251},{"$f":"(($D14*'fnd base rates'!G$107)\n+($E14*'fnd base rates'!G$108)\n+($F14*'fnd base rates'!G$109)\n+($G14*'fnd base rates'!G$110)\n+($H14*'fnd base rates'!G$111)\n+($I14*'fnd base rates'!G$112)\n+($J14*'fnd base rates'!G$113)\n+($K14*'fnd base rates'!G$114)\n+($M14*'fnd base rates'!G$116)\n+($N14*'fnd base rates'!G$117)\n+($O14*'fnd base rates'!G$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,7)))\n*$R14","v":147.643406},{"$f":"(($D14*'fnd base rates'!H$107)\n+($E14*'fnd base rates'!H$108)\n+($F14*'fnd base rates'!H$109)\n+($G14*'fnd base rates'!H$110)\n+($H14*'fnd base rates'!H$111)\n+($I14*'fnd base rates'!H$112)\n+($J14*'fnd base rates'!H$113)\n+($K14*'fnd base rates'!H$114)\n+($M14*'fnd base rates'!H$116)\n+($N14*'fnd base rates'!H$117)\n+($O14*'fnd base rates'!H$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D14*'fnd base rates'!I$107)\n+($E14*'fnd base rates'!I$108)\n+($F14*'fnd base rates'!I$109)\n+($G14*'fnd base rates'!I$110)\n+($H14*'fnd base rates'!I$111)\n+($I14*'fnd base rates'!I$112)\n+($J14*'fnd base rates'!I$113)\n+($K14*'fnd base rates'!I$114)\n+($M14*'fnd base rates'!I$116)\n+($N14*'fnd base rates'!I$117)\n+($O14*'fnd base rates'!I$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,9)))\n*$R14","v":240.89},{"$f":"(($D14*'fnd base rates'!J$107)\n+($E14*'fnd base rates'!J$108)\n+($F14*'fnd base rates'!J$109)\n+($G14*'fnd base rates'!J$110)\n+($H14*'fnd base rates'!J$111)\n+($I14*'fnd base rates'!J$112)\n+($J14*'fnd base rates'!J$113)\n+($K14*'fnd base rates'!J$114)\n+($M14*'fnd base rates'!J$116)\n+($N14*'fnd base rates'!J$117)\n+($O14*'fnd base rates'!J$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,10)))\n*$R14","v":143.72999999999999},{"$f":"(($D14*'fnd base rates'!K$107)\n+($E14*'fnd base rates'!K$108)\n+($F14*'fnd base rates'!K$109)\n+($G14*'fnd base rates'!K$110)\n+($H14*'fnd base rates'!K$111)\n+($I14*'fnd base rates'!K$112)\n+($J14*'fnd base rates'!K$113)\n+($K14*'fnd base rates'!K$114)\n+($M14*'fnd base rates'!K$116)\n+($N14*'fnd base rates'!K$117)\n+($O14*'fnd base rates'!K$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,11)))\n*$R14","v":1036.037188},{"$f":"(($D14*'fnd base rates'!L$107)\n+($E14*'fnd base rates'!L$108)\n+($F14*'fnd base rates'!L$109)\n+($G14*'fnd base rates'!L$110)\n+($H14*'fnd base rates'!L$111)\n+($I14*'fnd base rates'!L$112)\n+($J14*'fnd base rates'!L$113)\n+($K14*'fnd base rates'!L$114)\n+($M14*'fnd base rates'!L$116)\n+($N14*'fnd base rates'!L$117)\n+($O14*'fnd base rates'!L$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D14*'fnd base rates'!M$107)\n+($E14*'fnd base rates'!M$108)\n+($F14*'fnd base rates'!M$109)\n+($G14*'fnd base rates'!M$110)\n+($H14*'fnd base rates'!M$111)\n+($I14*'fnd base rates'!M$112)\n+($J14*'fnd base rates'!M$113)\n+($K14*'fnd base rates'!M$114)\n+($M14*'fnd base rates'!M$116)\n+($N14*'fnd base rates'!M$117)\n+($O14*'fnd base rates'!M$118)\n+($P14*VLOOKUP($S14+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,409201293,"409","201","293",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,13995,61,14056,-4751,9305,0,9305]
[409,409201331,"ALMA DEL MAR",{"$f":"'fnd enro'!D15","v":0},{"$f":"'fnd enro'!E15","v":0},{"$f":"'fnd enro'!F15","v":0},{"$f":"'fnd enro'!G15","v":2},{"$f":"'fnd enro'!H15","v":1},{"$f":"'fnd enro'!I15","v":0},{"$f":"'fnd enro'!J15","v":0},{"$f":"'fnd enro'!K15","v":0.1137},{"$f":"'fnd enro'!L15","v":0},{"$f":"'fnd enro'!M15+'fnd enro'!N15","v":0},{"$f":"'fnd enro'!O15","v":0},{"$f":"'fnd enro'!P15","v":0},{"$f":"'fnd enro'!Q15","v":0},{"$f":"'fnd enro'!S15","v":3},1,{"$f":"VALUE('fnd enro'!R15)","v":6},null,{"$f":"(($D15*'fnd base rates'!C$107)\n+($E15*'fnd base rates'!C$108)\n+($F15*'fnd base rates'!C$109)\n+($G15*'fnd base rates'!C$110)\n+($H15*'fnd base rates'!C$111)\n+($I15*'fnd base rates'!C$112)\n+($J15*'fnd base rates'!C$113)\n+($K15*'fnd base rates'!C$114)\n+($M15*'fnd base rates'!C$116)\n+($N15*'fnd base rates'!C$117)\n+($O15*'fnd base rates'!C$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,3)))\n*$R15","v":1512.8666969999999},{"$f":"(($D15*'fnd base rates'!D$107)\n+($E15*'fnd base rates'!D$108)\n+($F15*'fnd base rates'!D$109)\n+($G15*'fnd base rates'!D$110)\n+($H15*'fnd base rates'!D$111)\n+($I15*'fnd base rates'!D$112)\n+($J15*'fnd base rates'!D$113)\n+($K15*'fnd base rates'!D$114)\n+($M15*'fnd base rates'!D$116)\n+($N15*'fnd base rates'!D$117)\n+($O15*'fnd base rates'!D$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,4)))\n*$R15","v":2165.8500000000004},{"$f":"(($D15*'fnd base rates'!E$107)\n+($E15*'fnd base rates'!E$108)\n+($F15*'fnd base rates'!E$109)\n+($G15*'fnd base rates'!E$110)\n+($H15*'fnd base rates'!E$111)\n+($I15*'fnd base rates'!E$112)\n+($J15*'fnd base rates'!E$113)\n+($K15*'fnd base rates'!E$114)\n+($M15*'fnd base rates'!E$116)\n+($N15*'fnd base rates'!E$117)\n+($O15*'fnd base rates'!E$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,5)))\n*$R15","v":10568.763169},{"$f":"(($D15*'fnd base rates'!F$107)\n+($E15*'fnd base rates'!F$108)\n+($F15*'fnd base rates'!F$109)\n+($G15*'fnd base rates'!F$110)\n+($H15*'fnd base rates'!F$111)\n+($I15*'fnd base rates'!F$112)\n+($J15*'fnd base rates'!F$113)\n+($K15*'fnd base rates'!F$114)\n+($M15*'fnd base rates'!F$116)\n+($N15*'fnd base rates'!F$117)\n+($O15*'fnd base rates'!F$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,6)))\n*$R15","v":3275.6747529999998},{"$f":"(($D15*'fnd base rates'!G$107)\n+($E15*'fnd base rates'!G$108)\n+($F15*'fnd base rates'!G$109)\n+($G15*'fnd base rates'!G$110)\n+($H15*'fnd base rates'!G$111)\n+($I15*'fnd base rates'!G$112)\n+($J15*'fnd base rates'!G$113)\n+($K15*'fnd base rates'!G$114)\n+($M15*'fnd base rates'!G$116)\n+($N15*'fnd base rates'!G$117)\n+($O15*'fnd base rates'!G$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,7)))\n*$R15","v":453.94021799999996},{"$f":"(($D15*'fnd base rates'!H$107)\n+($E15*'fnd base rates'!H$108)\n+($F15*'fnd base rates'!H$109)\n+($G15*'fnd base rates'!H$110)\n+($H15*'fnd base rates'!H$111)\n+($I15*'fnd base rates'!H$112)\n+($J15*'fnd base rates'!H$113)\n+($K15*'fnd base rates'!H$114)\n+($M15*'fnd base rates'!H$116)\n+($N15*'fnd base rates'!H$117)\n+($O15*'fnd base rates'!H$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,8)))","v":1480.9712099999999},{"$f":"(($D15*'fnd base rates'!I$107)\n+($E15*'fnd base rates'!I$108)\n+($F15*'fnd base rates'!I$109)\n+($G15*'fnd base rates'!I$110)\n+($H15*'fnd base rates'!I$111)\n+($I15*'fnd base rates'!I$112)\n+($J15*'fnd base rates'!I$113)\n+($K15*'fnd base rates'!I$114)\n+($M15*'fnd base rates'!I$116)\n+($N15*'fnd base rates'!I$117)\n+($O15*'fnd base rates'!I$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,9)))\n*$R15","v":802.42},{"$f":"(($D15*'fnd base rates'!J$107)\n+($E15*'fnd base rates'!J$108)\n+($F15*'fnd base rates'!J$109)\n+($G15*'fnd base rates'!J$110)\n+($H15*'fnd base rates'!J$111)\n+($I15*'fnd base rates'!J$112)\n+($J15*'fnd base rates'!J$113)\n+($K15*'fnd base rates'!J$114)\n+($M15*'fnd base rates'!J$116)\n+($N15*'fnd base rates'!J$117)\n+($O15*'fnd base rates'!J$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,10)))\n*$R15","v":522.25},{"$f":"(($D15*'fnd base rates'!K$107)\n+($E15*'fnd base rates'!K$108)\n+($F15*'fnd base rates'!K$109)\n+($G15*'fnd base rates'!K$110)\n+($H15*'fnd base rates'!K$111)\n+($I15*'fnd base rates'!K$112)\n+($J15*'fnd base rates'!K$113)\n+($K15*'fnd base rates'!K$114)\n+($M15*'fnd base rates'!K$116)\n+($N15*'fnd base rates'!K$117)\n+($O15*'fnd base rates'!K$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,11)))\n*$R15","v":3185.4415640000002},{"$f":"(($D15*'fnd base rates'!L$107)\n+($E15*'fnd base rates'!L$108)\n+($F15*'fnd base rates'!L$109)\n+($G15*'fnd base rates'!L$110)\n+($H15*'fnd base rates'!L$111)\n+($I15*'fnd base rates'!L$112)\n+($J15*'fnd base rates'!L$113)\n+($K15*'fnd base rates'!L$114)\n+($M15*'fnd base rates'!L$116)\n+($N15*'fnd base rates'!L$117)\n+($O15*'fnd base rates'!L$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,12)))","v":3601.344263},{"$f":"(($D15*'fnd base rates'!M$107)\n+($E15*'fnd base rates'!M$108)\n+($F15*'fnd base rates'!M$109)\n+($G15*'fnd base rates'!M$110)\n+($H15*'fnd base rates'!M$111)\n+($I15*'fnd base rates'!M$112)\n+($J15*'fnd base rates'!M$113)\n+($K15*'fnd base rates'!M$114)\n+($M15*'fnd base rates'!M$116)\n+($N15*'fnd base rates'!M$117)\n+($O15*'fnd base rates'!M$118)\n+($P15*VLOOKUP($S15+12,rate_basefnd,13)))","v":0},27569.521873999998,null,409201331,"409","201","331",1,3,27569.521873999998,9190,0,9190,null,null,null,null,null,9281,0,9281,-91,9190,0,9190]
[410,410035031,"EXCEL ACADEMY",{"$f":"'fnd enro'!D16","v":0},{"$f":"'fnd enro'!E16","v":0},{"$f":"'fnd enro'!F16","v":0},{"$f":"'fnd enro'!G16","v":0},{"$f":"'fnd enro'!H16","v":0},{"$f":"'fnd enro'!I16","v":1},{"$f":"'fnd enro'!J16","v":0},{"$f":"'fnd enro'!K16","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L16","v":0},{"$f":"'fnd enro'!M16+'fnd enro'!N16","v":0},{"$f":"'fnd enro'!O16","v":0},{"$f":"'fnd enro'!P16","v":0},{"$f":"'fnd enro'!Q16","v":0},{"$f":"'fnd enro'!S16","v":1},1.085,{"$f":"VALUE('fnd enro'!R16)","v":4},null,{"$f":"(($D16*'fnd base rates'!C$107)\n+($E16*'fnd base rates'!C$108)\n+($F16*'fnd base rates'!C$109)\n+($G16*'fnd base rates'!C$110)\n+($H16*'fnd base rates'!C$111)\n+($I16*'fnd base rates'!C$112)\n+($J16*'fnd base rates'!C$113)\n+($K16*'fnd base rates'!C$114)\n+($M16*'fnd base rates'!C$116)\n+($N16*'fnd base rates'!C$117)\n+($O16*'fnd base rates'!C$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,3)))\n*$R16","v":547.15345541500005},{"$f":"(($D16*'fnd base rates'!D$107)\n+($E16*'fnd base rates'!D$108)\n+($F16*'fnd base rates'!D$109)\n+($G16*'fnd base rates'!D$110)\n+($H16*'fnd base rates'!D$111)\n+($I16*'fnd base rates'!D$112)\n+($J16*'fnd base rates'!D$113)\n+($K16*'fnd base rates'!D$114)\n+($M16*'fnd base rates'!D$116)\n+($N16*'fnd base rates'!D$117)\n+($O16*'fnd base rates'!D$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,4)))\n*$R16","v":783.31574999999998},{"$f":"(($D16*'fnd base rates'!E$107)\n+($E16*'fnd base rates'!E$108)\n+($F16*'fnd base rates'!E$109)\n+($G16*'fnd base rates'!E$110)\n+($H16*'fnd base rates'!E$111)\n+($I16*'fnd base rates'!E$112)\n+($J16*'fnd base rates'!E$113)\n+($K16*'fnd base rates'!E$114)\n+($M16*'fnd base rates'!E$116)\n+($N16*'fnd base rates'!E$117)\n+($O16*'fnd base rates'!E$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,5)))\n*$R16","v":5022.4082794550004},{"$f":"(($D16*'fnd base rates'!F$107)\n+($E16*'fnd base rates'!F$108)\n+($F16*'fnd base rates'!F$109)\n+($G16*'fnd base rates'!F$110)\n+($H16*'fnd base rates'!F$111)\n+($I16*'fnd base rates'!F$112)\n+($J16*'fnd base rates'!F$113)\n+($K16*'fnd base rates'!F$114)\n+($M16*'fnd base rates'!F$116)\n+($N16*'fnd base rates'!F$117)\n+($O16*'fnd base rates'!F$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,6)))\n*$R16","v":901.57885233499997},{"$f":"(($D16*'fnd base rates'!G$107)\n+($E16*'fnd base rates'!G$108)\n+($F16*'fnd base rates'!G$109)\n+($G16*'fnd base rates'!G$110)\n+($H16*'fnd base rates'!G$111)\n+($I16*'fnd base rates'!G$112)\n+($J16*'fnd base rates'!G$113)\n+($K16*'fnd base rates'!G$114)\n+($M16*'fnd base rates'!G$116)\n+($N16*'fnd base rates'!G$117)\n+($O16*'fnd base rates'!G$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,7)))\n*$R16","v":167.46259550999997},{"$f":"(($D16*'fnd base rates'!H$107)\n+($E16*'fnd base rates'!H$108)\n+($F16*'fnd base rates'!H$109)\n+($G16*'fnd base rates'!H$110)\n+($H16*'fnd base rates'!H$111)\n+($I16*'fnd base rates'!H$112)\n+($J16*'fnd base rates'!H$113)\n+($K16*'fnd base rates'!H$114)\n+($M16*'fnd base rates'!H$116)\n+($N16*'fnd base rates'!H$117)\n+($O16*'fnd base rates'!H$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D16*'fnd base rates'!I$107)\n+($E16*'fnd base rates'!I$108)\n+($F16*'fnd base rates'!I$109)\n+($G16*'fnd base rates'!I$110)\n+($H16*'fnd base rates'!I$111)\n+($I16*'fnd base rates'!I$112)\n+($J16*'fnd base rates'!I$113)\n+($K16*'fnd base rates'!I$114)\n+($M16*'fnd base rates'!I$116)\n+($N16*'fnd base rates'!I$117)\n+($O16*'fnd base rates'!I$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,9)))\n*$R16","v":436.09404999999998},{"$f":"(($D16*'fnd base rates'!J$107)\n+($E16*'fnd base rates'!J$108)\n+($F16*'fnd base rates'!J$109)\n+($G16*'fnd base rates'!J$110)\n+($H16*'fnd base rates'!J$111)\n+($I16*'fnd base rates'!J$112)\n+($J16*'fnd base rates'!J$113)\n+($K16*'fnd base rates'!J$114)\n+($M16*'fnd base rates'!J$116)\n+($N16*'fnd base rates'!J$117)\n+($O16*'fnd base rates'!J$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,10)))\n*$R16","v":587.42984999999999},{"$f":"(($D16*'fnd base rates'!K$107)\n+($E16*'fnd base rates'!K$108)\n+($F16*'fnd base rates'!K$109)\n+($G16*'fnd base rates'!K$110)\n+($H16*'fnd base rates'!K$111)\n+($I16*'fnd base rates'!K$112)\n+($J16*'fnd base rates'!K$113)\n+($K16*'fnd base rates'!K$114)\n+($M16*'fnd base rates'!K$116)\n+($N16*'fnd base rates'!K$117)\n+($O16*'fnd base rates'!K$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,11)))\n*$R16","v":1175.1387489799999},{"$f":"(($D16*'fnd base rates'!L$107)\n+($E16*'fnd base rates'!L$108)\n+($F16*'fnd base rates'!L$109)\n+($G16*'fnd base rates'!L$110)\n+($H16*'fnd base rates'!L$111)\n+($I16*'fnd base rates'!L$112)\n+($J16*'fnd base rates'!L$113)\n+($K16*'fnd base rates'!L$114)\n+($M16*'fnd base rates'!L$116)\n+($N16*'fnd base rates'!L$117)\n+($O16*'fnd base rates'!L$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D16*'fnd base rates'!M$107)\n+($E16*'fnd base rates'!M$108)\n+($F16*'fnd base rates'!M$109)\n+($G16*'fnd base rates'!M$110)\n+($H16*'fnd base rates'!M$111)\n+($I16*'fnd base rates'!M$112)\n+($J16*'fnd base rates'!M$113)\n+($K16*'fnd base rates'!M$114)\n+($M16*'fnd base rates'!M$116)\n+($N16*'fnd base rates'!M$117)\n+($O16*'fnd base rates'!M$118)\n+($P16*VLOOKUP($S16+12,rate_basefnd,13)))","v":0},11519.280072695001,null,410035031,"410","035","031",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,11590,0,11590,-71,11519,0,11519]
[410,410035035,"EXCEL ACADEMY",{"$f":"'fnd enro'!D17","v":0},{"$f":"'fnd enro'!E17","v":0},{"$f":"'fnd enro'!F17","v":0},{"$f":"'fnd enro'!G17","v":79},{"$f":"'fnd enro'!H17","v":250},{"$f":"'fnd enro'!I17","v":303},{"$f":"'fnd enro'!J17","v":0},{"$f":"'fnd enro'!K17","v":23.9528},{"$f":"'fnd enro'!L17","v":0},{"$f":"'fnd enro'!M17+'fnd enro'!N17","v":11},{"$f":"'fnd enro'!O17","v":18},{"$f":"'fnd enro'!P17","v":32},{"$f":"'fnd enro'!Q17","v":334},{"$f":"'fnd enro'!S17","v":632},1.085,{"$f":"VALUE('fnd enro'!R17)","v":10},null,{"$f":"(($D17*'fnd base rates'!C$107)\n+($E17*'fnd base rates'!C$108)\n+($F17*'fnd base rates'!C$109)\n+($G17*'fnd base rates'!C$110)\n+($H17*'fnd base rates'!C$111)\n+($I17*'fnd base rates'!C$112)\n+($J17*'fnd base rates'!C$113)\n+($K17*'fnd base rates'!C$114)\n+($M17*'fnd base rates'!C$116)\n+($N17*'fnd base rates'!C$117)\n+($O17*'fnd base rates'!C$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,3)))\n*$R17","v":374408.16977227997},{"$f":"(($D17*'fnd base rates'!D$107)\n+($E17*'fnd base rates'!D$108)\n+($F17*'fnd base rates'!D$109)\n+($G17*'fnd base rates'!D$110)\n+($H17*'fnd base rates'!D$111)\n+($I17*'fnd base rates'!D$112)\n+($J17*'fnd base rates'!D$113)\n+($K17*'fnd base rates'!D$114)\n+($M17*'fnd base rates'!D$116)\n+($N17*'fnd base rates'!D$117)\n+($O17*'fnd base rates'!D$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,4)))\n*$R17","v":613923.57530000003},{"$f":"(($D17*'fnd base rates'!E$107)\n+($E17*'fnd base rates'!E$108)\n+($F17*'fnd base rates'!E$109)\n+($G17*'fnd base rates'!E$110)\n+($H17*'fnd base rates'!E$111)\n+($I17*'fnd base rates'!E$112)\n+($J17*'fnd base rates'!E$113)\n+($K17*'fnd base rates'!E$114)\n+($M17*'fnd base rates'!E$116)\n+($N17*'fnd base rates'!E$117)\n+($O17*'fnd base rates'!E$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,5)))\n*$R17","v":3852283.58231556},{"$f":"(($D17*'fnd base rates'!F$107)\n+($E17*'fnd base rates'!F$108)\n+($F17*'fnd base rates'!F$109)\n+($G17*'fnd base rates'!F$110)\n+($H17*'fnd base rates'!F$111)\n+($I17*'fnd base rates'!F$112)\n+($J17*'fnd base rates'!F$113)\n+($K17*'fnd base rates'!F$114)\n+($M17*'fnd base rates'!F$116)\n+($N17*'fnd base rates'!F$117)\n+($O17*'fnd base rates'!F$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,6)))\n*$R17","v":636495.39952571993},{"$f":"(($D17*'fnd base rates'!G$107)\n+($E17*'fnd base rates'!G$108)\n+($F17*'fnd base rates'!G$109)\n+($G17*'fnd base rates'!G$110)\n+($H17*'fnd base rates'!G$111)\n+($I17*'fnd base rates'!G$112)\n+($J17*'fnd base rates'!G$113)\n+($K17*'fnd base rates'!G$114)\n+($M17*'fnd base rates'!G$116)\n+($N17*'fnd base rates'!G$117)\n+($O17*'fnd base rates'!G$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,7)))\n*$R17","v":160890.75766231999},{"$f":"(($D17*'fnd base rates'!H$107)\n+($E17*'fnd base rates'!H$108)\n+($F17*'fnd base rates'!H$109)\n+($G17*'fnd base rates'!H$110)\n+($H17*'fnd base rates'!H$111)\n+($I17*'fnd base rates'!H$112)\n+($J17*'fnd base rates'!H$113)\n+($K17*'fnd base rates'!H$114)\n+($M17*'fnd base rates'!H$116)\n+($N17*'fnd base rates'!H$117)\n+($O17*'fnd base rates'!H$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,8)))","v":412828.18823999993},{"$f":"(($D17*'fnd base rates'!I$107)\n+($E17*'fnd base rates'!I$108)\n+($F17*'fnd base rates'!I$109)\n+($G17*'fnd base rates'!I$110)\n+($H17*'fnd base rates'!I$111)\n+($I17*'fnd base rates'!I$112)\n+($J17*'fnd base rates'!I$113)\n+($K17*'fnd base rates'!I$114)\n+($M17*'fnd base rates'!I$116)\n+($N17*'fnd base rates'!I$117)\n+($O17*'fnd base rates'!I$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,9)))\n*$R17","v":287071.82805000001},{"$f":"(($D17*'fnd base rates'!J$107)\n+($E17*'fnd base rates'!J$108)\n+($F17*'fnd base rates'!J$109)\n+($G17*'fnd base rates'!J$110)\n+($H17*'fnd base rates'!J$111)\n+($I17*'fnd base rates'!J$112)\n+($J17*'fnd base rates'!J$113)\n+($K17*'fnd base rates'!J$114)\n+($M17*'fnd base rates'!J$116)\n+($N17*'fnd base rates'!J$117)\n+($O17*'fnd base rates'!J$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,10)))\n*$R17","v":479495.40625},{"$f":"(($D17*'fnd base rates'!K$107)\n+($E17*'fnd base rates'!K$108)\n+($F17*'fnd base rates'!K$109)\n+($G17*'fnd base rates'!K$110)\n+($H17*'fnd base rates'!K$111)\n+($I17*'fnd base rates'!K$112)\n+($J17*'fnd base rates'!K$113)\n+($K17*'fnd base rates'!K$114)\n+($M17*'fnd base rates'!K$116)\n+($N17*'fnd base rates'!K$117)\n+($O17*'fnd base rates'!K$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,11)))\n*$R17","v":763614.43155535997},{"$f":"(($D17*'fnd base rates'!L$107)\n+($E17*'fnd base rates'!L$108)\n+($F17*'fnd base rates'!L$109)\n+($G17*'fnd base rates'!L$110)\n+($H17*'fnd base rates'!L$111)\n+($I17*'fnd base rates'!L$112)\n+($J17*'fnd base rates'!L$113)\n+($K17*'fnd base rates'!L$114)\n+($M17*'fnd base rates'!L$116)\n+($N17*'fnd base rates'!L$117)\n+($O17*'fnd base rates'!L$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,12)))","v":910936.45807199995},{"$f":"(($D17*'fnd base rates'!M$107)\n+($E17*'fnd base rates'!M$108)\n+($F17*'fnd base rates'!M$109)\n+($G17*'fnd base rates'!M$110)\n+($H17*'fnd base rates'!M$111)\n+($I17*'fnd base rates'!M$112)\n+($J17*'fnd base rates'!M$113)\n+($K17*'fnd base rates'!M$114)\n+($M17*'fnd base rates'!M$116)\n+($N17*'fnd base rates'!M$117)\n+($O17*'fnd base rates'!M$118)\n+($P17*VLOOKUP($S17+12,rate_basefnd,13)))","v":0},8491947.7967432383,null,410035035,"410","035","035",1,632,8491947.7967432383,13437,0,13437,null,null,null,null,null,14876,86,14962,-1525,13437,0,13437]
[410,410035057,"EXCEL ACADEMY",{"$f":"'fnd enro'!D18","v":0},{"$f":"'fnd enro'!E18","v":0},{"$f":"'fnd enro'!F18","v":0},{"$f":"'fnd enro'!G18","v":33},{"$f":"'fnd enro'!H18","v":85},{"$f":"'fnd enro'!I18","v":297},{"$f":"'fnd enro'!J18","v":0},{"$f":"'fnd enro'!K18","v":15.7285},{"$f":"'fnd enro'!L18","v":0},{"$f":"'fnd enro'!M18+'fnd enro'!N18","v":4},{"$f":"'fnd enro'!O18","v":4},{"$f":"'fnd enro'!P18","v":15},{"$f":"'fnd enro'!Q18","v":242},{"$f":"'fnd enro'!S18","v":415},1.085,{"$f":"VALUE('fnd enro'!R18)","v":10},null,{"$f":"(($D18*'fnd base rates'!C$107)\n+($E18*'fnd base rates'!C$108)\n+($F18*'fnd base rates'!C$109)\n+($G18*'fnd base rates'!C$110)\n+($H18*'fnd base rates'!C$111)\n+($I18*'fnd base rates'!C$112)\n+($J18*'fnd base rates'!C$113)\n+($K18*'fnd base rates'!C$114)\n+($M18*'fnd base rates'!C$116)\n+($N18*'fnd base rates'!C$117)\n+($O18*'fnd base rates'!C$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,3)))\n*$R18","v":245790.13114722501},{"$f":"(($D18*'fnd base rates'!D$107)\n+($E18*'fnd base rates'!D$108)\n+($F18*'fnd base rates'!D$109)\n+($G18*'fnd base rates'!D$110)\n+($H18*'fnd base rates'!D$111)\n+($I18*'fnd base rates'!D$112)\n+($J18*'fnd base rates'!D$113)\n+($K18*'fnd base rates'!D$114)\n+($M18*'fnd base rates'!D$116)\n+($N18*'fnd base rates'!D$117)\n+($O18*'fnd base rates'!D$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,4)))\n*$R18","v":407691.59270000004},{"$f":"(($D18*'fnd base rates'!E$107)\n+($E18*'fnd base rates'!E$108)\n+($F18*'fnd base rates'!E$109)\n+($G18*'fnd base rates'!E$110)\n+($H18*'fnd base rates'!E$111)\n+($I18*'fnd base rates'!E$112)\n+($J18*'fnd base rates'!E$113)\n+($K18*'fnd base rates'!E$114)\n+($M18*'fnd base rates'!E$116)\n+($N18*'fnd base rates'!E$117)\n+($O18*'fnd base rates'!E$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,5)))\n*$R18","v":2719658.7269738256},{"$f":"(($D18*'fnd base rates'!F$107)\n+($E18*'fnd base rates'!F$108)\n+($F18*'fnd base rates'!F$109)\n+($G18*'fnd base rates'!F$110)\n+($H18*'fnd base rates'!F$111)\n+($I18*'fnd base rates'!F$112)\n+($J18*'fnd base rates'!F$113)\n+($K18*'fnd base rates'!F$114)\n+($M18*'fnd base rates'!F$116)\n+($N18*'fnd base rates'!F$117)\n+($O18*'fnd base rates'!F$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,6)))\n*$R18","v":399344.46436902502},{"$f":"(($D18*'fnd base rates'!G$107)\n+($E18*'fnd base rates'!G$108)\n+($F18*'fnd base rates'!G$109)\n+($G18*'fnd base rates'!G$110)\n+($H18*'fnd base rates'!G$111)\n+($I18*'fnd base rates'!G$112)\n+($J18*'fnd base rates'!G$113)\n+($K18*'fnd base rates'!G$114)\n+($M18*'fnd base rates'!G$116)\n+($N18*'fnd base rates'!G$117)\n+($O18*'fnd base rates'!G$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,7)))\n*$R18","v":108110.53218664997},{"$f":"(($D18*'fnd base rates'!H$107)\n+($E18*'fnd base rates'!H$108)\n+($F18*'fnd base rates'!H$109)\n+($G18*'fnd base rates'!H$110)\n+($H18*'fnd base rates'!H$111)\n+($I18*'fnd base rates'!H$112)\n+($J18*'fnd base rates'!H$113)\n+($K18*'fnd base rates'!H$114)\n+($M18*'fnd base rates'!H$116)\n+($N18*'fnd base rates'!H$117)\n+($O18*'fnd base rates'!H$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,8)))","v":297886.87405000004},{"$f":"(($D18*'fnd base rates'!I$107)\n+($E18*'fnd base rates'!I$108)\n+($F18*'fnd base rates'!I$109)\n+($G18*'fnd base rates'!I$110)\n+($H18*'fnd base rates'!I$111)\n+($I18*'fnd base rates'!I$112)\n+($J18*'fnd base rates'!I$113)\n+($K18*'fnd base rates'!I$114)\n+($M18*'fnd base rates'!I$116)\n+($N18*'fnd base rates'!I$117)\n+($O18*'fnd base rates'!I$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,9)))\n*$R18","v":200492.84255000003},{"$f":"(($D18*'fnd base rates'!J$107)\n+($E18*'fnd base rates'!J$108)\n+($F18*'fnd base rates'!J$109)\n+($G18*'fnd base rates'!J$110)\n+($H18*'fnd base rates'!J$111)\n+($I18*'fnd base rates'!J$112)\n+($J18*'fnd base rates'!J$113)\n+($K18*'fnd base rates'!J$114)\n+($M18*'fnd base rates'!J$116)\n+($N18*'fnd base rates'!J$117)\n+($O18*'fnd base rates'!J$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,10)))\n*$R18","v":364149.30579999997},{"$f":"(($D18*'fnd base rates'!K$107)\n+($E18*'fnd base rates'!K$108)\n+($F18*'fnd base rates'!K$109)\n+($G18*'fnd base rates'!K$110)\n+($H18*'fnd base rates'!K$111)\n+($I18*'fnd base rates'!K$112)\n+($J18*'fnd base rates'!K$113)\n+($K18*'fnd base rates'!K$114)\n+($M18*'fnd base rates'!K$116)\n+($N18*'fnd base rates'!K$117)\n+($O18*'fnd base rates'!K$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,11)))\n*$R18","v":494905.0894767},{"$f":"(($D18*'fnd base rates'!L$107)\n+($E18*'fnd base rates'!L$108)\n+($F18*'fnd base rates'!L$109)\n+($G18*'fnd base rates'!L$110)\n+($H18*'fnd base rates'!L$111)\n+($I18*'fnd base rates'!L$112)\n+($J18*'fnd base rates'!L$113)\n+($K18*'fnd base rates'!L$114)\n+($M18*'fnd base rates'!L$116)\n+($N18*'fnd base rates'!L$117)\n+($O18*'fnd base rates'!L$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,12)))","v":595226.199715},{"$f":"(($D18*'fnd base rates'!M$107)\n+($E18*'fnd base rates'!M$108)\n+($F18*'fnd base rates'!M$109)\n+($G18*'fnd base rates'!M$110)\n+($H18*'fnd base rates'!M$111)\n+($I18*'fnd base rates'!M$112)\n+($J18*'fnd base rates'!M$113)\n+($K18*'fnd base rates'!M$114)\n+($M18*'fnd base rates'!M$116)\n+($N18*'fnd base rates'!M$117)\n+($O18*'fnd base rates'!M$118)\n+($P18*VLOOKUP($S18+12,rate_basefnd,13)))","v":0},5833255.758968425,null,410035057,"410","035","057",1,415,5833255.758968425,14056,0,14056,null,null,null,null,null,15014,104,15118,-1062,14056,0,14056]
[410,410035093,"EXCEL ACADEMY",{"$f":"'fnd enro'!D19","v":0},{"$f":"'fnd enro'!E19","v":0},{"$f":"'fnd enro'!F19","v":0},{"$f":"'fnd enro'!G19","v":1},{"$f":"'fnd enro'!H19","v":0},{"$f":"'fnd enro'!I19","v":5},{"$f":"'fnd enro'!J19","v":0},{"$f":"'fnd enro'!K19","v":0.22739999999999999},{"$f":"'fnd enro'!L19","v":0},{"$f":"'fnd enro'!M19+'fnd enro'!N19","v":0},{"$f":"'fnd enro'!O19","v":0},{"$f":"'fnd enro'!P19","v":0},{"$f":"'fnd enro'!Q19","v":4},{"$f":"'fnd enro'!S19","v":6},1.085,{"$f":"VALUE('fnd enro'!R19)","v":10},null,{"$f":"(($D19*'fnd base rates'!C$107)\n+($E19*'fnd base rates'!C$108)\n+($F19*'fnd base rates'!C$109)\n+($G19*'fnd base rates'!C$110)\n+($H19*'fnd base rates'!C$111)\n+($I19*'fnd base rates'!C$112)\n+($J19*'fnd base rates'!C$113)\n+($K19*'fnd base rates'!C$114)\n+($M19*'fnd base rates'!C$116)\n+($N19*'fnd base rates'!C$117)\n+($O19*'fnd base rates'!C$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,3)))\n*$R19","v":3558.6843324899996},{"$f":"(($D19*'fnd base rates'!D$107)\n+($E19*'fnd base rates'!D$108)\n+($F19*'fnd base rates'!D$109)\n+($G19*'fnd base rates'!D$110)\n+($H19*'fnd base rates'!D$111)\n+($I19*'fnd base rates'!D$112)\n+($J19*'fnd base rates'!D$113)\n+($K19*'fnd base rates'!D$114)\n+($M19*'fnd base rates'!D$116)\n+($N19*'fnd base rates'!D$117)\n+($O19*'fnd base rates'!D$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,4)))\n*$R19","v":6006.4948999999997},{"$f":"(($D19*'fnd base rates'!E$107)\n+($E19*'fnd base rates'!E$108)\n+($F19*'fnd base rates'!E$109)\n+($G19*'fnd base rates'!E$110)\n+($H19*'fnd base rates'!E$111)\n+($I19*'fnd base rates'!E$112)\n+($J19*'fnd base rates'!E$113)\n+($K19*'fnd base rates'!E$114)\n+($M19*'fnd base rates'!E$116)\n+($N19*'fnd base rates'!E$117)\n+($O19*'fnd base rates'!E$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,5)))\n*$R19","v":41833.158376729996},{"$f":"(($D19*'fnd base rates'!F$107)\n+($E19*'fnd base rates'!F$108)\n+($F19*'fnd base rates'!F$109)\n+($G19*'fnd base rates'!F$110)\n+($H19*'fnd base rates'!F$111)\n+($I19*'fnd base rates'!F$112)\n+($J19*'fnd base rates'!F$113)\n+($K19*'fnd base rates'!F$114)\n+($M19*'fnd base rates'!F$116)\n+($N19*'fnd base rates'!F$117)\n+($O19*'fnd base rates'!F$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,6)))\n*$R19","v":5778.6226640100003},{"$f":"(($D19*'fnd base rates'!G$107)\n+($E19*'fnd base rates'!G$108)\n+($F19*'fnd base rates'!G$109)\n+($G19*'fnd base rates'!G$110)\n+($H19*'fnd base rates'!G$111)\n+($I19*'fnd base rates'!G$112)\n+($J19*'fnd base rates'!G$113)\n+($K19*'fnd base rates'!G$114)\n+($M19*'fnd base rates'!G$116)\n+($N19*'fnd base rates'!G$117)\n+($O19*'fnd base rates'!G$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,7)))\n*$R19","v":1616.30327306},{"$f":"(($D19*'fnd base rates'!H$107)\n+($E19*'fnd base rates'!H$108)\n+($F19*'fnd base rates'!H$109)\n+($G19*'fnd base rates'!H$110)\n+($H19*'fnd base rates'!H$111)\n+($I19*'fnd base rates'!H$112)\n+($J19*'fnd base rates'!H$113)\n+($K19*'fnd base rates'!H$114)\n+($M19*'fnd base rates'!H$116)\n+($N19*'fnd base rates'!H$117)\n+($O19*'fnd base rates'!H$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,8)))","v":4486.7824199999995},{"$f":"(($D19*'fnd base rates'!I$107)\n+($E19*'fnd base rates'!I$108)\n+($F19*'fnd base rates'!I$109)\n+($G19*'fnd base rates'!I$110)\n+($H19*'fnd base rates'!I$111)\n+($I19*'fnd base rates'!I$112)\n+($J19*'fnd base rates'!I$113)\n+($K19*'fnd base rates'!I$114)\n+($M19*'fnd base rates'!I$116)\n+($N19*'fnd base rates'!I$117)\n+($O19*'fnd base rates'!I$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,9)))\n*$R19","v":2958.3392999999996},{"$f":"(($D19*'fnd base rates'!J$107)\n+($E19*'fnd base rates'!J$108)\n+($F19*'fnd base rates'!J$109)\n+($G19*'fnd base rates'!J$110)\n+($H19*'fnd base rates'!J$111)\n+($I19*'fnd base rates'!J$112)\n+($J19*'fnd base rates'!J$113)\n+($K19*'fnd base rates'!J$114)\n+($M19*'fnd base rates'!J$116)\n+($N19*'fnd base rates'!J$117)\n+($O19*'fnd base rates'!J$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,10)))\n*$R19","v":5776.952299999999},{"$f":"(($D19*'fnd base rates'!K$107)\n+($E19*'fnd base rates'!K$108)\n+($F19*'fnd base rates'!K$109)\n+($G19*'fnd base rates'!K$110)\n+($H19*'fnd base rates'!K$111)\n+($I19*'fnd base rates'!K$112)\n+($J19*'fnd base rates'!K$113)\n+($K19*'fnd base rates'!K$114)\n+($M19*'fnd base rates'!K$116)\n+($N19*'fnd base rates'!K$117)\n+($O19*'fnd base rates'!K$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,11)))\n*$R19","v":6999.7940938799993},{"$f":"(($D19*'fnd base rates'!L$107)\n+($E19*'fnd base rates'!L$108)\n+($F19*'fnd base rates'!L$109)\n+($G19*'fnd base rates'!L$110)\n+($H19*'fnd base rates'!L$111)\n+($I19*'fnd base rates'!L$112)\n+($J19*'fnd base rates'!L$113)\n+($K19*'fnd base rates'!L$114)\n+($M19*'fnd base rates'!L$116)\n+($N19*'fnd base rates'!L$117)\n+($O19*'fnd base rates'!L$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,12)))","v":8679.358526},{"$f":"(($D19*'fnd base rates'!M$107)\n+($E19*'fnd base rates'!M$108)\n+($F19*'fnd base rates'!M$109)\n+($G19*'fnd base rates'!M$110)\n+($H19*'fnd base rates'!M$111)\n+($I19*'fnd base rates'!M$112)\n+($J19*'fnd base rates'!M$113)\n+($K19*'fnd base rates'!M$114)\n+($M19*'fnd base rates'!M$116)\n+($N19*'fnd base rates'!M$117)\n+($O19*'fnd base rates'!M$118)\n+($P19*VLOOKUP($S19+12,rate_basefnd,13)))","v":0},87694.490186169991,null,410035093,"410","035","093",1,6,87694.490186169991,14616,0,14616,null,null,null,null,null,16405,110,16515,-1899,14616,0,14616]
[410,410035163,"EXCEL ACADEMY",{"$f":"'fnd enro'!D20","v":0},{"$f":"'fnd enro'!E20","v":0},{"$f":"'fnd enro'!F20","v":0},{"$f":"'fnd enro'!G20","v":1},{"$f":"'fnd enro'!H20","v":3},{"$f":"'fnd enro'!I20","v":15},{"$f":"'fnd enro'!J20","v":0},{"$f":"'fnd enro'!K20","v":0.72009999999999996},{"$f":"'fnd enro'!L20","v":0},{"$f":"'fnd enro'!M20+'fnd enro'!N20","v":0},{"$f":"'fnd enro'!O20","v":0},{"$f":"'fnd enro'!P20","v":2},{"$f":"'fnd enro'!Q20","v":9},{"$f":"'fnd enro'!S20","v":19},1.085,{"$f":"VALUE('fnd enro'!R20)","v":10},null,{"$f":"(($D20*'fnd base rates'!C$107)\n+($E20*'fnd base rates'!C$108)\n+($F20*'fnd base rates'!C$109)\n+($G20*'fnd base rates'!C$110)\n+($H20*'fnd base rates'!C$111)\n+($I20*'fnd base rates'!C$112)\n+($J20*'fnd base rates'!C$113)\n+($K20*'fnd base rates'!C$114)\n+($M20*'fnd base rates'!C$116)\n+($N20*'fnd base rates'!C$117)\n+($O20*'fnd base rates'!C$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,3)))\n*$R20","v":11179.242252885},{"$f":"(($D20*'fnd base rates'!D$107)\n+($E20*'fnd base rates'!D$108)\n+($F20*'fnd base rates'!D$109)\n+($G20*'fnd base rates'!D$110)\n+($H20*'fnd base rates'!D$111)\n+($I20*'fnd base rates'!D$112)\n+($J20*'fnd base rates'!D$113)\n+($K20*'fnd base rates'!D$114)\n+($M20*'fnd base rates'!D$116)\n+($N20*'fnd base rates'!D$117)\n+($O20*'fnd base rates'!D$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,4)))\n*$R20","v":18107.879649999999},{"$f":"(($D20*'fnd base rates'!E$107)\n+($E20*'fnd base rates'!E$108)\n+($F20*'fnd base rates'!E$109)\n+($G20*'fnd base rates'!E$110)\n+($H20*'fnd base rates'!E$111)\n+($I20*'fnd base rates'!E$112)\n+($J20*'fnd base rates'!E$113)\n+($K20*'fnd base rates'!E$114)\n+($M20*'fnd base rates'!E$116)\n+($N20*'fnd base rates'!E$117)\n+($O20*'fnd base rates'!E$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,5)))\n*$R20","v":120601.381209645},{"$f":"(($D20*'fnd base rates'!F$107)\n+($E20*'fnd base rates'!F$108)\n+($F20*'fnd base rates'!F$109)\n+($G20*'fnd base rates'!F$110)\n+($H20*'fnd base rates'!F$111)\n+($I20*'fnd base rates'!F$112)\n+($J20*'fnd base rates'!F$113)\n+($K20*'fnd base rates'!F$114)\n+($M20*'fnd base rates'!F$116)\n+($N20*'fnd base rates'!F$117)\n+($O20*'fnd base rates'!F$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,6)))\n*$R20","v":18117.391594364999},{"$f":"(($D20*'fnd base rates'!G$107)\n+($E20*'fnd base rates'!G$108)\n+($F20*'fnd base rates'!G$109)\n+($G20*'fnd base rates'!G$110)\n+($H20*'fnd base rates'!G$111)\n+($I20*'fnd base rates'!G$112)\n+($J20*'fnd base rates'!G$113)\n+($K20*'fnd base rates'!G$114)\n+($M20*'fnd base rates'!G$116)\n+($N20*'fnd base rates'!G$117)\n+($O20*'fnd base rates'!G$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,7)))\n*$R20","v":4662.26096469},{"$f":"(($D20*'fnd base rates'!H$107)\n+($E20*'fnd base rates'!H$108)\n+($F20*'fnd base rates'!H$109)\n+($G20*'fnd base rates'!H$110)\n+($H20*'fnd base rates'!H$111)\n+($I20*'fnd base rates'!H$112)\n+($J20*'fnd base rates'!H$113)\n+($K20*'fnd base rates'!H$114)\n+($M20*'fnd base rates'!H$116)\n+($N20*'fnd base rates'!H$117)\n+($O20*'fnd base rates'!H$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,8)))","v":14076.044330000001},{"$f":"(($D20*'fnd base rates'!I$107)\n+($E20*'fnd base rates'!I$108)\n+($F20*'fnd base rates'!I$109)\n+($G20*'fnd base rates'!I$110)\n+($H20*'fnd base rates'!I$111)\n+($I20*'fnd base rates'!I$112)\n+($J20*'fnd base rates'!I$113)\n+($K20*'fnd base rates'!I$114)\n+($M20*'fnd base rates'!I$116)\n+($N20*'fnd base rates'!I$117)\n+($O20*'fnd base rates'!I$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,9)))\n*$R20","v":9130.7415500000006},{"$f":"(($D20*'fnd base rates'!J$107)\n+($E20*'fnd base rates'!J$108)\n+($F20*'fnd base rates'!J$109)\n+($G20*'fnd base rates'!J$110)\n+($H20*'fnd base rates'!J$111)\n+($I20*'fnd base rates'!J$112)\n+($J20*'fnd base rates'!J$113)\n+($K20*'fnd base rates'!J$114)\n+($M20*'fnd base rates'!J$116)\n+($N20*'fnd base rates'!J$117)\n+($O20*'fnd base rates'!J$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,10)))\n*$R20","v":15811.04315},{"$f":"(($D20*'fnd base rates'!K$107)\n+($E20*'fnd base rates'!K$108)\n+($F20*'fnd base rates'!K$109)\n+($G20*'fnd base rates'!K$110)\n+($H20*'fnd base rates'!K$111)\n+($I20*'fnd base rates'!K$112)\n+($J20*'fnd base rates'!K$113)\n+($K20*'fnd base rates'!K$114)\n+($M20*'fnd base rates'!K$116)\n+($N20*'fnd base rates'!K$117)\n+($O20*'fnd base rates'!K$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,11)))\n*$R20","v":22863.788980619996},{"$f":"(($D20*'fnd base rates'!L$107)\n+($E20*'fnd base rates'!L$108)\n+($F20*'fnd base rates'!L$109)\n+($G20*'fnd base rates'!L$110)\n+($H20*'fnd base rates'!L$111)\n+($I20*'fnd base rates'!L$112)\n+($J20*'fnd base rates'!L$113)\n+($K20*'fnd base rates'!L$114)\n+($M20*'fnd base rates'!L$116)\n+($N20*'fnd base rates'!L$117)\n+($O20*'fnd base rates'!L$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,12)))","v":26309.386999000002},{"$f":"(($D20*'fnd base rates'!M$107)\n+($E20*'fnd base rates'!M$108)\n+($F20*'fnd base rates'!M$109)\n+($G20*'fnd base rates'!M$110)\n+($H20*'fnd base rates'!M$111)\n+($I20*'fnd base rates'!M$112)\n+($J20*'fnd base rates'!M$113)\n+($K20*'fnd base rates'!M$114)\n+($M20*'fnd base rates'!M$116)\n+($N20*'fnd base rates'!M$117)\n+($O20*'fnd base rates'!M$118)\n+($P20*VLOOKUP($S20+12,rate_basefnd,13)))","v":0},260859.16068120502,null,410035163,"410","035","163",1,19,260859.16068120502,13729,0,13729,null,null,null,null,null,14117,73,14190,-461,13729,0,13729]
[410,410035165,"EXCEL ACADEMY",{"$f":"'fnd enro'!D21","v":0},{"$f":"'fnd enro'!E21","v":0},{"$f":"'fnd enro'!F21","v":0},{"$f":"'fnd enro'!G21","v":0},{"$f":"'fnd enro'!H21","v":1},{"$f":"'fnd enro'!I21","v":3},{"$f":"'fnd enro'!J21","v":0},{"$f":"'fnd enro'!K21","v":0.15160000000000001},{"$f":"'fnd enro'!L21","v":0},{"$f":"'fnd enro'!M21+'fnd enro'!N21","v":0},{"$f":"'fnd enro'!O21","v":0},{"$f":"'fnd enro'!P21","v":0},{"$f":"'fnd enro'!Q21","v":1},{"$f":"'fnd enro'!S21","v":4},1.085,{"$f":"VALUE('fnd enro'!R21)","v":9},null,{"$f":"(($D21*'fnd base rates'!C$107)\n+($E21*'fnd base rates'!C$108)\n+($F21*'fnd base rates'!C$109)\n+($G21*'fnd base rates'!C$110)\n+($H21*'fnd base rates'!C$111)\n+($I21*'fnd base rates'!C$112)\n+($J21*'fnd base rates'!C$113)\n+($K21*'fnd base rates'!C$114)\n+($M21*'fnd base rates'!C$116)\n+($N21*'fnd base rates'!C$117)\n+($O21*'fnd base rates'!C$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,3)))\n*$R21","v":2256.0574216599998},{"$f":"(($D21*'fnd base rates'!D$107)\n+($E21*'fnd base rates'!D$108)\n+($F21*'fnd base rates'!D$109)\n+($G21*'fnd base rates'!D$110)\n+($H21*'fnd base rates'!D$111)\n+($I21*'fnd base rates'!D$112)\n+($J21*'fnd base rates'!D$113)\n+($K21*'fnd base rates'!D$114)\n+($M21*'fnd base rates'!D$116)\n+($N21*'fnd base rates'!D$117)\n+($O21*'fnd base rates'!D$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,4)))\n*$R21","v":3452.8172},{"$f":"(($D21*'fnd base rates'!E$107)\n+($E21*'fnd base rates'!E$108)\n+($F21*'fnd base rates'!E$109)\n+($G21*'fnd base rates'!E$110)\n+($H21*'fnd base rates'!E$111)\n+($I21*'fnd base rates'!E$112)\n+($J21*'fnd base rates'!E$113)\n+($K21*'fnd base rates'!E$114)\n+($M21*'fnd base rates'!E$116)\n+($N21*'fnd base rates'!E$117)\n+($O21*'fnd base rates'!E$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,5)))\n*$R21","v":21721.74436782},{"$f":"(($D21*'fnd base rates'!F$107)\n+($E21*'fnd base rates'!F$108)\n+($F21*'fnd base rates'!F$109)\n+($G21*'fnd base rates'!F$110)\n+($H21*'fnd base rates'!F$111)\n+($I21*'fnd base rates'!F$112)\n+($J21*'fnd base rates'!F$113)\n+($K21*'fnd base rates'!F$114)\n+($M21*'fnd base rates'!F$116)\n+($N21*'fnd base rates'!F$117)\n+($O21*'fnd base rates'!F$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,6)))\n*$R21","v":3717.3868593399998},{"$f":"(($D21*'fnd base rates'!G$107)\n+($E21*'fnd base rates'!G$108)\n+($F21*'fnd base rates'!G$109)\n+($G21*'fnd base rates'!G$110)\n+($H21*'fnd base rates'!G$111)\n+($I21*'fnd base rates'!G$112)\n+($J21*'fnd base rates'!G$113)\n+($K21*'fnd base rates'!G$114)\n+($M21*'fnd base rates'!G$116)\n+($N21*'fnd base rates'!G$117)\n+($O21*'fnd base rates'!G$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,7)))\n*$R21","v":825.86253203999991},{"$f":"(($D21*'fnd base rates'!H$107)\n+($E21*'fnd base rates'!H$108)\n+($F21*'fnd base rates'!H$109)\n+($G21*'fnd base rates'!H$110)\n+($H21*'fnd base rates'!H$111)\n+($I21*'fnd base rates'!H$112)\n+($J21*'fnd base rates'!H$113)\n+($K21*'fnd base rates'!H$114)\n+($M21*'fnd base rates'!H$116)\n+($N21*'fnd base rates'!H$117)\n+($O21*'fnd base rates'!H$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,8)))","v":2858.4482800000001},{"$f":"(($D21*'fnd base rates'!I$107)\n+($E21*'fnd base rates'!I$108)\n+($F21*'fnd base rates'!I$109)\n+($G21*'fnd base rates'!I$110)\n+($H21*'fnd base rates'!I$111)\n+($I21*'fnd base rates'!I$112)\n+($J21*'fnd base rates'!I$113)\n+($K21*'fnd base rates'!I$114)\n+($M21*'fnd base rates'!I$116)\n+($N21*'fnd base rates'!I$117)\n+($O21*'fnd base rates'!I$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,9)))\n*$R21","v":1782.4922499999998},{"$f":"(($D21*'fnd base rates'!J$107)\n+($E21*'fnd base rates'!J$108)\n+($F21*'fnd base rates'!J$109)\n+($G21*'fnd base rates'!J$110)\n+($H21*'fnd base rates'!J$111)\n+($I21*'fnd base rates'!J$112)\n+($J21*'fnd base rates'!J$113)\n+($K21*'fnd base rates'!J$114)\n+($M21*'fnd base rates'!J$116)\n+($N21*'fnd base rates'!J$117)\n+($O21*'fnd base rates'!J$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,10)))\n*$R21","v":2673.4074500000002},{"$f":"(($D21*'fnd base rates'!K$107)\n+($E21*'fnd base rates'!K$108)\n+($F21*'fnd base rates'!K$109)\n+($G21*'fnd base rates'!K$110)\n+($H21*'fnd base rates'!K$111)\n+($I21*'fnd base rates'!K$112)\n+($J21*'fnd base rates'!K$113)\n+($K21*'fnd base rates'!K$114)\n+($M21*'fnd base rates'!K$116)\n+($N21*'fnd base rates'!K$117)\n+($O21*'fnd base rates'!K$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,11)))\n*$R21","v":4733.4196459199993},{"$f":"(($D21*'fnd base rates'!L$107)\n+($E21*'fnd base rates'!L$108)\n+($F21*'fnd base rates'!L$109)\n+($G21*'fnd base rates'!L$110)\n+($H21*'fnd base rates'!L$111)\n+($I21*'fnd base rates'!L$112)\n+($J21*'fnd base rates'!L$113)\n+($K21*'fnd base rates'!L$114)\n+($M21*'fnd base rates'!L$116)\n+($N21*'fnd base rates'!L$117)\n+($O21*'fnd base rates'!L$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,12)))","v":5039.265684},{"$f":"(($D21*'fnd base rates'!M$107)\n+($E21*'fnd base rates'!M$108)\n+($F21*'fnd base rates'!M$109)\n+($G21*'fnd base rates'!M$110)\n+($H21*'fnd base rates'!M$111)\n+($I21*'fnd base rates'!M$112)\n+($J21*'fnd base rates'!M$113)\n+($K21*'fnd base rates'!M$114)\n+($M21*'fnd base rates'!M$116)\n+($N21*'fnd base rates'!M$117)\n+($O21*'fnd base rates'!M$118)\n+($P21*VLOOKUP($S21+12,rate_basefnd,13)))","v":0},49060.901690779996,null,410035165,"410","035","165",1,4,49060.901690779996,12265,0,12265,null,null,null,null,null,13641,41,13682,-1417,12265,0,12265]
[410,410035176,"EXCEL ACADEMY",{"$f":"'fnd enro'!D22","v":0},{"$f":"'fnd enro'!E22","v":0},{"$f":"'fnd enro'!F22","v":0},{"$f":"'fnd enro'!G22","v":0},{"$f":"'fnd enro'!H22","v":0},{"$f":"'fnd enro'!I22","v":1},{"$f":"'fnd enro'!J22","v":0},{"$f":"'fnd enro'!K22","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L22","v":0},{"$f":"'fnd enro'!M22+'fnd enro'!N22","v":0},{"$f":"'fnd enro'!O22","v":0},{"$f":"'fnd enro'!P22","v":0},{"$f":"'fnd enro'!Q22","v":1},{"$f":"'fnd enro'!S22","v":1},1.085,{"$f":"VALUE('fnd enro'!R22)","v":7},null,{"$f":"(($D22*'fnd base rates'!C$107)\n+($E22*'fnd base rates'!C$108)\n+($F22*'fnd base rates'!C$109)\n+($G22*'fnd base rates'!C$110)\n+($H22*'fnd base rates'!C$111)\n+($I22*'fnd base rates'!C$112)\n+($J22*'fnd base rates'!C$113)\n+($K22*'fnd base rates'!C$114)\n+($M22*'fnd base rates'!C$116)\n+($N22*'fnd base rates'!C$117)\n+($O22*'fnd base rates'!C$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,3)))\n*$R22","v":611.60245541500001},{"$f":"(($D22*'fnd base rates'!D$107)\n+($E22*'fnd base rates'!D$108)\n+($F22*'fnd base rates'!D$109)\n+($G22*'fnd base rates'!D$110)\n+($H22*'fnd base rates'!D$111)\n+($I22*'fnd base rates'!D$112)\n+($J22*'fnd base rates'!D$113)\n+($K22*'fnd base rates'!D$114)\n+($M22*'fnd base rates'!D$116)\n+($N22*'fnd base rates'!D$117)\n+($O22*'fnd base rates'!D$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,4)))\n*$R22","v":1088.6673000000001},{"$f":"(($D22*'fnd base rates'!E$107)\n+($E22*'fnd base rates'!E$108)\n+($F22*'fnd base rates'!E$109)\n+($G22*'fnd base rates'!E$110)\n+($H22*'fnd base rates'!E$111)\n+($I22*'fnd base rates'!E$112)\n+($J22*'fnd base rates'!E$113)\n+($K22*'fnd base rates'!E$114)\n+($M22*'fnd base rates'!E$116)\n+($N22*'fnd base rates'!E$117)\n+($O22*'fnd base rates'!E$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,5)))\n*$R22","v":8003.2613294550001},{"$f":"(($D22*'fnd base rates'!F$107)\n+($E22*'fnd base rates'!F$108)\n+($F22*'fnd base rates'!F$109)\n+($G22*'fnd base rates'!F$110)\n+($H22*'fnd base rates'!F$111)\n+($I22*'fnd base rates'!F$112)\n+($J22*'fnd base rates'!F$113)\n+($K22*'fnd base rates'!F$114)\n+($M22*'fnd base rates'!F$116)\n+($N22*'fnd base rates'!F$117)\n+($O22*'fnd base rates'!F$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,6)))\n*$R22","v":901.57885233499997},{"$f":"(($D22*'fnd base rates'!G$107)\n+($E22*'fnd base rates'!G$108)\n+($F22*'fnd base rates'!G$109)\n+($G22*'fnd base rates'!G$110)\n+($H22*'fnd base rates'!G$111)\n+($I22*'fnd base rates'!G$112)\n+($J22*'fnd base rates'!G$113)\n+($K22*'fnd base rates'!G$114)\n+($M22*'fnd base rates'!G$116)\n+($N22*'fnd base rates'!G$117)\n+($O22*'fnd base rates'!G$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,7)))\n*$R22","v":312.08224550999995},{"$f":"(($D22*'fnd base rates'!H$107)\n+($E22*'fnd base rates'!H$108)\n+($F22*'fnd base rates'!H$109)\n+($G22*'fnd base rates'!H$110)\n+($H22*'fnd base rates'!H$111)\n+($I22*'fnd base rates'!H$112)\n+($J22*'fnd base rates'!H$113)\n+($K22*'fnd base rates'!H$114)\n+($M22*'fnd base rates'!H$116)\n+($N22*'fnd base rates'!H$117)\n+($O22*'fnd base rates'!H$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,8)))","v":801.56706999999994},{"$f":"(($D22*'fnd base rates'!I$107)\n+($E22*'fnd base rates'!I$108)\n+($F22*'fnd base rates'!I$109)\n+($G22*'fnd base rates'!I$110)\n+($H22*'fnd base rates'!I$111)\n+($I22*'fnd base rates'!I$112)\n+($J22*'fnd base rates'!I$113)\n+($K22*'fnd base rates'!I$114)\n+($M22*'fnd base rates'!I$116)\n+($N22*'fnd base rates'!I$117)\n+($O22*'fnd base rates'!I$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,9)))\n*$R22","v":556.80030000000011},{"$f":"(($D22*'fnd base rates'!J$107)\n+($E22*'fnd base rates'!J$108)\n+($F22*'fnd base rates'!J$109)\n+($G22*'fnd base rates'!J$110)\n+($H22*'fnd base rates'!J$111)\n+($I22*'fnd base rates'!J$112)\n+($J22*'fnd base rates'!J$113)\n+($K22*'fnd base rates'!J$114)\n+($M22*'fnd base rates'!J$116)\n+($N22*'fnd base rates'!J$117)\n+($O22*'fnd base rates'!J$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,10)))\n*$R22","v":1214.6466499999999},{"$f":"(($D22*'fnd base rates'!K$107)\n+($E22*'fnd base rates'!K$108)\n+($F22*'fnd base rates'!K$109)\n+($G22*'fnd base rates'!K$110)\n+($H22*'fnd base rates'!K$111)\n+($I22*'fnd base rates'!K$112)\n+($J22*'fnd base rates'!K$113)\n+($K22*'fnd base rates'!K$114)\n+($M22*'fnd base rates'!K$116)\n+($N22*'fnd base rates'!K$117)\n+($O22*'fnd base rates'!K$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,11)))\n*$R22","v":1175.1387489799999},{"$f":"(($D22*'fnd base rates'!L$107)\n+($E22*'fnd base rates'!L$108)\n+($F22*'fnd base rates'!L$109)\n+($G22*'fnd base rates'!L$110)\n+($H22*'fnd base rates'!L$111)\n+($I22*'fnd base rates'!L$112)\n+($J22*'fnd base rates'!L$113)\n+($K22*'fnd base rates'!L$114)\n+($M22*'fnd base rates'!L$116)\n+($N22*'fnd base rates'!L$117)\n+($O22*'fnd base rates'!L$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,12)))","v":1561.961421},{"$f":"(($D22*'fnd base rates'!M$107)\n+($E22*'fnd base rates'!M$108)\n+($F22*'fnd base rates'!M$109)\n+($G22*'fnd base rates'!M$110)\n+($H22*'fnd base rates'!M$111)\n+($I22*'fnd base rates'!M$112)\n+($J22*'fnd base rates'!M$113)\n+($K22*'fnd base rates'!M$114)\n+($M22*'fnd base rates'!M$116)\n+($N22*'fnd base rates'!M$117)\n+($O22*'fnd base rates'!M$118)\n+($P22*VLOOKUP($S22+12,rate_basefnd,13)))","v":0},16227.306372695,null,410035176,"410","035","176",1,1,16227.306372695,16227,0,16227,null,null,null,null,null,16310,39,16349,-122,16227,0,16227]
[410,410035217,"EXCEL ACADEMY",{"$f":"'fnd enro'!D23","v":0},{"$f":"'fnd enro'!E23","v":0},{"$f":"'fnd enro'!F23","v":0},{"$f":"'fnd enro'!G23","v":0},{"$f":"'fnd enro'!H23","v":0},{"$f":"'fnd enro'!I23","v":1},{"$f":"'fnd enro'!J23","v":0},{"$f":"'fnd enro'!K23","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L23","v":0},{"$f":"'fnd enro'!M23+'fnd enro'!N23","v":0},{"$f":"'fnd enro'!O23","v":0},{"$f":"'fnd enro'!P23","v":0},{"$f":"'fnd enro'!Q23","v":0},{"$f":"'fnd enro'!S23","v":1},1.085,{"$f":"VALUE('fnd enro'!R23)","v":2},null,{"$f":"(($D23*'fnd base rates'!C$107)\n+($E23*'fnd base rates'!C$108)\n+($F23*'fnd base rates'!C$109)\n+($G23*'fnd base rates'!C$110)\n+($H23*'fnd base rates'!C$111)\n+($I23*'fnd base rates'!C$112)\n+($J23*'fnd base rates'!C$113)\n+($K23*'fnd base rates'!C$114)\n+($M23*'fnd base rates'!C$116)\n+($N23*'fnd base rates'!C$117)\n+($O23*'fnd base rates'!C$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,3)))\n*$R23","v":547.15345541500005},{"$f":"(($D23*'fnd base rates'!D$107)\n+($E23*'fnd base rates'!D$108)\n+($F23*'fnd base rates'!D$109)\n+($G23*'fnd base rates'!D$110)\n+($H23*'fnd base rates'!D$111)\n+($I23*'fnd base rates'!D$112)\n+($J23*'fnd base rates'!D$113)\n+($K23*'fnd base rates'!D$114)\n+($M23*'fnd base rates'!D$116)\n+($N23*'fnd base rates'!D$117)\n+($O23*'fnd base rates'!D$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,4)))\n*$R23","v":783.31574999999998},{"$f":"(($D23*'fnd base rates'!E$107)\n+($E23*'fnd base rates'!E$108)\n+($F23*'fnd base rates'!E$109)\n+($G23*'fnd base rates'!E$110)\n+($H23*'fnd base rates'!E$111)\n+($I23*'fnd base rates'!E$112)\n+($J23*'fnd base rates'!E$113)\n+($K23*'fnd base rates'!E$114)\n+($M23*'fnd base rates'!E$116)\n+($N23*'fnd base rates'!E$117)\n+($O23*'fnd base rates'!E$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,5)))\n*$R23","v":5022.4082794550004},{"$f":"(($D23*'fnd base rates'!F$107)\n+($E23*'fnd base rates'!F$108)\n+($F23*'fnd base rates'!F$109)\n+($G23*'fnd base rates'!F$110)\n+($H23*'fnd base rates'!F$111)\n+($I23*'fnd base rates'!F$112)\n+($J23*'fnd base rates'!F$113)\n+($K23*'fnd base rates'!F$114)\n+($M23*'fnd base rates'!F$116)\n+($N23*'fnd base rates'!F$117)\n+($O23*'fnd base rates'!F$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,6)))\n*$R23","v":901.57885233499997},{"$f":"(($D23*'fnd base rates'!G$107)\n+($E23*'fnd base rates'!G$108)\n+($F23*'fnd base rates'!G$109)\n+($G23*'fnd base rates'!G$110)\n+($H23*'fnd base rates'!G$111)\n+($I23*'fnd base rates'!G$112)\n+($J23*'fnd base rates'!G$113)\n+($K23*'fnd base rates'!G$114)\n+($M23*'fnd base rates'!G$116)\n+($N23*'fnd base rates'!G$117)\n+($O23*'fnd base rates'!G$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,7)))\n*$R23","v":167.46259550999997},{"$f":"(($D23*'fnd base rates'!H$107)\n+($E23*'fnd base rates'!H$108)\n+($F23*'fnd base rates'!H$109)\n+($G23*'fnd base rates'!H$110)\n+($H23*'fnd base rates'!H$111)\n+($I23*'fnd base rates'!H$112)\n+($J23*'fnd base rates'!H$113)\n+($K23*'fnd base rates'!H$114)\n+($M23*'fnd base rates'!H$116)\n+($N23*'fnd base rates'!H$117)\n+($O23*'fnd base rates'!H$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D23*'fnd base rates'!I$107)\n+($E23*'fnd base rates'!I$108)\n+($F23*'fnd base rates'!I$109)\n+($G23*'fnd base rates'!I$110)\n+($H23*'fnd base rates'!I$111)\n+($I23*'fnd base rates'!I$112)\n+($J23*'fnd base rates'!I$113)\n+($K23*'fnd base rates'!I$114)\n+($M23*'fnd base rates'!I$116)\n+($N23*'fnd base rates'!I$117)\n+($O23*'fnd base rates'!I$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,9)))\n*$R23","v":436.09404999999998},{"$f":"(($D23*'fnd base rates'!J$107)\n+($E23*'fnd base rates'!J$108)\n+($F23*'fnd base rates'!J$109)\n+($G23*'fnd base rates'!J$110)\n+($H23*'fnd base rates'!J$111)\n+($I23*'fnd base rates'!J$112)\n+($J23*'fnd base rates'!J$113)\n+($K23*'fnd base rates'!J$114)\n+($M23*'fnd base rates'!J$116)\n+($N23*'fnd base rates'!J$117)\n+($O23*'fnd base rates'!J$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,10)))\n*$R23","v":587.42984999999999},{"$f":"(($D23*'fnd base rates'!K$107)\n+($E23*'fnd base rates'!K$108)\n+($F23*'fnd base rates'!K$109)\n+($G23*'fnd base rates'!K$110)\n+($H23*'fnd base rates'!K$111)\n+($I23*'fnd base rates'!K$112)\n+($J23*'fnd base rates'!K$113)\n+($K23*'fnd base rates'!K$114)\n+($M23*'fnd base rates'!K$116)\n+($N23*'fnd base rates'!K$117)\n+($O23*'fnd base rates'!K$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,11)))\n*$R23","v":1175.1387489799999},{"$f":"(($D23*'fnd base rates'!L$107)\n+($E23*'fnd base rates'!L$108)\n+($F23*'fnd base rates'!L$109)\n+($G23*'fnd base rates'!L$110)\n+($H23*'fnd base rates'!L$111)\n+($I23*'fnd base rates'!L$112)\n+($J23*'fnd base rates'!L$113)\n+($K23*'fnd base rates'!L$114)\n+($M23*'fnd base rates'!L$116)\n+($N23*'fnd base rates'!L$117)\n+($O23*'fnd base rates'!L$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D23*'fnd base rates'!M$107)\n+($E23*'fnd base rates'!M$108)\n+($F23*'fnd base rates'!M$109)\n+($G23*'fnd base rates'!M$110)\n+($H23*'fnd base rates'!M$111)\n+($I23*'fnd base rates'!M$112)\n+($J23*'fnd base rates'!M$113)\n+($K23*'fnd base rates'!M$114)\n+($M23*'fnd base rates'!M$116)\n+($N23*'fnd base rates'!M$117)\n+($O23*'fnd base rates'!M$118)\n+($P23*VLOOKUP($S23+12,rate_basefnd,13)))","v":0},11519.280072695001,null,410035217,"410","035","217",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,11590,0,11590,-71,11519,0,11519]
[410,410035248,"EXCEL ACADEMY",{"$f":"'fnd enro'!D24","v":0},{"$f":"'fnd enro'!E24","v":0},{"$f":"'fnd enro'!F24","v":0},{"$f":"'fnd enro'!G24","v":1},{"$f":"'fnd enro'!H24","v":12},{"$f":"'fnd enro'!I24","v":30},{"$f":"'fnd enro'!J24","v":0},{"$f":"'fnd enro'!K24","v":1.6296999999999999},{"$f":"'fnd enro'!L24","v":0},{"$f":"'fnd enro'!M24+'fnd enro'!N24","v":0},{"$f":"'fnd enro'!O24","v":3},{"$f":"'fnd enro'!P24","v":3},{"$f":"'fnd enro'!Q24","v":23},{"$f":"'fnd enro'!S24","v":43},1.085,{"$f":"VALUE('fnd enro'!R24)","v":10},null,{"$f":"(($D24*'fnd base rates'!C$107)\n+($E24*'fnd base rates'!C$108)\n+($F24*'fnd base rates'!C$109)\n+($G24*'fnd base rates'!C$110)\n+($H24*'fnd base rates'!C$111)\n+($I24*'fnd base rates'!C$112)\n+($J24*'fnd base rates'!C$113)\n+($K24*'fnd base rates'!C$114)\n+($M24*'fnd base rates'!C$116)\n+($N24*'fnd base rates'!C$117)\n+($O24*'fnd base rates'!C$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,3)))\n*$R24","v":25670.527832844997},{"$f":"(($D24*'fnd base rates'!D$107)\n+($E24*'fnd base rates'!D$108)\n+($F24*'fnd base rates'!D$109)\n+($G24*'fnd base rates'!D$110)\n+($H24*'fnd base rates'!D$111)\n+($I24*'fnd base rates'!D$112)\n+($J24*'fnd base rates'!D$113)\n+($K24*'fnd base rates'!D$114)\n+($M24*'fnd base rates'!D$116)\n+($N24*'fnd base rates'!D$117)\n+($O24*'fnd base rates'!D$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,4)))\n*$R24","v":42170.792650000003},{"$f":"(($D24*'fnd base rates'!E$107)\n+($E24*'fnd base rates'!E$108)\n+($F24*'fnd base rates'!E$109)\n+($G24*'fnd base rates'!E$110)\n+($H24*'fnd base rates'!E$111)\n+($I24*'fnd base rates'!E$112)\n+($J24*'fnd base rates'!E$113)\n+($K24*'fnd base rates'!E$114)\n+($M24*'fnd base rates'!E$116)\n+($N24*'fnd base rates'!E$117)\n+($O24*'fnd base rates'!E$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,5)))\n*$R24","v":277227.29981656506},{"$f":"(($D24*'fnd base rates'!F$107)\n+($E24*'fnd base rates'!F$108)\n+($F24*'fnd base rates'!F$109)\n+($G24*'fnd base rates'!F$110)\n+($H24*'fnd base rates'!F$111)\n+($I24*'fnd base rates'!F$112)\n+($J24*'fnd base rates'!F$113)\n+($K24*'fnd base rates'!F$114)\n+($M24*'fnd base rates'!F$116)\n+($N24*'fnd base rates'!F$117)\n+($O24*'fnd base rates'!F$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,6)))\n*$R24","v":41445.160700405002},{"$f":"(($D24*'fnd base rates'!G$107)\n+($E24*'fnd base rates'!G$108)\n+($F24*'fnd base rates'!G$109)\n+($G24*'fnd base rates'!G$110)\n+($H24*'fnd base rates'!G$111)\n+($I24*'fnd base rates'!G$112)\n+($J24*'fnd base rates'!G$113)\n+($K24*'fnd base rates'!G$114)\n+($M24*'fnd base rates'!G$116)\n+($N24*'fnd base rates'!G$117)\n+($O24*'fnd base rates'!G$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,7)))\n*$R24","v":11086.417656929998},{"$f":"(($D24*'fnd base rates'!H$107)\n+($E24*'fnd base rates'!H$108)\n+($F24*'fnd base rates'!H$109)\n+($G24*'fnd base rates'!H$110)\n+($H24*'fnd base rates'!H$111)\n+($I24*'fnd base rates'!H$112)\n+($J24*'fnd base rates'!H$113)\n+($K24*'fnd base rates'!H$114)\n+($M24*'fnd base rates'!H$116)\n+($N24*'fnd base rates'!H$117)\n+($O24*'fnd base rates'!H$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,8)))","v":30996.434009999997},{"$f":"(($D24*'fnd base rates'!I$107)\n+($E24*'fnd base rates'!I$108)\n+($F24*'fnd base rates'!I$109)\n+($G24*'fnd base rates'!I$110)\n+($H24*'fnd base rates'!I$111)\n+($I24*'fnd base rates'!I$112)\n+($J24*'fnd base rates'!I$113)\n+($K24*'fnd base rates'!I$114)\n+($M24*'fnd base rates'!I$116)\n+($N24*'fnd base rates'!I$117)\n+($O24*'fnd base rates'!I$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,9)))\n*$R24","v":20906.789049999999},{"$f":"(($D24*'fnd base rates'!J$107)\n+($E24*'fnd base rates'!J$108)\n+($F24*'fnd base rates'!J$109)\n+($G24*'fnd base rates'!J$110)\n+($H24*'fnd base rates'!J$111)\n+($I24*'fnd base rates'!J$112)\n+($J24*'fnd base rates'!J$113)\n+($K24*'fnd base rates'!J$114)\n+($M24*'fnd base rates'!J$116)\n+($N24*'fnd base rates'!J$117)\n+($O24*'fnd base rates'!J$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,10)))\n*$R24","v":36407.3269},{"$f":"(($D24*'fnd base rates'!K$107)\n+($E24*'fnd base rates'!K$108)\n+($F24*'fnd base rates'!K$109)\n+($G24*'fnd base rates'!K$110)\n+($H24*'fnd base rates'!K$111)\n+($I24*'fnd base rates'!K$112)\n+($J24*'fnd base rates'!K$113)\n+($K24*'fnd base rates'!K$114)\n+($M24*'fnd base rates'!K$116)\n+($N24*'fnd base rates'!K$117)\n+($O24*'fnd base rates'!K$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,11)))\n*$R24","v":52546.136706139994},{"$f":"(($D24*'fnd base rates'!L$107)\n+($E24*'fnd base rates'!L$108)\n+($F24*'fnd base rates'!L$109)\n+($G24*'fnd base rates'!L$110)\n+($H24*'fnd base rates'!L$111)\n+($I24*'fnd base rates'!L$112)\n+($J24*'fnd base rates'!L$113)\n+($K24*'fnd base rates'!L$114)\n+($M24*'fnd base rates'!L$116)\n+($N24*'fnd base rates'!L$117)\n+($O24*'fnd base rates'!L$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,12)))","v":61721.901102999997},{"$f":"(($D24*'fnd base rates'!M$107)\n+($E24*'fnd base rates'!M$108)\n+($F24*'fnd base rates'!M$109)\n+($G24*'fnd base rates'!M$110)\n+($H24*'fnd base rates'!M$111)\n+($I24*'fnd base rates'!M$112)\n+($J24*'fnd base rates'!M$113)\n+($K24*'fnd base rates'!M$114)\n+($M24*'fnd base rates'!M$116)\n+($N24*'fnd base rates'!M$117)\n+($O24*'fnd base rates'!M$118)\n+($P24*VLOOKUP($S24+12,rate_basefnd,13)))","v":0},600178.78642588516,null,410035248,"410","035","248",1,43,600178.78642588516,13958,0,13958,null,null,null,null,null,14781,74,14855,-897,13958,0,13958]
[410,410035262,"EXCEL ACADEMY",{"$f":"'fnd enro'!D25","v":0},{"$f":"'fnd enro'!E25","v":0},{"$f":"'fnd enro'!F25","v":0},{"$f":"'fnd enro'!G25","v":0},{"$f":"'fnd enro'!H25","v":1},{"$f":"'fnd enro'!I25","v":4},{"$f":"'fnd enro'!J25","v":0},{"$f":"'fnd enro'!K25","v":0.1895},{"$f":"'fnd enro'!L25","v":0},{"$f":"'fnd enro'!M25+'fnd enro'!N25","v":0},{"$f":"'fnd enro'!O25","v":0},{"$f":"'fnd enro'!P25","v":0},{"$f":"'fnd enro'!Q25","v":3},{"$f":"'fnd enro'!S25","v":5},1.085,{"$f":"VALUE('fnd enro'!R25)","v":8},null,{"$f":"(($D25*'fnd base rates'!C$107)\n+($E25*'fnd base rates'!C$108)\n+($F25*'fnd base rates'!C$109)\n+($G25*'fnd base rates'!C$110)\n+($H25*'fnd base rates'!C$111)\n+($I25*'fnd base rates'!C$112)\n+($J25*'fnd base rates'!C$113)\n+($K25*'fnd base rates'!C$114)\n+($M25*'fnd base rates'!C$116)\n+($N25*'fnd base rates'!C$117)\n+($O25*'fnd base rates'!C$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,3)))\n*$R25","v":2933.6061770750002},{"$f":"(($D25*'fnd base rates'!D$107)\n+($E25*'fnd base rates'!D$108)\n+($F25*'fnd base rates'!D$109)\n+($G25*'fnd base rates'!D$110)\n+($H25*'fnd base rates'!D$111)\n+($I25*'fnd base rates'!D$112)\n+($J25*'fnd base rates'!D$113)\n+($K25*'fnd base rates'!D$114)\n+($M25*'fnd base rates'!D$116)\n+($N25*'fnd base rates'!D$117)\n+($O25*'fnd base rates'!D$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,4)))\n*$R25","v":4853.9536500000004},{"$f":"(($D25*'fnd base rates'!E$107)\n+($E25*'fnd base rates'!E$108)\n+($F25*'fnd base rates'!E$109)\n+($G25*'fnd base rates'!E$110)\n+($H25*'fnd base rates'!E$111)\n+($I25*'fnd base rates'!E$112)\n+($J25*'fnd base rates'!E$113)\n+($K25*'fnd base rates'!E$114)\n+($M25*'fnd base rates'!E$116)\n+($N25*'fnd base rates'!E$117)\n+($O25*'fnd base rates'!E$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,5)))\n*$R25","v":32775.168547275003},{"$f":"(($D25*'fnd base rates'!F$107)\n+($E25*'fnd base rates'!F$108)\n+($F25*'fnd base rates'!F$109)\n+($G25*'fnd base rates'!F$110)\n+($H25*'fnd base rates'!F$111)\n+($I25*'fnd base rates'!F$112)\n+($J25*'fnd base rates'!F$113)\n+($K25*'fnd base rates'!F$114)\n+($M25*'fnd base rates'!F$116)\n+($N25*'fnd base rates'!F$117)\n+($O25*'fnd base rates'!F$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,6)))\n*$R25","v":4618.9657116749995},{"$f":"(($D25*'fnd base rates'!G$107)\n+($E25*'fnd base rates'!G$108)\n+($F25*'fnd base rates'!G$109)\n+($G25*'fnd base rates'!G$110)\n+($H25*'fnd base rates'!G$111)\n+($I25*'fnd base rates'!G$112)\n+($J25*'fnd base rates'!G$113)\n+($K25*'fnd base rates'!G$114)\n+($M25*'fnd base rates'!G$116)\n+($N25*'fnd base rates'!G$117)\n+($O25*'fnd base rates'!G$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,7)))\n*$R25","v":1285.90622755},{"$f":"(($D25*'fnd base rates'!H$107)\n+($E25*'fnd base rates'!H$108)\n+($F25*'fnd base rates'!H$109)\n+($G25*'fnd base rates'!H$110)\n+($H25*'fnd base rates'!H$111)\n+($I25*'fnd base rates'!H$112)\n+($J25*'fnd base rates'!H$113)\n+($K25*'fnd base rates'!H$114)\n+($M25*'fnd base rates'!H$116)\n+($N25*'fnd base rates'!H$117)\n+($O25*'fnd base rates'!H$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,8)))","v":3680.9353500000002},{"$f":"(($D25*'fnd base rates'!I$107)\n+($E25*'fnd base rates'!I$108)\n+($F25*'fnd base rates'!I$109)\n+($G25*'fnd base rates'!I$110)\n+($H25*'fnd base rates'!I$111)\n+($I25*'fnd base rates'!I$112)\n+($J25*'fnd base rates'!I$113)\n+($K25*'fnd base rates'!I$114)\n+($M25*'fnd base rates'!I$116)\n+($N25*'fnd base rates'!I$117)\n+($O25*'fnd base rates'!I$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,9)))\n*$R25","v":2462.7872500000003},{"$f":"(($D25*'fnd base rates'!J$107)\n+($E25*'fnd base rates'!J$108)\n+($F25*'fnd base rates'!J$109)\n+($G25*'fnd base rates'!J$110)\n+($H25*'fnd base rates'!J$111)\n+($I25*'fnd base rates'!J$112)\n+($J25*'fnd base rates'!J$113)\n+($K25*'fnd base rates'!J$114)\n+($M25*'fnd base rates'!J$116)\n+($N25*'fnd base rates'!J$117)\n+($O25*'fnd base rates'!J$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,10)))\n*$R25","v":4529.8315999999995},{"$f":"(($D25*'fnd base rates'!K$107)\n+($E25*'fnd base rates'!K$108)\n+($F25*'fnd base rates'!K$109)\n+($G25*'fnd base rates'!K$110)\n+($H25*'fnd base rates'!K$111)\n+($I25*'fnd base rates'!K$112)\n+($J25*'fnd base rates'!K$113)\n+($K25*'fnd base rates'!K$114)\n+($M25*'fnd base rates'!K$116)\n+($N25*'fnd base rates'!K$117)\n+($O25*'fnd base rates'!K$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,11)))\n*$R25","v":5908.5583948999993},{"$f":"(($D25*'fnd base rates'!L$107)\n+($E25*'fnd base rates'!L$108)\n+($F25*'fnd base rates'!L$109)\n+($G25*'fnd base rates'!L$110)\n+($H25*'fnd base rates'!L$111)\n+($I25*'fnd base rates'!L$112)\n+($J25*'fnd base rates'!L$113)\n+($K25*'fnd base rates'!L$114)\n+($M25*'fnd base rates'!L$116)\n+($N25*'fnd base rates'!L$117)\n+($O25*'fnd base rates'!L$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,12)))","v":7055.9571049999995},{"$f":"(($D25*'fnd base rates'!M$107)\n+($E25*'fnd base rates'!M$108)\n+($F25*'fnd base rates'!M$109)\n+($G25*'fnd base rates'!M$110)\n+($H25*'fnd base rates'!M$111)\n+($I25*'fnd base rates'!M$112)\n+($J25*'fnd base rates'!M$113)\n+($K25*'fnd base rates'!M$114)\n+($M25*'fnd base rates'!M$116)\n+($N25*'fnd base rates'!M$117)\n+($O25*'fnd base rates'!M$118)\n+($P25*VLOOKUP($S25+12,rate_basefnd,13)))","v":0},70105.670013474999,null,410035262,"410","035","262",1,5,70105.670013474999,14021,0,14021,null,null,null,null,null,14038,23,14061,-40,14021,0,14021]
[410,410035346,"EXCEL ACADEMY",{"$f":"'fnd enro'!D26","v":0},{"$f":"'fnd enro'!E26","v":0},{"$f":"'fnd enro'!F26","v":0},{"$f":"'fnd enro'!G26","v":0},{"$f":"'fnd enro'!H26","v":1},{"$f":"'fnd enro'!I26","v":6},{"$f":"'fnd enro'!J26","v":0},{"$f":"'fnd enro'!K26","v":0.26529999999999998},{"$f":"'fnd enro'!L26","v":0},{"$f":"'fnd enro'!M26+'fnd enro'!N26","v":0},{"$f":"'fnd enro'!O26","v":0},{"$f":"'fnd enro'!P26","v":1},{"$f":"'fnd enro'!Q26","v":3},{"$f":"'fnd enro'!S26","v":7},1.085,{"$f":"VALUE('fnd enro'!R26)","v":7},null,{"$f":"(($D26*'fnd base rates'!C$107)\n+($E26*'fnd base rates'!C$108)\n+($F26*'fnd base rates'!C$109)\n+($G26*'fnd base rates'!C$110)\n+($H26*'fnd base rates'!C$111)\n+($I26*'fnd base rates'!C$112)\n+($J26*'fnd base rates'!C$113)\n+($K26*'fnd base rates'!C$114)\n+($M26*'fnd base rates'!C$116)\n+($N26*'fnd base rates'!C$117)\n+($O26*'fnd base rates'!C$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,3)))\n*$R26","v":4104.850437905},{"$f":"(($D26*'fnd base rates'!D$107)\n+($E26*'fnd base rates'!D$108)\n+($F26*'fnd base rates'!D$109)\n+($G26*'fnd base rates'!D$110)\n+($H26*'fnd base rates'!D$111)\n+($I26*'fnd base rates'!D$112)\n+($J26*'fnd base rates'!D$113)\n+($K26*'fnd base rates'!D$114)\n+($M26*'fnd base rates'!D$116)\n+($N26*'fnd base rates'!D$117)\n+($O26*'fnd base rates'!D$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,4)))\n*$R26","v":6541.7796500000004},{"$f":"(($D26*'fnd base rates'!E$107)\n+($E26*'fnd base rates'!E$108)\n+($F26*'fnd base rates'!E$109)\n+($G26*'fnd base rates'!E$110)\n+($H26*'fnd base rates'!E$111)\n+($I26*'fnd base rates'!E$112)\n+($J26*'fnd base rates'!E$113)\n+($K26*'fnd base rates'!E$114)\n+($M26*'fnd base rates'!E$116)\n+($N26*'fnd base rates'!E$117)\n+($O26*'fnd base rates'!E$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,5)))\n*$R26","v":43609.626406184994},{"$f":"(($D26*'fnd base rates'!F$107)\n+($E26*'fnd base rates'!F$108)\n+($F26*'fnd base rates'!F$109)\n+($G26*'fnd base rates'!F$110)\n+($H26*'fnd base rates'!F$111)\n+($I26*'fnd base rates'!F$112)\n+($J26*'fnd base rates'!F$113)\n+($K26*'fnd base rates'!F$114)\n+($M26*'fnd base rates'!F$116)\n+($N26*'fnd base rates'!F$117)\n+($O26*'fnd base rates'!F$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,6)))\n*$R26","v":6564.6381663449993},{"$f":"(($D26*'fnd base rates'!G$107)\n+($E26*'fnd base rates'!G$108)\n+($F26*'fnd base rates'!G$109)\n+($G26*'fnd base rates'!G$110)\n+($H26*'fnd base rates'!G$111)\n+($I26*'fnd base rates'!G$112)\n+($J26*'fnd base rates'!G$113)\n+($K26*'fnd base rates'!G$114)\n+($M26*'fnd base rates'!G$116)\n+($N26*'fnd base rates'!G$117)\n+($O26*'fnd base rates'!G$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,7)))\n*$R26","v":1651.48266857},{"$f":"(($D26*'fnd base rates'!H$107)\n+($E26*'fnd base rates'!H$108)\n+($F26*'fnd base rates'!H$109)\n+($G26*'fnd base rates'!H$110)\n+($H26*'fnd base rates'!H$111)\n+($I26*'fnd base rates'!H$112)\n+($J26*'fnd base rates'!H$113)\n+($K26*'fnd base rates'!H$114)\n+($M26*'fnd base rates'!H$116)\n+($N26*'fnd base rates'!H$117)\n+($O26*'fnd base rates'!H$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,8)))","v":5335.5794900000001},{"$f":"(($D26*'fnd base rates'!I$107)\n+($E26*'fnd base rates'!I$108)\n+($F26*'fnd base rates'!I$109)\n+($G26*'fnd base rates'!I$110)\n+($H26*'fnd base rates'!I$111)\n+($I26*'fnd base rates'!I$112)\n+($J26*'fnd base rates'!I$113)\n+($K26*'fnd base rates'!I$114)\n+($M26*'fnd base rates'!I$116)\n+($N26*'fnd base rates'!I$117)\n+($O26*'fnd base rates'!I$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,9)))\n*$R26","v":3387.6520999999998},{"$f":"(($D26*'fnd base rates'!J$107)\n+($E26*'fnd base rates'!J$108)\n+($F26*'fnd base rates'!J$109)\n+($G26*'fnd base rates'!J$110)\n+($H26*'fnd base rates'!J$111)\n+($I26*'fnd base rates'!J$112)\n+($J26*'fnd base rates'!J$113)\n+($K26*'fnd base rates'!J$114)\n+($M26*'fnd base rates'!J$116)\n+($N26*'fnd base rates'!J$117)\n+($O26*'fnd base rates'!J$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,10)))\n*$R26","v":5681.3420999999998},{"$f":"(($D26*'fnd base rates'!K$107)\n+($E26*'fnd base rates'!K$108)\n+($F26*'fnd base rates'!K$109)\n+($G26*'fnd base rates'!K$110)\n+($H26*'fnd base rates'!K$111)\n+($I26*'fnd base rates'!K$112)\n+($J26*'fnd base rates'!K$113)\n+($K26*'fnd base rates'!K$114)\n+($M26*'fnd base rates'!K$116)\n+($N26*'fnd base rates'!K$117)\n+($O26*'fnd base rates'!K$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,11)))\n*$R26","v":8503.1344928599992},{"$f":"(($D26*'fnd base rates'!L$107)\n+($E26*'fnd base rates'!L$108)\n+($F26*'fnd base rates'!L$109)\n+($G26*'fnd base rates'!L$110)\n+($H26*'fnd base rates'!L$111)\n+($I26*'fnd base rates'!L$112)\n+($J26*'fnd base rates'!L$113)\n+($K26*'fnd base rates'!L$114)\n+($M26*'fnd base rates'!L$116)\n+($N26*'fnd base rates'!L$117)\n+($O26*'fnd base rates'!L$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,12)))","v":9466.4899469999982},{"$f":"(($D26*'fnd base rates'!M$107)\n+($E26*'fnd base rates'!M$108)\n+($F26*'fnd base rates'!M$109)\n+($G26*'fnd base rates'!M$110)\n+($H26*'fnd base rates'!M$111)\n+($I26*'fnd base rates'!M$112)\n+($J26*'fnd base rates'!M$113)\n+($K26*'fnd base rates'!M$114)\n+($M26*'fnd base rates'!M$116)\n+($N26*'fnd base rates'!M$117)\n+($O26*'fnd base rates'!M$118)\n+($P26*VLOOKUP($S26+12,rate_basefnd,13)))","v":0},94846.575458864987,null,410035346,"410","035","346",1,7,94846.575458864987,13550,0,13550,null,null,null,null,null,13611,10,13621,-71,13550,0,13550]
[410,410057035,"EXCEL ACADEMY",{"$f":"'fnd enro'!D27","v":0},{"$f":"'fnd enro'!E27","v":0},{"$f":"'fnd enro'!F27","v":0},{"$f":"'fnd enro'!G27","v":0},{"$f":"'fnd enro'!H27","v":9},{"$f":"'fnd enro'!I27","v":0},{"$f":"'fnd enro'!J27","v":0},{"$f":"'fnd enro'!K27","v":0.34110000000000001},{"$f":"'fnd enro'!L27","v":0},{"$f":"'fnd enro'!M27+'fnd enro'!N27","v":0},{"$f":"'fnd enro'!O27","v":4},{"$f":"'fnd enro'!P27","v":0},{"$f":"'fnd enro'!Q27","v":7},{"$f":"'fnd enro'!S27","v":9},1.038,{"$f":"VALUE('fnd enro'!R27)","v":10},null,{"$f":"(($D27*'fnd base rates'!C$107)\n+($E27*'fnd base rates'!C$108)\n+($F27*'fnd base rates'!C$109)\n+($G27*'fnd base rates'!C$110)\n+($H27*'fnd base rates'!C$111)\n+($I27*'fnd base rates'!C$112)\n+($J27*'fnd base rates'!C$113)\n+($K27*'fnd base rates'!C$114)\n+($M27*'fnd base rates'!C$116)\n+($N27*'fnd base rates'!C$117)\n+($O27*'fnd base rates'!C$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,3)))\n*$R27","v":5572.0048544580004},{"$f":"(($D27*'fnd base rates'!D$107)\n+($E27*'fnd base rates'!D$108)\n+($F27*'fnd base rates'!D$109)\n+($G27*'fnd base rates'!D$110)\n+($H27*'fnd base rates'!D$111)\n+($I27*'fnd base rates'!D$112)\n+($J27*'fnd base rates'!D$113)\n+($K27*'fnd base rates'!D$114)\n+($M27*'fnd base rates'!D$116)\n+($N27*'fnd base rates'!D$117)\n+($O27*'fnd base rates'!D$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,4)))\n*$R27","v":9630.6158999999989},{"$f":"(($D27*'fnd base rates'!E$107)\n+($E27*'fnd base rates'!E$108)\n+($F27*'fnd base rates'!E$109)\n+($G27*'fnd base rates'!E$110)\n+($H27*'fnd base rates'!E$111)\n+($I27*'fnd base rates'!E$112)\n+($J27*'fnd base rates'!E$113)\n+($K27*'fnd base rates'!E$114)\n+($M27*'fnd base rates'!E$116)\n+($N27*'fnd base rates'!E$117)\n+($O27*'fnd base rates'!E$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,5)))\n*$R27","v":56682.28346826601},{"$f":"(($D27*'fnd base rates'!F$107)\n+($E27*'fnd base rates'!F$108)\n+($F27*'fnd base rates'!F$109)\n+($G27*'fnd base rates'!F$110)\n+($H27*'fnd base rates'!F$111)\n+($I27*'fnd base rates'!F$112)\n+($J27*'fnd base rates'!F$113)\n+($K27*'fnd base rates'!F$114)\n+($M27*'fnd base rates'!F$116)\n+($N27*'fnd base rates'!F$117)\n+($O27*'fnd base rates'!F$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,6)))\n*$R27","v":9417.7161408419997},{"$f":"(($D27*'fnd base rates'!G$107)\n+($E27*'fnd base rates'!G$108)\n+($F27*'fnd base rates'!G$109)\n+($G27*'fnd base rates'!G$110)\n+($H27*'fnd base rates'!G$111)\n+($I27*'fnd base rates'!G$112)\n+($J27*'fnd base rates'!G$113)\n+($K27*'fnd base rates'!G$114)\n+($M27*'fnd base rates'!G$116)\n+($N27*'fnd base rates'!G$117)\n+($O27*'fnd base rates'!G$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,7)))\n*$R27","v":2717.713038852},{"$f":"(($D27*'fnd base rates'!H$107)\n+($E27*'fnd base rates'!H$108)\n+($F27*'fnd base rates'!H$109)\n+($G27*'fnd base rates'!H$110)\n+($H27*'fnd base rates'!H$111)\n+($I27*'fnd base rates'!H$112)\n+($J27*'fnd base rates'!H$113)\n+($K27*'fnd base rates'!H$114)\n+($M27*'fnd base rates'!H$116)\n+($N27*'fnd base rates'!H$117)\n+($O27*'fnd base rates'!H$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,8)))","v":5076.6936299999998},{"$f":"(($D27*'fnd base rates'!I$107)\n+($E27*'fnd base rates'!I$108)\n+($F27*'fnd base rates'!I$109)\n+($G27*'fnd base rates'!I$110)\n+($H27*'fnd base rates'!I$111)\n+($I27*'fnd base rates'!I$112)\n+($J27*'fnd base rates'!I$113)\n+($K27*'fnd base rates'!I$114)\n+($M27*'fnd base rates'!I$116)\n+($N27*'fnd base rates'!I$117)\n+($O27*'fnd base rates'!I$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,9)))\n*$R27","v":4159.5877799999998},{"$f":"(($D27*'fnd base rates'!J$107)\n+($E27*'fnd base rates'!J$108)\n+($F27*'fnd base rates'!J$109)\n+($G27*'fnd base rates'!J$110)\n+($H27*'fnd base rates'!J$111)\n+($I27*'fnd base rates'!J$112)\n+($J27*'fnd base rates'!J$113)\n+($K27*'fnd base rates'!J$114)\n+($M27*'fnd base rates'!J$116)\n+($N27*'fnd base rates'!J$117)\n+($O27*'fnd base rates'!J$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,10)))\n*$R27","v":6786.5166600000002},{"$f":"(($D27*'fnd base rates'!K$107)\n+($E27*'fnd base rates'!K$108)\n+($F27*'fnd base rates'!K$109)\n+($G27*'fnd base rates'!K$110)\n+($H27*'fnd base rates'!K$111)\n+($I27*'fnd base rates'!K$112)\n+($J27*'fnd base rates'!K$113)\n+($K27*'fnd base rates'!K$114)\n+($M27*'fnd base rates'!K$116)\n+($N27*'fnd base rates'!K$117)\n+($O27*'fnd base rates'!K$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,11)))\n*$R27","v":11598.762190296002},{"$f":"(($D27*'fnd base rates'!L$107)\n+($E27*'fnd base rates'!L$108)\n+($F27*'fnd base rates'!L$109)\n+($G27*'fnd base rates'!L$110)\n+($H27*'fnd base rates'!L$111)\n+($I27*'fnd base rates'!L$112)\n+($J27*'fnd base rates'!L$113)\n+($K27*'fnd base rates'!L$114)\n+($M27*'fnd base rates'!L$116)\n+($N27*'fnd base rates'!L$117)\n+($O27*'fnd base rates'!L$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,12)))","v":15379.242789},{"$f":"(($D27*'fnd base rates'!M$107)\n+($E27*'fnd base rates'!M$108)\n+($F27*'fnd base rates'!M$109)\n+($G27*'fnd base rates'!M$110)\n+($H27*'fnd base rates'!M$111)\n+($I27*'fnd base rates'!M$112)\n+($J27*'fnd base rates'!M$113)\n+($K27*'fnd base rates'!M$114)\n+($M27*'fnd base rates'!M$116)\n+($N27*'fnd base rates'!M$117)\n+($O27*'fnd base rates'!M$118)\n+($P27*VLOOKUP($S27+12,rate_basefnd,13)))","v":0},127021.13645171399,null,410057035,"410","057","035",1,9,127021.13645171399,14113,0,14113,null,null,null,null,null,14256,82,14338,-225,14113,0,14113]
[410,410057057,"EXCEL ACADEMY",{"$f":"'fnd enro'!D28","v":0},{"$f":"'fnd enro'!E28","v":0},{"$f":"'fnd enro'!F28","v":0},{"$f":"'fnd enro'!G28","v":57},{"$f":"'fnd enro'!H28","v":151},{"$f":"'fnd enro'!I28","v":0},{"$f":"'fnd enro'!J28","v":0},{"$f":"'fnd enro'!K28","v":7.8832000000000004},{"$f":"'fnd enro'!L28","v":0},{"$f":"'fnd enro'!M28+'fnd enro'!N28","v":5},{"$f":"'fnd enro'!O28","v":17},{"$f":"'fnd enro'!P28","v":0},{"$f":"'fnd enro'!Q28","v":133},{"$f":"'fnd enro'!S28","v":208},1.038,{"$f":"VALUE('fnd enro'!R28)","v":10},null,{"$f":"(($D28*'fnd base rates'!C$107)\n+($E28*'fnd base rates'!C$108)\n+($F28*'fnd base rates'!C$109)\n+($G28*'fnd base rates'!C$110)\n+($H28*'fnd base rates'!C$111)\n+($I28*'fnd base rates'!C$112)\n+($J28*'fnd base rates'!C$113)\n+($K28*'fnd base rates'!C$114)\n+($M28*'fnd base rates'!C$116)\n+($N28*'fnd base rates'!C$117)\n+($O28*'fnd base rates'!C$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,3)))\n*$R28","v":119823.89766969599},{"$f":"(($D28*'fnd base rates'!D$107)\n+($E28*'fnd base rates'!D$108)\n+($F28*'fnd base rates'!D$109)\n+($G28*'fnd base rates'!D$110)\n+($H28*'fnd base rates'!D$111)\n+($I28*'fnd base rates'!D$112)\n+($J28*'fnd base rates'!D$113)\n+($K28*'fnd base rates'!D$114)\n+($M28*'fnd base rates'!D$116)\n+($N28*'fnd base rates'!D$117)\n+($O28*'fnd base rates'!D$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,4)))\n*$R28","v":201238.68966},{"$f":"(($D28*'fnd base rates'!E$107)\n+($E28*'fnd base rates'!E$108)\n+($F28*'fnd base rates'!E$109)\n+($G28*'fnd base rates'!E$110)\n+($H28*'fnd base rates'!E$111)\n+($I28*'fnd base rates'!E$112)\n+($J28*'fnd base rates'!E$113)\n+($K28*'fnd base rates'!E$114)\n+($M28*'fnd base rates'!E$116)\n+($N28*'fnd base rates'!E$117)\n+($O28*'fnd base rates'!E$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,5)))\n*$R28","v":1159304.817866592},{"$f":"(($D28*'fnd base rates'!F$107)\n+($E28*'fnd base rates'!F$108)\n+($F28*'fnd base rates'!F$109)\n+($G28*'fnd base rates'!F$110)\n+($H28*'fnd base rates'!F$111)\n+($I28*'fnd base rates'!F$112)\n+($J28*'fnd base rates'!F$113)\n+($K28*'fnd base rates'!F$114)\n+($M28*'fnd base rates'!F$116)\n+($N28*'fnd base rates'!F$117)\n+($O28*'fnd base rates'!F$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,6)))\n*$R28","v":219384.628043904},{"$f":"(($D28*'fnd base rates'!G$107)\n+($E28*'fnd base rates'!G$108)\n+($F28*'fnd base rates'!G$109)\n+($G28*'fnd base rates'!G$110)\n+($H28*'fnd base rates'!G$111)\n+($I28*'fnd base rates'!G$112)\n+($J28*'fnd base rates'!G$113)\n+($K28*'fnd base rates'!G$114)\n+($M28*'fnd base rates'!G$116)\n+($N28*'fnd base rates'!G$117)\n+($O28*'fnd base rates'!G$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,7)))\n*$R28","v":54373.002249024001},{"$f":"(($D28*'fnd base rates'!H$107)\n+($E28*'fnd base rates'!H$108)\n+($F28*'fnd base rates'!H$109)\n+($G28*'fnd base rates'!H$110)\n+($H28*'fnd base rates'!H$111)\n+($I28*'fnd base rates'!H$112)\n+($J28*'fnd base rates'!H$113)\n+($K28*'fnd base rates'!H$114)\n+($M28*'fnd base rates'!H$116)\n+($N28*'fnd base rates'!H$117)\n+($O28*'fnd base rates'!H$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,8)))","v":108205.78056000001},{"$f":"(($D28*'fnd base rates'!I$107)\n+($E28*'fnd base rates'!I$108)\n+($F28*'fnd base rates'!I$109)\n+($G28*'fnd base rates'!I$110)\n+($H28*'fnd base rates'!I$111)\n+($I28*'fnd base rates'!I$112)\n+($J28*'fnd base rates'!I$113)\n+($K28*'fnd base rates'!I$114)\n+($M28*'fnd base rates'!I$116)\n+($N28*'fnd base rates'!I$117)\n+($O28*'fnd base rates'!I$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,9)))\n*$R28","v":82569.25662},{"$f":"(($D28*'fnd base rates'!J$107)\n+($E28*'fnd base rates'!J$108)\n+($F28*'fnd base rates'!J$109)\n+($G28*'fnd base rates'!J$110)\n+($H28*'fnd base rates'!J$111)\n+($I28*'fnd base rates'!J$112)\n+($J28*'fnd base rates'!J$113)\n+($K28*'fnd base rates'!J$114)\n+($M28*'fnd base rates'!J$116)\n+($N28*'fnd base rates'!J$117)\n+($O28*'fnd base rates'!J$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,10)))\n*$R28","v":131220.56573999999},{"$f":"(($D28*'fnd base rates'!K$107)\n+($E28*'fnd base rates'!K$108)\n+($F28*'fnd base rates'!K$109)\n+($G28*'fnd base rates'!K$110)\n+($H28*'fnd base rates'!K$111)\n+($I28*'fnd base rates'!K$112)\n+($J28*'fnd base rates'!K$113)\n+($K28*'fnd base rates'!K$114)\n+($M28*'fnd base rates'!K$116)\n+($N28*'fnd base rates'!K$117)\n+($O28*'fnd base rates'!K$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,11)))\n*$R28","v":242326.58593795201},{"$f":"(($D28*'fnd base rates'!L$107)\n+($E28*'fnd base rates'!L$108)\n+($F28*'fnd base rates'!L$109)\n+($G28*'fnd base rates'!L$110)\n+($H28*'fnd base rates'!L$111)\n+($I28*'fnd base rates'!L$112)\n+($J28*'fnd base rates'!L$113)\n+($K28*'fnd base rates'!L$114)\n+($M28*'fnd base rates'!L$116)\n+($N28*'fnd base rates'!L$117)\n+($O28*'fnd base rates'!L$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,12)))","v":321263.30556800001},{"$f":"(($D28*'fnd base rates'!M$107)\n+($E28*'fnd base rates'!M$108)\n+($F28*'fnd base rates'!M$109)\n+($G28*'fnd base rates'!M$110)\n+($H28*'fnd base rates'!M$111)\n+($I28*'fnd base rates'!M$112)\n+($J28*'fnd base rates'!M$113)\n+($K28*'fnd base rates'!M$114)\n+($M28*'fnd base rates'!M$116)\n+($N28*'fnd base rates'!M$117)\n+($O28*'fnd base rates'!M$118)\n+($P28*VLOOKUP($S28+12,rate_basefnd,13)))","v":0},2639710.529915168,null,410057057,"410","057","057",1,208,2639710.529915168,12691,0,12691,null,null,null,null,null,13756,111,13867,-1176,12691,0,12691]
[410,410057093,"EXCEL ACADEMY",{"$f":"'fnd enro'!D29","v":0},{"$f":"'fnd enro'!E29","v":0},{"$f":"'fnd enro'!F29","v":0},{"$f":"'fnd enro'!G29","v":0},{"$f":"'fnd enro'!H29","v":6},{"$f":"'fnd enro'!I29","v":0},{"$f":"'fnd enro'!J29","v":0},{"$f":"'fnd enro'!K29","v":0.22739999999999999},{"$f":"'fnd enro'!L29","v":0},{"$f":"'fnd enro'!M29+'fnd enro'!N29","v":0},{"$f":"'fnd enro'!O29","v":0},{"$f":"'fnd enro'!P29","v":0},{"$f":"'fnd enro'!Q29","v":3},{"$f":"'fnd enro'!S29","v":6},1.038,{"$f":"VALUE('fnd enro'!R29)","v":10},null,{"$f":"(($D29*'fnd base rates'!C$107)\n+($E29*'fnd base rates'!C$108)\n+($F29*'fnd base rates'!C$109)\n+($G29*'fnd base rates'!C$110)\n+($H29*'fnd base rates'!C$111)\n+($I29*'fnd base rates'!C$112)\n+($J29*'fnd base rates'!C$113)\n+($K29*'fnd base rates'!C$114)\n+($M29*'fnd base rates'!C$116)\n+($N29*'fnd base rates'!C$117)\n+($O29*'fnd base rates'!C$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,3)))\n*$R29","v":3338.5748229719998},{"$f":"(($D29*'fnd base rates'!D$107)\n+($E29*'fnd base rates'!D$108)\n+($F29*'fnd base rates'!D$109)\n+($G29*'fnd base rates'!D$110)\n+($H29*'fnd base rates'!D$111)\n+($I29*'fnd base rates'!D$112)\n+($J29*'fnd base rates'!D$113)\n+($K29*'fnd base rates'!D$114)\n+($M29*'fnd base rates'!D$116)\n+($N29*'fnd base rates'!D$117)\n+($O29*'fnd base rates'!D$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,4)))\n*$R29","v":5433.805440000001},{"$f":"(($D29*'fnd base rates'!E$107)\n+($E29*'fnd base rates'!E$108)\n+($F29*'fnd base rates'!E$109)\n+($G29*'fnd base rates'!E$110)\n+($H29*'fnd base rates'!E$111)\n+($I29*'fnd base rates'!E$112)\n+($J29*'fnd base rates'!E$113)\n+($K29*'fnd base rates'!E$114)\n+($M29*'fnd base rates'!E$116)\n+($N29*'fnd base rates'!E$117)\n+($O29*'fnd base rates'!E$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,5)))\n*$R29","v":29443.416338844003},{"$f":"(($D29*'fnd base rates'!F$107)\n+($E29*'fnd base rates'!F$108)\n+($F29*'fnd base rates'!F$109)\n+($G29*'fnd base rates'!F$110)\n+($H29*'fnd base rates'!F$111)\n+($I29*'fnd base rates'!F$112)\n+($J29*'fnd base rates'!F$113)\n+($K29*'fnd base rates'!F$114)\n+($M29*'fnd base rates'!F$116)\n+($N29*'fnd base rates'!F$117)\n+($O29*'fnd base rates'!F$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,6)))\n*$R29","v":5812.7060672280004},{"$f":"(($D29*'fnd base rates'!G$107)\n+($E29*'fnd base rates'!G$108)\n+($F29*'fnd base rates'!G$109)\n+($G29*'fnd base rates'!G$110)\n+($H29*'fnd base rates'!G$111)\n+($I29*'fnd base rates'!G$112)\n+($J29*'fnd base rates'!G$113)\n+($K29*'fnd base rates'!G$114)\n+($M29*'fnd base rates'!G$116)\n+($N29*'fnd base rates'!G$117)\n+($O29*'fnd base rates'!G$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,7)))\n*$R29","v":1432.0875325679999},{"$f":"(($D29*'fnd base rates'!H$107)\n+($E29*'fnd base rates'!H$108)\n+($F29*'fnd base rates'!H$109)\n+($G29*'fnd base rates'!H$110)\n+($H29*'fnd base rates'!H$111)\n+($I29*'fnd base rates'!H$112)\n+($J29*'fnd base rates'!H$113)\n+($K29*'fnd base rates'!H$114)\n+($M29*'fnd base rates'!H$116)\n+($N29*'fnd base rates'!H$117)\n+($O29*'fnd base rates'!H$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,8)))","v":3027.5224199999998},{"$f":"(($D29*'fnd base rates'!I$107)\n+($E29*'fnd base rates'!I$108)\n+($F29*'fnd base rates'!I$109)\n+($G29*'fnd base rates'!I$110)\n+($H29*'fnd base rates'!I$111)\n+($I29*'fnd base rates'!I$112)\n+($J29*'fnd base rates'!I$113)\n+($K29*'fnd base rates'!I$114)\n+($M29*'fnd base rates'!I$116)\n+($N29*'fnd base rates'!I$117)\n+($O29*'fnd base rates'!I$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,9)))\n*$R29","v":2367.54306},{"$f":"(($D29*'fnd base rates'!J$107)\n+($E29*'fnd base rates'!J$108)\n+($F29*'fnd base rates'!J$109)\n+($G29*'fnd base rates'!J$110)\n+($H29*'fnd base rates'!J$111)\n+($I29*'fnd base rates'!J$112)\n+($J29*'fnd base rates'!J$113)\n+($K29*'fnd base rates'!J$114)\n+($M29*'fnd base rates'!J$116)\n+($N29*'fnd base rates'!J$117)\n+($O29*'fnd base rates'!J$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,10)))\n*$R29","v":3387.9697199999996},{"$f":"(($D29*'fnd base rates'!K$107)\n+($E29*'fnd base rates'!K$108)\n+($F29*'fnd base rates'!K$109)\n+($G29*'fnd base rates'!K$110)\n+($H29*'fnd base rates'!K$111)\n+($I29*'fnd base rates'!K$112)\n+($J29*'fnd base rates'!K$113)\n+($K29*'fnd base rates'!K$114)\n+($M29*'fnd base rates'!K$116)\n+($N29*'fnd base rates'!K$117)\n+($O29*'fnd base rates'!K$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,11)))\n*$R29","v":6934.0508468640001},{"$f":"(($D29*'fnd base rates'!L$107)\n+($E29*'fnd base rates'!L$108)\n+($F29*'fnd base rates'!L$109)\n+($G29*'fnd base rates'!L$110)\n+($H29*'fnd base rates'!L$111)\n+($I29*'fnd base rates'!L$112)\n+($J29*'fnd base rates'!L$113)\n+($K29*'fnd base rates'!L$114)\n+($M29*'fnd base rates'!L$116)\n+($N29*'fnd base rates'!L$117)\n+($O29*'fnd base rates'!L$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,12)))","v":8755.358526},{"$f":"(($D29*'fnd base rates'!M$107)\n+($E29*'fnd base rates'!M$108)\n+($F29*'fnd base rates'!M$109)\n+($G29*'fnd base rates'!M$110)\n+($H29*'fnd base rates'!M$111)\n+($I29*'fnd base rates'!M$112)\n+($J29*'fnd base rates'!M$113)\n+($K29*'fnd base rates'!M$114)\n+($M29*'fnd base rates'!M$116)\n+($N29*'fnd base rates'!M$117)\n+($O29*'fnd base rates'!M$118)\n+($P29*VLOOKUP($S29+12,rate_basefnd,13)))","v":0},69933.034774476007,null,410057093,"410","057","093",1,6,69933.034774476007,11656,0,11656,null,null,null,null,null,14203,105,14308,-2652,11656,0,11656]
[410,410057163,"EXCEL ACADEMY",{"$f":"'fnd enro'!D30","v":0},{"$f":"'fnd enro'!E30","v":0},{"$f":"'fnd enro'!F30","v":0},{"$f":"'fnd enro'!G30","v":1},{"$f":"'fnd enro'!H30","v":2},{"$f":"'fnd enro'!I30","v":0},{"$f":"'fnd enro'!J30","v":0},{"$f":"'fnd enro'!K30","v":0.1137},{"$f":"'fnd enro'!L30","v":0},{"$f":"'fnd enro'!M30+'fnd enro'!N30","v":0},{"$f":"'fnd enro'!O30","v":0},{"$f":"'fnd enro'!P30","v":0},{"$f":"'fnd enro'!Q30","v":2},{"$f":"'fnd enro'!S30","v":3},1.038,{"$f":"VALUE('fnd enro'!R30)","v":10},null,{"$f":"(($D30*'fnd base rates'!C$107)\n+($E30*'fnd base rates'!C$108)\n+($F30*'fnd base rates'!C$109)\n+($G30*'fnd base rates'!C$110)\n+($H30*'fnd base rates'!C$111)\n+($I30*'fnd base rates'!C$112)\n+($J30*'fnd base rates'!C$113)\n+($K30*'fnd base rates'!C$114)\n+($M30*'fnd base rates'!C$116)\n+($N30*'fnd base rates'!C$117)\n+($O30*'fnd base rates'!C$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,3)))\n*$R30","v":1702.264671486},{"$f":"(($D30*'fnd base rates'!D$107)\n+($E30*'fnd base rates'!D$108)\n+($F30*'fnd base rates'!D$109)\n+($G30*'fnd base rates'!D$110)\n+($H30*'fnd base rates'!D$111)\n+($I30*'fnd base rates'!D$112)\n+($J30*'fnd base rates'!D$113)\n+($K30*'fnd base rates'!D$114)\n+($M30*'fnd base rates'!D$116)\n+($N30*'fnd base rates'!D$117)\n+($O30*'fnd base rates'!D$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,4)))\n*$R30","v":2873.1528600000001},{"$f":"(($D30*'fnd base rates'!E$107)\n+($E30*'fnd base rates'!E$108)\n+($F30*'fnd base rates'!E$109)\n+($G30*'fnd base rates'!E$110)\n+($H30*'fnd base rates'!E$111)\n+($I30*'fnd base rates'!E$112)\n+($J30*'fnd base rates'!E$113)\n+($K30*'fnd base rates'!E$114)\n+($M30*'fnd base rates'!E$116)\n+($N30*'fnd base rates'!E$117)\n+($O30*'fnd base rates'!E$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,5)))\n*$R30","v":16659.342769422001},{"$f":"(($D30*'fnd base rates'!F$107)\n+($E30*'fnd base rates'!F$108)\n+($F30*'fnd base rates'!F$109)\n+($G30*'fnd base rates'!F$110)\n+($H30*'fnd base rates'!F$111)\n+($I30*'fnd base rates'!F$112)\n+($J30*'fnd base rates'!F$113)\n+($K30*'fnd base rates'!F$114)\n+($M30*'fnd base rates'!F$116)\n+($N30*'fnd base rates'!F$117)\n+($O30*'fnd base rates'!F$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,6)))\n*$R30","v":3153.2517136139995},{"$f":"(($D30*'fnd base rates'!G$107)\n+($E30*'fnd base rates'!G$108)\n+($F30*'fnd base rates'!G$109)\n+($G30*'fnd base rates'!G$110)\n+($H30*'fnd base rates'!G$111)\n+($I30*'fnd base rates'!G$112)\n+($J30*'fnd base rates'!G$113)\n+($K30*'fnd base rates'!G$114)\n+($M30*'fnd base rates'!G$116)\n+($N30*'fnd base rates'!G$117)\n+($O30*'fnd base rates'!G$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,7)))\n*$R30","v":778.6144062840001},{"$f":"(($D30*'fnd base rates'!H$107)\n+($E30*'fnd base rates'!H$108)\n+($F30*'fnd base rates'!H$109)\n+($G30*'fnd base rates'!H$110)\n+($H30*'fnd base rates'!H$111)\n+($I30*'fnd base rates'!H$112)\n+($J30*'fnd base rates'!H$113)\n+($K30*'fnd base rates'!H$114)\n+($M30*'fnd base rates'!H$116)\n+($N30*'fnd base rates'!H$117)\n+($O30*'fnd base rates'!H$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,8)))","v":1524.69121},{"$f":"(($D30*'fnd base rates'!I$107)\n+($E30*'fnd base rates'!I$108)\n+($F30*'fnd base rates'!I$109)\n+($G30*'fnd base rates'!I$110)\n+($H30*'fnd base rates'!I$111)\n+($I30*'fnd base rates'!I$112)\n+($J30*'fnd base rates'!I$113)\n+($K30*'fnd base rates'!I$114)\n+($M30*'fnd base rates'!I$116)\n+($N30*'fnd base rates'!I$117)\n+($O30*'fnd base rates'!I$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,9)))\n*$R30","v":1162.7572200000002},{"$f":"(($D30*'fnd base rates'!J$107)\n+($E30*'fnd base rates'!J$108)\n+($F30*'fnd base rates'!J$109)\n+($G30*'fnd base rates'!J$110)\n+($H30*'fnd base rates'!J$111)\n+($I30*'fnd base rates'!J$112)\n+($J30*'fnd base rates'!J$113)\n+($K30*'fnd base rates'!J$114)\n+($M30*'fnd base rates'!J$116)\n+($N30*'fnd base rates'!J$117)\n+($O30*'fnd base rates'!J$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,10)))\n*$R30","v":1920.41418},{"$f":"(($D30*'fnd base rates'!K$107)\n+($E30*'fnd base rates'!K$108)\n+($F30*'fnd base rates'!K$109)\n+($G30*'fnd base rates'!K$110)\n+($H30*'fnd base rates'!K$111)\n+($I30*'fnd base rates'!K$112)\n+($J30*'fnd base rates'!K$113)\n+($K30*'fnd base rates'!K$114)\n+($M30*'fnd base rates'!K$116)\n+($N30*'fnd base rates'!K$117)\n+($O30*'fnd base rates'!K$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,11)))\n*$R30","v":3386.7568834320004},{"$f":"(($D30*'fnd base rates'!L$107)\n+($E30*'fnd base rates'!L$108)\n+($F30*'fnd base rates'!L$109)\n+($G30*'fnd base rates'!L$110)\n+($H30*'fnd base rates'!L$111)\n+($I30*'fnd base rates'!L$112)\n+($J30*'fnd base rates'!L$113)\n+($K30*'fnd base rates'!L$114)\n+($M30*'fnd base rates'!L$116)\n+($N30*'fnd base rates'!L$117)\n+($O30*'fnd base rates'!L$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,12)))","v":4583.7742629999993},{"$f":"(($D30*'fnd base rates'!M$107)\n+($E30*'fnd base rates'!M$108)\n+($F30*'fnd base rates'!M$109)\n+($G30*'fnd base rates'!M$110)\n+($H30*'fnd base rates'!M$111)\n+($I30*'fnd base rates'!M$112)\n+($J30*'fnd base rates'!M$113)\n+($K30*'fnd base rates'!M$114)\n+($M30*'fnd base rates'!M$116)\n+($N30*'fnd base rates'!M$117)\n+($O30*'fnd base rates'!M$118)\n+($P30*VLOOKUP($S30+12,rate_basefnd,13)))","v":0},37745.020177237995,null,410057163,"410","057","163",1,3,37745.020177237995,12582,0,12582,null,null,null,null,null,12703,89,12792,-210,12582,0,12582]
[410,410057176,"EXCEL ACADEMY",{"$f":"'fnd enro'!D31","v":0},{"$f":"'fnd enro'!E31","v":0},{"$f":"'fnd enro'!F31","v":0},{"$f":"'fnd enro'!G31","v":0},{"$f":"'fnd enro'!H31","v":1},{"$f":"'fnd enro'!I31","v":0},{"$f":"'fnd enro'!J31","v":0},{"$f":"'fnd enro'!K31","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L31","v":0},{"$f":"'fnd enro'!M31+'fnd enro'!N31","v":0},{"$f":"'fnd enro'!O31","v":0},{"$f":"'fnd enro'!P31","v":0},{"$f":"'fnd enro'!Q31","v":1},{"$f":"'fnd enro'!S31","v":1},1.038,{"$f":"VALUE('fnd enro'!R31)","v":7},null,{"$f":"(($D31*'fnd base rates'!C$107)\n+($E31*'fnd base rates'!C$108)\n+($F31*'fnd base rates'!C$109)\n+($G31*'fnd base rates'!C$110)\n+($H31*'fnd base rates'!C$111)\n+($I31*'fnd base rates'!C$112)\n+($J31*'fnd base rates'!C$113)\n+($K31*'fnd base rates'!C$114)\n+($M31*'fnd base rates'!C$116)\n+($N31*'fnd base rates'!C$117)\n+($O31*'fnd base rates'!C$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,3)))\n*$R31","v":585.10907716200006},{"$f":"(($D31*'fnd base rates'!D$107)\n+($E31*'fnd base rates'!D$108)\n+($F31*'fnd base rates'!D$109)\n+($G31*'fnd base rates'!D$110)\n+($H31*'fnd base rates'!D$111)\n+($I31*'fnd base rates'!D$112)\n+($J31*'fnd base rates'!D$113)\n+($K31*'fnd base rates'!D$114)\n+($M31*'fnd base rates'!D$116)\n+($N31*'fnd base rates'!D$117)\n+($O31*'fnd base rates'!D$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,4)))\n*$R31","v":1041.5084400000001},{"$f":"(($D31*'fnd base rates'!E$107)\n+($E31*'fnd base rates'!E$108)\n+($F31*'fnd base rates'!E$109)\n+($G31*'fnd base rates'!E$110)\n+($H31*'fnd base rates'!E$111)\n+($I31*'fnd base rates'!E$112)\n+($J31*'fnd base rates'!E$113)\n+($K31*'fnd base rates'!E$114)\n+($M31*'fnd base rates'!E$116)\n+($N31*'fnd base rates'!E$117)\n+($O31*'fnd base rates'!E$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,5)))\n*$R31","v":6233.6443564740002},{"$f":"(($D31*'fnd base rates'!F$107)\n+($E31*'fnd base rates'!F$108)\n+($F31*'fnd base rates'!F$109)\n+($G31*'fnd base rates'!F$110)\n+($H31*'fnd base rates'!F$111)\n+($I31*'fnd base rates'!F$112)\n+($J31*'fnd base rates'!F$113)\n+($K31*'fnd base rates'!F$114)\n+($M31*'fnd base rates'!F$116)\n+($N31*'fnd base rates'!F$117)\n+($O31*'fnd base rates'!F$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,6)))\n*$R31","v":968.78434453799991},{"$f":"(($D31*'fnd base rates'!G$107)\n+($E31*'fnd base rates'!G$108)\n+($F31*'fnd base rates'!G$109)\n+($G31*'fnd base rates'!G$110)\n+($H31*'fnd base rates'!G$111)\n+($I31*'fnd base rates'!G$112)\n+($J31*'fnd base rates'!G$113)\n+($K31*'fnd base rates'!G$114)\n+($M31*'fnd base rates'!G$116)\n+($N31*'fnd base rates'!G$117)\n+($O31*'fnd base rates'!G$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,7)))\n*$R31","v":303.03725542799998},{"$f":"(($D31*'fnd base rates'!H$107)\n+($E31*'fnd base rates'!H$108)\n+($F31*'fnd base rates'!H$109)\n+($G31*'fnd base rates'!H$110)\n+($H31*'fnd base rates'!H$111)\n+($I31*'fnd base rates'!H$112)\n+($J31*'fnd base rates'!H$113)\n+($K31*'fnd base rates'!H$114)\n+($M31*'fnd base rates'!H$116)\n+($N31*'fnd base rates'!H$117)\n+($O31*'fnd base rates'!H$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,8)))","v":514.08706999999993},{"$f":"(($D31*'fnd base rates'!I$107)\n+($E31*'fnd base rates'!I$108)\n+($F31*'fnd base rates'!I$109)\n+($G31*'fnd base rates'!I$110)\n+($H31*'fnd base rates'!I$111)\n+($I31*'fnd base rates'!I$112)\n+($J31*'fnd base rates'!I$113)\n+($K31*'fnd base rates'!I$114)\n+($M31*'fnd base rates'!I$116)\n+($N31*'fnd base rates'!I$117)\n+($O31*'fnd base rates'!I$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,9)))\n*$R31","v":448.30182000000002},{"$f":"(($D31*'fnd base rates'!J$107)\n+($E31*'fnd base rates'!J$108)\n+($F31*'fnd base rates'!J$109)\n+($G31*'fnd base rates'!J$110)\n+($H31*'fnd base rates'!J$111)\n+($I31*'fnd base rates'!J$112)\n+($J31*'fnd base rates'!J$113)\n+($K31*'fnd base rates'!J$114)\n+($M31*'fnd base rates'!J$116)\n+($N31*'fnd base rates'!J$117)\n+($O31*'fnd base rates'!J$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,10)))\n*$R31","v":843.75905999999998},{"$f":"(($D31*'fnd base rates'!K$107)\n+($E31*'fnd base rates'!K$108)\n+($F31*'fnd base rates'!K$109)\n+($G31*'fnd base rates'!K$110)\n+($H31*'fnd base rates'!K$111)\n+($I31*'fnd base rates'!K$112)\n+($J31*'fnd base rates'!K$113)\n+($K31*'fnd base rates'!K$114)\n+($M31*'fnd base rates'!K$116)\n+($N31*'fnd base rates'!K$117)\n+($O31*'fnd base rates'!K$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,11)))\n*$R31","v":1155.6751411440002},{"$f":"(($D31*'fnd base rates'!L$107)\n+($E31*'fnd base rates'!L$108)\n+($F31*'fnd base rates'!L$109)\n+($G31*'fnd base rates'!L$110)\n+($H31*'fnd base rates'!L$111)\n+($I31*'fnd base rates'!L$112)\n+($J31*'fnd base rates'!L$113)\n+($K31*'fnd base rates'!L$114)\n+($M31*'fnd base rates'!L$116)\n+($N31*'fnd base rates'!L$117)\n+($O31*'fnd base rates'!L$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,12)))","v":1665.921421},{"$f":"(($D31*'fnd base rates'!M$107)\n+($E31*'fnd base rates'!M$108)\n+($F31*'fnd base rates'!M$109)\n+($G31*'fnd base rates'!M$110)\n+($H31*'fnd base rates'!M$111)\n+($I31*'fnd base rates'!M$112)\n+($J31*'fnd base rates'!M$113)\n+($K31*'fnd base rates'!M$114)\n+($M31*'fnd base rates'!M$116)\n+($N31*'fnd base rates'!M$117)\n+($O31*'fnd base rates'!M$118)\n+($P31*VLOOKUP($S31+12,rate_basefnd,13)))","v":0},13759.827985746,null,410057176,"410","057","176",1,1,13759.827985746,13760,0,13760,null,null,null,null,null,13865,37,13902,-142,13760,0,13760]
[410,410057248,"EXCEL ACADEMY",{"$f":"'fnd enro'!D32","v":0},{"$f":"'fnd enro'!E32","v":0},{"$f":"'fnd enro'!F32","v":0},{"$f":"'fnd enro'!G32","v":3},{"$f":"'fnd enro'!H32","v":5},{"$f":"'fnd enro'!I32","v":0},{"$f":"'fnd enro'!J32","v":0},{"$f":"'fnd enro'!K32","v":0.30320000000000003},{"$f":"'fnd enro'!L32","v":0},{"$f":"'fnd enro'!M32+'fnd enro'!N32","v":0},{"$f":"'fnd enro'!O32","v":1},{"$f":"'fnd enro'!P32","v":0},{"$f":"'fnd enro'!Q32","v":3},{"$f":"'fnd enro'!S32","v":8},1.038,{"$f":"VALUE('fnd enro'!R32)","v":10},null,{"$f":"(($D32*'fnd base rates'!C$107)\n+($E32*'fnd base rates'!C$108)\n+($F32*'fnd base rates'!C$109)\n+($G32*'fnd base rates'!C$110)\n+($H32*'fnd base rates'!C$111)\n+($I32*'fnd base rates'!C$112)\n+($J32*'fnd base rates'!C$113)\n+($K32*'fnd base rates'!C$114)\n+($M32*'fnd base rates'!C$116)\n+($N32*'fnd base rates'!C$117)\n+($O32*'fnd base rates'!C$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,3)))\n*$R32","v":4485.2926572959996},{"$f":"(($D32*'fnd base rates'!D$107)\n+($E32*'fnd base rates'!D$108)\n+($F32*'fnd base rates'!D$109)\n+($G32*'fnd base rates'!D$110)\n+($H32*'fnd base rates'!D$111)\n+($I32*'fnd base rates'!D$112)\n+($J32*'fnd base rates'!D$113)\n+($K32*'fnd base rates'!D$114)\n+($M32*'fnd base rates'!D$116)\n+($N32*'fnd base rates'!D$117)\n+($O32*'fnd base rates'!D$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,4)))\n*$R32","v":7107.237900000001},{"$f":"(($D32*'fnd base rates'!E$107)\n+($E32*'fnd base rates'!E$108)\n+($F32*'fnd base rates'!E$109)\n+($G32*'fnd base rates'!E$110)\n+($H32*'fnd base rates'!E$111)\n+($I32*'fnd base rates'!E$112)\n+($J32*'fnd base rates'!E$113)\n+($K32*'fnd base rates'!E$114)\n+($M32*'fnd base rates'!E$116)\n+($N32*'fnd base rates'!E$117)\n+($O32*'fnd base rates'!E$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,5)))\n*$R32","v":38666.83049179201},{"$f":"(($D32*'fnd base rates'!F$107)\n+($E32*'fnd base rates'!F$108)\n+($F32*'fnd base rates'!F$109)\n+($G32*'fnd base rates'!F$110)\n+($H32*'fnd base rates'!F$111)\n+($I32*'fnd base rates'!F$112)\n+($J32*'fnd base rates'!F$113)\n+($K32*'fnd base rates'!F$114)\n+($M32*'fnd base rates'!F$116)\n+($N32*'fnd base rates'!F$117)\n+($O32*'fnd base rates'!F$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,6)))\n*$R32","v":8665.6350563039996},{"$f":"(($D32*'fnd base rates'!G$107)\n+($E32*'fnd base rates'!G$108)\n+($F32*'fnd base rates'!G$109)\n+($G32*'fnd base rates'!G$110)\n+($H32*'fnd base rates'!G$111)\n+($I32*'fnd base rates'!G$112)\n+($J32*'fnd base rates'!G$113)\n+($K32*'fnd base rates'!G$114)\n+($M32*'fnd base rates'!G$116)\n+($N32*'fnd base rates'!G$117)\n+($O32*'fnd base rates'!G$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,7)))\n*$R32","v":1777.0635234239999},{"$f":"(($D32*'fnd base rates'!H$107)\n+($E32*'fnd base rates'!H$108)\n+($F32*'fnd base rates'!H$109)\n+($G32*'fnd base rates'!H$110)\n+($H32*'fnd base rates'!H$111)\n+($I32*'fnd base rates'!H$112)\n+($J32*'fnd base rates'!H$113)\n+($K32*'fnd base rates'!H$114)\n+($M32*'fnd base rates'!H$116)\n+($N32*'fnd base rates'!H$117)\n+($O32*'fnd base rates'!H$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,8)))","v":4135.0265600000002},{"$f":"(($D32*'fnd base rates'!I$107)\n+($E32*'fnd base rates'!I$108)\n+($F32*'fnd base rates'!I$109)\n+($G32*'fnd base rates'!I$110)\n+($H32*'fnd base rates'!I$111)\n+($I32*'fnd base rates'!I$112)\n+($J32*'fnd base rates'!I$113)\n+($K32*'fnd base rates'!I$114)\n+($M32*'fnd base rates'!I$116)\n+($N32*'fnd base rates'!I$117)\n+($O32*'fnd base rates'!I$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,9)))\n*$R32","v":2859.7107599999999},{"$f":"(($D32*'fnd base rates'!J$107)\n+($E32*'fnd base rates'!J$108)\n+($F32*'fnd base rates'!J$109)\n+($G32*'fnd base rates'!J$110)\n+($H32*'fnd base rates'!J$111)\n+($I32*'fnd base rates'!J$112)\n+($J32*'fnd base rates'!J$113)\n+($K32*'fnd base rates'!J$114)\n+($M32*'fnd base rates'!J$116)\n+($N32*'fnd base rates'!J$117)\n+($O32*'fnd base rates'!J$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,10)))\n*$R32","v":3616.7864399999999},{"$f":"(($D32*'fnd base rates'!K$107)\n+($E32*'fnd base rates'!K$108)\n+($F32*'fnd base rates'!K$109)\n+($G32*'fnd base rates'!K$110)\n+($H32*'fnd base rates'!K$111)\n+($I32*'fnd base rates'!K$112)\n+($J32*'fnd base rates'!K$113)\n+($K32*'fnd base rates'!K$114)\n+($M32*'fnd base rates'!K$116)\n+($N32*'fnd base rates'!K$117)\n+($O32*'fnd base rates'!K$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,11)))\n*$R32","v":9304.016989152},{"$f":"(($D32*'fnd base rates'!L$107)\n+($E32*'fnd base rates'!L$108)\n+($F32*'fnd base rates'!L$109)\n+($G32*'fnd base rates'!L$110)\n+($H32*'fnd base rates'!L$111)\n+($I32*'fnd base rates'!L$112)\n+($J32*'fnd base rates'!L$113)\n+($K32*'fnd base rates'!L$114)\n+($M32*'fnd base rates'!L$116)\n+($N32*'fnd base rates'!L$117)\n+($O32*'fnd base rates'!L$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,12)))","v":11367.991367999999},{"$f":"(($D32*'fnd base rates'!M$107)\n+($E32*'fnd base rates'!M$108)\n+($F32*'fnd base rates'!M$109)\n+($G32*'fnd base rates'!M$110)\n+($H32*'fnd base rates'!M$111)\n+($I32*'fnd base rates'!M$112)\n+($J32*'fnd base rates'!M$113)\n+($K32*'fnd base rates'!M$114)\n+($M32*'fnd base rates'!M$116)\n+($N32*'fnd base rates'!M$117)\n+($O32*'fnd base rates'!M$118)\n+($P32*VLOOKUP($S32+12,rate_basefnd,13)))","v":0},91985.59174596802,null,410057248,"410","057","248",1,8,91985.59174596802,11498,0,11498,null,null,null,null,null,14657,105,14762,-3264,11498,0,11498]
[410,410057262,"EXCEL ACADEMY",{"$f":"'fnd enro'!D33","v":0},{"$f":"'fnd enro'!E33","v":0},{"$f":"'fnd enro'!F33","v":0},{"$f":"'fnd enro'!G33","v":0},{"$f":"'fnd enro'!H33","v":1},{"$f":"'fnd enro'!I33","v":0},{"$f":"'fnd enro'!J33","v":0},{"$f":"'fnd enro'!K33","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L33","v":0},{"$f":"'fnd enro'!M33+'fnd enro'!N33","v":0},{"$f":"'fnd enro'!O33","v":0},{"$f":"'fnd enro'!P33","v":0},{"$f":"'fnd enro'!Q33","v":0},{"$f":"'fnd enro'!S33","v":1},1.038,{"$f":"VALUE('fnd enro'!R33)","v":8},null,{"$f":"(($D33*'fnd base rates'!C$107)\n+($E33*'fnd base rates'!C$108)\n+($F33*'fnd base rates'!C$109)\n+($G33*'fnd base rates'!C$110)\n+($H33*'fnd base rates'!C$111)\n+($I33*'fnd base rates'!C$112)\n+($J33*'fnd base rates'!C$113)\n+($K33*'fnd base rates'!C$114)\n+($M33*'fnd base rates'!C$116)\n+($N33*'fnd base rates'!C$117)\n+($O33*'fnd base rates'!C$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,3)))\n*$R33","v":523.45187716200007},{"$f":"(($D33*'fnd base rates'!D$107)\n+($E33*'fnd base rates'!D$108)\n+($F33*'fnd base rates'!D$109)\n+($G33*'fnd base rates'!D$110)\n+($H33*'fnd base rates'!D$111)\n+($I33*'fnd base rates'!D$112)\n+($J33*'fnd base rates'!D$113)\n+($K33*'fnd base rates'!D$114)\n+($M33*'fnd base rates'!D$116)\n+($N33*'fnd base rates'!D$117)\n+($O33*'fnd base rates'!D$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,4)))\n*$R33","v":749.3841000000001},{"$f":"(($D33*'fnd base rates'!E$107)\n+($E33*'fnd base rates'!E$108)\n+($F33*'fnd base rates'!E$109)\n+($G33*'fnd base rates'!E$110)\n+($H33*'fnd base rates'!E$111)\n+($I33*'fnd base rates'!E$112)\n+($J33*'fnd base rates'!E$113)\n+($K33*'fnd base rates'!E$114)\n+($M33*'fnd base rates'!E$116)\n+($N33*'fnd base rates'!E$117)\n+($O33*'fnd base rates'!E$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,5)))\n*$R33","v":3381.9158164740002},{"$f":"(($D33*'fnd base rates'!F$107)\n+($E33*'fnd base rates'!F$108)\n+($F33*'fnd base rates'!F$109)\n+($G33*'fnd base rates'!F$110)\n+($H33*'fnd base rates'!F$111)\n+($I33*'fnd base rates'!F$112)\n+($J33*'fnd base rates'!F$113)\n+($K33*'fnd base rates'!F$114)\n+($M33*'fnd base rates'!F$116)\n+($N33*'fnd base rates'!F$117)\n+($O33*'fnd base rates'!F$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,6)))\n*$R33","v":968.78434453799991},{"$f":"(($D33*'fnd base rates'!G$107)\n+($E33*'fnd base rates'!G$108)\n+($F33*'fnd base rates'!G$109)\n+($G33*'fnd base rates'!G$110)\n+($H33*'fnd base rates'!G$111)\n+($I33*'fnd base rates'!G$112)\n+($J33*'fnd base rates'!G$113)\n+($K33*'fnd base rates'!G$114)\n+($M33*'fnd base rates'!G$116)\n+($N33*'fnd base rates'!G$117)\n+($O33*'fnd base rates'!G$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,7)))\n*$R33","v":164.68223542799998},{"$f":"(($D33*'fnd base rates'!H$107)\n+($E33*'fnd base rates'!H$108)\n+($F33*'fnd base rates'!H$109)\n+($G33*'fnd base rates'!H$110)\n+($H33*'fnd base rates'!H$111)\n+($I33*'fnd base rates'!H$112)\n+($J33*'fnd base rates'!H$113)\n+($K33*'fnd base rates'!H$114)\n+($M33*'fnd base rates'!H$116)\n+($N33*'fnd base rates'!H$117)\n+($O33*'fnd base rates'!H$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D33*'fnd base rates'!I$107)\n+($E33*'fnd base rates'!I$108)\n+($F33*'fnd base rates'!I$109)\n+($G33*'fnd base rates'!I$110)\n+($H33*'fnd base rates'!I$111)\n+($I33*'fnd base rates'!I$112)\n+($J33*'fnd base rates'!I$113)\n+($K33*'fnd base rates'!I$114)\n+($M33*'fnd base rates'!I$116)\n+($N33*'fnd base rates'!I$117)\n+($O33*'fnd base rates'!I$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,9)))\n*$R33","v":332.82432},{"$f":"(($D33*'fnd base rates'!J$107)\n+($E33*'fnd base rates'!J$108)\n+($F33*'fnd base rates'!J$109)\n+($G33*'fnd base rates'!J$110)\n+($H33*'fnd base rates'!J$111)\n+($I33*'fnd base rates'!J$112)\n+($J33*'fnd base rates'!J$113)\n+($K33*'fnd base rates'!J$114)\n+($M33*'fnd base rates'!J$116)\n+($N33*'fnd base rates'!J$117)\n+($O33*'fnd base rates'!J$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,10)))\n*$R33","v":243.71202},{"$f":"(($D33*'fnd base rates'!K$107)\n+($E33*'fnd base rates'!K$108)\n+($F33*'fnd base rates'!K$109)\n+($G33*'fnd base rates'!K$110)\n+($H33*'fnd base rates'!K$111)\n+($I33*'fnd base rates'!K$112)\n+($J33*'fnd base rates'!K$113)\n+($K33*'fnd base rates'!K$114)\n+($M33*'fnd base rates'!K$116)\n+($N33*'fnd base rates'!K$117)\n+($O33*'fnd base rates'!K$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,11)))\n*$R33","v":1155.6751411440002},{"$f":"(($D33*'fnd base rates'!L$107)\n+($E33*'fnd base rates'!L$108)\n+($F33*'fnd base rates'!L$109)\n+($G33*'fnd base rates'!L$110)\n+($H33*'fnd base rates'!L$111)\n+($I33*'fnd base rates'!L$112)\n+($J33*'fnd base rates'!L$113)\n+($K33*'fnd base rates'!L$114)\n+($M33*'fnd base rates'!L$116)\n+($N33*'fnd base rates'!L$117)\n+($O33*'fnd base rates'!L$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D33*'fnd base rates'!M$107)\n+($E33*'fnd base rates'!M$108)\n+($F33*'fnd base rates'!M$109)\n+($G33*'fnd base rates'!M$110)\n+($H33*'fnd base rates'!M$111)\n+($I33*'fnd base rates'!M$112)\n+($J33*'fnd base rates'!M$113)\n+($K33*'fnd base rates'!M$114)\n+($M33*'fnd base rates'!M$116)\n+($N33*'fnd base rates'!M$117)\n+($O33*'fnd base rates'!M$118)\n+($P33*VLOOKUP($S33+12,rate_basefnd,13)))","v":0},9235.6083457460009,null,410057262,"410","057","262",1,1,9235.6083457460009,9236,0,9236,null,null,null,null,null,9328,0,9328,-92,9236,0,9236]
[412,412035035,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D34","v":0},{"$f":"'fnd enro'!E34","v":0},{"$f":"'fnd enro'!F34","v":0},{"$f":"'fnd enro'!G34","v":66},{"$f":"'fnd enro'!H34","v":216},{"$f":"'fnd enro'!I34","v":215},{"$f":"'fnd enro'!J34","v":0},{"$f":"'fnd enro'!K34","v":18.836300000000001},{"$f":"'fnd enro'!L34","v":0},{"$f":"'fnd enro'!M34+'fnd enro'!N34","v":17},{"$f":"'fnd enro'!O34","v":23},{"$f":"'fnd enro'!P34","v":18},{"$f":"'fnd enro'!Q34","v":248},{"$f":"'fnd enro'!S34","v":497},1.085,{"$f":"VALUE('fnd enro'!R34)","v":10},null,{"$f":"(($D34*'fnd base rates'!C$107)\n+($E34*'fnd base rates'!C$108)\n+($F34*'fnd base rates'!C$109)\n+($G34*'fnd base rates'!C$110)\n+($H34*'fnd base rates'!C$111)\n+($I34*'fnd base rates'!C$112)\n+($J34*'fnd base rates'!C$113)\n+($K34*'fnd base rates'!C$114)\n+($M34*'fnd base rates'!C$116)\n+($N34*'fnd base rates'!C$117)\n+($O34*'fnd base rates'!C$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,3)))\n*$R34","v":294593.65869125497},{"$f":"(($D34*'fnd base rates'!D$107)\n+($E34*'fnd base rates'!D$108)\n+($F34*'fnd base rates'!D$109)\n+($G34*'fnd base rates'!D$110)\n+($H34*'fnd base rates'!D$111)\n+($I34*'fnd base rates'!D$112)\n+($J34*'fnd base rates'!D$113)\n+($K34*'fnd base rates'!D$114)\n+($M34*'fnd base rates'!D$116)\n+($N34*'fnd base rates'!D$117)\n+($O34*'fnd base rates'!D$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,4)))\n*$R34","v":480049.02750000003},{"$f":"(($D34*'fnd base rates'!E$107)\n+($E34*'fnd base rates'!E$108)\n+($F34*'fnd base rates'!E$109)\n+($G34*'fnd base rates'!E$110)\n+($H34*'fnd base rates'!E$111)\n+($I34*'fnd base rates'!E$112)\n+($J34*'fnd base rates'!E$113)\n+($K34*'fnd base rates'!E$114)\n+($M34*'fnd base rates'!E$116)\n+($N34*'fnd base rates'!E$117)\n+($O34*'fnd base rates'!E$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,5)))\n*$R34","v":2964082.0946891354},{"$f":"(($D34*'fnd base rates'!F$107)\n+($E34*'fnd base rates'!F$108)\n+($F34*'fnd base rates'!F$109)\n+($G34*'fnd base rates'!F$110)\n+($H34*'fnd base rates'!F$111)\n+($I34*'fnd base rates'!F$112)\n+($J34*'fnd base rates'!F$113)\n+($K34*'fnd base rates'!F$114)\n+($M34*'fnd base rates'!F$116)\n+($N34*'fnd base rates'!F$117)\n+($O34*'fnd base rates'!F$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,6)))\n*$R34","v":506171.86806049501},{"$f":"(($D34*'fnd base rates'!G$107)\n+($E34*'fnd base rates'!G$108)\n+($F34*'fnd base rates'!G$109)\n+($G34*'fnd base rates'!G$110)\n+($H34*'fnd base rates'!G$111)\n+($I34*'fnd base rates'!G$112)\n+($J34*'fnd base rates'!G$113)\n+($K34*'fnd base rates'!G$114)\n+($M34*'fnd base rates'!G$116)\n+($N34*'fnd base rates'!G$117)\n+($O34*'fnd base rates'!G$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,7)))\n*$R34","v":124904.72561846999},{"$f":"(($D34*'fnd base rates'!H$107)\n+($E34*'fnd base rates'!H$108)\n+($F34*'fnd base rates'!H$109)\n+($G34*'fnd base rates'!H$110)\n+($H34*'fnd base rates'!H$111)\n+($I34*'fnd base rates'!H$112)\n+($J34*'fnd base rates'!H$113)\n+($K34*'fnd base rates'!H$114)\n+($M34*'fnd base rates'!H$116)\n+($N34*'fnd base rates'!H$117)\n+($O34*'fnd base rates'!H$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,8)))","v":318983.29379000003},{"$f":"(($D34*'fnd base rates'!I$107)\n+($E34*'fnd base rates'!I$108)\n+($F34*'fnd base rates'!I$109)\n+($G34*'fnd base rates'!I$110)\n+($H34*'fnd base rates'!I$111)\n+($I34*'fnd base rates'!I$112)\n+($J34*'fnd base rates'!I$113)\n+($K34*'fnd base rates'!I$114)\n+($M34*'fnd base rates'!I$116)\n+($N34*'fnd base rates'!I$117)\n+($O34*'fnd base rates'!I$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,9)))\n*$R34","v":222349.63589999999},{"$f":"(($D34*'fnd base rates'!J$107)\n+($E34*'fnd base rates'!J$108)\n+($F34*'fnd base rates'!J$109)\n+($G34*'fnd base rates'!J$110)\n+($H34*'fnd base rates'!J$111)\n+($I34*'fnd base rates'!J$112)\n+($J34*'fnd base rates'!J$113)\n+($K34*'fnd base rates'!J$114)\n+($M34*'fnd base rates'!J$116)\n+($N34*'fnd base rates'!J$117)\n+($O34*'fnd base rates'!J$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,10)))\n*$R34","v":359404.92629999993},{"$f":"(($D34*'fnd base rates'!K$107)\n+($E34*'fnd base rates'!K$108)\n+($F34*'fnd base rates'!K$109)\n+($G34*'fnd base rates'!K$110)\n+($H34*'fnd base rates'!K$111)\n+($I34*'fnd base rates'!K$112)\n+($J34*'fnd base rates'!K$113)\n+($K34*'fnd base rates'!K$114)\n+($M34*'fnd base rates'!K$116)\n+($N34*'fnd base rates'!K$117)\n+($O34*'fnd base rates'!K$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,11)))\n*$R34","v":604456.84444305999},{"$f":"(($D34*'fnd base rates'!L$107)\n+($E34*'fnd base rates'!L$108)\n+($F34*'fnd base rates'!L$109)\n+($G34*'fnd base rates'!L$110)\n+($H34*'fnd base rates'!L$111)\n+($I34*'fnd base rates'!L$112)\n+($J34*'fnd base rates'!L$113)\n+($K34*'fnd base rates'!L$114)\n+($M34*'fnd base rates'!L$116)\n+($N34*'fnd base rates'!L$117)\n+($O34*'fnd base rates'!L$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,12)))","v":714654.45623700006},{"$f":"(($D34*'fnd base rates'!M$107)\n+($E34*'fnd base rates'!M$108)\n+($F34*'fnd base rates'!M$109)\n+($G34*'fnd base rates'!M$110)\n+($H34*'fnd base rates'!M$111)\n+($I34*'fnd base rates'!M$112)\n+($J34*'fnd base rates'!M$113)\n+($K34*'fnd base rates'!M$114)\n+($M34*'fnd base rates'!M$116)\n+($N34*'fnd base rates'!M$117)\n+($O34*'fnd base rates'!M$118)\n+($P34*VLOOKUP($S34+12,rate_basefnd,13)))","v":0},6589650.5312294168,null,412035035,"412","035","035",1,497,6589650.5312294168,13259,0,13259,null,null,null,null,null,13699,62,13761,-502,13259,0,13259]
[412,412035044,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D35","v":0},{"$f":"'fnd enro'!E35","v":0},{"$f":"'fnd enro'!F35","v":0},{"$f":"'fnd enro'!G35","v":0},{"$f":"'fnd enro'!H35","v":1},{"$f":"'fnd enro'!I35","v":6},{"$f":"'fnd enro'!J35","v":0},{"$f":"'fnd enro'!K35","v":0.26529999999999998},{"$f":"'fnd enro'!L35","v":0},{"$f":"'fnd enro'!M35+'fnd enro'!N35","v":0},{"$f":"'fnd enro'!O35","v":0},{"$f":"'fnd enro'!P35","v":0},{"$f":"'fnd enro'!Q35","v":3},{"$f":"'fnd enro'!S35","v":7},1.085,{"$f":"VALUE('fnd enro'!R35)","v":10},null,{"$f":"(($D35*'fnd base rates'!C$107)\n+($E35*'fnd base rates'!C$108)\n+($F35*'fnd base rates'!C$109)\n+($G35*'fnd base rates'!C$110)\n+($H35*'fnd base rates'!C$111)\n+($I35*'fnd base rates'!C$112)\n+($J35*'fnd base rates'!C$113)\n+($K35*'fnd base rates'!C$114)\n+($M35*'fnd base rates'!C$116)\n+($N35*'fnd base rates'!C$117)\n+($O35*'fnd base rates'!C$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,3)))\n*$R35","v":4036.8968879049999},{"$f":"(($D35*'fnd base rates'!D$107)\n+($E35*'fnd base rates'!D$108)\n+($F35*'fnd base rates'!D$109)\n+($G35*'fnd base rates'!D$110)\n+($H35*'fnd base rates'!D$111)\n+($I35*'fnd base rates'!D$112)\n+($J35*'fnd base rates'!D$113)\n+($K35*'fnd base rates'!D$114)\n+($M35*'fnd base rates'!D$116)\n+($N35*'fnd base rates'!D$117)\n+($O35*'fnd base rates'!D$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,4)))\n*$R35","v":6463.1605500000005},{"$f":"(($D35*'fnd base rates'!E$107)\n+($E35*'fnd base rates'!E$108)\n+($F35*'fnd base rates'!E$109)\n+($G35*'fnd base rates'!E$110)\n+($H35*'fnd base rates'!E$111)\n+($I35*'fnd base rates'!E$112)\n+($J35*'fnd base rates'!E$113)\n+($K35*'fnd base rates'!E$114)\n+($M35*'fnd base rates'!E$116)\n+($N35*'fnd base rates'!E$117)\n+($O35*'fnd base rates'!E$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,5)))\n*$R35","v":43235.811356184997},{"$f":"(($D35*'fnd base rates'!F$107)\n+($E35*'fnd base rates'!F$108)\n+($F35*'fnd base rates'!F$109)\n+($G35*'fnd base rates'!F$110)\n+($H35*'fnd base rates'!F$111)\n+($I35*'fnd base rates'!F$112)\n+($J35*'fnd base rates'!F$113)\n+($K35*'fnd base rates'!F$114)\n+($M35*'fnd base rates'!F$116)\n+($N35*'fnd base rates'!F$117)\n+($O35*'fnd base rates'!F$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,6)))\n*$R35","v":6422.123416344999},{"$f":"(($D35*'fnd base rates'!G$107)\n+($E35*'fnd base rates'!G$108)\n+($F35*'fnd base rates'!G$109)\n+($G35*'fnd base rates'!G$110)\n+($H35*'fnd base rates'!G$111)\n+($I35*'fnd base rates'!G$112)\n+($J35*'fnd base rates'!G$113)\n+($K35*'fnd base rates'!G$114)\n+($M35*'fnd base rates'!G$116)\n+($N35*'fnd base rates'!G$117)\n+($O35*'fnd base rates'!G$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,7)))\n*$R35","v":1641.0124185699999},{"$f":"(($D35*'fnd base rates'!H$107)\n+($E35*'fnd base rates'!H$108)\n+($F35*'fnd base rates'!H$109)\n+($G35*'fnd base rates'!H$110)\n+($H35*'fnd base rates'!H$111)\n+($I35*'fnd base rates'!H$112)\n+($J35*'fnd base rates'!H$113)\n+($K35*'fnd base rates'!H$114)\n+($M35*'fnd base rates'!H$116)\n+($N35*'fnd base rates'!H$117)\n+($O35*'fnd base rates'!H$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,8)))","v":5246.0594899999996},{"$f":"(($D35*'fnd base rates'!I$107)\n+($E35*'fnd base rates'!I$108)\n+($F35*'fnd base rates'!I$109)\n+($G35*'fnd base rates'!I$110)\n+($H35*'fnd base rates'!I$111)\n+($I35*'fnd base rates'!I$112)\n+($J35*'fnd base rates'!I$113)\n+($K35*'fnd base rates'!I$114)\n+($M35*'fnd base rates'!I$116)\n+($N35*'fnd base rates'!I$117)\n+($O35*'fnd base rates'!I$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,9)))\n*$R35","v":3351.8362499999998},{"$f":"(($D35*'fnd base rates'!J$107)\n+($E35*'fnd base rates'!J$108)\n+($F35*'fnd base rates'!J$109)\n+($G35*'fnd base rates'!J$110)\n+($H35*'fnd base rates'!J$111)\n+($I35*'fnd base rates'!J$112)\n+($J35*'fnd base rates'!J$113)\n+($K35*'fnd base rates'!J$114)\n+($M35*'fnd base rates'!J$116)\n+($N35*'fnd base rates'!J$117)\n+($O35*'fnd base rates'!J$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,10)))\n*$R35","v":5792.2182499999999},{"$f":"(($D35*'fnd base rates'!K$107)\n+($E35*'fnd base rates'!K$108)\n+($F35*'fnd base rates'!K$109)\n+($G35*'fnd base rates'!K$110)\n+($H35*'fnd base rates'!K$111)\n+($I35*'fnd base rates'!K$112)\n+($J35*'fnd base rates'!K$113)\n+($K35*'fnd base rates'!K$114)\n+($M35*'fnd base rates'!K$116)\n+($N35*'fnd base rates'!K$117)\n+($O35*'fnd base rates'!K$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,11)))\n*$R35","v":8258.8358928599991},{"$f":"(($D35*'fnd base rates'!L$107)\n+($E35*'fnd base rates'!L$108)\n+($F35*'fnd base rates'!L$109)\n+($G35*'fnd base rates'!L$110)\n+($H35*'fnd base rates'!L$111)\n+($I35*'fnd base rates'!L$112)\n+($J35*'fnd base rates'!L$113)\n+($K35*'fnd base rates'!L$114)\n+($M35*'fnd base rates'!L$116)\n+($N35*'fnd base rates'!L$117)\n+($O35*'fnd base rates'!L$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,12)))","v":9353.1199469999992},{"$f":"(($D35*'fnd base rates'!M$107)\n+($E35*'fnd base rates'!M$108)\n+($F35*'fnd base rates'!M$109)\n+($G35*'fnd base rates'!M$110)\n+($H35*'fnd base rates'!M$111)\n+($I35*'fnd base rates'!M$112)\n+($J35*'fnd base rates'!M$113)\n+($K35*'fnd base rates'!M$114)\n+($M35*'fnd base rates'!M$116)\n+($N35*'fnd base rates'!M$117)\n+($O35*'fnd base rates'!M$118)\n+($P35*VLOOKUP($S35+12,rate_basefnd,13)))","v":0},93801.074458864983,null,412035044,"412","035","044",1,7,93801.074458864983,13400,0,13400,null,null,null,null,null,16398,138,16536,-3136,13400,0,13400]
[412,412035073,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D36","v":0},{"$f":"'fnd enro'!E36","v":0},{"$f":"'fnd enro'!F36","v":0},{"$f":"'fnd enro'!G36","v":0},{"$f":"'fnd enro'!H36","v":0},{"$f":"'fnd enro'!I36","v":1},{"$f":"'fnd enro'!J36","v":0},{"$f":"'fnd enro'!K36","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L36","v":0},{"$f":"'fnd enro'!M36+'fnd enro'!N36","v":0},{"$f":"'fnd enro'!O36","v":0},{"$f":"'fnd enro'!P36","v":0},{"$f":"'fnd enro'!Q36","v":1},{"$f":"'fnd enro'!S36","v":1},1.085,{"$f":"VALUE('fnd enro'!R36)","v":5},null,{"$f":"(($D36*'fnd base rates'!C$107)\n+($E36*'fnd base rates'!C$108)\n+($F36*'fnd base rates'!C$109)\n+($G36*'fnd base rates'!C$110)\n+($H36*'fnd base rates'!C$111)\n+($I36*'fnd base rates'!C$112)\n+($J36*'fnd base rates'!C$113)\n+($K36*'fnd base rates'!C$114)\n+($M36*'fnd base rates'!C$116)\n+($N36*'fnd base rates'!C$117)\n+($O36*'fnd base rates'!C$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,3)))\n*$R36","v":606.058105415},{"$f":"(($D36*'fnd base rates'!D$107)\n+($E36*'fnd base rates'!D$108)\n+($F36*'fnd base rates'!D$109)\n+($G36*'fnd base rates'!D$110)\n+($H36*'fnd base rates'!D$111)\n+($I36*'fnd base rates'!D$112)\n+($J36*'fnd base rates'!D$113)\n+($K36*'fnd base rates'!D$114)\n+($M36*'fnd base rates'!D$116)\n+($N36*'fnd base rates'!D$117)\n+($O36*'fnd base rates'!D$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,4)))\n*$R36","v":1062.4103},{"$f":"(($D36*'fnd base rates'!E$107)\n+($E36*'fnd base rates'!E$108)\n+($F36*'fnd base rates'!E$109)\n+($G36*'fnd base rates'!E$110)\n+($H36*'fnd base rates'!E$111)\n+($I36*'fnd base rates'!E$112)\n+($J36*'fnd base rates'!E$113)\n+($K36*'fnd base rates'!E$114)\n+($M36*'fnd base rates'!E$116)\n+($N36*'fnd base rates'!E$117)\n+($O36*'fnd base rates'!E$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,5)))\n*$R36","v":7746.9409294550005},{"$f":"(($D36*'fnd base rates'!F$107)\n+($E36*'fnd base rates'!F$108)\n+($F36*'fnd base rates'!F$109)\n+($G36*'fnd base rates'!F$110)\n+($H36*'fnd base rates'!F$111)\n+($I36*'fnd base rates'!F$112)\n+($J36*'fnd base rates'!F$113)\n+($K36*'fnd base rates'!F$114)\n+($M36*'fnd base rates'!F$116)\n+($N36*'fnd base rates'!F$117)\n+($O36*'fnd base rates'!F$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,6)))\n*$R36","v":901.57885233499997},{"$f":"(($D36*'fnd base rates'!G$107)\n+($E36*'fnd base rates'!G$108)\n+($F36*'fnd base rates'!G$109)\n+($G36*'fnd base rates'!G$110)\n+($H36*'fnd base rates'!G$111)\n+($I36*'fnd base rates'!G$112)\n+($J36*'fnd base rates'!G$113)\n+($K36*'fnd base rates'!G$114)\n+($M36*'fnd base rates'!G$116)\n+($N36*'fnd base rates'!G$117)\n+($O36*'fnd base rates'!G$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,7)))\n*$R36","v":299.64814551000001},{"$f":"(($D36*'fnd base rates'!H$107)\n+($E36*'fnd base rates'!H$108)\n+($F36*'fnd base rates'!H$109)\n+($G36*'fnd base rates'!H$110)\n+($H36*'fnd base rates'!H$111)\n+($I36*'fnd base rates'!H$112)\n+($J36*'fnd base rates'!H$113)\n+($K36*'fnd base rates'!H$114)\n+($M36*'fnd base rates'!H$116)\n+($N36*'fnd base rates'!H$117)\n+($O36*'fnd base rates'!H$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,8)))","v":799.80706999999995},{"$f":"(($D36*'fnd base rates'!I$107)\n+($E36*'fnd base rates'!I$108)\n+($F36*'fnd base rates'!I$109)\n+($G36*'fnd base rates'!I$110)\n+($H36*'fnd base rates'!I$111)\n+($I36*'fnd base rates'!I$112)\n+($J36*'fnd base rates'!I$113)\n+($K36*'fnd base rates'!I$114)\n+($M36*'fnd base rates'!I$116)\n+($N36*'fnd base rates'!I$117)\n+($O36*'fnd base rates'!I$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,9)))\n*$R36","v":546.41684999999995},{"$f":"(($D36*'fnd base rates'!J$107)\n+($E36*'fnd base rates'!J$108)\n+($F36*'fnd base rates'!J$109)\n+($G36*'fnd base rates'!J$110)\n+($H36*'fnd base rates'!J$111)\n+($I36*'fnd base rates'!J$112)\n+($J36*'fnd base rates'!J$113)\n+($K36*'fnd base rates'!J$114)\n+($M36*'fnd base rates'!J$116)\n+($N36*'fnd base rates'!J$117)\n+($O36*'fnd base rates'!J$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,10)))\n*$R36","v":1160.7112999999999},{"$f":"(($D36*'fnd base rates'!K$107)\n+($E36*'fnd base rates'!K$108)\n+($F36*'fnd base rates'!K$109)\n+($G36*'fnd base rates'!K$110)\n+($H36*'fnd base rates'!K$111)\n+($I36*'fnd base rates'!K$112)\n+($J36*'fnd base rates'!K$113)\n+($K36*'fnd base rates'!K$114)\n+($M36*'fnd base rates'!K$116)\n+($N36*'fnd base rates'!K$117)\n+($O36*'fnd base rates'!K$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,11)))\n*$R36","v":1175.1387489799999},{"$f":"(($D36*'fnd base rates'!L$107)\n+($E36*'fnd base rates'!L$108)\n+($F36*'fnd base rates'!L$109)\n+($G36*'fnd base rates'!L$110)\n+($H36*'fnd base rates'!L$111)\n+($I36*'fnd base rates'!L$112)\n+($J36*'fnd base rates'!L$113)\n+($K36*'fnd base rates'!L$114)\n+($M36*'fnd base rates'!L$116)\n+($N36*'fnd base rates'!L$117)\n+($O36*'fnd base rates'!L$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,12)))","v":1523.7514210000002},{"$f":"(($D36*'fnd base rates'!M$107)\n+($E36*'fnd base rates'!M$108)\n+($F36*'fnd base rates'!M$109)\n+($G36*'fnd base rates'!M$110)\n+($H36*'fnd base rates'!M$111)\n+($I36*'fnd base rates'!M$112)\n+($J36*'fnd base rates'!M$113)\n+($K36*'fnd base rates'!M$114)\n+($M36*'fnd base rates'!M$116)\n+($N36*'fnd base rates'!M$117)\n+($O36*'fnd base rates'!M$118)\n+($P36*VLOOKUP($S36+12,rate_basefnd,13)))","v":0},15822.461722695003,null,412035073,"412","035","073",1,1,15822.461722695003,15822,0,15822,null,null,null,null,null,15898,16,15914,-92,15822,0,15822]
[412,412035220,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D37","v":0},{"$f":"'fnd enro'!E37","v":0},{"$f":"'fnd enro'!F37","v":0},{"$f":"'fnd enro'!G37","v":0},{"$f":"'fnd enro'!H37","v":2},{"$f":"'fnd enro'!I37","v":1},{"$f":"'fnd enro'!J37","v":0},{"$f":"'fnd enro'!K37","v":0.1137},{"$f":"'fnd enro'!L37","v":0},{"$f":"'fnd enro'!M37+'fnd enro'!N37","v":0},{"$f":"'fnd enro'!O37","v":1},{"$f":"'fnd enro'!P37","v":0},{"$f":"'fnd enro'!Q37","v":1},{"$f":"'fnd enro'!S37","v":3},1.085,{"$f":"VALUE('fnd enro'!R37)","v":6},null,{"$f":"(($D37*'fnd base rates'!C$107)\n+($E37*'fnd base rates'!C$108)\n+($F37*'fnd base rates'!C$109)\n+($G37*'fnd base rates'!C$110)\n+($H37*'fnd base rates'!C$111)\n+($I37*'fnd base rates'!C$112)\n+($J37*'fnd base rates'!C$113)\n+($K37*'fnd base rates'!C$114)\n+($M37*'fnd base rates'!C$116)\n+($N37*'fnd base rates'!C$117)\n+($O37*'fnd base rates'!C$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,3)))\n*$R37","v":1808.7456662449999},{"$f":"(($D37*'fnd base rates'!D$107)\n+($E37*'fnd base rates'!D$108)\n+($F37*'fnd base rates'!D$109)\n+($G37*'fnd base rates'!D$110)\n+($H37*'fnd base rates'!D$111)\n+($I37*'fnd base rates'!D$112)\n+($J37*'fnd base rates'!D$113)\n+($K37*'fnd base rates'!D$114)\n+($M37*'fnd base rates'!D$116)\n+($N37*'fnd base rates'!D$117)\n+($O37*'fnd base rates'!D$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,4)))\n*$R37","v":2830.7650000000003},{"$f":"(($D37*'fnd base rates'!E$107)\n+($E37*'fnd base rates'!E$108)\n+($F37*'fnd base rates'!E$109)\n+($G37*'fnd base rates'!E$110)\n+($H37*'fnd base rates'!E$111)\n+($I37*'fnd base rates'!E$112)\n+($J37*'fnd base rates'!E$113)\n+($K37*'fnd base rates'!E$114)\n+($M37*'fnd base rates'!E$116)\n+($N37*'fnd base rates'!E$117)\n+($O37*'fnd base rates'!E$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,5)))\n*$R37","v":16282.045088365001},{"$f":"(($D37*'fnd base rates'!F$107)\n+($E37*'fnd base rates'!F$108)\n+($F37*'fnd base rates'!F$109)\n+($G37*'fnd base rates'!F$110)\n+($H37*'fnd base rates'!F$111)\n+($I37*'fnd base rates'!F$112)\n+($J37*'fnd base rates'!F$113)\n+($K37*'fnd base rates'!F$114)\n+($M37*'fnd base rates'!F$116)\n+($N37*'fnd base rates'!F$117)\n+($O37*'fnd base rates'!F$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,6)))\n*$R37","v":3109.4524070050002},{"$f":"(($D37*'fnd base rates'!G$107)\n+($E37*'fnd base rates'!G$108)\n+($F37*'fnd base rates'!G$109)\n+($G37*'fnd base rates'!G$110)\n+($H37*'fnd base rates'!G$111)\n+($I37*'fnd base rates'!G$112)\n+($J37*'fnd base rates'!G$113)\n+($K37*'fnd base rates'!G$114)\n+($M37*'fnd base rates'!G$116)\n+($N37*'fnd base rates'!G$117)\n+($O37*'fnd base rates'!G$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,7)))\n*$R37","v":705.15258653000001},{"$f":"(($D37*'fnd base rates'!H$107)\n+($E37*'fnd base rates'!H$108)\n+($F37*'fnd base rates'!H$109)\n+($G37*'fnd base rates'!H$110)\n+($H37*'fnd base rates'!H$111)\n+($I37*'fnd base rates'!H$112)\n+($J37*'fnd base rates'!H$113)\n+($K37*'fnd base rates'!H$114)\n+($M37*'fnd base rates'!H$116)\n+($N37*'fnd base rates'!H$117)\n+($O37*'fnd base rates'!H$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,8)))","v":1908.60121},{"$f":"(($D37*'fnd base rates'!I$107)\n+($E37*'fnd base rates'!I$108)\n+($F37*'fnd base rates'!I$109)\n+($G37*'fnd base rates'!I$110)\n+($H37*'fnd base rates'!I$111)\n+($I37*'fnd base rates'!I$112)\n+($J37*'fnd base rates'!I$113)\n+($K37*'fnd base rates'!I$114)\n+($M37*'fnd base rates'!I$116)\n+($N37*'fnd base rates'!I$117)\n+($O37*'fnd base rates'!I$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,9)))\n*$R37","v":1328.0291500000001},{"$f":"(($D37*'fnd base rates'!J$107)\n+($E37*'fnd base rates'!J$108)\n+($F37*'fnd base rates'!J$109)\n+($G37*'fnd base rates'!J$110)\n+($H37*'fnd base rates'!J$111)\n+($I37*'fnd base rates'!J$112)\n+($J37*'fnd base rates'!J$113)\n+($K37*'fnd base rates'!J$114)\n+($M37*'fnd base rates'!J$116)\n+($N37*'fnd base rates'!J$117)\n+($O37*'fnd base rates'!J$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,10)))\n*$R37","v":1735.64195},{"$f":"(($D37*'fnd base rates'!K$107)\n+($E37*'fnd base rates'!K$108)\n+($F37*'fnd base rates'!K$109)\n+($G37*'fnd base rates'!K$110)\n+($H37*'fnd base rates'!K$111)\n+($I37*'fnd base rates'!K$112)\n+($J37*'fnd base rates'!K$113)\n+($K37*'fnd base rates'!K$114)\n+($M37*'fnd base rates'!K$116)\n+($N37*'fnd base rates'!K$117)\n+($O37*'fnd base rates'!K$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,11)))\n*$R37","v":3904.1246469399998},{"$f":"(($D37*'fnd base rates'!L$107)\n+($E37*'fnd base rates'!L$108)\n+($F37*'fnd base rates'!L$109)\n+($G37*'fnd base rates'!L$110)\n+($H37*'fnd base rates'!L$111)\n+($I37*'fnd base rates'!L$112)\n+($J37*'fnd base rates'!L$113)\n+($K37*'fnd base rates'!L$114)\n+($M37*'fnd base rates'!L$116)\n+($N37*'fnd base rates'!L$117)\n+($O37*'fnd base rates'!L$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,12)))","v":4259.094263},{"$f":"(($D37*'fnd base rates'!M$107)\n+($E37*'fnd base rates'!M$108)\n+($F37*'fnd base rates'!M$109)\n+($G37*'fnd base rates'!M$110)\n+($H37*'fnd base rates'!M$111)\n+($I37*'fnd base rates'!M$112)\n+($J37*'fnd base rates'!M$113)\n+($K37*'fnd base rates'!M$114)\n+($M37*'fnd base rates'!M$116)\n+($N37*'fnd base rates'!M$117)\n+($O37*'fnd base rates'!M$118)\n+($P37*VLOOKUP($S37+12,rate_basefnd,13)))","v":0},37871.651968085003,null,412035220,"412","035","220",1,3,37871.651968085003,12624,0,12624,null,null,null,null,null,15801,24,15825,-3201,12624,0,12624]
[412,412035244,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D38","v":0},{"$f":"'fnd enro'!E38","v":0},{"$f":"'fnd enro'!F38","v":0},{"$f":"'fnd enro'!G38","v":0},{"$f":"'fnd enro'!H38","v":1},{"$f":"'fnd enro'!I38","v":6},{"$f":"'fnd enro'!J38","v":0},{"$f":"'fnd enro'!K38","v":0.26529999999999998},{"$f":"'fnd enro'!L38","v":0},{"$f":"'fnd enro'!M38+'fnd enro'!N38","v":0},{"$f":"'fnd enro'!O38","v":0},{"$f":"'fnd enro'!P38","v":0},{"$f":"'fnd enro'!Q38","v":3},{"$f":"'fnd enro'!S38","v":7},1.085,{"$f":"VALUE('fnd enro'!R38)","v":9},null,{"$f":"(($D38*'fnd base rates'!C$107)\n+($E38*'fnd base rates'!C$108)\n+($F38*'fnd base rates'!C$109)\n+($G38*'fnd base rates'!C$110)\n+($H38*'fnd base rates'!C$111)\n+($I38*'fnd base rates'!C$112)\n+($J38*'fnd base rates'!C$113)\n+($K38*'fnd base rates'!C$114)\n+($M38*'fnd base rates'!C$116)\n+($N38*'fnd base rates'!C$117)\n+($O38*'fnd base rates'!C$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,3)))\n*$R38","v":4032.4049879049999},{"$f":"(($D38*'fnd base rates'!D$107)\n+($E38*'fnd base rates'!D$108)\n+($F38*'fnd base rates'!D$109)\n+($G38*'fnd base rates'!D$110)\n+($H38*'fnd base rates'!D$111)\n+($I38*'fnd base rates'!D$112)\n+($J38*'fnd base rates'!D$113)\n+($K38*'fnd base rates'!D$114)\n+($M38*'fnd base rates'!D$116)\n+($N38*'fnd base rates'!D$117)\n+($O38*'fnd base rates'!D$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,4)))\n*$R38","v":6441.8728500000007},{"$f":"(($D38*'fnd base rates'!E$107)\n+($E38*'fnd base rates'!E$108)\n+($F38*'fnd base rates'!E$109)\n+($G38*'fnd base rates'!E$110)\n+($H38*'fnd base rates'!E$111)\n+($I38*'fnd base rates'!E$112)\n+($J38*'fnd base rates'!E$113)\n+($K38*'fnd base rates'!E$114)\n+($M38*'fnd base rates'!E$116)\n+($N38*'fnd base rates'!E$117)\n+($O38*'fnd base rates'!E$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,5)))\n*$R38","v":43027.914506184992},{"$f":"(($D38*'fnd base rates'!F$107)\n+($E38*'fnd base rates'!F$108)\n+($F38*'fnd base rates'!F$109)\n+($G38*'fnd base rates'!F$110)\n+($H38*'fnd base rates'!F$111)\n+($I38*'fnd base rates'!F$112)\n+($J38*'fnd base rates'!F$113)\n+($K38*'fnd base rates'!F$114)\n+($M38*'fnd base rates'!F$116)\n+($N38*'fnd base rates'!F$117)\n+($O38*'fnd base rates'!F$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,6)))\n*$R38","v":6422.123416344999},{"$f":"(($D38*'fnd base rates'!G$107)\n+($E38*'fnd base rates'!G$108)\n+($F38*'fnd base rates'!G$109)\n+($G38*'fnd base rates'!G$110)\n+($H38*'fnd base rates'!G$111)\n+($I38*'fnd base rates'!G$112)\n+($J38*'fnd base rates'!G$113)\n+($K38*'fnd base rates'!G$114)\n+($M38*'fnd base rates'!G$116)\n+($N38*'fnd base rates'!G$117)\n+($O38*'fnd base rates'!G$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,7)))\n*$R38","v":1630.9219185699997},{"$f":"(($D38*'fnd base rates'!H$107)\n+($E38*'fnd base rates'!H$108)\n+($F38*'fnd base rates'!H$109)\n+($G38*'fnd base rates'!H$110)\n+($H38*'fnd base rates'!H$111)\n+($I38*'fnd base rates'!H$112)\n+($J38*'fnd base rates'!H$113)\n+($K38*'fnd base rates'!H$114)\n+($M38*'fnd base rates'!H$116)\n+($N38*'fnd base rates'!H$117)\n+($O38*'fnd base rates'!H$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,8)))","v":5244.61949},{"$f":"(($D38*'fnd base rates'!I$107)\n+($E38*'fnd base rates'!I$108)\n+($F38*'fnd base rates'!I$109)\n+($G38*'fnd base rates'!I$110)\n+($H38*'fnd base rates'!I$111)\n+($I38*'fnd base rates'!I$112)\n+($J38*'fnd base rates'!I$113)\n+($K38*'fnd base rates'!I$114)\n+($M38*'fnd base rates'!I$116)\n+($N38*'fnd base rates'!I$117)\n+($O38*'fnd base rates'!I$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,9)))\n*$R38","v":3343.4057999999995},{"$f":"(($D38*'fnd base rates'!J$107)\n+($E38*'fnd base rates'!J$108)\n+($F38*'fnd base rates'!J$109)\n+($G38*'fnd base rates'!J$110)\n+($H38*'fnd base rates'!J$111)\n+($I38*'fnd base rates'!J$112)\n+($J38*'fnd base rates'!J$113)\n+($K38*'fnd base rates'!J$114)\n+($M38*'fnd base rates'!J$116)\n+($N38*'fnd base rates'!J$117)\n+($O38*'fnd base rates'!J$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,10)))\n*$R38","v":5748.4385000000002},{"$f":"(($D38*'fnd base rates'!K$107)\n+($E38*'fnd base rates'!K$108)\n+($F38*'fnd base rates'!K$109)\n+($G38*'fnd base rates'!K$110)\n+($H38*'fnd base rates'!K$111)\n+($I38*'fnd base rates'!K$112)\n+($J38*'fnd base rates'!K$113)\n+($K38*'fnd base rates'!K$114)\n+($M38*'fnd base rates'!K$116)\n+($N38*'fnd base rates'!K$117)\n+($O38*'fnd base rates'!K$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,11)))\n*$R38","v":8258.8358928599991},{"$f":"(($D38*'fnd base rates'!L$107)\n+($E38*'fnd base rates'!L$108)\n+($F38*'fnd base rates'!L$109)\n+($G38*'fnd base rates'!L$110)\n+($H38*'fnd base rates'!L$111)\n+($I38*'fnd base rates'!L$112)\n+($J38*'fnd base rates'!L$113)\n+($K38*'fnd base rates'!L$114)\n+($M38*'fnd base rates'!L$116)\n+($N38*'fnd base rates'!L$117)\n+($O38*'fnd base rates'!L$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,12)))","v":9322.069947},{"$f":"(($D38*'fnd base rates'!M$107)\n+($E38*'fnd base rates'!M$108)\n+($F38*'fnd base rates'!M$109)\n+($G38*'fnd base rates'!M$110)\n+($H38*'fnd base rates'!M$111)\n+($I38*'fnd base rates'!M$112)\n+($J38*'fnd base rates'!M$113)\n+($K38*'fnd base rates'!M$114)\n+($M38*'fnd base rates'!M$116)\n+($N38*'fnd base rates'!M$117)\n+($O38*'fnd base rates'!M$118)\n+($P38*VLOOKUP($S38+12,rate_basefnd,13)))","v":0},93472.607308864986,null,412035244,"412","035","244",1,7,93472.607308864986,13353,0,13353,null,null,null,null,null,14932,58,14990,-1637,13353,0,13353]
[412,412035285,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D39","v":0},{"$f":"'fnd enro'!E39","v":0},{"$f":"'fnd enro'!F39","v":0},{"$f":"'fnd enro'!G39","v":0},{"$f":"'fnd enro'!H39","v":2},{"$f":"'fnd enro'!I39","v":5},{"$f":"'fnd enro'!J39","v":0},{"$f":"'fnd enro'!K39","v":0.26529999999999998},{"$f":"'fnd enro'!L39","v":0},{"$f":"'fnd enro'!M39+'fnd enro'!N39","v":0},{"$f":"'fnd enro'!O39","v":0},{"$f":"'fnd enro'!P39","v":0},{"$f":"'fnd enro'!Q39","v":0},{"$f":"'fnd enro'!S39","v":7},1.085,{"$f":"VALUE('fnd enro'!R39)","v":7},null,{"$f":"(($D39*'fnd base rates'!C$107)\n+($E39*'fnd base rates'!C$108)\n+($F39*'fnd base rates'!C$109)\n+($G39*'fnd base rates'!C$110)\n+($H39*'fnd base rates'!C$111)\n+($I39*'fnd base rates'!C$112)\n+($J39*'fnd base rates'!C$113)\n+($K39*'fnd base rates'!C$114)\n+($M39*'fnd base rates'!C$116)\n+($N39*'fnd base rates'!C$117)\n+($O39*'fnd base rates'!C$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,3)))\n*$R39","v":3830.0741879049997},{"$f":"(($D39*'fnd base rates'!D$107)\n+($E39*'fnd base rates'!D$108)\n+($F39*'fnd base rates'!D$109)\n+($G39*'fnd base rates'!D$110)\n+($H39*'fnd base rates'!D$111)\n+($I39*'fnd base rates'!D$112)\n+($J39*'fnd base rates'!D$113)\n+($K39*'fnd base rates'!D$114)\n+($M39*'fnd base rates'!D$116)\n+($N39*'fnd base rates'!D$117)\n+($O39*'fnd base rates'!D$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,4)))\n*$R39","v":5483.2102499999992},{"$f":"(($D39*'fnd base rates'!E$107)\n+($E39*'fnd base rates'!E$108)\n+($F39*'fnd base rates'!E$109)\n+($G39*'fnd base rates'!E$110)\n+($H39*'fnd base rates'!E$111)\n+($I39*'fnd base rates'!E$112)\n+($J39*'fnd base rates'!E$113)\n+($K39*'fnd base rates'!E$114)\n+($M39*'fnd base rates'!E$116)\n+($N39*'fnd base rates'!E$117)\n+($O39*'fnd base rates'!E$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,5)))\n*$R39","v":32182.135156184999},{"$f":"(($D39*'fnd base rates'!F$107)\n+($E39*'fnd base rates'!F$108)\n+($F39*'fnd base rates'!F$109)\n+($G39*'fnd base rates'!F$110)\n+($H39*'fnd base rates'!F$111)\n+($I39*'fnd base rates'!F$112)\n+($J39*'fnd base rates'!F$113)\n+($K39*'fnd base rates'!F$114)\n+($M39*'fnd base rates'!F$116)\n+($N39*'fnd base rates'!F$117)\n+($O39*'fnd base rates'!F$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,6)))\n*$R39","v":6533.1948663450003},{"$f":"(($D39*'fnd base rates'!G$107)\n+($E39*'fnd base rates'!G$108)\n+($F39*'fnd base rates'!G$109)\n+($G39*'fnd base rates'!G$110)\n+($H39*'fnd base rates'!G$111)\n+($I39*'fnd base rates'!G$112)\n+($J39*'fnd base rates'!G$113)\n+($K39*'fnd base rates'!G$114)\n+($M39*'fnd base rates'!G$116)\n+($N39*'fnd base rates'!G$117)\n+($O39*'fnd base rates'!G$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,7)))\n*$R39","v":1181.5908685700001},{"$f":"(($D39*'fnd base rates'!H$107)\n+($E39*'fnd base rates'!H$108)\n+($F39*'fnd base rates'!H$109)\n+($G39*'fnd base rates'!H$110)\n+($H39*'fnd base rates'!H$111)\n+($I39*'fnd base rates'!H$112)\n+($J39*'fnd base rates'!H$113)\n+($K39*'fnd base rates'!H$114)\n+($M39*'fnd base rates'!H$116)\n+($N39*'fnd base rates'!H$117)\n+($O39*'fnd base rates'!H$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,8)))","v":4892.9994900000002},{"$f":"(($D39*'fnd base rates'!I$107)\n+($E39*'fnd base rates'!I$108)\n+($F39*'fnd base rates'!I$109)\n+($G39*'fnd base rates'!I$110)\n+($H39*'fnd base rates'!I$111)\n+($I39*'fnd base rates'!I$112)\n+($J39*'fnd base rates'!I$113)\n+($K39*'fnd base rates'!I$114)\n+($M39*'fnd base rates'!I$116)\n+($N39*'fnd base rates'!I$117)\n+($O39*'fnd base rates'!I$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,9)))\n*$R39","v":2876.2590500000001},{"$f":"(($D39*'fnd base rates'!J$107)\n+($E39*'fnd base rates'!J$108)\n+($F39*'fnd base rates'!J$109)\n+($G39*'fnd base rates'!J$110)\n+($H39*'fnd base rates'!J$111)\n+($I39*'fnd base rates'!J$112)\n+($J39*'fnd base rates'!J$113)\n+($K39*'fnd base rates'!J$114)\n+($M39*'fnd base rates'!J$116)\n+($N39*'fnd base rates'!J$117)\n+($O39*'fnd base rates'!J$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,10)))\n*$R39","v":3446.6435499999993},{"$f":"(($D39*'fnd base rates'!K$107)\n+($E39*'fnd base rates'!K$108)\n+($F39*'fnd base rates'!K$109)\n+($G39*'fnd base rates'!K$110)\n+($H39*'fnd base rates'!K$111)\n+($I39*'fnd base rates'!K$112)\n+($J39*'fnd base rates'!K$113)\n+($K39*'fnd base rates'!K$114)\n+($M39*'fnd base rates'!K$116)\n+($N39*'fnd base rates'!K$117)\n+($O39*'fnd base rates'!K$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,11)))\n*$R39","v":8291.7005428599987},{"$f":"(($D39*'fnd base rates'!L$107)\n+($E39*'fnd base rates'!L$108)\n+($F39*'fnd base rates'!L$109)\n+($G39*'fnd base rates'!L$110)\n+($H39*'fnd base rates'!L$111)\n+($I39*'fnd base rates'!L$112)\n+($J39*'fnd base rates'!L$113)\n+($K39*'fnd base rates'!L$114)\n+($M39*'fnd base rates'!L$116)\n+($N39*'fnd base rates'!L$117)\n+($O39*'fnd base rates'!L$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,12)))","v":8030.8499470000006},{"$f":"(($D39*'fnd base rates'!M$107)\n+($E39*'fnd base rates'!M$108)\n+($F39*'fnd base rates'!M$109)\n+($G39*'fnd base rates'!M$110)\n+($H39*'fnd base rates'!M$111)\n+($I39*'fnd base rates'!M$112)\n+($J39*'fnd base rates'!M$113)\n+($K39*'fnd base rates'!M$114)\n+($M39*'fnd base rates'!M$116)\n+($N39*'fnd base rates'!M$117)\n+($O39*'fnd base rates'!M$118)\n+($P39*VLOOKUP($S39+12,rate_basefnd,13)))","v":0},76748.657908864989,null,412035285,"412","035","285",1,7,76748.657908864989,10964,0,10964,null,null,null,null,null,11041,0,11041,-77,10964,0,10964]
[412,412035293,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D40","v":0},{"$f":"'fnd enro'!E40","v":0},{"$f":"'fnd enro'!F40","v":0},{"$f":"'fnd enro'!G40","v":0},{"$f":"'fnd enro'!H40","v":2},{"$f":"'fnd enro'!I40","v":0},{"$f":"'fnd enro'!J40","v":0},{"$f":"'fnd enro'!K40","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L40","v":0},{"$f":"'fnd enro'!M40+'fnd enro'!N40","v":0},{"$f":"'fnd enro'!O40","v":1},{"$f":"'fnd enro'!P40","v":0},{"$f":"'fnd enro'!Q40","v":0},{"$f":"'fnd enro'!S40","v":2},1.085,{"$f":"VALUE('fnd enro'!R40)","v":9},null,{"$f":"(($D40*'fnd base rates'!C$107)\n+($E40*'fnd base rates'!C$108)\n+($F40*'fnd base rates'!C$109)\n+($G40*'fnd base rates'!C$110)\n+($H40*'fnd base rates'!C$111)\n+($I40*'fnd base rates'!C$112)\n+($J40*'fnd base rates'!C$113)\n+($K40*'fnd base rates'!C$114)\n+($M40*'fnd base rates'!C$116)\n+($N40*'fnd base rates'!C$117)\n+($O40*'fnd base rates'!C$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,3)))\n*$R40","v":1198.64051083},{"$f":"(($D40*'fnd base rates'!D$107)\n+($E40*'fnd base rates'!D$108)\n+($F40*'fnd base rates'!D$109)\n+($G40*'fnd base rates'!D$110)\n+($H40*'fnd base rates'!D$111)\n+($I40*'fnd base rates'!D$112)\n+($J40*'fnd base rates'!D$113)\n+($K40*'fnd base rates'!D$114)\n+($M40*'fnd base rates'!D$116)\n+($N40*'fnd base rates'!D$117)\n+($O40*'fnd base rates'!D$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,4)))\n*$R40","v":1749.20445},{"$f":"(($D40*'fnd base rates'!E$107)\n+($E40*'fnd base rates'!E$108)\n+($F40*'fnd base rates'!E$109)\n+($G40*'fnd base rates'!E$110)\n+($H40*'fnd base rates'!E$111)\n+($I40*'fnd base rates'!E$112)\n+($J40*'fnd base rates'!E$113)\n+($K40*'fnd base rates'!E$114)\n+($M40*'fnd base rates'!E$116)\n+($N40*'fnd base rates'!E$117)\n+($O40*'fnd base rates'!E$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,5)))\n*$R40","v":8348.0935589100009},{"$f":"(($D40*'fnd base rates'!F$107)\n+($E40*'fnd base rates'!F$108)\n+($F40*'fnd base rates'!F$109)\n+($G40*'fnd base rates'!F$110)\n+($H40*'fnd base rates'!F$111)\n+($I40*'fnd base rates'!F$112)\n+($J40*'fnd base rates'!F$113)\n+($K40*'fnd base rates'!F$114)\n+($M40*'fnd base rates'!F$116)\n+($N40*'fnd base rates'!F$117)\n+($O40*'fnd base rates'!F$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,6)))\n*$R40","v":2207.8735546699995},{"$f":"(($D40*'fnd base rates'!G$107)\n+($E40*'fnd base rates'!G$108)\n+($F40*'fnd base rates'!G$109)\n+($G40*'fnd base rates'!G$110)\n+($H40*'fnd base rates'!G$111)\n+($I40*'fnd base rates'!G$112)\n+($J40*'fnd base rates'!G$113)\n+($K40*'fnd base rates'!G$114)\n+($M40*'fnd base rates'!G$116)\n+($N40*'fnd base rates'!G$117)\n+($O40*'fnd base rates'!G$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,7)))\n*$R40","v":396.43384101999993},{"$f":"(($D40*'fnd base rates'!H$107)\n+($E40*'fnd base rates'!H$108)\n+($F40*'fnd base rates'!H$109)\n+($G40*'fnd base rates'!H$110)\n+($H40*'fnd base rates'!H$111)\n+($I40*'fnd base rates'!H$112)\n+($J40*'fnd base rates'!H$113)\n+($K40*'fnd base rates'!H$114)\n+($M40*'fnd base rates'!H$116)\n+($N40*'fnd base rates'!H$117)\n+($O40*'fnd base rates'!H$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,8)))","v":1107.50414},{"$f":"(($D40*'fnd base rates'!I$107)\n+($E40*'fnd base rates'!I$108)\n+($F40*'fnd base rates'!I$109)\n+($G40*'fnd base rates'!I$110)\n+($H40*'fnd base rates'!I$111)\n+($I40*'fnd base rates'!I$112)\n+($J40*'fnd base rates'!I$113)\n+($K40*'fnd base rates'!I$114)\n+($M40*'fnd base rates'!I$116)\n+($N40*'fnd base rates'!I$117)\n+($O40*'fnd base rates'!I$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,9)))\n*$R40","v":774.03899999999999},{"$f":"(($D40*'fnd base rates'!J$107)\n+($E40*'fnd base rates'!J$108)\n+($F40*'fnd base rates'!J$109)\n+($G40*'fnd base rates'!J$110)\n+($H40*'fnd base rates'!J$111)\n+($I40*'fnd base rates'!J$112)\n+($J40*'fnd base rates'!J$113)\n+($K40*'fnd base rates'!J$114)\n+($M40*'fnd base rates'!J$116)\n+($N40*'fnd base rates'!J$117)\n+($O40*'fnd base rates'!J$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,10)))\n*$R40","v":535.57769999999994},{"$f":"(($D40*'fnd base rates'!K$107)\n+($E40*'fnd base rates'!K$108)\n+($F40*'fnd base rates'!K$109)\n+($G40*'fnd base rates'!K$110)\n+($H40*'fnd base rates'!K$111)\n+($I40*'fnd base rates'!K$112)\n+($J40*'fnd base rates'!K$113)\n+($K40*'fnd base rates'!K$114)\n+($M40*'fnd base rates'!K$116)\n+($N40*'fnd base rates'!K$117)\n+($O40*'fnd base rates'!K$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,11)))\n*$R40","v":2728.9858979600003},{"$f":"(($D40*'fnd base rates'!L$107)\n+($E40*'fnd base rates'!L$108)\n+($F40*'fnd base rates'!L$109)\n+($G40*'fnd base rates'!L$110)\n+($H40*'fnd base rates'!L$111)\n+($I40*'fnd base rates'!L$112)\n+($J40*'fnd base rates'!L$113)\n+($K40*'fnd base rates'!L$114)\n+($M40*'fnd base rates'!L$116)\n+($N40*'fnd base rates'!L$117)\n+($O40*'fnd base rates'!L$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,12)))","v":2707.4628419999999},{"$f":"(($D40*'fnd base rates'!M$107)\n+($E40*'fnd base rates'!M$108)\n+($F40*'fnd base rates'!M$109)\n+($G40*'fnd base rates'!M$110)\n+($H40*'fnd base rates'!M$111)\n+($I40*'fnd base rates'!M$112)\n+($J40*'fnd base rates'!M$113)\n+($K40*'fnd base rates'!M$114)\n+($M40*'fnd base rates'!M$116)\n+($N40*'fnd base rates'!M$117)\n+($O40*'fnd base rates'!M$118)\n+($P40*VLOOKUP($S40+12,rate_basefnd,13)))","v":0},21753.815495390001,null,412035293,"412","035","293",1,2,21753.815495390001,10877,0,10877,null,null,null,null,null,13471,34,13505,-2628,10877,0,10877]
[412,412035314,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D41","v":0},{"$f":"'fnd enro'!E41","v":0},{"$f":"'fnd enro'!F41","v":0},{"$f":"'fnd enro'!G41","v":0},{"$f":"'fnd enro'!H41","v":0},{"$f":"'fnd enro'!I41","v":1},{"$f":"'fnd enro'!J41","v":0},{"$f":"'fnd enro'!K41","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L41","v":0},{"$f":"'fnd enro'!M41+'fnd enro'!N41","v":0},{"$f":"'fnd enro'!O41","v":0},{"$f":"'fnd enro'!P41","v":0},{"$f":"'fnd enro'!Q41","v":0},{"$f":"'fnd enro'!S41","v":1},1.085,{"$f":"VALUE('fnd enro'!R41)","v":7},null,{"$f":"(($D41*'fnd base rates'!C$107)\n+($E41*'fnd base rates'!C$108)\n+($F41*'fnd base rates'!C$109)\n+($G41*'fnd base rates'!C$110)\n+($H41*'fnd base rates'!C$111)\n+($I41*'fnd base rates'!C$112)\n+($J41*'fnd base rates'!C$113)\n+($K41*'fnd base rates'!C$114)\n+($M41*'fnd base rates'!C$116)\n+($N41*'fnd base rates'!C$117)\n+($O41*'fnd base rates'!C$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,3)))\n*$R41","v":547.15345541500005},{"$f":"(($D41*'fnd base rates'!D$107)\n+($E41*'fnd base rates'!D$108)\n+($F41*'fnd base rates'!D$109)\n+($G41*'fnd base rates'!D$110)\n+($H41*'fnd base rates'!D$111)\n+($I41*'fnd base rates'!D$112)\n+($J41*'fnd base rates'!D$113)\n+($K41*'fnd base rates'!D$114)\n+($M41*'fnd base rates'!D$116)\n+($N41*'fnd base rates'!D$117)\n+($O41*'fnd base rates'!D$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,4)))\n*$R41","v":783.31574999999998},{"$f":"(($D41*'fnd base rates'!E$107)\n+($E41*'fnd base rates'!E$108)\n+($F41*'fnd base rates'!E$109)\n+($G41*'fnd base rates'!E$110)\n+($H41*'fnd base rates'!E$111)\n+($I41*'fnd base rates'!E$112)\n+($J41*'fnd base rates'!E$113)\n+($K41*'fnd base rates'!E$114)\n+($M41*'fnd base rates'!E$116)\n+($N41*'fnd base rates'!E$117)\n+($O41*'fnd base rates'!E$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,5)))\n*$R41","v":5022.4082794550004},{"$f":"(($D41*'fnd base rates'!F$107)\n+($E41*'fnd base rates'!F$108)\n+($F41*'fnd base rates'!F$109)\n+($G41*'fnd base rates'!F$110)\n+($H41*'fnd base rates'!F$111)\n+($I41*'fnd base rates'!F$112)\n+($J41*'fnd base rates'!F$113)\n+($K41*'fnd base rates'!F$114)\n+($M41*'fnd base rates'!F$116)\n+($N41*'fnd base rates'!F$117)\n+($O41*'fnd base rates'!F$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,6)))\n*$R41","v":901.57885233499997},{"$f":"(($D41*'fnd base rates'!G$107)\n+($E41*'fnd base rates'!G$108)\n+($F41*'fnd base rates'!G$109)\n+($G41*'fnd base rates'!G$110)\n+($H41*'fnd base rates'!G$111)\n+($I41*'fnd base rates'!G$112)\n+($J41*'fnd base rates'!G$113)\n+($K41*'fnd base rates'!G$114)\n+($M41*'fnd base rates'!G$116)\n+($N41*'fnd base rates'!G$117)\n+($O41*'fnd base rates'!G$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,7)))\n*$R41","v":167.46259550999997},{"$f":"(($D41*'fnd base rates'!H$107)\n+($E41*'fnd base rates'!H$108)\n+($F41*'fnd base rates'!H$109)\n+($G41*'fnd base rates'!H$110)\n+($H41*'fnd base rates'!H$111)\n+($I41*'fnd base rates'!H$112)\n+($J41*'fnd base rates'!H$113)\n+($K41*'fnd base rates'!H$114)\n+($M41*'fnd base rates'!H$116)\n+($N41*'fnd base rates'!H$117)\n+($O41*'fnd base rates'!H$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D41*'fnd base rates'!I$107)\n+($E41*'fnd base rates'!I$108)\n+($F41*'fnd base rates'!I$109)\n+($G41*'fnd base rates'!I$110)\n+($H41*'fnd base rates'!I$111)\n+($I41*'fnd base rates'!I$112)\n+($J41*'fnd base rates'!I$113)\n+($K41*'fnd base rates'!I$114)\n+($M41*'fnd base rates'!I$116)\n+($N41*'fnd base rates'!I$117)\n+($O41*'fnd base rates'!I$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,9)))\n*$R41","v":436.09404999999998},{"$f":"(($D41*'fnd base rates'!J$107)\n+($E41*'fnd base rates'!J$108)\n+($F41*'fnd base rates'!J$109)\n+($G41*'fnd base rates'!J$110)\n+($H41*'fnd base rates'!J$111)\n+($I41*'fnd base rates'!J$112)\n+($J41*'fnd base rates'!J$113)\n+($K41*'fnd base rates'!J$114)\n+($M41*'fnd base rates'!J$116)\n+($N41*'fnd base rates'!J$117)\n+($O41*'fnd base rates'!J$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,10)))\n*$R41","v":587.42984999999999},{"$f":"(($D41*'fnd base rates'!K$107)\n+($E41*'fnd base rates'!K$108)\n+($F41*'fnd base rates'!K$109)\n+($G41*'fnd base rates'!K$110)\n+($H41*'fnd base rates'!K$111)\n+($I41*'fnd base rates'!K$112)\n+($J41*'fnd base rates'!K$113)\n+($K41*'fnd base rates'!K$114)\n+($M41*'fnd base rates'!K$116)\n+($N41*'fnd base rates'!K$117)\n+($O41*'fnd base rates'!K$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,11)))\n*$R41","v":1175.1387489799999},{"$f":"(($D41*'fnd base rates'!L$107)\n+($E41*'fnd base rates'!L$108)\n+($F41*'fnd base rates'!L$109)\n+($G41*'fnd base rates'!L$110)\n+($H41*'fnd base rates'!L$111)\n+($I41*'fnd base rates'!L$112)\n+($J41*'fnd base rates'!L$113)\n+($K41*'fnd base rates'!L$114)\n+($M41*'fnd base rates'!L$116)\n+($N41*'fnd base rates'!L$117)\n+($O41*'fnd base rates'!L$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D41*'fnd base rates'!M$107)\n+($E41*'fnd base rates'!M$108)\n+($F41*'fnd base rates'!M$109)\n+($G41*'fnd base rates'!M$110)\n+($H41*'fnd base rates'!M$111)\n+($I41*'fnd base rates'!M$112)\n+($J41*'fnd base rates'!M$113)\n+($K41*'fnd base rates'!M$114)\n+($M41*'fnd base rates'!M$116)\n+($N41*'fnd base rates'!M$117)\n+($O41*'fnd base rates'!M$118)\n+($P41*VLOOKUP($S41+12,rate_basefnd,13)))","v":0},11519.280072695001,null,412035314,"412","035","314",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,16196,24,16220,-4701,11519,0,11519]
[412,412035335,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D42","v":0},{"$f":"'fnd enro'!E42","v":0},{"$f":"'fnd enro'!F42","v":0},{"$f":"'fnd enro'!G42","v":0},{"$f":"'fnd enro'!H42","v":0},{"$f":"'fnd enro'!I42","v":1},{"$f":"'fnd enro'!J42","v":0},{"$f":"'fnd enro'!K42","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L42","v":0},{"$f":"'fnd enro'!M42+'fnd enro'!N42","v":0},{"$f":"'fnd enro'!O42","v":0},{"$f":"'fnd enro'!P42","v":0},{"$f":"'fnd enro'!Q42","v":0},{"$f":"'fnd enro'!S42","v":1},1.085,{"$f":"VALUE('fnd enro'!R42)","v":1},null,{"$f":"(($D42*'fnd base rates'!C$107)\n+($E42*'fnd base rates'!C$108)\n+($F42*'fnd base rates'!C$109)\n+($G42*'fnd base rates'!C$110)\n+($H42*'fnd base rates'!C$111)\n+($I42*'fnd base rates'!C$112)\n+($J42*'fnd base rates'!C$113)\n+($K42*'fnd base rates'!C$114)\n+($M42*'fnd base rates'!C$116)\n+($N42*'fnd base rates'!C$117)\n+($O42*'fnd base rates'!C$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,3)))\n*$R42","v":547.15345541500005},{"$f":"(($D42*'fnd base rates'!D$107)\n+($E42*'fnd base rates'!D$108)\n+($F42*'fnd base rates'!D$109)\n+($G42*'fnd base rates'!D$110)\n+($H42*'fnd base rates'!D$111)\n+($I42*'fnd base rates'!D$112)\n+($J42*'fnd base rates'!D$113)\n+($K42*'fnd base rates'!D$114)\n+($M42*'fnd base rates'!D$116)\n+($N42*'fnd base rates'!D$117)\n+($O42*'fnd base rates'!D$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,4)))\n*$R42","v":783.31574999999998},{"$f":"(($D42*'fnd base rates'!E$107)\n+($E42*'fnd base rates'!E$108)\n+($F42*'fnd base rates'!E$109)\n+($G42*'fnd base rates'!E$110)\n+($H42*'fnd base rates'!E$111)\n+($I42*'fnd base rates'!E$112)\n+($J42*'fnd base rates'!E$113)\n+($K42*'fnd base rates'!E$114)\n+($M42*'fnd base rates'!E$116)\n+($N42*'fnd base rates'!E$117)\n+($O42*'fnd base rates'!E$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,5)))\n*$R42","v":5022.4082794550004},{"$f":"(($D42*'fnd base rates'!F$107)\n+($E42*'fnd base rates'!F$108)\n+($F42*'fnd base rates'!F$109)\n+($G42*'fnd base rates'!F$110)\n+($H42*'fnd base rates'!F$111)\n+($I42*'fnd base rates'!F$112)\n+($J42*'fnd base rates'!F$113)\n+($K42*'fnd base rates'!F$114)\n+($M42*'fnd base rates'!F$116)\n+($N42*'fnd base rates'!F$117)\n+($O42*'fnd base rates'!F$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,6)))\n*$R42","v":901.57885233499997},{"$f":"(($D42*'fnd base rates'!G$107)\n+($E42*'fnd base rates'!G$108)\n+($F42*'fnd base rates'!G$109)\n+($G42*'fnd base rates'!G$110)\n+($H42*'fnd base rates'!G$111)\n+($I42*'fnd base rates'!G$112)\n+($J42*'fnd base rates'!G$113)\n+($K42*'fnd base rates'!G$114)\n+($M42*'fnd base rates'!G$116)\n+($N42*'fnd base rates'!G$117)\n+($O42*'fnd base rates'!G$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,7)))\n*$R42","v":167.46259550999997},{"$f":"(($D42*'fnd base rates'!H$107)\n+($E42*'fnd base rates'!H$108)\n+($F42*'fnd base rates'!H$109)\n+($G42*'fnd base rates'!H$110)\n+($H42*'fnd base rates'!H$111)\n+($I42*'fnd base rates'!H$112)\n+($J42*'fnd base rates'!H$113)\n+($K42*'fnd base rates'!H$114)\n+($M42*'fnd base rates'!H$116)\n+($N42*'fnd base rates'!H$117)\n+($O42*'fnd base rates'!H$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D42*'fnd base rates'!I$107)\n+($E42*'fnd base rates'!I$108)\n+($F42*'fnd base rates'!I$109)\n+($G42*'fnd base rates'!I$110)\n+($H42*'fnd base rates'!I$111)\n+($I42*'fnd base rates'!I$112)\n+($J42*'fnd base rates'!I$113)\n+($K42*'fnd base rates'!I$114)\n+($M42*'fnd base rates'!I$116)\n+($N42*'fnd base rates'!I$117)\n+($O42*'fnd base rates'!I$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,9)))\n*$R42","v":436.09404999999998},{"$f":"(($D42*'fnd base rates'!J$107)\n+($E42*'fnd base rates'!J$108)\n+($F42*'fnd base rates'!J$109)\n+($G42*'fnd base rates'!J$110)\n+($H42*'fnd base rates'!J$111)\n+($I42*'fnd base rates'!J$112)\n+($J42*'fnd base rates'!J$113)\n+($K42*'fnd base rates'!J$114)\n+($M42*'fnd base rates'!J$116)\n+($N42*'fnd base rates'!J$117)\n+($O42*'fnd base rates'!J$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,10)))\n*$R42","v":587.42984999999999},{"$f":"(($D42*'fnd base rates'!K$107)\n+($E42*'fnd base rates'!K$108)\n+($F42*'fnd base rates'!K$109)\n+($G42*'fnd base rates'!K$110)\n+($H42*'fnd base rates'!K$111)\n+($I42*'fnd base rates'!K$112)\n+($J42*'fnd base rates'!K$113)\n+($K42*'fnd base rates'!K$114)\n+($M42*'fnd base rates'!K$116)\n+($N42*'fnd base rates'!K$117)\n+($O42*'fnd base rates'!K$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,11)))\n*$R42","v":1175.1387489799999},{"$f":"(($D42*'fnd base rates'!L$107)\n+($E42*'fnd base rates'!L$108)\n+($F42*'fnd base rates'!L$109)\n+($G42*'fnd base rates'!L$110)\n+($H42*'fnd base rates'!L$111)\n+($I42*'fnd base rates'!L$112)\n+($J42*'fnd base rates'!L$113)\n+($K42*'fnd base rates'!L$114)\n+($M42*'fnd base rates'!L$116)\n+($N42*'fnd base rates'!L$117)\n+($O42*'fnd base rates'!L$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D42*'fnd base rates'!M$107)\n+($E42*'fnd base rates'!M$108)\n+($F42*'fnd base rates'!M$109)\n+($G42*'fnd base rates'!M$110)\n+($H42*'fnd base rates'!M$111)\n+($I42*'fnd base rates'!M$112)\n+($J42*'fnd base rates'!M$113)\n+($K42*'fnd base rates'!M$114)\n+($M42*'fnd base rates'!M$116)\n+($N42*'fnd base rates'!M$117)\n+($O42*'fnd base rates'!M$118)\n+($P42*VLOOKUP($S42+12,rate_basefnd,13)))","v":0},11519.280072695001,null,412035335,"412","035","335",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,11590,0,11590,-71,11519,0,11519]
[412,412035336,"ACADEMY OF THE PACIFIC RIM",{"$f":"'fnd enro'!D43","v":0},{"$f":"'fnd enro'!E43","v":0},{"$f":"'fnd enro'!F43","v":0},{"$f":"'fnd enro'!G43","v":0},{"$f":"'fnd enro'!H43","v":0},{"$f":"'fnd enro'!I43","v":1},{"$f":"'fnd enro'!J43","v":0},{"$f":"'fnd enro'!K43","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L43","v":0},{"$f":"'fnd enro'!M43+'fnd enro'!N43","v":0},{"$f":"'fnd enro'!O43","v":0},{"$f":"'fnd enro'!P43","v":0},{"$f":"'fnd enro'!Q43","v":0},{"$f":"'fnd enro'!S43","v":1},1.085,{"$f":"VALUE('fnd enro'!R43)","v":7},null,{"$f":"(($D43*'fnd base rates'!C$107)\n+($E43*'fnd base rates'!C$108)\n+($F43*'fnd base rates'!C$109)\n+($G43*'fnd base rates'!C$110)\n+($H43*'fnd base rates'!C$111)\n+($I43*'fnd base rates'!C$112)\n+($J43*'fnd base rates'!C$113)\n+($K43*'fnd base rates'!C$114)\n+($M43*'fnd base rates'!C$116)\n+($N43*'fnd base rates'!C$117)\n+($O43*'fnd base rates'!C$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,3)))\n*$R43","v":547.15345541500005},{"$f":"(($D43*'fnd base rates'!D$107)\n+($E43*'fnd base rates'!D$108)\n+($F43*'fnd base rates'!D$109)\n+($G43*'fnd base rates'!D$110)\n+($H43*'fnd base rates'!D$111)\n+($I43*'fnd base rates'!D$112)\n+($J43*'fnd base rates'!D$113)\n+($K43*'fnd base rates'!D$114)\n+($M43*'fnd base rates'!D$116)\n+($N43*'fnd base rates'!D$117)\n+($O43*'fnd base rates'!D$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,4)))\n*$R43","v":783.31574999999998},{"$f":"(($D43*'fnd base rates'!E$107)\n+($E43*'fnd base rates'!E$108)\n+($F43*'fnd base rates'!E$109)\n+($G43*'fnd base rates'!E$110)\n+($H43*'fnd base rates'!E$111)\n+($I43*'fnd base rates'!E$112)\n+($J43*'fnd base rates'!E$113)\n+($K43*'fnd base rates'!E$114)\n+($M43*'fnd base rates'!E$116)\n+($N43*'fnd base rates'!E$117)\n+($O43*'fnd base rates'!E$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,5)))\n*$R43","v":5022.4082794550004},{"$f":"(($D43*'fnd base rates'!F$107)\n+($E43*'fnd base rates'!F$108)\n+($F43*'fnd base rates'!F$109)\n+($G43*'fnd base rates'!F$110)\n+($H43*'fnd base rates'!F$111)\n+($I43*'fnd base rates'!F$112)\n+($J43*'fnd base rates'!F$113)\n+($K43*'fnd base rates'!F$114)\n+($M43*'fnd base rates'!F$116)\n+($N43*'fnd base rates'!F$117)\n+($O43*'fnd base rates'!F$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,6)))\n*$R43","v":901.57885233499997},{"$f":"(($D43*'fnd base rates'!G$107)\n+($E43*'fnd base rates'!G$108)\n+($F43*'fnd base rates'!G$109)\n+($G43*'fnd base rates'!G$110)\n+($H43*'fnd base rates'!G$111)\n+($I43*'fnd base rates'!G$112)\n+($J43*'fnd base rates'!G$113)\n+($K43*'fnd base rates'!G$114)\n+($M43*'fnd base rates'!G$116)\n+($N43*'fnd base rates'!G$117)\n+($O43*'fnd base rates'!G$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,7)))\n*$R43","v":167.46259550999997},{"$f":"(($D43*'fnd base rates'!H$107)\n+($E43*'fnd base rates'!H$108)\n+($F43*'fnd base rates'!H$109)\n+($G43*'fnd base rates'!H$110)\n+($H43*'fnd base rates'!H$111)\n+($I43*'fnd base rates'!H$112)\n+($J43*'fnd base rates'!H$113)\n+($K43*'fnd base rates'!H$114)\n+($M43*'fnd base rates'!H$116)\n+($N43*'fnd base rates'!H$117)\n+($O43*'fnd base rates'!H$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D43*'fnd base rates'!I$107)\n+($E43*'fnd base rates'!I$108)\n+($F43*'fnd base rates'!I$109)\n+($G43*'fnd base rates'!I$110)\n+($H43*'fnd base rates'!I$111)\n+($I43*'fnd base rates'!I$112)\n+($J43*'fnd base rates'!I$113)\n+($K43*'fnd base rates'!I$114)\n+($M43*'fnd base rates'!I$116)\n+($N43*'fnd base rates'!I$117)\n+($O43*'fnd base rates'!I$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,9)))\n*$R43","v":436.09404999999998},{"$f":"(($D43*'fnd base rates'!J$107)\n+($E43*'fnd base rates'!J$108)\n+($F43*'fnd base rates'!J$109)\n+($G43*'fnd base rates'!J$110)\n+($H43*'fnd base rates'!J$111)\n+($I43*'fnd base rates'!J$112)\n+($J43*'fnd base rates'!J$113)\n+($K43*'fnd base rates'!J$114)\n+($M43*'fnd base rates'!J$116)\n+($N43*'fnd base rates'!J$117)\n+($O43*'fnd base rates'!J$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,10)))\n*$R43","v":587.42984999999999},{"$f":"(($D43*'fnd base rates'!K$107)\n+($E43*'fnd base rates'!K$108)\n+($F43*'fnd base rates'!K$109)\n+($G43*'fnd base rates'!K$110)\n+($H43*'fnd base rates'!K$111)\n+($I43*'fnd base rates'!K$112)\n+($J43*'fnd base rates'!K$113)\n+($K43*'fnd base rates'!K$114)\n+($M43*'fnd base rates'!K$116)\n+($N43*'fnd base rates'!K$117)\n+($O43*'fnd base rates'!K$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,11)))\n*$R43","v":1175.1387489799999},{"$f":"(($D43*'fnd base rates'!L$107)\n+($E43*'fnd base rates'!L$108)\n+($F43*'fnd base rates'!L$109)\n+($G43*'fnd base rates'!L$110)\n+($H43*'fnd base rates'!L$111)\n+($I43*'fnd base rates'!L$112)\n+($J43*'fnd base rates'!L$113)\n+($K43*'fnd base rates'!L$114)\n+($M43*'fnd base rates'!L$116)\n+($N43*'fnd base rates'!L$117)\n+($O43*'fnd base rates'!L$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D43*'fnd base rates'!M$107)\n+($E43*'fnd base rates'!M$108)\n+($F43*'fnd base rates'!M$109)\n+($G43*'fnd base rates'!M$110)\n+($H43*'fnd base rates'!M$111)\n+($I43*'fnd base rates'!M$112)\n+($J43*'fnd base rates'!M$113)\n+($K43*'fnd base rates'!M$114)\n+($M43*'fnd base rates'!M$116)\n+($N43*'fnd base rates'!M$117)\n+($O43*'fnd base rates'!M$118)\n+($P43*VLOOKUP($S43+12,rate_basefnd,13)))","v":0},11519.280072695001,null,412035336,"412","035","336",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,11590,0,11590,-71,11519,0,11519]
[413,413114091,"FOUR RIVERS",{"$f":"'fnd enro'!D44","v":0},{"$f":"'fnd enro'!E44","v":0},{"$f":"'fnd enro'!F44","v":0},{"$f":"'fnd enro'!G44","v":0},{"$f":"'fnd enro'!H44","v":0},{"$f":"'fnd enro'!I44","v":2},{"$f":"'fnd enro'!J44","v":0},{"$f":"'fnd enro'!K44","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L44","v":0},{"$f":"'fnd enro'!M44+'fnd enro'!N44","v":0},{"$f":"'fnd enro'!O44","v":0},{"$f":"'fnd enro'!P44","v":0},{"$f":"'fnd enro'!Q44","v":1},{"$f":"'fnd enro'!S44","v":2},1,{"$f":"VALUE('fnd enro'!R44)","v":7},null,{"$f":"(($D44*'fnd base rates'!C$107)\n+($E44*'fnd base rates'!C$108)\n+($F44*'fnd base rates'!C$109)\n+($G44*'fnd base rates'!C$110)\n+($H44*'fnd base rates'!C$111)\n+($I44*'fnd base rates'!C$112)\n+($J44*'fnd base rates'!C$113)\n+($K44*'fnd base rates'!C$114)\n+($M44*'fnd base rates'!C$116)\n+($N44*'fnd base rates'!C$117)\n+($O44*'fnd base rates'!C$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,3)))\n*$R44","v":1067.9777980000001},{"$f":"(($D44*'fnd base rates'!D$107)\n+($E44*'fnd base rates'!D$108)\n+($F44*'fnd base rates'!D$109)\n+($G44*'fnd base rates'!D$110)\n+($H44*'fnd base rates'!D$111)\n+($I44*'fnd base rates'!D$112)\n+($J44*'fnd base rates'!D$113)\n+($K44*'fnd base rates'!D$114)\n+($M44*'fnd base rates'!D$116)\n+($N44*'fnd base rates'!D$117)\n+($O44*'fnd base rates'!D$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,4)))\n*$R44","v":1725.3300000000002},{"$f":"(($D44*'fnd base rates'!E$107)\n+($E44*'fnd base rates'!E$108)\n+($F44*'fnd base rates'!E$109)\n+($G44*'fnd base rates'!E$110)\n+($H44*'fnd base rates'!E$111)\n+($I44*'fnd base rates'!E$112)\n+($J44*'fnd base rates'!E$113)\n+($K44*'fnd base rates'!E$114)\n+($M44*'fnd base rates'!E$116)\n+($N44*'fnd base rates'!E$117)\n+($O44*'fnd base rates'!E$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,5)))\n*$R44","v":12005.225446},{"$f":"(($D44*'fnd base rates'!F$107)\n+($E44*'fnd base rates'!F$108)\n+($F44*'fnd base rates'!F$109)\n+($G44*'fnd base rates'!F$110)\n+($H44*'fnd base rates'!F$111)\n+($I44*'fnd base rates'!F$112)\n+($J44*'fnd base rates'!F$113)\n+($K44*'fnd base rates'!F$114)\n+($M44*'fnd base rates'!F$116)\n+($N44*'fnd base rates'!F$117)\n+($O44*'fnd base rates'!F$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,6)))\n*$R44","v":1661.8965020000001},{"$f":"(($D44*'fnd base rates'!G$107)\n+($E44*'fnd base rates'!G$108)\n+($F44*'fnd base rates'!G$109)\n+($G44*'fnd base rates'!G$110)\n+($H44*'fnd base rates'!G$111)\n+($I44*'fnd base rates'!G$112)\n+($J44*'fnd base rates'!G$113)\n+($K44*'fnd base rates'!G$114)\n+($M44*'fnd base rates'!G$116)\n+($N44*'fnd base rates'!G$117)\n+($O44*'fnd base rates'!G$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,7)))\n*$R44","v":441.976812},{"$f":"(($D44*'fnd base rates'!H$107)\n+($E44*'fnd base rates'!H$108)\n+($F44*'fnd base rates'!H$109)\n+($G44*'fnd base rates'!H$110)\n+($H44*'fnd base rates'!H$111)\n+($I44*'fnd base rates'!H$112)\n+($J44*'fnd base rates'!H$113)\n+($K44*'fnd base rates'!H$114)\n+($M44*'fnd base rates'!H$116)\n+($N44*'fnd base rates'!H$117)\n+($O44*'fnd base rates'!H$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,8)))","v":1582.7041400000001},{"$f":"(($D44*'fnd base rates'!I$107)\n+($E44*'fnd base rates'!I$108)\n+($F44*'fnd base rates'!I$109)\n+($G44*'fnd base rates'!I$110)\n+($H44*'fnd base rates'!I$111)\n+($I44*'fnd base rates'!I$112)\n+($J44*'fnd base rates'!I$113)\n+($K44*'fnd base rates'!I$114)\n+($M44*'fnd base rates'!I$116)\n+($N44*'fnd base rates'!I$117)\n+($O44*'fnd base rates'!I$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,9)))\n*$R44","v":915.11},{"$f":"(($D44*'fnd base rates'!J$107)\n+($E44*'fnd base rates'!J$108)\n+($F44*'fnd base rates'!J$109)\n+($G44*'fnd base rates'!J$110)\n+($H44*'fnd base rates'!J$111)\n+($I44*'fnd base rates'!J$112)\n+($J44*'fnd base rates'!J$113)\n+($K44*'fnd base rates'!J$114)\n+($M44*'fnd base rates'!J$116)\n+($N44*'fnd base rates'!J$117)\n+($O44*'fnd base rates'!J$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,10)))\n*$R44","v":1660.9},{"$f":"(($D44*'fnd base rates'!K$107)\n+($E44*'fnd base rates'!K$108)\n+($F44*'fnd base rates'!K$109)\n+($G44*'fnd base rates'!K$110)\n+($H44*'fnd base rates'!K$111)\n+($I44*'fnd base rates'!K$112)\n+($J44*'fnd base rates'!K$113)\n+($K44*'fnd base rates'!K$114)\n+($M44*'fnd base rates'!K$116)\n+($N44*'fnd base rates'!K$117)\n+($O44*'fnd base rates'!K$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,11)))\n*$R44","v":2166.154376},{"$f":"(($D44*'fnd base rates'!L$107)\n+($E44*'fnd base rates'!L$108)\n+($F44*'fnd base rates'!L$109)\n+($G44*'fnd base rates'!L$110)\n+($H44*'fnd base rates'!L$111)\n+($I44*'fnd base rates'!L$112)\n+($J44*'fnd base rates'!L$113)\n+($K44*'fnd base rates'!L$114)\n+($M44*'fnd base rates'!L$116)\n+($N44*'fnd base rates'!L$117)\n+($O44*'fnd base rates'!L$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,12)))","v":2679.5228420000003},{"$f":"(($D44*'fnd base rates'!M$107)\n+($E44*'fnd base rates'!M$108)\n+($F44*'fnd base rates'!M$109)\n+($G44*'fnd base rates'!M$110)\n+($H44*'fnd base rates'!M$111)\n+($I44*'fnd base rates'!M$112)\n+($J44*'fnd base rates'!M$113)\n+($K44*'fnd base rates'!M$114)\n+($M44*'fnd base rates'!M$116)\n+($N44*'fnd base rates'!M$117)\n+($O44*'fnd base rates'!M$118)\n+($P44*VLOOKUP($S44+12,rate_basefnd,13)))","v":0},25906.797916000003,null,413114091,"413","114","091",1,2,25906.797916000003,12953,0,12953,null,null,null,null,null,13082,24,13106,-153,12953,0,12953]
[413,413114114,"FOUR RIVERS",{"$f":"'fnd enro'!D45","v":0},{"$f":"'fnd enro'!E45","v":0},{"$f":"'fnd enro'!F45","v":0},{"$f":"'fnd enro'!G45","v":0},{"$f":"'fnd enro'!H45","v":30},{"$f":"'fnd enro'!I45","v":40},{"$f":"'fnd enro'!J45","v":0},{"$f":"'fnd enro'!K45","v":2.653},{"$f":"'fnd enro'!L45","v":0},{"$f":"'fnd enro'!M45+'fnd enro'!N45","v":0},{"$f":"'fnd enro'!O45","v":0},{"$f":"'fnd enro'!P45","v":0},{"$f":"'fnd enro'!Q45","v":25},{"$f":"'fnd enro'!S45","v":70},1,{"$f":"VALUE('fnd enro'!R45)","v":10},null,{"$f":"(($D45*'fnd base rates'!C$107)\n+($E45*'fnd base rates'!C$108)\n+($F45*'fnd base rates'!C$109)\n+($G45*'fnd base rates'!C$110)\n+($H45*'fnd base rates'!C$111)\n+($I45*'fnd base rates'!C$112)\n+($J45*'fnd base rates'!C$113)\n+($K45*'fnd base rates'!C$114)\n+($M45*'fnd base rates'!C$116)\n+($N45*'fnd base rates'!C$117)\n+($O45*'fnd base rates'!C$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,3)))\n*$R45","v":36888.722930000004},{"$f":"(($D45*'fnd base rates'!D$107)\n+($E45*'fnd base rates'!D$108)\n+($F45*'fnd base rates'!D$109)\n+($G45*'fnd base rates'!D$110)\n+($H45*'fnd base rates'!D$111)\n+($I45*'fnd base rates'!D$112)\n+($J45*'fnd base rates'!D$113)\n+($K45*'fnd base rates'!D$114)\n+($M45*'fnd base rates'!D$116)\n+($N45*'fnd base rates'!D$117)\n+($O45*'fnd base rates'!D$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,4)))\n*$R45","v":58063},{"$f":"(($D45*'fnd base rates'!E$107)\n+($E45*'fnd base rates'!E$108)\n+($F45*'fnd base rates'!E$109)\n+($G45*'fnd base rates'!E$110)\n+($H45*'fnd base rates'!E$111)\n+($I45*'fnd base rates'!E$112)\n+($J45*'fnd base rates'!E$113)\n+($K45*'fnd base rates'!E$114)\n+($M45*'fnd base rates'!E$116)\n+($N45*'fnd base rates'!E$117)\n+($O45*'fnd base rates'!E$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,5)))\n*$R45","v":356375.14061},{"$f":"(($D45*'fnd base rates'!F$107)\n+($E45*'fnd base rates'!F$108)\n+($F45*'fnd base rates'!F$109)\n+($G45*'fnd base rates'!F$110)\n+($H45*'fnd base rates'!F$111)\n+($I45*'fnd base rates'!F$112)\n+($J45*'fnd base rates'!F$113)\n+($K45*'fnd base rates'!F$114)\n+($M45*'fnd base rates'!F$116)\n+($N45*'fnd base rates'!F$117)\n+($O45*'fnd base rates'!F$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,6)))\n*$R45","v":61237.477570000003},{"$f":"(($D45*'fnd base rates'!G$107)\n+($E45*'fnd base rates'!G$108)\n+($F45*'fnd base rates'!G$109)\n+($G45*'fnd base rates'!G$110)\n+($H45*'fnd base rates'!G$111)\n+($I45*'fnd base rates'!G$112)\n+($J45*'fnd base rates'!G$113)\n+($K45*'fnd base rates'!G$114)\n+($M45*'fnd base rates'!G$116)\n+($N45*'fnd base rates'!G$117)\n+($O45*'fnd base rates'!G$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,7)))\n*$R45","v":14497.83842},{"$f":"(($D45*'fnd base rates'!H$107)\n+($E45*'fnd base rates'!H$108)\n+($F45*'fnd base rates'!H$109)\n+($G45*'fnd base rates'!H$110)\n+($H45*'fnd base rates'!H$111)\n+($I45*'fnd base rates'!H$112)\n+($J45*'fnd base rates'!H$113)\n+($K45*'fnd base rates'!H$114)\n+($M45*'fnd base rates'!H$116)\n+($N45*'fnd base rates'!H$117)\n+($O45*'fnd base rates'!H$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,8)))","v":46601.694900000002},{"$f":"(($D45*'fnd base rates'!I$107)\n+($E45*'fnd base rates'!I$108)\n+($F45*'fnd base rates'!I$109)\n+($G45*'fnd base rates'!I$110)\n+($H45*'fnd base rates'!I$111)\n+($I45*'fnd base rates'!I$112)\n+($J45*'fnd base rates'!I$113)\n+($K45*'fnd base rates'!I$114)\n+($M45*'fnd base rates'!I$116)\n+($N45*'fnd base rates'!I$117)\n+($O45*'fnd base rates'!I$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,9)))\n*$R45","v":28671.65},{"$f":"(($D45*'fnd base rates'!J$107)\n+($E45*'fnd base rates'!J$108)\n+($F45*'fnd base rates'!J$109)\n+($G45*'fnd base rates'!J$110)\n+($H45*'fnd base rates'!J$111)\n+($I45*'fnd base rates'!J$112)\n+($J45*'fnd base rates'!J$113)\n+($K45*'fnd base rates'!J$114)\n+($M45*'fnd base rates'!J$116)\n+($N45*'fnd base rates'!J$117)\n+($O45*'fnd base rates'!J$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,10)))\n*$R45","v":44160.1},{"$f":"(($D45*'fnd base rates'!K$107)\n+($E45*'fnd base rates'!K$108)\n+($F45*'fnd base rates'!K$109)\n+($G45*'fnd base rates'!K$110)\n+($H45*'fnd base rates'!K$111)\n+($I45*'fnd base rates'!K$112)\n+($J45*'fnd base rates'!K$113)\n+($K45*'fnd base rates'!K$114)\n+($M45*'fnd base rates'!K$116)\n+($N45*'fnd base rates'!K$117)\n+($O45*'fnd base rates'!K$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,11)))\n*$R45","v":76724.103159999999},{"$f":"(($D45*'fnd base rates'!L$107)\n+($E45*'fnd base rates'!L$108)\n+($F45*'fnd base rates'!L$109)\n+($G45*'fnd base rates'!L$110)\n+($H45*'fnd base rates'!L$111)\n+($I45*'fnd base rates'!L$112)\n+($J45*'fnd base rates'!L$113)\n+($K45*'fnd base rates'!L$114)\n+($M45*'fnd base rates'!L$116)\n+($N45*'fnd base rates'!L$117)\n+($O45*'fnd base rates'!L$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,12)))","v":93233.349470000001},{"$f":"(($D45*'fnd base rates'!M$107)\n+($E45*'fnd base rates'!M$108)\n+($F45*'fnd base rates'!M$109)\n+($G45*'fnd base rates'!M$110)\n+($H45*'fnd base rates'!M$111)\n+($I45*'fnd base rates'!M$112)\n+($J45*'fnd base rates'!M$113)\n+($K45*'fnd base rates'!M$114)\n+($M45*'fnd base rates'!M$116)\n+($N45*'fnd base rates'!M$117)\n+($O45*'fnd base rates'!M$118)\n+($P45*VLOOKUP($S45+12,rate_basefnd,13)))","v":0},816453.07706000004,null,413114114,"413","114","114",1,70,816453.07706000004,11664,0,11664,null,null,null,null,null,11819,28,11847,-183,11664,0,11664]
[413,413114127,"FOUR RIVERS",{"$f":"'fnd enro'!D46","v":0},{"$f":"'fnd enro'!E46","v":0},{"$f":"'fnd enro'!F46","v":0},{"$f":"'fnd enro'!G46","v":0},{"$f":"'fnd enro'!H46","v":0},{"$f":"'fnd enro'!I46","v":1},{"$f":"'fnd enro'!J46","v":0},{"$f":"'fnd enro'!K46","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L46","v":0},{"$f":"'fnd enro'!M46+'fnd enro'!N46","v":0},{"$f":"'fnd enro'!O46","v":0},{"$f":"'fnd enro'!P46","v":0},{"$f":"'fnd enro'!Q46","v":0},{"$f":"'fnd enro'!S46","v":1},1,{"$f":"VALUE('fnd enro'!R46)","v":4},null,{"$f":"(($D46*'fnd base rates'!C$107)\n+($E46*'fnd base rates'!C$108)\n+($F46*'fnd base rates'!C$109)\n+($G46*'fnd base rates'!C$110)\n+($H46*'fnd base rates'!C$111)\n+($I46*'fnd base rates'!C$112)\n+($J46*'fnd base rates'!C$113)\n+($K46*'fnd base rates'!C$114)\n+($M46*'fnd base rates'!C$116)\n+($N46*'fnd base rates'!C$117)\n+($O46*'fnd base rates'!C$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,3)))\n*$R46","v":504.28889900000001},{"$f":"(($D46*'fnd base rates'!D$107)\n+($E46*'fnd base rates'!D$108)\n+($F46*'fnd base rates'!D$109)\n+($G46*'fnd base rates'!D$110)\n+($H46*'fnd base rates'!D$111)\n+($I46*'fnd base rates'!D$112)\n+($J46*'fnd base rates'!D$113)\n+($K46*'fnd base rates'!D$114)\n+($M46*'fnd base rates'!D$116)\n+($N46*'fnd base rates'!D$117)\n+($O46*'fnd base rates'!D$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,4)))\n*$R46","v":721.95},{"$f":"(($D46*'fnd base rates'!E$107)\n+($E46*'fnd base rates'!E$108)\n+($F46*'fnd base rates'!E$109)\n+($G46*'fnd base rates'!E$110)\n+($H46*'fnd base rates'!E$111)\n+($I46*'fnd base rates'!E$112)\n+($J46*'fnd base rates'!E$113)\n+($K46*'fnd base rates'!E$114)\n+($M46*'fnd base rates'!E$116)\n+($N46*'fnd base rates'!E$117)\n+($O46*'fnd base rates'!E$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,5)))\n*$R46","v":4628.9477230000002},{"$f":"(($D46*'fnd base rates'!F$107)\n+($E46*'fnd base rates'!F$108)\n+($F46*'fnd base rates'!F$109)\n+($G46*'fnd base rates'!F$110)\n+($H46*'fnd base rates'!F$111)\n+($I46*'fnd base rates'!F$112)\n+($J46*'fnd base rates'!F$113)\n+($K46*'fnd base rates'!F$114)\n+($M46*'fnd base rates'!F$116)\n+($N46*'fnd base rates'!F$117)\n+($O46*'fnd base rates'!F$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,6)))\n*$R46","v":830.94825100000003},{"$f":"(($D46*'fnd base rates'!G$107)\n+($E46*'fnd base rates'!G$108)\n+($F46*'fnd base rates'!G$109)\n+($G46*'fnd base rates'!G$110)\n+($H46*'fnd base rates'!G$111)\n+($I46*'fnd base rates'!G$112)\n+($J46*'fnd base rates'!G$113)\n+($K46*'fnd base rates'!G$114)\n+($M46*'fnd base rates'!G$116)\n+($N46*'fnd base rates'!G$117)\n+($O46*'fnd base rates'!G$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,7)))\n*$R46","v":154.34340599999999},{"$f":"(($D46*'fnd base rates'!H$107)\n+($E46*'fnd base rates'!H$108)\n+($F46*'fnd base rates'!H$109)\n+($G46*'fnd base rates'!H$110)\n+($H46*'fnd base rates'!H$111)\n+($I46*'fnd base rates'!H$112)\n+($J46*'fnd base rates'!H$113)\n+($K46*'fnd base rates'!H$114)\n+($M46*'fnd base rates'!H$116)\n+($N46*'fnd base rates'!H$117)\n+($O46*'fnd base rates'!H$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D46*'fnd base rates'!I$107)\n+($E46*'fnd base rates'!I$108)\n+($F46*'fnd base rates'!I$109)\n+($G46*'fnd base rates'!I$110)\n+($H46*'fnd base rates'!I$111)\n+($I46*'fnd base rates'!I$112)\n+($J46*'fnd base rates'!I$113)\n+($K46*'fnd base rates'!I$114)\n+($M46*'fnd base rates'!I$116)\n+($N46*'fnd base rates'!I$117)\n+($O46*'fnd base rates'!I$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,9)))\n*$R46","v":401.93},{"$f":"(($D46*'fnd base rates'!J$107)\n+($E46*'fnd base rates'!J$108)\n+($F46*'fnd base rates'!J$109)\n+($G46*'fnd base rates'!J$110)\n+($H46*'fnd base rates'!J$111)\n+($I46*'fnd base rates'!J$112)\n+($J46*'fnd base rates'!J$113)\n+($K46*'fnd base rates'!J$114)\n+($M46*'fnd base rates'!J$116)\n+($N46*'fnd base rates'!J$117)\n+($O46*'fnd base rates'!J$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,10)))\n*$R46","v":541.41},{"$f":"(($D46*'fnd base rates'!K$107)\n+($E46*'fnd base rates'!K$108)\n+($F46*'fnd base rates'!K$109)\n+($G46*'fnd base rates'!K$110)\n+($H46*'fnd base rates'!K$111)\n+($I46*'fnd base rates'!K$112)\n+($J46*'fnd base rates'!K$113)\n+($K46*'fnd base rates'!K$114)\n+($M46*'fnd base rates'!K$116)\n+($N46*'fnd base rates'!K$117)\n+($O46*'fnd base rates'!K$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,11)))\n*$R46","v":1083.077188},{"$f":"(($D46*'fnd base rates'!L$107)\n+($E46*'fnd base rates'!L$108)\n+($F46*'fnd base rates'!L$109)\n+($G46*'fnd base rates'!L$110)\n+($H46*'fnd base rates'!L$111)\n+($I46*'fnd base rates'!L$112)\n+($J46*'fnd base rates'!L$113)\n+($K46*'fnd base rates'!L$114)\n+($M46*'fnd base rates'!L$116)\n+($N46*'fnd base rates'!L$117)\n+($O46*'fnd base rates'!L$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D46*'fnd base rates'!M$107)\n+($E46*'fnd base rates'!M$108)\n+($F46*'fnd base rates'!M$109)\n+($G46*'fnd base rates'!M$110)\n+($H46*'fnd base rates'!M$111)\n+($I46*'fnd base rates'!M$112)\n+($J46*'fnd base rates'!M$113)\n+($K46*'fnd base rates'!M$114)\n+($M46*'fnd base rates'!M$116)\n+($N46*'fnd base rates'!M$117)\n+($O46*'fnd base rates'!M$118)\n+($P46*VLOOKUP($S46+12,rate_basefnd,13)))","v":0},10765.593957999999,null,413114127,"413","114","127",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[413,413114253,"FOUR RIVERS",{"$f":"'fnd enro'!D47","v":0},{"$f":"'fnd enro'!E47","v":0},{"$f":"'fnd enro'!F47","v":0},{"$f":"'fnd enro'!G47","v":0},{"$f":"'fnd enro'!H47","v":1},{"$f":"'fnd enro'!I47","v":0},{"$f":"'fnd enro'!J47","v":0},{"$f":"'fnd enro'!K47","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L47","v":0},{"$f":"'fnd enro'!M47+'fnd enro'!N47","v":0},{"$f":"'fnd enro'!O47","v":0},{"$f":"'fnd enro'!P47","v":0},{"$f":"'fnd enro'!Q47","v":0},{"$f":"'fnd enro'!S47","v":1},1,{"$f":"VALUE('fnd enro'!R47)","v":9},null,{"$f":"(($D47*'fnd base rates'!C$107)\n+($E47*'fnd base rates'!C$108)\n+($F47*'fnd base rates'!C$109)\n+($G47*'fnd base rates'!C$110)\n+($H47*'fnd base rates'!C$111)\n+($I47*'fnd base rates'!C$112)\n+($J47*'fnd base rates'!C$113)\n+($K47*'fnd base rates'!C$114)\n+($M47*'fnd base rates'!C$116)\n+($N47*'fnd base rates'!C$117)\n+($O47*'fnd base rates'!C$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,3)))\n*$R47","v":504.28889900000001},{"$f":"(($D47*'fnd base rates'!D$107)\n+($E47*'fnd base rates'!D$108)\n+($F47*'fnd base rates'!D$109)\n+($G47*'fnd base rates'!D$110)\n+($H47*'fnd base rates'!D$111)\n+($I47*'fnd base rates'!D$112)\n+($J47*'fnd base rates'!D$113)\n+($K47*'fnd base rates'!D$114)\n+($M47*'fnd base rates'!D$116)\n+($N47*'fnd base rates'!D$117)\n+($O47*'fnd base rates'!D$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,4)))\n*$R47","v":721.95},{"$f":"(($D47*'fnd base rates'!E$107)\n+($E47*'fnd base rates'!E$108)\n+($F47*'fnd base rates'!E$109)\n+($G47*'fnd base rates'!E$110)\n+($H47*'fnd base rates'!E$111)\n+($I47*'fnd base rates'!E$112)\n+($J47*'fnd base rates'!E$113)\n+($K47*'fnd base rates'!E$114)\n+($M47*'fnd base rates'!E$116)\n+($N47*'fnd base rates'!E$117)\n+($O47*'fnd base rates'!E$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,5)))\n*$R47","v":3258.1077230000001},{"$f":"(($D47*'fnd base rates'!F$107)\n+($E47*'fnd base rates'!F$108)\n+($F47*'fnd base rates'!F$109)\n+($G47*'fnd base rates'!F$110)\n+($H47*'fnd base rates'!F$111)\n+($I47*'fnd base rates'!F$112)\n+($J47*'fnd base rates'!F$113)\n+($K47*'fnd base rates'!F$114)\n+($M47*'fnd base rates'!F$116)\n+($N47*'fnd base rates'!F$117)\n+($O47*'fnd base rates'!F$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,6)))\n*$R47","v":933.31825099999992},{"$f":"(($D47*'fnd base rates'!G$107)\n+($E47*'fnd base rates'!G$108)\n+($F47*'fnd base rates'!G$109)\n+($G47*'fnd base rates'!G$110)\n+($H47*'fnd base rates'!G$111)\n+($I47*'fnd base rates'!G$112)\n+($J47*'fnd base rates'!G$113)\n+($K47*'fnd base rates'!G$114)\n+($M47*'fnd base rates'!G$116)\n+($N47*'fnd base rates'!G$117)\n+($O47*'fnd base rates'!G$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,7)))\n*$R47","v":158.65340599999999},{"$f":"(($D47*'fnd base rates'!H$107)\n+($E47*'fnd base rates'!H$108)\n+($F47*'fnd base rates'!H$109)\n+($G47*'fnd base rates'!H$110)\n+($H47*'fnd base rates'!H$111)\n+($I47*'fnd base rates'!H$112)\n+($J47*'fnd base rates'!H$113)\n+($K47*'fnd base rates'!H$114)\n+($M47*'fnd base rates'!H$116)\n+($N47*'fnd base rates'!H$117)\n+($O47*'fnd base rates'!H$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D47*'fnd base rates'!I$107)\n+($E47*'fnd base rates'!I$108)\n+($F47*'fnd base rates'!I$109)\n+($G47*'fnd base rates'!I$110)\n+($H47*'fnd base rates'!I$111)\n+($I47*'fnd base rates'!I$112)\n+($J47*'fnd base rates'!I$113)\n+($K47*'fnd base rates'!I$114)\n+($M47*'fnd base rates'!I$116)\n+($N47*'fnd base rates'!I$117)\n+($O47*'fnd base rates'!I$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,9)))\n*$R47","v":320.64},{"$f":"(($D47*'fnd base rates'!J$107)\n+($E47*'fnd base rates'!J$108)\n+($F47*'fnd base rates'!J$109)\n+($G47*'fnd base rates'!J$110)\n+($H47*'fnd base rates'!J$111)\n+($I47*'fnd base rates'!J$112)\n+($J47*'fnd base rates'!J$113)\n+($K47*'fnd base rates'!J$114)\n+($M47*'fnd base rates'!J$116)\n+($N47*'fnd base rates'!J$117)\n+($O47*'fnd base rates'!J$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,10)))\n*$R47","v":234.79},{"$f":"(($D47*'fnd base rates'!K$107)\n+($E47*'fnd base rates'!K$108)\n+($F47*'fnd base rates'!K$109)\n+($G47*'fnd base rates'!K$110)\n+($H47*'fnd base rates'!K$111)\n+($I47*'fnd base rates'!K$112)\n+($J47*'fnd base rates'!K$113)\n+($K47*'fnd base rates'!K$114)\n+($M47*'fnd base rates'!K$116)\n+($N47*'fnd base rates'!K$117)\n+($O47*'fnd base rates'!K$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,11)))\n*$R47","v":1113.3671880000002},{"$f":"(($D47*'fnd base rates'!L$107)\n+($E47*'fnd base rates'!L$108)\n+($F47*'fnd base rates'!L$109)\n+($G47*'fnd base rates'!L$110)\n+($H47*'fnd base rates'!L$111)\n+($I47*'fnd base rates'!L$112)\n+($J47*'fnd base rates'!L$113)\n+($K47*'fnd base rates'!L$114)\n+($M47*'fnd base rates'!L$116)\n+($N47*'fnd base rates'!L$117)\n+($O47*'fnd base rates'!L$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D47*'fnd base rates'!M$107)\n+($E47*'fnd base rates'!M$108)\n+($F47*'fnd base rates'!M$109)\n+($G47*'fnd base rates'!M$110)\n+($H47*'fnd base rates'!M$111)\n+($I47*'fnd base rates'!M$112)\n+($J47*'fnd base rates'!M$113)\n+($K47*'fnd base rates'!M$114)\n+($M47*'fnd base rates'!M$116)\n+($N47*'fnd base rates'!M$117)\n+($O47*'fnd base rates'!M$118)\n+($P47*VLOOKUP($S47+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,413114253,"413","114","253",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[413,413114605,"FOUR RIVERS",{"$f":"'fnd enro'!D48","v":0},{"$f":"'fnd enro'!E48","v":0},{"$f":"'fnd enro'!F48","v":0},{"$f":"'fnd enro'!G48","v":0},{"$f":"'fnd enro'!H48","v":0},{"$f":"'fnd enro'!I48","v":1},{"$f":"'fnd enro'!J48","v":0},{"$f":"'fnd enro'!K48","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L48","v":0},{"$f":"'fnd enro'!M48+'fnd enro'!N48","v":0},{"$f":"'fnd enro'!O48","v":0},{"$f":"'fnd enro'!P48","v":0},{"$f":"'fnd enro'!Q48","v":1},{"$f":"'fnd enro'!S48","v":1},1,{"$f":"VALUE('fnd enro'!R48)","v":6},null,{"$f":"(($D48*'fnd base rates'!C$107)\n+($E48*'fnd base rates'!C$108)\n+($F48*'fnd base rates'!C$109)\n+($G48*'fnd base rates'!C$110)\n+($H48*'fnd base rates'!C$111)\n+($I48*'fnd base rates'!C$112)\n+($J48*'fnd base rates'!C$113)\n+($K48*'fnd base rates'!C$114)\n+($M48*'fnd base rates'!C$116)\n+($N48*'fnd base rates'!C$117)\n+($O48*'fnd base rates'!C$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,3)))\n*$R48","v":562.308899},{"$f":"(($D48*'fnd base rates'!D$107)\n+($E48*'fnd base rates'!D$108)\n+($F48*'fnd base rates'!D$109)\n+($G48*'fnd base rates'!D$110)\n+($H48*'fnd base rates'!D$111)\n+($I48*'fnd base rates'!D$112)\n+($J48*'fnd base rates'!D$113)\n+($K48*'fnd base rates'!D$114)\n+($M48*'fnd base rates'!D$116)\n+($N48*'fnd base rates'!D$117)\n+($O48*'fnd base rates'!D$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,4)))\n*$R48","v":996.83},{"$f":"(($D48*'fnd base rates'!E$107)\n+($E48*'fnd base rates'!E$108)\n+($F48*'fnd base rates'!E$109)\n+($G48*'fnd base rates'!E$110)\n+($H48*'fnd base rates'!E$111)\n+($I48*'fnd base rates'!E$112)\n+($J48*'fnd base rates'!E$113)\n+($K48*'fnd base rates'!E$114)\n+($M48*'fnd base rates'!E$116)\n+($N48*'fnd base rates'!E$117)\n+($O48*'fnd base rates'!E$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,5)))\n*$R48","v":7312.397723},{"$f":"(($D48*'fnd base rates'!F$107)\n+($E48*'fnd base rates'!F$108)\n+($F48*'fnd base rates'!F$109)\n+($G48*'fnd base rates'!F$110)\n+($H48*'fnd base rates'!F$111)\n+($I48*'fnd base rates'!F$112)\n+($J48*'fnd base rates'!F$113)\n+($K48*'fnd base rates'!F$114)\n+($M48*'fnd base rates'!F$116)\n+($N48*'fnd base rates'!F$117)\n+($O48*'fnd base rates'!F$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,6)))\n*$R48","v":830.94825100000003},{"$f":"(($D48*'fnd base rates'!G$107)\n+($E48*'fnd base rates'!G$108)\n+($F48*'fnd base rates'!G$109)\n+($G48*'fnd base rates'!G$110)\n+($H48*'fnd base rates'!G$111)\n+($I48*'fnd base rates'!G$112)\n+($J48*'fnd base rates'!G$113)\n+($K48*'fnd base rates'!G$114)\n+($M48*'fnd base rates'!G$116)\n+($N48*'fnd base rates'!G$117)\n+($O48*'fnd base rates'!G$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,7)))\n*$R48","v":284.53340600000001},{"$f":"(($D48*'fnd base rates'!H$107)\n+($E48*'fnd base rates'!H$108)\n+($F48*'fnd base rates'!H$109)\n+($G48*'fnd base rates'!H$110)\n+($H48*'fnd base rates'!H$111)\n+($I48*'fnd base rates'!H$112)\n+($J48*'fnd base rates'!H$113)\n+($K48*'fnd base rates'!H$114)\n+($M48*'fnd base rates'!H$116)\n+($N48*'fnd base rates'!H$117)\n+($O48*'fnd base rates'!H$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,8)))","v":801.09707000000003},{"$f":"(($D48*'fnd base rates'!I$107)\n+($E48*'fnd base rates'!I$108)\n+($F48*'fnd base rates'!I$109)\n+($G48*'fnd base rates'!I$110)\n+($H48*'fnd base rates'!I$111)\n+($I48*'fnd base rates'!I$112)\n+($J48*'fnd base rates'!I$113)\n+($K48*'fnd base rates'!I$114)\n+($M48*'fnd base rates'!I$116)\n+($N48*'fnd base rates'!I$117)\n+($O48*'fnd base rates'!I$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,9)))\n*$R48","v":510.59000000000003},{"$f":"(($D48*'fnd base rates'!J$107)\n+($E48*'fnd base rates'!J$108)\n+($F48*'fnd base rates'!J$109)\n+($G48*'fnd base rates'!J$110)\n+($H48*'fnd base rates'!J$111)\n+($I48*'fnd base rates'!J$112)\n+($J48*'fnd base rates'!J$113)\n+($K48*'fnd base rates'!J$114)\n+($M48*'fnd base rates'!J$116)\n+($N48*'fnd base rates'!J$117)\n+($O48*'fnd base rates'!J$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,10)))\n*$R48","v":1106.05},{"$f":"(($D48*'fnd base rates'!K$107)\n+($E48*'fnd base rates'!K$108)\n+($F48*'fnd base rates'!K$109)\n+($G48*'fnd base rates'!K$110)\n+($H48*'fnd base rates'!K$111)\n+($I48*'fnd base rates'!K$112)\n+($J48*'fnd base rates'!K$113)\n+($K48*'fnd base rates'!K$114)\n+($M48*'fnd base rates'!K$116)\n+($N48*'fnd base rates'!K$117)\n+($O48*'fnd base rates'!K$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,11)))\n*$R48","v":1083.077188},{"$f":"(($D48*'fnd base rates'!L$107)\n+($E48*'fnd base rates'!L$108)\n+($F48*'fnd base rates'!L$109)\n+($G48*'fnd base rates'!L$110)\n+($H48*'fnd base rates'!L$111)\n+($I48*'fnd base rates'!L$112)\n+($J48*'fnd base rates'!L$113)\n+($K48*'fnd base rates'!L$114)\n+($M48*'fnd base rates'!L$116)\n+($N48*'fnd base rates'!L$117)\n+($O48*'fnd base rates'!L$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,12)))","v":1551.631421},{"$f":"(($D48*'fnd base rates'!M$107)\n+($E48*'fnd base rates'!M$108)\n+($F48*'fnd base rates'!M$109)\n+($G48*'fnd base rates'!M$110)\n+($H48*'fnd base rates'!M$111)\n+($I48*'fnd base rates'!M$112)\n+($J48*'fnd base rates'!M$113)\n+($K48*'fnd base rates'!M$114)\n+($M48*'fnd base rates'!M$116)\n+($N48*'fnd base rates'!M$117)\n+($O48*'fnd base rates'!M$118)\n+($P48*VLOOKUP($S48+12,rate_basefnd,13)))","v":0},15039.463957999998,null,413114605,"413","114","605",1,1,15039.463957999998,15039,0,15039,null,null,null,null,null,14840,14,14854,185,15039,0,15039]
[413,413114670,"FOUR RIVERS",{"$f":"'fnd enro'!D49","v":0},{"$f":"'fnd enro'!E49","v":0},{"$f":"'fnd enro'!F49","v":0},{"$f":"'fnd enro'!G49","v":0},{"$f":"'fnd enro'!H49","v":7},{"$f":"'fnd enro'!I49","v":21},{"$f":"'fnd enro'!J49","v":0},{"$f":"'fnd enro'!K49","v":1.0611999999999999},{"$f":"'fnd enro'!L49","v":0},{"$f":"'fnd enro'!M49+'fnd enro'!N49","v":0},{"$f":"'fnd enro'!O49","v":0},{"$f":"'fnd enro'!P49","v":0},{"$f":"'fnd enro'!Q49","v":3},{"$f":"'fnd enro'!S49","v":28},1,{"$f":"VALUE('fnd enro'!R49)","v":4},null,{"$f":"(($D49*'fnd base rates'!C$107)\n+($E49*'fnd base rates'!C$108)\n+($F49*'fnd base rates'!C$109)\n+($G49*'fnd base rates'!C$110)\n+($H49*'fnd base rates'!C$111)\n+($I49*'fnd base rates'!C$112)\n+($J49*'fnd base rates'!C$113)\n+($K49*'fnd base rates'!C$114)\n+($M49*'fnd base rates'!C$116)\n+($N49*'fnd base rates'!C$117)\n+($O49*'fnd base rates'!C$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,3)))\n*$R49","v":14281.249172},{"$f":"(($D49*'fnd base rates'!D$107)\n+($E49*'fnd base rates'!D$108)\n+($F49*'fnd base rates'!D$109)\n+($G49*'fnd base rates'!D$110)\n+($H49*'fnd base rates'!D$111)\n+($I49*'fnd base rates'!D$112)\n+($J49*'fnd base rates'!D$113)\n+($K49*'fnd base rates'!D$114)\n+($M49*'fnd base rates'!D$116)\n+($N49*'fnd base rates'!D$117)\n+($O49*'fnd base rates'!D$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,4)))\n*$R49","v":20978.13},{"$f":"(($D49*'fnd base rates'!E$107)\n+($E49*'fnd base rates'!E$108)\n+($F49*'fnd base rates'!E$109)\n+($G49*'fnd base rates'!E$110)\n+($H49*'fnd base rates'!E$111)\n+($I49*'fnd base rates'!E$112)\n+($J49*'fnd base rates'!E$113)\n+($K49*'fnd base rates'!E$114)\n+($M49*'fnd base rates'!E$116)\n+($N49*'fnd base rates'!E$117)\n+($O49*'fnd base rates'!E$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,5)))\n*$R49","v":127468.186244},{"$f":"(($D49*'fnd base rates'!F$107)\n+($E49*'fnd base rates'!F$108)\n+($F49*'fnd base rates'!F$109)\n+($G49*'fnd base rates'!F$110)\n+($H49*'fnd base rates'!F$111)\n+($I49*'fnd base rates'!F$112)\n+($J49*'fnd base rates'!F$113)\n+($K49*'fnd base rates'!F$114)\n+($M49*'fnd base rates'!F$116)\n+($N49*'fnd base rates'!F$117)\n+($O49*'fnd base rates'!F$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,6)))\n*$R49","v":23983.141027999998},{"$f":"(($D49*'fnd base rates'!G$107)\n+($E49*'fnd base rates'!G$108)\n+($F49*'fnd base rates'!G$109)\n+($G49*'fnd base rates'!G$110)\n+($H49*'fnd base rates'!G$111)\n+($I49*'fnd base rates'!G$112)\n+($J49*'fnd base rates'!G$113)\n+($K49*'fnd base rates'!G$114)\n+($M49*'fnd base rates'!G$116)\n+($N49*'fnd base rates'!G$117)\n+($O49*'fnd base rates'!G$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,7)))\n*$R49","v":4713.375368},{"$f":"(($D49*'fnd base rates'!H$107)\n+($E49*'fnd base rates'!H$108)\n+($F49*'fnd base rates'!H$109)\n+($G49*'fnd base rates'!H$110)\n+($H49*'fnd base rates'!H$111)\n+($I49*'fnd base rates'!H$112)\n+($J49*'fnd base rates'!H$113)\n+($K49*'fnd base rates'!H$114)\n+($M49*'fnd base rates'!H$116)\n+($N49*'fnd base rates'!H$117)\n+($O49*'fnd base rates'!H$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,8)))","v":19914.917959999999},{"$f":"(($D49*'fnd base rates'!I$107)\n+($E49*'fnd base rates'!I$108)\n+($F49*'fnd base rates'!I$109)\n+($G49*'fnd base rates'!I$110)\n+($H49*'fnd base rates'!I$111)\n+($I49*'fnd base rates'!I$112)\n+($J49*'fnd base rates'!I$113)\n+($K49*'fnd base rates'!I$114)\n+($M49*'fnd base rates'!I$116)\n+($N49*'fnd base rates'!I$117)\n+($O49*'fnd base rates'!I$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,9)))\n*$R49","v":10986.81},{"$f":"(($D49*'fnd base rates'!J$107)\n+($E49*'fnd base rates'!J$108)\n+($F49*'fnd base rates'!J$109)\n+($G49*'fnd base rates'!J$110)\n+($H49*'fnd base rates'!J$111)\n+($I49*'fnd base rates'!J$112)\n+($J49*'fnd base rates'!J$113)\n+($K49*'fnd base rates'!J$114)\n+($M49*'fnd base rates'!J$116)\n+($N49*'fnd base rates'!J$117)\n+($O49*'fnd base rates'!J$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,10)))\n*$R49","v":14581.449999999999},{"$f":"(($D49*'fnd base rates'!K$107)\n+($E49*'fnd base rates'!K$108)\n+($F49*'fnd base rates'!K$109)\n+($G49*'fnd base rates'!K$110)\n+($H49*'fnd base rates'!K$111)\n+($I49*'fnd base rates'!K$112)\n+($J49*'fnd base rates'!K$113)\n+($K49*'fnd base rates'!K$114)\n+($M49*'fnd base rates'!K$116)\n+($N49*'fnd base rates'!K$117)\n+($O49*'fnd base rates'!K$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,11)))\n*$R49","v":30538.191264000001},{"$f":"(($D49*'fnd base rates'!L$107)\n+($E49*'fnd base rates'!L$108)\n+($F49*'fnd base rates'!L$109)\n+($G49*'fnd base rates'!L$110)\n+($H49*'fnd base rates'!L$111)\n+($I49*'fnd base rates'!L$112)\n+($J49*'fnd base rates'!L$113)\n+($K49*'fnd base rates'!L$114)\n+($M49*'fnd base rates'!L$116)\n+($N49*'fnd base rates'!L$117)\n+($O49*'fnd base rates'!L$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,12)))","v":33225.109788000002},{"$f":"(($D49*'fnd base rates'!M$107)\n+($E49*'fnd base rates'!M$108)\n+($F49*'fnd base rates'!M$109)\n+($G49*'fnd base rates'!M$110)\n+($H49*'fnd base rates'!M$111)\n+($I49*'fnd base rates'!M$112)\n+($J49*'fnd base rates'!M$113)\n+($K49*'fnd base rates'!M$114)\n+($M49*'fnd base rates'!M$116)\n+($N49*'fnd base rates'!M$117)\n+($O49*'fnd base rates'!M$118)\n+($P49*VLOOKUP($S49+12,rate_basefnd,13)))","v":0},300670.56082400004,null,413114670,"413","114","670",1,28,300670.56082400004,10738,0,10738,null,null,null,null,null,11662,3,11665,-927,10738,0,10738]
[413,413114674,"FOUR RIVERS",{"$f":"'fnd enro'!D50","v":0},{"$f":"'fnd enro'!E50","v":0},{"$f":"'fnd enro'!F50","v":0},{"$f":"'fnd enro'!G50","v":0},{"$f":"'fnd enro'!H50","v":15},{"$f":"'fnd enro'!I50","v":27},{"$f":"'fnd enro'!J50","v":0},{"$f":"'fnd enro'!K50","v":1.5918000000000001},{"$f":"'fnd enro'!L50","v":0},{"$f":"'fnd enro'!M50+'fnd enro'!N50","v":0},{"$f":"'fnd enro'!O50","v":0},{"$f":"'fnd enro'!P50","v":0},{"$f":"'fnd enro'!Q50","v":14},{"$f":"'fnd enro'!S50","v":42},1,{"$f":"VALUE('fnd enro'!R50)","v":10},null,{"$f":"(($D50*'fnd base rates'!C$107)\n+($E50*'fnd base rates'!C$108)\n+($F50*'fnd base rates'!C$109)\n+($G50*'fnd base rates'!C$110)\n+($H50*'fnd base rates'!C$111)\n+($I50*'fnd base rates'!C$112)\n+($J50*'fnd base rates'!C$113)\n+($K50*'fnd base rates'!C$114)\n+($M50*'fnd base rates'!C$116)\n+($N50*'fnd base rates'!C$117)\n+($O50*'fnd base rates'!C$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,3)))\n*$R50","v":22069.693758000005},{"$f":"(($D50*'fnd base rates'!D$107)\n+($E50*'fnd base rates'!D$108)\n+($F50*'fnd base rates'!D$109)\n+($G50*'fnd base rates'!D$110)\n+($H50*'fnd base rates'!D$111)\n+($I50*'fnd base rates'!D$112)\n+($J50*'fnd base rates'!D$113)\n+($K50*'fnd base rates'!D$114)\n+($M50*'fnd base rates'!D$116)\n+($N50*'fnd base rates'!D$117)\n+($O50*'fnd base rates'!D$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,4)))\n*$R50","v":34536.740000000005},{"$f":"(($D50*'fnd base rates'!E$107)\n+($E50*'fnd base rates'!E$108)\n+($F50*'fnd base rates'!E$109)\n+($G50*'fnd base rates'!E$110)\n+($H50*'fnd base rates'!E$111)\n+($I50*'fnd base rates'!E$112)\n+($J50*'fnd base rates'!E$113)\n+($K50*'fnd base rates'!E$114)\n+($M50*'fnd base rates'!E$116)\n+($N50*'fnd base rates'!E$117)\n+($O50*'fnd base rates'!E$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,5)))\n*$R50","v":214998.64436600002},{"$f":"(($D50*'fnd base rates'!F$107)\n+($E50*'fnd base rates'!F$108)\n+($F50*'fnd base rates'!F$109)\n+($G50*'fnd base rates'!F$110)\n+($H50*'fnd base rates'!F$111)\n+($I50*'fnd base rates'!F$112)\n+($J50*'fnd base rates'!F$113)\n+($K50*'fnd base rates'!F$114)\n+($M50*'fnd base rates'!F$116)\n+($N50*'fnd base rates'!F$117)\n+($O50*'fnd base rates'!F$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,6)))\n*$R50","v":36435.376541999998},{"$f":"(($D50*'fnd base rates'!G$107)\n+($E50*'fnd base rates'!G$108)\n+($F50*'fnd base rates'!G$109)\n+($G50*'fnd base rates'!G$110)\n+($H50*'fnd base rates'!G$111)\n+($I50*'fnd base rates'!G$112)\n+($J50*'fnd base rates'!G$113)\n+($K50*'fnd base rates'!G$114)\n+($M50*'fnd base rates'!G$116)\n+($N50*'fnd base rates'!G$117)\n+($O50*'fnd base rates'!G$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,7)))\n*$R50","v":8543.1930520000005},{"$f":"(($D50*'fnd base rates'!H$107)\n+($E50*'fnd base rates'!H$108)\n+($F50*'fnd base rates'!H$109)\n+($G50*'fnd base rates'!H$110)\n+($H50*'fnd base rates'!H$111)\n+($I50*'fnd base rates'!H$112)\n+($J50*'fnd base rates'!H$113)\n+($K50*'fnd base rates'!H$114)\n+($M50*'fnd base rates'!H$116)\n+($N50*'fnd base rates'!H$117)\n+($O50*'fnd base rates'!H$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,8)))","v":28801.596940000003},{"$f":"(($D50*'fnd base rates'!I$107)\n+($E50*'fnd base rates'!I$108)\n+($F50*'fnd base rates'!I$109)\n+($G50*'fnd base rates'!I$110)\n+($H50*'fnd base rates'!I$111)\n+($I50*'fnd base rates'!I$112)\n+($J50*'fnd base rates'!I$113)\n+($K50*'fnd base rates'!I$114)\n+($M50*'fnd base rates'!I$116)\n+($N50*'fnd base rates'!I$117)\n+($O50*'fnd base rates'!I$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,9)))\n*$R50","v":17327.849999999999},{"$f":"(($D50*'fnd base rates'!J$107)\n+($E50*'fnd base rates'!J$108)\n+($F50*'fnd base rates'!J$109)\n+($G50*'fnd base rates'!J$110)\n+($H50*'fnd base rates'!J$111)\n+($I50*'fnd base rates'!J$112)\n+($J50*'fnd base rates'!J$113)\n+($K50*'fnd base rates'!J$114)\n+($M50*'fnd base rates'!J$116)\n+($N50*'fnd base rates'!J$117)\n+($O50*'fnd base rates'!J$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,10)))\n*$R50","v":26797.519999999997},{"$f":"(($D50*'fnd base rates'!K$107)\n+($E50*'fnd base rates'!K$108)\n+($F50*'fnd base rates'!K$109)\n+($G50*'fnd base rates'!K$110)\n+($H50*'fnd base rates'!K$111)\n+($I50*'fnd base rates'!K$112)\n+($J50*'fnd base rates'!K$113)\n+($K50*'fnd base rates'!K$114)\n+($M50*'fnd base rates'!K$116)\n+($N50*'fnd base rates'!K$117)\n+($O50*'fnd base rates'!K$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,11)))\n*$R50","v":45943.591895999998},{"$f":"(($D50*'fnd base rates'!L$107)\n+($E50*'fnd base rates'!L$108)\n+($F50*'fnd base rates'!L$109)\n+($G50*'fnd base rates'!L$110)\n+($H50*'fnd base rates'!L$111)\n+($I50*'fnd base rates'!L$112)\n+($J50*'fnd base rates'!L$113)\n+($K50*'fnd base rates'!L$114)\n+($M50*'fnd base rates'!L$116)\n+($N50*'fnd base rates'!L$117)\n+($O50*'fnd base rates'!L$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,12)))","v":55152.719682000003},{"$f":"(($D50*'fnd base rates'!M$107)\n+($E50*'fnd base rates'!M$108)\n+($F50*'fnd base rates'!M$109)\n+($G50*'fnd base rates'!M$110)\n+($H50*'fnd base rates'!M$111)\n+($I50*'fnd base rates'!M$112)\n+($J50*'fnd base rates'!M$113)\n+($K50*'fnd base rates'!M$114)\n+($M50*'fnd base rates'!M$116)\n+($N50*'fnd base rates'!M$117)\n+($O50*'fnd base rates'!M$118)\n+($P50*VLOOKUP($S50+12,rate_basefnd,13)))","v":0},490606.92623600003,null,413114674,"413","114","674",1,42,490606.92623600003,11681,0,11681,null,null,null,null,null,11767,25,11792,-145,11647,34,11681]
[413,413114683,"FOUR RIVERS",{"$f":"'fnd enro'!D51","v":0},{"$f":"'fnd enro'!E51","v":0},{"$f":"'fnd enro'!F51","v":0},{"$f":"'fnd enro'!G51","v":0},{"$f":"'fnd enro'!H51","v":0},{"$f":"'fnd enro'!I51","v":1},{"$f":"'fnd enro'!J51","v":0},{"$f":"'fnd enro'!K51","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L51","v":0},{"$f":"'fnd enro'!M51+'fnd enro'!N51","v":0},{"$f":"'fnd enro'!O51","v":0},{"$f":"'fnd enro'!P51","v":0},{"$f":"'fnd enro'!Q51","v":0},{"$f":"'fnd enro'!S51","v":1},1,{"$f":"VALUE('fnd enro'!R51)","v":4},null,{"$f":"(($D51*'fnd base rates'!C$107)\n+($E51*'fnd base rates'!C$108)\n+($F51*'fnd base rates'!C$109)\n+($G51*'fnd base rates'!C$110)\n+($H51*'fnd base rates'!C$111)\n+($I51*'fnd base rates'!C$112)\n+($J51*'fnd base rates'!C$113)\n+($K51*'fnd base rates'!C$114)\n+($M51*'fnd base rates'!C$116)\n+($N51*'fnd base rates'!C$117)\n+($O51*'fnd base rates'!C$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,3)))\n*$R51","v":504.28889900000001},{"$f":"(($D51*'fnd base rates'!D$107)\n+($E51*'fnd base rates'!D$108)\n+($F51*'fnd base rates'!D$109)\n+($G51*'fnd base rates'!D$110)\n+($H51*'fnd base rates'!D$111)\n+($I51*'fnd base rates'!D$112)\n+($J51*'fnd base rates'!D$113)\n+($K51*'fnd base rates'!D$114)\n+($M51*'fnd base rates'!D$116)\n+($N51*'fnd base rates'!D$117)\n+($O51*'fnd base rates'!D$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,4)))\n*$R51","v":721.95},{"$f":"(($D51*'fnd base rates'!E$107)\n+($E51*'fnd base rates'!E$108)\n+($F51*'fnd base rates'!E$109)\n+($G51*'fnd base rates'!E$110)\n+($H51*'fnd base rates'!E$111)\n+($I51*'fnd base rates'!E$112)\n+($J51*'fnd base rates'!E$113)\n+($K51*'fnd base rates'!E$114)\n+($M51*'fnd base rates'!E$116)\n+($N51*'fnd base rates'!E$117)\n+($O51*'fnd base rates'!E$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,5)))\n*$R51","v":4628.9477230000002},{"$f":"(($D51*'fnd base rates'!F$107)\n+($E51*'fnd base rates'!F$108)\n+($F51*'fnd base rates'!F$109)\n+($G51*'fnd base rates'!F$110)\n+($H51*'fnd base rates'!F$111)\n+($I51*'fnd base rates'!F$112)\n+($J51*'fnd base rates'!F$113)\n+($K51*'fnd base rates'!F$114)\n+($M51*'fnd base rates'!F$116)\n+($N51*'fnd base rates'!F$117)\n+($O51*'fnd base rates'!F$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,6)))\n*$R51","v":830.94825100000003},{"$f":"(($D51*'fnd base rates'!G$107)\n+($E51*'fnd base rates'!G$108)\n+($F51*'fnd base rates'!G$109)\n+($G51*'fnd base rates'!G$110)\n+($H51*'fnd base rates'!G$111)\n+($I51*'fnd base rates'!G$112)\n+($J51*'fnd base rates'!G$113)\n+($K51*'fnd base rates'!G$114)\n+($M51*'fnd base rates'!G$116)\n+($N51*'fnd base rates'!G$117)\n+($O51*'fnd base rates'!G$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,7)))\n*$R51","v":154.34340599999999},{"$f":"(($D51*'fnd base rates'!H$107)\n+($E51*'fnd base rates'!H$108)\n+($F51*'fnd base rates'!H$109)\n+($G51*'fnd base rates'!H$110)\n+($H51*'fnd base rates'!H$111)\n+($I51*'fnd base rates'!H$112)\n+($J51*'fnd base rates'!H$113)\n+($K51*'fnd base rates'!H$114)\n+($M51*'fnd base rates'!H$116)\n+($N51*'fnd base rates'!H$117)\n+($O51*'fnd base rates'!H$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D51*'fnd base rates'!I$107)\n+($E51*'fnd base rates'!I$108)\n+($F51*'fnd base rates'!I$109)\n+($G51*'fnd base rates'!I$110)\n+($H51*'fnd base rates'!I$111)\n+($I51*'fnd base rates'!I$112)\n+($J51*'fnd base rates'!I$113)\n+($K51*'fnd base rates'!I$114)\n+($M51*'fnd base rates'!I$116)\n+($N51*'fnd base rates'!I$117)\n+($O51*'fnd base rates'!I$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,9)))\n*$R51","v":401.93},{"$f":"(($D51*'fnd base rates'!J$107)\n+($E51*'fnd base rates'!J$108)\n+($F51*'fnd base rates'!J$109)\n+($G51*'fnd base rates'!J$110)\n+($H51*'fnd base rates'!J$111)\n+($I51*'fnd base rates'!J$112)\n+($J51*'fnd base rates'!J$113)\n+($K51*'fnd base rates'!J$114)\n+($M51*'fnd base rates'!J$116)\n+($N51*'fnd base rates'!J$117)\n+($O51*'fnd base rates'!J$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,10)))\n*$R51","v":541.41},{"$f":"(($D51*'fnd base rates'!K$107)\n+($E51*'fnd base rates'!K$108)\n+($F51*'fnd base rates'!K$109)\n+($G51*'fnd base rates'!K$110)\n+($H51*'fnd base rates'!K$111)\n+($I51*'fnd base rates'!K$112)\n+($J51*'fnd base rates'!K$113)\n+($K51*'fnd base rates'!K$114)\n+($M51*'fnd base rates'!K$116)\n+($N51*'fnd base rates'!K$117)\n+($O51*'fnd base rates'!K$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,11)))\n*$R51","v":1083.077188},{"$f":"(($D51*'fnd base rates'!L$107)\n+($E51*'fnd base rates'!L$108)\n+($F51*'fnd base rates'!L$109)\n+($G51*'fnd base rates'!L$110)\n+($H51*'fnd base rates'!L$111)\n+($I51*'fnd base rates'!L$112)\n+($J51*'fnd base rates'!L$113)\n+($K51*'fnd base rates'!L$114)\n+($M51*'fnd base rates'!L$116)\n+($N51*'fnd base rates'!L$117)\n+($O51*'fnd base rates'!L$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D51*'fnd base rates'!M$107)\n+($E51*'fnd base rates'!M$108)\n+($F51*'fnd base rates'!M$109)\n+($G51*'fnd base rates'!M$110)\n+($H51*'fnd base rates'!M$111)\n+($I51*'fnd base rates'!M$112)\n+($J51*'fnd base rates'!M$113)\n+($K51*'fnd base rates'!M$114)\n+($M51*'fnd base rates'!M$116)\n+($N51*'fnd base rates'!M$117)\n+($O51*'fnd base rates'!M$118)\n+($P51*VLOOKUP($S51+12,rate_basefnd,13)))","v":0},10765.593957999999,null,413114683,"413","114","683",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[413,413114717,"FOUR RIVERS",{"$f":"'fnd enro'!D52","v":0},{"$f":"'fnd enro'!E52","v":0},{"$f":"'fnd enro'!F52","v":0},{"$f":"'fnd enro'!G52","v":0},{"$f":"'fnd enro'!H52","v":13},{"$f":"'fnd enro'!I52","v":31},{"$f":"'fnd enro'!J52","v":0},{"$f":"'fnd enro'!K52","v":1.6676},{"$f":"'fnd enro'!L52","v":0},{"$f":"'fnd enro'!M52+'fnd enro'!N52","v":0},{"$f":"'fnd enro'!O52","v":0},{"$f":"'fnd enro'!P52","v":0},{"$f":"'fnd enro'!Q52","v":17},{"$f":"'fnd enro'!S52","v":44},1,{"$f":"VALUE('fnd enro'!R52)","v":8},null,{"$f":"(($D52*'fnd base rates'!C$107)\n+($E52*'fnd base rates'!C$108)\n+($F52*'fnd base rates'!C$109)\n+($G52*'fnd base rates'!C$110)\n+($H52*'fnd base rates'!C$111)\n+($I52*'fnd base rates'!C$112)\n+($J52*'fnd base rates'!C$113)\n+($K52*'fnd base rates'!C$114)\n+($M52*'fnd base rates'!C$116)\n+($N52*'fnd base rates'!C$117)\n+($O52*'fnd base rates'!C$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,3)))\n*$R52","v":23221.971556},{"$f":"(($D52*'fnd base rates'!D$107)\n+($E52*'fnd base rates'!D$108)\n+($F52*'fnd base rates'!D$109)\n+($G52*'fnd base rates'!D$110)\n+($H52*'fnd base rates'!D$111)\n+($I52*'fnd base rates'!D$112)\n+($J52*'fnd base rates'!D$113)\n+($K52*'fnd base rates'!D$114)\n+($M52*'fnd base rates'!D$116)\n+($N52*'fnd base rates'!D$117)\n+($O52*'fnd base rates'!D$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,4)))\n*$R52","v":36661.460000000006},{"$f":"(($D52*'fnd base rates'!E$107)\n+($E52*'fnd base rates'!E$108)\n+($F52*'fnd base rates'!E$109)\n+($G52*'fnd base rates'!E$110)\n+($H52*'fnd base rates'!E$111)\n+($I52*'fnd base rates'!E$112)\n+($J52*'fnd base rates'!E$113)\n+($K52*'fnd base rates'!E$114)\n+($M52*'fnd base rates'!E$116)\n+($N52*'fnd base rates'!E$117)\n+($O52*'fnd base rates'!E$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,5)))\n*$R52","v":233643.349812},{"$f":"(($D52*'fnd base rates'!F$107)\n+($E52*'fnd base rates'!F$108)\n+($F52*'fnd base rates'!F$109)\n+($G52*'fnd base rates'!F$110)\n+($H52*'fnd base rates'!F$111)\n+($I52*'fnd base rates'!F$112)\n+($J52*'fnd base rates'!F$113)\n+($K52*'fnd base rates'!F$114)\n+($M52*'fnd base rates'!F$116)\n+($N52*'fnd base rates'!F$117)\n+($O52*'fnd base rates'!F$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,6)))\n*$R52","v":37892.533044000003},{"$f":"(($D52*'fnd base rates'!G$107)\n+($E52*'fnd base rates'!G$108)\n+($F52*'fnd base rates'!G$109)\n+($G52*'fnd base rates'!G$110)\n+($H52*'fnd base rates'!G$111)\n+($I52*'fnd base rates'!G$112)\n+($J52*'fnd base rates'!G$113)\n+($K52*'fnd base rates'!G$114)\n+($M52*'fnd base rates'!G$116)\n+($N52*'fnd base rates'!G$117)\n+($O52*'fnd base rates'!G$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,7)))\n*$R52","v":9165.5998639999998},{"$f":"(($D52*'fnd base rates'!H$107)\n+($E52*'fnd base rates'!H$108)\n+($F52*'fnd base rates'!H$109)\n+($G52*'fnd base rates'!H$110)\n+($H52*'fnd base rates'!H$111)\n+($I52*'fnd base rates'!H$112)\n+($J52*'fnd base rates'!H$113)\n+($K52*'fnd base rates'!H$114)\n+($M52*'fnd base rates'!H$116)\n+($N52*'fnd base rates'!H$117)\n+($O52*'fnd base rates'!H$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,8)))","v":30988.26108},{"$f":"(($D52*'fnd base rates'!I$107)\n+($E52*'fnd base rates'!I$108)\n+($F52*'fnd base rates'!I$109)\n+($G52*'fnd base rates'!I$110)\n+($H52*'fnd base rates'!I$111)\n+($I52*'fnd base rates'!I$112)\n+($J52*'fnd base rates'!I$113)\n+($K52*'fnd base rates'!I$114)\n+($M52*'fnd base rates'!I$116)\n+($N52*'fnd base rates'!I$117)\n+($O52*'fnd base rates'!I$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,9)))\n*$R52","v":18563.260000000002},{"$f":"(($D52*'fnd base rates'!J$107)\n+($E52*'fnd base rates'!J$108)\n+($F52*'fnd base rates'!J$109)\n+($G52*'fnd base rates'!J$110)\n+($H52*'fnd base rates'!J$111)\n+($I52*'fnd base rates'!J$112)\n+($J52*'fnd base rates'!J$113)\n+($K52*'fnd base rates'!J$114)\n+($M52*'fnd base rates'!J$116)\n+($N52*'fnd base rates'!J$117)\n+($O52*'fnd base rates'!J$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,10)))\n*$R52","v":29891.65},{"$f":"(($D52*'fnd base rates'!K$107)\n+($E52*'fnd base rates'!K$108)\n+($F52*'fnd base rates'!K$109)\n+($G52*'fnd base rates'!K$110)\n+($H52*'fnd base rates'!K$111)\n+($I52*'fnd base rates'!K$112)\n+($J52*'fnd base rates'!K$113)\n+($K52*'fnd base rates'!K$114)\n+($M52*'fnd base rates'!K$116)\n+($N52*'fnd base rates'!K$117)\n+($O52*'fnd base rates'!K$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,11)))\n*$R52","v":48049.166271999995},{"$f":"(($D52*'fnd base rates'!L$107)\n+($E52*'fnd base rates'!L$108)\n+($F52*'fnd base rates'!L$109)\n+($G52*'fnd base rates'!L$110)\n+($H52*'fnd base rates'!L$111)\n+($I52*'fnd base rates'!L$112)\n+($J52*'fnd base rates'!L$113)\n+($K52*'fnd base rates'!L$114)\n+($M52*'fnd base rates'!L$116)\n+($N52*'fnd base rates'!L$117)\n+($O52*'fnd base rates'!L$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,12)))","v":58254.592523999992},{"$f":"(($D52*'fnd base rates'!M$107)\n+($E52*'fnd base rates'!M$108)\n+($F52*'fnd base rates'!M$109)\n+($G52*'fnd base rates'!M$110)\n+($H52*'fnd base rates'!M$111)\n+($I52*'fnd base rates'!M$112)\n+($J52*'fnd base rates'!M$113)\n+($K52*'fnd base rates'!M$114)\n+($M52*'fnd base rates'!M$116)\n+($N52*'fnd base rates'!M$117)\n+($O52*'fnd base rates'!M$118)\n+($P52*VLOOKUP($S52+12,rate_basefnd,13)))","v":0},526331.84415200003,null,413114717,"413","114","717",1,44,526331.84415200003,11962,0,11962,null,null,null,null,null,12004,13,12017,-55,11962,0,11962]
[413,413114750,"FOUR RIVERS",{"$f":"'fnd enro'!D53","v":0},{"$f":"'fnd enro'!E53","v":0},{"$f":"'fnd enro'!F53","v":0},{"$f":"'fnd enro'!G53","v":0},{"$f":"'fnd enro'!H53","v":6},{"$f":"'fnd enro'!I53","v":16},{"$f":"'fnd enro'!J53","v":0},{"$f":"'fnd enro'!K53","v":0.83379999999999999},{"$f":"'fnd enro'!L53","v":0},{"$f":"'fnd enro'!M53+'fnd enro'!N53","v":0},{"$f":"'fnd enro'!O53","v":0},{"$f":"'fnd enro'!P53","v":0},{"$f":"'fnd enro'!Q53","v":3},{"$f":"'fnd enro'!S53","v":22},1,{"$f":"VALUE('fnd enro'!R53)","v":6},null,{"$f":"(($D53*'fnd base rates'!C$107)\n+($E53*'fnd base rates'!C$108)\n+($F53*'fnd base rates'!C$109)\n+($G53*'fnd base rates'!C$110)\n+($H53*'fnd base rates'!C$111)\n+($I53*'fnd base rates'!C$112)\n+($J53*'fnd base rates'!C$113)\n+($K53*'fnd base rates'!C$114)\n+($M53*'fnd base rates'!C$116)\n+($N53*'fnd base rates'!C$117)\n+($O53*'fnd base rates'!C$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,3)))\n*$R53","v":11268.415778000001},{"$f":"(($D53*'fnd base rates'!D$107)\n+($E53*'fnd base rates'!D$108)\n+($F53*'fnd base rates'!D$109)\n+($G53*'fnd base rates'!D$110)\n+($H53*'fnd base rates'!D$111)\n+($I53*'fnd base rates'!D$112)\n+($J53*'fnd base rates'!D$113)\n+($K53*'fnd base rates'!D$114)\n+($M53*'fnd base rates'!D$116)\n+($N53*'fnd base rates'!D$117)\n+($O53*'fnd base rates'!D$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,4)))\n*$R53","v":16707.54},{"$f":"(($D53*'fnd base rates'!E$107)\n+($E53*'fnd base rates'!E$108)\n+($F53*'fnd base rates'!E$109)\n+($G53*'fnd base rates'!E$110)\n+($H53*'fnd base rates'!E$111)\n+($I53*'fnd base rates'!E$112)\n+($J53*'fnd base rates'!E$113)\n+($K53*'fnd base rates'!E$114)\n+($M53*'fnd base rates'!E$116)\n+($N53*'fnd base rates'!E$117)\n+($O53*'fnd base rates'!E$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,5)))\n*$R53","v":101662.15990600002},{"$f":"(($D53*'fnd base rates'!F$107)\n+($E53*'fnd base rates'!F$108)\n+($F53*'fnd base rates'!F$109)\n+($G53*'fnd base rates'!F$110)\n+($H53*'fnd base rates'!F$111)\n+($I53*'fnd base rates'!F$112)\n+($J53*'fnd base rates'!F$113)\n+($K53*'fnd base rates'!F$114)\n+($M53*'fnd base rates'!F$116)\n+($N53*'fnd base rates'!F$117)\n+($O53*'fnd base rates'!F$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,6)))\n*$R53","v":18895.081522},{"$f":"(($D53*'fnd base rates'!G$107)\n+($E53*'fnd base rates'!G$108)\n+($F53*'fnd base rates'!G$109)\n+($G53*'fnd base rates'!G$110)\n+($H53*'fnd base rates'!G$111)\n+($I53*'fnd base rates'!G$112)\n+($J53*'fnd base rates'!G$113)\n+($K53*'fnd base rates'!G$114)\n+($M53*'fnd base rates'!G$116)\n+($N53*'fnd base rates'!G$117)\n+($O53*'fnd base rates'!G$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,7)))\n*$R53","v":3811.9849319999998},{"$f":"(($D53*'fnd base rates'!H$107)\n+($E53*'fnd base rates'!H$108)\n+($F53*'fnd base rates'!H$109)\n+($G53*'fnd base rates'!H$110)\n+($H53*'fnd base rates'!H$111)\n+($I53*'fnd base rates'!H$112)\n+($J53*'fnd base rates'!H$113)\n+($K53*'fnd base rates'!H$114)\n+($M53*'fnd base rates'!H$116)\n+($N53*'fnd base rates'!H$117)\n+($O53*'fnd base rates'!H$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,8)))","v":15520.01554},{"$f":"(($D53*'fnd base rates'!I$107)\n+($E53*'fnd base rates'!I$108)\n+($F53*'fnd base rates'!I$109)\n+($G53*'fnd base rates'!I$110)\n+($H53*'fnd base rates'!I$111)\n+($I53*'fnd base rates'!I$112)\n+($J53*'fnd base rates'!I$113)\n+($K53*'fnd base rates'!I$114)\n+($M53*'fnd base rates'!I$116)\n+($N53*'fnd base rates'!I$117)\n+($O53*'fnd base rates'!I$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,9)))\n*$R53","v":8680.6999999999989},{"$f":"(($D53*'fnd base rates'!J$107)\n+($E53*'fnd base rates'!J$108)\n+($F53*'fnd base rates'!J$109)\n+($G53*'fnd base rates'!J$110)\n+($H53*'fnd base rates'!J$111)\n+($I53*'fnd base rates'!J$112)\n+($J53*'fnd base rates'!J$113)\n+($K53*'fnd base rates'!J$114)\n+($M53*'fnd base rates'!J$116)\n+($N53*'fnd base rates'!J$117)\n+($O53*'fnd base rates'!J$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,10)))\n*$R53","v":11765.22},{"$f":"(($D53*'fnd base rates'!K$107)\n+($E53*'fnd base rates'!K$108)\n+($F53*'fnd base rates'!K$109)\n+($G53*'fnd base rates'!K$110)\n+($H53*'fnd base rates'!K$111)\n+($I53*'fnd base rates'!K$112)\n+($J53*'fnd base rates'!K$113)\n+($K53*'fnd base rates'!K$114)\n+($M53*'fnd base rates'!K$116)\n+($N53*'fnd base rates'!K$117)\n+($O53*'fnd base rates'!K$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,11)))\n*$R53","v":24009.438136000001},{"$f":"(($D53*'fnd base rates'!L$107)\n+($E53*'fnd base rates'!L$108)\n+($F53*'fnd base rates'!L$109)\n+($G53*'fnd base rates'!L$110)\n+($H53*'fnd base rates'!L$111)\n+($I53*'fnd base rates'!L$112)\n+($J53*'fnd base rates'!L$113)\n+($K53*'fnd base rates'!L$114)\n+($M53*'fnd base rates'!L$116)\n+($N53*'fnd base rates'!L$117)\n+($O53*'fnd base rates'!L$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,12)))","v":26512.321261999998},{"$f":"(($D53*'fnd base rates'!M$107)\n+($E53*'fnd base rates'!M$108)\n+($F53*'fnd base rates'!M$109)\n+($G53*'fnd base rates'!M$110)\n+($H53*'fnd base rates'!M$111)\n+($I53*'fnd base rates'!M$112)\n+($J53*'fnd base rates'!M$113)\n+($K53*'fnd base rates'!M$114)\n+($M53*'fnd base rates'!M$116)\n+($N53*'fnd base rates'!M$117)\n+($O53*'fnd base rates'!M$118)\n+($P53*VLOOKUP($S53+12,rate_basefnd,13)))","v":0},238832.87707600003,null,413114750,"413","114","750",1,22,238832.87707600003,10856,0,10856,null,null,null,null,null,11517,6,11523,-653,10870,-14,10856]
[413,413114755,"FOUR RIVERS",{"$f":"'fnd enro'!D54","v":0},{"$f":"'fnd enro'!E54","v":0},{"$f":"'fnd enro'!F54","v":0},{"$f":"'fnd enro'!G54","v":0},{"$f":"'fnd enro'!H54","v":4},{"$f":"'fnd enro'!I54","v":1},{"$f":"'fnd enro'!J54","v":0},{"$f":"'fnd enro'!K54","v":0.1895},{"$f":"'fnd enro'!L54","v":0},{"$f":"'fnd enro'!M54+'fnd enro'!N54","v":0},{"$f":"'fnd enro'!O54","v":0},{"$f":"'fnd enro'!P54","v":0},{"$f":"'fnd enro'!Q54","v":2},{"$f":"'fnd enro'!S54","v":5},1,{"$f":"VALUE('fnd enro'!R54)","v":9},null,{"$f":"(($D54*'fnd base rates'!C$107)\n+($E54*'fnd base rates'!C$108)\n+($F54*'fnd base rates'!C$109)\n+($G54*'fnd base rates'!C$110)\n+($H54*'fnd base rates'!C$111)\n+($I54*'fnd base rates'!C$112)\n+($J54*'fnd base rates'!C$113)\n+($K54*'fnd base rates'!C$114)\n+($M54*'fnd base rates'!C$116)\n+($N54*'fnd base rates'!C$117)\n+($O54*'fnd base rates'!C$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,3)))\n*$R54","v":2645.7644950000004},{"$f":"(($D54*'fnd base rates'!D$107)\n+($E54*'fnd base rates'!D$108)\n+($F54*'fnd base rates'!D$109)\n+($G54*'fnd base rates'!D$110)\n+($H54*'fnd base rates'!D$111)\n+($I54*'fnd base rates'!D$112)\n+($J54*'fnd base rates'!D$113)\n+($K54*'fnd base rates'!D$114)\n+($M54*'fnd base rates'!D$116)\n+($N54*'fnd base rates'!D$117)\n+($O54*'fnd base rates'!D$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,4)))\n*$R54","v":4198.79},{"$f":"(($D54*'fnd base rates'!E$107)\n+($E54*'fnd base rates'!E$108)\n+($F54*'fnd base rates'!E$109)\n+($G54*'fnd base rates'!E$110)\n+($H54*'fnd base rates'!E$111)\n+($I54*'fnd base rates'!E$112)\n+($J54*'fnd base rates'!E$113)\n+($K54*'fnd base rates'!E$114)\n+($M54*'fnd base rates'!E$116)\n+($N54*'fnd base rates'!E$117)\n+($O54*'fnd base rates'!E$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,5)))\n*$R54","v":23411.558615000002},{"$f":"(($D54*'fnd base rates'!F$107)\n+($E54*'fnd base rates'!F$108)\n+($F54*'fnd base rates'!F$109)\n+($G54*'fnd base rates'!F$110)\n+($H54*'fnd base rates'!F$111)\n+($I54*'fnd base rates'!F$112)\n+($J54*'fnd base rates'!F$113)\n+($K54*'fnd base rates'!F$114)\n+($M54*'fnd base rates'!F$116)\n+($N54*'fnd base rates'!F$117)\n+($O54*'fnd base rates'!F$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,6)))\n*$R54","v":4564.2212550000004},{"$f":"(($D54*'fnd base rates'!G$107)\n+($E54*'fnd base rates'!G$108)\n+($F54*'fnd base rates'!G$109)\n+($G54*'fnd base rates'!G$110)\n+($H54*'fnd base rates'!G$111)\n+($I54*'fnd base rates'!G$112)\n+($J54*'fnd base rates'!G$113)\n+($K54*'fnd base rates'!G$114)\n+($M54*'fnd base rates'!G$116)\n+($N54*'fnd base rates'!G$117)\n+($O54*'fnd base rates'!G$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,7)))\n*$R54","v":1067.9170300000001},{"$f":"(($D54*'fnd base rates'!H$107)\n+($E54*'fnd base rates'!H$108)\n+($F54*'fnd base rates'!H$109)\n+($G54*'fnd base rates'!H$110)\n+($H54*'fnd base rates'!H$111)\n+($I54*'fnd base rates'!H$112)\n+($J54*'fnd base rates'!H$113)\n+($K54*'fnd base rates'!H$114)\n+($M54*'fnd base rates'!H$116)\n+($N54*'fnd base rates'!H$117)\n+($O54*'fnd base rates'!H$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,8)))","v":2798.5253500000003},{"$f":"(($D54*'fnd base rates'!I$107)\n+($E54*'fnd base rates'!I$108)\n+($F54*'fnd base rates'!I$109)\n+($G54*'fnd base rates'!I$110)\n+($H54*'fnd base rates'!I$111)\n+($I54*'fnd base rates'!I$112)\n+($J54*'fnd base rates'!I$113)\n+($K54*'fnd base rates'!I$114)\n+($M54*'fnd base rates'!I$116)\n+($N54*'fnd base rates'!I$117)\n+($O54*'fnd base rates'!I$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,9)))\n*$R54","v":1917.33},{"$f":"(($D54*'fnd base rates'!J$107)\n+($E54*'fnd base rates'!J$108)\n+($F54*'fnd base rates'!J$109)\n+($G54*'fnd base rates'!J$110)\n+($H54*'fnd base rates'!J$111)\n+($I54*'fnd base rates'!J$112)\n+($J54*'fnd base rates'!J$113)\n+($K54*'fnd base rates'!J$114)\n+($M54*'fnd base rates'!J$116)\n+($N54*'fnd base rates'!J$117)\n+($O54*'fnd base rates'!J$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,10)))\n*$R54","v":2690.4700000000003},{"$f":"(($D54*'fnd base rates'!K$107)\n+($E54*'fnd base rates'!K$108)\n+($F54*'fnd base rates'!K$109)\n+($G54*'fnd base rates'!K$110)\n+($H54*'fnd base rates'!K$111)\n+($I54*'fnd base rates'!K$112)\n+($J54*'fnd base rates'!K$113)\n+($K54*'fnd base rates'!K$114)\n+($M54*'fnd base rates'!K$116)\n+($N54*'fnd base rates'!K$117)\n+($O54*'fnd base rates'!K$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,11)))\n*$R54","v":5536.54594},{"$f":"(($D54*'fnd base rates'!L$107)\n+($E54*'fnd base rates'!L$108)\n+($F54*'fnd base rates'!L$109)\n+($G54*'fnd base rates'!L$110)\n+($H54*'fnd base rates'!L$111)\n+($I54*'fnd base rates'!L$112)\n+($J54*'fnd base rates'!L$113)\n+($K54*'fnd base rates'!L$114)\n+($M54*'fnd base rates'!L$116)\n+($N54*'fnd base rates'!L$117)\n+($O54*'fnd base rates'!L$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,12)))","v":6933.767104999999},{"$f":"(($D54*'fnd base rates'!M$107)\n+($E54*'fnd base rates'!M$108)\n+($F54*'fnd base rates'!M$109)\n+($G54*'fnd base rates'!M$110)\n+($H54*'fnd base rates'!M$111)\n+($I54*'fnd base rates'!M$112)\n+($J54*'fnd base rates'!M$113)\n+($K54*'fnd base rates'!M$114)\n+($M54*'fnd base rates'!M$116)\n+($N54*'fnd base rates'!M$117)\n+($O54*'fnd base rates'!M$118)\n+($P54*VLOOKUP($S54+12,rate_basefnd,13)))","v":0},55764.889790000008,null,413114755,"413","114","755",1,5,55764.889790000008,11153,0,11153,null,null,null,null,null,11249,25,11274,-121,11153,0,11153]
[414,414603098,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D55","v":0},{"$f":"'fnd enro'!E55","v":0},{"$f":"'fnd enro'!F55","v":0},{"$f":"'fnd enro'!G55","v":0},{"$f":"'fnd enro'!H55","v":2},{"$f":"'fnd enro'!I55","v":1},{"$f":"'fnd enro'!J55","v":0},{"$f":"'fnd enro'!K55","v":0.1137},{"$f":"'fnd enro'!L55","v":0},{"$f":"'fnd enro'!M55+'fnd enro'!N55","v":0},{"$f":"'fnd enro'!O55","v":0},{"$f":"'fnd enro'!P55","v":0},{"$f":"'fnd enro'!Q55","v":1},{"$f":"'fnd enro'!S55","v":3},1,{"$f":"VALUE('fnd enro'!R55)","v":7},null,{"$f":"(($D55*'fnd base rates'!C$107)\n+($E55*'fnd base rates'!C$108)\n+($F55*'fnd base rates'!C$109)\n+($G55*'fnd base rates'!C$110)\n+($H55*'fnd base rates'!C$111)\n+($I55*'fnd base rates'!C$112)\n+($J55*'fnd base rates'!C$113)\n+($K55*'fnd base rates'!C$114)\n+($M55*'fnd base rates'!C$116)\n+($N55*'fnd base rates'!C$117)\n+($O55*'fnd base rates'!C$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,3)))\n*$R55","v":1572.266697},{"$f":"(($D55*'fnd base rates'!D$107)\n+($E55*'fnd base rates'!D$108)\n+($F55*'fnd base rates'!D$109)\n+($G55*'fnd base rates'!D$110)\n+($H55*'fnd base rates'!D$111)\n+($I55*'fnd base rates'!D$112)\n+($J55*'fnd base rates'!D$113)\n+($K55*'fnd base rates'!D$114)\n+($M55*'fnd base rates'!D$116)\n+($N55*'fnd base rates'!D$117)\n+($O55*'fnd base rates'!D$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,4)))\n*$R55","v":2447.2800000000002},{"$f":"(($D55*'fnd base rates'!E$107)\n+($E55*'fnd base rates'!E$108)\n+($F55*'fnd base rates'!E$109)\n+($G55*'fnd base rates'!E$110)\n+($H55*'fnd base rates'!E$111)\n+($I55*'fnd base rates'!E$112)\n+($J55*'fnd base rates'!E$113)\n+($K55*'fnd base rates'!E$114)\n+($M55*'fnd base rates'!E$116)\n+($N55*'fnd base rates'!E$117)\n+($O55*'fnd base rates'!E$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,5)))\n*$R55","v":13892.493169000001},{"$f":"(($D55*'fnd base rates'!F$107)\n+($E55*'fnd base rates'!F$108)\n+($F55*'fnd base rates'!F$109)\n+($G55*'fnd base rates'!F$110)\n+($H55*'fnd base rates'!F$111)\n+($I55*'fnd base rates'!F$112)\n+($J55*'fnd base rates'!F$113)\n+($K55*'fnd base rates'!F$114)\n+($M55*'fnd base rates'!F$116)\n+($N55*'fnd base rates'!F$117)\n+($O55*'fnd base rates'!F$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,6)))\n*$R55","v":2697.5847530000001},{"$f":"(($D55*'fnd base rates'!G$107)\n+($E55*'fnd base rates'!G$108)\n+($F55*'fnd base rates'!G$109)\n+($G55*'fnd base rates'!G$110)\n+($H55*'fnd base rates'!G$111)\n+($I55*'fnd base rates'!G$112)\n+($J55*'fnd base rates'!G$113)\n+($K55*'fnd base rates'!G$114)\n+($M55*'fnd base rates'!G$116)\n+($N55*'fnd base rates'!G$117)\n+($O55*'fnd base rates'!G$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,7)))\n*$R55","v":604.94021799999996},{"$f":"(($D55*'fnd base rates'!H$107)\n+($E55*'fnd base rates'!H$108)\n+($F55*'fnd base rates'!H$109)\n+($G55*'fnd base rates'!H$110)\n+($H55*'fnd base rates'!H$111)\n+($I55*'fnd base rates'!H$112)\n+($J55*'fnd base rates'!H$113)\n+($K55*'fnd base rates'!H$114)\n+($M55*'fnd base rates'!H$116)\n+($N55*'fnd base rates'!H$117)\n+($O55*'fnd base rates'!H$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,8)))","v":1788.88121},{"$f":"(($D55*'fnd base rates'!I$107)\n+($E55*'fnd base rates'!I$108)\n+($F55*'fnd base rates'!I$109)\n+($G55*'fnd base rates'!I$110)\n+($H55*'fnd base rates'!I$111)\n+($I55*'fnd base rates'!I$112)\n+($J55*'fnd base rates'!I$113)\n+($K55*'fnd base rates'!I$114)\n+($M55*'fnd base rates'!I$116)\n+($N55*'fnd base rates'!I$117)\n+($O55*'fnd base rates'!I$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,9)))\n*$R55","v":1154.46},{"$f":"(($D55*'fnd base rates'!J$107)\n+($E55*'fnd base rates'!J$108)\n+($F55*'fnd base rates'!J$109)\n+($G55*'fnd base rates'!J$110)\n+($H55*'fnd base rates'!J$111)\n+($I55*'fnd base rates'!J$112)\n+($J55*'fnd base rates'!J$113)\n+($K55*'fnd base rates'!J$114)\n+($M55*'fnd base rates'!J$116)\n+($N55*'fnd base rates'!J$117)\n+($O55*'fnd base rates'!J$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,10)))\n*$R55","v":1589.0700000000002},{"$f":"(($D55*'fnd base rates'!K$107)\n+($E55*'fnd base rates'!K$108)\n+($F55*'fnd base rates'!K$109)\n+($G55*'fnd base rates'!K$110)\n+($H55*'fnd base rates'!K$111)\n+($I55*'fnd base rates'!K$112)\n+($J55*'fnd base rates'!K$113)\n+($K55*'fnd base rates'!K$114)\n+($M55*'fnd base rates'!K$116)\n+($N55*'fnd base rates'!K$117)\n+($O55*'fnd base rates'!K$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,11)))\n*$R55","v":3309.8115640000001},{"$f":"(($D55*'fnd base rates'!L$107)\n+($E55*'fnd base rates'!L$108)\n+($F55*'fnd base rates'!L$109)\n+($G55*'fnd base rates'!L$110)\n+($H55*'fnd base rates'!L$111)\n+($I55*'fnd base rates'!L$112)\n+($J55*'fnd base rates'!L$113)\n+($K55*'fnd base rates'!L$114)\n+($M55*'fnd base rates'!L$116)\n+($N55*'fnd base rates'!L$117)\n+($O55*'fnd base rates'!L$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,12)))","v":4005.0042630000003},{"$f":"(($D55*'fnd base rates'!M$107)\n+($E55*'fnd base rates'!M$108)\n+($F55*'fnd base rates'!M$109)\n+($G55*'fnd base rates'!M$110)\n+($H55*'fnd base rates'!M$111)\n+($I55*'fnd base rates'!M$112)\n+($J55*'fnd base rates'!M$113)\n+($K55*'fnd base rates'!M$114)\n+($M55*'fnd base rates'!M$116)\n+($N55*'fnd base rates'!M$117)\n+($O55*'fnd base rates'!M$118)\n+($P55*VLOOKUP($S55+12,rate_basefnd,13)))","v":0},33061.791874000002,null,414603098,"414","603","098",1,3,33061.791874000002,11021,0,11021,null,null,null,null,null,11109,12,11121,-134,10987,34,11021]
[414,414603152,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D56","v":0},{"$f":"'fnd enro'!E56","v":0},{"$f":"'fnd enro'!F56","v":0},{"$f":"'fnd enro'!G56","v":0},{"$f":"'fnd enro'!H56","v":0},{"$f":"'fnd enro'!I56","v":1},{"$f":"'fnd enro'!J56","v":0},{"$f":"'fnd enro'!K56","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L56","v":0},{"$f":"'fnd enro'!M56+'fnd enro'!N56","v":0},{"$f":"'fnd enro'!O56","v":0},{"$f":"'fnd enro'!P56","v":0},{"$f":"'fnd enro'!Q56","v":0},{"$f":"'fnd enro'!S56","v":1},1,{"$f":"VALUE('fnd enro'!R56)","v":4},null,{"$f":"(($D56*'fnd base rates'!C$107)\n+($E56*'fnd base rates'!C$108)\n+($F56*'fnd base rates'!C$109)\n+($G56*'fnd base rates'!C$110)\n+($H56*'fnd base rates'!C$111)\n+($I56*'fnd base rates'!C$112)\n+($J56*'fnd base rates'!C$113)\n+($K56*'fnd base rates'!C$114)\n+($M56*'fnd base rates'!C$116)\n+($N56*'fnd base rates'!C$117)\n+($O56*'fnd base rates'!C$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,3)))\n*$R56","v":504.28889900000001},{"$f":"(($D56*'fnd base rates'!D$107)\n+($E56*'fnd base rates'!D$108)\n+($F56*'fnd base rates'!D$109)\n+($G56*'fnd base rates'!D$110)\n+($H56*'fnd base rates'!D$111)\n+($I56*'fnd base rates'!D$112)\n+($J56*'fnd base rates'!D$113)\n+($K56*'fnd base rates'!D$114)\n+($M56*'fnd base rates'!D$116)\n+($N56*'fnd base rates'!D$117)\n+($O56*'fnd base rates'!D$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,4)))\n*$R56","v":721.95},{"$f":"(($D56*'fnd base rates'!E$107)\n+($E56*'fnd base rates'!E$108)\n+($F56*'fnd base rates'!E$109)\n+($G56*'fnd base rates'!E$110)\n+($H56*'fnd base rates'!E$111)\n+($I56*'fnd base rates'!E$112)\n+($J56*'fnd base rates'!E$113)\n+($K56*'fnd base rates'!E$114)\n+($M56*'fnd base rates'!E$116)\n+($N56*'fnd base rates'!E$117)\n+($O56*'fnd base rates'!E$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,5)))\n*$R56","v":4628.9477230000002},{"$f":"(($D56*'fnd base rates'!F$107)\n+($E56*'fnd base rates'!F$108)\n+($F56*'fnd base rates'!F$109)\n+($G56*'fnd base rates'!F$110)\n+($H56*'fnd base rates'!F$111)\n+($I56*'fnd base rates'!F$112)\n+($J56*'fnd base rates'!F$113)\n+($K56*'fnd base rates'!F$114)\n+($M56*'fnd base rates'!F$116)\n+($N56*'fnd base rates'!F$117)\n+($O56*'fnd base rates'!F$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,6)))\n*$R56","v":830.94825100000003},{"$f":"(($D56*'fnd base rates'!G$107)\n+($E56*'fnd base rates'!G$108)\n+($F56*'fnd base rates'!G$109)\n+($G56*'fnd base rates'!G$110)\n+($H56*'fnd base rates'!G$111)\n+($I56*'fnd base rates'!G$112)\n+($J56*'fnd base rates'!G$113)\n+($K56*'fnd base rates'!G$114)\n+($M56*'fnd base rates'!G$116)\n+($N56*'fnd base rates'!G$117)\n+($O56*'fnd base rates'!G$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,7)))\n*$R56","v":154.34340599999999},{"$f":"(($D56*'fnd base rates'!H$107)\n+($E56*'fnd base rates'!H$108)\n+($F56*'fnd base rates'!H$109)\n+($G56*'fnd base rates'!H$110)\n+($H56*'fnd base rates'!H$111)\n+($I56*'fnd base rates'!H$112)\n+($J56*'fnd base rates'!H$113)\n+($K56*'fnd base rates'!H$114)\n+($M56*'fnd base rates'!H$116)\n+($N56*'fnd base rates'!H$117)\n+($O56*'fnd base rates'!H$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D56*'fnd base rates'!I$107)\n+($E56*'fnd base rates'!I$108)\n+($F56*'fnd base rates'!I$109)\n+($G56*'fnd base rates'!I$110)\n+($H56*'fnd base rates'!I$111)\n+($I56*'fnd base rates'!I$112)\n+($J56*'fnd base rates'!I$113)\n+($K56*'fnd base rates'!I$114)\n+($M56*'fnd base rates'!I$116)\n+($N56*'fnd base rates'!I$117)\n+($O56*'fnd base rates'!I$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,9)))\n*$R56","v":401.93},{"$f":"(($D56*'fnd base rates'!J$107)\n+($E56*'fnd base rates'!J$108)\n+($F56*'fnd base rates'!J$109)\n+($G56*'fnd base rates'!J$110)\n+($H56*'fnd base rates'!J$111)\n+($I56*'fnd base rates'!J$112)\n+($J56*'fnd base rates'!J$113)\n+($K56*'fnd base rates'!J$114)\n+($M56*'fnd base rates'!J$116)\n+($N56*'fnd base rates'!J$117)\n+($O56*'fnd base rates'!J$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,10)))\n*$R56","v":541.41},{"$f":"(($D56*'fnd base rates'!K$107)\n+($E56*'fnd base rates'!K$108)\n+($F56*'fnd base rates'!K$109)\n+($G56*'fnd base rates'!K$110)\n+($H56*'fnd base rates'!K$111)\n+($I56*'fnd base rates'!K$112)\n+($J56*'fnd base rates'!K$113)\n+($K56*'fnd base rates'!K$114)\n+($M56*'fnd base rates'!K$116)\n+($N56*'fnd base rates'!K$117)\n+($O56*'fnd base rates'!K$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,11)))\n*$R56","v":1083.077188},{"$f":"(($D56*'fnd base rates'!L$107)\n+($E56*'fnd base rates'!L$108)\n+($F56*'fnd base rates'!L$109)\n+($G56*'fnd base rates'!L$110)\n+($H56*'fnd base rates'!L$111)\n+($I56*'fnd base rates'!L$112)\n+($J56*'fnd base rates'!L$113)\n+($K56*'fnd base rates'!L$114)\n+($M56*'fnd base rates'!L$116)\n+($N56*'fnd base rates'!L$117)\n+($O56*'fnd base rates'!L$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D56*'fnd base rates'!M$107)\n+($E56*'fnd base rates'!M$108)\n+($F56*'fnd base rates'!M$109)\n+($G56*'fnd base rates'!M$110)\n+($H56*'fnd base rates'!M$111)\n+($I56*'fnd base rates'!M$112)\n+($J56*'fnd base rates'!M$113)\n+($K56*'fnd base rates'!M$114)\n+($M56*'fnd base rates'!M$116)\n+($N56*'fnd base rates'!M$117)\n+($O56*'fnd base rates'!M$118)\n+($P56*VLOOKUP($S56+12,rate_basefnd,13)))","v":0},10765.593957999999,null,414603152,"414","603","152",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[414,414603209,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D57","v":0},{"$f":"'fnd enro'!E57","v":0},{"$f":"'fnd enro'!F57","v":0},{"$f":"'fnd enro'!G57","v":0},{"$f":"'fnd enro'!H57","v":40},{"$f":"'fnd enro'!I57","v":33},{"$f":"'fnd enro'!J57","v":0},{"$f":"'fnd enro'!K57","v":2.7667000000000002},{"$f":"'fnd enro'!L57","v":0},{"$f":"'fnd enro'!M57+'fnd enro'!N57","v":0},{"$f":"'fnd enro'!O57","v":0},{"$f":"'fnd enro'!P57","v":0},{"$f":"'fnd enro'!Q57","v":39},{"$f":"'fnd enro'!S57","v":73},1,{"$f":"VALUE('fnd enro'!R57)","v":10},null,{"$f":"(($D57*'fnd base rates'!C$107)\n+($E57*'fnd base rates'!C$108)\n+($F57*'fnd base rates'!C$109)\n+($G57*'fnd base rates'!C$110)\n+($H57*'fnd base rates'!C$111)\n+($I57*'fnd base rates'!C$112)\n+($J57*'fnd base rates'!C$113)\n+($K57*'fnd base rates'!C$114)\n+($M57*'fnd base rates'!C$116)\n+($N57*'fnd base rates'!C$117)\n+($O57*'fnd base rates'!C$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,3)))\n*$R57","v":39291.149626999999},{"$f":"(($D57*'fnd base rates'!D$107)\n+($E57*'fnd base rates'!D$108)\n+($F57*'fnd base rates'!D$109)\n+($G57*'fnd base rates'!D$110)\n+($H57*'fnd base rates'!D$111)\n+($I57*'fnd base rates'!D$112)\n+($J57*'fnd base rates'!D$113)\n+($K57*'fnd base rates'!D$114)\n+($M57*'fnd base rates'!D$116)\n+($N57*'fnd base rates'!D$117)\n+($O57*'fnd base rates'!D$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,4)))\n*$R57","v":64443.69},{"$f":"(($D57*'fnd base rates'!E$107)\n+($E57*'fnd base rates'!E$108)\n+($F57*'fnd base rates'!E$109)\n+($G57*'fnd base rates'!E$110)\n+($H57*'fnd base rates'!E$111)\n+($I57*'fnd base rates'!E$112)\n+($J57*'fnd base rates'!E$113)\n+($K57*'fnd base rates'!E$114)\n+($M57*'fnd base rates'!E$116)\n+($N57*'fnd base rates'!E$117)\n+($O57*'fnd base rates'!E$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,5)))\n*$R57","v":397699.02377900004},{"$f":"(($D57*'fnd base rates'!F$107)\n+($E57*'fnd base rates'!F$108)\n+($F57*'fnd base rates'!F$109)\n+($G57*'fnd base rates'!F$110)\n+($H57*'fnd base rates'!F$111)\n+($I57*'fnd base rates'!F$112)\n+($J57*'fnd base rates'!F$113)\n+($K57*'fnd base rates'!F$114)\n+($M57*'fnd base rates'!F$116)\n+($N57*'fnd base rates'!F$117)\n+($O57*'fnd base rates'!F$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,6)))\n*$R57","v":64754.022322999997},{"$f":"(($D57*'fnd base rates'!G$107)\n+($E57*'fnd base rates'!G$108)\n+($F57*'fnd base rates'!G$109)\n+($G57*'fnd base rates'!G$110)\n+($H57*'fnd base rates'!G$111)\n+($I57*'fnd base rates'!G$112)\n+($J57*'fnd base rates'!G$113)\n+($K57*'fnd base rates'!G$114)\n+($M57*'fnd base rates'!G$116)\n+($N57*'fnd base rates'!G$117)\n+($O57*'fnd base rates'!G$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,7)))\n*$R57","v":17000.088638000001},{"$f":"(($D57*'fnd base rates'!H$107)\n+($E57*'fnd base rates'!H$108)\n+($F57*'fnd base rates'!H$109)\n+($G57*'fnd base rates'!H$110)\n+($H57*'fnd base rates'!H$111)\n+($I57*'fnd base rates'!H$112)\n+($J57*'fnd base rates'!H$113)\n+($K57*'fnd base rates'!H$114)\n+($M57*'fnd base rates'!H$116)\n+($N57*'fnd base rates'!H$117)\n+($O57*'fnd base rates'!H$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,8)))","v":46376.346110000006},{"$f":"(($D57*'fnd base rates'!I$107)\n+($E57*'fnd base rates'!I$108)\n+($F57*'fnd base rates'!I$109)\n+($G57*'fnd base rates'!I$110)\n+($H57*'fnd base rates'!I$111)\n+($I57*'fnd base rates'!I$112)\n+($J57*'fnd base rates'!I$113)\n+($K57*'fnd base rates'!I$114)\n+($M57*'fnd base rates'!I$116)\n+($N57*'fnd base rates'!I$117)\n+($O57*'fnd base rates'!I$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,9)))\n*$R57","v":30730.68},{"$f":"(($D57*'fnd base rates'!J$107)\n+($E57*'fnd base rates'!J$108)\n+($F57*'fnd base rates'!J$109)\n+($G57*'fnd base rates'!J$110)\n+($H57*'fnd base rates'!J$111)\n+($I57*'fnd base rates'!J$112)\n+($J57*'fnd base rates'!J$113)\n+($K57*'fnd base rates'!J$114)\n+($M57*'fnd base rates'!J$116)\n+($N57*'fnd base rates'!J$117)\n+($O57*'fnd base rates'!J$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,10)))\n*$R57","v":51375.729999999996},{"$f":"(($D57*'fnd base rates'!K$107)\n+($E57*'fnd base rates'!K$108)\n+($F57*'fnd base rates'!K$109)\n+($G57*'fnd base rates'!K$110)\n+($H57*'fnd base rates'!K$111)\n+($I57*'fnd base rates'!K$112)\n+($J57*'fnd base rates'!K$113)\n+($K57*'fnd base rates'!K$114)\n+($M57*'fnd base rates'!K$116)\n+($N57*'fnd base rates'!K$117)\n+($O57*'fnd base rates'!K$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,11)))\n*$R57","v":80276.234724000009},{"$f":"(($D57*'fnd base rates'!L$107)\n+($E57*'fnd base rates'!L$108)\n+($F57*'fnd base rates'!L$109)\n+($G57*'fnd base rates'!L$110)\n+($H57*'fnd base rates'!L$111)\n+($I57*'fnd base rates'!L$112)\n+($J57*'fnd base rates'!L$113)\n+($K57*'fnd base rates'!L$114)\n+($M57*'fnd base rates'!L$116)\n+($N57*'fnd base rates'!L$117)\n+($O57*'fnd base rates'!L$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,12)))","v":104281.373733},{"$f":"(($D57*'fnd base rates'!M$107)\n+($E57*'fnd base rates'!M$108)\n+($F57*'fnd base rates'!M$109)\n+($G57*'fnd base rates'!M$110)\n+($H57*'fnd base rates'!M$111)\n+($I57*'fnd base rates'!M$112)\n+($J57*'fnd base rates'!M$113)\n+($K57*'fnd base rates'!M$114)\n+($M57*'fnd base rates'!M$116)\n+($N57*'fnd base rates'!M$117)\n+($O57*'fnd base rates'!M$118)\n+($P57*VLOOKUP($S57+12,rate_basefnd,13)))","v":0},896228.33893400012,null,414603209,"414","603","209",1,73,896228.33893400012,12277,0,12277,null,null,null,null,null,13081,52,13133,-856,12277,0,12277]
[414,414603236,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D58","v":0},{"$f":"'fnd enro'!E58","v":0},{"$f":"'fnd enro'!F58","v":0},{"$f":"'fnd enro'!G58","v":0},{"$f":"'fnd enro'!H58","v":100},{"$f":"'fnd enro'!I58","v":82},{"$f":"'fnd enro'!J58","v":0},{"$f":"'fnd enro'!K58","v":6.8978000000000002},{"$f":"'fnd enro'!L58","v":0},{"$f":"'fnd enro'!M58+'fnd enro'!N58","v":0},{"$f":"'fnd enro'!O58","v":0},{"$f":"'fnd enro'!P58","v":2},{"$f":"'fnd enro'!Q58","v":99},{"$f":"'fnd enro'!S58","v":182},1,{"$f":"VALUE('fnd enro'!R58)","v":10},null,{"$f":"(($D58*'fnd base rates'!C$107)\n+($E58*'fnd base rates'!C$108)\n+($F58*'fnd base rates'!C$109)\n+($G58*'fnd base rates'!C$110)\n+($H58*'fnd base rates'!C$111)\n+($I58*'fnd base rates'!C$112)\n+($J58*'fnd base rates'!C$113)\n+($K58*'fnd base rates'!C$114)\n+($M58*'fnd base rates'!C$116)\n+($N58*'fnd base rates'!C$117)\n+($O58*'fnd base rates'!C$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,3)))\n*$R58","v":98221.139618000016},{"$f":"(($D58*'fnd base rates'!D$107)\n+($E58*'fnd base rates'!D$108)\n+($F58*'fnd base rates'!D$109)\n+($G58*'fnd base rates'!D$110)\n+($H58*'fnd base rates'!D$111)\n+($I58*'fnd base rates'!D$112)\n+($J58*'fnd base rates'!D$113)\n+($K58*'fnd base rates'!D$114)\n+($M58*'fnd base rates'!D$116)\n+($N58*'fnd base rates'!D$117)\n+($O58*'fnd base rates'!D$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,4)))\n*$R58","v":161462.54},{"$f":"(($D58*'fnd base rates'!E$107)\n+($E58*'fnd base rates'!E$108)\n+($F58*'fnd base rates'!E$109)\n+($G58*'fnd base rates'!E$110)\n+($H58*'fnd base rates'!E$111)\n+($I58*'fnd base rates'!E$112)\n+($J58*'fnd base rates'!E$113)\n+($K58*'fnd base rates'!E$114)\n+($M58*'fnd base rates'!E$116)\n+($N58*'fnd base rates'!E$117)\n+($O58*'fnd base rates'!E$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,5)))\n*$R58","v":998180.36558600003},{"$f":"(($D58*'fnd base rates'!F$107)\n+($E58*'fnd base rates'!F$108)\n+($F58*'fnd base rates'!F$109)\n+($G58*'fnd base rates'!F$110)\n+($H58*'fnd base rates'!F$111)\n+($I58*'fnd base rates'!F$112)\n+($J58*'fnd base rates'!F$113)\n+($K58*'fnd base rates'!F$114)\n+($M58*'fnd base rates'!F$116)\n+($N58*'fnd base rates'!F$117)\n+($O58*'fnd base rates'!F$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,6)))\n*$R58","v":161732.281682},{"$f":"(($D58*'fnd base rates'!G$107)\n+($E58*'fnd base rates'!G$108)\n+($F58*'fnd base rates'!G$109)\n+($G58*'fnd base rates'!G$110)\n+($H58*'fnd base rates'!G$111)\n+($I58*'fnd base rates'!G$112)\n+($J58*'fnd base rates'!G$113)\n+($K58*'fnd base rates'!G$114)\n+($M58*'fnd base rates'!G$116)\n+($N58*'fnd base rates'!G$117)\n+($O58*'fnd base rates'!G$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,7)))\n*$R58","v":42711.959891999999},{"$f":"(($D58*'fnd base rates'!H$107)\n+($E58*'fnd base rates'!H$108)\n+($F58*'fnd base rates'!H$109)\n+($G58*'fnd base rates'!H$110)\n+($H58*'fnd base rates'!H$111)\n+($I58*'fnd base rates'!H$112)\n+($J58*'fnd base rates'!H$113)\n+($K58*'fnd base rates'!H$114)\n+($M58*'fnd base rates'!H$116)\n+($N58*'fnd base rates'!H$117)\n+($O58*'fnd base rates'!H$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,8)))","v":115770.70673999999},{"$f":"(($D58*'fnd base rates'!I$107)\n+($E58*'fnd base rates'!I$108)\n+($F58*'fnd base rates'!I$109)\n+($G58*'fnd base rates'!I$110)\n+($H58*'fnd base rates'!I$111)\n+($I58*'fnd base rates'!I$112)\n+($J58*'fnd base rates'!I$113)\n+($K58*'fnd base rates'!I$114)\n+($M58*'fnd base rates'!I$116)\n+($N58*'fnd base rates'!I$117)\n+($O58*'fnd base rates'!I$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,9)))\n*$R58","v":76916.83},{"$f":"(($D58*'fnd base rates'!J$107)\n+($E58*'fnd base rates'!J$108)\n+($F58*'fnd base rates'!J$109)\n+($G58*'fnd base rates'!J$110)\n+($H58*'fnd base rates'!J$111)\n+($I58*'fnd base rates'!J$112)\n+($J58*'fnd base rates'!J$113)\n+($K58*'fnd base rates'!J$114)\n+($M58*'fnd base rates'!J$116)\n+($N58*'fnd base rates'!J$117)\n+($O58*'fnd base rates'!J$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,10)))\n*$R58","v":129133.75999999998},{"$f":"(($D58*'fnd base rates'!K$107)\n+($E58*'fnd base rates'!K$108)\n+($F58*'fnd base rates'!K$109)\n+($G58*'fnd base rates'!K$110)\n+($H58*'fnd base rates'!K$111)\n+($I58*'fnd base rates'!K$112)\n+($J58*'fnd base rates'!K$113)\n+($K58*'fnd base rates'!K$114)\n+($M58*'fnd base rates'!K$116)\n+($N58*'fnd base rates'!K$117)\n+($O58*'fnd base rates'!K$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,11)))\n*$R58","v":200599.368216},{"$f":"(($D58*'fnd base rates'!L$107)\n+($E58*'fnd base rates'!L$108)\n+($F58*'fnd base rates'!L$109)\n+($G58*'fnd base rates'!L$110)\n+($H58*'fnd base rates'!L$111)\n+($I58*'fnd base rates'!L$112)\n+($J58*'fnd base rates'!L$113)\n+($K58*'fnd base rates'!L$114)\n+($M58*'fnd base rates'!L$116)\n+($N58*'fnd base rates'!L$117)\n+($O58*'fnd base rates'!L$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,12)))","v":261270.56862199999},{"$f":"(($D58*'fnd base rates'!M$107)\n+($E58*'fnd base rates'!M$108)\n+($F58*'fnd base rates'!M$109)\n+($G58*'fnd base rates'!M$110)\n+($H58*'fnd base rates'!M$111)\n+($I58*'fnd base rates'!M$112)\n+($J58*'fnd base rates'!M$113)\n+($K58*'fnd base rates'!M$114)\n+($M58*'fnd base rates'!M$116)\n+($N58*'fnd base rates'!M$117)\n+($O58*'fnd base rates'!M$118)\n+($P58*VLOOKUP($S58+12,rate_basefnd,13)))","v":0},2245999.5203560004,null,414603236,"414","603","236",1,182,2245999.5203560004,12341,0,12341,null,null,null,null,null,12542,42,12584,-243,12341,0,12341]
[414,414603263,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D59","v":0},{"$f":"'fnd enro'!E59","v":0},{"$f":"'fnd enro'!F59","v":0},{"$f":"'fnd enro'!G59","v":0},{"$f":"'fnd enro'!H59","v":1},{"$f":"'fnd enro'!I59","v":2},{"$f":"'fnd enro'!J59","v":0},{"$f":"'fnd enro'!K59","v":0.1137},{"$f":"'fnd enro'!L59","v":0},{"$f":"'fnd enro'!M59+'fnd enro'!N59","v":0},{"$f":"'fnd enro'!O59","v":0},{"$f":"'fnd enro'!P59","v":0},{"$f":"'fnd enro'!Q59","v":0},{"$f":"'fnd enro'!S59","v":3},1,{"$f":"VALUE('fnd enro'!R59)","v":10},null,{"$f":"(($D59*'fnd base rates'!C$107)\n+($E59*'fnd base rates'!C$108)\n+($F59*'fnd base rates'!C$109)\n+($G59*'fnd base rates'!C$110)\n+($H59*'fnd base rates'!C$111)\n+($I59*'fnd base rates'!C$112)\n+($J59*'fnd base rates'!C$113)\n+($K59*'fnd base rates'!C$114)\n+($M59*'fnd base rates'!C$116)\n+($N59*'fnd base rates'!C$117)\n+($O59*'fnd base rates'!C$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,3)))\n*$R59","v":1512.8666969999999},{"$f":"(($D59*'fnd base rates'!D$107)\n+($E59*'fnd base rates'!D$108)\n+($F59*'fnd base rates'!D$109)\n+($G59*'fnd base rates'!D$110)\n+($H59*'fnd base rates'!D$111)\n+($I59*'fnd base rates'!D$112)\n+($J59*'fnd base rates'!D$113)\n+($K59*'fnd base rates'!D$114)\n+($M59*'fnd base rates'!D$116)\n+($N59*'fnd base rates'!D$117)\n+($O59*'fnd base rates'!D$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,4)))\n*$R59","v":2165.8500000000004},{"$f":"(($D59*'fnd base rates'!E$107)\n+($E59*'fnd base rates'!E$108)\n+($F59*'fnd base rates'!E$109)\n+($G59*'fnd base rates'!E$110)\n+($H59*'fnd base rates'!E$111)\n+($I59*'fnd base rates'!E$112)\n+($J59*'fnd base rates'!E$113)\n+($K59*'fnd base rates'!E$114)\n+($M59*'fnd base rates'!E$116)\n+($N59*'fnd base rates'!E$117)\n+($O59*'fnd base rates'!E$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,5)))\n*$R59","v":12516.003169000001},{"$f":"(($D59*'fnd base rates'!F$107)\n+($E59*'fnd base rates'!F$108)\n+($F59*'fnd base rates'!F$109)\n+($G59*'fnd base rates'!F$110)\n+($H59*'fnd base rates'!F$111)\n+($I59*'fnd base rates'!F$112)\n+($J59*'fnd base rates'!F$113)\n+($K59*'fnd base rates'!F$114)\n+($M59*'fnd base rates'!F$116)\n+($N59*'fnd base rates'!F$117)\n+($O59*'fnd base rates'!F$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,6)))\n*$R59","v":2595.2147530000002},{"$f":"(($D59*'fnd base rates'!G$107)\n+($E59*'fnd base rates'!G$108)\n+($F59*'fnd base rates'!G$109)\n+($G59*'fnd base rates'!G$110)\n+($H59*'fnd base rates'!G$111)\n+($I59*'fnd base rates'!G$112)\n+($J59*'fnd base rates'!G$113)\n+($K59*'fnd base rates'!G$114)\n+($M59*'fnd base rates'!G$116)\n+($N59*'fnd base rates'!G$117)\n+($O59*'fnd base rates'!G$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,7)))\n*$R59","v":467.34021799999994},{"$f":"(($D59*'fnd base rates'!H$107)\n+($E59*'fnd base rates'!H$108)\n+($F59*'fnd base rates'!H$109)\n+($G59*'fnd base rates'!H$110)\n+($H59*'fnd base rates'!H$111)\n+($I59*'fnd base rates'!H$112)\n+($J59*'fnd base rates'!H$113)\n+($K59*'fnd base rates'!H$114)\n+($M59*'fnd base rates'!H$116)\n+($N59*'fnd base rates'!H$117)\n+($O59*'fnd base rates'!H$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,8)))","v":2055.9312099999997},{"$f":"(($D59*'fnd base rates'!I$107)\n+($E59*'fnd base rates'!I$108)\n+($F59*'fnd base rates'!I$109)\n+($G59*'fnd base rates'!I$110)\n+($H59*'fnd base rates'!I$111)\n+($I59*'fnd base rates'!I$112)\n+($J59*'fnd base rates'!I$113)\n+($K59*'fnd base rates'!I$114)\n+($M59*'fnd base rates'!I$116)\n+($N59*'fnd base rates'!I$117)\n+($O59*'fnd base rates'!I$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,9)))\n*$R59","v":1124.5},{"$f":"(($D59*'fnd base rates'!J$107)\n+($E59*'fnd base rates'!J$108)\n+($F59*'fnd base rates'!J$109)\n+($G59*'fnd base rates'!J$110)\n+($H59*'fnd base rates'!J$111)\n+($I59*'fnd base rates'!J$112)\n+($J59*'fnd base rates'!J$113)\n+($K59*'fnd base rates'!J$114)\n+($M59*'fnd base rates'!J$116)\n+($N59*'fnd base rates'!J$117)\n+($O59*'fnd base rates'!J$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,10)))\n*$R59","v":1317.61},{"$f":"(($D59*'fnd base rates'!K$107)\n+($E59*'fnd base rates'!K$108)\n+($F59*'fnd base rates'!K$109)\n+($G59*'fnd base rates'!K$110)\n+($H59*'fnd base rates'!K$111)\n+($I59*'fnd base rates'!K$112)\n+($J59*'fnd base rates'!K$113)\n+($K59*'fnd base rates'!K$114)\n+($M59*'fnd base rates'!K$116)\n+($N59*'fnd base rates'!K$117)\n+($O59*'fnd base rates'!K$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,11)))\n*$R59","v":3279.5215640000001},{"$f":"(($D59*'fnd base rates'!L$107)\n+($E59*'fnd base rates'!L$108)\n+($F59*'fnd base rates'!L$109)\n+($G59*'fnd base rates'!L$110)\n+($H59*'fnd base rates'!L$111)\n+($I59*'fnd base rates'!L$112)\n+($J59*'fnd base rates'!L$113)\n+($K59*'fnd base rates'!L$114)\n+($M59*'fnd base rates'!L$116)\n+($N59*'fnd base rates'!L$117)\n+($O59*'fnd base rates'!L$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,12)))","v":3456.6442630000001},{"$f":"(($D59*'fnd base rates'!M$107)\n+($E59*'fnd base rates'!M$108)\n+($F59*'fnd base rates'!M$109)\n+($G59*'fnd base rates'!M$110)\n+($H59*'fnd base rates'!M$111)\n+($I59*'fnd base rates'!M$112)\n+($J59*'fnd base rates'!M$113)\n+($K59*'fnd base rates'!M$114)\n+($M59*'fnd base rates'!M$116)\n+($N59*'fnd base rates'!M$117)\n+($O59*'fnd base rates'!M$118)\n+($P59*VLOOKUP($S59+12,rate_basefnd,13)))","v":0},30491.481873999997,null,414603263,"414","603","263",1,3,30491.481873999997,10164,0,10164,null,null,null,null,null,13378,50,13428,-3264,10164,0,10164]
[414,414603603,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D60","v":0},{"$f":"'fnd enro'!E60","v":0},{"$f":"'fnd enro'!F60","v":0},{"$f":"'fnd enro'!G60","v":0},{"$f":"'fnd enro'!H60","v":48},{"$f":"'fnd enro'!I60","v":33},{"$f":"'fnd enro'!J60","v":0},{"$f":"'fnd enro'!K60","v":3.0699000000000001},{"$f":"'fnd enro'!L60","v":0},{"$f":"'fnd enro'!M60+'fnd enro'!N60","v":0},{"$f":"'fnd enro'!O60","v":0},{"$f":"'fnd enro'!P60","v":1},{"$f":"'fnd enro'!Q60","v":42},{"$f":"'fnd enro'!S60","v":81},1,{"$f":"VALUE('fnd enro'!R60)","v":10},null,{"$f":"(($D60*'fnd base rates'!C$107)\n+($E60*'fnd base rates'!C$108)\n+($F60*'fnd base rates'!C$109)\n+($G60*'fnd base rates'!C$110)\n+($H60*'fnd base rates'!C$111)\n+($I60*'fnd base rates'!C$112)\n+($J60*'fnd base rates'!C$113)\n+($K60*'fnd base rates'!C$114)\n+($M60*'fnd base rates'!C$116)\n+($N60*'fnd base rates'!C$117)\n+($O60*'fnd base rates'!C$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,3)))\n*$R60","v":43591.130819000005},{"$f":"(($D60*'fnd base rates'!D$107)\n+($E60*'fnd base rates'!D$108)\n+($F60*'fnd base rates'!D$109)\n+($G60*'fnd base rates'!D$110)\n+($H60*'fnd base rates'!D$111)\n+($I60*'fnd base rates'!D$112)\n+($J60*'fnd base rates'!D$113)\n+($K60*'fnd base rates'!D$114)\n+($M60*'fnd base rates'!D$116)\n+($N60*'fnd base rates'!D$117)\n+($O60*'fnd base rates'!D$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,4)))\n*$R60","v":71253.820000000007},{"$f":"(($D60*'fnd base rates'!E$107)\n+($E60*'fnd base rates'!E$108)\n+($F60*'fnd base rates'!E$109)\n+($G60*'fnd base rates'!E$110)\n+($H60*'fnd base rates'!E$111)\n+($I60*'fnd base rates'!E$112)\n+($J60*'fnd base rates'!E$113)\n+($K60*'fnd base rates'!E$114)\n+($M60*'fnd base rates'!E$116)\n+($N60*'fnd base rates'!E$117)\n+($O60*'fnd base rates'!E$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,5)))\n*$R60","v":433500.18556299998},{"$f":"(($D60*'fnd base rates'!F$107)\n+($E60*'fnd base rates'!F$108)\n+($F60*'fnd base rates'!F$109)\n+($G60*'fnd base rates'!F$110)\n+($H60*'fnd base rates'!F$111)\n+($I60*'fnd base rates'!F$112)\n+($J60*'fnd base rates'!F$113)\n+($K60*'fnd base rates'!F$114)\n+($M60*'fnd base rates'!F$116)\n+($N60*'fnd base rates'!F$117)\n+($O60*'fnd base rates'!F$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,6)))\n*$R60","v":72351.918331000008},{"$f":"(($D60*'fnd base rates'!G$107)\n+($E60*'fnd base rates'!G$108)\n+($F60*'fnd base rates'!G$109)\n+($G60*'fnd base rates'!G$110)\n+($H60*'fnd base rates'!G$111)\n+($I60*'fnd base rates'!G$112)\n+($J60*'fnd base rates'!G$113)\n+($K60*'fnd base rates'!G$114)\n+($M60*'fnd base rates'!G$116)\n+($N60*'fnd base rates'!G$117)\n+($O60*'fnd base rates'!G$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,7)))\n*$R60","v":18734.575885999999},{"$f":"(($D60*'fnd base rates'!H$107)\n+($E60*'fnd base rates'!H$108)\n+($F60*'fnd base rates'!H$109)\n+($G60*'fnd base rates'!H$110)\n+($H60*'fnd base rates'!H$111)\n+($I60*'fnd base rates'!H$112)\n+($J60*'fnd base rates'!H$113)\n+($K60*'fnd base rates'!H$114)\n+($M60*'fnd base rates'!H$116)\n+($N60*'fnd base rates'!H$117)\n+($O60*'fnd base rates'!H$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,8)))","v":50484.992669999992},{"$f":"(($D60*'fnd base rates'!I$107)\n+($E60*'fnd base rates'!I$108)\n+($F60*'fnd base rates'!I$109)\n+($G60*'fnd base rates'!I$110)\n+($H60*'fnd base rates'!I$111)\n+($I60*'fnd base rates'!I$112)\n+($J60*'fnd base rates'!I$113)\n+($K60*'fnd base rates'!I$114)\n+($M60*'fnd base rates'!I$116)\n+($N60*'fnd base rates'!I$117)\n+($O60*'fnd base rates'!I$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,9)))\n*$R60","v":33709.120000000003},{"$f":"(($D60*'fnd base rates'!J$107)\n+($E60*'fnd base rates'!J$108)\n+($F60*'fnd base rates'!J$109)\n+($G60*'fnd base rates'!J$110)\n+($H60*'fnd base rates'!J$111)\n+($I60*'fnd base rates'!J$112)\n+($J60*'fnd base rates'!J$113)\n+($K60*'fnd base rates'!J$114)\n+($M60*'fnd base rates'!J$116)\n+($N60*'fnd base rates'!J$117)\n+($O60*'fnd base rates'!J$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,10)))\n*$R60","v":55128.02},{"$f":"(($D60*'fnd base rates'!K$107)\n+($E60*'fnd base rates'!K$108)\n+($F60*'fnd base rates'!K$109)\n+($G60*'fnd base rates'!K$110)\n+($H60*'fnd base rates'!K$111)\n+($I60*'fnd base rates'!K$112)\n+($J60*'fnd base rates'!K$113)\n+($K60*'fnd base rates'!K$114)\n+($M60*'fnd base rates'!K$116)\n+($N60*'fnd base rates'!K$117)\n+($O60*'fnd base rates'!K$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,11)))\n*$R60","v":89408.332228000014},{"$f":"(($D60*'fnd base rates'!L$107)\n+($E60*'fnd base rates'!L$108)\n+($F60*'fnd base rates'!L$109)\n+($G60*'fnd base rates'!L$110)\n+($H60*'fnd base rates'!L$111)\n+($I60*'fnd base rates'!L$112)\n+($J60*'fnd base rates'!L$113)\n+($K60*'fnd base rates'!L$114)\n+($M60*'fnd base rates'!L$116)\n+($N60*'fnd base rates'!L$117)\n+($O60*'fnd base rates'!L$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,12)))","v":115686.175101},{"$f":"(($D60*'fnd base rates'!M$107)\n+($E60*'fnd base rates'!M$108)\n+($F60*'fnd base rates'!M$109)\n+($G60*'fnd base rates'!M$110)\n+($H60*'fnd base rates'!M$111)\n+($I60*'fnd base rates'!M$112)\n+($J60*'fnd base rates'!M$113)\n+($K60*'fnd base rates'!M$114)\n+($M60*'fnd base rates'!M$116)\n+($N60*'fnd base rates'!M$117)\n+($O60*'fnd base rates'!M$118)\n+($P60*VLOOKUP($S60+12,rate_basefnd,13)))","v":0},983848.27059800003,null,414603603,"414","603","603",1,81,983848.27059800003,12146,0,12146,null,null,null,null,null,12709,47,12756,-610,12146,0,12146]
[414,414603635,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D61","v":0},{"$f":"'fnd enro'!E61","v":0},{"$f":"'fnd enro'!F61","v":0},{"$f":"'fnd enro'!G61","v":0},{"$f":"'fnd enro'!H61","v":10},{"$f":"'fnd enro'!I61","v":11},{"$f":"'fnd enro'!J61","v":0},{"$f":"'fnd enro'!K61","v":0.79590000000000005},{"$f":"'fnd enro'!L61","v":0},{"$f":"'fnd enro'!M61+'fnd enro'!N61","v":0},{"$f":"'fnd enro'!O61","v":0},{"$f":"'fnd enro'!P61","v":0},{"$f":"'fnd enro'!Q61","v":4},{"$f":"'fnd enro'!S61","v":21},1,{"$f":"VALUE('fnd enro'!R61)","v":7},null,{"$f":"(($D61*'fnd base rates'!C$107)\n+($E61*'fnd base rates'!C$108)\n+($F61*'fnd base rates'!C$109)\n+($G61*'fnd base rates'!C$110)\n+($H61*'fnd base rates'!C$111)\n+($I61*'fnd base rates'!C$112)\n+($J61*'fnd base rates'!C$113)\n+($K61*'fnd base rates'!C$114)\n+($M61*'fnd base rates'!C$116)\n+($N61*'fnd base rates'!C$117)\n+($O61*'fnd base rates'!C$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,3)))\n*$R61","v":10827.666879000002},{"$f":"(($D61*'fnd base rates'!D$107)\n+($E61*'fnd base rates'!D$108)\n+($F61*'fnd base rates'!D$109)\n+($G61*'fnd base rates'!D$110)\n+($H61*'fnd base rates'!D$111)\n+($I61*'fnd base rates'!D$112)\n+($J61*'fnd base rates'!D$113)\n+($K61*'fnd base rates'!D$114)\n+($M61*'fnd base rates'!D$116)\n+($N61*'fnd base rates'!D$117)\n+($O61*'fnd base rates'!D$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,4)))\n*$R61","v":16286.67},{"$f":"(($D61*'fnd base rates'!E$107)\n+($E61*'fnd base rates'!E$108)\n+($F61*'fnd base rates'!E$109)\n+($G61*'fnd base rates'!E$110)\n+($H61*'fnd base rates'!E$111)\n+($I61*'fnd base rates'!E$112)\n+($J61*'fnd base rates'!E$113)\n+($K61*'fnd base rates'!E$114)\n+($M61*'fnd base rates'!E$116)\n+($N61*'fnd base rates'!E$117)\n+($O61*'fnd base rates'!E$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,5)))\n*$R61","v":94488.822183000011},{"$f":"(($D61*'fnd base rates'!F$107)\n+($E61*'fnd base rates'!F$108)\n+($F61*'fnd base rates'!F$109)\n+($G61*'fnd base rates'!F$110)\n+($H61*'fnd base rates'!F$111)\n+($I61*'fnd base rates'!F$112)\n+($J61*'fnd base rates'!F$113)\n+($K61*'fnd base rates'!F$114)\n+($M61*'fnd base rates'!F$116)\n+($N61*'fnd base rates'!F$117)\n+($O61*'fnd base rates'!F$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,6)))\n*$R61","v":18473.613271000002},{"$f":"(($D61*'fnd base rates'!G$107)\n+($E61*'fnd base rates'!G$108)\n+($F61*'fnd base rates'!G$109)\n+($G61*'fnd base rates'!G$110)\n+($H61*'fnd base rates'!G$111)\n+($I61*'fnd base rates'!G$112)\n+($J61*'fnd base rates'!G$113)\n+($K61*'fnd base rates'!G$114)\n+($M61*'fnd base rates'!G$116)\n+($N61*'fnd base rates'!G$117)\n+($O61*'fnd base rates'!G$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,7)))\n*$R61","v":3817.4715259999994},{"$f":"(($D61*'fnd base rates'!H$107)\n+($E61*'fnd base rates'!H$108)\n+($F61*'fnd base rates'!H$109)\n+($G61*'fnd base rates'!H$110)\n+($H61*'fnd base rates'!H$111)\n+($I61*'fnd base rates'!H$112)\n+($J61*'fnd base rates'!H$113)\n+($K61*'fnd base rates'!H$114)\n+($M61*'fnd base rates'!H$116)\n+($N61*'fnd base rates'!H$117)\n+($O61*'fnd base rates'!H$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,8)))","v":13610.798470000002},{"$f":"(($D61*'fnd base rates'!I$107)\n+($E61*'fnd base rates'!I$108)\n+($F61*'fnd base rates'!I$109)\n+($G61*'fnd base rates'!I$110)\n+($H61*'fnd base rates'!I$111)\n+($I61*'fnd base rates'!I$112)\n+($J61*'fnd base rates'!I$113)\n+($K61*'fnd base rates'!I$114)\n+($M61*'fnd base rates'!I$116)\n+($N61*'fnd base rates'!I$117)\n+($O61*'fnd base rates'!I$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,9)))\n*$R61","v":8072.63},{"$f":"(($D61*'fnd base rates'!J$107)\n+($E61*'fnd base rates'!J$108)\n+($F61*'fnd base rates'!J$109)\n+($G61*'fnd base rates'!J$110)\n+($H61*'fnd base rates'!J$111)\n+($I61*'fnd base rates'!J$112)\n+($J61*'fnd base rates'!J$113)\n+($K61*'fnd base rates'!J$114)\n+($M61*'fnd base rates'!J$116)\n+($N61*'fnd base rates'!J$117)\n+($O61*'fnd base rates'!J$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,10)))\n*$R61","v":10615.73},{"$f":"(($D61*'fnd base rates'!K$107)\n+($E61*'fnd base rates'!K$108)\n+($F61*'fnd base rates'!K$109)\n+($G61*'fnd base rates'!K$110)\n+($H61*'fnd base rates'!K$111)\n+($I61*'fnd base rates'!K$112)\n+($J61*'fnd base rates'!K$113)\n+($K61*'fnd base rates'!K$114)\n+($M61*'fnd base rates'!K$116)\n+($N61*'fnd base rates'!K$117)\n+($O61*'fnd base rates'!K$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,11)))\n*$R61","v":23047.520947999998},{"$f":"(($D61*'fnd base rates'!L$107)\n+($E61*'fnd base rates'!L$108)\n+($F61*'fnd base rates'!L$109)\n+($G61*'fnd base rates'!L$110)\n+($H61*'fnd base rates'!L$111)\n+($I61*'fnd base rates'!L$112)\n+($J61*'fnd base rates'!L$113)\n+($K61*'fnd base rates'!L$114)\n+($M61*'fnd base rates'!L$116)\n+($N61*'fnd base rates'!L$117)\n+($O61*'fnd base rates'!L$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,12)))","v":26285.989840999999},{"$f":"(($D61*'fnd base rates'!M$107)\n+($E61*'fnd base rates'!M$108)\n+($F61*'fnd base rates'!M$109)\n+($G61*'fnd base rates'!M$110)\n+($H61*'fnd base rates'!M$111)\n+($I61*'fnd base rates'!M$112)\n+($J61*'fnd base rates'!M$113)\n+($K61*'fnd base rates'!M$114)\n+($M61*'fnd base rates'!M$116)\n+($N61*'fnd base rates'!M$117)\n+($O61*'fnd base rates'!M$118)\n+($P61*VLOOKUP($S61+12,rate_basefnd,13)))","v":0},225526.91311800005,null,414603635,"414","603","635",1,21,225526.91311800005,10739,0,10739,null,null,null,null,null,10822,7,10829,-90,10739,0,10739]
[414,414603715,"BERKSHIRE ARTS AND TECHNOLOGY",{"$f":"'fnd enro'!D62","v":0},{"$f":"'fnd enro'!E62","v":0},{"$f":"'fnd enro'!F62","v":0},{"$f":"'fnd enro'!G62","v":0},{"$f":"'fnd enro'!H62","v":3},{"$f":"'fnd enro'!I62","v":5},{"$f":"'fnd enro'!J62","v":0},{"$f":"'fnd enro'!K62","v":0.30320000000000003},{"$f":"'fnd enro'!L62","v":0},{"$f":"'fnd enro'!M62+'fnd enro'!N62","v":0},{"$f":"'fnd enro'!O62","v":0},{"$f":"'fnd enro'!P62","v":0},{"$f":"'fnd enro'!Q62","v":2},{"$f":"'fnd enro'!S62","v":8},1,{"$f":"VALUE('fnd enro'!R62)","v":4},null,{"$f":"(($D62*'fnd base rates'!C$107)\n+($E62*'fnd base rates'!C$108)\n+($F62*'fnd base rates'!C$109)\n+($G62*'fnd base rates'!C$110)\n+($H62*'fnd base rates'!C$111)\n+($I62*'fnd base rates'!C$112)\n+($J62*'fnd base rates'!C$113)\n+($K62*'fnd base rates'!C$114)\n+($M62*'fnd base rates'!C$116)\n+($N62*'fnd base rates'!C$117)\n+($O62*'fnd base rates'!C$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,3)))\n*$R62","v":4141.7511919999997},{"$f":"(($D62*'fnd base rates'!D$107)\n+($E62*'fnd base rates'!D$108)\n+($F62*'fnd base rates'!D$109)\n+($G62*'fnd base rates'!D$110)\n+($H62*'fnd base rates'!D$111)\n+($I62*'fnd base rates'!D$112)\n+($J62*'fnd base rates'!D$113)\n+($K62*'fnd base rates'!D$114)\n+($M62*'fnd base rates'!D$116)\n+($N62*'fnd base rates'!D$117)\n+($O62*'fnd base rates'!D$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,4)))\n*$R62","v":6284.6200000000008},{"$f":"(($D62*'fnd base rates'!E$107)\n+($E62*'fnd base rates'!E$108)\n+($F62*'fnd base rates'!E$109)\n+($G62*'fnd base rates'!E$110)\n+($H62*'fnd base rates'!E$111)\n+($I62*'fnd base rates'!E$112)\n+($J62*'fnd base rates'!E$113)\n+($K62*'fnd base rates'!E$114)\n+($M62*'fnd base rates'!E$116)\n+($N62*'fnd base rates'!E$117)\n+($O62*'fnd base rates'!E$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,5)))\n*$R62","v":37888.081784000009},{"$f":"(($D62*'fnd base rates'!F$107)\n+($E62*'fnd base rates'!F$108)\n+($F62*'fnd base rates'!F$109)\n+($G62*'fnd base rates'!F$110)\n+($H62*'fnd base rates'!F$111)\n+($I62*'fnd base rates'!F$112)\n+($J62*'fnd base rates'!F$113)\n+($K62*'fnd base rates'!F$114)\n+($M62*'fnd base rates'!F$116)\n+($N62*'fnd base rates'!F$117)\n+($O62*'fnd base rates'!F$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,6)))\n*$R62","v":6954.6960080000008},{"$f":"(($D62*'fnd base rates'!G$107)\n+($E62*'fnd base rates'!G$108)\n+($F62*'fnd base rates'!G$109)\n+($G62*'fnd base rates'!G$110)\n+($H62*'fnd base rates'!G$111)\n+($I62*'fnd base rates'!G$112)\n+($J62*'fnd base rates'!G$113)\n+($K62*'fnd base rates'!G$114)\n+($M62*'fnd base rates'!G$116)\n+($N62*'fnd base rates'!G$117)\n+($O62*'fnd base rates'!G$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,7)))\n*$R62","v":1488.7372479999999},{"$f":"(($D62*'fnd base rates'!H$107)\n+($E62*'fnd base rates'!H$108)\n+($F62*'fnd base rates'!H$109)\n+($G62*'fnd base rates'!H$110)\n+($H62*'fnd base rates'!H$111)\n+($I62*'fnd base rates'!H$112)\n+($J62*'fnd base rates'!H$113)\n+($K62*'fnd base rates'!H$114)\n+($M62*'fnd base rates'!H$116)\n+($N62*'fnd base rates'!H$117)\n+($O62*'fnd base rates'!H$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,8)))","v":5423.6165600000004},{"$f":"(($D62*'fnd base rates'!I$107)\n+($E62*'fnd base rates'!I$108)\n+($F62*'fnd base rates'!I$109)\n+($G62*'fnd base rates'!I$110)\n+($H62*'fnd base rates'!I$111)\n+($I62*'fnd base rates'!I$112)\n+($J62*'fnd base rates'!I$113)\n+($K62*'fnd base rates'!I$114)\n+($M62*'fnd base rates'!I$116)\n+($N62*'fnd base rates'!I$117)\n+($O62*'fnd base rates'!I$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,9)))\n*$R62","v":3172.77},{"$f":"(($D62*'fnd base rates'!J$107)\n+($E62*'fnd base rates'!J$108)\n+($F62*'fnd base rates'!J$109)\n+($G62*'fnd base rates'!J$110)\n+($H62*'fnd base rates'!J$111)\n+($I62*'fnd base rates'!J$112)\n+($J62*'fnd base rates'!J$113)\n+($K62*'fnd base rates'!J$114)\n+($M62*'fnd base rates'!J$116)\n+($N62*'fnd base rates'!J$117)\n+($O62*'fnd base rates'!J$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,10)))\n*$R62","v":4456.9599999999991},{"$f":"(($D62*'fnd base rates'!K$107)\n+($E62*'fnd base rates'!K$108)\n+($F62*'fnd base rates'!K$109)\n+($G62*'fnd base rates'!K$110)\n+($H62*'fnd base rates'!K$111)\n+($I62*'fnd base rates'!K$112)\n+($J62*'fnd base rates'!K$113)\n+($K62*'fnd base rates'!K$114)\n+($M62*'fnd base rates'!K$116)\n+($N62*'fnd base rates'!K$117)\n+($O62*'fnd base rates'!K$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,11)))\n*$R62","v":8755.4875040000006},{"$f":"(($D62*'fnd base rates'!L$107)\n+($E62*'fnd base rates'!L$108)\n+($F62*'fnd base rates'!L$109)\n+($G62*'fnd base rates'!L$110)\n+($H62*'fnd base rates'!L$111)\n+($I62*'fnd base rates'!L$112)\n+($J62*'fnd base rates'!L$113)\n+($K62*'fnd base rates'!L$114)\n+($M62*'fnd base rates'!L$116)\n+($N62*'fnd base rates'!L$117)\n+($O62*'fnd base rates'!L$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,12)))","v":10056.151368000001},{"$f":"(($D62*'fnd base rates'!M$107)\n+($E62*'fnd base rates'!M$108)\n+($F62*'fnd base rates'!M$109)\n+($G62*'fnd base rates'!M$110)\n+($H62*'fnd base rates'!M$111)\n+($I62*'fnd base rates'!M$112)\n+($J62*'fnd base rates'!M$113)\n+($K62*'fnd base rates'!M$114)\n+($M62*'fnd base rates'!M$116)\n+($N62*'fnd base rates'!M$117)\n+($O62*'fnd base rates'!M$118)\n+($P62*VLOOKUP($S62+12,rate_basefnd,13)))","v":0},88622.871664000006,null,414603715,"414","603","715",1,8,88622.871664000006,11078,0,11078,null,null,null,null,null,11168,3,11171,-83,11088,-10,11078]
[416,416035001,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D63","v":0},{"$f":"'fnd enro'!E63","v":0},{"$f":"'fnd enro'!F63","v":0},{"$f":"'fnd enro'!G63","v":0},{"$f":"'fnd enro'!H63","v":0},{"$f":"'fnd enro'!I63","v":1},{"$f":"'fnd enro'!J63","v":0},{"$f":"'fnd enro'!K63","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L63","v":0},{"$f":"'fnd enro'!M63+'fnd enro'!N63","v":0},{"$f":"'fnd enro'!O63","v":0},{"$f":"'fnd enro'!P63","v":0},{"$f":"'fnd enro'!Q63","v":0},{"$f":"'fnd enro'!S63","v":1},1.085,{"$f":"VALUE('fnd enro'!R63)","v":6},null,{"$f":"(($D63*'fnd base rates'!C$107)\n+($E63*'fnd base rates'!C$108)\n+($F63*'fnd base rates'!C$109)\n+($G63*'fnd base rates'!C$110)\n+($H63*'fnd base rates'!C$111)\n+($I63*'fnd base rates'!C$112)\n+($J63*'fnd base rates'!C$113)\n+($K63*'fnd base rates'!C$114)\n+($M63*'fnd base rates'!C$116)\n+($N63*'fnd base rates'!C$117)\n+($O63*'fnd base rates'!C$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,3)))\n*$R63","v":547.15345541500005},{"$f":"(($D63*'fnd base rates'!D$107)\n+($E63*'fnd base rates'!D$108)\n+($F63*'fnd base rates'!D$109)\n+($G63*'fnd base rates'!D$110)\n+($H63*'fnd base rates'!D$111)\n+($I63*'fnd base rates'!D$112)\n+($J63*'fnd base rates'!D$113)\n+($K63*'fnd base rates'!D$114)\n+($M63*'fnd base rates'!D$116)\n+($N63*'fnd base rates'!D$117)\n+($O63*'fnd base rates'!D$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,4)))\n*$R63","v":783.31574999999998},{"$f":"(($D63*'fnd base rates'!E$107)\n+($E63*'fnd base rates'!E$108)\n+($F63*'fnd base rates'!E$109)\n+($G63*'fnd base rates'!E$110)\n+($H63*'fnd base rates'!E$111)\n+($I63*'fnd base rates'!E$112)\n+($J63*'fnd base rates'!E$113)\n+($K63*'fnd base rates'!E$114)\n+($M63*'fnd base rates'!E$116)\n+($N63*'fnd base rates'!E$117)\n+($O63*'fnd base rates'!E$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,5)))\n*$R63","v":5022.4082794550004},{"$f":"(($D63*'fnd base rates'!F$107)\n+($E63*'fnd base rates'!F$108)\n+($F63*'fnd base rates'!F$109)\n+($G63*'fnd base rates'!F$110)\n+($H63*'fnd base rates'!F$111)\n+($I63*'fnd base rates'!F$112)\n+($J63*'fnd base rates'!F$113)\n+($K63*'fnd base rates'!F$114)\n+($M63*'fnd base rates'!F$116)\n+($N63*'fnd base rates'!F$117)\n+($O63*'fnd base rates'!F$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,6)))\n*$R63","v":901.57885233499997},{"$f":"(($D63*'fnd base rates'!G$107)\n+($E63*'fnd base rates'!G$108)\n+($F63*'fnd base rates'!G$109)\n+($G63*'fnd base rates'!G$110)\n+($H63*'fnd base rates'!G$111)\n+($I63*'fnd base rates'!G$112)\n+($J63*'fnd base rates'!G$113)\n+($K63*'fnd base rates'!G$114)\n+($M63*'fnd base rates'!G$116)\n+($N63*'fnd base rates'!G$117)\n+($O63*'fnd base rates'!G$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,7)))\n*$R63","v":167.46259550999997},{"$f":"(($D63*'fnd base rates'!H$107)\n+($E63*'fnd base rates'!H$108)\n+($F63*'fnd base rates'!H$109)\n+($G63*'fnd base rates'!H$110)\n+($H63*'fnd base rates'!H$111)\n+($I63*'fnd base rates'!H$112)\n+($J63*'fnd base rates'!H$113)\n+($K63*'fnd base rates'!H$114)\n+($M63*'fnd base rates'!H$116)\n+($N63*'fnd base rates'!H$117)\n+($O63*'fnd base rates'!H$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D63*'fnd base rates'!I$107)\n+($E63*'fnd base rates'!I$108)\n+($F63*'fnd base rates'!I$109)\n+($G63*'fnd base rates'!I$110)\n+($H63*'fnd base rates'!I$111)\n+($I63*'fnd base rates'!I$112)\n+($J63*'fnd base rates'!I$113)\n+($K63*'fnd base rates'!I$114)\n+($M63*'fnd base rates'!I$116)\n+($N63*'fnd base rates'!I$117)\n+($O63*'fnd base rates'!I$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,9)))\n*$R63","v":436.09404999999998},{"$f":"(($D63*'fnd base rates'!J$107)\n+($E63*'fnd base rates'!J$108)\n+($F63*'fnd base rates'!J$109)\n+($G63*'fnd base rates'!J$110)\n+($H63*'fnd base rates'!J$111)\n+($I63*'fnd base rates'!J$112)\n+($J63*'fnd base rates'!J$113)\n+($K63*'fnd base rates'!J$114)\n+($M63*'fnd base rates'!J$116)\n+($N63*'fnd base rates'!J$117)\n+($O63*'fnd base rates'!J$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,10)))\n*$R63","v":587.42984999999999},{"$f":"(($D63*'fnd base rates'!K$107)\n+($E63*'fnd base rates'!K$108)\n+($F63*'fnd base rates'!K$109)\n+($G63*'fnd base rates'!K$110)\n+($H63*'fnd base rates'!K$111)\n+($I63*'fnd base rates'!K$112)\n+($J63*'fnd base rates'!K$113)\n+($K63*'fnd base rates'!K$114)\n+($M63*'fnd base rates'!K$116)\n+($N63*'fnd base rates'!K$117)\n+($O63*'fnd base rates'!K$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,11)))\n*$R63","v":1175.1387489799999},{"$f":"(($D63*'fnd base rates'!L$107)\n+($E63*'fnd base rates'!L$108)\n+($F63*'fnd base rates'!L$109)\n+($G63*'fnd base rates'!L$110)\n+($H63*'fnd base rates'!L$111)\n+($I63*'fnd base rates'!L$112)\n+($J63*'fnd base rates'!L$113)\n+($K63*'fnd base rates'!L$114)\n+($M63*'fnd base rates'!L$116)\n+($N63*'fnd base rates'!L$117)\n+($O63*'fnd base rates'!L$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D63*'fnd base rates'!M$107)\n+($E63*'fnd base rates'!M$108)\n+($F63*'fnd base rates'!M$109)\n+($G63*'fnd base rates'!M$110)\n+($H63*'fnd base rates'!M$111)\n+($I63*'fnd base rates'!M$112)\n+($J63*'fnd base rates'!M$113)\n+($K63*'fnd base rates'!M$114)\n+($M63*'fnd base rates'!M$116)\n+($N63*'fnd base rates'!M$117)\n+($O63*'fnd base rates'!M$118)\n+($P63*VLOOKUP($S63+12,rate_basefnd,13)))","v":0},11519.280072695001,null,416035001,"416","035","001",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,11590,0,11590,-71,11519,0,11519]
[416,416035035,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D64","v":0},{"$f":"'fnd enro'!E64","v":0},{"$f":"'fnd enro'!F64","v":0},{"$f":"'fnd enro'!G64","v":0},{"$f":"'fnd enro'!H64","v":288},{"$f":"'fnd enro'!I64","v":269},{"$f":"'fnd enro'!J64","v":0},{"$f":"'fnd enro'!K64","v":21.110299999999999},{"$f":"'fnd enro'!L64","v":0},{"$f":"'fnd enro'!M64+'fnd enro'!N64","v":0},{"$f":"'fnd enro'!O64","v":70},{"$f":"'fnd enro'!P64","v":38},{"$f":"'fnd enro'!Q64","v":348},{"$f":"'fnd enro'!S64","v":557},1.085,{"$f":"VALUE('fnd enro'!R64)","v":10},null,{"$f":"(($D64*'fnd base rates'!C$107)\n+($E64*'fnd base rates'!C$108)\n+($F64*'fnd base rates'!C$109)\n+($G64*'fnd base rates'!C$110)\n+($H64*'fnd base rates'!C$111)\n+($I64*'fnd base rates'!C$112)\n+($J64*'fnd base rates'!C$113)\n+($K64*'fnd base rates'!C$114)\n+($M64*'fnd base rates'!C$116)\n+($N64*'fnd base rates'!C$117)\n+($O64*'fnd base rates'!C$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,3)))\n*$R64","v":339153.57136615505},{"$f":"(($D64*'fnd base rates'!D$107)\n+($E64*'fnd base rates'!D$108)\n+($F64*'fnd base rates'!D$109)\n+($G64*'fnd base rates'!D$110)\n+($H64*'fnd base rates'!D$111)\n+($I64*'fnd base rates'!D$112)\n+($J64*'fnd base rates'!D$113)\n+($K64*'fnd base rates'!D$114)\n+($M64*'fnd base rates'!D$116)\n+($N64*'fnd base rates'!D$117)\n+($O64*'fnd base rates'!D$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,4)))\n*$R64","v":568176.77454999997},{"$f":"(($D64*'fnd base rates'!E$107)\n+($E64*'fnd base rates'!E$108)\n+($F64*'fnd base rates'!E$109)\n+($G64*'fnd base rates'!E$110)\n+($H64*'fnd base rates'!E$111)\n+($I64*'fnd base rates'!E$112)\n+($J64*'fnd base rates'!E$113)\n+($K64*'fnd base rates'!E$114)\n+($M64*'fnd base rates'!E$116)\n+($N64*'fnd base rates'!E$117)\n+($O64*'fnd base rates'!E$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,5)))\n*$R64","v":3606181.5178564354},{"$f":"(($D64*'fnd base rates'!F$107)\n+($E64*'fnd base rates'!F$108)\n+($F64*'fnd base rates'!F$109)\n+($G64*'fnd base rates'!F$110)\n+($H64*'fnd base rates'!F$111)\n+($I64*'fnd base rates'!F$112)\n+($J64*'fnd base rates'!F$113)\n+($K64*'fnd base rates'!F$114)\n+($M64*'fnd base rates'!F$116)\n+($N64*'fnd base rates'!F$117)\n+($O64*'fnd base rates'!F$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,6)))\n*$R64","v":552363.66535059491},{"$f":"(($D64*'fnd base rates'!G$107)\n+($E64*'fnd base rates'!G$108)\n+($F64*'fnd base rates'!G$109)\n+($G64*'fnd base rates'!G$110)\n+($H64*'fnd base rates'!G$111)\n+($I64*'fnd base rates'!G$112)\n+($J64*'fnd base rates'!G$113)\n+($K64*'fnd base rates'!G$114)\n+($M64*'fnd base rates'!G$116)\n+($N64*'fnd base rates'!G$117)\n+($O64*'fnd base rates'!G$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,7)))\n*$R64","v":153656.67699906998},{"$f":"(($D64*'fnd base rates'!H$107)\n+($E64*'fnd base rates'!H$108)\n+($F64*'fnd base rates'!H$109)\n+($G64*'fnd base rates'!H$110)\n+($H64*'fnd base rates'!H$111)\n+($I64*'fnd base rates'!H$112)\n+($J64*'fnd base rates'!H$113)\n+($K64*'fnd base rates'!H$114)\n+($M64*'fnd base rates'!H$116)\n+($N64*'fnd base rates'!H$117)\n+($O64*'fnd base rates'!H$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,8)))","v":371884.46799000009},{"$f":"(($D64*'fnd base rates'!I$107)\n+($E64*'fnd base rates'!I$108)\n+($F64*'fnd base rates'!I$109)\n+($G64*'fnd base rates'!I$110)\n+($H64*'fnd base rates'!I$111)\n+($I64*'fnd base rates'!I$112)\n+($J64*'fnd base rates'!I$113)\n+($K64*'fnd base rates'!I$114)\n+($M64*'fnd base rates'!I$116)\n+($N64*'fnd base rates'!I$117)\n+($O64*'fnd base rates'!I$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,9)))\n*$R64","v":270237.03314999997},{"$f":"(($D64*'fnd base rates'!J$107)\n+($E64*'fnd base rates'!J$108)\n+($F64*'fnd base rates'!J$109)\n+($G64*'fnd base rates'!J$110)\n+($H64*'fnd base rates'!J$111)\n+($I64*'fnd base rates'!J$112)\n+($J64*'fnd base rates'!J$113)\n+($K64*'fnd base rates'!J$114)\n+($M64*'fnd base rates'!J$116)\n+($N64*'fnd base rates'!J$117)\n+($O64*'fnd base rates'!J$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,10)))\n*$R64","v":467481.0059499999},{"$f":"(($D64*'fnd base rates'!K$107)\n+($E64*'fnd base rates'!K$108)\n+($F64*'fnd base rates'!K$109)\n+($G64*'fnd base rates'!K$110)\n+($H64*'fnd base rates'!K$111)\n+($I64*'fnd base rates'!K$112)\n+($J64*'fnd base rates'!K$113)\n+($K64*'fnd base rates'!K$114)\n+($M64*'fnd base rates'!K$116)\n+($N64*'fnd base rates'!K$117)\n+($O64*'fnd base rates'!K$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,11)))\n*$R64","v":695209.18618185993},{"$f":"(($D64*'fnd base rates'!L$107)\n+($E64*'fnd base rates'!L$108)\n+($F64*'fnd base rates'!L$109)\n+($G64*'fnd base rates'!L$110)\n+($H64*'fnd base rates'!L$111)\n+($I64*'fnd base rates'!L$112)\n+($J64*'fnd base rates'!L$113)\n+($K64*'fnd base rates'!L$114)\n+($M64*'fnd base rates'!L$116)\n+($N64*'fnd base rates'!L$117)\n+($O64*'fnd base rates'!L$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,12)))","v":844217.47149699996},{"$f":"(($D64*'fnd base rates'!M$107)\n+($E64*'fnd base rates'!M$108)\n+($F64*'fnd base rates'!M$109)\n+($G64*'fnd base rates'!M$110)\n+($H64*'fnd base rates'!M$111)\n+($I64*'fnd base rates'!M$112)\n+($J64*'fnd base rates'!M$113)\n+($K64*'fnd base rates'!M$114)\n+($M64*'fnd base rates'!M$116)\n+($N64*'fnd base rates'!M$117)\n+($O64*'fnd base rates'!M$118)\n+($P64*VLOOKUP($S64+12,rate_basefnd,13)))","v":0},7868561.3708911147,null,416035035,"416","035","035",1,557,7868561.3708911147,14127,0,14127,null,null,null,null,null,14691,78,14769,-642,14127,0,14127]
[416,416035044,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D65","v":0},{"$f":"'fnd enro'!E65","v":0},{"$f":"'fnd enro'!F65","v":0},{"$f":"'fnd enro'!G65","v":0},{"$f":"'fnd enro'!H65","v":0},{"$f":"'fnd enro'!I65","v":7},{"$f":"'fnd enro'!J65","v":0},{"$f":"'fnd enro'!K65","v":0.26529999999999998},{"$f":"'fnd enro'!L65","v":0},{"$f":"'fnd enro'!M65+'fnd enro'!N65","v":0},{"$f":"'fnd enro'!O65","v":0},{"$f":"'fnd enro'!P65","v":0},{"$f":"'fnd enro'!Q65","v":2},{"$f":"'fnd enro'!S65","v":7},1.085,{"$f":"VALUE('fnd enro'!R65)","v":10},null,{"$f":"(($D65*'fnd base rates'!C$107)\n+($E65*'fnd base rates'!C$108)\n+($F65*'fnd base rates'!C$109)\n+($G65*'fnd base rates'!C$110)\n+($H65*'fnd base rates'!C$111)\n+($I65*'fnd base rates'!C$112)\n+($J65*'fnd base rates'!C$113)\n+($K65*'fnd base rates'!C$114)\n+($M65*'fnd base rates'!C$116)\n+($N65*'fnd base rates'!C$117)\n+($O65*'fnd base rates'!C$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,3)))\n*$R65","v":3967.9559879049998},{"$f":"(($D65*'fnd base rates'!D$107)\n+($E65*'fnd base rates'!D$108)\n+($F65*'fnd base rates'!D$109)\n+($G65*'fnd base rates'!D$110)\n+($H65*'fnd base rates'!D$111)\n+($I65*'fnd base rates'!D$112)\n+($J65*'fnd base rates'!D$113)\n+($K65*'fnd base rates'!D$114)\n+($M65*'fnd base rates'!D$116)\n+($N65*'fnd base rates'!D$117)\n+($O65*'fnd base rates'!D$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,4)))\n*$R65","v":6136.5104500000007},{"$f":"(($D65*'fnd base rates'!E$107)\n+($E65*'fnd base rates'!E$108)\n+($F65*'fnd base rates'!E$109)\n+($G65*'fnd base rates'!E$110)\n+($H65*'fnd base rates'!E$111)\n+($I65*'fnd base rates'!E$112)\n+($J65*'fnd base rates'!E$113)\n+($K65*'fnd base rates'!E$114)\n+($M65*'fnd base rates'!E$116)\n+($N65*'fnd base rates'!E$117)\n+($O65*'fnd base rates'!E$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,5)))\n*$R65","v":41534.401156184998},{"$f":"(($D65*'fnd base rates'!F$107)\n+($E65*'fnd base rates'!F$108)\n+($F65*'fnd base rates'!F$109)\n+($G65*'fnd base rates'!F$110)\n+($H65*'fnd base rates'!F$111)\n+($I65*'fnd base rates'!F$112)\n+($J65*'fnd base rates'!F$113)\n+($K65*'fnd base rates'!F$114)\n+($M65*'fnd base rates'!F$116)\n+($N65*'fnd base rates'!F$117)\n+($O65*'fnd base rates'!F$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,6)))\n*$R65","v":6311.0519663450004},{"$f":"(($D65*'fnd base rates'!G$107)\n+($E65*'fnd base rates'!G$108)\n+($F65*'fnd base rates'!G$109)\n+($G65*'fnd base rates'!G$110)\n+($H65*'fnd base rates'!G$111)\n+($I65*'fnd base rates'!G$112)\n+($J65*'fnd base rates'!G$113)\n+($K65*'fnd base rates'!G$114)\n+($M65*'fnd base rates'!G$116)\n+($N65*'fnd base rates'!G$117)\n+($O65*'fnd base rates'!G$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,7)))\n*$R65","v":1481.63676857},{"$f":"(($D65*'fnd base rates'!H$107)\n+($E65*'fnd base rates'!H$108)\n+($F65*'fnd base rates'!H$109)\n+($G65*'fnd base rates'!H$110)\n+($H65*'fnd base rates'!H$111)\n+($I65*'fnd base rates'!H$112)\n+($J65*'fnd base rates'!H$113)\n+($K65*'fnd base rates'!H$114)\n+($M65*'fnd base rates'!H$116)\n+($N65*'fnd base rates'!H$117)\n+($O65*'fnd base rates'!H$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,8)))","v":5511.6794900000004},{"$f":"(($D65*'fnd base rates'!I$107)\n+($E65*'fnd base rates'!I$108)\n+($F65*'fnd base rates'!I$109)\n+($G65*'fnd base rates'!I$110)\n+($H65*'fnd base rates'!I$111)\n+($I65*'fnd base rates'!I$112)\n+($J65*'fnd base rates'!I$113)\n+($K65*'fnd base rates'!I$114)\n+($M65*'fnd base rates'!I$116)\n+($N65*'fnd base rates'!I$117)\n+($O65*'fnd base rates'!I$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,9)))\n*$R65","v":3310.91005},{"$f":"(($D65*'fnd base rates'!J$107)\n+($E65*'fnd base rates'!J$108)\n+($F65*'fnd base rates'!J$109)\n+($G65*'fnd base rates'!J$110)\n+($H65*'fnd base rates'!J$111)\n+($I65*'fnd base rates'!J$112)\n+($J65*'fnd base rates'!J$113)\n+($K65*'fnd base rates'!J$114)\n+($M65*'fnd base rates'!J$116)\n+($N65*'fnd base rates'!J$117)\n+($O65*'fnd base rates'!J$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,10)))\n*$R65","v":5453.9369500000003},{"$f":"(($D65*'fnd base rates'!K$107)\n+($E65*'fnd base rates'!K$108)\n+($F65*'fnd base rates'!K$109)\n+($G65*'fnd base rates'!K$110)\n+($H65*'fnd base rates'!K$111)\n+($I65*'fnd base rates'!K$112)\n+($J65*'fnd base rates'!K$113)\n+($K65*'fnd base rates'!K$114)\n+($M65*'fnd base rates'!K$116)\n+($N65*'fnd base rates'!K$117)\n+($O65*'fnd base rates'!K$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,11)))\n*$R65","v":8225.9712428599996},{"$f":"(($D65*'fnd base rates'!L$107)\n+($E65*'fnd base rates'!L$108)\n+($F65*'fnd base rates'!L$109)\n+($G65*'fnd base rates'!L$110)\n+($H65*'fnd base rates'!L$111)\n+($I65*'fnd base rates'!L$112)\n+($J65*'fnd base rates'!L$113)\n+($K65*'fnd base rates'!L$114)\n+($M65*'fnd base rates'!L$116)\n+($N65*'fnd base rates'!L$117)\n+($O65*'fnd base rates'!L$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,12)))","v":8773.7499470000002},{"$f":"(($D65*'fnd base rates'!M$107)\n+($E65*'fnd base rates'!M$108)\n+($F65*'fnd base rates'!M$109)\n+($G65*'fnd base rates'!M$110)\n+($H65*'fnd base rates'!M$111)\n+($I65*'fnd base rates'!M$112)\n+($J65*'fnd base rates'!M$113)\n+($K65*'fnd base rates'!M$114)\n+($M65*'fnd base rates'!M$116)\n+($N65*'fnd base rates'!M$117)\n+($O65*'fnd base rates'!M$118)\n+($P65*VLOOKUP($S65+12,rate_basefnd,13)))","v":0},90707.804008865016,null,416035044,"416","035","044",1,7,90707.804008865016,12958,0,12958,null,null,null,null,null,16672,139,16811,-3853,12958,0,12958]
[416,416035049,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D66","v":0},{"$f":"'fnd enro'!E66","v":0},{"$f":"'fnd enro'!F66","v":0},{"$f":"'fnd enro'!G66","v":0},{"$f":"'fnd enro'!H66","v":0},{"$f":"'fnd enro'!I66","v":1},{"$f":"'fnd enro'!J66","v":0},{"$f":"'fnd enro'!K66","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L66","v":0},{"$f":"'fnd enro'!M66+'fnd enro'!N66","v":0},{"$f":"'fnd enro'!O66","v":0},{"$f":"'fnd enro'!P66","v":0},{"$f":"'fnd enro'!Q66","v":0},{"$f":"'fnd enro'!S66","v":1},1.085,{"$f":"VALUE('fnd enro'!R66)","v":7},null,{"$f":"(($D66*'fnd base rates'!C$107)\n+($E66*'fnd base rates'!C$108)\n+($F66*'fnd base rates'!C$109)\n+($G66*'fnd base rates'!C$110)\n+($H66*'fnd base rates'!C$111)\n+($I66*'fnd base rates'!C$112)\n+($J66*'fnd base rates'!C$113)\n+($K66*'fnd base rates'!C$114)\n+($M66*'fnd base rates'!C$116)\n+($N66*'fnd base rates'!C$117)\n+($O66*'fnd base rates'!C$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,3)))\n*$R66","v":547.15345541500005},{"$f":"(($D66*'fnd base rates'!D$107)\n+($E66*'fnd base rates'!D$108)\n+($F66*'fnd base rates'!D$109)\n+($G66*'fnd base rates'!D$110)\n+($H66*'fnd base rates'!D$111)\n+($I66*'fnd base rates'!D$112)\n+($J66*'fnd base rates'!D$113)\n+($K66*'fnd base rates'!D$114)\n+($M66*'fnd base rates'!D$116)\n+($N66*'fnd base rates'!D$117)\n+($O66*'fnd base rates'!D$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,4)))\n*$R66","v":783.31574999999998},{"$f":"(($D66*'fnd base rates'!E$107)\n+($E66*'fnd base rates'!E$108)\n+($F66*'fnd base rates'!E$109)\n+($G66*'fnd base rates'!E$110)\n+($H66*'fnd base rates'!E$111)\n+($I66*'fnd base rates'!E$112)\n+($J66*'fnd base rates'!E$113)\n+($K66*'fnd base rates'!E$114)\n+($M66*'fnd base rates'!E$116)\n+($N66*'fnd base rates'!E$117)\n+($O66*'fnd base rates'!E$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,5)))\n*$R66","v":5022.4082794550004},{"$f":"(($D66*'fnd base rates'!F$107)\n+($E66*'fnd base rates'!F$108)\n+($F66*'fnd base rates'!F$109)\n+($G66*'fnd base rates'!F$110)\n+($H66*'fnd base rates'!F$111)\n+($I66*'fnd base rates'!F$112)\n+($J66*'fnd base rates'!F$113)\n+($K66*'fnd base rates'!F$114)\n+($M66*'fnd base rates'!F$116)\n+($N66*'fnd base rates'!F$117)\n+($O66*'fnd base rates'!F$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,6)))\n*$R66","v":901.57885233499997},{"$f":"(($D66*'fnd base rates'!G$107)\n+($E66*'fnd base rates'!G$108)\n+($F66*'fnd base rates'!G$109)\n+($G66*'fnd base rates'!G$110)\n+($H66*'fnd base rates'!G$111)\n+($I66*'fnd base rates'!G$112)\n+($J66*'fnd base rates'!G$113)\n+($K66*'fnd base rates'!G$114)\n+($M66*'fnd base rates'!G$116)\n+($N66*'fnd base rates'!G$117)\n+($O66*'fnd base rates'!G$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,7)))\n*$R66","v":167.46259550999997},{"$f":"(($D66*'fnd base rates'!H$107)\n+($E66*'fnd base rates'!H$108)\n+($F66*'fnd base rates'!H$109)\n+($G66*'fnd base rates'!H$110)\n+($H66*'fnd base rates'!H$111)\n+($I66*'fnd base rates'!H$112)\n+($J66*'fnd base rates'!H$113)\n+($K66*'fnd base rates'!H$114)\n+($M66*'fnd base rates'!H$116)\n+($N66*'fnd base rates'!H$117)\n+($O66*'fnd base rates'!H$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D66*'fnd base rates'!I$107)\n+($E66*'fnd base rates'!I$108)\n+($F66*'fnd base rates'!I$109)\n+($G66*'fnd base rates'!I$110)\n+($H66*'fnd base rates'!I$111)\n+($I66*'fnd base rates'!I$112)\n+($J66*'fnd base rates'!I$113)\n+($K66*'fnd base rates'!I$114)\n+($M66*'fnd base rates'!I$116)\n+($N66*'fnd base rates'!I$117)\n+($O66*'fnd base rates'!I$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,9)))\n*$R66","v":436.09404999999998},{"$f":"(($D66*'fnd base rates'!J$107)\n+($E66*'fnd base rates'!J$108)\n+($F66*'fnd base rates'!J$109)\n+($G66*'fnd base rates'!J$110)\n+($H66*'fnd base rates'!J$111)\n+($I66*'fnd base rates'!J$112)\n+($J66*'fnd base rates'!J$113)\n+($K66*'fnd base rates'!J$114)\n+($M66*'fnd base rates'!J$116)\n+($N66*'fnd base rates'!J$117)\n+($O66*'fnd base rates'!J$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,10)))\n*$R66","v":587.42984999999999},{"$f":"(($D66*'fnd base rates'!K$107)\n+($E66*'fnd base rates'!K$108)\n+($F66*'fnd base rates'!K$109)\n+($G66*'fnd base rates'!K$110)\n+($H66*'fnd base rates'!K$111)\n+($I66*'fnd base rates'!K$112)\n+($J66*'fnd base rates'!K$113)\n+($K66*'fnd base rates'!K$114)\n+($M66*'fnd base rates'!K$116)\n+($N66*'fnd base rates'!K$117)\n+($O66*'fnd base rates'!K$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,11)))\n*$R66","v":1175.1387489799999},{"$f":"(($D66*'fnd base rates'!L$107)\n+($E66*'fnd base rates'!L$108)\n+($F66*'fnd base rates'!L$109)\n+($G66*'fnd base rates'!L$110)\n+($H66*'fnd base rates'!L$111)\n+($I66*'fnd base rates'!L$112)\n+($J66*'fnd base rates'!L$113)\n+($K66*'fnd base rates'!L$114)\n+($M66*'fnd base rates'!L$116)\n+($N66*'fnd base rates'!L$117)\n+($O66*'fnd base rates'!L$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D66*'fnd base rates'!M$107)\n+($E66*'fnd base rates'!M$108)\n+($F66*'fnd base rates'!M$109)\n+($G66*'fnd base rates'!M$110)\n+($H66*'fnd base rates'!M$111)\n+($I66*'fnd base rates'!M$112)\n+($J66*'fnd base rates'!M$113)\n+($K66*'fnd base rates'!M$114)\n+($M66*'fnd base rates'!M$116)\n+($N66*'fnd base rates'!M$117)\n+($O66*'fnd base rates'!M$118)\n+($P66*VLOOKUP($S66+12,rate_basefnd,13)))","v":0},11519.280072695001,null,416035049,"416","035","049",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,11590,0,11590,-71,11519,0,11519]
[416,416035073,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D67","v":0},{"$f":"'fnd enro'!E67","v":0},{"$f":"'fnd enro'!F67","v":0},{"$f":"'fnd enro'!G67","v":0},{"$f":"'fnd enro'!H67","v":1},{"$f":"'fnd enro'!I67","v":2},{"$f":"'fnd enro'!J67","v":0},{"$f":"'fnd enro'!K67","v":0.1137},{"$f":"'fnd enro'!L67","v":0},{"$f":"'fnd enro'!M67+'fnd enro'!N67","v":0},{"$f":"'fnd enro'!O67","v":0},{"$f":"'fnd enro'!P67","v":0},{"$f":"'fnd enro'!Q67","v":1},{"$f":"'fnd enro'!S67","v":3},1.085,{"$f":"VALUE('fnd enro'!R67)","v":5},null,{"$f":"(($D67*'fnd base rates'!C$107)\n+($E67*'fnd base rates'!C$108)\n+($F67*'fnd base rates'!C$109)\n+($G67*'fnd base rates'!C$110)\n+($H67*'fnd base rates'!C$111)\n+($I67*'fnd base rates'!C$112)\n+($J67*'fnd base rates'!C$113)\n+($K67*'fnd base rates'!C$114)\n+($M67*'fnd base rates'!C$116)\n+($N67*'fnd base rates'!C$117)\n+($O67*'fnd base rates'!C$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,3)))\n*$R67","v":1700.3650162449999},{"$f":"(($D67*'fnd base rates'!D$107)\n+($E67*'fnd base rates'!D$108)\n+($F67*'fnd base rates'!D$109)\n+($G67*'fnd base rates'!D$110)\n+($H67*'fnd base rates'!D$111)\n+($I67*'fnd base rates'!D$112)\n+($J67*'fnd base rates'!D$113)\n+($K67*'fnd base rates'!D$114)\n+($M67*'fnd base rates'!D$116)\n+($N67*'fnd base rates'!D$117)\n+($O67*'fnd base rates'!D$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,4)))\n*$R67","v":2629.0418000000004},{"$f":"(($D67*'fnd base rates'!E$107)\n+($E67*'fnd base rates'!E$108)\n+($F67*'fnd base rates'!E$109)\n+($G67*'fnd base rates'!E$110)\n+($H67*'fnd base rates'!E$111)\n+($I67*'fnd base rates'!E$112)\n+($J67*'fnd base rates'!E$113)\n+($K67*'fnd base rates'!E$114)\n+($M67*'fnd base rates'!E$116)\n+($N67*'fnd base rates'!E$117)\n+($O67*'fnd base rates'!E$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,5)))\n*$R67","v":16304.396088365002},{"$f":"(($D67*'fnd base rates'!F$107)\n+($E67*'fnd base rates'!F$108)\n+($F67*'fnd base rates'!F$109)\n+($G67*'fnd base rates'!F$110)\n+($H67*'fnd base rates'!F$111)\n+($I67*'fnd base rates'!F$112)\n+($J67*'fnd base rates'!F$113)\n+($K67*'fnd base rates'!F$114)\n+($M67*'fnd base rates'!F$116)\n+($N67*'fnd base rates'!F$117)\n+($O67*'fnd base rates'!F$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,6)))\n*$R67","v":2815.808007005},{"$f":"(($D67*'fnd base rates'!G$107)\n+($E67*'fnd base rates'!G$108)\n+($F67*'fnd base rates'!G$109)\n+($G67*'fnd base rates'!G$110)\n+($H67*'fnd base rates'!G$111)\n+($I67*'fnd base rates'!G$112)\n+($J67*'fnd base rates'!G$113)\n+($K67*'fnd base rates'!G$114)\n+($M67*'fnd base rates'!G$116)\n+($N67*'fnd base rates'!G$117)\n+($O67*'fnd base rates'!G$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,7)))\n*$R67","v":639.24968652999996},{"$f":"(($D67*'fnd base rates'!H$107)\n+($E67*'fnd base rates'!H$108)\n+($F67*'fnd base rates'!H$109)\n+($G67*'fnd base rates'!H$110)\n+($H67*'fnd base rates'!H$111)\n+($I67*'fnd base rates'!H$112)\n+($J67*'fnd base rates'!H$113)\n+($K67*'fnd base rates'!H$114)\n+($M67*'fnd base rates'!H$116)\n+($N67*'fnd base rates'!H$117)\n+($O67*'fnd base rates'!H$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,8)))","v":2074.6012099999998},{"$f":"(($D67*'fnd base rates'!I$107)\n+($E67*'fnd base rates'!I$108)\n+($F67*'fnd base rates'!I$109)\n+($G67*'fnd base rates'!I$110)\n+($H67*'fnd base rates'!I$111)\n+($I67*'fnd base rates'!I$112)\n+($J67*'fnd base rates'!I$113)\n+($K67*'fnd base rates'!I$114)\n+($M67*'fnd base rates'!I$116)\n+($N67*'fnd base rates'!I$117)\n+($O67*'fnd base rates'!I$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,9)))\n*$R67","v":1330.4053000000001},{"$f":"(($D67*'fnd base rates'!J$107)\n+($E67*'fnd base rates'!J$108)\n+($F67*'fnd base rates'!J$109)\n+($G67*'fnd base rates'!J$110)\n+($H67*'fnd base rates'!J$111)\n+($I67*'fnd base rates'!J$112)\n+($J67*'fnd base rates'!J$113)\n+($K67*'fnd base rates'!J$114)\n+($M67*'fnd base rates'!J$116)\n+($N67*'fnd base rates'!J$117)\n+($O67*'fnd base rates'!J$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,10)))\n*$R67","v":2002.8882999999998},{"$f":"(($D67*'fnd base rates'!K$107)\n+($E67*'fnd base rates'!K$108)\n+($F67*'fnd base rates'!K$109)\n+($G67*'fnd base rates'!K$110)\n+($H67*'fnd base rates'!K$111)\n+($I67*'fnd base rates'!K$112)\n+($J67*'fnd base rates'!K$113)\n+($K67*'fnd base rates'!K$114)\n+($M67*'fnd base rates'!K$116)\n+($N67*'fnd base rates'!K$117)\n+($O67*'fnd base rates'!K$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,11)))\n*$R67","v":3558.2808969399998},{"$f":"(($D67*'fnd base rates'!L$107)\n+($E67*'fnd base rates'!L$108)\n+($F67*'fnd base rates'!L$109)\n+($G67*'fnd base rates'!L$110)\n+($H67*'fnd base rates'!L$111)\n+($I67*'fnd base rates'!L$112)\n+($J67*'fnd base rates'!L$113)\n+($K67*'fnd base rates'!L$114)\n+($M67*'fnd base rates'!L$116)\n+($N67*'fnd base rates'!L$117)\n+($O67*'fnd base rates'!L$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,12)))","v":3862.8342630000002},{"$f":"(($D67*'fnd base rates'!M$107)\n+($E67*'fnd base rates'!M$108)\n+($F67*'fnd base rates'!M$109)\n+($G67*'fnd base rates'!M$110)\n+($H67*'fnd base rates'!M$111)\n+($I67*'fnd base rates'!M$112)\n+($J67*'fnd base rates'!M$113)\n+($K67*'fnd base rates'!M$114)\n+($M67*'fnd base rates'!M$116)\n+($N67*'fnd base rates'!M$117)\n+($O67*'fnd base rates'!M$118)\n+($P67*VLOOKUP($S67+12,rate_basefnd,13)))","v":0},36917.870568084996,null,416035073,"416","035","073",1,3,36917.870568084996,12306,0,12306,null,null,null,null,null,15258,16,15274,-2968,12306,0,12306]
[416,416035220,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D68","v":0},{"$f":"'fnd enro'!E68","v":0},{"$f":"'fnd enro'!F68","v":0},{"$f":"'fnd enro'!G68","v":0},{"$f":"'fnd enro'!H68","v":0},{"$f":"'fnd enro'!I68","v":1},{"$f":"'fnd enro'!J68","v":0},{"$f":"'fnd enro'!K68","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L68","v":0},{"$f":"'fnd enro'!M68+'fnd enro'!N68","v":0},{"$f":"'fnd enro'!O68","v":0},{"$f":"'fnd enro'!P68","v":0},{"$f":"'fnd enro'!Q68","v":1},{"$f":"'fnd enro'!S68","v":1},1.085,{"$f":"VALUE('fnd enro'!R68)","v":6},null,{"$f":"(($D68*'fnd base rates'!C$107)\n+($E68*'fnd base rates'!C$108)\n+($F68*'fnd base rates'!C$109)\n+($G68*'fnd base rates'!C$110)\n+($H68*'fnd base rates'!C$111)\n+($I68*'fnd base rates'!C$112)\n+($J68*'fnd base rates'!C$113)\n+($K68*'fnd base rates'!C$114)\n+($M68*'fnd base rates'!C$116)\n+($N68*'fnd base rates'!C$117)\n+($O68*'fnd base rates'!C$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,3)))\n*$R68","v":610.10515541500001},{"$f":"(($D68*'fnd base rates'!D$107)\n+($E68*'fnd base rates'!D$108)\n+($F68*'fnd base rates'!D$109)\n+($G68*'fnd base rates'!D$110)\n+($H68*'fnd base rates'!D$111)\n+($I68*'fnd base rates'!D$112)\n+($J68*'fnd base rates'!D$113)\n+($K68*'fnd base rates'!D$114)\n+($M68*'fnd base rates'!D$116)\n+($N68*'fnd base rates'!D$117)\n+($O68*'fnd base rates'!D$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,4)))\n*$R68","v":1081.5605499999999},{"$f":"(($D68*'fnd base rates'!E$107)\n+($E68*'fnd base rates'!E$108)\n+($F68*'fnd base rates'!E$109)\n+($G68*'fnd base rates'!E$110)\n+($H68*'fnd base rates'!E$111)\n+($I68*'fnd base rates'!E$112)\n+($J68*'fnd base rates'!E$113)\n+($K68*'fnd base rates'!E$114)\n+($M68*'fnd base rates'!E$116)\n+($N68*'fnd base rates'!E$117)\n+($O68*'fnd base rates'!E$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,5)))\n*$R68","v":7933.9515294550001},{"$f":"(($D68*'fnd base rates'!F$107)\n+($E68*'fnd base rates'!F$108)\n+($F68*'fnd base rates'!F$109)\n+($G68*'fnd base rates'!F$110)\n+($H68*'fnd base rates'!F$111)\n+($I68*'fnd base rates'!F$112)\n+($J68*'fnd base rates'!F$113)\n+($K68*'fnd base rates'!F$114)\n+($M68*'fnd base rates'!F$116)\n+($N68*'fnd base rates'!F$117)\n+($O68*'fnd base rates'!F$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,6)))\n*$R68","v":901.57885233499997},{"$f":"(($D68*'fnd base rates'!G$107)\n+($E68*'fnd base rates'!G$108)\n+($F68*'fnd base rates'!G$109)\n+($G68*'fnd base rates'!G$110)\n+($H68*'fnd base rates'!G$111)\n+($I68*'fnd base rates'!G$112)\n+($J68*'fnd base rates'!G$113)\n+($K68*'fnd base rates'!G$114)\n+($M68*'fnd base rates'!G$116)\n+($N68*'fnd base rates'!G$117)\n+($O68*'fnd base rates'!G$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,7)))\n*$R68","v":308.71874551000002},{"$f":"(($D68*'fnd base rates'!H$107)\n+($E68*'fnd base rates'!H$108)\n+($F68*'fnd base rates'!H$109)\n+($G68*'fnd base rates'!H$110)\n+($H68*'fnd base rates'!H$111)\n+($I68*'fnd base rates'!H$112)\n+($J68*'fnd base rates'!H$113)\n+($K68*'fnd base rates'!H$114)\n+($M68*'fnd base rates'!H$116)\n+($N68*'fnd base rates'!H$117)\n+($O68*'fnd base rates'!H$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,8)))","v":801.09707000000003},{"$f":"(($D68*'fnd base rates'!I$107)\n+($E68*'fnd base rates'!I$108)\n+($F68*'fnd base rates'!I$109)\n+($G68*'fnd base rates'!I$110)\n+($H68*'fnd base rates'!I$111)\n+($I68*'fnd base rates'!I$112)\n+($J68*'fnd base rates'!I$113)\n+($K68*'fnd base rates'!I$114)\n+($M68*'fnd base rates'!I$116)\n+($N68*'fnd base rates'!I$117)\n+($O68*'fnd base rates'!I$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,9)))\n*$R68","v":553.99014999999997},{"$f":"(($D68*'fnd base rates'!J$107)\n+($E68*'fnd base rates'!J$108)\n+($F68*'fnd base rates'!J$109)\n+($G68*'fnd base rates'!J$110)\n+($H68*'fnd base rates'!J$111)\n+($I68*'fnd base rates'!J$112)\n+($J68*'fnd base rates'!J$113)\n+($K68*'fnd base rates'!J$114)\n+($M68*'fnd base rates'!J$116)\n+($N68*'fnd base rates'!J$117)\n+($O68*'fnd base rates'!J$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,10)))\n*$R68","v":1200.0642499999999},{"$f":"(($D68*'fnd base rates'!K$107)\n+($E68*'fnd base rates'!K$108)\n+($F68*'fnd base rates'!K$109)\n+($G68*'fnd base rates'!K$110)\n+($H68*'fnd base rates'!K$111)\n+($I68*'fnd base rates'!K$112)\n+($J68*'fnd base rates'!K$113)\n+($K68*'fnd base rates'!K$114)\n+($M68*'fnd base rates'!K$116)\n+($N68*'fnd base rates'!K$117)\n+($O68*'fnd base rates'!K$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,11)))\n*$R68","v":1175.1387489799999},{"$f":"(($D68*'fnd base rates'!L$107)\n+($E68*'fnd base rates'!L$108)\n+($F68*'fnd base rates'!L$109)\n+($G68*'fnd base rates'!L$110)\n+($H68*'fnd base rates'!L$111)\n+($I68*'fnd base rates'!L$112)\n+($J68*'fnd base rates'!L$113)\n+($K68*'fnd base rates'!L$114)\n+($M68*'fnd base rates'!L$116)\n+($N68*'fnd base rates'!L$117)\n+($O68*'fnd base rates'!L$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,12)))","v":1551.631421},{"$f":"(($D68*'fnd base rates'!M$107)\n+($E68*'fnd base rates'!M$108)\n+($F68*'fnd base rates'!M$109)\n+($G68*'fnd base rates'!M$110)\n+($H68*'fnd base rates'!M$111)\n+($I68*'fnd base rates'!M$112)\n+($J68*'fnd base rates'!M$113)\n+($K68*'fnd base rates'!M$114)\n+($M68*'fnd base rates'!M$116)\n+($N68*'fnd base rates'!M$117)\n+($O68*'fnd base rates'!M$118)\n+($P68*VLOOKUP($S68+12,rate_basefnd,13)))","v":0},16117.836472694999,null,416035220,"416","035","220",1,1,16117.836472694999,16118,0,16118,null,null,null,null,null,16196,24,16220,-102,16118,0,16118]
[416,416035244,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D69","v":0},{"$f":"'fnd enro'!E69","v":0},{"$f":"'fnd enro'!F69","v":0},{"$f":"'fnd enro'!G69","v":0},{"$f":"'fnd enro'!H69","v":1},{"$f":"'fnd enro'!I69","v":5},{"$f":"'fnd enro'!J69","v":0},{"$f":"'fnd enro'!K69","v":0.22739999999999999},{"$f":"'fnd enro'!L69","v":0},{"$f":"'fnd enro'!M69+'fnd enro'!N69","v":0},{"$f":"'fnd enro'!O69","v":0},{"$f":"'fnd enro'!P69","v":0},{"$f":"'fnd enro'!Q69","v":3},{"$f":"'fnd enro'!S69","v":6},1.085,{"$f":"VALUE('fnd enro'!R69)","v":9},null,{"$f":"(($D69*'fnd base rates'!C$107)\n+($E69*'fnd base rates'!C$108)\n+($F69*'fnd base rates'!C$109)\n+($G69*'fnd base rates'!C$110)\n+($H69*'fnd base rates'!C$111)\n+($I69*'fnd base rates'!C$112)\n+($J69*'fnd base rates'!C$113)\n+($K69*'fnd base rates'!C$114)\n+($M69*'fnd base rates'!C$116)\n+($N69*'fnd base rates'!C$117)\n+($O69*'fnd base rates'!C$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,3)))\n*$R69","v":3485.2515324899996},{"$f":"(($D69*'fnd base rates'!D$107)\n+($E69*'fnd base rates'!D$108)\n+($F69*'fnd base rates'!D$109)\n+($G69*'fnd base rates'!D$110)\n+($H69*'fnd base rates'!D$111)\n+($I69*'fnd base rates'!D$112)\n+($J69*'fnd base rates'!D$113)\n+($K69*'fnd base rates'!D$114)\n+($M69*'fnd base rates'!D$116)\n+($N69*'fnd base rates'!D$117)\n+($O69*'fnd base rates'!D$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,4)))\n*$R69","v":5658.5571},{"$f":"(($D69*'fnd base rates'!E$107)\n+($E69*'fnd base rates'!E$108)\n+($F69*'fnd base rates'!E$109)\n+($G69*'fnd base rates'!E$110)\n+($H69*'fnd base rates'!E$111)\n+($I69*'fnd base rates'!E$112)\n+($J69*'fnd base rates'!E$113)\n+($K69*'fnd base rates'!E$114)\n+($M69*'fnd base rates'!E$116)\n+($N69*'fnd base rates'!E$117)\n+($O69*'fnd base rates'!E$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,5)))\n*$R69","v":38005.506226730009},{"$f":"(($D69*'fnd base rates'!F$107)\n+($E69*'fnd base rates'!F$108)\n+($F69*'fnd base rates'!F$109)\n+($G69*'fnd base rates'!F$110)\n+($H69*'fnd base rates'!F$111)\n+($I69*'fnd base rates'!F$112)\n+($J69*'fnd base rates'!F$113)\n+($K69*'fnd base rates'!F$114)\n+($M69*'fnd base rates'!F$116)\n+($N69*'fnd base rates'!F$117)\n+($O69*'fnd base rates'!F$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,6)))\n*$R69","v":5520.5445640099997},{"$f":"(($D69*'fnd base rates'!G$107)\n+($E69*'fnd base rates'!G$108)\n+($F69*'fnd base rates'!G$109)\n+($G69*'fnd base rates'!G$110)\n+($H69*'fnd base rates'!G$111)\n+($I69*'fnd base rates'!G$112)\n+($J69*'fnd base rates'!G$113)\n+($K69*'fnd base rates'!G$114)\n+($M69*'fnd base rates'!G$116)\n+($N69*'fnd base rates'!G$117)\n+($O69*'fnd base rates'!G$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,7)))\n*$R69","v":1463.4593230599996},{"$f":"(($D69*'fnd base rates'!H$107)\n+($E69*'fnd base rates'!H$108)\n+($F69*'fnd base rates'!H$109)\n+($G69*'fnd base rates'!H$110)\n+($H69*'fnd base rates'!H$111)\n+($I69*'fnd base rates'!H$112)\n+($J69*'fnd base rates'!H$113)\n+($K69*'fnd base rates'!H$114)\n+($M69*'fnd base rates'!H$116)\n+($N69*'fnd base rates'!H$117)\n+($O69*'fnd base rates'!H$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,8)))","v":4463.4824200000003},{"$f":"(($D69*'fnd base rates'!I$107)\n+($E69*'fnd base rates'!I$108)\n+($F69*'fnd base rates'!I$109)\n+($G69*'fnd base rates'!I$110)\n+($H69*'fnd base rates'!I$111)\n+($I69*'fnd base rates'!I$112)\n+($J69*'fnd base rates'!I$113)\n+($K69*'fnd base rates'!I$114)\n+($M69*'fnd base rates'!I$116)\n+($N69*'fnd base rates'!I$117)\n+($O69*'fnd base rates'!I$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,9)))\n*$R69","v":2907.3117500000003},{"$f":"(($D69*'fnd base rates'!J$107)\n+($E69*'fnd base rates'!J$108)\n+($F69*'fnd base rates'!J$109)\n+($G69*'fnd base rates'!J$110)\n+($H69*'fnd base rates'!J$111)\n+($I69*'fnd base rates'!J$112)\n+($J69*'fnd base rates'!J$113)\n+($K69*'fnd base rates'!J$114)\n+($M69*'fnd base rates'!J$116)\n+($N69*'fnd base rates'!J$117)\n+($O69*'fnd base rates'!J$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,10)))\n*$R69","v":5161.0086499999998},{"$f":"(($D69*'fnd base rates'!K$107)\n+($E69*'fnd base rates'!K$108)\n+($F69*'fnd base rates'!K$109)\n+($G69*'fnd base rates'!K$110)\n+($H69*'fnd base rates'!K$111)\n+($I69*'fnd base rates'!K$112)\n+($J69*'fnd base rates'!K$113)\n+($K69*'fnd base rates'!K$114)\n+($M69*'fnd base rates'!K$116)\n+($N69*'fnd base rates'!K$117)\n+($O69*'fnd base rates'!K$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,11)))\n*$R69","v":7083.6971438799992},{"$f":"(($D69*'fnd base rates'!L$107)\n+($E69*'fnd base rates'!L$108)\n+($F69*'fnd base rates'!L$109)\n+($G69*'fnd base rates'!L$110)\n+($H69*'fnd base rates'!L$111)\n+($I69*'fnd base rates'!L$112)\n+($J69*'fnd base rates'!L$113)\n+($K69*'fnd base rates'!L$114)\n+($M69*'fnd base rates'!L$116)\n+($N69*'fnd base rates'!L$117)\n+($O69*'fnd base rates'!L$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,12)))","v":8204.5085259999996},{"$f":"(($D69*'fnd base rates'!M$107)\n+($E69*'fnd base rates'!M$108)\n+($F69*'fnd base rates'!M$109)\n+($G69*'fnd base rates'!M$110)\n+($H69*'fnd base rates'!M$111)\n+($I69*'fnd base rates'!M$112)\n+($J69*'fnd base rates'!M$113)\n+($K69*'fnd base rates'!M$114)\n+($M69*'fnd base rates'!M$116)\n+($N69*'fnd base rates'!M$117)\n+($O69*'fnd base rates'!M$118)\n+($P69*VLOOKUP($S69+12,rate_basefnd,13)))","v":0},81953.327236170007,null,416035244,"416","035","244",1,6,81953.327236170007,13659,0,13659,null,null,null,null,null,13801,41,13842,-183,13659,0,13659]
[416,416035285,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D70","v":0},{"$f":"'fnd enro'!E70","v":0},{"$f":"'fnd enro'!F70","v":0},{"$f":"'fnd enro'!G70","v":0},{"$f":"'fnd enro'!H70","v":1},{"$f":"'fnd enro'!I70","v":2},{"$f":"'fnd enro'!J70","v":0},{"$f":"'fnd enro'!K70","v":0.1137},{"$f":"'fnd enro'!L70","v":0},{"$f":"'fnd enro'!M70+'fnd enro'!N70","v":0},{"$f":"'fnd enro'!O70","v":0},{"$f":"'fnd enro'!P70","v":0},{"$f":"'fnd enro'!Q70","v":0},{"$f":"'fnd enro'!S70","v":3},1.085,{"$f":"VALUE('fnd enro'!R70)","v":7},null,{"$f":"(($D70*'fnd base rates'!C$107)\n+($E70*'fnd base rates'!C$108)\n+($F70*'fnd base rates'!C$109)\n+($G70*'fnd base rates'!C$110)\n+($H70*'fnd base rates'!C$111)\n+($I70*'fnd base rates'!C$112)\n+($J70*'fnd base rates'!C$113)\n+($K70*'fnd base rates'!C$114)\n+($M70*'fnd base rates'!C$116)\n+($N70*'fnd base rates'!C$117)\n+($O70*'fnd base rates'!C$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,3)))\n*$R70","v":1641.4603662449999},{"$f":"(($D70*'fnd base rates'!D$107)\n+($E70*'fnd base rates'!D$108)\n+($F70*'fnd base rates'!D$109)\n+($G70*'fnd base rates'!D$110)\n+($H70*'fnd base rates'!D$111)\n+($I70*'fnd base rates'!D$112)\n+($J70*'fnd base rates'!D$113)\n+($K70*'fnd base rates'!D$114)\n+($M70*'fnd base rates'!D$116)\n+($N70*'fnd base rates'!D$117)\n+($O70*'fnd base rates'!D$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,4)))\n*$R70","v":2349.9472500000002},{"$f":"(($D70*'fnd base rates'!E$107)\n+($E70*'fnd base rates'!E$108)\n+($F70*'fnd base rates'!E$109)\n+($G70*'fnd base rates'!E$110)\n+($H70*'fnd base rates'!E$111)\n+($I70*'fnd base rates'!E$112)\n+($J70*'fnd base rates'!E$113)\n+($K70*'fnd base rates'!E$114)\n+($M70*'fnd base rates'!E$116)\n+($N70*'fnd base rates'!E$117)\n+($O70*'fnd base rates'!E$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,5)))\n*$R70","v":13579.863438365001},{"$f":"(($D70*'fnd base rates'!F$107)\n+($E70*'fnd base rates'!F$108)\n+($F70*'fnd base rates'!F$109)\n+($G70*'fnd base rates'!F$110)\n+($H70*'fnd base rates'!F$111)\n+($I70*'fnd base rates'!F$112)\n+($J70*'fnd base rates'!F$113)\n+($K70*'fnd base rates'!F$114)\n+($M70*'fnd base rates'!F$116)\n+($N70*'fnd base rates'!F$117)\n+($O70*'fnd base rates'!F$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,6)))\n*$R70","v":2815.808007005},{"$f":"(($D70*'fnd base rates'!G$107)\n+($E70*'fnd base rates'!G$108)\n+($F70*'fnd base rates'!G$109)\n+($G70*'fnd base rates'!G$110)\n+($H70*'fnd base rates'!G$111)\n+($I70*'fnd base rates'!G$112)\n+($J70*'fnd base rates'!G$113)\n+($K70*'fnd base rates'!G$114)\n+($M70*'fnd base rates'!G$116)\n+($N70*'fnd base rates'!G$117)\n+($O70*'fnd base rates'!G$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,7)))\n*$R70","v":507.06413652999993},{"$f":"(($D70*'fnd base rates'!H$107)\n+($E70*'fnd base rates'!H$108)\n+($F70*'fnd base rates'!H$109)\n+($G70*'fnd base rates'!H$110)\n+($H70*'fnd base rates'!H$111)\n+($I70*'fnd base rates'!H$112)\n+($J70*'fnd base rates'!H$113)\n+($K70*'fnd base rates'!H$114)\n+($M70*'fnd base rates'!H$116)\n+($N70*'fnd base rates'!H$117)\n+($O70*'fnd base rates'!H$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,8)))","v":2055.9312099999997},{"$f":"(($D70*'fnd base rates'!I$107)\n+($E70*'fnd base rates'!I$108)\n+($F70*'fnd base rates'!I$109)\n+($G70*'fnd base rates'!I$110)\n+($H70*'fnd base rates'!I$111)\n+($I70*'fnd base rates'!I$112)\n+($J70*'fnd base rates'!I$113)\n+($K70*'fnd base rates'!I$114)\n+($M70*'fnd base rates'!I$116)\n+($N70*'fnd base rates'!I$117)\n+($O70*'fnd base rates'!I$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,9)))\n*$R70","v":1220.0825},{"$f":"(($D70*'fnd base rates'!J$107)\n+($E70*'fnd base rates'!J$108)\n+($F70*'fnd base rates'!J$109)\n+($G70*'fnd base rates'!J$110)\n+($H70*'fnd base rates'!J$111)\n+($I70*'fnd base rates'!J$112)\n+($J70*'fnd base rates'!J$113)\n+($K70*'fnd base rates'!J$114)\n+($M70*'fnd base rates'!J$116)\n+($N70*'fnd base rates'!J$117)\n+($O70*'fnd base rates'!J$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,10)))\n*$R70","v":1429.6068499999999},{"$f":"(($D70*'fnd base rates'!K$107)\n+($E70*'fnd base rates'!K$108)\n+($F70*'fnd base rates'!K$109)\n+($G70*'fnd base rates'!K$110)\n+($H70*'fnd base rates'!K$111)\n+($I70*'fnd base rates'!K$112)\n+($J70*'fnd base rates'!K$113)\n+($K70*'fnd base rates'!K$114)\n+($M70*'fnd base rates'!K$116)\n+($N70*'fnd base rates'!K$117)\n+($O70*'fnd base rates'!K$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,11)))\n*$R70","v":3558.2808969399998},{"$f":"(($D70*'fnd base rates'!L$107)\n+($E70*'fnd base rates'!L$108)\n+($F70*'fnd base rates'!L$109)\n+($G70*'fnd base rates'!L$110)\n+($H70*'fnd base rates'!L$111)\n+($I70*'fnd base rates'!L$112)\n+($J70*'fnd base rates'!L$113)\n+($K70*'fnd base rates'!L$114)\n+($M70*'fnd base rates'!L$116)\n+($N70*'fnd base rates'!L$117)\n+($O70*'fnd base rates'!L$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,12)))","v":3456.6442630000001},{"$f":"(($D70*'fnd base rates'!M$107)\n+($E70*'fnd base rates'!M$108)\n+($F70*'fnd base rates'!M$109)\n+($G70*'fnd base rates'!M$110)\n+($H70*'fnd base rates'!M$111)\n+($I70*'fnd base rates'!M$112)\n+($J70*'fnd base rates'!M$113)\n+($K70*'fnd base rates'!M$114)\n+($M70*'fnd base rates'!M$116)\n+($N70*'fnd base rates'!M$117)\n+($O70*'fnd base rates'!M$118)\n+($P70*VLOOKUP($S70+12,rate_basefnd,13)))","v":0},32614.688918084998,null,416035285,"416","035","285",1,3,32614.688918084998,10872,0,10872,null,null,null,null,null,10950,0,10950,-78,10872,0,10872]
[416,416035305,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D71","v":0},{"$f":"'fnd enro'!E71","v":0},{"$f":"'fnd enro'!F71","v":0},{"$f":"'fnd enro'!G71","v":0},{"$f":"'fnd enro'!H71","v":0},{"$f":"'fnd enro'!I71","v":1},{"$f":"'fnd enro'!J71","v":0},{"$f":"'fnd enro'!K71","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L71","v":0},{"$f":"'fnd enro'!M71+'fnd enro'!N71","v":0},{"$f":"'fnd enro'!O71","v":0},{"$f":"'fnd enro'!P71","v":0},{"$f":"'fnd enro'!Q71","v":0},{"$f":"'fnd enro'!S71","v":1},1.085,{"$f":"VALUE('fnd enro'!R71)","v":3},null,{"$f":"(($D71*'fnd base rates'!C$107)\n+($E71*'fnd base rates'!C$108)\n+($F71*'fnd base rates'!C$109)\n+($G71*'fnd base rates'!C$110)\n+($H71*'fnd base rates'!C$111)\n+($I71*'fnd base rates'!C$112)\n+($J71*'fnd base rates'!C$113)\n+($K71*'fnd base rates'!C$114)\n+($M71*'fnd base rates'!C$116)\n+($N71*'fnd base rates'!C$117)\n+($O71*'fnd base rates'!C$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,3)))\n*$R71","v":547.15345541500005},{"$f":"(($D71*'fnd base rates'!D$107)\n+($E71*'fnd base rates'!D$108)\n+($F71*'fnd base rates'!D$109)\n+($G71*'fnd base rates'!D$110)\n+($H71*'fnd base rates'!D$111)\n+($I71*'fnd base rates'!D$112)\n+($J71*'fnd base rates'!D$113)\n+($K71*'fnd base rates'!D$114)\n+($M71*'fnd base rates'!D$116)\n+($N71*'fnd base rates'!D$117)\n+($O71*'fnd base rates'!D$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,4)))\n*$R71","v":783.31574999999998},{"$f":"(($D71*'fnd base rates'!E$107)\n+($E71*'fnd base rates'!E$108)\n+($F71*'fnd base rates'!E$109)\n+($G71*'fnd base rates'!E$110)\n+($H71*'fnd base rates'!E$111)\n+($I71*'fnd base rates'!E$112)\n+($J71*'fnd base rates'!E$113)\n+($K71*'fnd base rates'!E$114)\n+($M71*'fnd base rates'!E$116)\n+($N71*'fnd base rates'!E$117)\n+($O71*'fnd base rates'!E$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,5)))\n*$R71","v":5022.4082794550004},{"$f":"(($D71*'fnd base rates'!F$107)\n+($E71*'fnd base rates'!F$108)\n+($F71*'fnd base rates'!F$109)\n+($G71*'fnd base rates'!F$110)\n+($H71*'fnd base rates'!F$111)\n+($I71*'fnd base rates'!F$112)\n+($J71*'fnd base rates'!F$113)\n+($K71*'fnd base rates'!F$114)\n+($M71*'fnd base rates'!F$116)\n+($N71*'fnd base rates'!F$117)\n+($O71*'fnd base rates'!F$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,6)))\n*$R71","v":901.57885233499997},{"$f":"(($D71*'fnd base rates'!G$107)\n+($E71*'fnd base rates'!G$108)\n+($F71*'fnd base rates'!G$109)\n+($G71*'fnd base rates'!G$110)\n+($H71*'fnd base rates'!G$111)\n+($I71*'fnd base rates'!G$112)\n+($J71*'fnd base rates'!G$113)\n+($K71*'fnd base rates'!G$114)\n+($M71*'fnd base rates'!G$116)\n+($N71*'fnd base rates'!G$117)\n+($O71*'fnd base rates'!G$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,7)))\n*$R71","v":167.46259550999997},{"$f":"(($D71*'fnd base rates'!H$107)\n+($E71*'fnd base rates'!H$108)\n+($F71*'fnd base rates'!H$109)\n+($G71*'fnd base rates'!H$110)\n+($H71*'fnd base rates'!H$111)\n+($I71*'fnd base rates'!H$112)\n+($J71*'fnd base rates'!H$113)\n+($K71*'fnd base rates'!H$114)\n+($M71*'fnd base rates'!H$116)\n+($N71*'fnd base rates'!H$117)\n+($O71*'fnd base rates'!H$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D71*'fnd base rates'!I$107)\n+($E71*'fnd base rates'!I$108)\n+($F71*'fnd base rates'!I$109)\n+($G71*'fnd base rates'!I$110)\n+($H71*'fnd base rates'!I$111)\n+($I71*'fnd base rates'!I$112)\n+($J71*'fnd base rates'!I$113)\n+($K71*'fnd base rates'!I$114)\n+($M71*'fnd base rates'!I$116)\n+($N71*'fnd base rates'!I$117)\n+($O71*'fnd base rates'!I$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,9)))\n*$R71","v":436.09404999999998},{"$f":"(($D71*'fnd base rates'!J$107)\n+($E71*'fnd base rates'!J$108)\n+($F71*'fnd base rates'!J$109)\n+($G71*'fnd base rates'!J$110)\n+($H71*'fnd base rates'!J$111)\n+($I71*'fnd base rates'!J$112)\n+($J71*'fnd base rates'!J$113)\n+($K71*'fnd base rates'!J$114)\n+($M71*'fnd base rates'!J$116)\n+($N71*'fnd base rates'!J$117)\n+($O71*'fnd base rates'!J$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,10)))\n*$R71","v":587.42984999999999},{"$f":"(($D71*'fnd base rates'!K$107)\n+($E71*'fnd base rates'!K$108)\n+($F71*'fnd base rates'!K$109)\n+($G71*'fnd base rates'!K$110)\n+($H71*'fnd base rates'!K$111)\n+($I71*'fnd base rates'!K$112)\n+($J71*'fnd base rates'!K$113)\n+($K71*'fnd base rates'!K$114)\n+($M71*'fnd base rates'!K$116)\n+($N71*'fnd base rates'!K$117)\n+($O71*'fnd base rates'!K$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,11)))\n*$R71","v":1175.1387489799999},{"$f":"(($D71*'fnd base rates'!L$107)\n+($E71*'fnd base rates'!L$108)\n+($F71*'fnd base rates'!L$109)\n+($G71*'fnd base rates'!L$110)\n+($H71*'fnd base rates'!L$111)\n+($I71*'fnd base rates'!L$112)\n+($J71*'fnd base rates'!L$113)\n+($K71*'fnd base rates'!L$114)\n+($M71*'fnd base rates'!L$116)\n+($N71*'fnd base rates'!L$117)\n+($O71*'fnd base rates'!L$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D71*'fnd base rates'!M$107)\n+($E71*'fnd base rates'!M$108)\n+($F71*'fnd base rates'!M$109)\n+($G71*'fnd base rates'!M$110)\n+($H71*'fnd base rates'!M$111)\n+($I71*'fnd base rates'!M$112)\n+($J71*'fnd base rates'!M$113)\n+($K71*'fnd base rates'!M$114)\n+($M71*'fnd base rates'!M$116)\n+($N71*'fnd base rates'!M$117)\n+($O71*'fnd base rates'!M$118)\n+($P71*VLOOKUP($S71+12,rate_basefnd,13)))","v":0},11519.280072695001,null,416035305,"416","035","305",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,11590,0,11590,-71,11519,0,11519]
[416,416035307,"BOSTON PREPARATORY",{"$f":"'fnd enro'!D72","v":0},{"$f":"'fnd enro'!E72","v":0},{"$f":"'fnd enro'!F72","v":0},{"$f":"'fnd enro'!G72","v":0},{"$f":"'fnd enro'!H72","v":1},{"$f":"'fnd enro'!I72","v":0},{"$f":"'fnd enro'!J72","v":0},{"$f":"'fnd enro'!K72","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L72","v":0},{"$f":"'fnd enro'!M72+'fnd enro'!N72","v":0},{"$f":"'fnd enro'!O72","v":0},{"$f":"'fnd enro'!P72","v":0},{"$f":"'fnd enro'!Q72","v":0},{"$f":"'fnd enro'!S72","v":1},1.085,{"$f":"VALUE('fnd enro'!R72)","v":3},null,{"$f":"(($D72*'fnd base rates'!C$107)\n+($E72*'fnd base rates'!C$108)\n+($F72*'fnd base rates'!C$109)\n+($G72*'fnd base rates'!C$110)\n+($H72*'fnd base rates'!C$111)\n+($I72*'fnd base rates'!C$112)\n+($J72*'fnd base rates'!C$113)\n+($K72*'fnd base rates'!C$114)\n+($M72*'fnd base rates'!C$116)\n+($N72*'fnd base rates'!C$117)\n+($O72*'fnd base rates'!C$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,3)))\n*$R72","v":547.15345541500005},{"$f":"(($D72*'fnd base rates'!D$107)\n+($E72*'fnd base rates'!D$108)\n+($F72*'fnd base rates'!D$109)\n+($G72*'fnd base rates'!D$110)\n+($H72*'fnd base rates'!D$111)\n+($I72*'fnd base rates'!D$112)\n+($J72*'fnd base rates'!D$113)\n+($K72*'fnd base rates'!D$114)\n+($M72*'fnd base rates'!D$116)\n+($N72*'fnd base rates'!D$117)\n+($O72*'fnd base rates'!D$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,4)))\n*$R72","v":783.31574999999998},{"$f":"(($D72*'fnd base rates'!E$107)\n+($E72*'fnd base rates'!E$108)\n+($F72*'fnd base rates'!E$109)\n+($G72*'fnd base rates'!E$110)\n+($H72*'fnd base rates'!E$111)\n+($I72*'fnd base rates'!E$112)\n+($J72*'fnd base rates'!E$113)\n+($K72*'fnd base rates'!E$114)\n+($M72*'fnd base rates'!E$116)\n+($N72*'fnd base rates'!E$117)\n+($O72*'fnd base rates'!E$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,5)))\n*$R72","v":3535.0468794550002},{"$f":"(($D72*'fnd base rates'!F$107)\n+($E72*'fnd base rates'!F$108)\n+($F72*'fnd base rates'!F$109)\n+($G72*'fnd base rates'!F$110)\n+($H72*'fnd base rates'!F$111)\n+($I72*'fnd base rates'!F$112)\n+($J72*'fnd base rates'!F$113)\n+($K72*'fnd base rates'!F$114)\n+($M72*'fnd base rates'!F$116)\n+($N72*'fnd base rates'!F$117)\n+($O72*'fnd base rates'!F$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,6)))\n*$R72","v":1012.6503023349999},{"$f":"(($D72*'fnd base rates'!G$107)\n+($E72*'fnd base rates'!G$108)\n+($F72*'fnd base rates'!G$109)\n+($G72*'fnd base rates'!G$110)\n+($H72*'fnd base rates'!G$111)\n+($I72*'fnd base rates'!G$112)\n+($J72*'fnd base rates'!G$113)\n+($K72*'fnd base rates'!G$114)\n+($M72*'fnd base rates'!G$116)\n+($N72*'fnd base rates'!G$117)\n+($O72*'fnd base rates'!G$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,7)))\n*$R72","v":172.13894550999999},{"$f":"(($D72*'fnd base rates'!H$107)\n+($E72*'fnd base rates'!H$108)\n+($F72*'fnd base rates'!H$109)\n+($G72*'fnd base rates'!H$110)\n+($H72*'fnd base rates'!H$111)\n+($I72*'fnd base rates'!H$112)\n+($J72*'fnd base rates'!H$113)\n+($K72*'fnd base rates'!H$114)\n+($M72*'fnd base rates'!H$116)\n+($N72*'fnd base rates'!H$117)\n+($O72*'fnd base rates'!H$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D72*'fnd base rates'!I$107)\n+($E72*'fnd base rates'!I$108)\n+($F72*'fnd base rates'!I$109)\n+($G72*'fnd base rates'!I$110)\n+($H72*'fnd base rates'!I$111)\n+($I72*'fnd base rates'!I$112)\n+($J72*'fnd base rates'!I$113)\n+($K72*'fnd base rates'!I$114)\n+($M72*'fnd base rates'!I$116)\n+($N72*'fnd base rates'!I$117)\n+($O72*'fnd base rates'!I$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,9)))\n*$R72","v":347.89439999999996},{"$f":"(($D72*'fnd base rates'!J$107)\n+($E72*'fnd base rates'!J$108)\n+($F72*'fnd base rates'!J$109)\n+($G72*'fnd base rates'!J$110)\n+($H72*'fnd base rates'!J$111)\n+($I72*'fnd base rates'!J$112)\n+($J72*'fnd base rates'!J$113)\n+($K72*'fnd base rates'!J$114)\n+($M72*'fnd base rates'!J$116)\n+($N72*'fnd base rates'!J$117)\n+($O72*'fnd base rates'!J$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,10)))\n*$R72","v":254.74714999999998},{"$f":"(($D72*'fnd base rates'!K$107)\n+($E72*'fnd base rates'!K$108)\n+($F72*'fnd base rates'!K$109)\n+($G72*'fnd base rates'!K$110)\n+($H72*'fnd base rates'!K$111)\n+($I72*'fnd base rates'!K$112)\n+($J72*'fnd base rates'!K$113)\n+($K72*'fnd base rates'!K$114)\n+($M72*'fnd base rates'!K$116)\n+($N72*'fnd base rates'!K$117)\n+($O72*'fnd base rates'!K$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,11)))\n*$R72","v":1208.0033989800002},{"$f":"(($D72*'fnd base rates'!L$107)\n+($E72*'fnd base rates'!L$108)\n+($F72*'fnd base rates'!L$109)\n+($G72*'fnd base rates'!L$110)\n+($H72*'fnd base rates'!L$111)\n+($I72*'fnd base rates'!L$112)\n+($J72*'fnd base rates'!L$113)\n+($K72*'fnd base rates'!L$114)\n+($M72*'fnd base rates'!L$116)\n+($N72*'fnd base rates'!L$117)\n+($O72*'fnd base rates'!L$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D72*'fnd base rates'!M$107)\n+($E72*'fnd base rates'!M$108)\n+($F72*'fnd base rates'!M$109)\n+($G72*'fnd base rates'!M$110)\n+($H72*'fnd base rates'!M$111)\n+($I72*'fnd base rates'!M$112)\n+($J72*'fnd base rates'!M$113)\n+($K72*'fnd base rates'!M$114)\n+($M72*'fnd base rates'!M$116)\n+($N72*'fnd base rates'!M$117)\n+($O72*'fnd base rates'!M$118)\n+($P72*VLOOKUP($S72+12,rate_basefnd,13)))","v":0},9576.1287726949995,null,416035307,"416","035","307",1,1,9576.1287726949995,9576,0,9576,null,null,null,null,null,9670,0,9670,-94,9576,0,9576]
[417,417035035,"BRIDGE BOSTON",{"$f":"'fnd enro'!D73","v":29},{"$f":"'fnd enro'!E73","v":0},{"$f":"'fnd enro'!F73","v":34},{"$f":"'fnd enro'!G73","v":176},{"$f":"'fnd enro'!H73","v":74},{"$f":"'fnd enro'!I73","v":0},{"$f":"'fnd enro'!J73","v":0},{"$f":"'fnd enro'!K73","v":10.7636},{"$f":"'fnd enro'!L73","v":0},{"$f":"'fnd enro'!M73+'fnd enro'!N73","v":84},{"$f":"'fnd enro'!O73","v":6},{"$f":"'fnd enro'!P73","v":0},{"$f":"'fnd enro'!Q73","v":220},{"$f":"'fnd enro'!S73","v":299},1.085,{"$f":"VALUE('fnd enro'!R73)","v":10},null,{"$f":"(($D73*'fnd base rates'!C$107)\n+($E73*'fnd base rates'!C$108)\n+($F73*'fnd base rates'!C$109)\n+($G73*'fnd base rates'!C$110)\n+($H73*'fnd base rates'!C$111)\n+($I73*'fnd base rates'!C$112)\n+($J73*'fnd base rates'!C$113)\n+($K73*'fnd base rates'!C$114)\n+($M73*'fnd base rates'!C$116)\n+($N73*'fnd base rates'!C$117)\n+($O73*'fnd base rates'!C$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,3)))\n*$R73","v":185851.99068786},{"$f":"(($D73*'fnd base rates'!D$107)\n+($E73*'fnd base rates'!D$108)\n+($F73*'fnd base rates'!D$109)\n+($G73*'fnd base rates'!D$110)\n+($H73*'fnd base rates'!D$111)\n+($I73*'fnd base rates'!D$112)\n+($J73*'fnd base rates'!D$113)\n+($K73*'fnd base rates'!D$114)\n+($M73*'fnd base rates'!D$116)\n+($N73*'fnd base rates'!D$117)\n+($O73*'fnd base rates'!D$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,4)))\n*$R73","v":321440.65694999998},{"$f":"(($D73*'fnd base rates'!E$107)\n+($E73*'fnd base rates'!E$108)\n+($F73*'fnd base rates'!E$109)\n+($G73*'fnd base rates'!E$110)\n+($H73*'fnd base rates'!E$111)\n+($I73*'fnd base rates'!E$112)\n+($J73*'fnd base rates'!E$113)\n+($K73*'fnd base rates'!E$114)\n+($M73*'fnd base rates'!E$116)\n+($N73*'fnd base rates'!E$117)\n+($O73*'fnd base rates'!E$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,5)))\n*$R73","v":1958370.2870652198},{"$f":"(($D73*'fnd base rates'!F$107)\n+($E73*'fnd base rates'!F$108)\n+($F73*'fnd base rates'!F$109)\n+($G73*'fnd base rates'!F$110)\n+($H73*'fnd base rates'!F$111)\n+($I73*'fnd base rates'!F$112)\n+($J73*'fnd base rates'!F$113)\n+($K73*'fnd base rates'!F$114)\n+($M73*'fnd base rates'!F$116)\n+($N73*'fnd base rates'!F$117)\n+($O73*'fnd base rates'!F$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,6)))\n*$R73","v":370904.02026313992},{"$f":"(($D73*'fnd base rates'!G$107)\n+($E73*'fnd base rates'!G$108)\n+($F73*'fnd base rates'!G$109)\n+($G73*'fnd base rates'!G$110)\n+($H73*'fnd base rates'!G$111)\n+($I73*'fnd base rates'!G$112)\n+($J73*'fnd base rates'!G$113)\n+($K73*'fnd base rates'!G$114)\n+($M73*'fnd base rates'!G$116)\n+($N73*'fnd base rates'!G$117)\n+($O73*'fnd base rates'!G$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,7)))\n*$R73","v":86973.369224839989},{"$f":"(($D73*'fnd base rates'!H$107)\n+($E73*'fnd base rates'!H$108)\n+($F73*'fnd base rates'!H$109)\n+($G73*'fnd base rates'!H$110)\n+($H73*'fnd base rates'!H$111)\n+($I73*'fnd base rates'!H$112)\n+($J73*'fnd base rates'!H$113)\n+($K73*'fnd base rates'!H$114)\n+($M73*'fnd base rates'!H$116)\n+($N73*'fnd base rates'!H$117)\n+($O73*'fnd base rates'!H$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,8)))","v":162327.78788000005},{"$f":"(($D73*'fnd base rates'!I$107)\n+($E73*'fnd base rates'!I$108)\n+($F73*'fnd base rates'!I$109)\n+($G73*'fnd base rates'!I$110)\n+($H73*'fnd base rates'!I$111)\n+($I73*'fnd base rates'!I$112)\n+($J73*'fnd base rates'!I$113)\n+($K73*'fnd base rates'!I$114)\n+($M73*'fnd base rates'!I$116)\n+($N73*'fnd base rates'!I$117)\n+($O73*'fnd base rates'!I$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,9)))\n*$R73","v":119581.59324999999},{"$f":"(($D73*'fnd base rates'!J$107)\n+($E73*'fnd base rates'!J$108)\n+($F73*'fnd base rates'!J$109)\n+($G73*'fnd base rates'!J$110)\n+($H73*'fnd base rates'!J$111)\n+($I73*'fnd base rates'!J$112)\n+($J73*'fnd base rates'!J$113)\n+($K73*'fnd base rates'!J$114)\n+($M73*'fnd base rates'!J$116)\n+($N73*'fnd base rates'!J$117)\n+($O73*'fnd base rates'!J$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,10)))\n*$R73","v":201204.25534999999},{"$f":"(($D73*'fnd base rates'!K$107)\n+($E73*'fnd base rates'!K$108)\n+($F73*'fnd base rates'!K$109)\n+($G73*'fnd base rates'!K$110)\n+($H73*'fnd base rates'!K$111)\n+($I73*'fnd base rates'!K$112)\n+($J73*'fnd base rates'!K$113)\n+($K73*'fnd base rates'!K$114)\n+($M73*'fnd base rates'!K$116)\n+($N73*'fnd base rates'!K$117)\n+($O73*'fnd base rates'!K$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,11)))\n*$R73","v":366928.04656032001},{"$f":"(($D73*'fnd base rates'!L$107)\n+($E73*'fnd base rates'!L$108)\n+($F73*'fnd base rates'!L$109)\n+($G73*'fnd base rates'!L$110)\n+($H73*'fnd base rates'!L$111)\n+($I73*'fnd base rates'!L$112)\n+($J73*'fnd base rates'!L$113)\n+($K73*'fnd base rates'!L$114)\n+($M73*'fnd base rates'!L$116)\n+($N73*'fnd base rates'!L$117)\n+($O73*'fnd base rates'!L$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,12)))","v":483045.58356400003},{"$f":"(($D73*'fnd base rates'!M$107)\n+($E73*'fnd base rates'!M$108)\n+($F73*'fnd base rates'!M$109)\n+($G73*'fnd base rates'!M$110)\n+($H73*'fnd base rates'!M$111)\n+($I73*'fnd base rates'!M$112)\n+($J73*'fnd base rates'!M$113)\n+($K73*'fnd base rates'!M$114)\n+($M73*'fnd base rates'!M$116)\n+($N73*'fnd base rates'!M$117)\n+($O73*'fnd base rates'!M$118)\n+($P73*VLOOKUP($S73+12,rate_basefnd,13)))","v":0},4256627.5907953801,null,417035035,"417","035","035",1,299,4256627.5907953801,14236,0,14236,null,null,null,null,null,15709,109,15818,-1582,14236,0,14236]
[417,417035044,"BRIDGE BOSTON",{"$f":"'fnd enro'!D74","v":0},{"$f":"'fnd enro'!E74","v":0},{"$f":"'fnd enro'!F74","v":0},{"$f":"'fnd enro'!G74","v":2},{"$f":"'fnd enro'!H74","v":0},{"$f":"'fnd enro'!I74","v":0},{"$f":"'fnd enro'!J74","v":0},{"$f":"'fnd enro'!K74","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L74","v":0},{"$f":"'fnd enro'!M74+'fnd enro'!N74","v":0},{"$f":"'fnd enro'!O74","v":0},{"$f":"'fnd enro'!P74","v":0},{"$f":"'fnd enro'!Q74","v":2},{"$f":"'fnd enro'!S74","v":2},1.085,{"$f":"VALUE('fnd enro'!R74)","v":10},null,{"$f":"(($D74*'fnd base rates'!C$107)\n+($E74*'fnd base rates'!C$108)\n+($F74*'fnd base rates'!C$109)\n+($G74*'fnd base rates'!C$110)\n+($H74*'fnd base rates'!C$111)\n+($I74*'fnd base rates'!C$112)\n+($J74*'fnd base rates'!C$113)\n+($K74*'fnd base rates'!C$114)\n+($M74*'fnd base rates'!C$116)\n+($N74*'fnd base rates'!C$117)\n+($O74*'fnd base rates'!C$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,3)))\n*$R74","v":1232.18871083},{"$f":"(($D74*'fnd base rates'!D$107)\n+($E74*'fnd base rates'!D$108)\n+($F74*'fnd base rates'!D$109)\n+($G74*'fnd base rates'!D$110)\n+($H74*'fnd base rates'!D$111)\n+($I74*'fnd base rates'!D$112)\n+($J74*'fnd base rates'!D$113)\n+($K74*'fnd base rates'!D$114)\n+($M74*'fnd base rates'!D$116)\n+($N74*'fnd base rates'!D$117)\n+($O74*'fnd base rates'!D$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,4)))\n*$R74","v":2219.9317000000001},{"$f":"(($D74*'fnd base rates'!E$107)\n+($E74*'fnd base rates'!E$108)\n+($F74*'fnd base rates'!E$109)\n+($G74*'fnd base rates'!E$110)\n+($H74*'fnd base rates'!E$111)\n+($I74*'fnd base rates'!E$112)\n+($J74*'fnd base rates'!E$113)\n+($K74*'fnd base rates'!E$114)\n+($M74*'fnd base rates'!E$116)\n+($N74*'fnd base rates'!E$117)\n+($O74*'fnd base rates'!E$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,5)))\n*$R74","v":14309.604358909999},{"$f":"(($D74*'fnd base rates'!F$107)\n+($E74*'fnd base rates'!F$108)\n+($F74*'fnd base rates'!F$109)\n+($G74*'fnd base rates'!F$110)\n+($H74*'fnd base rates'!F$111)\n+($I74*'fnd base rates'!F$112)\n+($J74*'fnd base rates'!F$113)\n+($K74*'fnd base rates'!F$114)\n+($M74*'fnd base rates'!F$116)\n+($N74*'fnd base rates'!F$117)\n+($O74*'fnd base rates'!F$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,6)))\n*$R74","v":2541.4568046700001},{"$f":"(($D74*'fnd base rates'!G$107)\n+($E74*'fnd base rates'!G$108)\n+($F74*'fnd base rates'!G$109)\n+($G74*'fnd base rates'!G$110)\n+($H74*'fnd base rates'!G$111)\n+($I74*'fnd base rates'!G$112)\n+($J74*'fnd base rates'!G$113)\n+($K74*'fnd base rates'!G$114)\n+($M74*'fnd base rates'!G$116)\n+($N74*'fnd base rates'!G$117)\n+($O74*'fnd base rates'!G$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,7)))\n*$R74","v":629.78479102000006},{"$f":"(($D74*'fnd base rates'!H$107)\n+($E74*'fnd base rates'!H$108)\n+($F74*'fnd base rates'!H$109)\n+($G74*'fnd base rates'!H$110)\n+($H74*'fnd base rates'!H$111)\n+($I74*'fnd base rates'!H$112)\n+($J74*'fnd base rates'!H$113)\n+($K74*'fnd base rates'!H$114)\n+($M74*'fnd base rates'!H$116)\n+($N74*'fnd base rates'!H$117)\n+($O74*'fnd base rates'!H$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,8)))","v":1031.03414},{"$f":"(($D74*'fnd base rates'!I$107)\n+($E74*'fnd base rates'!I$108)\n+($F74*'fnd base rates'!I$109)\n+($G74*'fnd base rates'!I$110)\n+($H74*'fnd base rates'!I$111)\n+($I74*'fnd base rates'!I$112)\n+($J74*'fnd base rates'!I$113)\n+($K74*'fnd base rates'!I$114)\n+($M74*'fnd base rates'!I$116)\n+($N74*'fnd base rates'!I$117)\n+($O74*'fnd base rates'!I$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,9)))\n*$R74","v":780.98299999999995},{"$f":"(($D74*'fnd base rates'!J$107)\n+($E74*'fnd base rates'!J$108)\n+($F74*'fnd base rates'!J$109)\n+($G74*'fnd base rates'!J$110)\n+($H74*'fnd base rates'!J$111)\n+($I74*'fnd base rates'!J$112)\n+($J74*'fnd base rates'!J$113)\n+($K74*'fnd base rates'!J$114)\n+($M74*'fnd base rates'!J$116)\n+($N74*'fnd base rates'!J$117)\n+($O74*'fnd base rates'!J$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,10)))\n*$R74","v":1653.8220999999999},{"$f":"(($D74*'fnd base rates'!K$107)\n+($E74*'fnd base rates'!K$108)\n+($F74*'fnd base rates'!K$109)\n+($G74*'fnd base rates'!K$110)\n+($H74*'fnd base rates'!K$111)\n+($I74*'fnd base rates'!K$112)\n+($J74*'fnd base rates'!K$113)\n+($K74*'fnd base rates'!K$114)\n+($M74*'fnd base rates'!K$116)\n+($N74*'fnd base rates'!K$117)\n+($O74*'fnd base rates'!K$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,11)))\n*$R74","v":2248.2006979600001},{"$f":"(($D74*'fnd base rates'!L$107)\n+($E74*'fnd base rates'!L$108)\n+($F74*'fnd base rates'!L$109)\n+($G74*'fnd base rates'!L$110)\n+($H74*'fnd base rates'!L$111)\n+($I74*'fnd base rates'!L$112)\n+($J74*'fnd base rates'!L$113)\n+($K74*'fnd base rates'!L$114)\n+($M74*'fnd base rates'!L$116)\n+($N74*'fnd base rates'!L$117)\n+($O74*'fnd base rates'!L$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,12)))","v":3330.6428420000002},{"$f":"(($D74*'fnd base rates'!M$107)\n+($E74*'fnd base rates'!M$108)\n+($F74*'fnd base rates'!M$109)\n+($G74*'fnd base rates'!M$110)\n+($H74*'fnd base rates'!M$111)\n+($I74*'fnd base rates'!M$112)\n+($J74*'fnd base rates'!M$113)\n+($K74*'fnd base rates'!M$114)\n+($M74*'fnd base rates'!M$116)\n+($N74*'fnd base rates'!M$117)\n+($O74*'fnd base rates'!M$118)\n+($P74*VLOOKUP($S74+12,rate_basefnd,13)))","v":0},29977.649145390002,null,417035044,"417","035","044",1,2,29977.649145390002,14989,0,14989,null,null,null,null,null,15128,138,15266,-277,14989,0,14989]
[417,417035100,"BRIDGE BOSTON",{"$f":"'fnd enro'!D75","v":1},{"$f":"'fnd enro'!E75","v":0},{"$f":"'fnd enro'!F75","v":0},{"$f":"'fnd enro'!G75","v":3},{"$f":"'fnd enro'!H75","v":0},{"$f":"'fnd enro'!I75","v":0},{"$f":"'fnd enro'!J75","v":0},{"$f":"'fnd enro'!K75","v":0.1137},{"$f":"'fnd enro'!L75","v":0},{"$f":"'fnd enro'!M75+'fnd enro'!N75","v":0},{"$f":"'fnd enro'!O75","v":0},{"$f":"'fnd enro'!P75","v":0},{"$f":"'fnd enro'!Q75","v":4},{"$f":"'fnd enro'!S75","v":4},{"$f":"VLOOKUP(B75,charterinfo_b,6)","v":1.085},{"$f":"VALUE('fnd enro'!R75)","v":9},null,{"$f":"(($D75*'fnd base rates'!C$107)\n+($E75*'fnd base rates'!C$108)\n+($F75*'fnd base rates'!C$109)\n+($G75*'fnd base rates'!C$110)\n+($H75*'fnd base rates'!C$111)\n+($I75*'fnd base rates'!C$112)\n+($J75*'fnd base rates'!C$113)\n+($K75*'fnd base rates'!C$114)\n+($M75*'fnd base rates'!C$116)\n+($N75*'fnd base rates'!C$117)\n+($O75*'fnd base rates'!C$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,3)))\n*$R75","v":2128.0937162449995},{"$f":"(($D75*'fnd base rates'!D$107)\n+($E75*'fnd base rates'!D$108)\n+($F75*'fnd base rates'!D$109)\n+($G75*'fnd base rates'!D$110)\n+($H75*'fnd base rates'!D$111)\n+($I75*'fnd base rates'!D$112)\n+($J75*'fnd base rates'!D$113)\n+($K75*'fnd base rates'!D$114)\n+($M75*'fnd base rates'!D$116)\n+($N75*'fnd base rates'!D$117)\n+($O75*'fnd base rates'!D$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,4)))\n*$R75","v":4019.8165000000004},{"$f":"(($D75*'fnd base rates'!E$107)\n+($E75*'fnd base rates'!E$108)\n+($F75*'fnd base rates'!E$109)\n+($G75*'fnd base rates'!E$110)\n+($H75*'fnd base rates'!E$111)\n+($I75*'fnd base rates'!E$112)\n+($J75*'fnd base rates'!E$113)\n+($K75*'fnd base rates'!E$114)\n+($M75*'fnd base rates'!E$116)\n+($N75*'fnd base rates'!E$117)\n+($O75*'fnd base rates'!E$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,5)))\n*$R75","v":26171.852638364999},{"$f":"(($D75*'fnd base rates'!F$107)\n+($E75*'fnd base rates'!F$108)\n+($F75*'fnd base rates'!F$109)\n+($G75*'fnd base rates'!F$110)\n+($H75*'fnd base rates'!F$111)\n+($I75*'fnd base rates'!F$112)\n+($J75*'fnd base rates'!F$113)\n+($K75*'fnd base rates'!F$114)\n+($M75*'fnd base rates'!F$116)\n+($N75*'fnd base rates'!F$117)\n+($O75*'fnd base rates'!F$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,6)))\n*$R75","v":4272.7677070049995},{"$f":"(($D75*'fnd base rates'!G$107)\n+($E75*'fnd base rates'!G$108)\n+($F75*'fnd base rates'!G$109)\n+($G75*'fnd base rates'!G$110)\n+($H75*'fnd base rates'!G$111)\n+($I75*'fnd base rates'!G$112)\n+($J75*'fnd base rates'!G$113)\n+($K75*'fnd base rates'!G$114)\n+($M75*'fnd base rates'!G$116)\n+($N75*'fnd base rates'!G$117)\n+($O75*'fnd base rates'!G$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,7)))\n*$R75","v":1156.9465865300001},{"$f":"(($D75*'fnd base rates'!H$107)\n+($E75*'fnd base rates'!H$108)\n+($F75*'fnd base rates'!H$109)\n+($G75*'fnd base rates'!H$110)\n+($H75*'fnd base rates'!H$111)\n+($I75*'fnd base rates'!H$112)\n+($J75*'fnd base rates'!H$113)\n+($K75*'fnd base rates'!H$114)\n+($M75*'fnd base rates'!H$116)\n+($N75*'fnd base rates'!H$117)\n+($O75*'fnd base rates'!H$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,8)))","v":1806.0512099999999},{"$f":"(($D75*'fnd base rates'!I$107)\n+($E75*'fnd base rates'!I$108)\n+($F75*'fnd base rates'!I$109)\n+($G75*'fnd base rates'!I$110)\n+($H75*'fnd base rates'!I$111)\n+($I75*'fnd base rates'!I$112)\n+($J75*'fnd base rates'!I$113)\n+($K75*'fnd base rates'!I$114)\n+($M75*'fnd base rates'!I$116)\n+($N75*'fnd base rates'!I$117)\n+($O75*'fnd base rates'!I$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,9)))\n*$R75","v":1420.0263},{"$f":"(($D75*'fnd base rates'!J$107)\n+($E75*'fnd base rates'!J$108)\n+($F75*'fnd base rates'!J$109)\n+($G75*'fnd base rates'!J$110)\n+($H75*'fnd base rates'!J$111)\n+($I75*'fnd base rates'!J$112)\n+($J75*'fnd base rates'!J$113)\n+($K75*'fnd base rates'!J$114)\n+($M75*'fnd base rates'!J$116)\n+($N75*'fnd base rates'!J$117)\n+($O75*'fnd base rates'!J$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,10)))\n*$R75","v":3145.2847999999999},{"$f":"(($D75*'fnd base rates'!K$107)\n+($E75*'fnd base rates'!K$108)\n+($F75*'fnd base rates'!K$109)\n+($G75*'fnd base rates'!K$110)\n+($H75*'fnd base rates'!K$111)\n+($I75*'fnd base rates'!K$112)\n+($J75*'fnd base rates'!K$113)\n+($K75*'fnd base rates'!K$114)\n+($M75*'fnd base rates'!K$116)\n+($N75*'fnd base rates'!K$117)\n+($O75*'fnd base rates'!K$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,11)))\n*$R75","v":3870.9995969400002},{"$f":"(($D75*'fnd base rates'!L$107)\n+($E75*'fnd base rates'!L$108)\n+($F75*'fnd base rates'!L$109)\n+($G75*'fnd base rates'!L$110)\n+($H75*'fnd base rates'!L$111)\n+($I75*'fnd base rates'!L$112)\n+($J75*'fnd base rates'!L$113)\n+($K75*'fnd base rates'!L$114)\n+($M75*'fnd base rates'!L$116)\n+($N75*'fnd base rates'!L$117)\n+($O75*'fnd base rates'!L$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,12)))","v":5959.6942630000003},{"$f":"(($D75*'fnd base rates'!M$107)\n+($E75*'fnd base rates'!M$108)\n+($F75*'fnd base rates'!M$109)\n+($G75*'fnd base rates'!M$110)\n+($H75*'fnd base rates'!M$111)\n+($I75*'fnd base rates'!M$112)\n+($J75*'fnd base rates'!M$113)\n+($K75*'fnd base rates'!M$114)\n+($M75*'fnd base rates'!M$116)\n+($N75*'fnd base rates'!M$117)\n+($O75*'fnd base rates'!M$118)\n+($P75*VLOOKUP($S75+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U75:AE75)","v":53951.533318084992},null,{"$f":"B75","v":417035100},{"$f":"IF($B75<499999999,MID($B75,1,3),MID($B75,1,4))","v":"417"},{"$f":"IF($B75<499999999,MID($B75,4,3),MID($B75,5,3))","v":"035"},{"$f":"IF($B75<499999999,MID($B75,7,3),MID($B75,8,3))","v":"100"},{"$f":"IF(VLOOKUP(VALUE(IF(AH75<499999999,MID(AH75,4,3),MID(AH75,5,3))),distinfo,4)=R75,1,0)","v":1},4,{"$f":"AF75","v":53951.533318084992},{"$f":"IF(OR(AF75=0,AM75=0),0,ROUND(AN75/AM75,0))","v":13488},{"$f":"AO75-AQ75","v":0},13488,null,null,null,null,null,13477,{"$f":"AY75-AW75","v":52},13529,-41,13488,0,13488]
[417,417035133,"BRIDGE BOSTON",{"$f":"'fnd enro'!D76","v":0},{"$f":"'fnd enro'!E76","v":0},{"$f":"'fnd enro'!F76","v":1},{"$f":"'fnd enro'!G76","v":0},{"$f":"'fnd enro'!H76","v":1},{"$f":"'fnd enro'!I76","v":0},{"$f":"'fnd enro'!J76","v":0},{"$f":"'fnd enro'!K76","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L76","v":0},{"$f":"'fnd enro'!M76+'fnd enro'!N76","v":0},{"$f":"'fnd enro'!O76","v":0},{"$f":"'fnd enro'!P76","v":0},{"$f":"'fnd enro'!Q76","v":0},{"$f":"'fnd enro'!S76","v":2},1.085,{"$f":"VALUE('fnd enro'!R76)","v":7},null,{"$f":"(($D76*'fnd base rates'!C$107)\n+($E76*'fnd base rates'!C$108)\n+($F76*'fnd base rates'!C$109)\n+($G76*'fnd base rates'!C$110)\n+($H76*'fnd base rates'!C$111)\n+($I76*'fnd base rates'!C$112)\n+($J76*'fnd base rates'!C$113)\n+($K76*'fnd base rates'!C$114)\n+($M76*'fnd base rates'!C$116)\n+($N76*'fnd base rates'!C$117)\n+($O76*'fnd base rates'!C$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,3)))\n*$R76","v":1094.3069108300001},{"$f":"(($D76*'fnd base rates'!D$107)\n+($E76*'fnd base rates'!D$108)\n+($F76*'fnd base rates'!D$109)\n+($G76*'fnd base rates'!D$110)\n+($H76*'fnd base rates'!D$111)\n+($I76*'fnd base rates'!D$112)\n+($J76*'fnd base rates'!D$113)\n+($K76*'fnd base rates'!D$114)\n+($M76*'fnd base rates'!D$116)\n+($N76*'fnd base rates'!D$117)\n+($O76*'fnd base rates'!D$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,4)))\n*$R76","v":1566.6315},{"$f":"(($D76*'fnd base rates'!E$107)\n+($E76*'fnd base rates'!E$108)\n+($F76*'fnd base rates'!E$109)\n+($G76*'fnd base rates'!E$110)\n+($H76*'fnd base rates'!E$111)\n+($I76*'fnd base rates'!E$112)\n+($J76*'fnd base rates'!E$113)\n+($K76*'fnd base rates'!E$114)\n+($M76*'fnd base rates'!E$116)\n+($N76*'fnd base rates'!E$117)\n+($O76*'fnd base rates'!E$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,5)))\n*$R76","v":7501.1208589100006},{"$f":"(($D76*'fnd base rates'!F$107)\n+($E76*'fnd base rates'!F$108)\n+($F76*'fnd base rates'!F$109)\n+($G76*'fnd base rates'!F$110)\n+($H76*'fnd base rates'!F$111)\n+($I76*'fnd base rates'!F$112)\n+($J76*'fnd base rates'!F$113)\n+($K76*'fnd base rates'!F$114)\n+($M76*'fnd base rates'!F$116)\n+($N76*'fnd base rates'!F$117)\n+($O76*'fnd base rates'!F$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,6)))\n*$R76","v":2283.3787046699999},{"$f":"(($D76*'fnd base rates'!G$107)\n+($E76*'fnd base rates'!G$108)\n+($F76*'fnd base rates'!G$109)\n+($G76*'fnd base rates'!G$110)\n+($H76*'fnd base rates'!G$111)\n+($I76*'fnd base rates'!G$112)\n+($J76*'fnd base rates'!G$113)\n+($K76*'fnd base rates'!G$114)\n+($M76*'fnd base rates'!G$116)\n+($N76*'fnd base rates'!G$117)\n+($O76*'fnd base rates'!G$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,7)))\n*$R76","v":332.31034102000001},{"$f":"(($D76*'fnd base rates'!H$107)\n+($E76*'fnd base rates'!H$108)\n+($F76*'fnd base rates'!H$109)\n+($G76*'fnd base rates'!H$110)\n+($H76*'fnd base rates'!H$111)\n+($I76*'fnd base rates'!H$112)\n+($J76*'fnd base rates'!H$113)\n+($K76*'fnd base rates'!H$114)\n+($M76*'fnd base rates'!H$116)\n+($N76*'fnd base rates'!H$117)\n+($O76*'fnd base rates'!H$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D76*'fnd base rates'!I$107)\n+($E76*'fnd base rates'!I$108)\n+($F76*'fnd base rates'!I$109)\n+($G76*'fnd base rates'!I$110)\n+($H76*'fnd base rates'!I$111)\n+($I76*'fnd base rates'!I$112)\n+($J76*'fnd base rates'!I$113)\n+($K76*'fnd base rates'!I$114)\n+($M76*'fnd base rates'!I$116)\n+($N76*'fnd base rates'!I$117)\n+($O76*'fnd base rates'!I$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,9)))\n*$R76","v":609.26004999999998},{"$f":"(($D76*'fnd base rates'!J$107)\n+($E76*'fnd base rates'!J$108)\n+($F76*'fnd base rates'!J$109)\n+($G76*'fnd base rates'!J$110)\n+($H76*'fnd base rates'!J$111)\n+($I76*'fnd base rates'!J$112)\n+($J76*'fnd base rates'!J$113)\n+($K76*'fnd base rates'!J$114)\n+($M76*'fnd base rates'!J$116)\n+($N76*'fnd base rates'!J$117)\n+($O76*'fnd base rates'!J$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,10)))\n*$R76","v":358.73354999999998},{"$f":"(($D76*'fnd base rates'!K$107)\n+($E76*'fnd base rates'!K$108)\n+($F76*'fnd base rates'!K$109)\n+($G76*'fnd base rates'!K$110)\n+($H76*'fnd base rates'!K$111)\n+($I76*'fnd base rates'!K$112)\n+($J76*'fnd base rates'!K$113)\n+($K76*'fnd base rates'!K$114)\n+($M76*'fnd base rates'!K$116)\n+($N76*'fnd base rates'!K$117)\n+($O76*'fnd base rates'!K$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,11)))\n*$R76","v":2332.10374796},{"$f":"(($D76*'fnd base rates'!L$107)\n+($E76*'fnd base rates'!L$108)\n+($F76*'fnd base rates'!L$109)\n+($G76*'fnd base rates'!L$110)\n+($H76*'fnd base rates'!L$111)\n+($I76*'fnd base rates'!L$112)\n+($J76*'fnd base rates'!L$113)\n+($K76*'fnd base rates'!L$114)\n+($M76*'fnd base rates'!L$116)\n+($N76*'fnd base rates'!L$117)\n+($O76*'fnd base rates'!L$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,12)))","v":2411.3928419999997},{"$f":"(($D76*'fnd base rates'!M$107)\n+($E76*'fnd base rates'!M$108)\n+($F76*'fnd base rates'!M$109)\n+($G76*'fnd base rates'!M$110)\n+($H76*'fnd base rates'!M$111)\n+($I76*'fnd base rates'!M$112)\n+($J76*'fnd base rates'!M$113)\n+($K76*'fnd base rates'!M$114)\n+($M76*'fnd base rates'!M$116)\n+($N76*'fnd base rates'!M$117)\n+($O76*'fnd base rates'!M$118)\n+($P76*VLOOKUP($S76+12,rate_basefnd,13)))","v":0},19476.552645390002,null,417035133,"417","035","133",1,2,19476.552645390002,9738,0,9738,null,null,null,null,null,12306,33,12339,-2601,9738,0,9738]
[417,417035220,"BRIDGE BOSTON",{"$f":"'fnd enro'!D77","v":0},{"$f":"'fnd enro'!E77","v":0},{"$f":"'fnd enro'!F77","v":0},{"$f":"'fnd enro'!G77","v":0},{"$f":"'fnd enro'!H77","v":1},{"$f":"'fnd enro'!I77","v":0},{"$f":"'fnd enro'!J77","v":0},{"$f":"'fnd enro'!K77","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L77","v":0},{"$f":"'fnd enro'!M77+'fnd enro'!N77","v":0},{"$f":"'fnd enro'!O77","v":0},{"$f":"'fnd enro'!P77","v":0},{"$f":"'fnd enro'!Q77","v":1},{"$f":"'fnd enro'!S77","v":1},1.085,{"$f":"VALUE('fnd enro'!R77)","v":6},null,{"$f":"(($D77*'fnd base rates'!C$107)\n+($E77*'fnd base rates'!C$108)\n+($F77*'fnd base rates'!C$109)\n+($G77*'fnd base rates'!C$110)\n+($H77*'fnd base rates'!C$111)\n+($I77*'fnd base rates'!C$112)\n+($J77*'fnd base rates'!C$113)\n+($K77*'fnd base rates'!C$114)\n+($M77*'fnd base rates'!C$116)\n+($N77*'fnd base rates'!C$117)\n+($O77*'fnd base rates'!C$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,3)))\n*$R77","v":610.10515541500001},{"$f":"(($D77*'fnd base rates'!D$107)\n+($E77*'fnd base rates'!D$108)\n+($F77*'fnd base rates'!D$109)\n+($G77*'fnd base rates'!D$110)\n+($H77*'fnd base rates'!D$111)\n+($I77*'fnd base rates'!D$112)\n+($J77*'fnd base rates'!D$113)\n+($K77*'fnd base rates'!D$114)\n+($M77*'fnd base rates'!D$116)\n+($N77*'fnd base rates'!D$117)\n+($O77*'fnd base rates'!D$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,4)))\n*$R77","v":1081.5605499999999},{"$f":"(($D77*'fnd base rates'!E$107)\n+($E77*'fnd base rates'!E$108)\n+($F77*'fnd base rates'!E$109)\n+($G77*'fnd base rates'!E$110)\n+($H77*'fnd base rates'!E$111)\n+($I77*'fnd base rates'!E$112)\n+($J77*'fnd base rates'!E$113)\n+($K77*'fnd base rates'!E$114)\n+($M77*'fnd base rates'!E$116)\n+($N77*'fnd base rates'!E$117)\n+($O77*'fnd base rates'!E$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,5)))\n*$R77","v":6446.5901294549994},{"$f":"(($D77*'fnd base rates'!F$107)\n+($E77*'fnd base rates'!F$108)\n+($F77*'fnd base rates'!F$109)\n+($G77*'fnd base rates'!F$110)\n+($H77*'fnd base rates'!F$111)\n+($I77*'fnd base rates'!F$112)\n+($J77*'fnd base rates'!F$113)\n+($K77*'fnd base rates'!F$114)\n+($M77*'fnd base rates'!F$116)\n+($N77*'fnd base rates'!F$117)\n+($O77*'fnd base rates'!F$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,6)))\n*$R77","v":1012.6503023349999},{"$f":"(($D77*'fnd base rates'!G$107)\n+($E77*'fnd base rates'!G$108)\n+($F77*'fnd base rates'!G$109)\n+($G77*'fnd base rates'!G$110)\n+($H77*'fnd base rates'!G$111)\n+($I77*'fnd base rates'!G$112)\n+($J77*'fnd base rates'!G$113)\n+($K77*'fnd base rates'!G$114)\n+($M77*'fnd base rates'!G$116)\n+($N77*'fnd base rates'!G$117)\n+($O77*'fnd base rates'!G$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,7)))\n*$R77","v":313.39509550999992},{"$f":"(($D77*'fnd base rates'!H$107)\n+($E77*'fnd base rates'!H$108)\n+($F77*'fnd base rates'!H$109)\n+($G77*'fnd base rates'!H$110)\n+($H77*'fnd base rates'!H$111)\n+($I77*'fnd base rates'!H$112)\n+($J77*'fnd base rates'!H$113)\n+($K77*'fnd base rates'!H$114)\n+($M77*'fnd base rates'!H$116)\n+($N77*'fnd base rates'!H$117)\n+($O77*'fnd base rates'!H$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,8)))","v":513.61707000000001},{"$f":"(($D77*'fnd base rates'!I$107)\n+($E77*'fnd base rates'!I$108)\n+($F77*'fnd base rates'!I$109)\n+($G77*'fnd base rates'!I$110)\n+($H77*'fnd base rates'!I$111)\n+($I77*'fnd base rates'!I$112)\n+($J77*'fnd base rates'!I$113)\n+($K77*'fnd base rates'!I$114)\n+($M77*'fnd base rates'!I$116)\n+($N77*'fnd base rates'!I$117)\n+($O77*'fnd base rates'!I$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,9)))\n*$R77","v":465.79049999999995},{"$f":"(($D77*'fnd base rates'!J$107)\n+($E77*'fnd base rates'!J$108)\n+($F77*'fnd base rates'!J$109)\n+($G77*'fnd base rates'!J$110)\n+($H77*'fnd base rates'!J$111)\n+($I77*'fnd base rates'!J$112)\n+($J77*'fnd base rates'!J$113)\n+($K77*'fnd base rates'!J$114)\n+($M77*'fnd base rates'!J$116)\n+($N77*'fnd base rates'!J$117)\n+($O77*'fnd base rates'!J$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,10)))\n*$R77","v":867.38154999999995},{"$f":"(($D77*'fnd base rates'!K$107)\n+($E77*'fnd base rates'!K$108)\n+($F77*'fnd base rates'!K$109)\n+($G77*'fnd base rates'!K$110)\n+($H77*'fnd base rates'!K$111)\n+($I77*'fnd base rates'!K$112)\n+($J77*'fnd base rates'!K$113)\n+($K77*'fnd base rates'!K$114)\n+($M77*'fnd base rates'!K$116)\n+($N77*'fnd base rates'!K$117)\n+($O77*'fnd base rates'!K$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,11)))\n*$R77","v":1208.0033989800002},{"$f":"(($D77*'fnd base rates'!L$107)\n+($E77*'fnd base rates'!L$108)\n+($F77*'fnd base rates'!L$109)\n+($G77*'fnd base rates'!L$110)\n+($H77*'fnd base rates'!L$111)\n+($I77*'fnd base rates'!L$112)\n+($J77*'fnd base rates'!L$113)\n+($K77*'fnd base rates'!L$114)\n+($M77*'fnd base rates'!L$116)\n+($N77*'fnd base rates'!L$117)\n+($O77*'fnd base rates'!L$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,12)))","v":1655.5914209999999},{"$f":"(($D77*'fnd base rates'!M$107)\n+($E77*'fnd base rates'!M$108)\n+($F77*'fnd base rates'!M$109)\n+($G77*'fnd base rates'!M$110)\n+($H77*'fnd base rates'!M$111)\n+($I77*'fnd base rates'!M$112)\n+($J77*'fnd base rates'!M$113)\n+($K77*'fnd base rates'!M$114)\n+($M77*'fnd base rates'!M$116)\n+($N77*'fnd base rates'!M$117)\n+($O77*'fnd base rates'!M$118)\n+($P77*VLOOKUP($S77+12,rate_basefnd,13)))","v":0},14174.685172694997,null,417035220,"417","035","220",1,1,14174.685172694997,14175,0,14175,null,null,null,null,null,14276,24,14300,-125,14175,0,14175]
[417,417035243,"BRIDGE BOSTON",{"$f":"'fnd enro'!D78","v":0},{"$f":"'fnd enro'!E78","v":0},{"$f":"'fnd enro'!F78","v":0},{"$f":"'fnd enro'!G78","v":1},{"$f":"'fnd enro'!H78","v":0},{"$f":"'fnd enro'!I78","v":0},{"$f":"'fnd enro'!J78","v":0},{"$f":"'fnd enro'!K78","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L78","v":0},{"$f":"'fnd enro'!M78+'fnd enro'!N78","v":0},{"$f":"'fnd enro'!O78","v":0},{"$f":"'fnd enro'!P78","v":0},{"$f":"'fnd enro'!Q78","v":0},{"$f":"'fnd enro'!S78","v":1},1.085,{"$f":"VALUE('fnd enro'!R78)","v":8},null,{"$f":"(($D78*'fnd base rates'!C$107)\n+($E78*'fnd base rates'!C$108)\n+($F78*'fnd base rates'!C$109)\n+($G78*'fnd base rates'!C$110)\n+($H78*'fnd base rates'!C$111)\n+($I78*'fnd base rates'!C$112)\n+($J78*'fnd base rates'!C$113)\n+($K78*'fnd base rates'!C$114)\n+($M78*'fnd base rates'!C$116)\n+($N78*'fnd base rates'!C$117)\n+($O78*'fnd base rates'!C$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,3)))\n*$R78","v":547.15345541500005},{"$f":"(($D78*'fnd base rates'!D$107)\n+($E78*'fnd base rates'!D$108)\n+($F78*'fnd base rates'!D$109)\n+($G78*'fnd base rates'!D$110)\n+($H78*'fnd base rates'!D$111)\n+($I78*'fnd base rates'!D$112)\n+($J78*'fnd base rates'!D$113)\n+($K78*'fnd base rates'!D$114)\n+($M78*'fnd base rates'!D$116)\n+($N78*'fnd base rates'!D$117)\n+($O78*'fnd base rates'!D$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,4)))\n*$R78","v":783.31574999999998},{"$f":"(($D78*'fnd base rates'!E$107)\n+($E78*'fnd base rates'!E$108)\n+($F78*'fnd base rates'!E$109)\n+($G78*'fnd base rates'!E$110)\n+($H78*'fnd base rates'!E$111)\n+($I78*'fnd base rates'!E$112)\n+($J78*'fnd base rates'!E$113)\n+($K78*'fnd base rates'!E$114)\n+($M78*'fnd base rates'!E$116)\n+($N78*'fnd base rates'!E$117)\n+($O78*'fnd base rates'!E$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,5)))\n*$R78","v":3966.030579455},{"$f":"(($D78*'fnd base rates'!F$107)\n+($E78*'fnd base rates'!F$108)\n+($F78*'fnd base rates'!F$109)\n+($G78*'fnd base rates'!F$110)\n+($H78*'fnd base rates'!F$111)\n+($I78*'fnd base rates'!F$112)\n+($J78*'fnd base rates'!F$113)\n+($K78*'fnd base rates'!F$114)\n+($M78*'fnd base rates'!F$116)\n+($N78*'fnd base rates'!F$117)\n+($O78*'fnd base rates'!F$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,6)))\n*$R78","v":1270.7284023350001},{"$f":"(($D78*'fnd base rates'!G$107)\n+($E78*'fnd base rates'!G$108)\n+($F78*'fnd base rates'!G$109)\n+($G78*'fnd base rates'!G$110)\n+($H78*'fnd base rates'!G$111)\n+($I78*'fnd base rates'!G$112)\n+($J78*'fnd base rates'!G$113)\n+($K78*'fnd base rates'!G$114)\n+($M78*'fnd base rates'!G$116)\n+($N78*'fnd base rates'!G$117)\n+($O78*'fnd base rates'!G$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,7)))\n*$R78","v":160.19309551000001},{"$f":"(($D78*'fnd base rates'!H$107)\n+($E78*'fnd base rates'!H$108)\n+($F78*'fnd base rates'!H$109)\n+($G78*'fnd base rates'!H$110)\n+($H78*'fnd base rates'!H$111)\n+($I78*'fnd base rates'!H$112)\n+($J78*'fnd base rates'!H$113)\n+($K78*'fnd base rates'!H$114)\n+($M78*'fnd base rates'!H$116)\n+($N78*'fnd base rates'!H$117)\n+($O78*'fnd base rates'!H$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D78*'fnd base rates'!I$107)\n+($E78*'fnd base rates'!I$108)\n+($F78*'fnd base rates'!I$109)\n+($G78*'fnd base rates'!I$110)\n+($H78*'fnd base rates'!I$111)\n+($I78*'fnd base rates'!I$112)\n+($J78*'fnd base rates'!I$113)\n+($K78*'fnd base rates'!I$114)\n+($M78*'fnd base rates'!I$116)\n+($N78*'fnd base rates'!I$117)\n+($O78*'fnd base rates'!I$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,9)))\n*$R78","v":261.36564999999996},{"$f":"(($D78*'fnd base rates'!J$107)\n+($E78*'fnd base rates'!J$108)\n+($F78*'fnd base rates'!J$109)\n+($G78*'fnd base rates'!J$110)\n+($H78*'fnd base rates'!J$111)\n+($I78*'fnd base rates'!J$112)\n+($J78*'fnd base rates'!J$113)\n+($K78*'fnd base rates'!J$114)\n+($M78*'fnd base rates'!J$116)\n+($N78*'fnd base rates'!J$117)\n+($O78*'fnd base rates'!J$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,10)))\n*$R78","v":155.94704999999999},{"$f":"(($D78*'fnd base rates'!K$107)\n+($E78*'fnd base rates'!K$108)\n+($F78*'fnd base rates'!K$109)\n+($G78*'fnd base rates'!K$110)\n+($H78*'fnd base rates'!K$111)\n+($I78*'fnd base rates'!K$112)\n+($J78*'fnd base rates'!K$113)\n+($K78*'fnd base rates'!K$114)\n+($M78*'fnd base rates'!K$116)\n+($N78*'fnd base rates'!K$117)\n+($O78*'fnd base rates'!K$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,11)))\n*$R78","v":1124.10034898},{"$f":"(($D78*'fnd base rates'!L$107)\n+($E78*'fnd base rates'!L$108)\n+($F78*'fnd base rates'!L$109)\n+($G78*'fnd base rates'!L$110)\n+($H78*'fnd base rates'!L$111)\n+($I78*'fnd base rates'!L$112)\n+($J78*'fnd base rates'!L$113)\n+($K78*'fnd base rates'!L$114)\n+($M78*'fnd base rates'!L$116)\n+($N78*'fnd base rates'!L$117)\n+($O78*'fnd base rates'!L$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D78*'fnd base rates'!M$107)\n+($E78*'fnd base rates'!M$108)\n+($F78*'fnd base rates'!M$109)\n+($G78*'fnd base rates'!M$110)\n+($H78*'fnd base rates'!M$111)\n+($I78*'fnd base rates'!M$112)\n+($J78*'fnd base rates'!M$113)\n+($K78*'fnd base rates'!M$114)\n+($M78*'fnd base rates'!M$116)\n+($N78*'fnd base rates'!M$117)\n+($O78*'fnd base rates'!M$118)\n+($P78*VLOOKUP($S78+12,rate_basefnd,13)))","v":0},9952.4028226950013,null,417035243,"417","035","243",1,1,9952.4028226950013,9952,0,9952,null,null,null,null,null,14994,67,15061,-5109,9952,0,9952]
[417,417035244,"BRIDGE BOSTON",{"$f":"'fnd enro'!D79","v":0},{"$f":"'fnd enro'!E79","v":0},{"$f":"'fnd enro'!F79","v":1},{"$f":"'fnd enro'!G79","v":3},{"$f":"'fnd enro'!H79","v":2},{"$f":"'fnd enro'!I79","v":0},{"$f":"'fnd enro'!J79","v":0},{"$f":"'fnd enro'!K79","v":0.22739999999999999},{"$f":"'fnd enro'!L79","v":0},{"$f":"'fnd enro'!M79+'fnd enro'!N79","v":2},{"$f":"'fnd enro'!O79","v":2},{"$f":"'fnd enro'!P79","v":0},{"$f":"'fnd enro'!Q79","v":2},{"$f":"'fnd enro'!S79","v":6},1.085,{"$f":"VALUE('fnd enro'!R79)","v":9},null,{"$f":"(($D79*'fnd base rates'!C$107)\n+($E79*'fnd base rates'!C$108)\n+($F79*'fnd base rates'!C$109)\n+($G79*'fnd base rates'!C$110)\n+($H79*'fnd base rates'!C$111)\n+($I79*'fnd base rates'!C$112)\n+($J79*'fnd base rates'!C$113)\n+($K79*'fnd base rates'!C$114)\n+($M79*'fnd base rates'!C$116)\n+($N79*'fnd base rates'!C$117)\n+($O79*'fnd base rates'!C$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,3)))\n*$R79","v":3825.9632324900003},{"$f":"(($D79*'fnd base rates'!D$107)\n+($E79*'fnd base rates'!D$108)\n+($F79*'fnd base rates'!D$109)\n+($G79*'fnd base rates'!D$110)\n+($H79*'fnd base rates'!D$111)\n+($I79*'fnd base rates'!D$112)\n+($J79*'fnd base rates'!D$113)\n+($K79*'fnd base rates'!D$114)\n+($M79*'fnd base rates'!D$116)\n+($N79*'fnd base rates'!D$117)\n+($O79*'fnd base rates'!D$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,4)))\n*$R79","v":6053.2584000000006},{"$f":"(($D79*'fnd base rates'!E$107)\n+($E79*'fnd base rates'!E$108)\n+($F79*'fnd base rates'!E$109)\n+($G79*'fnd base rates'!E$110)\n+($H79*'fnd base rates'!E$111)\n+($I79*'fnd base rates'!E$112)\n+($J79*'fnd base rates'!E$113)\n+($K79*'fnd base rates'!E$114)\n+($M79*'fnd base rates'!E$116)\n+($N79*'fnd base rates'!E$117)\n+($O79*'fnd base rates'!E$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,5)))\n*$R79","v":34172.797976729998},{"$f":"(($D79*'fnd base rates'!F$107)\n+($E79*'fnd base rates'!F$108)\n+($F79*'fnd base rates'!F$109)\n+($G79*'fnd base rates'!F$110)\n+($H79*'fnd base rates'!F$111)\n+($I79*'fnd base rates'!F$112)\n+($J79*'fnd base rates'!F$113)\n+($K79*'fnd base rates'!F$114)\n+($M79*'fnd base rates'!F$116)\n+($N79*'fnd base rates'!F$117)\n+($O79*'fnd base rates'!F$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,6)))\n*$R79","v":7822.4697140099997},{"$f":"(($D79*'fnd base rates'!G$107)\n+($E79*'fnd base rates'!G$108)\n+($F79*'fnd base rates'!G$109)\n+($G79*'fnd base rates'!G$110)\n+($H79*'fnd base rates'!G$111)\n+($I79*'fnd base rates'!G$112)\n+($J79*'fnd base rates'!G$113)\n+($K79*'fnd base rates'!G$114)\n+($M79*'fnd base rates'!G$116)\n+($N79*'fnd base rates'!G$117)\n+($O79*'fnd base rates'!G$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,7)))\n*$R79","v":1491.7452730599998},{"$f":"(($D79*'fnd base rates'!H$107)\n+($E79*'fnd base rates'!H$108)\n+($F79*'fnd base rates'!H$109)\n+($G79*'fnd base rates'!H$110)\n+($H79*'fnd base rates'!H$111)\n+($I79*'fnd base rates'!H$112)\n+($J79*'fnd base rates'!H$113)\n+($K79*'fnd base rates'!H$114)\n+($M79*'fnd base rates'!H$116)\n+($N79*'fnd base rates'!H$117)\n+($O79*'fnd base rates'!H$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,8)))","v":3474.8824200000004},{"$f":"(($D79*'fnd base rates'!I$107)\n+($E79*'fnd base rates'!I$108)\n+($F79*'fnd base rates'!I$109)\n+($G79*'fnd base rates'!I$110)\n+($H79*'fnd base rates'!I$111)\n+($I79*'fnd base rates'!I$112)\n+($J79*'fnd base rates'!I$113)\n+($K79*'fnd base rates'!I$114)\n+($M79*'fnd base rates'!I$116)\n+($N79*'fnd base rates'!I$117)\n+($O79*'fnd base rates'!I$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,9)))\n*$R79","v":2300.0047},{"$f":"(($D79*'fnd base rates'!J$107)\n+($E79*'fnd base rates'!J$108)\n+($F79*'fnd base rates'!J$109)\n+($G79*'fnd base rates'!J$110)\n+($H79*'fnd base rates'!J$111)\n+($I79*'fnd base rates'!J$112)\n+($J79*'fnd base rates'!J$113)\n+($K79*'fnd base rates'!J$114)\n+($M79*'fnd base rates'!J$116)\n+($N79*'fnd base rates'!J$117)\n+($O79*'fnd base rates'!J$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,10)))\n*$R79","v":2496.1184499999995},{"$f":"(($D79*'fnd base rates'!K$107)\n+($E79*'fnd base rates'!K$108)\n+($F79*'fnd base rates'!K$109)\n+($G79*'fnd base rates'!K$110)\n+($H79*'fnd base rates'!K$111)\n+($I79*'fnd base rates'!K$112)\n+($J79*'fnd base rates'!K$113)\n+($K79*'fnd base rates'!K$114)\n+($M79*'fnd base rates'!K$116)\n+($N79*'fnd base rates'!K$117)\n+($O79*'fnd base rates'!K$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,11)))\n*$R79","v":8136.8089938800003},{"$f":"(($D79*'fnd base rates'!L$107)\n+($E79*'fnd base rates'!L$108)\n+($F79*'fnd base rates'!L$109)\n+($G79*'fnd base rates'!L$110)\n+($H79*'fnd base rates'!L$111)\n+($I79*'fnd base rates'!L$112)\n+($J79*'fnd base rates'!L$113)\n+($K79*'fnd base rates'!L$114)\n+($M79*'fnd base rates'!L$116)\n+($N79*'fnd base rates'!L$117)\n+($O79*'fnd base rates'!L$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,12)))","v":9167.1885260000017},{"$f":"(($D79*'fnd base rates'!M$107)\n+($E79*'fnd base rates'!M$108)\n+($F79*'fnd base rates'!M$109)\n+($G79*'fnd base rates'!M$110)\n+($H79*'fnd base rates'!M$111)\n+($I79*'fnd base rates'!M$112)\n+($J79*'fnd base rates'!M$113)\n+($K79*'fnd base rates'!M$114)\n+($M79*'fnd base rates'!M$116)\n+($N79*'fnd base rates'!M$117)\n+($O79*'fnd base rates'!M$118)\n+($P79*VLOOKUP($S79+12,rate_basefnd,13)))","v":0},78941.237686169989,null,417035244,"417","035","244",1,6,78941.237686169989,13157,0,13157,null,null,null,null,null,16702,81,16783,-3626,13157,0,13157]
[417,417035258,"BRIDGE BOSTON",{"$f":"'fnd enro'!D80","v":0},{"$f":"'fnd enro'!E80","v":0},{"$f":"'fnd enro'!F80","v":0},{"$f":"'fnd enro'!G80","v":1},{"$f":"'fnd enro'!H80","v":1},{"$f":"'fnd enro'!I80","v":0},{"$f":"'fnd enro'!J80","v":0},{"$f":"'fnd enro'!K80","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L80","v":0},{"$f":"'fnd enro'!M80+'fnd enro'!N80","v":0},{"$f":"'fnd enro'!O80","v":0},{"$f":"'fnd enro'!P80","v":0},{"$f":"'fnd enro'!Q80","v":2},{"$f":"'fnd enro'!S80","v":2},1.085,{"$f":"VALUE('fnd enro'!R80)","v":10},null,{"$f":"(($D80*'fnd base rates'!C$107)\n+($E80*'fnd base rates'!C$108)\n+($F80*'fnd base rates'!C$109)\n+($G80*'fnd base rates'!C$110)\n+($H80*'fnd base rates'!C$111)\n+($I80*'fnd base rates'!C$112)\n+($J80*'fnd base rates'!C$113)\n+($K80*'fnd base rates'!C$114)\n+($M80*'fnd base rates'!C$116)\n+($N80*'fnd base rates'!C$117)\n+($O80*'fnd base rates'!C$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,3)))\n*$R80","v":1232.18871083},{"$f":"(($D80*'fnd base rates'!D$107)\n+($E80*'fnd base rates'!D$108)\n+($F80*'fnd base rates'!D$109)\n+($G80*'fnd base rates'!D$110)\n+($H80*'fnd base rates'!D$111)\n+($I80*'fnd base rates'!D$112)\n+($J80*'fnd base rates'!D$113)\n+($K80*'fnd base rates'!D$114)\n+($M80*'fnd base rates'!D$116)\n+($N80*'fnd base rates'!D$117)\n+($O80*'fnd base rates'!D$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,4)))\n*$R80","v":2219.9317000000001},{"$f":"(($D80*'fnd base rates'!E$107)\n+($E80*'fnd base rates'!E$108)\n+($F80*'fnd base rates'!E$109)\n+($G80*'fnd base rates'!E$110)\n+($H80*'fnd base rates'!E$111)\n+($I80*'fnd base rates'!E$112)\n+($J80*'fnd base rates'!E$113)\n+($K80*'fnd base rates'!E$114)\n+($M80*'fnd base rates'!E$116)\n+($N80*'fnd base rates'!E$117)\n+($O80*'fnd base rates'!E$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,5)))\n*$R80","v":13878.620658909998},{"$f":"(($D80*'fnd base rates'!F$107)\n+($E80*'fnd base rates'!F$108)\n+($F80*'fnd base rates'!F$109)\n+($G80*'fnd base rates'!F$110)\n+($H80*'fnd base rates'!F$111)\n+($I80*'fnd base rates'!F$112)\n+($J80*'fnd base rates'!F$113)\n+($K80*'fnd base rates'!F$114)\n+($M80*'fnd base rates'!F$116)\n+($N80*'fnd base rates'!F$117)\n+($O80*'fnd base rates'!F$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,6)))\n*$R80","v":2283.3787046699999},{"$f":"(($D80*'fnd base rates'!G$107)\n+($E80*'fnd base rates'!G$108)\n+($F80*'fnd base rates'!G$109)\n+($G80*'fnd base rates'!G$110)\n+($H80*'fnd base rates'!G$111)\n+($I80*'fnd base rates'!G$112)\n+($J80*'fnd base rates'!G$113)\n+($K80*'fnd base rates'!G$114)\n+($M80*'fnd base rates'!G$116)\n+($N80*'fnd base rates'!G$117)\n+($O80*'fnd base rates'!G$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,7)))\n*$R80","v":641.73064102000001},{"$f":"(($D80*'fnd base rates'!H$107)\n+($E80*'fnd base rates'!H$108)\n+($F80*'fnd base rates'!H$109)\n+($G80*'fnd base rates'!H$110)\n+($H80*'fnd base rates'!H$111)\n+($I80*'fnd base rates'!H$112)\n+($J80*'fnd base rates'!H$113)\n+($K80*'fnd base rates'!H$114)\n+($M80*'fnd base rates'!H$116)\n+($N80*'fnd base rates'!H$117)\n+($O80*'fnd base rates'!H$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,8)))","v":1031.03414},{"$f":"(($D80*'fnd base rates'!I$107)\n+($E80*'fnd base rates'!I$108)\n+($F80*'fnd base rates'!I$109)\n+($G80*'fnd base rates'!I$110)\n+($H80*'fnd base rates'!I$111)\n+($I80*'fnd base rates'!I$112)\n+($J80*'fnd base rates'!I$113)\n+($K80*'fnd base rates'!I$114)\n+($M80*'fnd base rates'!I$116)\n+($N80*'fnd base rates'!I$117)\n+($O80*'fnd base rates'!I$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,9)))\n*$R80","v":867.51174999999989},{"$f":"(($D80*'fnd base rates'!J$107)\n+($E80*'fnd base rates'!J$108)\n+($F80*'fnd base rates'!J$109)\n+($G80*'fnd base rates'!J$110)\n+($H80*'fnd base rates'!J$111)\n+($I80*'fnd base rates'!J$112)\n+($J80*'fnd base rates'!J$113)\n+($K80*'fnd base rates'!J$114)\n+($M80*'fnd base rates'!J$116)\n+($N80*'fnd base rates'!J$117)\n+($O80*'fnd base rates'!J$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,10)))\n*$R80","v":1752.6221999999998},{"$f":"(($D80*'fnd base rates'!K$107)\n+($E80*'fnd base rates'!K$108)\n+($F80*'fnd base rates'!K$109)\n+($G80*'fnd base rates'!K$110)\n+($H80*'fnd base rates'!K$111)\n+($I80*'fnd base rates'!K$112)\n+($J80*'fnd base rates'!K$113)\n+($K80*'fnd base rates'!K$114)\n+($M80*'fnd base rates'!K$116)\n+($N80*'fnd base rates'!K$117)\n+($O80*'fnd base rates'!K$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,11)))\n*$R80","v":2332.10374796},{"$f":"(($D80*'fnd base rates'!L$107)\n+($E80*'fnd base rates'!L$108)\n+($F80*'fnd base rates'!L$109)\n+($G80*'fnd base rates'!L$110)\n+($H80*'fnd base rates'!L$111)\n+($I80*'fnd base rates'!L$112)\n+($J80*'fnd base rates'!L$113)\n+($K80*'fnd base rates'!L$114)\n+($M80*'fnd base rates'!L$116)\n+($N80*'fnd base rates'!L$117)\n+($O80*'fnd base rates'!L$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,12)))","v":3362.2528419999999},{"$f":"(($D80*'fnd base rates'!M$107)\n+($E80*'fnd base rates'!M$108)\n+($F80*'fnd base rates'!M$109)\n+($G80*'fnd base rates'!M$110)\n+($H80*'fnd base rates'!M$111)\n+($I80*'fnd base rates'!M$112)\n+($J80*'fnd base rates'!M$113)\n+($K80*'fnd base rates'!M$114)\n+($M80*'fnd base rates'!M$116)\n+($N80*'fnd base rates'!M$117)\n+($O80*'fnd base rates'!M$118)\n+($P80*VLOOKUP($S80+12,rate_basefnd,13)))","v":0},29601.375095390002,null,417035258,"417","035","258",1,2,29601.375095390002,14801,0,14801,null,null,null,null,null,14921,80,15001,-310,14691,110,14801]
[417,417035285,"BRIDGE BOSTON",{"$f":"'fnd enro'!D81","v":1},{"$f":"'fnd enro'!E81","v":0},{"$f":"'fnd enro'!F81","v":0},{"$f":"'fnd enro'!G81","v":2},{"$f":"'fnd enro'!H81","v":0},{"$f":"'fnd enro'!I81","v":0},{"$f":"'fnd enro'!J81","v":0},{"$f":"'fnd enro'!K81","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L81","v":0},{"$f":"'fnd enro'!M81+'fnd enro'!N81","v":2},{"$f":"'fnd enro'!O81","v":0},{"$f":"'fnd enro'!P81","v":0},{"$f":"'fnd enro'!Q81","v":0},{"$f":"'fnd enro'!S81","v":3},1.085,{"$f":"VALUE('fnd enro'!R81)","v":7},null,{"$f":"(($D81*'fnd base rates'!C$107)\n+($E81*'fnd base rates'!C$108)\n+($F81*'fnd base rates'!C$109)\n+($G81*'fnd base rates'!C$110)\n+($H81*'fnd base rates'!C$111)\n+($I81*'fnd base rates'!C$112)\n+($J81*'fnd base rates'!C$113)\n+($K81*'fnd base rates'!C$114)\n+($M81*'fnd base rates'!C$116)\n+($N81*'fnd base rates'!C$117)\n+($O81*'fnd base rates'!C$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,3)))\n*$R81","v":1510.6539608300002},{"$f":"(($D81*'fnd base rates'!D$107)\n+($E81*'fnd base rates'!D$108)\n+($F81*'fnd base rates'!D$109)\n+($G81*'fnd base rates'!D$110)\n+($H81*'fnd base rates'!D$111)\n+($I81*'fnd base rates'!D$112)\n+($J81*'fnd base rates'!D$113)\n+($K81*'fnd base rates'!D$114)\n+($M81*'fnd base rates'!D$116)\n+($N81*'fnd base rates'!D$117)\n+($O81*'fnd base rates'!D$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,4)))\n*$R81","v":2307.3935500000002},{"$f":"(($D81*'fnd base rates'!E$107)\n+($E81*'fnd base rates'!E$108)\n+($F81*'fnd base rates'!E$109)\n+($G81*'fnd base rates'!E$110)\n+($H81*'fnd base rates'!E$111)\n+($I81*'fnd base rates'!E$112)\n+($J81*'fnd base rates'!E$113)\n+($K81*'fnd base rates'!E$114)\n+($M81*'fnd base rates'!E$116)\n+($N81*'fnd base rates'!E$117)\n+($O81*'fnd base rates'!E$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,5)))\n*$R81","v":12171.525058909998},{"$f":"(($D81*'fnd base rates'!F$107)\n+($E81*'fnd base rates'!F$108)\n+($F81*'fnd base rates'!F$109)\n+($G81*'fnd base rates'!F$110)\n+($H81*'fnd base rates'!F$111)\n+($I81*'fnd base rates'!F$112)\n+($J81*'fnd base rates'!F$113)\n+($K81*'fnd base rates'!F$114)\n+($M81*'fnd base rates'!F$116)\n+($N81*'fnd base rates'!F$117)\n+($O81*'fnd base rates'!F$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,6)))\n*$R81","v":3351.1489046699999},{"$f":"(($D81*'fnd base rates'!G$107)\n+($E81*'fnd base rates'!G$108)\n+($F81*'fnd base rates'!G$109)\n+($G81*'fnd base rates'!G$110)\n+($H81*'fnd base rates'!G$111)\n+($I81*'fnd base rates'!G$112)\n+($J81*'fnd base rates'!G$113)\n+($K81*'fnd base rates'!G$114)\n+($M81*'fnd base rates'!G$116)\n+($N81*'fnd base rates'!G$117)\n+($O81*'fnd base rates'!G$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,7)))\n*$R81","v":491.14349102},{"$f":"(($D81*'fnd base rates'!H$107)\n+($E81*'fnd base rates'!H$108)\n+($F81*'fnd base rates'!H$109)\n+($G81*'fnd base rates'!H$110)\n+($H81*'fnd base rates'!H$111)\n+($I81*'fnd base rates'!H$112)\n+($J81*'fnd base rates'!H$113)\n+($K81*'fnd base rates'!H$114)\n+($M81*'fnd base rates'!H$116)\n+($N81*'fnd base rates'!H$117)\n+($O81*'fnd base rates'!H$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,8)))","v":1456.6741399999999},{"$f":"(($D81*'fnd base rates'!I$107)\n+($E81*'fnd base rates'!I$108)\n+($F81*'fnd base rates'!I$109)\n+($G81*'fnd base rates'!I$110)\n+($H81*'fnd base rates'!I$111)\n+($I81*'fnd base rates'!I$112)\n+($J81*'fnd base rates'!I$113)\n+($K81*'fnd base rates'!I$114)\n+($M81*'fnd base rates'!I$116)\n+($N81*'fnd base rates'!I$117)\n+($O81*'fnd base rates'!I$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,9)))\n*$R81","v":803.01935000000003},{"$f":"(($D81*'fnd base rates'!J$107)\n+($E81*'fnd base rates'!J$108)\n+($F81*'fnd base rates'!J$109)\n+($G81*'fnd base rates'!J$110)\n+($H81*'fnd base rates'!J$111)\n+($I81*'fnd base rates'!J$112)\n+($J81*'fnd base rates'!J$113)\n+($K81*'fnd base rates'!J$114)\n+($M81*'fnd base rates'!J$116)\n+($N81*'fnd base rates'!J$117)\n+($O81*'fnd base rates'!J$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,10)))\n*$R81","v":413.74304999999998},{"$f":"(($D81*'fnd base rates'!K$107)\n+($E81*'fnd base rates'!K$108)\n+($F81*'fnd base rates'!K$109)\n+($G81*'fnd base rates'!K$110)\n+($H81*'fnd base rates'!K$111)\n+($I81*'fnd base rates'!K$112)\n+($J81*'fnd base rates'!K$113)\n+($K81*'fnd base rates'!K$114)\n+($M81*'fnd base rates'!K$116)\n+($N81*'fnd base rates'!K$117)\n+($O81*'fnd base rates'!K$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,11)))\n*$R81","v":3345.34184796},{"$f":"(($D81*'fnd base rates'!L$107)\n+($E81*'fnd base rates'!L$108)\n+($F81*'fnd base rates'!L$109)\n+($G81*'fnd base rates'!L$110)\n+($H81*'fnd base rates'!L$111)\n+($I81*'fnd base rates'!L$112)\n+($J81*'fnd base rates'!L$113)\n+($K81*'fnd base rates'!L$114)\n+($M81*'fnd base rates'!L$116)\n+($N81*'fnd base rates'!L$117)\n+($O81*'fnd base rates'!L$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,12)))","v":3415.1228420000002},{"$f":"(($D81*'fnd base rates'!M$107)\n+($E81*'fnd base rates'!M$108)\n+($F81*'fnd base rates'!M$109)\n+($G81*'fnd base rates'!M$110)\n+($H81*'fnd base rates'!M$111)\n+($I81*'fnd base rates'!M$112)\n+($J81*'fnd base rates'!M$113)\n+($K81*'fnd base rates'!M$114)\n+($M81*'fnd base rates'!M$116)\n+($N81*'fnd base rates'!M$117)\n+($O81*'fnd base rates'!M$118)\n+($P81*VLOOKUP($S81+12,rate_basefnd,13)))","v":0},29265.766195389999,null,417035285,"417","035","285",1,3,29265.766195389999,9755,0,9755,null,null,null,null,null,9860,0,9860,-105,9755,0,9755]
[418,418100014,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D82","v":0},{"$f":"'fnd enro'!E82","v":0},{"$f":"'fnd enro'!F82","v":0},{"$f":"'fnd enro'!G82","v":0},{"$f":"'fnd enro'!H82","v":4},{"$f":"'fnd enro'!I82","v":0},{"$f":"'fnd enro'!J82","v":0},{"$f":"'fnd enro'!K82","v":0.15160000000000001},{"$f":"'fnd enro'!L82","v":0},{"$f":"'fnd enro'!M82+'fnd enro'!N82","v":0},{"$f":"'fnd enro'!O82","v":0},{"$f":"'fnd enro'!P82","v":0},{"$f":"'fnd enro'!Q82","v":2},{"$f":"'fnd enro'!S82","v":4},1.0269999999999999,{"$f":"VALUE('fnd enro'!R82)","v":4},null,{"$f":"(($D82*'fnd base rates'!C$107)\n+($E82*'fnd base rates'!C$108)\n+($F82*'fnd base rates'!C$109)\n+($G82*'fnd base rates'!C$110)\n+($H82*'fnd base rates'!C$111)\n+($I82*'fnd base rates'!C$112)\n+($J82*'fnd base rates'!C$113)\n+($K82*'fnd base rates'!C$114)\n+($M82*'fnd base rates'!C$116)\n+($N82*'fnd base rates'!C$117)\n+($O82*'fnd base rates'!C$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,3)))\n*$R82","v":2181.9596770919998},{"$f":"(($D82*'fnd base rates'!D$107)\n+($E82*'fnd base rates'!D$108)\n+($F82*'fnd base rates'!D$109)\n+($G82*'fnd base rates'!D$110)\n+($H82*'fnd base rates'!D$111)\n+($I82*'fnd base rates'!D$112)\n+($J82*'fnd base rates'!D$113)\n+($K82*'fnd base rates'!D$114)\n+($M82*'fnd base rates'!D$116)\n+($N82*'fnd base rates'!D$117)\n+($O82*'fnd base rates'!D$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,4)))\n*$R82","v":3488.5341399999998},{"$f":"(($D82*'fnd base rates'!E$107)\n+($E82*'fnd base rates'!E$108)\n+($F82*'fnd base rates'!E$109)\n+($G82*'fnd base rates'!E$110)\n+($H82*'fnd base rates'!E$111)\n+($I82*'fnd base rates'!E$112)\n+($J82*'fnd base rates'!E$113)\n+($K82*'fnd base rates'!E$114)\n+($M82*'fnd base rates'!E$116)\n+($N82*'fnd base rates'!E$117)\n+($O82*'fnd base rates'!E$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,5)))\n*$R82","v":18487.490066083999},{"$f":"(($D82*'fnd base rates'!F$107)\n+($E82*'fnd base rates'!F$108)\n+($F82*'fnd base rates'!F$109)\n+($G82*'fnd base rates'!F$110)\n+($H82*'fnd base rates'!F$111)\n+($I82*'fnd base rates'!F$112)\n+($J82*'fnd base rates'!F$113)\n+($K82*'fnd base rates'!F$114)\n+($M82*'fnd base rates'!F$116)\n+($N82*'fnd base rates'!F$117)\n+($O82*'fnd base rates'!F$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,6)))\n*$R82","v":3834.0713751079993},{"$f":"(($D82*'fnd base rates'!G$107)\n+($E82*'fnd base rates'!G$108)\n+($F82*'fnd base rates'!G$109)\n+($G82*'fnd base rates'!G$110)\n+($H82*'fnd base rates'!G$111)\n+($I82*'fnd base rates'!G$112)\n+($J82*'fnd base rates'!G$113)\n+($K82*'fnd base rates'!G$114)\n+($M82*'fnd base rates'!G$116)\n+($N82*'fnd base rates'!G$117)\n+($O82*'fnd base rates'!G$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,7)))\n*$R82","v":899.31681184799993},{"$f":"(($D82*'fnd base rates'!H$107)\n+($E82*'fnd base rates'!H$108)\n+($F82*'fnd base rates'!H$109)\n+($G82*'fnd base rates'!H$110)\n+($H82*'fnd base rates'!H$111)\n+($I82*'fnd base rates'!H$112)\n+($J82*'fnd base rates'!H$113)\n+($K82*'fnd base rates'!H$114)\n+($M82*'fnd base rates'!H$116)\n+($N82*'fnd base rates'!H$117)\n+($O82*'fnd base rates'!H$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,8)))","v":2011.5882799999999},{"$f":"(($D82*'fnd base rates'!I$107)\n+($E82*'fnd base rates'!I$108)\n+($F82*'fnd base rates'!I$109)\n+($G82*'fnd base rates'!I$110)\n+($H82*'fnd base rates'!I$111)\n+($I82*'fnd base rates'!I$112)\n+($J82*'fnd base rates'!I$113)\n+($K82*'fnd base rates'!I$114)\n+($M82*'fnd base rates'!I$116)\n+($N82*'fnd base rates'!I$117)\n+($O82*'fnd base rates'!I$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,9)))\n*$R82","v":1523.82152},{"$f":"(($D82*'fnd base rates'!J$107)\n+($E82*'fnd base rates'!J$108)\n+($F82*'fnd base rates'!J$109)\n+($G82*'fnd base rates'!J$110)\n+($H82*'fnd base rates'!J$111)\n+($I82*'fnd base rates'!J$112)\n+($J82*'fnd base rates'!J$113)\n+($K82*'fnd base rates'!J$114)\n+($M82*'fnd base rates'!J$116)\n+($N82*'fnd base rates'!J$117)\n+($O82*'fnd base rates'!J$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,10)))\n*$R82","v":2038.2868999999996},{"$f":"(($D82*'fnd base rates'!K$107)\n+($E82*'fnd base rates'!K$108)\n+($F82*'fnd base rates'!K$109)\n+($G82*'fnd base rates'!K$110)\n+($H82*'fnd base rates'!K$111)\n+($I82*'fnd base rates'!K$112)\n+($J82*'fnd base rates'!K$113)\n+($K82*'fnd base rates'!K$114)\n+($M82*'fnd base rates'!K$116)\n+($N82*'fnd base rates'!K$117)\n+($O82*'fnd base rates'!K$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,11)))\n*$R82","v":4573.7124083040007},{"$f":"(($D82*'fnd base rates'!L$107)\n+($E82*'fnd base rates'!L$108)\n+($F82*'fnd base rates'!L$109)\n+($G82*'fnd base rates'!L$110)\n+($H82*'fnd base rates'!L$111)\n+($I82*'fnd base rates'!L$112)\n+($J82*'fnd base rates'!L$113)\n+($K82*'fnd base rates'!L$114)\n+($M82*'fnd base rates'!L$116)\n+($N82*'fnd base rates'!L$117)\n+($O82*'fnd base rates'!L$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,12)))","v":5689.8656839999994},{"$f":"(($D82*'fnd base rates'!M$107)\n+($E82*'fnd base rates'!M$108)\n+($F82*'fnd base rates'!M$109)\n+($G82*'fnd base rates'!M$110)\n+($H82*'fnd base rates'!M$111)\n+($I82*'fnd base rates'!M$112)\n+($J82*'fnd base rates'!M$113)\n+($K82*'fnd base rates'!M$114)\n+($M82*'fnd base rates'!M$116)\n+($N82*'fnd base rates'!M$117)\n+($O82*'fnd base rates'!M$118)\n+($P82*VLOOKUP($S82+12,rate_basefnd,13)))","v":0},44728.646862435999,null,418100014,"418","100","014",1,4,44728.646862435999,11182,0,11182,null,null,null,null,null,11276,5,11281,-99,11182,0,11182]
[418,418100100,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D83","v":0},{"$f":"'fnd enro'!E83","v":0},{"$f":"'fnd enro'!F83","v":0},{"$f":"'fnd enro'!G83","v":0},{"$f":"'fnd enro'!H83","v":352},{"$f":"'fnd enro'!I83","v":0},{"$f":"'fnd enro'!J83","v":0},{"$f":"'fnd enro'!K83","v":13.3408},{"$f":"'fnd enro'!L83","v":0},{"$f":"'fnd enro'!M83+'fnd enro'!N83","v":0},{"$f":"'fnd enro'!O83","v":14},{"$f":"'fnd enro'!P83","v":0},{"$f":"'fnd enro'!Q83","v":124},{"$f":"'fnd enro'!S83","v":352},1.0269999999999999,{"$f":"VALUE('fnd enro'!R83)","v":9},null,{"$f":"(($D83*'fnd base rates'!C$107)\n+($E83*'fnd base rates'!C$108)\n+($F83*'fnd base rates'!C$109)\n+($G83*'fnd base rates'!C$110)\n+($H83*'fnd base rates'!C$111)\n+($I83*'fnd base rates'!C$112)\n+($J83*'fnd base rates'!C$113)\n+($K83*'fnd base rates'!C$114)\n+($M83*'fnd base rates'!C$116)\n+($N83*'fnd base rates'!C$117)\n+($O83*'fnd base rates'!C$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,3)))\n*$R83","v":191600.99430409598},{"$f":"(($D83*'fnd base rates'!D$107)\n+($E83*'fnd base rates'!D$108)\n+($F83*'fnd base rates'!D$109)\n+($G83*'fnd base rates'!D$110)\n+($H83*'fnd base rates'!D$111)\n+($I83*'fnd base rates'!D$112)\n+($J83*'fnd base rates'!D$113)\n+($K83*'fnd base rates'!D$114)\n+($M83*'fnd base rates'!D$116)\n+($N83*'fnd base rates'!D$117)\n+($O83*'fnd base rates'!D$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,4)))\n*$R83","v":300913.73181999999},{"$f":"(($D83*'fnd base rates'!E$107)\n+($E83*'fnd base rates'!E$108)\n+($F83*'fnd base rates'!E$109)\n+($G83*'fnd base rates'!E$110)\n+($H83*'fnd base rates'!E$111)\n+($I83*'fnd base rates'!E$112)\n+($J83*'fnd base rates'!E$113)\n+($K83*'fnd base rates'!E$114)\n+($M83*'fnd base rates'!E$116)\n+($N83*'fnd base rates'!E$117)\n+($O83*'fnd base rates'!E$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,5)))\n*$R83","v":1560891.4942553919},{"$f":"(($D83*'fnd base rates'!F$107)\n+($E83*'fnd base rates'!F$108)\n+($F83*'fnd base rates'!F$109)\n+($G83*'fnd base rates'!F$110)\n+($H83*'fnd base rates'!F$111)\n+($I83*'fnd base rates'!F$112)\n+($J83*'fnd base rates'!F$113)\n+($K83*'fnd base rates'!F$114)\n+($M83*'fnd base rates'!F$116)\n+($N83*'fnd base rates'!F$117)\n+($O83*'fnd base rates'!F$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,6)))\n*$R83","v":339817.66706950398},{"$f":"(($D83*'fnd base rates'!G$107)\n+($E83*'fnd base rates'!G$108)\n+($F83*'fnd base rates'!G$109)\n+($G83*'fnd base rates'!G$110)\n+($H83*'fnd base rates'!G$111)\n+($I83*'fnd base rates'!G$112)\n+($J83*'fnd base rates'!G$113)\n+($K83*'fnd base rates'!G$114)\n+($M83*'fnd base rates'!G$116)\n+($N83*'fnd base rates'!G$117)\n+($O83*'fnd base rates'!G$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,7)))\n*$R83","v":75807.49038262399},{"$f":"(($D83*'fnd base rates'!H$107)\n+($E83*'fnd base rates'!H$108)\n+($F83*'fnd base rates'!H$109)\n+($G83*'fnd base rates'!H$110)\n+($H83*'fnd base rates'!H$111)\n+($I83*'fnd base rates'!H$112)\n+($J83*'fnd base rates'!H$113)\n+($K83*'fnd base rates'!H$114)\n+($M83*'fnd base rates'!H$116)\n+($N83*'fnd base rates'!H$117)\n+($O83*'fnd base rates'!H$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,8)))","v":178101.06864000001},{"$f":"(($D83*'fnd base rates'!I$107)\n+($E83*'fnd base rates'!I$108)\n+($F83*'fnd base rates'!I$109)\n+($G83*'fnd base rates'!I$110)\n+($H83*'fnd base rates'!I$111)\n+($I83*'fnd base rates'!I$112)\n+($J83*'fnd base rates'!I$113)\n+($K83*'fnd base rates'!I$114)\n+($M83*'fnd base rates'!I$116)\n+($N83*'fnd base rates'!I$117)\n+($O83*'fnd base rates'!I$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,9)))\n*$R83","v":131775.43807999999},{"$f":"(($D83*'fnd base rates'!J$107)\n+($E83*'fnd base rates'!J$108)\n+($F83*'fnd base rates'!J$109)\n+($G83*'fnd base rates'!J$110)\n+($H83*'fnd base rates'!J$111)\n+($I83*'fnd base rates'!J$112)\n+($J83*'fnd base rates'!J$113)\n+($K83*'fnd base rates'!J$114)\n+($M83*'fnd base rates'!J$116)\n+($N83*'fnd base rates'!J$117)\n+($O83*'fnd base rates'!J$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,10)))\n*$R83","v":162262.34388},{"$f":"(($D83*'fnd base rates'!K$107)\n+($E83*'fnd base rates'!K$108)\n+($F83*'fnd base rates'!K$109)\n+($G83*'fnd base rates'!K$110)\n+($H83*'fnd base rates'!K$111)\n+($I83*'fnd base rates'!K$112)\n+($J83*'fnd base rates'!K$113)\n+($K83*'fnd base rates'!K$114)\n+($M83*'fnd base rates'!K$116)\n+($N83*'fnd base rates'!K$117)\n+($O83*'fnd base rates'!K$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,11)))\n*$R83","v":406634.16981075198},{"$f":"(($D83*'fnd base rates'!L$107)\n+($E83*'fnd base rates'!L$108)\n+($F83*'fnd base rates'!L$109)\n+($G83*'fnd base rates'!L$110)\n+($H83*'fnd base rates'!L$111)\n+($I83*'fnd base rates'!L$112)\n+($J83*'fnd base rates'!L$113)\n+($K83*'fnd base rates'!L$114)\n+($M83*'fnd base rates'!L$116)\n+($N83*'fnd base rates'!L$117)\n+($O83*'fnd base rates'!L$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,12)))","v":491344.86019199993},{"$f":"(($D83*'fnd base rates'!M$107)\n+($E83*'fnd base rates'!M$108)\n+($F83*'fnd base rates'!M$109)\n+($G83*'fnd base rates'!M$110)\n+($H83*'fnd base rates'!M$111)\n+($I83*'fnd base rates'!M$112)\n+($J83*'fnd base rates'!M$113)\n+($K83*'fnd base rates'!M$114)\n+($M83*'fnd base rates'!M$116)\n+($N83*'fnd base rates'!M$117)\n+($O83*'fnd base rates'!M$118)\n+($P83*VLOOKUP($S83+12,rate_basefnd,13)))","v":0},3839149.2584343674,null,418100100,"418","100","100",1,352,3839149.2584343674,10907,0,10907,null,null,null,null,null,10970,18,10988,-81,10907,0,10907]
[418,418100136,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D84","v":0},{"$f":"'fnd enro'!E84","v":0},{"$f":"'fnd enro'!F84","v":0},{"$f":"'fnd enro'!G84","v":0},{"$f":"'fnd enro'!H84","v":12},{"$f":"'fnd enro'!I84","v":0},{"$f":"'fnd enro'!J84","v":0},{"$f":"'fnd enro'!K84","v":0.45479999999999998},{"$f":"'fnd enro'!L84","v":0},{"$f":"'fnd enro'!M84+'fnd enro'!N84","v":0},{"$f":"'fnd enro'!O84","v":0},{"$f":"'fnd enro'!P84","v":0},{"$f":"'fnd enro'!Q84","v":3},{"$f":"'fnd enro'!S84","v":12},1.0269999999999999,{"$f":"VALUE('fnd enro'!R84)","v":2},null,{"$f":"(($D84*'fnd base rates'!C$107)\n+($E84*'fnd base rates'!C$108)\n+($F84*'fnd base rates'!C$109)\n+($G84*'fnd base rates'!C$110)\n+($H84*'fnd base rates'!C$111)\n+($I84*'fnd base rates'!C$112)\n+($J84*'fnd base rates'!C$113)\n+($K84*'fnd base rates'!C$114)\n+($M84*'fnd base rates'!C$116)\n+($N84*'fnd base rates'!C$117)\n+($O84*'fnd base rates'!C$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,3)))\n*$R84","v":6376.8245612759993},{"$f":"(($D84*'fnd base rates'!D$107)\n+($E84*'fnd base rates'!D$108)\n+($F84*'fnd base rates'!D$109)\n+($G84*'fnd base rates'!D$110)\n+($H84*'fnd base rates'!D$111)\n+($I84*'fnd base rates'!D$112)\n+($J84*'fnd base rates'!D$113)\n+($K84*'fnd base rates'!D$114)\n+($M84*'fnd base rates'!D$116)\n+($N84*'fnd base rates'!D$117)\n+($O84*'fnd base rates'!D$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,4)))\n*$R84","v":9664.6656600000006},{"$f":"(($D84*'fnd base rates'!E$107)\n+($E84*'fnd base rates'!E$108)\n+($F84*'fnd base rates'!E$109)\n+($G84*'fnd base rates'!E$110)\n+($H84*'fnd base rates'!E$111)\n+($I84*'fnd base rates'!E$112)\n+($J84*'fnd base rates'!E$113)\n+($K84*'fnd base rates'!E$114)\n+($M84*'fnd base rates'!E$116)\n+($N84*'fnd base rates'!E$117)\n+($O84*'fnd base rates'!E$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,5)))\n*$R84","v":47643.939738252004},{"$f":"(($D84*'fnd base rates'!F$107)\n+($E84*'fnd base rates'!F$108)\n+($F84*'fnd base rates'!F$109)\n+($G84*'fnd base rates'!F$110)\n+($H84*'fnd base rates'!F$111)\n+($I84*'fnd base rates'!F$112)\n+($J84*'fnd base rates'!F$113)\n+($K84*'fnd base rates'!F$114)\n+($M84*'fnd base rates'!F$116)\n+($N84*'fnd base rates'!F$117)\n+($O84*'fnd base rates'!F$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,6)))\n*$R84","v":11502.214125323999},{"$f":"(($D84*'fnd base rates'!G$107)\n+($E84*'fnd base rates'!G$108)\n+($F84*'fnd base rates'!G$109)\n+($G84*'fnd base rates'!G$110)\n+($H84*'fnd base rates'!G$111)\n+($I84*'fnd base rates'!G$112)\n+($J84*'fnd base rates'!G$113)\n+($K84*'fnd base rates'!G$114)\n+($M84*'fnd base rates'!G$116)\n+($N84*'fnd base rates'!G$117)\n+($O84*'fnd base rates'!G$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,7)))\n*$R84","v":2318.6793355439995},{"$f":"(($D84*'fnd base rates'!H$107)\n+($E84*'fnd base rates'!H$108)\n+($F84*'fnd base rates'!H$109)\n+($G84*'fnd base rates'!H$110)\n+($H84*'fnd base rates'!H$111)\n+($I84*'fnd base rates'!H$112)\n+($J84*'fnd base rates'!H$113)\n+($K84*'fnd base rates'!H$114)\n+($M84*'fnd base rates'!H$116)\n+($N84*'fnd base rates'!H$117)\n+($O84*'fnd base rates'!H$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,8)))","v":5978.1248399999995},{"$f":"(($D84*'fnd base rates'!I$107)\n+($E84*'fnd base rates'!I$108)\n+($F84*'fnd base rates'!I$109)\n+($G84*'fnd base rates'!I$110)\n+($H84*'fnd base rates'!I$111)\n+($I84*'fnd base rates'!I$112)\n+($J84*'fnd base rates'!I$113)\n+($K84*'fnd base rates'!I$114)\n+($M84*'fnd base rates'!I$116)\n+($N84*'fnd base rates'!I$117)\n+($O84*'fnd base rates'!I$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,9)))\n*$R84","v":4254.8918099999992},{"$f":"(($D84*'fnd base rates'!J$107)\n+($E84*'fnd base rates'!J$108)\n+($F84*'fnd base rates'!J$109)\n+($G84*'fnd base rates'!J$110)\n+($H84*'fnd base rates'!J$111)\n+($I84*'fnd base rates'!J$112)\n+($J84*'fnd base rates'!J$113)\n+($K84*'fnd base rates'!J$114)\n+($M84*'fnd base rates'!J$116)\n+($N84*'fnd base rates'!J$117)\n+($O84*'fnd base rates'!J$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,10)))\n*$R84","v":4469.7607499999995},{"$f":"(($D84*'fnd base rates'!K$107)\n+($E84*'fnd base rates'!K$108)\n+($F84*'fnd base rates'!K$109)\n+($G84*'fnd base rates'!K$110)\n+($H84*'fnd base rates'!K$111)\n+($I84*'fnd base rates'!K$112)\n+($J84*'fnd base rates'!K$113)\n+($K84*'fnd base rates'!K$114)\n+($M84*'fnd base rates'!K$116)\n+($N84*'fnd base rates'!K$117)\n+($O84*'fnd base rates'!K$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,11)))\n*$R84","v":13721.137224912},{"$f":"(($D84*'fnd base rates'!L$107)\n+($E84*'fnd base rates'!L$108)\n+($F84*'fnd base rates'!L$109)\n+($G84*'fnd base rates'!L$110)\n+($H84*'fnd base rates'!L$111)\n+($I84*'fnd base rates'!L$112)\n+($J84*'fnd base rates'!L$113)\n+($K84*'fnd base rates'!L$114)\n+($M84*'fnd base rates'!L$116)\n+($N84*'fnd base rates'!L$117)\n+($O84*'fnd base rates'!L$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,12)))","v":15838.127052000002},{"$f":"(($D84*'fnd base rates'!M$107)\n+($E84*'fnd base rates'!M$108)\n+($F84*'fnd base rates'!M$109)\n+($G84*'fnd base rates'!M$110)\n+($H84*'fnd base rates'!M$111)\n+($I84*'fnd base rates'!M$112)\n+($J84*'fnd base rates'!M$113)\n+($K84*'fnd base rates'!M$114)\n+($M84*'fnd base rates'!M$116)\n+($N84*'fnd base rates'!M$117)\n+($O84*'fnd base rates'!M$118)\n+($P84*VLOOKUP($S84+12,rate_basefnd,13)))","v":0},121768.36509730801,null,418100136,"418","100","136",1,12,121768.36509730801,10147,0,10147,null,null,null,null,null,10240,-1,10239,-92,10147,0,10147]
[418,418100139,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D85","v":0},{"$f":"'fnd enro'!E85","v":0},{"$f":"'fnd enro'!F85","v":0},{"$f":"'fnd enro'!G85","v":0},{"$f":"'fnd enro'!H85","v":4},{"$f":"'fnd enro'!I85","v":0},{"$f":"'fnd enro'!J85","v":0},{"$f":"'fnd enro'!K85","v":0.15160000000000001},{"$f":"'fnd enro'!L85","v":0},{"$f":"'fnd enro'!M85+'fnd enro'!N85","v":0},{"$f":"'fnd enro'!O85","v":0},{"$f":"'fnd enro'!P85","v":0},{"$f":"'fnd enro'!Q85","v":1},{"$f":"'fnd enro'!S85","v":4},1.0269999999999999,{"$f":"VALUE('fnd enro'!R85)","v":1},null,{"$f":"(($D85*'fnd base rates'!C$107)\n+($E85*'fnd base rates'!C$108)\n+($F85*'fnd base rates'!C$109)\n+($G85*'fnd base rates'!C$110)\n+($H85*'fnd base rates'!C$111)\n+($I85*'fnd base rates'!C$112)\n+($J85*'fnd base rates'!C$113)\n+($K85*'fnd base rates'!C$114)\n+($M85*'fnd base rates'!C$116)\n+($N85*'fnd base rates'!C$117)\n+($O85*'fnd base rates'!C$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,3)))\n*$R85","v":2125.0125270919998},{"$f":"(($D85*'fnd base rates'!D$107)\n+($E85*'fnd base rates'!D$108)\n+($F85*'fnd base rates'!D$109)\n+($G85*'fnd base rates'!D$110)\n+($H85*'fnd base rates'!D$111)\n+($I85*'fnd base rates'!D$112)\n+($J85*'fnd base rates'!D$113)\n+($K85*'fnd base rates'!D$114)\n+($M85*'fnd base rates'!D$116)\n+($N85*'fnd base rates'!D$117)\n+($O85*'fnd base rates'!D$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,4)))\n*$R85","v":3218.77205},{"$f":"(($D85*'fnd base rates'!E$107)\n+($E85*'fnd base rates'!E$108)\n+($F85*'fnd base rates'!E$109)\n+($G85*'fnd base rates'!E$110)\n+($H85*'fnd base rates'!E$111)\n+($I85*'fnd base rates'!E$112)\n+($J85*'fnd base rates'!E$113)\n+($K85*'fnd base rates'!E$114)\n+($M85*'fnd base rates'!E$116)\n+($N85*'fnd base rates'!E$117)\n+($O85*'fnd base rates'!E$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,5)))\n*$R85","v":15854.015586084},{"$f":"(($D85*'fnd base rates'!F$107)\n+($E85*'fnd base rates'!F$108)\n+($F85*'fnd base rates'!F$109)\n+($G85*'fnd base rates'!F$110)\n+($H85*'fnd base rates'!F$111)\n+($I85*'fnd base rates'!F$112)\n+($J85*'fnd base rates'!F$113)\n+($K85*'fnd base rates'!F$114)\n+($M85*'fnd base rates'!F$116)\n+($N85*'fnd base rates'!F$117)\n+($O85*'fnd base rates'!F$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,6)))\n*$R85","v":3834.0713751079993},{"$f":"(($D85*'fnd base rates'!G$107)\n+($E85*'fnd base rates'!G$108)\n+($F85*'fnd base rates'!G$109)\n+($G85*'fnd base rates'!G$110)\n+($H85*'fnd base rates'!G$111)\n+($I85*'fnd base rates'!G$112)\n+($J85*'fnd base rates'!G$113)\n+($K85*'fnd base rates'!G$114)\n+($M85*'fnd base rates'!G$116)\n+($N85*'fnd base rates'!G$117)\n+($O85*'fnd base rates'!G$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,7)))\n*$R85","v":771.56828184799986},{"$f":"(($D85*'fnd base rates'!H$107)\n+($E85*'fnd base rates'!H$108)\n+($F85*'fnd base rates'!H$109)\n+($G85*'fnd base rates'!H$110)\n+($H85*'fnd base rates'!H$111)\n+($I85*'fnd base rates'!H$112)\n+($J85*'fnd base rates'!H$113)\n+($K85*'fnd base rates'!H$114)\n+($M85*'fnd base rates'!H$116)\n+($N85*'fnd base rates'!H$117)\n+($O85*'fnd base rates'!H$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,8)))","v":1992.51828},{"$f":"(($D85*'fnd base rates'!I$107)\n+($E85*'fnd base rates'!I$108)\n+($F85*'fnd base rates'!I$109)\n+($G85*'fnd base rates'!I$110)\n+($H85*'fnd base rates'!I$111)\n+($I85*'fnd base rates'!I$112)\n+($J85*'fnd base rates'!I$113)\n+($K85*'fnd base rates'!I$114)\n+($M85*'fnd base rates'!I$116)\n+($N85*'fnd base rates'!I$117)\n+($O85*'fnd base rates'!I$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,9)))\n*$R85","v":1417.19838},{"$f":"(($D85*'fnd base rates'!J$107)\n+($E85*'fnd base rates'!J$108)\n+($F85*'fnd base rates'!J$109)\n+($G85*'fnd base rates'!J$110)\n+($H85*'fnd base rates'!J$111)\n+($I85*'fnd base rates'!J$112)\n+($J85*'fnd base rates'!J$113)\n+($K85*'fnd base rates'!J$114)\n+($M85*'fnd base rates'!J$116)\n+($N85*'fnd base rates'!J$117)\n+($O85*'fnd base rates'!J$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,10)))\n*$R85","v":1484.1793199999997},{"$f":"(($D85*'fnd base rates'!K$107)\n+($E85*'fnd base rates'!K$108)\n+($F85*'fnd base rates'!K$109)\n+($G85*'fnd base rates'!K$110)\n+($H85*'fnd base rates'!K$111)\n+($I85*'fnd base rates'!K$112)\n+($J85*'fnd base rates'!K$113)\n+($K85*'fnd base rates'!K$114)\n+($M85*'fnd base rates'!K$116)\n+($N85*'fnd base rates'!K$117)\n+($O85*'fnd base rates'!K$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,11)))\n*$R85","v":4573.7124083040007},{"$f":"(($D85*'fnd base rates'!L$107)\n+($E85*'fnd base rates'!L$108)\n+($F85*'fnd base rates'!L$109)\n+($G85*'fnd base rates'!L$110)\n+($H85*'fnd base rates'!L$111)\n+($I85*'fnd base rates'!L$112)\n+($J85*'fnd base rates'!L$113)\n+($K85*'fnd base rates'!L$114)\n+($M85*'fnd base rates'!L$116)\n+($N85*'fnd base rates'!L$117)\n+($O85*'fnd base rates'!L$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,12)))","v":5275.0756839999995},{"$f":"(($D85*'fnd base rates'!M$107)\n+($E85*'fnd base rates'!M$108)\n+($F85*'fnd base rates'!M$109)\n+($G85*'fnd base rates'!M$110)\n+($H85*'fnd base rates'!M$111)\n+($I85*'fnd base rates'!M$112)\n+($J85*'fnd base rates'!M$113)\n+($K85*'fnd base rates'!M$114)\n+($M85*'fnd base rates'!M$116)\n+($N85*'fnd base rates'!M$117)\n+($O85*'fnd base rates'!M$118)\n+($P85*VLOOKUP($S85+12,rate_basefnd,13)))","v":0},40546.123892435993,null,418100139,"418","100","139",1,4,40546.123892435993,10137,0,10137,null,null,null,null,null,10240,-1,10239,-102,10137,0,10137]
[418,418100170,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D86","v":0},{"$f":"'fnd enro'!E86","v":0},{"$f":"'fnd enro'!F86","v":0},{"$f":"'fnd enro'!G86","v":0},{"$f":"'fnd enro'!H86","v":7},{"$f":"'fnd enro'!I86","v":0},{"$f":"'fnd enro'!J86","v":0},{"$f":"'fnd enro'!K86","v":0.26529999999999998},{"$f":"'fnd enro'!L86","v":0},{"$f":"'fnd enro'!M86+'fnd enro'!N86","v":0},{"$f":"'fnd enro'!O86","v":0},{"$f":"'fnd enro'!P86","v":0},{"$f":"'fnd enro'!Q86","v":3},{"$f":"'fnd enro'!S86","v":7},1.0269999999999999,{"$f":"VALUE('fnd enro'!R86)","v":9},null,{"$f":"(($D86*'fnd base rates'!C$107)\n+($E86*'fnd base rates'!C$108)\n+($F86*'fnd base rates'!C$109)\n+($G86*'fnd base rates'!C$110)\n+($H86*'fnd base rates'!C$111)\n+($I86*'fnd base rates'!C$112)\n+($J86*'fnd base rates'!C$113)\n+($K86*'fnd base rates'!C$114)\n+($M86*'fnd base rates'!C$116)\n+($N86*'fnd base rates'!C$117)\n+($O86*'fnd base rates'!C$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,3)))\n*$R86","v":3816.8478549109996},{"$f":"(($D86*'fnd base rates'!D$107)\n+($E86*'fnd base rates'!D$108)\n+($F86*'fnd base rates'!D$109)\n+($G86*'fnd base rates'!D$110)\n+($H86*'fnd base rates'!D$111)\n+($I86*'fnd base rates'!D$112)\n+($J86*'fnd base rates'!D$113)\n+($K86*'fnd base rates'!D$114)\n+($M86*'fnd base rates'!D$116)\n+($N86*'fnd base rates'!D$117)\n+($O86*'fnd base rates'!D$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,4)))\n*$R86","v":6097.5146700000005},{"$f":"(($D86*'fnd base rates'!E$107)\n+($E86*'fnd base rates'!E$108)\n+($F86*'fnd base rates'!E$109)\n+($G86*'fnd base rates'!E$110)\n+($H86*'fnd base rates'!E$111)\n+($I86*'fnd base rates'!E$112)\n+($J86*'fnd base rates'!E$113)\n+($K86*'fnd base rates'!E$114)\n+($M86*'fnd base rates'!E$116)\n+($N86*'fnd base rates'!E$117)\n+($O86*'fnd base rates'!E$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,5)))\n*$R86","v":32280.688710646999},{"$f":"(($D86*'fnd base rates'!F$107)\n+($E86*'fnd base rates'!F$108)\n+($F86*'fnd base rates'!F$109)\n+($G86*'fnd base rates'!F$110)\n+($H86*'fnd base rates'!F$111)\n+($I86*'fnd base rates'!F$112)\n+($J86*'fnd base rates'!F$113)\n+($K86*'fnd base rates'!F$114)\n+($M86*'fnd base rates'!F$116)\n+($N86*'fnd base rates'!F$117)\n+($O86*'fnd base rates'!F$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,6)))\n*$R86","v":6709.6249064389986},{"$f":"(($D86*'fnd base rates'!G$107)\n+($E86*'fnd base rates'!G$108)\n+($F86*'fnd base rates'!G$109)\n+($G86*'fnd base rates'!G$110)\n+($H86*'fnd base rates'!G$111)\n+($I86*'fnd base rates'!G$112)\n+($J86*'fnd base rates'!G$113)\n+($K86*'fnd base rates'!G$114)\n+($M86*'fnd base rates'!G$116)\n+($N86*'fnd base rates'!G$117)\n+($O86*'fnd base rates'!G$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,7)))\n*$R86","v":1570.2972157339998},{"$f":"(($D86*'fnd base rates'!H$107)\n+($E86*'fnd base rates'!H$108)\n+($F86*'fnd base rates'!H$109)\n+($G86*'fnd base rates'!H$110)\n+($H86*'fnd base rates'!H$111)\n+($I86*'fnd base rates'!H$112)\n+($J86*'fnd base rates'!H$113)\n+($K86*'fnd base rates'!H$114)\n+($M86*'fnd base rates'!H$116)\n+($N86*'fnd base rates'!H$117)\n+($O86*'fnd base rates'!H$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,8)))","v":3519.7394899999999},{"$f":"(($D86*'fnd base rates'!I$107)\n+($E86*'fnd base rates'!I$108)\n+($F86*'fnd base rates'!I$109)\n+($G86*'fnd base rates'!I$110)\n+($H86*'fnd base rates'!I$111)\n+($I86*'fnd base rates'!I$112)\n+($J86*'fnd base rates'!I$113)\n+($K86*'fnd base rates'!I$114)\n+($M86*'fnd base rates'!I$116)\n+($N86*'fnd base rates'!I$117)\n+($O86*'fnd base rates'!I$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,9)))\n*$R86","v":2663.7709799999993},{"$f":"(($D86*'fnd base rates'!J$107)\n+($E86*'fnd base rates'!J$108)\n+($F86*'fnd base rates'!J$109)\n+($G86*'fnd base rates'!J$110)\n+($H86*'fnd base rates'!J$111)\n+($I86*'fnd base rates'!J$112)\n+($J86*'fnd base rates'!J$113)\n+($K86*'fnd base rates'!J$114)\n+($M86*'fnd base rates'!J$116)\n+($N86*'fnd base rates'!J$117)\n+($O86*'fnd base rates'!J$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,10)))\n*$R86","v":3551.7562599999997},{"$f":"(($D86*'fnd base rates'!K$107)\n+($E86*'fnd base rates'!K$108)\n+($F86*'fnd base rates'!K$109)\n+($G86*'fnd base rates'!K$110)\n+($H86*'fnd base rates'!K$111)\n+($I86*'fnd base rates'!K$112)\n+($J86*'fnd base rates'!K$113)\n+($K86*'fnd base rates'!K$114)\n+($M86*'fnd base rates'!K$116)\n+($N86*'fnd base rates'!K$117)\n+($O86*'fnd base rates'!K$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,11)))\n*$R86","v":8003.9967145319997},{"$f":"(($D86*'fnd base rates'!L$107)\n+($E86*'fnd base rates'!L$108)\n+($F86*'fnd base rates'!L$109)\n+($G86*'fnd base rates'!L$110)\n+($H86*'fnd base rates'!L$111)\n+($I86*'fnd base rates'!L$112)\n+($J86*'fnd base rates'!L$113)\n+($K86*'fnd base rates'!L$114)\n+($M86*'fnd base rates'!L$116)\n+($N86*'fnd base rates'!L$117)\n+($O86*'fnd base rates'!L$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,12)))","v":9945.8299470000002},{"$f":"(($D86*'fnd base rates'!M$107)\n+($E86*'fnd base rates'!M$108)\n+($F86*'fnd base rates'!M$109)\n+($G86*'fnd base rates'!M$110)\n+($H86*'fnd base rates'!M$111)\n+($I86*'fnd base rates'!M$112)\n+($J86*'fnd base rates'!M$113)\n+($K86*'fnd base rates'!M$114)\n+($M86*'fnd base rates'!M$116)\n+($N86*'fnd base rates'!M$117)\n+($O86*'fnd base rates'!M$118)\n+($P86*VLOOKUP($S86+12,rate_basefnd,13)))","v":0},78160.066749263002,null,418100170,"418","100","170",1,7,78160.066749263002,11166,0,11166,null,null,null,null,null,11221,21,11242,-76,11166,0,11166]
[418,418100185,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D87","v":0},{"$f":"'fnd enro'!E87","v":0},{"$f":"'fnd enro'!F87","v":0},{"$f":"'fnd enro'!G87","v":0},{"$f":"'fnd enro'!H87","v":1},{"$f":"'fnd enro'!I87","v":0},{"$f":"'fnd enro'!J87","v":0},{"$f":"'fnd enro'!K87","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L87","v":0},{"$f":"'fnd enro'!M87+'fnd enro'!N87","v":0},{"$f":"'fnd enro'!O87","v":0},{"$f":"'fnd enro'!P87","v":0},{"$f":"'fnd enro'!Q87","v":0},{"$f":"'fnd enro'!S87","v":1},1.0269999999999999,{"$f":"VALUE('fnd enro'!R87)","v":9},null,{"$f":"(($D87*'fnd base rates'!C$107)\n+($E87*'fnd base rates'!C$108)\n+($F87*'fnd base rates'!C$109)\n+($G87*'fnd base rates'!C$110)\n+($H87*'fnd base rates'!C$111)\n+($I87*'fnd base rates'!C$112)\n+($J87*'fnd base rates'!C$113)\n+($K87*'fnd base rates'!C$114)\n+($M87*'fnd base rates'!C$116)\n+($N87*'fnd base rates'!C$117)\n+($O87*'fnd base rates'!C$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,3)))\n*$R87","v":517.90469927300001},{"$f":"(($D87*'fnd base rates'!D$107)\n+($E87*'fnd base rates'!D$108)\n+($F87*'fnd base rates'!D$109)\n+($G87*'fnd base rates'!D$110)\n+($H87*'fnd base rates'!D$111)\n+($I87*'fnd base rates'!D$112)\n+($J87*'fnd base rates'!D$113)\n+($K87*'fnd base rates'!D$114)\n+($M87*'fnd base rates'!D$116)\n+($N87*'fnd base rates'!D$117)\n+($O87*'fnd base rates'!D$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,4)))\n*$R87","v":741.44264999999996},{"$f":"(($D87*'fnd base rates'!E$107)\n+($E87*'fnd base rates'!E$108)\n+($F87*'fnd base rates'!E$109)\n+($G87*'fnd base rates'!E$110)\n+($H87*'fnd base rates'!E$111)\n+($I87*'fnd base rates'!E$112)\n+($J87*'fnd base rates'!E$113)\n+($K87*'fnd base rates'!E$114)\n+($M87*'fnd base rates'!E$116)\n+($N87*'fnd base rates'!E$117)\n+($O87*'fnd base rates'!E$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,5)))\n*$R87","v":3346.0766315209999},{"$f":"(($D87*'fnd base rates'!F$107)\n+($E87*'fnd base rates'!F$108)\n+($F87*'fnd base rates'!F$109)\n+($G87*'fnd base rates'!F$110)\n+($H87*'fnd base rates'!F$111)\n+($I87*'fnd base rates'!F$112)\n+($J87*'fnd base rates'!F$113)\n+($K87*'fnd base rates'!F$114)\n+($M87*'fnd base rates'!F$116)\n+($N87*'fnd base rates'!F$117)\n+($O87*'fnd base rates'!F$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,6)))\n*$R87","v":958.51784377699983},{"$f":"(($D87*'fnd base rates'!G$107)\n+($E87*'fnd base rates'!G$108)\n+($F87*'fnd base rates'!G$109)\n+($G87*'fnd base rates'!G$110)\n+($H87*'fnd base rates'!G$111)\n+($I87*'fnd base rates'!G$112)\n+($J87*'fnd base rates'!G$113)\n+($K87*'fnd base rates'!G$114)\n+($M87*'fnd base rates'!G$116)\n+($N87*'fnd base rates'!G$117)\n+($O87*'fnd base rates'!G$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,7)))\n*$R87","v":162.93704796199998},{"$f":"(($D87*'fnd base rates'!H$107)\n+($E87*'fnd base rates'!H$108)\n+($F87*'fnd base rates'!H$109)\n+($G87*'fnd base rates'!H$110)\n+($H87*'fnd base rates'!H$111)\n+($I87*'fnd base rates'!H$112)\n+($J87*'fnd base rates'!H$113)\n+($K87*'fnd base rates'!H$114)\n+($M87*'fnd base rates'!H$116)\n+($N87*'fnd base rates'!H$117)\n+($O87*'fnd base rates'!H$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D87*'fnd base rates'!I$107)\n+($E87*'fnd base rates'!I$108)\n+($F87*'fnd base rates'!I$109)\n+($G87*'fnd base rates'!I$110)\n+($H87*'fnd base rates'!I$111)\n+($I87*'fnd base rates'!I$112)\n+($J87*'fnd base rates'!I$113)\n+($K87*'fnd base rates'!I$114)\n+($M87*'fnd base rates'!I$116)\n+($N87*'fnd base rates'!I$117)\n+($O87*'fnd base rates'!I$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,9)))\n*$R87","v":329.29727999999994},{"$f":"(($D87*'fnd base rates'!J$107)\n+($E87*'fnd base rates'!J$108)\n+($F87*'fnd base rates'!J$109)\n+($G87*'fnd base rates'!J$110)\n+($H87*'fnd base rates'!J$111)\n+($I87*'fnd base rates'!J$112)\n+($J87*'fnd base rates'!J$113)\n+($K87*'fnd base rates'!J$114)\n+($M87*'fnd base rates'!J$116)\n+($N87*'fnd base rates'!J$117)\n+($O87*'fnd base rates'!J$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,10)))\n*$R87","v":241.12932999999998},{"$f":"(($D87*'fnd base rates'!K$107)\n+($E87*'fnd base rates'!K$108)\n+($F87*'fnd base rates'!K$109)\n+($G87*'fnd base rates'!K$110)\n+($H87*'fnd base rates'!K$111)\n+($I87*'fnd base rates'!K$112)\n+($J87*'fnd base rates'!K$113)\n+($K87*'fnd base rates'!K$114)\n+($M87*'fnd base rates'!K$116)\n+($N87*'fnd base rates'!K$117)\n+($O87*'fnd base rates'!K$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,11)))\n*$R87","v":1143.4281020760002},{"$f":"(($D87*'fnd base rates'!L$107)\n+($E87*'fnd base rates'!L$108)\n+($F87*'fnd base rates'!L$109)\n+($G87*'fnd base rates'!L$110)\n+($H87*'fnd base rates'!L$111)\n+($I87*'fnd base rates'!L$112)\n+($J87*'fnd base rates'!L$113)\n+($K87*'fnd base rates'!L$114)\n+($M87*'fnd base rates'!L$116)\n+($N87*'fnd base rates'!L$117)\n+($O87*'fnd base rates'!L$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D87*'fnd base rates'!M$107)\n+($E87*'fnd base rates'!M$108)\n+($F87*'fnd base rates'!M$109)\n+($G87*'fnd base rates'!M$110)\n+($H87*'fnd base rates'!M$111)\n+($I87*'fnd base rates'!M$112)\n+($J87*'fnd base rates'!M$113)\n+($K87*'fnd base rates'!M$114)\n+($M87*'fnd base rates'!M$116)\n+($N87*'fnd base rates'!M$117)\n+($O87*'fnd base rates'!M$118)\n+($P87*VLOOKUP($S87+12,rate_basefnd,13)))","v":0},9155.9120756089997,null,418100185,"418","100","185",1,1,9155.9120756089997,9156,0,9156,null,null,null,null,null,9248,0,9248,-92,9156,0,9156]
[418,418100198,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D88","v":0},{"$f":"'fnd enro'!E88","v":0},{"$f":"'fnd enro'!F88","v":0},{"$f":"'fnd enro'!G88","v":0},{"$f":"'fnd enro'!H88","v":18},{"$f":"'fnd enro'!I88","v":0},{"$f":"'fnd enro'!J88","v":0},{"$f":"'fnd enro'!K88","v":0.68220000000000003},{"$f":"'fnd enro'!L88","v":0},{"$f":"'fnd enro'!M88+'fnd enro'!N88","v":0},{"$f":"'fnd enro'!O88","v":0},{"$f":"'fnd enro'!P88","v":0},{"$f":"'fnd enro'!Q88","v":2},{"$f":"'fnd enro'!S88","v":18},1.0269999999999999,{"$f":"VALUE('fnd enro'!R88)","v":2},null,{"$f":"(($D88*'fnd base rates'!C$107)\n+($E88*'fnd base rates'!C$108)\n+($F88*'fnd base rates'!C$109)\n+($G88*'fnd base rates'!C$110)\n+($H88*'fnd base rates'!C$111)\n+($I88*'fnd base rates'!C$112)\n+($J88*'fnd base rates'!C$113)\n+($K88*'fnd base rates'!C$114)\n+($M88*'fnd base rates'!C$116)\n+($N88*'fnd base rates'!C$117)\n+($O88*'fnd base rates'!C$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,3)))\n*$R88","v":9430.2633669139996},{"$f":"(($D88*'fnd base rates'!D$107)\n+($E88*'fnd base rates'!D$108)\n+($F88*'fnd base rates'!D$109)\n+($G88*'fnd base rates'!D$110)\n+($H88*'fnd base rates'!D$111)\n+($I88*'fnd base rates'!D$112)\n+($J88*'fnd base rates'!D$113)\n+($K88*'fnd base rates'!D$114)\n+($M88*'fnd base rates'!D$116)\n+($N88*'fnd base rates'!D$117)\n+($O88*'fnd base rates'!D$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,4)))\n*$R88","v":13857.53694},{"$f":"(($D88*'fnd base rates'!E$107)\n+($E88*'fnd base rates'!E$108)\n+($F88*'fnd base rates'!E$109)\n+($G88*'fnd base rates'!E$110)\n+($H88*'fnd base rates'!E$111)\n+($I88*'fnd base rates'!E$112)\n+($J88*'fnd base rates'!E$113)\n+($K88*'fnd base rates'!E$114)\n+($M88*'fnd base rates'!E$116)\n+($N88*'fnd base rates'!E$117)\n+($O88*'fnd base rates'!E$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,5)))\n*$R88","v":65223.392807377997},{"$f":"(($D88*'fnd base rates'!F$107)\n+($E88*'fnd base rates'!F$108)\n+($F88*'fnd base rates'!F$109)\n+($G88*'fnd base rates'!F$110)\n+($H88*'fnd base rates'!F$111)\n+($I88*'fnd base rates'!F$112)\n+($J88*'fnd base rates'!F$113)\n+($K88*'fnd base rates'!F$114)\n+($M88*'fnd base rates'!F$116)\n+($N88*'fnd base rates'!F$117)\n+($O88*'fnd base rates'!F$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,6)))\n*$R88","v":17253.321187985999},{"$f":"(($D88*'fnd base rates'!G$107)\n+($E88*'fnd base rates'!G$108)\n+($F88*'fnd base rates'!G$109)\n+($G88*'fnd base rates'!G$110)\n+($H88*'fnd base rates'!G$111)\n+($I88*'fnd base rates'!G$112)\n+($J88*'fnd base rates'!G$113)\n+($K88*'fnd base rates'!G$114)\n+($M88*'fnd base rates'!G$116)\n+($N88*'fnd base rates'!G$117)\n+($O88*'fnd base rates'!G$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,7)))\n*$R88","v":3175.1567033159995},{"$f":"(($D88*'fnd base rates'!H$107)\n+($E88*'fnd base rates'!H$108)\n+($F88*'fnd base rates'!H$109)\n+($G88*'fnd base rates'!H$110)\n+($H88*'fnd base rates'!H$111)\n+($I88*'fnd base rates'!H$112)\n+($J88*'fnd base rates'!H$113)\n+($K88*'fnd base rates'!H$114)\n+($M88*'fnd base rates'!H$116)\n+($N88*'fnd base rates'!H$117)\n+($O88*'fnd base rates'!H$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,8)))","v":8921.9872599999999},{"$f":"(($D88*'fnd base rates'!I$107)\n+($E88*'fnd base rates'!I$108)\n+($F88*'fnd base rates'!I$109)\n+($G88*'fnd base rates'!I$110)\n+($H88*'fnd base rates'!I$111)\n+($I88*'fnd base rates'!I$112)\n+($J88*'fnd base rates'!I$113)\n+($K88*'fnd base rates'!I$114)\n+($M88*'fnd base rates'!I$116)\n+($N88*'fnd base rates'!I$117)\n+($O88*'fnd base rates'!I$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,9)))\n*$R88","v":6129.5673399999987},{"$f":"(($D88*'fnd base rates'!J$107)\n+($E88*'fnd base rates'!J$108)\n+($F88*'fnd base rates'!J$109)\n+($G88*'fnd base rates'!J$110)\n+($H88*'fnd base rates'!J$111)\n+($I88*'fnd base rates'!J$112)\n+($J88*'fnd base rates'!J$113)\n+($K88*'fnd base rates'!J$114)\n+($M88*'fnd base rates'!J$116)\n+($N88*'fnd base rates'!J$117)\n+($O88*'fnd base rates'!J$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,10)))\n*$R88","v":5391.1338000000005},{"$f":"(($D88*'fnd base rates'!K$107)\n+($E88*'fnd base rates'!K$108)\n+($F88*'fnd base rates'!K$109)\n+($G88*'fnd base rates'!K$110)\n+($H88*'fnd base rates'!K$111)\n+($I88*'fnd base rates'!K$112)\n+($J88*'fnd base rates'!K$113)\n+($K88*'fnd base rates'!K$114)\n+($M88*'fnd base rates'!K$116)\n+($N88*'fnd base rates'!K$117)\n+($O88*'fnd base rates'!K$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,11)))\n*$R88","v":20581.705837368001},{"$f":"(($D88*'fnd base rates'!L$107)\n+($E88*'fnd base rates'!L$108)\n+($F88*'fnd base rates'!L$109)\n+($G88*'fnd base rates'!L$110)\n+($H88*'fnd base rates'!L$111)\n+($I88*'fnd base rates'!L$112)\n+($J88*'fnd base rates'!L$113)\n+($K88*'fnd base rates'!L$114)\n+($M88*'fnd base rates'!L$116)\n+($N88*'fnd base rates'!L$117)\n+($O88*'fnd base rates'!L$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,12)))","v":22773.965577999999},{"$f":"(($D88*'fnd base rates'!M$107)\n+($E88*'fnd base rates'!M$108)\n+($F88*'fnd base rates'!M$109)\n+($G88*'fnd base rates'!M$110)\n+($H88*'fnd base rates'!M$111)\n+($I88*'fnd base rates'!M$112)\n+($J88*'fnd base rates'!M$113)\n+($K88*'fnd base rates'!M$114)\n+($M88*'fnd base rates'!M$116)\n+($N88*'fnd base rates'!M$117)\n+($O88*'fnd base rates'!M$118)\n+($P88*VLOOKUP($S88+12,rate_basefnd,13)))","v":0},172738.03082096198,null,418100198,"418","100","198",1,18,172738.03082096198,9597,0,9597,null,null,null,null,null,9689,0,9689,-92,9597,0,9597]
[418,418100288,"CHRISTA MCAULIFFE",{"$f":"'fnd enro'!D89","v":0},{"$f":"'fnd enro'!E89","v":0},{"$f":"'fnd enro'!F89","v":0},{"$f":"'fnd enro'!G89","v":0},{"$f":"'fnd enro'!H89","v":3},{"$f":"'fnd enro'!I89","v":0},{"$f":"'fnd enro'!J89","v":0},{"$f":"'fnd enro'!K89","v":0.1137},{"$f":"'fnd enro'!L89","v":0},{"$f":"'fnd enro'!M89+'fnd enro'!N89","v":0},{"$f":"'fnd enro'!O89","v":0},{"$f":"'fnd enro'!P89","v":0},{"$f":"'fnd enro'!Q89","v":2},{"$f":"'fnd enro'!S89","v":3},1.0269999999999999,{"$f":"VALUE('fnd enro'!R89)","v":1},null,{"$f":"(($D89*'fnd base rates'!C$107)\n+($E89*'fnd base rates'!C$108)\n+($F89*'fnd base rates'!C$109)\n+($G89*'fnd base rates'!C$110)\n+($H89*'fnd base rates'!C$111)\n+($I89*'fnd base rates'!C$112)\n+($J89*'fnd base rates'!C$113)\n+($K89*'fnd base rates'!C$114)\n+($M89*'fnd base rates'!C$116)\n+($N89*'fnd base rates'!C$117)\n+($O89*'fnd base rates'!C$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,3)))\n*$R89","v":1660.5015578189998},{"$f":"(($D89*'fnd base rates'!D$107)\n+($E89*'fnd base rates'!D$108)\n+($F89*'fnd base rates'!D$109)\n+($G89*'fnd base rates'!D$110)\n+($H89*'fnd base rates'!D$111)\n+($I89*'fnd base rates'!D$112)\n+($J89*'fnd base rates'!D$113)\n+($K89*'fnd base rates'!D$114)\n+($M89*'fnd base rates'!D$116)\n+($N89*'fnd base rates'!D$117)\n+($O89*'fnd base rates'!D$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,4)))\n*$R89","v":2730.3308499999998},{"$f":"(($D89*'fnd base rates'!E$107)\n+($E89*'fnd base rates'!E$108)\n+($F89*'fnd base rates'!E$109)\n+($G89*'fnd base rates'!E$110)\n+($H89*'fnd base rates'!E$111)\n+($I89*'fnd base rates'!E$112)\n+($J89*'fnd base rates'!E$113)\n+($K89*'fnd base rates'!E$114)\n+($M89*'fnd base rates'!E$116)\n+($N89*'fnd base rates'!E$117)\n+($O89*'fnd base rates'!E$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,5)))\n*$R89","v":14977.648014562999},{"$f":"(($D89*'fnd base rates'!F$107)\n+($E89*'fnd base rates'!F$108)\n+($F89*'fnd base rates'!F$109)\n+($G89*'fnd base rates'!F$110)\n+($H89*'fnd base rates'!F$111)\n+($I89*'fnd base rates'!F$112)\n+($J89*'fnd base rates'!F$113)\n+($K89*'fnd base rates'!F$114)\n+($M89*'fnd base rates'!F$116)\n+($N89*'fnd base rates'!F$117)\n+($O89*'fnd base rates'!F$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,6)))\n*$R89","v":2875.5535313309997},{"$f":"(($D89*'fnd base rates'!G$107)\n+($E89*'fnd base rates'!G$108)\n+($F89*'fnd base rates'!G$109)\n+($G89*'fnd base rates'!G$110)\n+($H89*'fnd base rates'!G$111)\n+($I89*'fnd base rates'!G$112)\n+($J89*'fnd base rates'!G$113)\n+($K89*'fnd base rates'!G$114)\n+($M89*'fnd base rates'!G$116)\n+($N89*'fnd base rates'!G$117)\n+($O89*'fnd base rates'!G$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,7)))\n*$R89","v":728.45132388599995},{"$f":"(($D89*'fnd base rates'!H$107)\n+($E89*'fnd base rates'!H$108)\n+($F89*'fnd base rates'!H$109)\n+($G89*'fnd base rates'!H$110)\n+($H89*'fnd base rates'!H$111)\n+($I89*'fnd base rates'!H$112)\n+($J89*'fnd base rates'!H$113)\n+($K89*'fnd base rates'!H$114)\n+($M89*'fnd base rates'!H$116)\n+($N89*'fnd base rates'!H$117)\n+($O89*'fnd base rates'!H$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,8)))","v":1516.7512099999999},{"$f":"(($D89*'fnd base rates'!I$107)\n+($E89*'fnd base rates'!I$108)\n+($F89*'fnd base rates'!I$109)\n+($G89*'fnd base rates'!I$110)\n+($H89*'fnd base rates'!I$111)\n+($I89*'fnd base rates'!I$112)\n+($J89*'fnd base rates'!I$113)\n+($K89*'fnd base rates'!I$114)\n+($M89*'fnd base rates'!I$116)\n+($N89*'fnd base rates'!I$117)\n+($O89*'fnd base rates'!I$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,9)))\n*$R89","v":1187.9103599999996},{"$f":"(($D89*'fnd base rates'!J$107)\n+($E89*'fnd base rates'!J$108)\n+($F89*'fnd base rates'!J$109)\n+($G89*'fnd base rates'!J$110)\n+($H89*'fnd base rates'!J$111)\n+($I89*'fnd base rates'!J$112)\n+($J89*'fnd base rates'!J$113)\n+($K89*'fnd base rates'!J$114)\n+($M89*'fnd base rates'!J$116)\n+($N89*'fnd base rates'!J$117)\n+($O89*'fnd base rates'!J$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,10)))\n*$R89","v":1762.7119899999998},{"$f":"(($D89*'fnd base rates'!K$107)\n+($E89*'fnd base rates'!K$108)\n+($F89*'fnd base rates'!K$109)\n+($G89*'fnd base rates'!K$110)\n+($H89*'fnd base rates'!K$111)\n+($I89*'fnd base rates'!K$112)\n+($J89*'fnd base rates'!K$113)\n+($K89*'fnd base rates'!K$114)\n+($M89*'fnd base rates'!K$116)\n+($N89*'fnd base rates'!K$117)\n+($O89*'fnd base rates'!K$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,11)))\n*$R89","v":3430.2843062279999},{"$f":"(($D89*'fnd base rates'!L$107)\n+($E89*'fnd base rates'!L$108)\n+($F89*'fnd base rates'!L$109)\n+($G89*'fnd base rates'!L$110)\n+($H89*'fnd base rates'!L$111)\n+($I89*'fnd base rates'!L$112)\n+($J89*'fnd base rates'!L$113)\n+($K89*'fnd base rates'!L$114)\n+($M89*'fnd base rates'!L$116)\n+($N89*'fnd base rates'!L$117)\n+($O89*'fnd base rates'!L$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,12)))","v":4442.5442629999998},{"$f":"(($D89*'fnd base rates'!M$107)\n+($E89*'fnd base rates'!M$108)\n+($F89*'fnd base rates'!M$109)\n+($G89*'fnd base rates'!M$110)\n+($H89*'fnd base rates'!M$111)\n+($I89*'fnd base rates'!M$112)\n+($J89*'fnd base rates'!M$113)\n+($K89*'fnd base rates'!M$114)\n+($M89*'fnd base rates'!M$116)\n+($N89*'fnd base rates'!M$117)\n+($O89*'fnd base rates'!M$118)\n+($P89*VLOOKUP($S89+12,rate_basefnd,13)))","v":0},35312.687406826997,null,418100288,"418","100","288",1,3,35312.687406826997,11771,0,11771,null,null,null,null,null,11892,-1,11891,-120,11771,0,11771]
[419,419035035,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D90","v":0},{"$f":"'fnd enro'!E90","v":0},{"$f":"'fnd enro'!F90","v":0},{"$f":"'fnd enro'!G90","v":0},{"$f":"'fnd enro'!H90","v":192},{"$f":"'fnd enro'!I90","v":0},{"$f":"'fnd enro'!J90","v":0},{"$f":"'fnd enro'!K90","v":7.2767999999999997},{"$f":"'fnd enro'!L90","v":0},{"$f":"'fnd enro'!M90+'fnd enro'!N90","v":0},{"$f":"'fnd enro'!O90","v":12},{"$f":"'fnd enro'!P90","v":0},{"$f":"'fnd enro'!Q90","v":127},{"$f":"'fnd enro'!S90","v":192},1.085,{"$f":"VALUE('fnd enro'!R90)","v":10},null,{"$f":"(($D90*'fnd base rates'!C$107)\n+($E90*'fnd base rates'!C$108)\n+($F90*'fnd base rates'!C$109)\n+($G90*'fnd base rates'!C$110)\n+($H90*'fnd base rates'!C$111)\n+($I90*'fnd base rates'!C$112)\n+($J90*'fnd base rates'!C$113)\n+($K90*'fnd base rates'!C$114)\n+($M90*'fnd base rates'!C$116)\n+($N90*'fnd base rates'!C$117)\n+($O90*'fnd base rates'!C$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,3)))\n*$R90","v":115060.96093967999},{"$f":"(($D90*'fnd base rates'!D$107)\n+($E90*'fnd base rates'!D$108)\n+($F90*'fnd base rates'!D$109)\n+($G90*'fnd base rates'!D$110)\n+($H90*'fnd base rates'!D$111)\n+($I90*'fnd base rates'!D$112)\n+($J90*'fnd base rates'!D$113)\n+($K90*'fnd base rates'!D$114)\n+($M90*'fnd base rates'!D$116)\n+($N90*'fnd base rates'!D$117)\n+($O90*'fnd base rates'!D$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,4)))\n*$R90","v":194072.06210000001},{"$f":"(($D90*'fnd base rates'!E$107)\n+($E90*'fnd base rates'!E$108)\n+($F90*'fnd base rates'!E$109)\n+($G90*'fnd base rates'!E$110)\n+($H90*'fnd base rates'!E$111)\n+($I90*'fnd base rates'!E$112)\n+($J90*'fnd base rates'!E$113)\n+($K90*'fnd base rates'!E$114)\n+($M90*'fnd base rates'!E$116)\n+($N90*'fnd base rates'!E$117)\n+($O90*'fnd base rates'!E$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,5)))\n*$R90","v":1099038.9916553602},{"$f":"(($D90*'fnd base rates'!F$107)\n+($E90*'fnd base rates'!F$108)\n+($F90*'fnd base rates'!F$109)\n+($G90*'fnd base rates'!F$110)\n+($H90*'fnd base rates'!F$111)\n+($I90*'fnd base rates'!F$112)\n+($J90*'fnd base rates'!F$113)\n+($K90*'fnd base rates'!F$114)\n+($M90*'fnd base rates'!F$116)\n+($N90*'fnd base rates'!F$117)\n+($O90*'fnd base rates'!F$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,6)))\n*$R90","v":196619.73344831998},{"$f":"(($D90*'fnd base rates'!G$107)\n+($E90*'fnd base rates'!G$108)\n+($F90*'fnd base rates'!G$109)\n+($G90*'fnd base rates'!G$110)\n+($H90*'fnd base rates'!G$111)\n+($I90*'fnd base rates'!G$112)\n+($J90*'fnd base rates'!G$113)\n+($K90*'fnd base rates'!G$114)\n+($M90*'fnd base rates'!G$116)\n+($N90*'fnd base rates'!G$117)\n+($O90*'fnd base rates'!G$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,7)))\n*$R90","v":53323.360037919992},{"$f":"(($D90*'fnd base rates'!H$107)\n+($E90*'fnd base rates'!H$108)\n+($F90*'fnd base rates'!H$109)\n+($G90*'fnd base rates'!H$110)\n+($H90*'fnd base rates'!H$111)\n+($I90*'fnd base rates'!H$112)\n+($J90*'fnd base rates'!H$113)\n+($K90*'fnd base rates'!H$114)\n+($M90*'fnd base rates'!H$116)\n+($N90*'fnd base rates'!H$117)\n+($O90*'fnd base rates'!H$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,8)))","v":99000.657439999995},{"$f":"(($D90*'fnd base rates'!I$107)\n+($E90*'fnd base rates'!I$108)\n+($F90*'fnd base rates'!I$109)\n+($G90*'fnd base rates'!I$110)\n+($H90*'fnd base rates'!I$111)\n+($I90*'fnd base rates'!I$112)\n+($J90*'fnd base rates'!I$113)\n+($K90*'fnd base rates'!I$114)\n+($M90*'fnd base rates'!I$116)\n+($N90*'fnd base rates'!I$117)\n+($O90*'fnd base rates'!I$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,9)))\n*$R90","v":84133.710149999999},{"$f":"(($D90*'fnd base rates'!J$107)\n+($E90*'fnd base rates'!J$108)\n+($F90*'fnd base rates'!J$109)\n+($G90*'fnd base rates'!J$110)\n+($H90*'fnd base rates'!J$111)\n+($I90*'fnd base rates'!J$112)\n+($J90*'fnd base rates'!J$113)\n+($K90*'fnd base rates'!J$114)\n+($M90*'fnd base rates'!J$116)\n+($N90*'fnd base rates'!J$117)\n+($O90*'fnd base rates'!J$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,10)))\n*$R90","v":134436.88159999999},{"$f":"(($D90*'fnd base rates'!K$107)\n+($E90*'fnd base rates'!K$108)\n+($F90*'fnd base rates'!K$109)\n+($G90*'fnd base rates'!K$110)\n+($H90*'fnd base rates'!K$111)\n+($I90*'fnd base rates'!K$112)\n+($J90*'fnd base rates'!K$113)\n+($K90*'fnd base rates'!K$114)\n+($M90*'fnd base rates'!K$116)\n+($N90*'fnd base rates'!K$117)\n+($O90*'fnd base rates'!K$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,11)))\n*$R90","v":235692.40180415998},{"$f":"(($D90*'fnd base rates'!L$107)\n+($E90*'fnd base rates'!L$108)\n+($F90*'fnd base rates'!L$109)\n+($G90*'fnd base rates'!L$110)\n+($H90*'fnd base rates'!L$111)\n+($I90*'fnd base rates'!L$112)\n+($J90*'fnd base rates'!L$113)\n+($K90*'fnd base rates'!L$114)\n+($M90*'fnd base rates'!L$116)\n+($N90*'fnd base rates'!L$117)\n+($O90*'fnd base rates'!L$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,12)))","v":298082.222832},{"$f":"(($D90*'fnd base rates'!M$107)\n+($E90*'fnd base rates'!M$108)\n+($F90*'fnd base rates'!M$109)\n+($G90*'fnd base rates'!M$110)\n+($H90*'fnd base rates'!M$111)\n+($I90*'fnd base rates'!M$112)\n+($J90*'fnd base rates'!M$113)\n+($K90*'fnd base rates'!M$114)\n+($M90*'fnd base rates'!M$116)\n+($N90*'fnd base rates'!M$117)\n+($O90*'fnd base rates'!M$118)\n+($P90*VLOOKUP($S90+12,rate_basefnd,13)))","v":0},2509460.9820074402,null,419035035,"419","035","035",1,192,2509460.9820074402,13070,0,13070,null,null,null,null,null,13667,82,13749,-679,13070,0,13070]
[419,419035040,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D91","v":0},{"$f":"'fnd enro'!E91","v":0},{"$f":"'fnd enro'!F91","v":0},{"$f":"'fnd enro'!G91","v":0},{"$f":"'fnd enro'!H91","v":1},{"$f":"'fnd enro'!I91","v":0},{"$f":"'fnd enro'!J91","v":0},{"$f":"'fnd enro'!K91","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L91","v":0},{"$f":"'fnd enro'!M91+'fnd enro'!N91","v":0},{"$f":"'fnd enro'!O91","v":0},{"$f":"'fnd enro'!P91","v":0},{"$f":"'fnd enro'!Q91","v":0},{"$f":"'fnd enro'!S91","v":1},1.085,{"$f":"VALUE('fnd enro'!R91)","v":4},null,{"$f":"(($D91*'fnd base rates'!C$107)\n+($E91*'fnd base rates'!C$108)\n+($F91*'fnd base rates'!C$109)\n+($G91*'fnd base rates'!C$110)\n+($H91*'fnd base rates'!C$111)\n+($I91*'fnd base rates'!C$112)\n+($J91*'fnd base rates'!C$113)\n+($K91*'fnd base rates'!C$114)\n+($M91*'fnd base rates'!C$116)\n+($N91*'fnd base rates'!C$117)\n+($O91*'fnd base rates'!C$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,3)))\n*$R91","v":547.15345541500005},{"$f":"(($D91*'fnd base rates'!D$107)\n+($E91*'fnd base rates'!D$108)\n+($F91*'fnd base rates'!D$109)\n+($G91*'fnd base rates'!D$110)\n+($H91*'fnd base rates'!D$111)\n+($I91*'fnd base rates'!D$112)\n+($J91*'fnd base rates'!D$113)\n+($K91*'fnd base rates'!D$114)\n+($M91*'fnd base rates'!D$116)\n+($N91*'fnd base rates'!D$117)\n+($O91*'fnd base rates'!D$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,4)))\n*$R91","v":783.31574999999998},{"$f":"(($D91*'fnd base rates'!E$107)\n+($E91*'fnd base rates'!E$108)\n+($F91*'fnd base rates'!E$109)\n+($G91*'fnd base rates'!E$110)\n+($H91*'fnd base rates'!E$111)\n+($I91*'fnd base rates'!E$112)\n+($J91*'fnd base rates'!E$113)\n+($K91*'fnd base rates'!E$114)\n+($M91*'fnd base rates'!E$116)\n+($N91*'fnd base rates'!E$117)\n+($O91*'fnd base rates'!E$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,5)))\n*$R91","v":3535.0468794550002},{"$f":"(($D91*'fnd base rates'!F$107)\n+($E91*'fnd base rates'!F$108)\n+($F91*'fnd base rates'!F$109)\n+($G91*'fnd base rates'!F$110)\n+($H91*'fnd base rates'!F$111)\n+($I91*'fnd base rates'!F$112)\n+($J91*'fnd base rates'!F$113)\n+($K91*'fnd base rates'!F$114)\n+($M91*'fnd base rates'!F$116)\n+($N91*'fnd base rates'!F$117)\n+($O91*'fnd base rates'!F$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,6)))\n*$R91","v":1012.6503023349999},{"$f":"(($D91*'fnd base rates'!G$107)\n+($E91*'fnd base rates'!G$108)\n+($F91*'fnd base rates'!G$109)\n+($G91*'fnd base rates'!G$110)\n+($H91*'fnd base rates'!G$111)\n+($I91*'fnd base rates'!G$112)\n+($J91*'fnd base rates'!G$113)\n+($K91*'fnd base rates'!G$114)\n+($M91*'fnd base rates'!G$116)\n+($N91*'fnd base rates'!G$117)\n+($O91*'fnd base rates'!G$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,7)))\n*$R91","v":172.13894550999999},{"$f":"(($D91*'fnd base rates'!H$107)\n+($E91*'fnd base rates'!H$108)\n+($F91*'fnd base rates'!H$109)\n+($G91*'fnd base rates'!H$110)\n+($H91*'fnd base rates'!H$111)\n+($I91*'fnd base rates'!H$112)\n+($J91*'fnd base rates'!H$113)\n+($K91*'fnd base rates'!H$114)\n+($M91*'fnd base rates'!H$116)\n+($N91*'fnd base rates'!H$117)\n+($O91*'fnd base rates'!H$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D91*'fnd base rates'!I$107)\n+($E91*'fnd base rates'!I$108)\n+($F91*'fnd base rates'!I$109)\n+($G91*'fnd base rates'!I$110)\n+($H91*'fnd base rates'!I$111)\n+($I91*'fnd base rates'!I$112)\n+($J91*'fnd base rates'!I$113)\n+($K91*'fnd base rates'!I$114)\n+($M91*'fnd base rates'!I$116)\n+($N91*'fnd base rates'!I$117)\n+($O91*'fnd base rates'!I$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,9)))\n*$R91","v":347.89439999999996},{"$f":"(($D91*'fnd base rates'!J$107)\n+($E91*'fnd base rates'!J$108)\n+($F91*'fnd base rates'!J$109)\n+($G91*'fnd base rates'!J$110)\n+($H91*'fnd base rates'!J$111)\n+($I91*'fnd base rates'!J$112)\n+($J91*'fnd base rates'!J$113)\n+($K91*'fnd base rates'!J$114)\n+($M91*'fnd base rates'!J$116)\n+($N91*'fnd base rates'!J$117)\n+($O91*'fnd base rates'!J$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,10)))\n*$R91","v":254.74714999999998},{"$f":"(($D91*'fnd base rates'!K$107)\n+($E91*'fnd base rates'!K$108)\n+($F91*'fnd base rates'!K$109)\n+($G91*'fnd base rates'!K$110)\n+($H91*'fnd base rates'!K$111)\n+($I91*'fnd base rates'!K$112)\n+($J91*'fnd base rates'!K$113)\n+($K91*'fnd base rates'!K$114)\n+($M91*'fnd base rates'!K$116)\n+($N91*'fnd base rates'!K$117)\n+($O91*'fnd base rates'!K$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,11)))\n*$R91","v":1208.0033989800002},{"$f":"(($D91*'fnd base rates'!L$107)\n+($E91*'fnd base rates'!L$108)\n+($F91*'fnd base rates'!L$109)\n+($G91*'fnd base rates'!L$110)\n+($H91*'fnd base rates'!L$111)\n+($I91*'fnd base rates'!L$112)\n+($J91*'fnd base rates'!L$113)\n+($K91*'fnd base rates'!L$114)\n+($M91*'fnd base rates'!L$116)\n+($N91*'fnd base rates'!L$117)\n+($O91*'fnd base rates'!L$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D91*'fnd base rates'!M$107)\n+($E91*'fnd base rates'!M$108)\n+($F91*'fnd base rates'!M$109)\n+($G91*'fnd base rates'!M$110)\n+($H91*'fnd base rates'!M$111)\n+($I91*'fnd base rates'!M$112)\n+($J91*'fnd base rates'!M$113)\n+($K91*'fnd base rates'!M$114)\n+($M91*'fnd base rates'!M$116)\n+($N91*'fnd base rates'!M$117)\n+($O91*'fnd base rates'!M$118)\n+($P91*VLOOKUP($S91+12,rate_basefnd,13)))","v":0},9576.1287726949995,null,419035040,"419","035","040",1,1,9576.1287726949995,9576,0,9576,null,null,null,null,null,9670,0,9670,-94,9576,0,9576]
[419,419035044,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D92","v":0},{"$f":"'fnd enro'!E92","v":0},{"$f":"'fnd enro'!F92","v":0},{"$f":"'fnd enro'!G92","v":0},{"$f":"'fnd enro'!H92","v":2},{"$f":"'fnd enro'!I92","v":0},{"$f":"'fnd enro'!J92","v":0},{"$f":"'fnd enro'!K92","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L92","v":0},{"$f":"'fnd enro'!M92+'fnd enro'!N92","v":0},{"$f":"'fnd enro'!O92","v":0},{"$f":"'fnd enro'!P92","v":0},{"$f":"'fnd enro'!Q92","v":1},{"$f":"'fnd enro'!S92","v":2},1.085,{"$f":"VALUE('fnd enro'!R92)","v":10},null,{"$f":"(($D92*'fnd base rates'!C$107)\n+($E92*'fnd base rates'!C$108)\n+($F92*'fnd base rates'!C$109)\n+($G92*'fnd base rates'!C$110)\n+($H92*'fnd base rates'!C$111)\n+($I92*'fnd base rates'!C$112)\n+($J92*'fnd base rates'!C$113)\n+($K92*'fnd base rates'!C$114)\n+($M92*'fnd base rates'!C$116)\n+($N92*'fnd base rates'!C$117)\n+($O92*'fnd base rates'!C$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,3)))\n*$R92","v":1163.2478108299999},{"$f":"(($D92*'fnd base rates'!D$107)\n+($E92*'fnd base rates'!D$108)\n+($F92*'fnd base rates'!D$109)\n+($G92*'fnd base rates'!D$110)\n+($H92*'fnd base rates'!D$111)\n+($I92*'fnd base rates'!D$112)\n+($J92*'fnd base rates'!D$113)\n+($K92*'fnd base rates'!D$114)\n+($M92*'fnd base rates'!D$116)\n+($N92*'fnd base rates'!D$117)\n+($O92*'fnd base rates'!D$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,4)))\n*$R92","v":1893.2816},{"$f":"(($D92*'fnd base rates'!E$107)\n+($E92*'fnd base rates'!E$108)\n+($F92*'fnd base rates'!E$109)\n+($G92*'fnd base rates'!E$110)\n+($H92*'fnd base rates'!E$111)\n+($I92*'fnd base rates'!E$112)\n+($J92*'fnd base rates'!E$113)\n+($K92*'fnd base rates'!E$114)\n+($M92*'fnd base rates'!E$116)\n+($N92*'fnd base rates'!E$117)\n+($O92*'fnd base rates'!E$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,5)))\n*$R92","v":10258.865358910001},{"$f":"(($D92*'fnd base rates'!F$107)\n+($E92*'fnd base rates'!F$108)\n+($F92*'fnd base rates'!F$109)\n+($G92*'fnd base rates'!F$110)\n+($H92*'fnd base rates'!F$111)\n+($I92*'fnd base rates'!F$112)\n+($J92*'fnd base rates'!F$113)\n+($K92*'fnd base rates'!F$114)\n+($M92*'fnd base rates'!F$116)\n+($N92*'fnd base rates'!F$117)\n+($O92*'fnd base rates'!F$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,6)))\n*$R92","v":2025.3006046699998},{"$f":"(($D92*'fnd base rates'!G$107)\n+($E92*'fnd base rates'!G$108)\n+($F92*'fnd base rates'!G$109)\n+($G92*'fnd base rates'!G$110)\n+($H92*'fnd base rates'!G$111)\n+($I92*'fnd base rates'!G$112)\n+($J92*'fnd base rates'!G$113)\n+($K92*'fnd base rates'!G$114)\n+($M92*'fnd base rates'!G$116)\n+($N92*'fnd base rates'!G$117)\n+($O92*'fnd base rates'!G$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,7)))\n*$R92","v":498.97719101999996},{"$f":"(($D92*'fnd base rates'!H$107)\n+($E92*'fnd base rates'!H$108)\n+($F92*'fnd base rates'!H$109)\n+($G92*'fnd base rates'!H$110)\n+($H92*'fnd base rates'!H$111)\n+($I92*'fnd base rates'!H$112)\n+($J92*'fnd base rates'!H$113)\n+($K92*'fnd base rates'!H$114)\n+($M92*'fnd base rates'!H$116)\n+($N92*'fnd base rates'!H$117)\n+($O92*'fnd base rates'!H$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,8)))","v":1009.17414},{"$f":"(($D92*'fnd base rates'!I$107)\n+($E92*'fnd base rates'!I$108)\n+($F92*'fnd base rates'!I$109)\n+($G92*'fnd base rates'!I$110)\n+($H92*'fnd base rates'!I$111)\n+($I92*'fnd base rates'!I$112)\n+($J92*'fnd base rates'!I$113)\n+($K92*'fnd base rates'!I$114)\n+($M92*'fnd base rates'!I$116)\n+($N92*'fnd base rates'!I$117)\n+($O92*'fnd base rates'!I$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,9)))\n*$R92","v":824.91464999999994},{"$f":"(($D92*'fnd base rates'!J$107)\n+($E92*'fnd base rates'!J$108)\n+($F92*'fnd base rates'!J$109)\n+($G92*'fnd base rates'!J$110)\n+($H92*'fnd base rates'!J$111)\n+($I92*'fnd base rates'!J$112)\n+($J92*'fnd base rates'!J$113)\n+($K92*'fnd base rates'!J$114)\n+($M92*'fnd base rates'!J$116)\n+($N92*'fnd base rates'!J$117)\n+($O92*'fnd base rates'!J$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,10)))\n*$R92","v":1180.4583},{"$f":"(($D92*'fnd base rates'!K$107)\n+($E92*'fnd base rates'!K$108)\n+($F92*'fnd base rates'!K$109)\n+($G92*'fnd base rates'!K$110)\n+($H92*'fnd base rates'!K$111)\n+($I92*'fnd base rates'!K$112)\n+($J92*'fnd base rates'!K$113)\n+($K92*'fnd base rates'!K$114)\n+($M92*'fnd base rates'!K$116)\n+($N92*'fnd base rates'!K$117)\n+($O92*'fnd base rates'!K$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,11)))\n*$R92","v":2416.0067979600003},{"$f":"(($D92*'fnd base rates'!L$107)\n+($E92*'fnd base rates'!L$108)\n+($F92*'fnd base rates'!L$109)\n+($G92*'fnd base rates'!L$110)\n+($H92*'fnd base rates'!L$111)\n+($I92*'fnd base rates'!L$112)\n+($J92*'fnd base rates'!L$113)\n+($K92*'fnd base rates'!L$114)\n+($M92*'fnd base rates'!L$116)\n+($N92*'fnd base rates'!L$117)\n+($O92*'fnd base rates'!L$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,12)))","v":2918.4528419999997},{"$f":"(($D92*'fnd base rates'!M$107)\n+($E92*'fnd base rates'!M$108)\n+($F92*'fnd base rates'!M$109)\n+($G92*'fnd base rates'!M$110)\n+($H92*'fnd base rates'!M$111)\n+($I92*'fnd base rates'!M$112)\n+($J92*'fnd base rates'!M$113)\n+($K92*'fnd base rates'!M$114)\n+($M92*'fnd base rates'!M$116)\n+($N92*'fnd base rates'!M$117)\n+($O92*'fnd base rates'!M$118)\n+($P92*VLOOKUP($S92+12,rate_basefnd,13)))","v":0},24188.679295389997,null,419035044,"419","035","044",1,2,24188.679295389997,12094,0,12094,null,null,null,null,null,14752,139,14891,-2797,12094,0,12094]
[419,419035049,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D93","v":0},{"$f":"'fnd enro'!E93","v":0},{"$f":"'fnd enro'!F93","v":0},{"$f":"'fnd enro'!G93","v":0},{"$f":"'fnd enro'!H93","v":1},{"$f":"'fnd enro'!I93","v":0},{"$f":"'fnd enro'!J93","v":0},{"$f":"'fnd enro'!K93","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L93","v":0},{"$f":"'fnd enro'!M93+'fnd enro'!N93","v":0},{"$f":"'fnd enro'!O93","v":0},{"$f":"'fnd enro'!P93","v":0},{"$f":"'fnd enro'!Q93","v":1},{"$f":"'fnd enro'!S93","v":1},1.085,{"$f":"VALUE('fnd enro'!R93)","v":7},null,{"$f":"(($D93*'fnd base rates'!C$107)\n+($E93*'fnd base rates'!C$108)\n+($F93*'fnd base rates'!C$109)\n+($G93*'fnd base rates'!C$110)\n+($H93*'fnd base rates'!C$111)\n+($I93*'fnd base rates'!C$112)\n+($J93*'fnd base rates'!C$113)\n+($K93*'fnd base rates'!C$114)\n+($M93*'fnd base rates'!C$116)\n+($N93*'fnd base rates'!C$117)\n+($O93*'fnd base rates'!C$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,3)))\n*$R93","v":611.60245541500001},{"$f":"(($D93*'fnd base rates'!D$107)\n+($E93*'fnd base rates'!D$108)\n+($F93*'fnd base rates'!D$109)\n+($G93*'fnd base rates'!D$110)\n+($H93*'fnd base rates'!D$111)\n+($I93*'fnd base rates'!D$112)\n+($J93*'fnd base rates'!D$113)\n+($K93*'fnd base rates'!D$114)\n+($M93*'fnd base rates'!D$116)\n+($N93*'fnd base rates'!D$117)\n+($O93*'fnd base rates'!D$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,4)))\n*$R93","v":1088.6673000000001},{"$f":"(($D93*'fnd base rates'!E$107)\n+($E93*'fnd base rates'!E$108)\n+($F93*'fnd base rates'!E$109)\n+($G93*'fnd base rates'!E$110)\n+($H93*'fnd base rates'!E$111)\n+($I93*'fnd base rates'!E$112)\n+($J93*'fnd base rates'!E$113)\n+($K93*'fnd base rates'!E$114)\n+($M93*'fnd base rates'!E$116)\n+($N93*'fnd base rates'!E$117)\n+($O93*'fnd base rates'!E$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,5)))\n*$R93","v":6515.8999294549994},{"$f":"(($D93*'fnd base rates'!F$107)\n+($E93*'fnd base rates'!F$108)\n+($F93*'fnd base rates'!F$109)\n+($G93*'fnd base rates'!F$110)\n+($H93*'fnd base rates'!F$111)\n+($I93*'fnd base rates'!F$112)\n+($J93*'fnd base rates'!F$113)\n+($K93*'fnd base rates'!F$114)\n+($M93*'fnd base rates'!F$116)\n+($N93*'fnd base rates'!F$117)\n+($O93*'fnd base rates'!F$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,6)))\n*$R93","v":1012.6503023349999},{"$f":"(($D93*'fnd base rates'!G$107)\n+($E93*'fnd base rates'!G$108)\n+($F93*'fnd base rates'!G$109)\n+($G93*'fnd base rates'!G$110)\n+($H93*'fnd base rates'!G$111)\n+($I93*'fnd base rates'!G$112)\n+($J93*'fnd base rates'!G$113)\n+($K93*'fnd base rates'!G$114)\n+($M93*'fnd base rates'!G$116)\n+($N93*'fnd base rates'!G$117)\n+($O93*'fnd base rates'!G$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,7)))\n*$R93","v":316.75859550999996},{"$f":"(($D93*'fnd base rates'!H$107)\n+($E93*'fnd base rates'!H$108)\n+($F93*'fnd base rates'!H$109)\n+($G93*'fnd base rates'!H$110)\n+($H93*'fnd base rates'!H$111)\n+($I93*'fnd base rates'!H$112)\n+($J93*'fnd base rates'!H$113)\n+($K93*'fnd base rates'!H$114)\n+($M93*'fnd base rates'!H$116)\n+($N93*'fnd base rates'!H$117)\n+($O93*'fnd base rates'!H$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,8)))","v":514.08706999999993},{"$f":"(($D93*'fnd base rates'!I$107)\n+($E93*'fnd base rates'!I$108)\n+($F93*'fnd base rates'!I$109)\n+($G93*'fnd base rates'!I$110)\n+($H93*'fnd base rates'!I$111)\n+($I93*'fnd base rates'!I$112)\n+($J93*'fnd base rates'!I$113)\n+($K93*'fnd base rates'!I$114)\n+($M93*'fnd base rates'!I$116)\n+($N93*'fnd base rates'!I$117)\n+($O93*'fnd base rates'!I$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,9)))\n*$R93","v":468.60064999999997},{"$f":"(($D93*'fnd base rates'!J$107)\n+($E93*'fnd base rates'!J$108)\n+($F93*'fnd base rates'!J$109)\n+($G93*'fnd base rates'!J$110)\n+($H93*'fnd base rates'!J$111)\n+($I93*'fnd base rates'!J$112)\n+($J93*'fnd base rates'!J$113)\n+($K93*'fnd base rates'!J$114)\n+($M93*'fnd base rates'!J$116)\n+($N93*'fnd base rates'!J$117)\n+($O93*'fnd base rates'!J$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,10)))\n*$R93","v":881.96394999999995},{"$f":"(($D93*'fnd base rates'!K$107)\n+($E93*'fnd base rates'!K$108)\n+($F93*'fnd base rates'!K$109)\n+($G93*'fnd base rates'!K$110)\n+($H93*'fnd base rates'!K$111)\n+($I93*'fnd base rates'!K$112)\n+($J93*'fnd base rates'!K$113)\n+($K93*'fnd base rates'!K$114)\n+($M93*'fnd base rates'!K$116)\n+($N93*'fnd base rates'!K$117)\n+($O93*'fnd base rates'!K$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,11)))\n*$R93","v":1208.0033989800002},{"$f":"(($D93*'fnd base rates'!L$107)\n+($E93*'fnd base rates'!L$108)\n+($F93*'fnd base rates'!L$109)\n+($G93*'fnd base rates'!L$110)\n+($H93*'fnd base rates'!L$111)\n+($I93*'fnd base rates'!L$112)\n+($J93*'fnd base rates'!L$113)\n+($K93*'fnd base rates'!L$114)\n+($M93*'fnd base rates'!L$116)\n+($N93*'fnd base rates'!L$117)\n+($O93*'fnd base rates'!L$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,12)))","v":1665.921421},{"$f":"(($D93*'fnd base rates'!M$107)\n+($E93*'fnd base rates'!M$108)\n+($F93*'fnd base rates'!M$109)\n+($G93*'fnd base rates'!M$110)\n+($H93*'fnd base rates'!M$111)\n+($I93*'fnd base rates'!M$112)\n+($J93*'fnd base rates'!M$113)\n+($K93*'fnd base rates'!M$114)\n+($M93*'fnd base rates'!M$116)\n+($N93*'fnd base rates'!M$117)\n+($O93*'fnd base rates'!M$118)\n+($P93*VLOOKUP($S93+12,rate_basefnd,13)))","v":0},14284.155072694997,null,419035049,"419","035","049",1,1,14284.155072694997,14284,0,14284,null,null,null,null,null,14504,53,14557,-273,14284,0,14284]
[419,419035165,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D94","v":0},{"$f":"'fnd enro'!E94","v":0},{"$f":"'fnd enro'!F94","v":0},{"$f":"'fnd enro'!G94","v":0},{"$f":"'fnd enro'!H94","v":2},{"$f":"'fnd enro'!I94","v":0},{"$f":"'fnd enro'!J94","v":0},{"$f":"'fnd enro'!K94","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L94","v":0},{"$f":"'fnd enro'!M94+'fnd enro'!N94","v":0},{"$f":"'fnd enro'!O94","v":0},{"$f":"'fnd enro'!P94","v":0},{"$f":"'fnd enro'!Q94","v":0},{"$f":"'fnd enro'!S94","v":2},1.085,{"$f":"VALUE('fnd enro'!R94)","v":9},null,{"$f":"(($D94*'fnd base rates'!C$107)\n+($E94*'fnd base rates'!C$108)\n+($F94*'fnd base rates'!C$109)\n+($G94*'fnd base rates'!C$110)\n+($H94*'fnd base rates'!C$111)\n+($I94*'fnd base rates'!C$112)\n+($J94*'fnd base rates'!C$113)\n+($K94*'fnd base rates'!C$114)\n+($M94*'fnd base rates'!C$116)\n+($N94*'fnd base rates'!C$117)\n+($O94*'fnd base rates'!C$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,3)))\n*$R94","v":1094.3069108300001},{"$f":"(($D94*'fnd base rates'!D$107)\n+($E94*'fnd base rates'!D$108)\n+($F94*'fnd base rates'!D$109)\n+($G94*'fnd base rates'!D$110)\n+($H94*'fnd base rates'!D$111)\n+($I94*'fnd base rates'!D$112)\n+($J94*'fnd base rates'!D$113)\n+($K94*'fnd base rates'!D$114)\n+($M94*'fnd base rates'!D$116)\n+($N94*'fnd base rates'!D$117)\n+($O94*'fnd base rates'!D$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,4)))\n*$R94","v":1566.6315},{"$f":"(($D94*'fnd base rates'!E$107)\n+($E94*'fnd base rates'!E$108)\n+($F94*'fnd base rates'!E$109)\n+($G94*'fnd base rates'!E$110)\n+($H94*'fnd base rates'!E$111)\n+($I94*'fnd base rates'!E$112)\n+($J94*'fnd base rates'!E$113)\n+($K94*'fnd base rates'!E$114)\n+($M94*'fnd base rates'!E$116)\n+($N94*'fnd base rates'!E$117)\n+($O94*'fnd base rates'!E$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,5)))\n*$R94","v":7070.0937589100004},{"$f":"(($D94*'fnd base rates'!F$107)\n+($E94*'fnd base rates'!F$108)\n+($F94*'fnd base rates'!F$109)\n+($G94*'fnd base rates'!F$110)\n+($H94*'fnd base rates'!F$111)\n+($I94*'fnd base rates'!F$112)\n+($J94*'fnd base rates'!F$113)\n+($K94*'fnd base rates'!F$114)\n+($M94*'fnd base rates'!F$116)\n+($N94*'fnd base rates'!F$117)\n+($O94*'fnd base rates'!F$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,6)))\n*$R94","v":2025.3006046699998},{"$f":"(($D94*'fnd base rates'!G$107)\n+($E94*'fnd base rates'!G$108)\n+($F94*'fnd base rates'!G$109)\n+($G94*'fnd base rates'!G$110)\n+($H94*'fnd base rates'!G$111)\n+($I94*'fnd base rates'!G$112)\n+($J94*'fnd base rates'!G$113)\n+($K94*'fnd base rates'!G$114)\n+($M94*'fnd base rates'!G$116)\n+($N94*'fnd base rates'!G$117)\n+($O94*'fnd base rates'!G$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,7)))\n*$R94","v":344.27789101999997},{"$f":"(($D94*'fnd base rates'!H$107)\n+($E94*'fnd base rates'!H$108)\n+($F94*'fnd base rates'!H$109)\n+($G94*'fnd base rates'!H$110)\n+($H94*'fnd base rates'!H$111)\n+($I94*'fnd base rates'!H$112)\n+($J94*'fnd base rates'!H$113)\n+($K94*'fnd base rates'!H$114)\n+($M94*'fnd base rates'!H$116)\n+($N94*'fnd base rates'!H$117)\n+($O94*'fnd base rates'!H$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D94*'fnd base rates'!I$107)\n+($E94*'fnd base rates'!I$108)\n+($F94*'fnd base rates'!I$109)\n+($G94*'fnd base rates'!I$110)\n+($H94*'fnd base rates'!I$111)\n+($I94*'fnd base rates'!I$112)\n+($J94*'fnd base rates'!I$113)\n+($K94*'fnd base rates'!I$114)\n+($M94*'fnd base rates'!I$116)\n+($N94*'fnd base rates'!I$117)\n+($O94*'fnd base rates'!I$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,9)))\n*$R94","v":695.78879999999992},{"$f":"(($D94*'fnd base rates'!J$107)\n+($E94*'fnd base rates'!J$108)\n+($F94*'fnd base rates'!J$109)\n+($G94*'fnd base rates'!J$110)\n+($H94*'fnd base rates'!J$111)\n+($I94*'fnd base rates'!J$112)\n+($J94*'fnd base rates'!J$113)\n+($K94*'fnd base rates'!J$114)\n+($M94*'fnd base rates'!J$116)\n+($N94*'fnd base rates'!J$117)\n+($O94*'fnd base rates'!J$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,10)))\n*$R94","v":509.49429999999995},{"$f":"(($D94*'fnd base rates'!K$107)\n+($E94*'fnd base rates'!K$108)\n+($F94*'fnd base rates'!K$109)\n+($G94*'fnd base rates'!K$110)\n+($H94*'fnd base rates'!K$111)\n+($I94*'fnd base rates'!K$112)\n+($J94*'fnd base rates'!K$113)\n+($K94*'fnd base rates'!K$114)\n+($M94*'fnd base rates'!K$116)\n+($N94*'fnd base rates'!K$117)\n+($O94*'fnd base rates'!K$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,11)))\n*$R94","v":2416.0067979600003},{"$f":"(($D94*'fnd base rates'!L$107)\n+($E94*'fnd base rates'!L$108)\n+($F94*'fnd base rates'!L$109)\n+($G94*'fnd base rates'!L$110)\n+($H94*'fnd base rates'!L$111)\n+($I94*'fnd base rates'!L$112)\n+($J94*'fnd base rates'!L$113)\n+($K94*'fnd base rates'!L$114)\n+($M94*'fnd base rates'!L$116)\n+($N94*'fnd base rates'!L$117)\n+($O94*'fnd base rates'!L$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,12)))","v":2443.0428419999998},{"$f":"(($D94*'fnd base rates'!M$107)\n+($E94*'fnd base rates'!M$108)\n+($F94*'fnd base rates'!M$109)\n+($G94*'fnd base rates'!M$110)\n+($H94*'fnd base rates'!M$111)\n+($I94*'fnd base rates'!M$112)\n+($J94*'fnd base rates'!M$113)\n+($K94*'fnd base rates'!M$114)\n+($M94*'fnd base rates'!M$116)\n+($N94*'fnd base rates'!M$117)\n+($O94*'fnd base rates'!M$118)\n+($P94*VLOOKUP($S94+12,rate_basefnd,13)))","v":0},19152.257545389999,null,419035165,"419","035","165",1,2,19152.257545389999,9576,0,9576,null,null,null,null,null,12201,40,12241,-2665,9576,0,9576]
[419,419035243,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D95","v":0},{"$f":"'fnd enro'!E95","v":0},{"$f":"'fnd enro'!F95","v":0},{"$f":"'fnd enro'!G95","v":0},{"$f":"'fnd enro'!H95","v":2},{"$f":"'fnd enro'!I95","v":0},{"$f":"'fnd enro'!J95","v":0},{"$f":"'fnd enro'!K95","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L95","v":0},{"$f":"'fnd enro'!M95+'fnd enro'!N95","v":0},{"$f":"'fnd enro'!O95","v":0},{"$f":"'fnd enro'!P95","v":0},{"$f":"'fnd enro'!Q95","v":1},{"$f":"'fnd enro'!S95","v":2},1.085,{"$f":"VALUE('fnd enro'!R95)","v":8},null,{"$f":"(($D95*'fnd base rates'!C$107)\n+($E95*'fnd base rates'!C$108)\n+($F95*'fnd base rates'!C$109)\n+($G95*'fnd base rates'!C$110)\n+($H95*'fnd base rates'!C$111)\n+($I95*'fnd base rates'!C$112)\n+($J95*'fnd base rates'!C$113)\n+($K95*'fnd base rates'!C$114)\n+($M95*'fnd base rates'!C$116)\n+($N95*'fnd base rates'!C$117)\n+($O95*'fnd base rates'!C$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,3)))\n*$R95","v":1160.2532108299999},{"$f":"(($D95*'fnd base rates'!D$107)\n+($E95*'fnd base rates'!D$108)\n+($F95*'fnd base rates'!D$109)\n+($G95*'fnd base rates'!D$110)\n+($H95*'fnd base rates'!D$111)\n+($I95*'fnd base rates'!D$112)\n+($J95*'fnd base rates'!D$113)\n+($K95*'fnd base rates'!D$114)\n+($M95*'fnd base rates'!D$116)\n+($N95*'fnd base rates'!D$117)\n+($O95*'fnd base rates'!D$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,4)))\n*$R95","v":1879.0898},{"$f":"(($D95*'fnd base rates'!E$107)\n+($E95*'fnd base rates'!E$108)\n+($F95*'fnd base rates'!E$109)\n+($G95*'fnd base rates'!E$110)\n+($H95*'fnd base rates'!E$111)\n+($I95*'fnd base rates'!E$112)\n+($J95*'fnd base rates'!E$113)\n+($K95*'fnd base rates'!E$114)\n+($M95*'fnd base rates'!E$116)\n+($N95*'fnd base rates'!E$117)\n+($O95*'fnd base rates'!E$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,5)))\n*$R95","v":10120.25660891},{"$f":"(($D95*'fnd base rates'!F$107)\n+($E95*'fnd base rates'!F$108)\n+($F95*'fnd base rates'!F$109)\n+($G95*'fnd base rates'!F$110)\n+($H95*'fnd base rates'!F$111)\n+($I95*'fnd base rates'!F$112)\n+($J95*'fnd base rates'!F$113)\n+($K95*'fnd base rates'!F$114)\n+($M95*'fnd base rates'!F$116)\n+($N95*'fnd base rates'!F$117)\n+($O95*'fnd base rates'!F$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,6)))\n*$R95","v":2025.3006046699998},{"$f":"(($D95*'fnd base rates'!G$107)\n+($E95*'fnd base rates'!G$108)\n+($F95*'fnd base rates'!G$109)\n+($G95*'fnd base rates'!G$110)\n+($H95*'fnd base rates'!G$111)\n+($I95*'fnd base rates'!G$112)\n+($J95*'fnd base rates'!G$113)\n+($K95*'fnd base rates'!G$114)\n+($M95*'fnd base rates'!G$116)\n+($N95*'fnd base rates'!G$117)\n+($O95*'fnd base rates'!G$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,7)))\n*$R95","v":492.25019101999993},{"$f":"(($D95*'fnd base rates'!H$107)\n+($E95*'fnd base rates'!H$108)\n+($F95*'fnd base rates'!H$109)\n+($G95*'fnd base rates'!H$110)\n+($H95*'fnd base rates'!H$111)\n+($I95*'fnd base rates'!H$112)\n+($J95*'fnd base rates'!H$113)\n+($K95*'fnd base rates'!H$114)\n+($M95*'fnd base rates'!H$116)\n+($N95*'fnd base rates'!H$117)\n+($O95*'fnd base rates'!H$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,8)))","v":1008.2241399999999},{"$f":"(($D95*'fnd base rates'!I$107)\n+($E95*'fnd base rates'!I$108)\n+($F95*'fnd base rates'!I$109)\n+($G95*'fnd base rates'!I$110)\n+($H95*'fnd base rates'!I$111)\n+($I95*'fnd base rates'!I$112)\n+($J95*'fnd base rates'!I$113)\n+($K95*'fnd base rates'!I$114)\n+($M95*'fnd base rates'!I$116)\n+($N95*'fnd base rates'!I$117)\n+($O95*'fnd base rates'!I$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,9)))\n*$R95","v":819.29435000000001},{"$f":"(($D95*'fnd base rates'!J$107)\n+($E95*'fnd base rates'!J$108)\n+($F95*'fnd base rates'!J$109)\n+($G95*'fnd base rates'!J$110)\n+($H95*'fnd base rates'!J$111)\n+($I95*'fnd base rates'!J$112)\n+($J95*'fnd base rates'!J$113)\n+($K95*'fnd base rates'!J$114)\n+($M95*'fnd base rates'!J$116)\n+($N95*'fnd base rates'!J$117)\n+($O95*'fnd base rates'!J$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,10)))\n*$R95","v":1151.2826499999999},{"$f":"(($D95*'fnd base rates'!K$107)\n+($E95*'fnd base rates'!K$108)\n+($F95*'fnd base rates'!K$109)\n+($G95*'fnd base rates'!K$110)\n+($H95*'fnd base rates'!K$111)\n+($I95*'fnd base rates'!K$112)\n+($J95*'fnd base rates'!K$113)\n+($K95*'fnd base rates'!K$114)\n+($M95*'fnd base rates'!K$116)\n+($N95*'fnd base rates'!K$117)\n+($O95*'fnd base rates'!K$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,11)))\n*$R95","v":2416.0067979600003},{"$f":"(($D95*'fnd base rates'!L$107)\n+($E95*'fnd base rates'!L$108)\n+($F95*'fnd base rates'!L$109)\n+($G95*'fnd base rates'!L$110)\n+($H95*'fnd base rates'!L$111)\n+($I95*'fnd base rates'!L$112)\n+($J95*'fnd base rates'!L$113)\n+($K95*'fnd base rates'!L$114)\n+($M95*'fnd base rates'!L$116)\n+($N95*'fnd base rates'!L$117)\n+($O95*'fnd base rates'!L$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,12)))","v":2897.7728419999999},{"$f":"(($D95*'fnd base rates'!M$107)\n+($E95*'fnd base rates'!M$108)\n+($F95*'fnd base rates'!M$109)\n+($G95*'fnd base rates'!M$110)\n+($H95*'fnd base rates'!M$111)\n+($I95*'fnd base rates'!M$112)\n+($J95*'fnd base rates'!M$113)\n+($K95*'fnd base rates'!M$114)\n+($M95*'fnd base rates'!M$116)\n+($N95*'fnd base rates'!M$117)\n+($O95*'fnd base rates'!M$118)\n+($P95*VLOOKUP($S95+12,rate_basefnd,13)))","v":0},23969.731195389999,null,419035243,"419","035","243",1,2,23969.731195389999,11985,0,11985,null,null,null,null,null,12144,33,12177,-192,11985,0,11985]
[419,419035244,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D96","v":0},{"$f":"'fnd enro'!E96","v":0},{"$f":"'fnd enro'!F96","v":0},{"$f":"'fnd enro'!G96","v":0},{"$f":"'fnd enro'!H96","v":5},{"$f":"'fnd enro'!I96","v":0},{"$f":"'fnd enro'!J96","v":0},{"$f":"'fnd enro'!K96","v":0.1895},{"$f":"'fnd enro'!L96","v":0},{"$f":"'fnd enro'!M96+'fnd enro'!N96","v":0},{"$f":"'fnd enro'!O96","v":0},{"$f":"'fnd enro'!P96","v":0},{"$f":"'fnd enro'!Q96","v":5},{"$f":"'fnd enro'!S96","v":5},1.085,{"$f":"VALUE('fnd enro'!R96)","v":9},null,{"$f":"(($D96*'fnd base rates'!C$107)\n+($E96*'fnd base rates'!C$108)\n+($F96*'fnd base rates'!C$109)\n+($G96*'fnd base rates'!C$110)\n+($H96*'fnd base rates'!C$111)\n+($I96*'fnd base rates'!C$112)\n+($J96*'fnd base rates'!C$113)\n+($K96*'fnd base rates'!C$114)\n+($M96*'fnd base rates'!C$116)\n+($N96*'fnd base rates'!C$117)\n+($O96*'fnd base rates'!C$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,3)))\n*$R96","v":3072.9852770749999},{"$f":"(($D96*'fnd base rates'!D$107)\n+($E96*'fnd base rates'!D$108)\n+($F96*'fnd base rates'!D$109)\n+($G96*'fnd base rates'!D$110)\n+($H96*'fnd base rates'!D$111)\n+($I96*'fnd base rates'!D$112)\n+($J96*'fnd base rates'!D$113)\n+($K96*'fnd base rates'!D$114)\n+($M96*'fnd base rates'!D$116)\n+($N96*'fnd base rates'!D$117)\n+($O96*'fnd base rates'!D$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,4)))\n*$R96","v":5514.3497500000003},{"$f":"(($D96*'fnd base rates'!E$107)\n+($E96*'fnd base rates'!E$108)\n+($F96*'fnd base rates'!E$109)\n+($G96*'fnd base rates'!E$110)\n+($H96*'fnd base rates'!E$111)\n+($I96*'fnd base rates'!E$112)\n+($J96*'fnd base rates'!E$113)\n+($K96*'fnd base rates'!E$114)\n+($M96*'fnd base rates'!E$116)\n+($N96*'fnd base rates'!E$117)\n+($O96*'fnd base rates'!E$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,5)))\n*$R96","v":33272.597647275004},{"$f":"(($D96*'fnd base rates'!F$107)\n+($E96*'fnd base rates'!F$108)\n+($F96*'fnd base rates'!F$109)\n+($G96*'fnd base rates'!F$110)\n+($H96*'fnd base rates'!F$111)\n+($I96*'fnd base rates'!F$112)\n+($J96*'fnd base rates'!F$113)\n+($K96*'fnd base rates'!F$114)\n+($M96*'fnd base rates'!F$116)\n+($N96*'fnd base rates'!F$117)\n+($O96*'fnd base rates'!F$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,6)))\n*$R96","v":5063.2515116749992},{"$f":"(($D96*'fnd base rates'!G$107)\n+($E96*'fnd base rates'!G$108)\n+($F96*'fnd base rates'!G$109)\n+($G96*'fnd base rates'!G$110)\n+($H96*'fnd base rates'!G$111)\n+($I96*'fnd base rates'!G$112)\n+($J96*'fnd base rates'!G$113)\n+($K96*'fnd base rates'!G$114)\n+($M96*'fnd base rates'!G$116)\n+($N96*'fnd base rates'!G$117)\n+($O96*'fnd base rates'!G$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,7)))\n*$R96","v":1617.37372755},{"$f":"(($D96*'fnd base rates'!H$107)\n+($E96*'fnd base rates'!H$108)\n+($F96*'fnd base rates'!H$109)\n+($G96*'fnd base rates'!H$110)\n+($H96*'fnd base rates'!H$111)\n+($I96*'fnd base rates'!H$112)\n+($J96*'fnd base rates'!H$113)\n+($K96*'fnd base rates'!H$114)\n+($M96*'fnd base rates'!H$116)\n+($N96*'fnd base rates'!H$117)\n+($O96*'fnd base rates'!H$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,8)))","v":2575.1853500000002},{"$f":"(($D96*'fnd base rates'!I$107)\n+($E96*'fnd base rates'!I$108)\n+($F96*'fnd base rates'!I$109)\n+($G96*'fnd base rates'!I$110)\n+($H96*'fnd base rates'!I$111)\n+($I96*'fnd base rates'!I$112)\n+($J96*'fnd base rates'!I$113)\n+($K96*'fnd base rates'!I$114)\n+($M96*'fnd base rates'!I$116)\n+($N96*'fnd base rates'!I$117)\n+($O96*'fnd base rates'!I$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,9)))\n*$R96","v":2371.0504999999998},{"$f":"(($D96*'fnd base rates'!J$107)\n+($E96*'fnd base rates'!J$108)\n+($F96*'fnd base rates'!J$109)\n+($G96*'fnd base rates'!J$110)\n+($H96*'fnd base rates'!J$111)\n+($I96*'fnd base rates'!J$112)\n+($J96*'fnd base rates'!J$113)\n+($K96*'fnd base rates'!J$114)\n+($M96*'fnd base rates'!J$116)\n+($N96*'fnd base rates'!J$117)\n+($O96*'fnd base rates'!J$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,10)))\n*$R96","v":4555.5895},{"$f":"(($D96*'fnd base rates'!K$107)\n+($E96*'fnd base rates'!K$108)\n+($F96*'fnd base rates'!K$109)\n+($G96*'fnd base rates'!K$110)\n+($H96*'fnd base rates'!K$111)\n+($I96*'fnd base rates'!K$112)\n+($J96*'fnd base rates'!K$113)\n+($K96*'fnd base rates'!K$114)\n+($M96*'fnd base rates'!K$116)\n+($N96*'fnd base rates'!K$117)\n+($O96*'fnd base rates'!K$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,11)))\n*$R96","v":6040.0169949000001},{"$f":"(($D96*'fnd base rates'!L$107)\n+($E96*'fnd base rates'!L$108)\n+($F96*'fnd base rates'!L$109)\n+($G96*'fnd base rates'!L$110)\n+($H96*'fnd base rates'!L$111)\n+($I96*'fnd base rates'!L$112)\n+($J96*'fnd base rates'!L$113)\n+($K96*'fnd base rates'!L$114)\n+($M96*'fnd base rates'!L$116)\n+($N96*'fnd base rates'!L$117)\n+($O96*'fnd base rates'!L$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,12)))","v":8432.9071049999984},{"$f":"(($D96*'fnd base rates'!M$107)\n+($E96*'fnd base rates'!M$108)\n+($F96*'fnd base rates'!M$109)\n+($G96*'fnd base rates'!M$110)\n+($H96*'fnd base rates'!M$111)\n+($I96*'fnd base rates'!M$112)\n+($J96*'fnd base rates'!M$113)\n+($K96*'fnd base rates'!M$114)\n+($M96*'fnd base rates'!M$116)\n+($N96*'fnd base rates'!M$117)\n+($O96*'fnd base rates'!M$118)\n+($P96*VLOOKUP($S96+12,rate_basefnd,13)))","v":0},72515.307363475004,null,419035244,"419","035","244",1,5,72515.307363475004,14503,0,14503,null,null,null,null,null,14733,80,14813,-310,14503,0,14503]
[419,419035251,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D97","v":0},{"$f":"'fnd enro'!E97","v":0},{"$f":"'fnd enro'!F97","v":0},{"$f":"'fnd enro'!G97","v":0},{"$f":"'fnd enro'!H97","v":1},{"$f":"'fnd enro'!I97","v":0},{"$f":"'fnd enro'!J97","v":0},{"$f":"'fnd enro'!K97","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L97","v":0},{"$f":"'fnd enro'!M97+'fnd enro'!N97","v":0},{"$f":"'fnd enro'!O97","v":0},{"$f":"'fnd enro'!P97","v":0},{"$f":"'fnd enro'!Q97","v":1},{"$f":"'fnd enro'!S97","v":1},1.085,{"$f":"VALUE('fnd enro'!R97)","v":8},null,{"$f":"(($D97*'fnd base rates'!C$107)\n+($E97*'fnd base rates'!C$108)\n+($F97*'fnd base rates'!C$109)\n+($G97*'fnd base rates'!C$110)\n+($H97*'fnd base rates'!C$111)\n+($I97*'fnd base rates'!C$112)\n+($J97*'fnd base rates'!C$113)\n+($K97*'fnd base rates'!C$114)\n+($M97*'fnd base rates'!C$116)\n+($N97*'fnd base rates'!C$117)\n+($O97*'fnd base rates'!C$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,3)))\n*$R97","v":613.099755415},{"$f":"(($D97*'fnd base rates'!D$107)\n+($E97*'fnd base rates'!D$108)\n+($F97*'fnd base rates'!D$109)\n+($G97*'fnd base rates'!D$110)\n+($H97*'fnd base rates'!D$111)\n+($I97*'fnd base rates'!D$112)\n+($J97*'fnd base rates'!D$113)\n+($K97*'fnd base rates'!D$114)\n+($M97*'fnd base rates'!D$116)\n+($N97*'fnd base rates'!D$117)\n+($O97*'fnd base rates'!D$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,4)))\n*$R97","v":1095.77405},{"$f":"(($D97*'fnd base rates'!E$107)\n+($E97*'fnd base rates'!E$108)\n+($F97*'fnd base rates'!E$109)\n+($G97*'fnd base rates'!E$110)\n+($H97*'fnd base rates'!E$111)\n+($I97*'fnd base rates'!E$112)\n+($J97*'fnd base rates'!E$113)\n+($K97*'fnd base rates'!E$114)\n+($M97*'fnd base rates'!E$116)\n+($N97*'fnd base rates'!E$117)\n+($O97*'fnd base rates'!E$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,5)))\n*$R97","v":6585.2097294550003},{"$f":"(($D97*'fnd base rates'!F$107)\n+($E97*'fnd base rates'!F$108)\n+($F97*'fnd base rates'!F$109)\n+($G97*'fnd base rates'!F$110)\n+($H97*'fnd base rates'!F$111)\n+($I97*'fnd base rates'!F$112)\n+($J97*'fnd base rates'!F$113)\n+($K97*'fnd base rates'!F$114)\n+($M97*'fnd base rates'!F$116)\n+($N97*'fnd base rates'!F$117)\n+($O97*'fnd base rates'!F$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,6)))\n*$R97","v":1012.6503023349999},{"$f":"(($D97*'fnd base rates'!G$107)\n+($E97*'fnd base rates'!G$108)\n+($F97*'fnd base rates'!G$109)\n+($G97*'fnd base rates'!G$110)\n+($H97*'fnd base rates'!G$111)\n+($I97*'fnd base rates'!G$112)\n+($J97*'fnd base rates'!G$113)\n+($K97*'fnd base rates'!G$114)\n+($M97*'fnd base rates'!G$116)\n+($N97*'fnd base rates'!G$117)\n+($O97*'fnd base rates'!G$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,7)))\n*$R97","v":320.11124551},{"$f":"(($D97*'fnd base rates'!H$107)\n+($E97*'fnd base rates'!H$108)\n+($F97*'fnd base rates'!H$109)\n+($G97*'fnd base rates'!H$110)\n+($H97*'fnd base rates'!H$111)\n+($I97*'fnd base rates'!H$112)\n+($J97*'fnd base rates'!H$113)\n+($K97*'fnd base rates'!H$114)\n+($M97*'fnd base rates'!H$116)\n+($N97*'fnd base rates'!H$117)\n+($O97*'fnd base rates'!H$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,8)))","v":514.56706999999994},{"$f":"(($D97*'fnd base rates'!I$107)\n+($E97*'fnd base rates'!I$108)\n+($F97*'fnd base rates'!I$109)\n+($G97*'fnd base rates'!I$110)\n+($H97*'fnd base rates'!I$111)\n+($I97*'fnd base rates'!I$112)\n+($J97*'fnd base rates'!I$113)\n+($K97*'fnd base rates'!I$114)\n+($M97*'fnd base rates'!I$116)\n+($N97*'fnd base rates'!I$117)\n+($O97*'fnd base rates'!I$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,9)))\n*$R97","v":471.39994999999993},{"$f":"(($D97*'fnd base rates'!J$107)\n+($E97*'fnd base rates'!J$108)\n+($F97*'fnd base rates'!J$109)\n+($G97*'fnd base rates'!J$110)\n+($H97*'fnd base rates'!J$111)\n+($I97*'fnd base rates'!J$112)\n+($J97*'fnd base rates'!J$113)\n+($K97*'fnd base rates'!J$114)\n+($M97*'fnd base rates'!J$116)\n+($N97*'fnd base rates'!J$117)\n+($O97*'fnd base rates'!J$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,10)))\n*$R97","v":896.53549999999996},{"$f":"(($D97*'fnd base rates'!K$107)\n+($E97*'fnd base rates'!K$108)\n+($F97*'fnd base rates'!K$109)\n+($G97*'fnd base rates'!K$110)\n+($H97*'fnd base rates'!K$111)\n+($I97*'fnd base rates'!K$112)\n+($J97*'fnd base rates'!K$113)\n+($K97*'fnd base rates'!K$114)\n+($M97*'fnd base rates'!K$116)\n+($N97*'fnd base rates'!K$117)\n+($O97*'fnd base rates'!K$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,11)))\n*$R97","v":1208.0033989800002},{"$f":"(($D97*'fnd base rates'!L$107)\n+($E97*'fnd base rates'!L$108)\n+($F97*'fnd base rates'!L$109)\n+($G97*'fnd base rates'!L$110)\n+($H97*'fnd base rates'!L$111)\n+($I97*'fnd base rates'!L$112)\n+($J97*'fnd base rates'!L$113)\n+($K97*'fnd base rates'!L$114)\n+($M97*'fnd base rates'!L$116)\n+($N97*'fnd base rates'!L$117)\n+($O97*'fnd base rates'!L$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,12)))","v":1676.2514209999999},{"$f":"(($D97*'fnd base rates'!M$107)\n+($E97*'fnd base rates'!M$108)\n+($F97*'fnd base rates'!M$109)\n+($G97*'fnd base rates'!M$110)\n+($H97*'fnd base rates'!M$111)\n+($I97*'fnd base rates'!M$112)\n+($J97*'fnd base rates'!M$113)\n+($K97*'fnd base rates'!M$114)\n+($M97*'fnd base rates'!M$116)\n+($N97*'fnd base rates'!M$117)\n+($O97*'fnd base rates'!M$118)\n+($P97*VLOOKUP($S97+12,rate_basefnd,13)))","v":0},14393.602422694996,null,419035251,"419","035","251",1,1,14393.602422694996,14394,0,14394,null,null,null,null,null,14504,53,14557,-163,14394,0,14394]
[419,419035285,"HELEN Y. DAVIS LEADERSHIP ACADEMY",{"$f":"'fnd enro'!D98","v":0},{"$f":"'fnd enro'!E98","v":0},{"$f":"'fnd enro'!F98","v":0},{"$f":"'fnd enro'!G98","v":0},{"$f":"'fnd enro'!H98","v":1},{"$f":"'fnd enro'!I98","v":0},{"$f":"'fnd enro'!J98","v":0},{"$f":"'fnd enro'!K98","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L98","v":0},{"$f":"'fnd enro'!M98+'fnd enro'!N98","v":0},{"$f":"'fnd enro'!O98","v":0},{"$f":"'fnd enro'!P98","v":0},{"$f":"'fnd enro'!Q98","v":1},{"$f":"'fnd enro'!S98","v":1},1.085,{"$f":"VALUE('fnd enro'!R98)","v":7},null,{"$f":"(($D98*'fnd base rates'!C$107)\n+($E98*'fnd base rates'!C$108)\n+($F98*'fnd base rates'!C$109)\n+($G98*'fnd base rates'!C$110)\n+($H98*'fnd base rates'!C$111)\n+($I98*'fnd base rates'!C$112)\n+($J98*'fnd base rates'!C$113)\n+($K98*'fnd base rates'!C$114)\n+($M98*'fnd base rates'!C$116)\n+($N98*'fnd base rates'!C$117)\n+($O98*'fnd base rates'!C$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,3)))\n*$R98","v":611.60245541500001},{"$f":"(($D98*'fnd base rates'!D$107)\n+($E98*'fnd base rates'!D$108)\n+($F98*'fnd base rates'!D$109)\n+($G98*'fnd base rates'!D$110)\n+($H98*'fnd base rates'!D$111)\n+($I98*'fnd base rates'!D$112)\n+($J98*'fnd base rates'!D$113)\n+($K98*'fnd base rates'!D$114)\n+($M98*'fnd base rates'!D$116)\n+($N98*'fnd base rates'!D$117)\n+($O98*'fnd base rates'!D$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,4)))\n*$R98","v":1088.6673000000001},{"$f":"(($D98*'fnd base rates'!E$107)\n+($E98*'fnd base rates'!E$108)\n+($F98*'fnd base rates'!E$109)\n+($G98*'fnd base rates'!E$110)\n+($H98*'fnd base rates'!E$111)\n+($I98*'fnd base rates'!E$112)\n+($J98*'fnd base rates'!E$113)\n+($K98*'fnd base rates'!E$114)\n+($M98*'fnd base rates'!E$116)\n+($N98*'fnd base rates'!E$117)\n+($O98*'fnd base rates'!E$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,5)))\n*$R98","v":6515.8999294549994},{"$f":"(($D98*'fnd base rates'!F$107)\n+($E98*'fnd base rates'!F$108)\n+($F98*'fnd base rates'!F$109)\n+($G98*'fnd base rates'!F$110)\n+($H98*'fnd base rates'!F$111)\n+($I98*'fnd base rates'!F$112)\n+($J98*'fnd base rates'!F$113)\n+($K98*'fnd base rates'!F$114)\n+($M98*'fnd base rates'!F$116)\n+($N98*'fnd base rates'!F$117)\n+($O98*'fnd base rates'!F$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,6)))\n*$R98","v":1012.6503023349999},{"$f":"(($D98*'fnd base rates'!G$107)\n+($E98*'fnd base rates'!G$108)\n+($F98*'fnd base rates'!G$109)\n+($G98*'fnd base rates'!G$110)\n+($H98*'fnd base rates'!G$111)\n+($I98*'fnd base rates'!G$112)\n+($J98*'fnd base rates'!G$113)\n+($K98*'fnd base rates'!G$114)\n+($M98*'fnd base rates'!G$116)\n+($N98*'fnd base rates'!G$117)\n+($O98*'fnd base rates'!G$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,7)))\n*$R98","v":316.75859550999996},{"$f":"(($D98*'fnd base rates'!H$107)\n+($E98*'fnd base rates'!H$108)\n+($F98*'fnd base rates'!H$109)\n+($G98*'fnd base rates'!H$110)\n+($H98*'fnd base rates'!H$111)\n+($I98*'fnd base rates'!H$112)\n+($J98*'fnd base rates'!H$113)\n+($K98*'fnd base rates'!H$114)\n+($M98*'fnd base rates'!H$116)\n+($N98*'fnd base rates'!H$117)\n+($O98*'fnd base rates'!H$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,8)))","v":514.08706999999993},{"$f":"(($D98*'fnd base rates'!I$107)\n+($E98*'fnd base rates'!I$108)\n+($F98*'fnd base rates'!I$109)\n+($G98*'fnd base rates'!I$110)\n+($H98*'fnd base rates'!I$111)\n+($I98*'fnd base rates'!I$112)\n+($J98*'fnd base rates'!I$113)\n+($K98*'fnd base rates'!I$114)\n+($M98*'fnd base rates'!I$116)\n+($N98*'fnd base rates'!I$117)\n+($O98*'fnd base rates'!I$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,9)))\n*$R98","v":468.60064999999997},{"$f":"(($D98*'fnd base rates'!J$107)\n+($E98*'fnd base rates'!J$108)\n+($F98*'fnd base rates'!J$109)\n+($G98*'fnd base rates'!J$110)\n+($H98*'fnd base rates'!J$111)\n+($I98*'fnd base rates'!J$112)\n+($J98*'fnd base rates'!J$113)\n+($K98*'fnd base rates'!J$114)\n+($M98*'fnd base rates'!J$116)\n+($N98*'fnd base rates'!J$117)\n+($O98*'fnd base rates'!J$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,10)))\n*$R98","v":881.96394999999995},{"$f":"(($D98*'fnd base rates'!K$107)\n+($E98*'fnd base rates'!K$108)\n+($F98*'fnd base rates'!K$109)\n+($G98*'fnd base rates'!K$110)\n+($H98*'fnd base rates'!K$111)\n+($I98*'fnd base rates'!K$112)\n+($J98*'fnd base rates'!K$113)\n+($K98*'fnd base rates'!K$114)\n+($M98*'fnd base rates'!K$116)\n+($N98*'fnd base rates'!K$117)\n+($O98*'fnd base rates'!K$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,11)))\n*$R98","v":1208.0033989800002},{"$f":"(($D98*'fnd base rates'!L$107)\n+($E98*'fnd base rates'!L$108)\n+($F98*'fnd base rates'!L$109)\n+($G98*'fnd base rates'!L$110)\n+($H98*'fnd base rates'!L$111)\n+($I98*'fnd base rates'!L$112)\n+($J98*'fnd base rates'!L$113)\n+($K98*'fnd base rates'!L$114)\n+($M98*'fnd base rates'!L$116)\n+($N98*'fnd base rates'!L$117)\n+($O98*'fnd base rates'!L$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,12)))","v":1665.921421},{"$f":"(($D98*'fnd base rates'!M$107)\n+($E98*'fnd base rates'!M$108)\n+($F98*'fnd base rates'!M$109)\n+($G98*'fnd base rates'!M$110)\n+($H98*'fnd base rates'!M$111)\n+($I98*'fnd base rates'!M$112)\n+($J98*'fnd base rates'!M$113)\n+($K98*'fnd base rates'!M$114)\n+($M98*'fnd base rates'!M$116)\n+($N98*'fnd base rates'!M$117)\n+($O98*'fnd base rates'!M$118)\n+($P98*VLOOKUP($S98+12,rate_basefnd,13)))","v":0},14284.155072694997,null,419035285,"419","035","285",1,1,14284.155072694997,14284,0,14284,null,null,null,null,null,14390,39,14429,-145,14284,0,14284]
[420,420049010,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D99","v":0},{"$f":"'fnd enro'!E99","v":0},{"$f":"'fnd enro'!F99","v":0},{"$f":"'fnd enro'!G99","v":3},{"$f":"'fnd enro'!H99","v":0},{"$f":"'fnd enro'!I99","v":0},{"$f":"'fnd enro'!J99","v":0},{"$f":"'fnd enro'!K99","v":0.1137},{"$f":"'fnd enro'!L99","v":0},{"$f":"'fnd enro'!M99+'fnd enro'!N99","v":0},{"$f":"'fnd enro'!O99","v":0},{"$f":"'fnd enro'!P99","v":0},{"$f":"'fnd enro'!Q99","v":3},{"$f":"'fnd enro'!S99","v":3},1.1080000000000001,{"$f":"VALUE('fnd enro'!R99)","v":2},null,{"$f":"(($D99*'fnd base rates'!C$107)\n+($E99*'fnd base rates'!C$108)\n+($F99*'fnd base rates'!C$109)\n+($G99*'fnd base rates'!C$110)\n+($H99*'fnd base rates'!C$111)\n+($I99*'fnd base rates'!C$112)\n+($J99*'fnd base rates'!C$113)\n+($K99*'fnd base rates'!C$114)\n+($M99*'fnd base rates'!C$116)\n+($N99*'fnd base rates'!C$117)\n+($O99*'fnd base rates'!C$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,3)))\n*$R99","v":1850.9989802760001},{"$f":"(($D99*'fnd base rates'!D$107)\n+($E99*'fnd base rates'!D$108)\n+($F99*'fnd base rates'!D$109)\n+($G99*'fnd base rates'!D$110)\n+($H99*'fnd base rates'!D$111)\n+($I99*'fnd base rates'!D$112)\n+($J99*'fnd base rates'!D$113)\n+($K99*'fnd base rates'!D$114)\n+($M99*'fnd base rates'!D$116)\n+($N99*'fnd base rates'!D$117)\n+($O99*'fnd base rates'!D$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,4)))\n*$R99","v":3227.6372400000009},{"$f":"(($D99*'fnd base rates'!E$107)\n+($E99*'fnd base rates'!E$108)\n+($F99*'fnd base rates'!E$109)\n+($G99*'fnd base rates'!E$110)\n+($H99*'fnd base rates'!E$111)\n+($I99*'fnd base rates'!E$112)\n+($J99*'fnd base rates'!E$113)\n+($K99*'fnd base rates'!E$114)\n+($M99*'fnd base rates'!E$116)\n+($N99*'fnd base rates'!E$117)\n+($O99*'fnd base rates'!E$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,5)))\n*$R99","v":20232.149991252001},{"$f":"(($D99*'fnd base rates'!F$107)\n+($E99*'fnd base rates'!F$108)\n+($F99*'fnd base rates'!F$109)\n+($G99*'fnd base rates'!F$110)\n+($H99*'fnd base rates'!F$111)\n+($I99*'fnd base rates'!F$112)\n+($J99*'fnd base rates'!F$113)\n+($K99*'fnd base rates'!F$114)\n+($M99*'fnd base rates'!F$116)\n+($N99*'fnd base rates'!F$117)\n+($O99*'fnd base rates'!F$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,6)))\n*$R99","v":3892.9965063240002},{"$f":"(($D99*'fnd base rates'!G$107)\n+($E99*'fnd base rates'!G$108)\n+($F99*'fnd base rates'!G$109)\n+($G99*'fnd base rates'!G$110)\n+($H99*'fnd base rates'!G$111)\n+($I99*'fnd base rates'!G$112)\n+($J99*'fnd base rates'!G$113)\n+($K99*'fnd base rates'!G$114)\n+($M99*'fnd base rates'!G$116)\n+($N99*'fnd base rates'!G$117)\n+($O99*'fnd base rates'!G$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,7)))\n*$R99","v":882.86572154400005},{"$f":"(($D99*'fnd base rates'!H$107)\n+($E99*'fnd base rates'!H$108)\n+($F99*'fnd base rates'!H$109)\n+($G99*'fnd base rates'!H$110)\n+($H99*'fnd base rates'!H$111)\n+($I99*'fnd base rates'!H$112)\n+($J99*'fnd base rates'!H$113)\n+($K99*'fnd base rates'!H$114)\n+($M99*'fnd base rates'!H$116)\n+($N99*'fnd base rates'!H$117)\n+($O99*'fnd base rates'!H$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,8)))","v":1535.2112099999999},{"$f":"(($D99*'fnd base rates'!I$107)\n+($E99*'fnd base rates'!I$108)\n+($F99*'fnd base rates'!I$109)\n+($G99*'fnd base rates'!I$110)\n+($H99*'fnd base rates'!I$111)\n+($I99*'fnd base rates'!I$112)\n+($J99*'fnd base rates'!I$113)\n+($K99*'fnd base rates'!I$114)\n+($M99*'fnd base rates'!I$116)\n+($N99*'fnd base rates'!I$117)\n+($O99*'fnd base rates'!I$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,9)))\n*$R99","v":1127.9661600000002},{"$f":"(($D99*'fnd base rates'!J$107)\n+($E99*'fnd base rates'!J$108)\n+($F99*'fnd base rates'!J$109)\n+($G99*'fnd base rates'!J$110)\n+($H99*'fnd base rates'!J$111)\n+($I99*'fnd base rates'!J$112)\n+($J99*'fnd base rates'!J$113)\n+($K99*'fnd base rates'!J$114)\n+($M99*'fnd base rates'!J$116)\n+($N99*'fnd base rates'!J$117)\n+($O99*'fnd base rates'!J$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,10)))\n*$R99","v":2178.28368},{"$f":"(($D99*'fnd base rates'!K$107)\n+($E99*'fnd base rates'!K$108)\n+($F99*'fnd base rates'!K$109)\n+($G99*'fnd base rates'!K$110)\n+($H99*'fnd base rates'!K$111)\n+($I99*'fnd base rates'!K$112)\n+($J99*'fnd base rates'!K$113)\n+($K99*'fnd base rates'!K$114)\n+($M99*'fnd base rates'!K$116)\n+($N99*'fnd base rates'!K$117)\n+($O99*'fnd base rates'!K$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,11)))\n*$R99","v":3443.7876129120004},{"$f":"(($D99*'fnd base rates'!L$107)\n+($E99*'fnd base rates'!L$108)\n+($F99*'fnd base rates'!L$109)\n+($G99*'fnd base rates'!L$110)\n+($H99*'fnd base rates'!L$111)\n+($I99*'fnd base rates'!L$112)\n+($J99*'fnd base rates'!L$113)\n+($K99*'fnd base rates'!L$114)\n+($M99*'fnd base rates'!L$116)\n+($N99*'fnd base rates'!L$117)\n+($O99*'fnd base rates'!L$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,12)))","v":4749.6042630000002},{"$f":"(($D99*'fnd base rates'!M$107)\n+($E99*'fnd base rates'!M$108)\n+($F99*'fnd base rates'!M$109)\n+($G99*'fnd base rates'!M$110)\n+($H99*'fnd base rates'!M$111)\n+($I99*'fnd base rates'!M$112)\n+($J99*'fnd base rates'!M$113)\n+($K99*'fnd base rates'!M$114)\n+($M99*'fnd base rates'!M$116)\n+($N99*'fnd base rates'!M$117)\n+($O99*'fnd base rates'!M$118)\n+($P99*VLOOKUP($S99+12,rate_basefnd,13)))","v":0},43121.501365308002,null,420049010,"420","049","010",1,3,43121.501365308002,14374,0,14374,null,null,null,null,null,14467,-2,14465,-91,14374,0,14374]
[420,420049014,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D100","v":0},{"$f":"'fnd enro'!E100","v":0},{"$f":"'fnd enro'!F100","v":0},{"$f":"'fnd enro'!G100","v":1},{"$f":"'fnd enro'!H100","v":1},{"$f":"'fnd enro'!I100","v":0},{"$f":"'fnd enro'!J100","v":0},{"$f":"'fnd enro'!K100","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L100","v":0},{"$f":"'fnd enro'!M100+'fnd enro'!N100","v":0},{"$f":"'fnd enro'!O100","v":0},{"$f":"'fnd enro'!P100","v":0},{"$f":"'fnd enro'!Q100","v":0},{"$f":"'fnd enro'!S100","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R100)","v":4},null,{"$f":"(($D100*'fnd base rates'!C$107)\n+($E100*'fnd base rates'!C$108)\n+($F100*'fnd base rates'!C$109)\n+($G100*'fnd base rates'!C$110)\n+($H100*'fnd base rates'!C$111)\n+($I100*'fnd base rates'!C$112)\n+($J100*'fnd base rates'!C$113)\n+($K100*'fnd base rates'!C$114)\n+($M100*'fnd base rates'!C$116)\n+($N100*'fnd base rates'!C$117)\n+($O100*'fnd base rates'!C$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,3)))\n*$R100","v":1117.5042001840002},{"$f":"(($D100*'fnd base rates'!D$107)\n+($E100*'fnd base rates'!D$108)\n+($F100*'fnd base rates'!D$109)\n+($G100*'fnd base rates'!D$110)\n+($H100*'fnd base rates'!D$111)\n+($I100*'fnd base rates'!D$112)\n+($J100*'fnd base rates'!D$113)\n+($K100*'fnd base rates'!D$114)\n+($M100*'fnd base rates'!D$116)\n+($N100*'fnd base rates'!D$117)\n+($O100*'fnd base rates'!D$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,4)))\n*$R100","v":1599.8412000000003},{"$f":"(($D100*'fnd base rates'!E$107)\n+($E100*'fnd base rates'!E$108)\n+($F100*'fnd base rates'!E$109)\n+($G100*'fnd base rates'!E$110)\n+($H100*'fnd base rates'!E$111)\n+($I100*'fnd base rates'!E$112)\n+($J100*'fnd base rates'!E$113)\n+($K100*'fnd base rates'!E$114)\n+($M100*'fnd base rates'!E$116)\n+($N100*'fnd base rates'!E$117)\n+($O100*'fnd base rates'!E$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,5)))\n*$R100","v":7660.0864741679998},{"$f":"(($D100*'fnd base rates'!F$107)\n+($E100*'fnd base rates'!F$108)\n+($F100*'fnd base rates'!F$109)\n+($G100*'fnd base rates'!F$110)\n+($H100*'fnd base rates'!F$111)\n+($I100*'fnd base rates'!F$112)\n+($J100*'fnd base rates'!F$113)\n+($K100*'fnd base rates'!F$114)\n+($M100*'fnd base rates'!F$116)\n+($N100*'fnd base rates'!F$117)\n+($O100*'fnd base rates'!F$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,6)))\n*$R100","v":2331.7821242160003},{"$f":"(($D100*'fnd base rates'!G$107)\n+($E100*'fnd base rates'!G$108)\n+($F100*'fnd base rates'!G$109)\n+($G100*'fnd base rates'!G$110)\n+($H100*'fnd base rates'!G$111)\n+($I100*'fnd base rates'!G$112)\n+($J100*'fnd base rates'!G$113)\n+($K100*'fnd base rates'!G$114)\n+($M100*'fnd base rates'!G$116)\n+($N100*'fnd base rates'!G$117)\n+($O100*'fnd base rates'!G$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,7)))\n*$R100","v":339.37686769600003},{"$f":"(($D100*'fnd base rates'!H$107)\n+($E100*'fnd base rates'!H$108)\n+($F100*'fnd base rates'!H$109)\n+($G100*'fnd base rates'!H$110)\n+($H100*'fnd base rates'!H$111)\n+($I100*'fnd base rates'!H$112)\n+($J100*'fnd base rates'!H$113)\n+($K100*'fnd base rates'!H$114)\n+($M100*'fnd base rates'!H$116)\n+($N100*'fnd base rates'!H$117)\n+($O100*'fnd base rates'!H$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D100*'fnd base rates'!I$107)\n+($E100*'fnd base rates'!I$108)\n+($F100*'fnd base rates'!I$109)\n+($G100*'fnd base rates'!I$110)\n+($H100*'fnd base rates'!I$111)\n+($I100*'fnd base rates'!I$112)\n+($J100*'fnd base rates'!I$113)\n+($K100*'fnd base rates'!I$114)\n+($M100*'fnd base rates'!I$116)\n+($N100*'fnd base rates'!I$117)\n+($O100*'fnd base rates'!I$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,9)))\n*$R100","v":622.17524000000003},{"$f":"(($D100*'fnd base rates'!J$107)\n+($E100*'fnd base rates'!J$108)\n+($F100*'fnd base rates'!J$109)\n+($G100*'fnd base rates'!J$110)\n+($H100*'fnd base rates'!J$111)\n+($I100*'fnd base rates'!J$112)\n+($J100*'fnd base rates'!J$113)\n+($K100*'fnd base rates'!J$114)\n+($M100*'fnd base rates'!J$116)\n+($N100*'fnd base rates'!J$117)\n+($O100*'fnd base rates'!J$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,10)))\n*$R100","v":419.40016000000003},{"$f":"(($D100*'fnd base rates'!K$107)\n+($E100*'fnd base rates'!K$108)\n+($F100*'fnd base rates'!K$109)\n+($G100*'fnd base rates'!K$110)\n+($H100*'fnd base rates'!K$111)\n+($I100*'fnd base rates'!K$112)\n+($J100*'fnd base rates'!K$113)\n+($K100*'fnd base rates'!K$114)\n+($M100*'fnd base rates'!K$116)\n+($N100*'fnd base rates'!K$117)\n+($O100*'fnd base rates'!K$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,11)))\n*$R100","v":2381.5400486080002},{"$f":"(($D100*'fnd base rates'!L$107)\n+($E100*'fnd base rates'!L$108)\n+($F100*'fnd base rates'!L$109)\n+($G100*'fnd base rates'!L$110)\n+($H100*'fnd base rates'!L$111)\n+($I100*'fnd base rates'!L$112)\n+($J100*'fnd base rates'!L$113)\n+($K100*'fnd base rates'!L$114)\n+($M100*'fnd base rates'!L$116)\n+($N100*'fnd base rates'!L$117)\n+($O100*'fnd base rates'!L$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D100*'fnd base rates'!M$107)\n+($E100*'fnd base rates'!M$108)\n+($F100*'fnd base rates'!M$109)\n+($G100*'fnd base rates'!M$110)\n+($H100*'fnd base rates'!M$111)\n+($I100*'fnd base rates'!M$112)\n+($J100*'fnd base rates'!M$113)\n+($K100*'fnd base rates'!M$114)\n+($M100*'fnd base rates'!M$116)\n+($N100*'fnd base rates'!M$117)\n+($O100*'fnd base rates'!M$118)\n+($P100*VLOOKUP($S100+12,rate_basefnd,13)))","v":0},19870.453296872001,null,420049014,"420","049","014",1,2,19870.453296872001,9935,0,9935,null,null,null,null,null,10029,0,10029,-94,9935,0,9935]
[420,420049023,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D101","v":0},{"$f":"'fnd enro'!E101","v":0},{"$f":"'fnd enro'!F101","v":1},{"$f":"'fnd enro'!G101","v":0},{"$f":"'fnd enro'!H101","v":0},{"$f":"'fnd enro'!I101","v":0},{"$f":"'fnd enro'!J101","v":0},{"$f":"'fnd enro'!K101","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L101","v":0},{"$f":"'fnd enro'!M101+'fnd enro'!N101","v":0},{"$f":"'fnd enro'!O101","v":0},{"$f":"'fnd enro'!P101","v":0},{"$f":"'fnd enro'!Q101","v":0},{"$f":"'fnd enro'!S101","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R101)","v":2},null,{"$f":"(($D101*'fnd base rates'!C$107)\n+($E101*'fnd base rates'!C$108)\n+($F101*'fnd base rates'!C$109)\n+($G101*'fnd base rates'!C$110)\n+($H101*'fnd base rates'!C$111)\n+($I101*'fnd base rates'!C$112)\n+($J101*'fnd base rates'!C$113)\n+($K101*'fnd base rates'!C$114)\n+($M101*'fnd base rates'!C$116)\n+($N101*'fnd base rates'!C$117)\n+($O101*'fnd base rates'!C$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,3)))\n*$R101","v":558.75210009200009},{"$f":"(($D101*'fnd base rates'!D$107)\n+($E101*'fnd base rates'!D$108)\n+($F101*'fnd base rates'!D$109)\n+($G101*'fnd base rates'!D$110)\n+($H101*'fnd base rates'!D$111)\n+($I101*'fnd base rates'!D$112)\n+($J101*'fnd base rates'!D$113)\n+($K101*'fnd base rates'!D$114)\n+($M101*'fnd base rates'!D$116)\n+($N101*'fnd base rates'!D$117)\n+($O101*'fnd base rates'!D$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,4)))\n*$R101","v":799.92060000000015},{"$f":"(($D101*'fnd base rates'!E$107)\n+($E101*'fnd base rates'!E$108)\n+($F101*'fnd base rates'!E$109)\n+($G101*'fnd base rates'!E$110)\n+($H101*'fnd base rates'!E$111)\n+($I101*'fnd base rates'!E$112)\n+($J101*'fnd base rates'!E$113)\n+($K101*'fnd base rates'!E$114)\n+($M101*'fnd base rates'!E$116)\n+($N101*'fnd base rates'!E$117)\n+($O101*'fnd base rates'!E$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,5)))\n*$R101","v":4050.1474370840001},{"$f":"(($D101*'fnd base rates'!F$107)\n+($E101*'fnd base rates'!F$108)\n+($F101*'fnd base rates'!F$109)\n+($G101*'fnd base rates'!F$110)\n+($H101*'fnd base rates'!F$111)\n+($I101*'fnd base rates'!F$112)\n+($J101*'fnd base rates'!F$113)\n+($K101*'fnd base rates'!F$114)\n+($M101*'fnd base rates'!F$116)\n+($N101*'fnd base rates'!F$117)\n+($O101*'fnd base rates'!F$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,6)))\n*$R101","v":1297.6655021080001},{"$f":"(($D101*'fnd base rates'!G$107)\n+($E101*'fnd base rates'!G$108)\n+($F101*'fnd base rates'!G$109)\n+($G101*'fnd base rates'!G$110)\n+($H101*'fnd base rates'!G$111)\n+($I101*'fnd base rates'!G$112)\n+($J101*'fnd base rates'!G$113)\n+($K101*'fnd base rates'!G$114)\n+($M101*'fnd base rates'!G$116)\n+($N101*'fnd base rates'!G$117)\n+($O101*'fnd base rates'!G$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,7)))\n*$R101","v":163.56673384800001},{"$f":"(($D101*'fnd base rates'!H$107)\n+($E101*'fnd base rates'!H$108)\n+($F101*'fnd base rates'!H$109)\n+($G101*'fnd base rates'!H$110)\n+($H101*'fnd base rates'!H$111)\n+($I101*'fnd base rates'!H$112)\n+($J101*'fnd base rates'!H$113)\n+($K101*'fnd base rates'!H$114)\n+($M101*'fnd base rates'!H$116)\n+($N101*'fnd base rates'!H$117)\n+($O101*'fnd base rates'!H$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D101*'fnd base rates'!I$107)\n+($E101*'fnd base rates'!I$108)\n+($F101*'fnd base rates'!I$109)\n+($G101*'fnd base rates'!I$110)\n+($H101*'fnd base rates'!I$111)\n+($I101*'fnd base rates'!I$112)\n+($J101*'fnd base rates'!I$113)\n+($K101*'fnd base rates'!I$114)\n+($M101*'fnd base rates'!I$116)\n+($N101*'fnd base rates'!I$117)\n+($O101*'fnd base rates'!I$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,9)))\n*$R101","v":266.90611999999999},{"$f":"(($D101*'fnd base rates'!J$107)\n+($E101*'fnd base rates'!J$108)\n+($F101*'fnd base rates'!J$109)\n+($G101*'fnd base rates'!J$110)\n+($H101*'fnd base rates'!J$111)\n+($I101*'fnd base rates'!J$112)\n+($J101*'fnd base rates'!J$113)\n+($K101*'fnd base rates'!J$114)\n+($M101*'fnd base rates'!J$116)\n+($N101*'fnd base rates'!J$117)\n+($O101*'fnd base rates'!J$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,10)))\n*$R101","v":106.19072000000001},{"$f":"(($D101*'fnd base rates'!K$107)\n+($E101*'fnd base rates'!K$108)\n+($F101*'fnd base rates'!K$109)\n+($G101*'fnd base rates'!K$110)\n+($H101*'fnd base rates'!K$111)\n+($I101*'fnd base rates'!K$112)\n+($J101*'fnd base rates'!K$113)\n+($K101*'fnd base rates'!K$114)\n+($M101*'fnd base rates'!K$116)\n+($N101*'fnd base rates'!K$117)\n+($O101*'fnd base rates'!K$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,11)))\n*$R101","v":1147.9292043040002},{"$f":"(($D101*'fnd base rates'!L$107)\n+($E101*'fnd base rates'!L$108)\n+($F101*'fnd base rates'!L$109)\n+($G101*'fnd base rates'!L$110)\n+($H101*'fnd base rates'!L$111)\n+($I101*'fnd base rates'!L$112)\n+($J101*'fnd base rates'!L$113)\n+($K101*'fnd base rates'!L$114)\n+($M101*'fnd base rates'!L$116)\n+($N101*'fnd base rates'!L$117)\n+($O101*'fnd base rates'!L$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,12)))","v":1189.8714210000001},{"$f":"(($D101*'fnd base rates'!M$107)\n+($E101*'fnd base rates'!M$108)\n+($F101*'fnd base rates'!M$109)\n+($G101*'fnd base rates'!M$110)\n+($H101*'fnd base rates'!M$111)\n+($I101*'fnd base rates'!M$112)\n+($J101*'fnd base rates'!M$113)\n+($K101*'fnd base rates'!M$114)\n+($M101*'fnd base rates'!M$116)\n+($N101*'fnd base rates'!M$117)\n+($O101*'fnd base rates'!M$118)\n+($P101*VLOOKUP($S101+12,rate_basefnd,13)))","v":0},10074.606908436001,null,420049023,"420","049","023",1,1,10074.606908436001,10075,0,10075,null,null,null,null,null,10168,0,10168,-93,10075,0,10075]
[420,420049026,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D102","v":0},{"$f":"'fnd enro'!E102","v":0},{"$f":"'fnd enro'!F102","v":1},{"$f":"'fnd enro'!G102","v":1},{"$f":"'fnd enro'!H102","v":0},{"$f":"'fnd enro'!I102","v":0},{"$f":"'fnd enro'!J102","v":0},{"$f":"'fnd enro'!K102","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L102","v":0},{"$f":"'fnd enro'!M102+'fnd enro'!N102","v":0},{"$f":"'fnd enro'!O102","v":0},{"$f":"'fnd enro'!P102","v":0},{"$f":"'fnd enro'!Q102","v":2},{"$f":"'fnd enro'!S102","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R102)","v":2},null,{"$f":"(($D102*'fnd base rates'!C$107)\n+($E102*'fnd base rates'!C$108)\n+($F102*'fnd base rates'!C$109)\n+($G102*'fnd base rates'!C$110)\n+($H102*'fnd base rates'!C$111)\n+($I102*'fnd base rates'!C$112)\n+($J102*'fnd base rates'!C$113)\n+($K102*'fnd base rates'!C$114)\n+($M102*'fnd base rates'!C$116)\n+($N102*'fnd base rates'!C$117)\n+($O102*'fnd base rates'!C$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,3)))\n*$R102","v":1233.9993201840002},{"$f":"(($D102*'fnd base rates'!D$107)\n+($E102*'fnd base rates'!D$108)\n+($F102*'fnd base rates'!D$109)\n+($G102*'fnd base rates'!D$110)\n+($H102*'fnd base rates'!D$111)\n+($I102*'fnd base rates'!D$112)\n+($J102*'fnd base rates'!D$113)\n+($K102*'fnd base rates'!D$114)\n+($M102*'fnd base rates'!D$116)\n+($N102*'fnd base rates'!D$117)\n+($O102*'fnd base rates'!D$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,4)))\n*$R102","v":2151.7581600000003},{"$f":"(($D102*'fnd base rates'!E$107)\n+($E102*'fnd base rates'!E$108)\n+($F102*'fnd base rates'!E$109)\n+($G102*'fnd base rates'!E$110)\n+($H102*'fnd base rates'!E$111)\n+($I102*'fnd base rates'!E$112)\n+($J102*'fnd base rates'!E$113)\n+($K102*'fnd base rates'!E$114)\n+($M102*'fnd base rates'!E$116)\n+($N102*'fnd base rates'!E$117)\n+($O102*'fnd base rates'!E$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,5)))\n*$R102","v":13488.144314167999},{"$f":"(($D102*'fnd base rates'!F$107)\n+($E102*'fnd base rates'!F$108)\n+($F102*'fnd base rates'!F$109)\n+($G102*'fnd base rates'!F$110)\n+($H102*'fnd base rates'!F$111)\n+($I102*'fnd base rates'!F$112)\n+($J102*'fnd base rates'!F$113)\n+($K102*'fnd base rates'!F$114)\n+($M102*'fnd base rates'!F$116)\n+($N102*'fnd base rates'!F$117)\n+($O102*'fnd base rates'!F$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,6)))\n*$R102","v":2595.3310042160001},{"$f":"(($D102*'fnd base rates'!G$107)\n+($E102*'fnd base rates'!G$108)\n+($F102*'fnd base rates'!G$109)\n+($G102*'fnd base rates'!G$110)\n+($H102*'fnd base rates'!G$111)\n+($I102*'fnd base rates'!G$112)\n+($J102*'fnd base rates'!G$113)\n+($K102*'fnd base rates'!G$114)\n+($M102*'fnd base rates'!G$116)\n+($N102*'fnd base rates'!G$117)\n+($O102*'fnd base rates'!G$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,7)))\n*$R102","v":588.55498769600013},{"$f":"(($D102*'fnd base rates'!H$107)\n+($E102*'fnd base rates'!H$108)\n+($F102*'fnd base rates'!H$109)\n+($G102*'fnd base rates'!H$110)\n+($H102*'fnd base rates'!H$111)\n+($I102*'fnd base rates'!H$112)\n+($J102*'fnd base rates'!H$113)\n+($K102*'fnd base rates'!H$114)\n+($M102*'fnd base rates'!H$116)\n+($N102*'fnd base rates'!H$117)\n+($O102*'fnd base rates'!H$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,8)))","v":1023.4741399999999},{"$f":"(($D102*'fnd base rates'!I$107)\n+($E102*'fnd base rates'!I$108)\n+($F102*'fnd base rates'!I$109)\n+($G102*'fnd base rates'!I$110)\n+($H102*'fnd base rates'!I$111)\n+($I102*'fnd base rates'!I$112)\n+($J102*'fnd base rates'!I$113)\n+($K102*'fnd base rates'!I$114)\n+($M102*'fnd base rates'!I$116)\n+($N102*'fnd base rates'!I$117)\n+($O102*'fnd base rates'!I$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,9)))\n*$R102","v":751.97744},{"$f":"(($D102*'fnd base rates'!J$107)\n+($E102*'fnd base rates'!J$108)\n+($F102*'fnd base rates'!J$109)\n+($G102*'fnd base rates'!J$110)\n+($H102*'fnd base rates'!J$111)\n+($I102*'fnd base rates'!J$112)\n+($J102*'fnd base rates'!J$113)\n+($K102*'fnd base rates'!J$114)\n+($M102*'fnd base rates'!J$116)\n+($N102*'fnd base rates'!J$117)\n+($O102*'fnd base rates'!J$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,10)))\n*$R102","v":1399.1270000000002},{"$f":"(($D102*'fnd base rates'!K$107)\n+($E102*'fnd base rates'!K$108)\n+($F102*'fnd base rates'!K$109)\n+($G102*'fnd base rates'!K$110)\n+($H102*'fnd base rates'!K$111)\n+($I102*'fnd base rates'!K$112)\n+($J102*'fnd base rates'!K$113)\n+($K102*'fnd base rates'!K$114)\n+($M102*'fnd base rates'!K$116)\n+($N102*'fnd base rates'!K$117)\n+($O102*'fnd base rates'!K$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,11)))\n*$R102","v":2295.8584086080004},{"$f":"(($D102*'fnd base rates'!L$107)\n+($E102*'fnd base rates'!L$108)\n+($F102*'fnd base rates'!L$109)\n+($G102*'fnd base rates'!L$110)\n+($H102*'fnd base rates'!L$111)\n+($I102*'fnd base rates'!L$112)\n+($J102*'fnd base rates'!L$113)\n+($K102*'fnd base rates'!L$114)\n+($M102*'fnd base rates'!L$116)\n+($N102*'fnd base rates'!L$117)\n+($O102*'fnd base rates'!L$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,12)))","v":3166.362842},{"$f":"(($D102*'fnd base rates'!M$107)\n+($E102*'fnd base rates'!M$108)\n+($F102*'fnd base rates'!M$109)\n+($G102*'fnd base rates'!M$110)\n+($H102*'fnd base rates'!M$111)\n+($I102*'fnd base rates'!M$112)\n+($J102*'fnd base rates'!M$113)\n+($K102*'fnd base rates'!M$114)\n+($M102*'fnd base rates'!M$116)\n+($N102*'fnd base rates'!M$117)\n+($O102*'fnd base rates'!M$118)\n+($P102*VLOOKUP($S102+12,rate_basefnd,13)))","v":0},28694.587616871999,null,420049026,"420","049","026",1,2,28694.587616871999,14347,0,14347,null,null,null,null,null,14440,-2,14438,-91,14347,0,14347]
[420,420049031,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D103","v":0},{"$f":"'fnd enro'!E103","v":0},{"$f":"'fnd enro'!F103","v":0},{"$f":"'fnd enro'!G103","v":2},{"$f":"'fnd enro'!H103","v":0},{"$f":"'fnd enro'!I103","v":0},{"$f":"'fnd enro'!J103","v":0},{"$f":"'fnd enro'!K103","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L103","v":0},{"$f":"'fnd enro'!M103+'fnd enro'!N103","v":0},{"$f":"'fnd enro'!O103","v":0},{"$f":"'fnd enro'!P103","v":0},{"$f":"'fnd enro'!Q103","v":0},{"$f":"'fnd enro'!S103","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R103)","v":4},null,{"$f":"(($D103*'fnd base rates'!C$107)\n+($E103*'fnd base rates'!C$108)\n+($F103*'fnd base rates'!C$109)\n+($G103*'fnd base rates'!C$110)\n+($H103*'fnd base rates'!C$111)\n+($I103*'fnd base rates'!C$112)\n+($J103*'fnd base rates'!C$113)\n+($K103*'fnd base rates'!C$114)\n+($M103*'fnd base rates'!C$116)\n+($N103*'fnd base rates'!C$117)\n+($O103*'fnd base rates'!C$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,3)))\n*$R103","v":1117.5042001840002},{"$f":"(($D103*'fnd base rates'!D$107)\n+($E103*'fnd base rates'!D$108)\n+($F103*'fnd base rates'!D$109)\n+($G103*'fnd base rates'!D$110)\n+($H103*'fnd base rates'!D$111)\n+($I103*'fnd base rates'!D$112)\n+($J103*'fnd base rates'!D$113)\n+($K103*'fnd base rates'!D$114)\n+($M103*'fnd base rates'!D$116)\n+($N103*'fnd base rates'!D$117)\n+($O103*'fnd base rates'!D$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,4)))\n*$R103","v":1599.8412000000003},{"$f":"(($D103*'fnd base rates'!E$107)\n+($E103*'fnd base rates'!E$108)\n+($F103*'fnd base rates'!E$109)\n+($G103*'fnd base rates'!E$110)\n+($H103*'fnd base rates'!E$111)\n+($I103*'fnd base rates'!E$112)\n+($J103*'fnd base rates'!E$113)\n+($K103*'fnd base rates'!E$114)\n+($M103*'fnd base rates'!E$116)\n+($N103*'fnd base rates'!E$117)\n+($O103*'fnd base rates'!E$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,5)))\n*$R103","v":8100.2062341680003},{"$f":"(($D103*'fnd base rates'!F$107)\n+($E103*'fnd base rates'!F$108)\n+($F103*'fnd base rates'!F$109)\n+($G103*'fnd base rates'!F$110)\n+($H103*'fnd base rates'!F$111)\n+($I103*'fnd base rates'!F$112)\n+($J103*'fnd base rates'!F$113)\n+($K103*'fnd base rates'!F$114)\n+($M103*'fnd base rates'!F$116)\n+($N103*'fnd base rates'!F$117)\n+($O103*'fnd base rates'!F$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,6)))\n*$R103","v":2595.3310042160001},{"$f":"(($D103*'fnd base rates'!G$107)\n+($E103*'fnd base rates'!G$108)\n+($F103*'fnd base rates'!G$109)\n+($G103*'fnd base rates'!G$110)\n+($H103*'fnd base rates'!G$111)\n+($I103*'fnd base rates'!G$112)\n+($J103*'fnd base rates'!G$113)\n+($K103*'fnd base rates'!G$114)\n+($M103*'fnd base rates'!G$116)\n+($N103*'fnd base rates'!G$117)\n+($O103*'fnd base rates'!G$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,7)))\n*$R103","v":327.17778769600005},{"$f":"(($D103*'fnd base rates'!H$107)\n+($E103*'fnd base rates'!H$108)\n+($F103*'fnd base rates'!H$109)\n+($G103*'fnd base rates'!H$110)\n+($H103*'fnd base rates'!H$111)\n+($I103*'fnd base rates'!H$112)\n+($J103*'fnd base rates'!H$113)\n+($K103*'fnd base rates'!H$114)\n+($M103*'fnd base rates'!H$116)\n+($N103*'fnd base rates'!H$117)\n+($O103*'fnd base rates'!H$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D103*'fnd base rates'!I$107)\n+($E103*'fnd base rates'!I$108)\n+($F103*'fnd base rates'!I$109)\n+($G103*'fnd base rates'!I$110)\n+($H103*'fnd base rates'!I$111)\n+($I103*'fnd base rates'!I$112)\n+($J103*'fnd base rates'!I$113)\n+($K103*'fnd base rates'!I$114)\n+($M103*'fnd base rates'!I$116)\n+($N103*'fnd base rates'!I$117)\n+($O103*'fnd base rates'!I$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,9)))\n*$R103","v":533.81223999999997},{"$f":"(($D103*'fnd base rates'!J$107)\n+($E103*'fnd base rates'!J$108)\n+($F103*'fnd base rates'!J$109)\n+($G103*'fnd base rates'!J$110)\n+($H103*'fnd base rates'!J$111)\n+($I103*'fnd base rates'!J$112)\n+($J103*'fnd base rates'!J$113)\n+($K103*'fnd base rates'!J$114)\n+($M103*'fnd base rates'!J$116)\n+($N103*'fnd base rates'!J$117)\n+($O103*'fnd base rates'!J$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,10)))\n*$R103","v":318.50567999999998},{"$f":"(($D103*'fnd base rates'!K$107)\n+($E103*'fnd base rates'!K$108)\n+($F103*'fnd base rates'!K$109)\n+($G103*'fnd base rates'!K$110)\n+($H103*'fnd base rates'!K$111)\n+($I103*'fnd base rates'!K$112)\n+($J103*'fnd base rates'!K$113)\n+($K103*'fnd base rates'!K$114)\n+($M103*'fnd base rates'!K$116)\n+($N103*'fnd base rates'!K$117)\n+($O103*'fnd base rates'!K$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,11)))\n*$R103","v":2295.8584086080004},{"$f":"(($D103*'fnd base rates'!L$107)\n+($E103*'fnd base rates'!L$108)\n+($F103*'fnd base rates'!L$109)\n+($G103*'fnd base rates'!L$110)\n+($H103*'fnd base rates'!L$111)\n+($I103*'fnd base rates'!L$112)\n+($J103*'fnd base rates'!L$113)\n+($K103*'fnd base rates'!L$114)\n+($M103*'fnd base rates'!L$116)\n+($N103*'fnd base rates'!L$117)\n+($O103*'fnd base rates'!L$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,12)))","v":2379.822842},{"$f":"(($D103*'fnd base rates'!M$107)\n+($E103*'fnd base rates'!M$108)\n+($F103*'fnd base rates'!M$109)\n+($G103*'fnd base rates'!M$110)\n+($H103*'fnd base rates'!M$111)\n+($I103*'fnd base rates'!M$112)\n+($J103*'fnd base rates'!M$113)\n+($K103*'fnd base rates'!M$114)\n+($M103*'fnd base rates'!M$116)\n+($N103*'fnd base rates'!M$117)\n+($O103*'fnd base rates'!M$118)\n+($P103*VLOOKUP($S103+12,rate_basefnd,13)))","v":0},20255.373736872003,null,420049031,"420","049","031",1,2,20255.373736872003,10128,0,10128,null,null,null,null,null,14563,10,14573,-4445,10128,0,10128]
[420,420049035,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D104","v":0},{"$f":"'fnd enro'!E104","v":0},{"$f":"'fnd enro'!F104","v":5},{"$f":"'fnd enro'!G104","v":42},{"$f":"'fnd enro'!H104","v":10},{"$f":"'fnd enro'!I104","v":0},{"$f":"'fnd enro'!J104","v":0},{"$f":"'fnd enro'!K104","v":2.1602999999999999},{"$f":"'fnd enro'!L104","v":0},{"$f":"'fnd enro'!M104+'fnd enro'!N104","v":1},{"$f":"'fnd enro'!O104","v":0},{"$f":"'fnd enro'!P104","v":0},{"$f":"'fnd enro'!Q104","v":39},{"$f":"'fnd enro'!S104","v":57},1.1080000000000001,{"$f":"VALUE('fnd enro'!R104)","v":10},null,{"$f":"(($D104*'fnd base rates'!C$107)\n+($E104*'fnd base rates'!C$108)\n+($F104*'fnd base rates'!C$109)\n+($G104*'fnd base rates'!C$110)\n+($H104*'fnd base rates'!C$111)\n+($I104*'fnd base rates'!C$112)\n+($J104*'fnd base rates'!C$113)\n+($K104*'fnd base rates'!C$114)\n+($M104*'fnd base rates'!C$116)\n+($N104*'fnd base rates'!C$117)\n+($O104*'fnd base rates'!C$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,3)))\n*$R104","v":34696.418625244005},{"$f":"(($D104*'fnd base rates'!D$107)\n+($E104*'fnd base rates'!D$108)\n+($F104*'fnd base rates'!D$109)\n+($G104*'fnd base rates'!D$110)\n+($H104*'fnd base rates'!D$111)\n+($I104*'fnd base rates'!D$112)\n+($J104*'fnd base rates'!D$113)\n+($K104*'fnd base rates'!D$114)\n+($M104*'fnd base rates'!D$116)\n+($N104*'fnd base rates'!D$117)\n+($O104*'fnd base rates'!D$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,4)))\n*$R104","v":58783.133959999999},{"$f":"(($D104*'fnd base rates'!E$107)\n+($E104*'fnd base rates'!E$108)\n+($F104*'fnd base rates'!E$109)\n+($G104*'fnd base rates'!E$110)\n+($H104*'fnd base rates'!E$111)\n+($I104*'fnd base rates'!E$112)\n+($J104*'fnd base rates'!E$113)\n+($K104*'fnd base rates'!E$114)\n+($M104*'fnd base rates'!E$116)\n+($N104*'fnd base rates'!E$117)\n+($O104*'fnd base rates'!E$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,5)))\n*$R104","v":354700.93783378793},{"$f":"(($D104*'fnd base rates'!F$107)\n+($E104*'fnd base rates'!F$108)\n+($F104*'fnd base rates'!F$109)\n+($G104*'fnd base rates'!F$110)\n+($H104*'fnd base rates'!F$111)\n+($I104*'fnd base rates'!F$112)\n+($J104*'fnd base rates'!F$113)\n+($K104*'fnd base rates'!F$114)\n+($M104*'fnd base rates'!F$116)\n+($N104*'fnd base rates'!F$117)\n+($O104*'fnd base rates'!F$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,6)))\n*$R104","v":71509.69986015599},{"$f":"(($D104*'fnd base rates'!G$107)\n+($E104*'fnd base rates'!G$108)\n+($F104*'fnd base rates'!G$109)\n+($G104*'fnd base rates'!G$110)\n+($H104*'fnd base rates'!G$111)\n+($I104*'fnd base rates'!G$112)\n+($J104*'fnd base rates'!G$113)\n+($K104*'fnd base rates'!G$114)\n+($M104*'fnd base rates'!G$116)\n+($N104*'fnd base rates'!G$117)\n+($O104*'fnd base rates'!G$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,7)))\n*$R104","v":15658.537589336001},{"$f":"(($D104*'fnd base rates'!H$107)\n+($E104*'fnd base rates'!H$108)\n+($F104*'fnd base rates'!H$109)\n+($G104*'fnd base rates'!H$110)\n+($H104*'fnd base rates'!H$111)\n+($I104*'fnd base rates'!H$112)\n+($J104*'fnd base rates'!H$113)\n+($K104*'fnd base rates'!H$114)\n+($M104*'fnd base rates'!H$116)\n+($N104*'fnd base rates'!H$117)\n+($O104*'fnd base rates'!H$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,8)))","v":29105.892990000004},{"$f":"(($D104*'fnd base rates'!I$107)\n+($E104*'fnd base rates'!I$108)\n+($F104*'fnd base rates'!I$109)\n+($G104*'fnd base rates'!I$110)\n+($H104*'fnd base rates'!I$111)\n+($I104*'fnd base rates'!I$112)\n+($J104*'fnd base rates'!I$113)\n+($K104*'fnd base rates'!I$114)\n+($M104*'fnd base rates'!I$116)\n+($N104*'fnd base rates'!I$117)\n+($O104*'fnd base rates'!I$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,9)))\n*$R104","v":21316.335560000003},{"$f":"(($D104*'fnd base rates'!J$107)\n+($E104*'fnd base rates'!J$108)\n+($F104*'fnd base rates'!J$109)\n+($G104*'fnd base rates'!J$110)\n+($H104*'fnd base rates'!J$111)\n+($I104*'fnd base rates'!J$112)\n+($J104*'fnd base rates'!J$113)\n+($K104*'fnd base rates'!J$114)\n+($M104*'fnd base rates'!J$116)\n+($N104*'fnd base rates'!J$117)\n+($O104*'fnd base rates'!J$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,10)))\n*$R104","v":36568.819800000005},{"$f":"(($D104*'fnd base rates'!K$107)\n+($E104*'fnd base rates'!K$108)\n+($F104*'fnd base rates'!K$109)\n+($G104*'fnd base rates'!K$110)\n+($H104*'fnd base rates'!K$111)\n+($I104*'fnd base rates'!K$112)\n+($J104*'fnd base rates'!K$113)\n+($K104*'fnd base rates'!K$114)\n+($M104*'fnd base rates'!K$116)\n+($N104*'fnd base rates'!K$117)\n+($O104*'fnd base rates'!K$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,11)))\n*$R104","v":66594.345285328003},{"$f":"(($D104*'fnd base rates'!L$107)\n+($E104*'fnd base rates'!L$108)\n+($F104*'fnd base rates'!L$109)\n+($G104*'fnd base rates'!L$110)\n+($H104*'fnd base rates'!L$111)\n+($I104*'fnd base rates'!L$112)\n+($J104*'fnd base rates'!L$113)\n+($K104*'fnd base rates'!L$114)\n+($M104*'fnd base rates'!L$116)\n+($N104*'fnd base rates'!L$117)\n+($O104*'fnd base rates'!L$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,12)))","v":86934.630997},{"$f":"(($D104*'fnd base rates'!M$107)\n+($E104*'fnd base rates'!M$108)\n+($F104*'fnd base rates'!M$109)\n+($G104*'fnd base rates'!M$110)\n+($H104*'fnd base rates'!M$111)\n+($I104*'fnd base rates'!M$112)\n+($J104*'fnd base rates'!M$113)\n+($K104*'fnd base rates'!M$114)\n+($M104*'fnd base rates'!M$116)\n+($N104*'fnd base rates'!M$117)\n+($O104*'fnd base rates'!M$118)\n+($P104*VLOOKUP($S104+12,rate_basefnd,13)))","v":0},775868.75250085199,null,420049035,"420","049","035",1,57,775868.75250085199,13612,0,13612,null,null,null,null,null,13731,77,13808,-196,13612,0,13612]
[420,420049044,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D105","v":0},{"$f":"'fnd enro'!E105","v":0},{"$f":"'fnd enro'!F105","v":0},{"$f":"'fnd enro'!G105","v":2},{"$f":"'fnd enro'!H105","v":0},{"$f":"'fnd enro'!I105","v":0},{"$f":"'fnd enro'!J105","v":0},{"$f":"'fnd enro'!K105","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L105","v":0},{"$f":"'fnd enro'!M105+'fnd enro'!N105","v":0},{"$f":"'fnd enro'!O105","v":0},{"$f":"'fnd enro'!P105","v":0},{"$f":"'fnd enro'!Q105","v":2},{"$f":"'fnd enro'!S105","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R105)","v":10},null,{"$f":"(($D105*'fnd base rates'!C$107)\n+($E105*'fnd base rates'!C$108)\n+($F105*'fnd base rates'!C$109)\n+($G105*'fnd base rates'!C$110)\n+($H105*'fnd base rates'!C$111)\n+($I105*'fnd base rates'!C$112)\n+($J105*'fnd base rates'!C$113)\n+($K105*'fnd base rates'!C$114)\n+($M105*'fnd base rates'!C$116)\n+($N105*'fnd base rates'!C$117)\n+($O105*'fnd base rates'!C$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,3)))\n*$R105","v":1258.308840184},{"$f":"(($D105*'fnd base rates'!D$107)\n+($E105*'fnd base rates'!D$108)\n+($F105*'fnd base rates'!D$109)\n+($G105*'fnd base rates'!D$110)\n+($H105*'fnd base rates'!D$111)\n+($I105*'fnd base rates'!D$112)\n+($J105*'fnd base rates'!D$113)\n+($K105*'fnd base rates'!D$114)\n+($M105*'fnd base rates'!D$116)\n+($N105*'fnd base rates'!D$117)\n+($O105*'fnd base rates'!D$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,4)))\n*$R105","v":2266.9901600000003},{"$f":"(($D105*'fnd base rates'!E$107)\n+($E105*'fnd base rates'!E$108)\n+($F105*'fnd base rates'!E$109)\n+($G105*'fnd base rates'!E$110)\n+($H105*'fnd base rates'!E$111)\n+($I105*'fnd base rates'!E$112)\n+($J105*'fnd base rates'!E$113)\n+($K105*'fnd base rates'!E$114)\n+($M105*'fnd base rates'!E$116)\n+($N105*'fnd base rates'!E$117)\n+($O105*'fnd base rates'!E$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,5)))\n*$R105","v":14612.941594168},{"$f":"(($D105*'fnd base rates'!F$107)\n+($E105*'fnd base rates'!F$108)\n+($F105*'fnd base rates'!F$109)\n+($G105*'fnd base rates'!F$110)\n+($H105*'fnd base rates'!F$111)\n+($I105*'fnd base rates'!F$112)\n+($J105*'fnd base rates'!F$113)\n+($K105*'fnd base rates'!F$114)\n+($M105*'fnd base rates'!F$116)\n+($N105*'fnd base rates'!F$117)\n+($O105*'fnd base rates'!F$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,6)))\n*$R105","v":2595.3310042160001},{"$f":"(($D105*'fnd base rates'!G$107)\n+($E105*'fnd base rates'!G$108)\n+($F105*'fnd base rates'!G$109)\n+($G105*'fnd base rates'!G$110)\n+($H105*'fnd base rates'!G$111)\n+($I105*'fnd base rates'!G$112)\n+($J105*'fnd base rates'!G$113)\n+($K105*'fnd base rates'!G$114)\n+($M105*'fnd base rates'!G$116)\n+($N105*'fnd base rates'!G$117)\n+($O105*'fnd base rates'!G$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,7)))\n*$R105","v":643.13506769600008},{"$f":"(($D105*'fnd base rates'!H$107)\n+($E105*'fnd base rates'!H$108)\n+($F105*'fnd base rates'!H$109)\n+($G105*'fnd base rates'!H$110)\n+($H105*'fnd base rates'!H$111)\n+($I105*'fnd base rates'!H$112)\n+($J105*'fnd base rates'!H$113)\n+($K105*'fnd base rates'!H$114)\n+($M105*'fnd base rates'!H$116)\n+($N105*'fnd base rates'!H$117)\n+($O105*'fnd base rates'!H$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,8)))","v":1031.03414},{"$f":"(($D105*'fnd base rates'!I$107)\n+($E105*'fnd base rates'!I$108)\n+($F105*'fnd base rates'!I$109)\n+($G105*'fnd base rates'!I$110)\n+($H105*'fnd base rates'!I$111)\n+($I105*'fnd base rates'!I$112)\n+($J105*'fnd base rates'!I$113)\n+($K105*'fnd base rates'!I$114)\n+($M105*'fnd base rates'!I$116)\n+($N105*'fnd base rates'!I$117)\n+($O105*'fnd base rates'!I$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,9)))\n*$R105","v":797.53840000000002},{"$f":"(($D105*'fnd base rates'!J$107)\n+($E105*'fnd base rates'!J$108)\n+($F105*'fnd base rates'!J$109)\n+($G105*'fnd base rates'!J$110)\n+($H105*'fnd base rates'!J$111)\n+($I105*'fnd base rates'!J$112)\n+($J105*'fnd base rates'!J$113)\n+($K105*'fnd base rates'!J$114)\n+($M105*'fnd base rates'!J$116)\n+($N105*'fnd base rates'!J$117)\n+($O105*'fnd base rates'!J$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,10)))\n*$R105","v":1688.8800800000001},{"$f":"(($D105*'fnd base rates'!K$107)\n+($E105*'fnd base rates'!K$108)\n+($F105*'fnd base rates'!K$109)\n+($G105*'fnd base rates'!K$110)\n+($H105*'fnd base rates'!K$111)\n+($I105*'fnd base rates'!K$112)\n+($J105*'fnd base rates'!K$113)\n+($K105*'fnd base rates'!K$114)\n+($M105*'fnd base rates'!K$116)\n+($N105*'fnd base rates'!K$117)\n+($O105*'fnd base rates'!K$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,11)))\n*$R105","v":2295.8584086080004},{"$f":"(($D105*'fnd base rates'!L$107)\n+($E105*'fnd base rates'!L$108)\n+($F105*'fnd base rates'!L$109)\n+($G105*'fnd base rates'!L$110)\n+($H105*'fnd base rates'!L$111)\n+($I105*'fnd base rates'!L$112)\n+($J105*'fnd base rates'!L$113)\n+($K105*'fnd base rates'!L$114)\n+($M105*'fnd base rates'!L$116)\n+($N105*'fnd base rates'!L$117)\n+($O105*'fnd base rates'!L$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,12)))","v":3330.6428420000002},{"$f":"(($D105*'fnd base rates'!M$107)\n+($E105*'fnd base rates'!M$108)\n+($F105*'fnd base rates'!M$109)\n+($G105*'fnd base rates'!M$110)\n+($H105*'fnd base rates'!M$111)\n+($I105*'fnd base rates'!M$112)\n+($J105*'fnd base rates'!M$113)\n+($K105*'fnd base rates'!M$114)\n+($M105*'fnd base rates'!M$116)\n+($N105*'fnd base rates'!M$117)\n+($O105*'fnd base rates'!M$118)\n+($P105*VLOOKUP($S105+12,rate_basefnd,13)))","v":0},30520.660536872001,null,420049044,"420","049","044",1,2,30520.660536872001,15260,0,15260,null,null,null,null,null,15401,141,15542,-282,15260,0,15260]
[420,420049049,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D106","v":19},{"$f":"'fnd enro'!E106","v":0},{"$f":"'fnd enro'!F106","v":33},{"$f":"'fnd enro'!G106","v":126},{"$f":"'fnd enro'!H106","v":15},{"$f":"'fnd enro'!I106","v":0},{"$f":"'fnd enro'!J106","v":0},{"$f":"'fnd enro'!K106","v":6.5945999999999998},{"$f":"'fnd enro'!L106","v":0},{"$f":"'fnd enro'!M106+'fnd enro'!N106","v":12},{"$f":"'fnd enro'!O106","v":2},{"$f":"'fnd enro'!P106","v":0},{"$f":"'fnd enro'!Q106","v":114},{"$f":"'fnd enro'!S106","v":184},1.1080000000000001,{"$f":"VALUE('fnd enro'!R106)","v":7},null,{"$f":"(($D106*'fnd base rates'!C$107)\n+($E106*'fnd base rates'!C$108)\n+($F106*'fnd base rates'!C$109)\n+($G106*'fnd base rates'!C$110)\n+($H106*'fnd base rates'!C$111)\n+($I106*'fnd base rates'!C$112)\n+($J106*'fnd base rates'!C$113)\n+($K106*'fnd base rates'!C$114)\n+($M106*'fnd base rates'!C$116)\n+($N106*'fnd base rates'!C$117)\n+($O106*'fnd base rates'!C$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,3)))\n*$R106","v":110368.85329600802},{"$f":"(($D106*'fnd base rates'!D$107)\n+($E106*'fnd base rates'!D$108)\n+($F106*'fnd base rates'!D$109)\n+($G106*'fnd base rates'!D$110)\n+($H106*'fnd base rates'!D$111)\n+($I106*'fnd base rates'!D$112)\n+($J106*'fnd base rates'!D$113)\n+($K106*'fnd base rates'!D$114)\n+($M106*'fnd base rates'!D$116)\n+($N106*'fnd base rates'!D$117)\n+($O106*'fnd base rates'!D$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,4)))\n*$R106","v":184845.25780000002},{"$f":"(($D106*'fnd base rates'!E$107)\n+($E106*'fnd base rates'!E$108)\n+($F106*'fnd base rates'!E$109)\n+($G106*'fnd base rates'!E$110)\n+($H106*'fnd base rates'!E$111)\n+($I106*'fnd base rates'!E$112)\n+($J106*'fnd base rates'!E$113)\n+($K106*'fnd base rates'!E$114)\n+($M106*'fnd base rates'!E$116)\n+($N106*'fnd base rates'!E$117)\n+($O106*'fnd base rates'!E$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,5)))\n*$R106","v":1097565.7466126161},{"$f":"(($D106*'fnd base rates'!F$107)\n+($E106*'fnd base rates'!F$108)\n+($F106*'fnd base rates'!F$109)\n+($G106*'fnd base rates'!F$110)\n+($H106*'fnd base rates'!F$111)\n+($I106*'fnd base rates'!F$112)\n+($J106*'fnd base rates'!F$113)\n+($K106*'fnd base rates'!F$114)\n+($M106*'fnd base rates'!F$116)\n+($N106*'fnd base rates'!F$117)\n+($O106*'fnd base rates'!F$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,6)))\n*$R106","v":233289.08496679203},{"$f":"(($D106*'fnd base rates'!G$107)\n+($E106*'fnd base rates'!G$108)\n+($F106*'fnd base rates'!G$109)\n+($G106*'fnd base rates'!G$110)\n+($H106*'fnd base rates'!G$111)\n+($I106*'fnd base rates'!G$112)\n+($J106*'fnd base rates'!G$113)\n+($K106*'fnd base rates'!G$114)\n+($M106*'fnd base rates'!G$116)\n+($N106*'fnd base rates'!G$117)\n+($O106*'fnd base rates'!G$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,7)))\n*$R106","v":47578.520129551995},{"$f":"(($D106*'fnd base rates'!H$107)\n+($E106*'fnd base rates'!H$108)\n+($F106*'fnd base rates'!H$109)\n+($G106*'fnd base rates'!H$110)\n+($H106*'fnd base rates'!H$111)\n+($I106*'fnd base rates'!H$112)\n+($J106*'fnd base rates'!H$113)\n+($K106*'fnd base rates'!H$114)\n+($M106*'fnd base rates'!H$116)\n+($N106*'fnd base rates'!H$117)\n+($O106*'fnd base rates'!H$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,8)))","v":94396.170180000001},{"$f":"(($D106*'fnd base rates'!I$107)\n+($E106*'fnd base rates'!I$108)\n+($F106*'fnd base rates'!I$109)\n+($G106*'fnd base rates'!I$110)\n+($H106*'fnd base rates'!I$111)\n+($I106*'fnd base rates'!I$112)\n+($J106*'fnd base rates'!I$113)\n+($K106*'fnd base rates'!I$114)\n+($M106*'fnd base rates'!I$116)\n+($N106*'fnd base rates'!I$117)\n+($O106*'fnd base rates'!I$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,9)))\n*$R106","v":65431.189360000004},{"$f":"(($D106*'fnd base rates'!J$107)\n+($E106*'fnd base rates'!J$108)\n+($F106*'fnd base rates'!J$109)\n+($G106*'fnd base rates'!J$110)\n+($H106*'fnd base rates'!J$111)\n+($I106*'fnd base rates'!J$112)\n+($J106*'fnd base rates'!J$113)\n+($K106*'fnd base rates'!J$114)\n+($M106*'fnd base rates'!J$116)\n+($N106*'fnd base rates'!J$117)\n+($O106*'fnd base rates'!J$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,10)))\n*$R106","v":101857.93032000001},{"$f":"(($D106*'fnd base rates'!K$107)\n+($E106*'fnd base rates'!K$108)\n+($F106*'fnd base rates'!K$109)\n+($G106*'fnd base rates'!K$110)\n+($H106*'fnd base rates'!K$111)\n+($I106*'fnd base rates'!K$112)\n+($J106*'fnd base rates'!K$113)\n+($K106*'fnd base rates'!K$114)\n+($M106*'fnd base rates'!K$116)\n+($N106*'fnd base rates'!K$117)\n+($O106*'fnd base rates'!K$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,11)))\n*$R106","v":215007.03514889602},{"$f":"(($D106*'fnd base rates'!L$107)\n+($E106*'fnd base rates'!L$108)\n+($F106*'fnd base rates'!L$109)\n+($G106*'fnd base rates'!L$110)\n+($H106*'fnd base rates'!L$111)\n+($I106*'fnd base rates'!L$112)\n+($J106*'fnd base rates'!L$113)\n+($K106*'fnd base rates'!L$114)\n+($M106*'fnd base rates'!L$116)\n+($N106*'fnd base rates'!L$117)\n+($O106*'fnd base rates'!L$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,12)))","v":271806.01725400001},{"$f":"(($D106*'fnd base rates'!M$107)\n+($E106*'fnd base rates'!M$108)\n+($F106*'fnd base rates'!M$109)\n+($G106*'fnd base rates'!M$110)\n+($H106*'fnd base rates'!M$111)\n+($I106*'fnd base rates'!M$112)\n+($J106*'fnd base rates'!M$113)\n+($K106*'fnd base rates'!M$114)\n+($M106*'fnd base rates'!M$116)\n+($N106*'fnd base rates'!M$117)\n+($O106*'fnd base rates'!M$118)\n+($P106*VLOOKUP($S106+12,rate_basefnd,13)))","v":0},2422145.8050678638,null,420049049,"420","049","049",1,184,2422145.8050678638,13164,0,13164,null,null,null,null,null,13662,36,13698,-534,13164,0,13164]
[420,420049057,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D107","v":0},{"$f":"'fnd enro'!E107","v":0},{"$f":"'fnd enro'!F107","v":1},{"$f":"'fnd enro'!G107","v":4},{"$f":"'fnd enro'!H107","v":1},{"$f":"'fnd enro'!I107","v":0},{"$f":"'fnd enro'!J107","v":0},{"$f":"'fnd enro'!K107","v":0.22739999999999999},{"$f":"'fnd enro'!L107","v":0},{"$f":"'fnd enro'!M107+'fnd enro'!N107","v":0},{"$f":"'fnd enro'!O107","v":0},{"$f":"'fnd enro'!P107","v":0},{"$f":"'fnd enro'!Q107","v":1},{"$f":"'fnd enro'!S107","v":6},1.1080000000000001,{"$f":"VALUE('fnd enro'!R107)","v":10},null,{"$f":"(($D107*'fnd base rates'!C$107)\n+($E107*'fnd base rates'!C$108)\n+($F107*'fnd base rates'!C$109)\n+($G107*'fnd base rates'!C$110)\n+($H107*'fnd base rates'!C$111)\n+($I107*'fnd base rates'!C$112)\n+($J107*'fnd base rates'!C$113)\n+($K107*'fnd base rates'!C$114)\n+($M107*'fnd base rates'!C$116)\n+($N107*'fnd base rates'!C$117)\n+($O107*'fnd base rates'!C$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,3)))\n*$R107","v":3422.9149205520002},{"$f":"(($D107*'fnd base rates'!D$107)\n+($E107*'fnd base rates'!D$108)\n+($F107*'fnd base rates'!D$109)\n+($G107*'fnd base rates'!D$110)\n+($H107*'fnd base rates'!D$111)\n+($I107*'fnd base rates'!D$112)\n+($J107*'fnd base rates'!D$113)\n+($K107*'fnd base rates'!D$114)\n+($M107*'fnd base rates'!D$116)\n+($N107*'fnd base rates'!D$117)\n+($O107*'fnd base rates'!D$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,4)))\n*$R107","v":5133.0980800000007},{"$f":"(($D107*'fnd base rates'!E$107)\n+($E107*'fnd base rates'!E$108)\n+($F107*'fnd base rates'!E$109)\n+($G107*'fnd base rates'!E$110)\n+($H107*'fnd base rates'!E$111)\n+($I107*'fnd base rates'!E$112)\n+($J107*'fnd base rates'!E$113)\n+($K107*'fnd base rates'!E$114)\n+($M107*'fnd base rates'!E$116)\n+($N107*'fnd base rates'!E$117)\n+($O107*'fnd base rates'!E$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,5)))\n*$R107","v":27116.910942504004},{"$f":"(($D107*'fnd base rates'!F$107)\n+($E107*'fnd base rates'!F$108)\n+($F107*'fnd base rates'!F$109)\n+($G107*'fnd base rates'!F$110)\n+($H107*'fnd base rates'!F$111)\n+($I107*'fnd base rates'!F$112)\n+($J107*'fnd base rates'!F$113)\n+($K107*'fnd base rates'!F$114)\n+($M107*'fnd base rates'!F$116)\n+($N107*'fnd base rates'!F$117)\n+($O107*'fnd base rates'!F$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,6)))\n*$R107","v":7522.444132648001},{"$f":"(($D107*'fnd base rates'!G$107)\n+($E107*'fnd base rates'!G$108)\n+($F107*'fnd base rates'!G$109)\n+($G107*'fnd base rates'!G$110)\n+($H107*'fnd base rates'!G$111)\n+($I107*'fnd base rates'!G$112)\n+($J107*'fnd base rates'!G$113)\n+($K107*'fnd base rates'!G$114)\n+($M107*'fnd base rates'!G$116)\n+($N107*'fnd base rates'!G$117)\n+($O107*'fnd base rates'!G$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,7)))\n*$R107","v":1151.6889230879999},{"$f":"(($D107*'fnd base rates'!H$107)\n+($E107*'fnd base rates'!H$108)\n+($F107*'fnd base rates'!H$109)\n+($G107*'fnd base rates'!H$110)\n+($H107*'fnd base rates'!H$111)\n+($I107*'fnd base rates'!H$112)\n+($J107*'fnd base rates'!H$113)\n+($K107*'fnd base rates'!H$114)\n+($M107*'fnd base rates'!H$116)\n+($N107*'fnd base rates'!H$117)\n+($O107*'fnd base rates'!H$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,8)))","v":2983.8024200000004},{"$f":"(($D107*'fnd base rates'!I$107)\n+($E107*'fnd base rates'!I$108)\n+($F107*'fnd base rates'!I$109)\n+($G107*'fnd base rates'!I$110)\n+($H107*'fnd base rates'!I$111)\n+($I107*'fnd base rates'!I$112)\n+($J107*'fnd base rates'!I$113)\n+($K107*'fnd base rates'!I$114)\n+($M107*'fnd base rates'!I$116)\n+($N107*'fnd base rates'!I$117)\n+($O107*'fnd base rates'!I$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,9)))\n*$R107","v":1821.6627999999998},{"$f":"(($D107*'fnd base rates'!J$107)\n+($E107*'fnd base rates'!J$108)\n+($F107*'fnd base rates'!J$109)\n+($G107*'fnd base rates'!J$110)\n+($H107*'fnd base rates'!J$111)\n+($I107*'fnd base rates'!J$112)\n+($J107*'fnd base rates'!J$113)\n+($K107*'fnd base rates'!J$114)\n+($M107*'fnd base rates'!J$116)\n+($N107*'fnd base rates'!J$117)\n+($O107*'fnd base rates'!J$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,10)))\n*$R107","v":1688.5365999999999},{"$f":"(($D107*'fnd base rates'!K$107)\n+($E107*'fnd base rates'!K$108)\n+($F107*'fnd base rates'!K$109)\n+($G107*'fnd base rates'!K$110)\n+($H107*'fnd base rates'!K$111)\n+($I107*'fnd base rates'!K$112)\n+($J107*'fnd base rates'!K$113)\n+($K107*'fnd base rates'!K$114)\n+($M107*'fnd base rates'!K$116)\n+($N107*'fnd base rates'!K$117)\n+($O107*'fnd base rates'!K$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,11)))\n*$R107","v":6973.2568658239998},{"$f":"(($D107*'fnd base rates'!L$107)\n+($E107*'fnd base rates'!L$108)\n+($F107*'fnd base rates'!L$109)\n+($G107*'fnd base rates'!L$110)\n+($H107*'fnd base rates'!L$111)\n+($I107*'fnd base rates'!L$112)\n+($J107*'fnd base rates'!L$113)\n+($K107*'fnd base rates'!L$114)\n+($M107*'fnd base rates'!L$116)\n+($N107*'fnd base rates'!L$117)\n+($O107*'fnd base rates'!L$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,12)))","v":7646.4485260000001},{"$f":"(($D107*'fnd base rates'!M$107)\n+($E107*'fnd base rates'!M$108)\n+($F107*'fnd base rates'!M$109)\n+($G107*'fnd base rates'!M$110)\n+($H107*'fnd base rates'!M$111)\n+($I107*'fnd base rates'!M$112)\n+($J107*'fnd base rates'!M$113)\n+($K107*'fnd base rates'!M$114)\n+($M107*'fnd base rates'!M$116)\n+($N107*'fnd base rates'!M$117)\n+($O107*'fnd base rates'!M$118)\n+($P107*VLOOKUP($S107+12,rate_basefnd,13)))","v":0},65460.764210615998,null,420049057,"420","049","057",1,6,65460.764210615998,10910,0,10910,null,null,null,null,null,11875,47,11922,-1012,10910,0,10910]
[420,420049067,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D108","v":0},{"$f":"'fnd enro'!E108","v":0},{"$f":"'fnd enro'!F108","v":0},{"$f":"'fnd enro'!G108","v":1},{"$f":"'fnd enro'!H108","v":0},{"$f":"'fnd enro'!I108","v":0},{"$f":"'fnd enro'!J108","v":0},{"$f":"'fnd enro'!K108","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L108","v":0},{"$f":"'fnd enro'!M108+'fnd enro'!N108","v":0},{"$f":"'fnd enro'!O108","v":0},{"$f":"'fnd enro'!P108","v":0},{"$f":"'fnd enro'!Q108","v":0},{"$f":"'fnd enro'!S108","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R108)","v":1},null,{"$f":"(($D108*'fnd base rates'!C$107)\n+($E108*'fnd base rates'!C$108)\n+($F108*'fnd base rates'!C$109)\n+($G108*'fnd base rates'!C$110)\n+($H108*'fnd base rates'!C$111)\n+($I108*'fnd base rates'!C$112)\n+($J108*'fnd base rates'!C$113)\n+($K108*'fnd base rates'!C$114)\n+($M108*'fnd base rates'!C$116)\n+($N108*'fnd base rates'!C$117)\n+($O108*'fnd base rates'!C$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,3)))\n*$R108","v":558.75210009200009},{"$f":"(($D108*'fnd base rates'!D$107)\n+($E108*'fnd base rates'!D$108)\n+($F108*'fnd base rates'!D$109)\n+($G108*'fnd base rates'!D$110)\n+($H108*'fnd base rates'!D$111)\n+($I108*'fnd base rates'!D$112)\n+($J108*'fnd base rates'!D$113)\n+($K108*'fnd base rates'!D$114)\n+($M108*'fnd base rates'!D$116)\n+($N108*'fnd base rates'!D$117)\n+($O108*'fnd base rates'!D$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,4)))\n*$R108","v":799.92060000000015},{"$f":"(($D108*'fnd base rates'!E$107)\n+($E108*'fnd base rates'!E$108)\n+($F108*'fnd base rates'!E$109)\n+($G108*'fnd base rates'!E$110)\n+($H108*'fnd base rates'!E$111)\n+($I108*'fnd base rates'!E$112)\n+($J108*'fnd base rates'!E$113)\n+($K108*'fnd base rates'!E$114)\n+($M108*'fnd base rates'!E$116)\n+($N108*'fnd base rates'!E$117)\n+($O108*'fnd base rates'!E$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,5)))\n*$R108","v":4050.1031170840001},{"$f":"(($D108*'fnd base rates'!F$107)\n+($E108*'fnd base rates'!F$108)\n+($F108*'fnd base rates'!F$109)\n+($G108*'fnd base rates'!F$110)\n+($H108*'fnd base rates'!F$111)\n+($I108*'fnd base rates'!F$112)\n+($J108*'fnd base rates'!F$113)\n+($K108*'fnd base rates'!F$114)\n+($M108*'fnd base rates'!F$116)\n+($N108*'fnd base rates'!F$117)\n+($O108*'fnd base rates'!F$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,6)))\n*$R108","v":1297.6655021080001},{"$f":"(($D108*'fnd base rates'!G$107)\n+($E108*'fnd base rates'!G$108)\n+($F108*'fnd base rates'!G$109)\n+($G108*'fnd base rates'!G$110)\n+($H108*'fnd base rates'!G$111)\n+($I108*'fnd base rates'!G$112)\n+($J108*'fnd base rates'!G$113)\n+($K108*'fnd base rates'!G$114)\n+($M108*'fnd base rates'!G$116)\n+($N108*'fnd base rates'!G$117)\n+($O108*'fnd base rates'!G$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,7)))\n*$R108","v":163.58889384800003},{"$f":"(($D108*'fnd base rates'!H$107)\n+($E108*'fnd base rates'!H$108)\n+($F108*'fnd base rates'!H$109)\n+($G108*'fnd base rates'!H$110)\n+($H108*'fnd base rates'!H$111)\n+($I108*'fnd base rates'!H$112)\n+($J108*'fnd base rates'!H$113)\n+($K108*'fnd base rates'!H$114)\n+($M108*'fnd base rates'!H$116)\n+($N108*'fnd base rates'!H$117)\n+($O108*'fnd base rates'!H$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D108*'fnd base rates'!I$107)\n+($E108*'fnd base rates'!I$108)\n+($F108*'fnd base rates'!I$109)\n+($G108*'fnd base rates'!I$110)\n+($H108*'fnd base rates'!I$111)\n+($I108*'fnd base rates'!I$112)\n+($J108*'fnd base rates'!I$113)\n+($K108*'fnd base rates'!I$114)\n+($M108*'fnd base rates'!I$116)\n+($N108*'fnd base rates'!I$117)\n+($O108*'fnd base rates'!I$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,9)))\n*$R108","v":266.90611999999999},{"$f":"(($D108*'fnd base rates'!J$107)\n+($E108*'fnd base rates'!J$108)\n+($F108*'fnd base rates'!J$109)\n+($G108*'fnd base rates'!J$110)\n+($H108*'fnd base rates'!J$111)\n+($I108*'fnd base rates'!J$112)\n+($J108*'fnd base rates'!J$113)\n+($K108*'fnd base rates'!J$114)\n+($M108*'fnd base rates'!J$116)\n+($N108*'fnd base rates'!J$117)\n+($O108*'fnd base rates'!J$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,10)))\n*$R108","v":159.25283999999999},{"$f":"(($D108*'fnd base rates'!K$107)\n+($E108*'fnd base rates'!K$108)\n+($F108*'fnd base rates'!K$109)\n+($G108*'fnd base rates'!K$110)\n+($H108*'fnd base rates'!K$111)\n+($I108*'fnd base rates'!K$112)\n+($J108*'fnd base rates'!K$113)\n+($K108*'fnd base rates'!K$114)\n+($M108*'fnd base rates'!K$116)\n+($N108*'fnd base rates'!K$117)\n+($O108*'fnd base rates'!K$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,11)))\n*$R108","v":1147.9292043040002},{"$f":"(($D108*'fnd base rates'!L$107)\n+($E108*'fnd base rates'!L$108)\n+($F108*'fnd base rates'!L$109)\n+($G108*'fnd base rates'!L$110)\n+($H108*'fnd base rates'!L$111)\n+($I108*'fnd base rates'!L$112)\n+($J108*'fnd base rates'!L$113)\n+($K108*'fnd base rates'!L$114)\n+($M108*'fnd base rates'!L$116)\n+($N108*'fnd base rates'!L$117)\n+($O108*'fnd base rates'!L$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D108*'fnd base rates'!M$107)\n+($E108*'fnd base rates'!M$108)\n+($F108*'fnd base rates'!M$109)\n+($G108*'fnd base rates'!M$110)\n+($H108*'fnd base rates'!M$111)\n+($I108*'fnd base rates'!M$112)\n+($J108*'fnd base rates'!M$113)\n+($K108*'fnd base rates'!M$114)\n+($M108*'fnd base rates'!M$116)\n+($N108*'fnd base rates'!M$117)\n+($O108*'fnd base rates'!M$118)\n+($P108*VLOOKUP($S108+12,rate_basefnd,13)))","v":0},10127.686868436002,null,420049067,"420","049","067",1,1,10127.686868436002,10128,0,10128,null,null,null,null,null,10221,0,10221,-93,10128,0,10128]
[420,420049093,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D109","v":1},{"$f":"'fnd enro'!E109","v":0},{"$f":"'fnd enro'!F109","v":0},{"$f":"'fnd enro'!G109","v":14},{"$f":"'fnd enro'!H109","v":3},{"$f":"'fnd enro'!I109","v":0},{"$f":"'fnd enro'!J109","v":0},{"$f":"'fnd enro'!K109","v":0.64429999999999998},{"$f":"'fnd enro'!L109","v":0},{"$f":"'fnd enro'!M109+'fnd enro'!N109","v":0},{"$f":"'fnd enro'!O109","v":0},{"$f":"'fnd enro'!P109","v":0},{"$f":"'fnd enro'!Q109","v":9},{"$f":"'fnd enro'!S109","v":18},1.1080000000000001,{"$f":"VALUE('fnd enro'!R109)","v":10},null,{"$f":"(($D109*'fnd base rates'!C$107)\n+($E109*'fnd base rates'!C$108)\n+($F109*'fnd base rates'!C$109)\n+($G109*'fnd base rates'!C$110)\n+($H109*'fnd base rates'!C$111)\n+($I109*'fnd base rates'!C$112)\n+($J109*'fnd base rates'!C$113)\n+($K109*'fnd base rates'!C$114)\n+($M109*'fnd base rates'!C$116)\n+($N109*'fnd base rates'!C$117)\n+($O109*'fnd base rates'!C$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,3)))\n*$R109","v":10353.862541564002},{"$f":"(($D109*'fnd base rates'!D$107)\n+($E109*'fnd base rates'!D$108)\n+($F109*'fnd base rates'!D$109)\n+($G109*'fnd base rates'!D$110)\n+($H109*'fnd base rates'!D$111)\n+($I109*'fnd base rates'!D$112)\n+($J109*'fnd base rates'!D$113)\n+($K109*'fnd base rates'!D$114)\n+($M109*'fnd base rates'!D$116)\n+($N109*'fnd base rates'!D$117)\n+($O109*'fnd base rates'!D$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,4)))\n*$R109","v":17000.775280000002},{"$f":"(($D109*'fnd base rates'!E$107)\n+($E109*'fnd base rates'!E$108)\n+($F109*'fnd base rates'!E$109)\n+($G109*'fnd base rates'!E$110)\n+($H109*'fnd base rates'!E$111)\n+($I109*'fnd base rates'!E$112)\n+($J109*'fnd base rates'!E$113)\n+($K109*'fnd base rates'!E$114)\n+($M109*'fnd base rates'!E$116)\n+($N109*'fnd base rates'!E$117)\n+($O109*'fnd base rates'!E$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,5)))\n*$R109","v":98672.642270428012},{"$f":"(($D109*'fnd base rates'!F$107)\n+($E109*'fnd base rates'!F$108)\n+($F109*'fnd base rates'!F$109)\n+($G109*'fnd base rates'!F$110)\n+($H109*'fnd base rates'!F$111)\n+($I109*'fnd base rates'!F$112)\n+($J109*'fnd base rates'!F$113)\n+($K109*'fnd base rates'!F$114)\n+($M109*'fnd base rates'!F$116)\n+($N109*'fnd base rates'!F$117)\n+($O109*'fnd base rates'!F$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,6)))\n*$R109","v":21740.012895836004},{"$f":"(($D109*'fnd base rates'!G$107)\n+($E109*'fnd base rates'!G$108)\n+($F109*'fnd base rates'!G$109)\n+($G109*'fnd base rates'!G$110)\n+($H109*'fnd base rates'!G$111)\n+($I109*'fnd base rates'!G$112)\n+($J109*'fnd base rates'!G$113)\n+($K109*'fnd base rates'!G$114)\n+($M109*'fnd base rates'!G$116)\n+($N109*'fnd base rates'!G$117)\n+($O109*'fnd base rates'!G$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,7)))\n*$R109","v":4311.9458754160005},{"$f":"(($D109*'fnd base rates'!H$107)\n+($E109*'fnd base rates'!H$108)\n+($F109*'fnd base rates'!H$109)\n+($G109*'fnd base rates'!H$110)\n+($H109*'fnd base rates'!H$111)\n+($I109*'fnd base rates'!H$112)\n+($J109*'fnd base rates'!H$113)\n+($K109*'fnd base rates'!H$114)\n+($M109*'fnd base rates'!H$116)\n+($N109*'fnd base rates'!H$117)\n+($O109*'fnd base rates'!H$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,8)))","v":8828.47019},{"$f":"(($D109*'fnd base rates'!I$107)\n+($E109*'fnd base rates'!I$108)\n+($F109*'fnd base rates'!I$109)\n+($G109*'fnd base rates'!I$110)\n+($H109*'fnd base rates'!I$111)\n+($I109*'fnd base rates'!I$112)\n+($J109*'fnd base rates'!I$113)\n+($K109*'fnd base rates'!I$114)\n+($M109*'fnd base rates'!I$116)\n+($N109*'fnd base rates'!I$117)\n+($O109*'fnd base rates'!I$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,9)))\n*$R109","v":6122.6972000000005},{"$f":"(($D109*'fnd base rates'!J$107)\n+($E109*'fnd base rates'!J$108)\n+($F109*'fnd base rates'!J$109)\n+($G109*'fnd base rates'!J$110)\n+($H109*'fnd base rates'!J$111)\n+($I109*'fnd base rates'!J$112)\n+($J109*'fnd base rates'!J$113)\n+($K109*'fnd base rates'!J$114)\n+($M109*'fnd base rates'!J$116)\n+($N109*'fnd base rates'!J$117)\n+($O109*'fnd base rates'!J$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,10)))\n*$R109","v":9229.7286399999994},{"$f":"(($D109*'fnd base rates'!K$107)\n+($E109*'fnd base rates'!K$108)\n+($F109*'fnd base rates'!K$109)\n+($G109*'fnd base rates'!K$110)\n+($H109*'fnd base rates'!K$111)\n+($I109*'fnd base rates'!K$112)\n+($J109*'fnd base rates'!K$113)\n+($K109*'fnd base rates'!K$114)\n+($M109*'fnd base rates'!K$116)\n+($N109*'fnd base rates'!K$117)\n+($O109*'fnd base rates'!K$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,11)))\n*$R109","v":20281.111433168004},{"$f":"(($D109*'fnd base rates'!L$107)\n+($E109*'fnd base rates'!L$108)\n+($F109*'fnd base rates'!L$109)\n+($G109*'fnd base rates'!L$110)\n+($H109*'fnd base rates'!L$111)\n+($I109*'fnd base rates'!L$112)\n+($J109*'fnd base rates'!L$113)\n+($K109*'fnd base rates'!L$114)\n+($M109*'fnd base rates'!L$116)\n+($N109*'fnd base rates'!L$117)\n+($O109*'fnd base rates'!L$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,12)))","v":25131.734156999999},{"$f":"(($D109*'fnd base rates'!M$107)\n+($E109*'fnd base rates'!M$108)\n+($F109*'fnd base rates'!M$109)\n+($G109*'fnd base rates'!M$110)\n+($H109*'fnd base rates'!M$111)\n+($I109*'fnd base rates'!M$112)\n+($J109*'fnd base rates'!M$113)\n+($K109*'fnd base rates'!M$114)\n+($M109*'fnd base rates'!M$116)\n+($N109*'fnd base rates'!M$117)\n+($O109*'fnd base rates'!M$118)\n+($P109*VLOOKUP($S109+12,rate_basefnd,13)))","v":0},221672.98048341199,null,420049093,"420","049","093",1,18,221672.98048341199,12315,0,12315,null,null,null,null,null,13861,87,13948,-1633,12315,0,12315]
[420,420049155,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D110","v":0},{"$f":"'fnd enro'!E110","v":0},{"$f":"'fnd enro'!F110","v":0},{"$f":"'fnd enro'!G110","v":1},{"$f":"'fnd enro'!H110","v":0},{"$f":"'fnd enro'!I110","v":0},{"$f":"'fnd enro'!J110","v":0},{"$f":"'fnd enro'!K110","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L110","v":0},{"$f":"'fnd enro'!M110+'fnd enro'!N110","v":0},{"$f":"'fnd enro'!O110","v":0},{"$f":"'fnd enro'!P110","v":0},{"$f":"'fnd enro'!Q110","v":1},{"$f":"'fnd enro'!S110","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R110)","v":1},null,{"$f":"(($D110*'fnd base rates'!C$107)\n+($E110*'fnd base rates'!C$108)\n+($F110*'fnd base rates'!C$109)\n+($G110*'fnd base rates'!C$110)\n+($H110*'fnd base rates'!C$111)\n+($I110*'fnd base rates'!C$112)\n+($J110*'fnd base rates'!C$113)\n+($K110*'fnd base rates'!C$114)\n+($M110*'fnd base rates'!C$116)\n+($N110*'fnd base rates'!C$117)\n+($O110*'fnd base rates'!C$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,3)))\n*$R110","v":616.35702009200008},{"$f":"(($D110*'fnd base rates'!D$107)\n+($E110*'fnd base rates'!D$108)\n+($F110*'fnd base rates'!D$109)\n+($G110*'fnd base rates'!D$110)\n+($H110*'fnd base rates'!D$111)\n+($I110*'fnd base rates'!D$112)\n+($J110*'fnd base rates'!D$113)\n+($K110*'fnd base rates'!D$114)\n+($M110*'fnd base rates'!D$116)\n+($N110*'fnd base rates'!D$117)\n+($O110*'fnd base rates'!D$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,4)))\n*$R110","v":1072.8764000000001},{"$f":"(($D110*'fnd base rates'!E$107)\n+($E110*'fnd base rates'!E$108)\n+($F110*'fnd base rates'!E$109)\n+($G110*'fnd base rates'!E$110)\n+($H110*'fnd base rates'!E$111)\n+($I110*'fnd base rates'!E$112)\n+($J110*'fnd base rates'!E$113)\n+($K110*'fnd base rates'!E$114)\n+($M110*'fnd base rates'!E$116)\n+($N110*'fnd base rates'!E$117)\n+($O110*'fnd base rates'!E$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,5)))\n*$R110","v":6714.599357084001},{"$f":"(($D110*'fnd base rates'!F$107)\n+($E110*'fnd base rates'!F$108)\n+($F110*'fnd base rates'!F$109)\n+($G110*'fnd base rates'!F$110)\n+($H110*'fnd base rates'!F$111)\n+($I110*'fnd base rates'!F$112)\n+($J110*'fnd base rates'!F$113)\n+($K110*'fnd base rates'!F$114)\n+($M110*'fnd base rates'!F$116)\n+($N110*'fnd base rates'!F$117)\n+($O110*'fnd base rates'!F$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,6)))\n*$R110","v":1297.6655021080001},{"$f":"(($D110*'fnd base rates'!G$107)\n+($E110*'fnd base rates'!G$108)\n+($F110*'fnd base rates'!G$109)\n+($G110*'fnd base rates'!G$110)\n+($H110*'fnd base rates'!G$111)\n+($I110*'fnd base rates'!G$112)\n+($J110*'fnd base rates'!G$113)\n+($K110*'fnd base rates'!G$114)\n+($M110*'fnd base rates'!G$116)\n+($N110*'fnd base rates'!G$117)\n+($O110*'fnd base rates'!G$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,7)))\n*$R110","v":292.85925384800004},{"$f":"(($D110*'fnd base rates'!H$107)\n+($E110*'fnd base rates'!H$108)\n+($F110*'fnd base rates'!H$109)\n+($G110*'fnd base rates'!H$110)\n+($H110*'fnd base rates'!H$111)\n+($I110*'fnd base rates'!H$112)\n+($J110*'fnd base rates'!H$113)\n+($K110*'fnd base rates'!H$114)\n+($M110*'fnd base rates'!H$116)\n+($N110*'fnd base rates'!H$117)\n+($O110*'fnd base rates'!H$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,8)))","v":511.54706999999996},{"$f":"(($D110*'fnd base rates'!I$107)\n+($E110*'fnd base rates'!I$108)\n+($F110*'fnd base rates'!I$109)\n+($G110*'fnd base rates'!I$110)\n+($H110*'fnd base rates'!I$111)\n+($I110*'fnd base rates'!I$112)\n+($J110*'fnd base rates'!I$113)\n+($K110*'fnd base rates'!I$114)\n+($M110*'fnd base rates'!I$116)\n+($N110*'fnd base rates'!I$117)\n+($O110*'fnd base rates'!I$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,9)))\n*$R110","v":374.80315999999999},{"$f":"(($D110*'fnd base rates'!J$107)\n+($E110*'fnd base rates'!J$108)\n+($F110*'fnd base rates'!J$109)\n+($G110*'fnd base rates'!J$110)\n+($H110*'fnd base rates'!J$111)\n+($I110*'fnd base rates'!J$112)\n+($J110*'fnd base rates'!J$113)\n+($K110*'fnd base rates'!J$114)\n+($M110*'fnd base rates'!J$116)\n+($N110*'fnd base rates'!J$117)\n+($O110*'fnd base rates'!J$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,10)))\n*$R110","v":719.90084000000013},{"$f":"(($D110*'fnd base rates'!K$107)\n+($E110*'fnd base rates'!K$108)\n+($F110*'fnd base rates'!K$109)\n+($G110*'fnd base rates'!K$110)\n+($H110*'fnd base rates'!K$111)\n+($I110*'fnd base rates'!K$112)\n+($J110*'fnd base rates'!K$113)\n+($K110*'fnd base rates'!K$114)\n+($M110*'fnd base rates'!K$116)\n+($N110*'fnd base rates'!K$117)\n+($O110*'fnd base rates'!K$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,11)))\n*$R110","v":1147.9292043040002},{"$f":"(($D110*'fnd base rates'!L$107)\n+($E110*'fnd base rates'!L$108)\n+($F110*'fnd base rates'!L$109)\n+($G110*'fnd base rates'!L$110)\n+($H110*'fnd base rates'!L$111)\n+($I110*'fnd base rates'!L$112)\n+($J110*'fnd base rates'!L$113)\n+($K110*'fnd base rates'!L$114)\n+($M110*'fnd base rates'!L$116)\n+($N110*'fnd base rates'!L$117)\n+($O110*'fnd base rates'!L$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,12)))","v":1578.901421},{"$f":"(($D110*'fnd base rates'!M$107)\n+($E110*'fnd base rates'!M$108)\n+($F110*'fnd base rates'!M$109)\n+($G110*'fnd base rates'!M$110)\n+($H110*'fnd base rates'!M$111)\n+($I110*'fnd base rates'!M$112)\n+($J110*'fnd base rates'!M$113)\n+($K110*'fnd base rates'!M$114)\n+($M110*'fnd base rates'!M$116)\n+($N110*'fnd base rates'!M$117)\n+($O110*'fnd base rates'!M$118)\n+($P110*VLOOKUP($S110+12,rate_basefnd,13)))","v":0},14327.439228436004,null,420049155,"420","049","155",1,1,14327.439228436004,14327,0,14327,null,null,null,null,null,14467,-2,14465,-138,14327,0,14327]
[420,420049160,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D111","v":0},{"$f":"'fnd enro'!E111","v":0},{"$f":"'fnd enro'!F111","v":0},{"$f":"'fnd enro'!G111","v":0},{"$f":"'fnd enro'!H111","v":1},{"$f":"'fnd enro'!I111","v":0},{"$f":"'fnd enro'!J111","v":0},{"$f":"'fnd enro'!K111","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L111","v":0},{"$f":"'fnd enro'!M111+'fnd enro'!N111","v":0},{"$f":"'fnd enro'!O111","v":0},{"$f":"'fnd enro'!P111","v":0},{"$f":"'fnd enro'!Q111","v":0},{"$f":"'fnd enro'!S111","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R111)","v":10},null,{"$f":"(($D111*'fnd base rates'!C$107)\n+($E111*'fnd base rates'!C$108)\n+($F111*'fnd base rates'!C$109)\n+($G111*'fnd base rates'!C$110)\n+($H111*'fnd base rates'!C$111)\n+($I111*'fnd base rates'!C$112)\n+($J111*'fnd base rates'!C$113)\n+($K111*'fnd base rates'!C$114)\n+($M111*'fnd base rates'!C$116)\n+($N111*'fnd base rates'!C$117)\n+($O111*'fnd base rates'!C$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,3)))\n*$R111","v":558.75210009200009},{"$f":"(($D111*'fnd base rates'!D$107)\n+($E111*'fnd base rates'!D$108)\n+($F111*'fnd base rates'!D$109)\n+($G111*'fnd base rates'!D$110)\n+($H111*'fnd base rates'!D$111)\n+($I111*'fnd base rates'!D$112)\n+($J111*'fnd base rates'!D$113)\n+($K111*'fnd base rates'!D$114)\n+($M111*'fnd base rates'!D$116)\n+($N111*'fnd base rates'!D$117)\n+($O111*'fnd base rates'!D$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,4)))\n*$R111","v":799.92060000000015},{"$f":"(($D111*'fnd base rates'!E$107)\n+($E111*'fnd base rates'!E$108)\n+($F111*'fnd base rates'!E$109)\n+($G111*'fnd base rates'!E$110)\n+($H111*'fnd base rates'!E$111)\n+($I111*'fnd base rates'!E$112)\n+($J111*'fnd base rates'!E$113)\n+($K111*'fnd base rates'!E$114)\n+($M111*'fnd base rates'!E$116)\n+($N111*'fnd base rates'!E$117)\n+($O111*'fnd base rates'!E$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,5)))\n*$R111","v":3609.9833570840005},{"$f":"(($D111*'fnd base rates'!F$107)\n+($E111*'fnd base rates'!F$108)\n+($F111*'fnd base rates'!F$109)\n+($G111*'fnd base rates'!F$110)\n+($H111*'fnd base rates'!F$111)\n+($I111*'fnd base rates'!F$112)\n+($J111*'fnd base rates'!F$113)\n+($K111*'fnd base rates'!F$114)\n+($M111*'fnd base rates'!F$116)\n+($N111*'fnd base rates'!F$117)\n+($O111*'fnd base rates'!F$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,6)))\n*$R111","v":1034.116622108},{"$f":"(($D111*'fnd base rates'!G$107)\n+($E111*'fnd base rates'!G$108)\n+($F111*'fnd base rates'!G$109)\n+($G111*'fnd base rates'!G$110)\n+($H111*'fnd base rates'!G$111)\n+($I111*'fnd base rates'!G$112)\n+($J111*'fnd base rates'!G$113)\n+($K111*'fnd base rates'!G$114)\n+($M111*'fnd base rates'!G$116)\n+($N111*'fnd base rates'!G$117)\n+($O111*'fnd base rates'!G$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,7)))\n*$R111","v":175.78797384800001},{"$f":"(($D111*'fnd base rates'!H$107)\n+($E111*'fnd base rates'!H$108)\n+($F111*'fnd base rates'!H$109)\n+($G111*'fnd base rates'!H$110)\n+($H111*'fnd base rates'!H$111)\n+($I111*'fnd base rates'!H$112)\n+($J111*'fnd base rates'!H$113)\n+($K111*'fnd base rates'!H$114)\n+($M111*'fnd base rates'!H$116)\n+($N111*'fnd base rates'!H$117)\n+($O111*'fnd base rates'!H$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D111*'fnd base rates'!I$107)\n+($E111*'fnd base rates'!I$108)\n+($F111*'fnd base rates'!I$109)\n+($G111*'fnd base rates'!I$110)\n+($H111*'fnd base rates'!I$111)\n+($I111*'fnd base rates'!I$112)\n+($J111*'fnd base rates'!I$113)\n+($K111*'fnd base rates'!I$114)\n+($M111*'fnd base rates'!I$116)\n+($N111*'fnd base rates'!I$117)\n+($O111*'fnd base rates'!I$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,9)))\n*$R111","v":355.26912000000004},{"$f":"(($D111*'fnd base rates'!J$107)\n+($E111*'fnd base rates'!J$108)\n+($F111*'fnd base rates'!J$109)\n+($G111*'fnd base rates'!J$110)\n+($H111*'fnd base rates'!J$111)\n+($I111*'fnd base rates'!J$112)\n+($J111*'fnd base rates'!J$113)\n+($K111*'fnd base rates'!J$114)\n+($M111*'fnd base rates'!J$116)\n+($N111*'fnd base rates'!J$117)\n+($O111*'fnd base rates'!J$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,10)))\n*$R111","v":260.14732000000004},{"$f":"(($D111*'fnd base rates'!K$107)\n+($E111*'fnd base rates'!K$108)\n+($F111*'fnd base rates'!K$109)\n+($G111*'fnd base rates'!K$110)\n+($H111*'fnd base rates'!K$111)\n+($I111*'fnd base rates'!K$112)\n+($J111*'fnd base rates'!K$113)\n+($K111*'fnd base rates'!K$114)\n+($M111*'fnd base rates'!K$116)\n+($N111*'fnd base rates'!K$117)\n+($O111*'fnd base rates'!K$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,11)))\n*$R111","v":1233.6108443040002},{"$f":"(($D111*'fnd base rates'!L$107)\n+($E111*'fnd base rates'!L$108)\n+($F111*'fnd base rates'!L$109)\n+($G111*'fnd base rates'!L$110)\n+($H111*'fnd base rates'!L$111)\n+($I111*'fnd base rates'!L$112)\n+($J111*'fnd base rates'!L$113)\n+($K111*'fnd base rates'!L$114)\n+($M111*'fnd base rates'!L$116)\n+($N111*'fnd base rates'!L$117)\n+($O111*'fnd base rates'!L$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D111*'fnd base rates'!M$107)\n+($E111*'fnd base rates'!M$108)\n+($F111*'fnd base rates'!M$109)\n+($G111*'fnd base rates'!M$110)\n+($H111*'fnd base rates'!M$111)\n+($I111*'fnd base rates'!M$112)\n+($J111*'fnd base rates'!M$113)\n+($K111*'fnd base rates'!M$114)\n+($M111*'fnd base rates'!M$116)\n+($N111*'fnd base rates'!M$117)\n+($O111*'fnd base rates'!M$118)\n+($P111*VLOOKUP($S111+12,rate_basefnd,13)))","v":0},9742.7664284360017,null,420049160,"420","049","160",1,1,9742.7664284360017,9743,0,9743,null,null,null,null,null,15006,112,15118,-5375,9743,0,9743]
[420,420049163,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D112","v":0},{"$f":"'fnd enro'!E112","v":0},{"$f":"'fnd enro'!F112","v":1},{"$f":"'fnd enro'!G112","v":0},{"$f":"'fnd enro'!H112","v":0},{"$f":"'fnd enro'!I112","v":0},{"$f":"'fnd enro'!J112","v":0},{"$f":"'fnd enro'!K112","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L112","v":0},{"$f":"'fnd enro'!M112+'fnd enro'!N112","v":0},{"$f":"'fnd enro'!O112","v":0},{"$f":"'fnd enro'!P112","v":0},{"$f":"'fnd enro'!Q112","v":1},{"$f":"'fnd enro'!S112","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R112)","v":10},null,{"$f":"(($D112*'fnd base rates'!C$107)\n+($E112*'fnd base rates'!C$108)\n+($F112*'fnd base rates'!C$109)\n+($G112*'fnd base rates'!C$110)\n+($H112*'fnd base rates'!C$111)\n+($I112*'fnd base rates'!C$112)\n+($J112*'fnd base rates'!C$113)\n+($K112*'fnd base rates'!C$114)\n+($M112*'fnd base rates'!C$116)\n+($N112*'fnd base rates'!C$117)\n+($O112*'fnd base rates'!C$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,3)))\n*$R112","v":629.15442009200001},{"$f":"(($D112*'fnd base rates'!D$107)\n+($E112*'fnd base rates'!D$108)\n+($F112*'fnd base rates'!D$109)\n+($G112*'fnd base rates'!D$110)\n+($H112*'fnd base rates'!D$111)\n+($I112*'fnd base rates'!D$112)\n+($J112*'fnd base rates'!D$113)\n+($K112*'fnd base rates'!D$114)\n+($M112*'fnd base rates'!D$116)\n+($N112*'fnd base rates'!D$117)\n+($O112*'fnd base rates'!D$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,4)))\n*$R112","v":1133.4950800000001},{"$f":"(($D112*'fnd base rates'!E$107)\n+($E112*'fnd base rates'!E$108)\n+($F112*'fnd base rates'!E$109)\n+($G112*'fnd base rates'!E$110)\n+($H112*'fnd base rates'!E$111)\n+($I112*'fnd base rates'!E$112)\n+($J112*'fnd base rates'!E$113)\n+($K112*'fnd base rates'!E$114)\n+($M112*'fnd base rates'!E$116)\n+($N112*'fnd base rates'!E$117)\n+($O112*'fnd base rates'!E$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,5)))\n*$R112","v":7306.5151170840008},{"$f":"(($D112*'fnd base rates'!F$107)\n+($E112*'fnd base rates'!F$108)\n+($F112*'fnd base rates'!F$109)\n+($G112*'fnd base rates'!F$110)\n+($H112*'fnd base rates'!F$111)\n+($I112*'fnd base rates'!F$112)\n+($J112*'fnd base rates'!F$113)\n+($K112*'fnd base rates'!F$114)\n+($M112*'fnd base rates'!F$116)\n+($N112*'fnd base rates'!F$117)\n+($O112*'fnd base rates'!F$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,6)))\n*$R112","v":1297.6655021080001},{"$f":"(($D112*'fnd base rates'!G$107)\n+($E112*'fnd base rates'!G$108)\n+($F112*'fnd base rates'!G$109)\n+($G112*'fnd base rates'!G$110)\n+($H112*'fnd base rates'!G$111)\n+($I112*'fnd base rates'!G$112)\n+($J112*'fnd base rates'!G$113)\n+($K112*'fnd base rates'!G$114)\n+($M112*'fnd base rates'!G$116)\n+($N112*'fnd base rates'!G$117)\n+($O112*'fnd base rates'!G$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,7)))\n*$R112","v":321.545373848},{"$f":"(($D112*'fnd base rates'!H$107)\n+($E112*'fnd base rates'!H$108)\n+($F112*'fnd base rates'!H$109)\n+($G112*'fnd base rates'!H$110)\n+($H112*'fnd base rates'!H$111)\n+($I112*'fnd base rates'!H$112)\n+($J112*'fnd base rates'!H$113)\n+($K112*'fnd base rates'!H$114)\n+($M112*'fnd base rates'!H$116)\n+($N112*'fnd base rates'!H$117)\n+($O112*'fnd base rates'!H$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D112*'fnd base rates'!I$107)\n+($E112*'fnd base rates'!I$108)\n+($F112*'fnd base rates'!I$109)\n+($G112*'fnd base rates'!I$110)\n+($H112*'fnd base rates'!I$111)\n+($I112*'fnd base rates'!I$112)\n+($J112*'fnd base rates'!I$113)\n+($K112*'fnd base rates'!I$114)\n+($M112*'fnd base rates'!I$116)\n+($N112*'fnd base rates'!I$117)\n+($O112*'fnd base rates'!I$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,9)))\n*$R112","v":398.76920000000001},{"$f":"(($D112*'fnd base rates'!J$107)\n+($E112*'fnd base rates'!J$108)\n+($F112*'fnd base rates'!J$109)\n+($G112*'fnd base rates'!J$110)\n+($H112*'fnd base rates'!J$111)\n+($I112*'fnd base rates'!J$112)\n+($J112*'fnd base rates'!J$113)\n+($K112*'fnd base rates'!J$114)\n+($M112*'fnd base rates'!J$116)\n+($N112*'fnd base rates'!J$117)\n+($O112*'fnd base rates'!J$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,10)))\n*$R112","v":791.37792000000013},{"$f":"(($D112*'fnd base rates'!K$107)\n+($E112*'fnd base rates'!K$108)\n+($F112*'fnd base rates'!K$109)\n+($G112*'fnd base rates'!K$110)\n+($H112*'fnd base rates'!K$111)\n+($I112*'fnd base rates'!K$112)\n+($J112*'fnd base rates'!K$113)\n+($K112*'fnd base rates'!K$114)\n+($M112*'fnd base rates'!K$116)\n+($N112*'fnd base rates'!K$117)\n+($O112*'fnd base rates'!K$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,11)))\n*$R112","v":1147.9292043040002},{"$f":"(($D112*'fnd base rates'!L$107)\n+($E112*'fnd base rates'!L$108)\n+($F112*'fnd base rates'!L$109)\n+($G112*'fnd base rates'!L$110)\n+($H112*'fnd base rates'!L$111)\n+($I112*'fnd base rates'!L$112)\n+($J112*'fnd base rates'!L$113)\n+($K112*'fnd base rates'!L$114)\n+($M112*'fnd base rates'!L$116)\n+($N112*'fnd base rates'!L$117)\n+($O112*'fnd base rates'!L$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,12)))","v":1665.2814210000001},{"$f":"(($D112*'fnd base rates'!M$107)\n+($E112*'fnd base rates'!M$108)\n+($F112*'fnd base rates'!M$109)\n+($G112*'fnd base rates'!M$110)\n+($H112*'fnd base rates'!M$111)\n+($I112*'fnd base rates'!M$112)\n+($J112*'fnd base rates'!M$113)\n+($K112*'fnd base rates'!M$114)\n+($M112*'fnd base rates'!M$116)\n+($N112*'fnd base rates'!M$117)\n+($O112*'fnd base rates'!M$118)\n+($P112*VLOOKUP($S112+12,rate_basefnd,13)))","v":0},15207.250308436001,null,420049163,"420","049","163",1,1,15207.250308436001,15207,0,15207,null,null,null,null,null,15348,141,15489,-282,15207,0,15207]
[420,420049165,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D113","v":0},{"$f":"'fnd enro'!E113","v":0},{"$f":"'fnd enro'!F113","v":0},{"$f":"'fnd enro'!G113","v":9},{"$f":"'fnd enro'!H113","v":1},{"$f":"'fnd enro'!I113","v":0},{"$f":"'fnd enro'!J113","v":0},{"$f":"'fnd enro'!K113","v":0.379},{"$f":"'fnd enro'!L113","v":0},{"$f":"'fnd enro'!M113+'fnd enro'!N113","v":0},{"$f":"'fnd enro'!O113","v":0},{"$f":"'fnd enro'!P113","v":0},{"$f":"'fnd enro'!Q113","v":7},{"$f":"'fnd enro'!S113","v":10},1.1080000000000001,{"$f":"VALUE('fnd enro'!R113)","v":9},null,{"$f":"(($D113*'fnd base rates'!C$107)\n+($E113*'fnd base rates'!C$108)\n+($F113*'fnd base rates'!C$109)\n+($G113*'fnd base rates'!C$110)\n+($H113*'fnd base rates'!C$111)\n+($I113*'fnd base rates'!C$112)\n+($J113*'fnd base rates'!C$113)\n+($K113*'fnd base rates'!C$114)\n+($M113*'fnd base rates'!C$116)\n+($N113*'fnd base rates'!C$117)\n+($O113*'fnd base rates'!C$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,3)))\n*$R113","v":6069.6339609200004},{"$f":"(($D113*'fnd base rates'!D$107)\n+($E113*'fnd base rates'!D$108)\n+($F113*'fnd base rates'!D$109)\n+($G113*'fnd base rates'!D$110)\n+($H113*'fnd base rates'!D$111)\n+($I113*'fnd base rates'!D$112)\n+($J113*'fnd base rates'!D$113)\n+($K113*'fnd base rates'!D$114)\n+($M113*'fnd base rates'!D$116)\n+($N113*'fnd base rates'!D$117)\n+($O113*'fnd base rates'!D$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,4)))\n*$R113","v":10283.503119999999},{"$f":"(($D113*'fnd base rates'!E$107)\n+($E113*'fnd base rates'!E$108)\n+($F113*'fnd base rates'!E$109)\n+($G113*'fnd base rates'!E$110)\n+($H113*'fnd base rates'!E$111)\n+($I113*'fnd base rates'!E$112)\n+($J113*'fnd base rates'!E$113)\n+($K113*'fnd base rates'!E$114)\n+($M113*'fnd base rates'!E$116)\n+($N113*'fnd base rates'!E$117)\n+($O113*'fnd base rates'!E$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,5)))\n*$R113","v":62360.109450839998},{"$f":"(($D113*'fnd base rates'!F$107)\n+($E113*'fnd base rates'!F$108)\n+($F113*'fnd base rates'!F$109)\n+($G113*'fnd base rates'!F$110)\n+($H113*'fnd base rates'!F$111)\n+($I113*'fnd base rates'!F$112)\n+($J113*'fnd base rates'!F$113)\n+($K113*'fnd base rates'!F$114)\n+($M113*'fnd base rates'!F$116)\n+($N113*'fnd base rates'!F$117)\n+($O113*'fnd base rates'!F$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,6)))\n*$R113","v":12713.106141080001},{"$f":"(($D113*'fnd base rates'!G$107)\n+($E113*'fnd base rates'!G$108)\n+($F113*'fnd base rates'!G$109)\n+($G113*'fnd base rates'!G$110)\n+($H113*'fnd base rates'!G$111)\n+($I113*'fnd base rates'!G$112)\n+($J113*'fnd base rates'!G$113)\n+($K113*'fnd base rates'!G$114)\n+($M113*'fnd base rates'!G$116)\n+($N113*'fnd base rates'!G$117)\n+($O113*'fnd base rates'!G$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,7)))\n*$R113","v":2729.8948984799999},{"$f":"(($D113*'fnd base rates'!H$107)\n+($E113*'fnd base rates'!H$108)\n+($F113*'fnd base rates'!H$109)\n+($G113*'fnd base rates'!H$110)\n+($H113*'fnd base rates'!H$111)\n+($I113*'fnd base rates'!H$112)\n+($J113*'fnd base rates'!H$113)\n+($K113*'fnd base rates'!H$114)\n+($M113*'fnd base rates'!H$116)\n+($N113*'fnd base rates'!H$117)\n+($O113*'fnd base rates'!H$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,8)))","v":5086.2307000000001},{"$f":"(($D113*'fnd base rates'!I$107)\n+($E113*'fnd base rates'!I$108)\n+($F113*'fnd base rates'!I$109)\n+($G113*'fnd base rates'!I$110)\n+($H113*'fnd base rates'!I$111)\n+($I113*'fnd base rates'!I$112)\n+($J113*'fnd base rates'!I$113)\n+($K113*'fnd base rates'!I$114)\n+($M113*'fnd base rates'!I$116)\n+($N113*'fnd base rates'!I$117)\n+($O113*'fnd base rates'!I$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,9)))\n*$R113","v":3660.37772},{"$f":"(($D113*'fnd base rates'!J$107)\n+($E113*'fnd base rates'!J$108)\n+($F113*'fnd base rates'!J$109)\n+($G113*'fnd base rates'!J$110)\n+($H113*'fnd base rates'!J$111)\n+($I113*'fnd base rates'!J$112)\n+($J113*'fnd base rates'!J$113)\n+($K113*'fnd base rates'!J$114)\n+($M113*'fnd base rates'!J$116)\n+($N113*'fnd base rates'!J$117)\n+($O113*'fnd base rates'!J$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,10)))\n*$R113","v":6385.4150800000007},{"$f":"(($D113*'fnd base rates'!K$107)\n+($E113*'fnd base rates'!K$108)\n+($F113*'fnd base rates'!K$109)\n+($G113*'fnd base rates'!K$110)\n+($H113*'fnd base rates'!K$111)\n+($I113*'fnd base rates'!K$112)\n+($J113*'fnd base rates'!K$113)\n+($K113*'fnd base rates'!K$114)\n+($M113*'fnd base rates'!K$116)\n+($N113*'fnd base rates'!K$117)\n+($O113*'fnd base rates'!K$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,11)))\n*$R113","v":11564.97368304},{"$f":"(($D113*'fnd base rates'!L$107)\n+($E113*'fnd base rates'!L$108)\n+($F113*'fnd base rates'!L$109)\n+($G113*'fnd base rates'!L$110)\n+($H113*'fnd base rates'!L$111)\n+($I113*'fnd base rates'!L$112)\n+($J113*'fnd base rates'!L$113)\n+($K113*'fnd base rates'!L$114)\n+($M113*'fnd base rates'!L$116)\n+($N113*'fnd base rates'!L$117)\n+($O113*'fnd base rates'!L$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,12)))","v":15186.144209999999},{"$f":"(($D113*'fnd base rates'!M$107)\n+($E113*'fnd base rates'!M$108)\n+($F113*'fnd base rates'!M$109)\n+($G113*'fnd base rates'!M$110)\n+($H113*'fnd base rates'!M$111)\n+($I113*'fnd base rates'!M$112)\n+($J113*'fnd base rates'!M$113)\n+($K113*'fnd base rates'!M$114)\n+($M113*'fnd base rates'!M$116)\n+($N113*'fnd base rates'!M$117)\n+($O113*'fnd base rates'!M$118)\n+($P113*VLOOKUP($S113+12,rate_basefnd,13)))","v":0},136039.38896436,null,420049165,"420","049","165",1,10,136039.38896436,13604,0,13604,null,null,null,null,null,15343,82,15425,-1821,13604,0,13604]
[420,420049176,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D114","v":1},{"$f":"'fnd enro'!E114","v":0},{"$f":"'fnd enro'!F114","v":1},{"$f":"'fnd enro'!G114","v":8},{"$f":"'fnd enro'!H114","v":1},{"$f":"'fnd enro'!I114","v":0},{"$f":"'fnd enro'!J114","v":0},{"$f":"'fnd enro'!K114","v":0.379},{"$f":"'fnd enro'!L114","v":0},{"$f":"'fnd enro'!M114+'fnd enro'!N114","v":0},{"$f":"'fnd enro'!O114","v":0},{"$f":"'fnd enro'!P114","v":0},{"$f":"'fnd enro'!Q114","v":1},{"$f":"'fnd enro'!S114","v":11},1.1080000000000001,{"$f":"VALUE('fnd enro'!R114)","v":7},null,{"$f":"(($D114*'fnd base rates'!C$107)\n+($E114*'fnd base rates'!C$108)\n+($F114*'fnd base rates'!C$109)\n+($G114*'fnd base rates'!C$110)\n+($H114*'fnd base rates'!C$111)\n+($I114*'fnd base rates'!C$112)\n+($J114*'fnd base rates'!C$113)\n+($K114*'fnd base rates'!C$114)\n+($M114*'fnd base rates'!C$116)\n+($N114*'fnd base rates'!C$117)\n+($O114*'fnd base rates'!C$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,3)))\n*$R114","v":5874.7921609200002},{"$f":"(($D114*'fnd base rates'!D$107)\n+($E114*'fnd base rates'!D$108)\n+($F114*'fnd base rates'!D$109)\n+($G114*'fnd base rates'!D$110)\n+($H114*'fnd base rates'!D$111)\n+($I114*'fnd base rates'!D$112)\n+($J114*'fnd base rates'!D$113)\n+($K114*'fnd base rates'!D$114)\n+($M114*'fnd base rates'!D$116)\n+($N114*'fnd base rates'!D$117)\n+($O114*'fnd base rates'!D$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,4)))\n*$R114","v":8710.985200000001},{"$f":"(($D114*'fnd base rates'!E$107)\n+($E114*'fnd base rates'!E$108)\n+($F114*'fnd base rates'!E$109)\n+($G114*'fnd base rates'!E$110)\n+($H114*'fnd base rates'!E$111)\n+($I114*'fnd base rates'!E$112)\n+($J114*'fnd base rates'!E$113)\n+($K114*'fnd base rates'!E$114)\n+($M114*'fnd base rates'!E$116)\n+($N114*'fnd base rates'!E$117)\n+($O114*'fnd base rates'!E$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,5)))\n*$R114","v":44938.936810840009},{"$f":"(($D114*'fnd base rates'!F$107)\n+($E114*'fnd base rates'!F$108)\n+($F114*'fnd base rates'!F$109)\n+($G114*'fnd base rates'!F$110)\n+($H114*'fnd base rates'!F$111)\n+($I114*'fnd base rates'!F$112)\n+($J114*'fnd base rates'!F$113)\n+($K114*'fnd base rates'!F$114)\n+($M114*'fnd base rates'!F$116)\n+($N114*'fnd base rates'!F$117)\n+($O114*'fnd base rates'!F$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,6)))\n*$R114","v":13183.452141080001},{"$f":"(($D114*'fnd base rates'!G$107)\n+($E114*'fnd base rates'!G$108)\n+($F114*'fnd base rates'!G$109)\n+($G114*'fnd base rates'!G$110)\n+($H114*'fnd base rates'!G$111)\n+($I114*'fnd base rates'!G$112)\n+($J114*'fnd base rates'!G$113)\n+($K114*'fnd base rates'!G$114)\n+($M114*'fnd base rates'!G$116)\n+($N114*'fnd base rates'!G$117)\n+($O114*'fnd base rates'!G$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,7)))\n*$R114","v":1868.2808584800002},{"$f":"(($D114*'fnd base rates'!H$107)\n+($E114*'fnd base rates'!H$108)\n+($F114*'fnd base rates'!H$109)\n+($G114*'fnd base rates'!H$110)\n+($H114*'fnd base rates'!H$111)\n+($I114*'fnd base rates'!H$112)\n+($J114*'fnd base rates'!H$113)\n+($K114*'fnd base rates'!H$114)\n+($M114*'fnd base rates'!H$116)\n+($N114*'fnd base rates'!H$117)\n+($O114*'fnd base rates'!H$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,8)))","v":5196.5607},{"$f":"(($D114*'fnd base rates'!I$107)\n+($E114*'fnd base rates'!I$108)\n+($F114*'fnd base rates'!I$109)\n+($G114*'fnd base rates'!I$110)\n+($H114*'fnd base rates'!I$111)\n+($I114*'fnd base rates'!I$112)\n+($J114*'fnd base rates'!I$113)\n+($K114*'fnd base rates'!I$114)\n+($M114*'fnd base rates'!I$116)\n+($N114*'fnd base rates'!I$117)\n+($O114*'fnd base rates'!I$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,9)))\n*$R114","v":3014.1256400000002},{"$f":"(($D114*'fnd base rates'!J$107)\n+($E114*'fnd base rates'!J$108)\n+($F114*'fnd base rates'!J$109)\n+($G114*'fnd base rates'!J$110)\n+($H114*'fnd base rates'!J$111)\n+($I114*'fnd base rates'!J$112)\n+($J114*'fnd base rates'!J$113)\n+($K114*'fnd base rates'!J$114)\n+($M114*'fnd base rates'!J$116)\n+($N114*'fnd base rates'!J$117)\n+($O114*'fnd base rates'!J$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,10)))\n*$R114","v":2333.9355200000005},{"$f":"(($D114*'fnd base rates'!K$107)\n+($E114*'fnd base rates'!K$108)\n+($F114*'fnd base rates'!K$109)\n+($G114*'fnd base rates'!K$110)\n+($H114*'fnd base rates'!K$111)\n+($I114*'fnd base rates'!K$112)\n+($J114*'fnd base rates'!K$113)\n+($K114*'fnd base rates'!K$114)\n+($M114*'fnd base rates'!K$116)\n+($N114*'fnd base rates'!K$117)\n+($O114*'fnd base rates'!K$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,11)))\n*$R114","v":12074.243723040001},{"$f":"(($D114*'fnd base rates'!L$107)\n+($E114*'fnd base rates'!L$108)\n+($F114*'fnd base rates'!L$109)\n+($G114*'fnd base rates'!L$110)\n+($H114*'fnd base rates'!L$111)\n+($I114*'fnd base rates'!L$112)\n+($J114*'fnd base rates'!L$113)\n+($K114*'fnd base rates'!L$114)\n+($M114*'fnd base rates'!L$116)\n+($N114*'fnd base rates'!L$117)\n+($O114*'fnd base rates'!L$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,12)))","v":12904.804209999998},{"$f":"(($D114*'fnd base rates'!M$107)\n+($E114*'fnd base rates'!M$108)\n+($F114*'fnd base rates'!M$109)\n+($G114*'fnd base rates'!M$110)\n+($H114*'fnd base rates'!M$111)\n+($I114*'fnd base rates'!M$112)\n+($J114*'fnd base rates'!M$113)\n+($K114*'fnd base rates'!M$114)\n+($M114*'fnd base rates'!M$116)\n+($N114*'fnd base rates'!M$117)\n+($O114*'fnd base rates'!M$118)\n+($P114*VLOOKUP($S114+12,rate_basefnd,13)))","v":0},110100.11696436,null,420049176,"420","049","176",1,11,110100.11696436,10009,0,10009,null,null,null,null,null,11849,18,11867,-1858,10009,0,10009]
[420,420049181,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D115","v":0},{"$f":"'fnd enro'!E115","v":0},{"$f":"'fnd enro'!F115","v":0},{"$f":"'fnd enro'!G115","v":1},{"$f":"'fnd enro'!H115","v":1},{"$f":"'fnd enro'!I115","v":0},{"$f":"'fnd enro'!J115","v":0},{"$f":"'fnd enro'!K115","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L115","v":0},{"$f":"'fnd enro'!M115+'fnd enro'!N115","v":1},{"$f":"'fnd enro'!O115","v":0},{"$f":"'fnd enro'!P115","v":0},{"$f":"'fnd enro'!Q115","v":0},{"$f":"'fnd enro'!S115","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R115)","v":9},null,{"$f":"(($D115*'fnd base rates'!C$107)\n+($E115*'fnd base rates'!C$108)\n+($F115*'fnd base rates'!C$109)\n+($G115*'fnd base rates'!C$110)\n+($H115*'fnd base rates'!C$111)\n+($I115*'fnd base rates'!C$112)\n+($J115*'fnd base rates'!C$113)\n+($K115*'fnd base rates'!C$114)\n+($M115*'fnd base rates'!C$116)\n+($N115*'fnd base rates'!C$117)\n+($O115*'fnd base rates'!C$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,3)))\n*$R115","v":1219.3626401840002},{"$f":"(($D115*'fnd base rates'!D$107)\n+($E115*'fnd base rates'!D$108)\n+($F115*'fnd base rates'!D$109)\n+($G115*'fnd base rates'!D$110)\n+($H115*'fnd base rates'!D$111)\n+($I115*'fnd base rates'!D$112)\n+($J115*'fnd base rates'!D$113)\n+($K115*'fnd base rates'!D$114)\n+($M115*'fnd base rates'!D$116)\n+($N115*'fnd base rates'!D$117)\n+($O115*'fnd base rates'!D$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,4)))\n*$R115","v":1778.0962400000003},{"$f":"(($D115*'fnd base rates'!E$107)\n+($E115*'fnd base rates'!E$108)\n+($F115*'fnd base rates'!E$109)\n+($G115*'fnd base rates'!E$110)\n+($H115*'fnd base rates'!E$111)\n+($I115*'fnd base rates'!E$112)\n+($J115*'fnd base rates'!E$113)\n+($K115*'fnd base rates'!E$114)\n+($M115*'fnd base rates'!E$116)\n+($N115*'fnd base rates'!E$117)\n+($O115*'fnd base rates'!E$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,5)))\n*$R115","v":8907.7831141679999},{"$f":"(($D115*'fnd base rates'!F$107)\n+($E115*'fnd base rates'!F$108)\n+($F115*'fnd base rates'!F$109)\n+($G115*'fnd base rates'!F$110)\n+($H115*'fnd base rates'!F$111)\n+($I115*'fnd base rates'!F$112)\n+($J115*'fnd base rates'!F$113)\n+($K115*'fnd base rates'!F$114)\n+($M115*'fnd base rates'!F$116)\n+($N115*'fnd base rates'!F$117)\n+($O115*'fnd base rates'!F$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,6)))\n*$R115","v":2510.0371642160003},{"$f":"(($D115*'fnd base rates'!G$107)\n+($E115*'fnd base rates'!G$108)\n+($F115*'fnd base rates'!G$109)\n+($G115*'fnd base rates'!G$110)\n+($H115*'fnd base rates'!G$111)\n+($I115*'fnd base rates'!G$112)\n+($J115*'fnd base rates'!G$113)\n+($K115*'fnd base rates'!G$114)\n+($M115*'fnd base rates'!G$116)\n+($N115*'fnd base rates'!G$117)\n+($O115*'fnd base rates'!G$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,7)))\n*$R115","v":390.30054769600002},{"$f":"(($D115*'fnd base rates'!H$107)\n+($E115*'fnd base rates'!H$108)\n+($F115*'fnd base rates'!H$109)\n+($G115*'fnd base rates'!H$110)\n+($H115*'fnd base rates'!H$111)\n+($I115*'fnd base rates'!H$112)\n+($J115*'fnd base rates'!H$113)\n+($K115*'fnd base rates'!H$114)\n+($M115*'fnd base rates'!H$116)\n+($N115*'fnd base rates'!H$117)\n+($O115*'fnd base rates'!H$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,8)))","v":1102.21414},{"$f":"(($D115*'fnd base rates'!I$107)\n+($E115*'fnd base rates'!I$108)\n+($F115*'fnd base rates'!I$109)\n+($G115*'fnd base rates'!I$110)\n+($H115*'fnd base rates'!I$111)\n+($I115*'fnd base rates'!I$112)\n+($J115*'fnd base rates'!I$113)\n+($K115*'fnd base rates'!I$114)\n+($M115*'fnd base rates'!I$116)\n+($N115*'fnd base rates'!I$117)\n+($O115*'fnd base rates'!I$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,9)))\n*$R115","v":698.57184000000007},{"$f":"(($D115*'fnd base rates'!J$107)\n+($E115*'fnd base rates'!J$108)\n+($F115*'fnd base rates'!J$109)\n+($G115*'fnd base rates'!J$110)\n+($H115*'fnd base rates'!J$111)\n+($I115*'fnd base rates'!J$112)\n+($J115*'fnd base rates'!J$113)\n+($K115*'fnd base rates'!J$114)\n+($M115*'fnd base rates'!J$116)\n+($N115*'fnd base rates'!J$117)\n+($O115*'fnd base rates'!J$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,10)))\n*$R115","v":444.87308000000002},{"$f":"(($D115*'fnd base rates'!K$107)\n+($E115*'fnd base rates'!K$108)\n+($F115*'fnd base rates'!K$109)\n+($G115*'fnd base rates'!K$110)\n+($H115*'fnd base rates'!K$111)\n+($I115*'fnd base rates'!K$112)\n+($J115*'fnd base rates'!K$113)\n+($K115*'fnd base rates'!K$114)\n+($M115*'fnd base rates'!K$116)\n+($N115*'fnd base rates'!K$117)\n+($O115*'fnd base rates'!K$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,11)))\n*$R115","v":2687.1042886080004},{"$f":"(($D115*'fnd base rates'!L$107)\n+($E115*'fnd base rates'!L$108)\n+($F115*'fnd base rates'!L$109)\n+($G115*'fnd base rates'!L$110)\n+($H115*'fnd base rates'!L$111)\n+($I115*'fnd base rates'!L$112)\n+($J115*'fnd base rates'!L$113)\n+($K115*'fnd base rates'!L$114)\n+($M115*'fnd base rates'!L$116)\n+($N115*'fnd base rates'!L$117)\n+($O115*'fnd base rates'!L$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,12)))","v":2664.2228419999997},{"$f":"(($D115*'fnd base rates'!M$107)\n+($E115*'fnd base rates'!M$108)\n+($F115*'fnd base rates'!M$109)\n+($G115*'fnd base rates'!M$110)\n+($H115*'fnd base rates'!M$111)\n+($I115*'fnd base rates'!M$112)\n+($J115*'fnd base rates'!M$113)\n+($K115*'fnd base rates'!M$114)\n+($M115*'fnd base rates'!M$116)\n+($N115*'fnd base rates'!M$117)\n+($O115*'fnd base rates'!M$118)\n+($P115*VLOOKUP($S115+12,rate_basefnd,13)))","v":0},22402.565896872002,null,420049181,"420","049","181",1,2,22402.565896872002,11201,0,11201,null,null,null,null,null,11316,0,11316,-115,11201,0,11201]
[420,420049199,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D116","v":0},{"$f":"'fnd enro'!E116","v":0},{"$f":"'fnd enro'!F116","v":0},{"$f":"'fnd enro'!G116","v":2},{"$f":"'fnd enro'!H116","v":0},{"$f":"'fnd enro'!I116","v":0},{"$f":"'fnd enro'!J116","v":0},{"$f":"'fnd enro'!K116","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L116","v":0},{"$f":"'fnd enro'!M116+'fnd enro'!N116","v":1},{"$f":"'fnd enro'!O116","v":0},{"$f":"'fnd enro'!P116","v":0},{"$f":"'fnd enro'!Q116","v":2},{"$f":"'fnd enro'!S116","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R116)","v":1},null,{"$f":"(($D116*'fnd base rates'!C$107)\n+($E116*'fnd base rates'!C$108)\n+($F116*'fnd base rates'!C$109)\n+($G116*'fnd base rates'!C$110)\n+($H116*'fnd base rates'!C$111)\n+($I116*'fnd base rates'!C$112)\n+($J116*'fnd base rates'!C$113)\n+($K116*'fnd base rates'!C$114)\n+($M116*'fnd base rates'!C$116)\n+($N116*'fnd base rates'!C$117)\n+($O116*'fnd base rates'!C$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,3)))\n*$R116","v":1334.5724801840001},{"$f":"(($D116*'fnd base rates'!D$107)\n+($E116*'fnd base rates'!D$108)\n+($F116*'fnd base rates'!D$109)\n+($G116*'fnd base rates'!D$110)\n+($H116*'fnd base rates'!D$111)\n+($I116*'fnd base rates'!D$112)\n+($J116*'fnd base rates'!D$113)\n+($K116*'fnd base rates'!D$114)\n+($M116*'fnd base rates'!D$116)\n+($N116*'fnd base rates'!D$117)\n+($O116*'fnd base rates'!D$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,4)))\n*$R116","v":2324.0078400000002},{"$f":"(($D116*'fnd base rates'!E$107)\n+($E116*'fnd base rates'!E$108)\n+($F116*'fnd base rates'!E$109)\n+($G116*'fnd base rates'!E$110)\n+($H116*'fnd base rates'!E$111)\n+($I116*'fnd base rates'!E$112)\n+($J116*'fnd base rates'!E$113)\n+($K116*'fnd base rates'!E$114)\n+($M116*'fnd base rates'!E$116)\n+($N116*'fnd base rates'!E$117)\n+($O116*'fnd base rates'!E$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,5)))\n*$R116","v":14676.895354168002},{"$f":"(($D116*'fnd base rates'!F$107)\n+($E116*'fnd base rates'!F$108)\n+($F116*'fnd base rates'!F$109)\n+($G116*'fnd base rates'!F$110)\n+($H116*'fnd base rates'!F$111)\n+($I116*'fnd base rates'!F$112)\n+($J116*'fnd base rates'!F$113)\n+($K116*'fnd base rates'!F$114)\n+($M116*'fnd base rates'!F$116)\n+($N116*'fnd base rates'!F$117)\n+($O116*'fnd base rates'!F$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,6)))\n*$R116","v":2773.5860442160006},{"$f":"(($D116*'fnd base rates'!G$107)\n+($E116*'fnd base rates'!G$108)\n+($F116*'fnd base rates'!G$109)\n+($G116*'fnd base rates'!G$110)\n+($H116*'fnd base rates'!G$111)\n+($I116*'fnd base rates'!G$112)\n+($J116*'fnd base rates'!G$113)\n+($K116*'fnd base rates'!G$114)\n+($M116*'fnd base rates'!G$116)\n+($N116*'fnd base rates'!G$117)\n+($O116*'fnd base rates'!G$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,7)))\n*$R116","v":636.64218769600006},{"$f":"(($D116*'fnd base rates'!H$107)\n+($E116*'fnd base rates'!H$108)\n+($F116*'fnd base rates'!H$109)\n+($G116*'fnd base rates'!H$110)\n+($H116*'fnd base rates'!H$111)\n+($I116*'fnd base rates'!H$112)\n+($J116*'fnd base rates'!H$113)\n+($K116*'fnd base rates'!H$114)\n+($M116*'fnd base rates'!H$116)\n+($N116*'fnd base rates'!H$117)\n+($O116*'fnd base rates'!H$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,8)))","v":1137.99414},{"$f":"(($D116*'fnd base rates'!I$107)\n+($E116*'fnd base rates'!I$108)\n+($F116*'fnd base rates'!I$109)\n+($G116*'fnd base rates'!I$110)\n+($H116*'fnd base rates'!I$111)\n+($I116*'fnd base rates'!I$112)\n+($J116*'fnd base rates'!I$113)\n+($K116*'fnd base rates'!I$114)\n+($M116*'fnd base rates'!I$116)\n+($N116*'fnd base rates'!I$117)\n+($O116*'fnd base rates'!I$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,9)))\n*$R116","v":826.00292000000013},{"$f":"(($D116*'fnd base rates'!J$107)\n+($E116*'fnd base rates'!J$108)\n+($F116*'fnd base rates'!J$109)\n+($G116*'fnd base rates'!J$110)\n+($H116*'fnd base rates'!J$111)\n+($I116*'fnd base rates'!J$112)\n+($J116*'fnd base rates'!J$113)\n+($K116*'fnd base rates'!J$114)\n+($M116*'fnd base rates'!J$116)\n+($N116*'fnd base rates'!J$117)\n+($O116*'fnd base rates'!J$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,10)))\n*$R116","v":1465.2746000000002},{"$f":"(($D116*'fnd base rates'!K$107)\n+($E116*'fnd base rates'!K$108)\n+($F116*'fnd base rates'!K$109)\n+($G116*'fnd base rates'!K$110)\n+($H116*'fnd base rates'!K$111)\n+($I116*'fnd base rates'!K$112)\n+($J116*'fnd base rates'!K$113)\n+($K116*'fnd base rates'!K$114)\n+($M116*'fnd base rates'!K$116)\n+($N116*'fnd base rates'!K$117)\n+($O116*'fnd base rates'!K$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,11)))\n*$R116","v":2601.4226486080006},{"$f":"(($D116*'fnd base rates'!L$107)\n+($E116*'fnd base rates'!L$108)\n+($F116*'fnd base rates'!L$109)\n+($G116*'fnd base rates'!L$110)\n+($H116*'fnd base rates'!L$111)\n+($I116*'fnd base rates'!L$112)\n+($J116*'fnd base rates'!L$113)\n+($K116*'fnd base rates'!L$114)\n+($M116*'fnd base rates'!L$116)\n+($N116*'fnd base rates'!L$117)\n+($O116*'fnd base rates'!L$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,12)))","v":3410.592842},{"$f":"(($D116*'fnd base rates'!M$107)\n+($E116*'fnd base rates'!M$108)\n+($F116*'fnd base rates'!M$109)\n+($G116*'fnd base rates'!M$110)\n+($H116*'fnd base rates'!M$111)\n+($I116*'fnd base rates'!M$112)\n+($J116*'fnd base rates'!M$113)\n+($K116*'fnd base rates'!M$114)\n+($M116*'fnd base rates'!M$116)\n+($N116*'fnd base rates'!M$117)\n+($O116*'fnd base rates'!M$118)\n+($P116*VLOOKUP($S116+12,rate_basefnd,13)))","v":0},31186.991056872001,null,420049199,"420","049","199",1,2,31186.991056872001,15593,0,15593,null,null,null,null,null,15753,-2,15751,-158,15593,0,15593]
[420,420049243,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D117","v":0},{"$f":"'fnd enro'!E117","v":0},{"$f":"'fnd enro'!F117","v":1},{"$f":"'fnd enro'!G117","v":1},{"$f":"'fnd enro'!H117","v":1},{"$f":"'fnd enro'!I117","v":0},{"$f":"'fnd enro'!J117","v":0},{"$f":"'fnd enro'!K117","v":0.1137},{"$f":"'fnd enro'!L117","v":0},{"$f":"'fnd enro'!M117+'fnd enro'!N117","v":0},{"$f":"'fnd enro'!O117","v":0},{"$f":"'fnd enro'!P117","v":0},{"$f":"'fnd enro'!Q117","v":1},{"$f":"'fnd enro'!S117","v":3},1.1080000000000001,{"$f":"VALUE('fnd enro'!R117)","v":8},null,{"$f":"(($D117*'fnd base rates'!C$107)\n+($E117*'fnd base rates'!C$108)\n+($F117*'fnd base rates'!C$109)\n+($G117*'fnd base rates'!C$110)\n+($H117*'fnd base rates'!C$111)\n+($I117*'fnd base rates'!C$112)\n+($J117*'fnd base rates'!C$113)\n+($K117*'fnd base rates'!C$114)\n+($M117*'fnd base rates'!C$116)\n+($N117*'fnd base rates'!C$117)\n+($O117*'fnd base rates'!C$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,3)))\n*$R117","v":1743.6005402759999},{"$f":"(($D117*'fnd base rates'!D$107)\n+($E117*'fnd base rates'!D$108)\n+($F117*'fnd base rates'!D$109)\n+($G117*'fnd base rates'!D$110)\n+($H117*'fnd base rates'!D$111)\n+($I117*'fnd base rates'!D$112)\n+($J117*'fnd base rates'!D$113)\n+($K117*'fnd base rates'!D$114)\n+($M117*'fnd base rates'!D$116)\n+($N117*'fnd base rates'!D$117)\n+($O117*'fnd base rates'!D$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,4)))\n*$R117","v":2718.8436400000005},{"$f":"(($D117*'fnd base rates'!E$107)\n+($E117*'fnd base rates'!E$108)\n+($F117*'fnd base rates'!E$109)\n+($G117*'fnd base rates'!E$110)\n+($H117*'fnd base rates'!E$111)\n+($I117*'fnd base rates'!E$112)\n+($J117*'fnd base rates'!E$113)\n+($K117*'fnd base rates'!E$114)\n+($M117*'fnd base rates'!E$116)\n+($N117*'fnd base rates'!E$117)\n+($O117*'fnd base rates'!E$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,5)))\n*$R117","v":14825.054591252003},{"$f":"(($D117*'fnd base rates'!F$107)\n+($E117*'fnd base rates'!F$108)\n+($F117*'fnd base rates'!F$109)\n+($G117*'fnd base rates'!F$110)\n+($H117*'fnd base rates'!F$111)\n+($I117*'fnd base rates'!F$112)\n+($J117*'fnd base rates'!F$113)\n+($K117*'fnd base rates'!F$114)\n+($M117*'fnd base rates'!F$116)\n+($N117*'fnd base rates'!F$117)\n+($O117*'fnd base rates'!F$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,6)))\n*$R117","v":3629.4476263239999},{"$f":"(($D117*'fnd base rates'!G$107)\n+($E117*'fnd base rates'!G$108)\n+($F117*'fnd base rates'!G$109)\n+($G117*'fnd base rates'!G$110)\n+($H117*'fnd base rates'!G$111)\n+($I117*'fnd base rates'!G$112)\n+($J117*'fnd base rates'!G$113)\n+($K117*'fnd base rates'!G$114)\n+($M117*'fnd base rates'!G$116)\n+($N117*'fnd base rates'!G$117)\n+($O117*'fnd base rates'!G$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,7)))\n*$R117","v":654.05264154400004},{"$f":"(($D117*'fnd base rates'!H$107)\n+($E117*'fnd base rates'!H$108)\n+($F117*'fnd base rates'!H$109)\n+($G117*'fnd base rates'!H$110)\n+($H117*'fnd base rates'!H$111)\n+($I117*'fnd base rates'!H$112)\n+($J117*'fnd base rates'!H$113)\n+($K117*'fnd base rates'!H$114)\n+($M117*'fnd base rates'!H$116)\n+($N117*'fnd base rates'!H$117)\n+($O117*'fnd base rates'!H$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,8)))","v":1501.88121},{"$f":"(($D117*'fnd base rates'!I$107)\n+($E117*'fnd base rates'!I$108)\n+($F117*'fnd base rates'!I$109)\n+($G117*'fnd base rates'!I$110)\n+($H117*'fnd base rates'!I$111)\n+($I117*'fnd base rates'!I$112)\n+($J117*'fnd base rates'!I$113)\n+($K117*'fnd base rates'!I$114)\n+($M117*'fnd base rates'!I$116)\n+($N117*'fnd base rates'!I$117)\n+($O117*'fnd base rates'!I$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,9)))\n*$R117","v":1015.205},{"$f":"(($D117*'fnd base rates'!J$107)\n+($E117*'fnd base rates'!J$108)\n+($F117*'fnd base rates'!J$109)\n+($G117*'fnd base rates'!J$110)\n+($H117*'fnd base rates'!J$111)\n+($I117*'fnd base rates'!J$112)\n+($J117*'fnd base rates'!J$113)\n+($K117*'fnd base rates'!J$114)\n+($M117*'fnd base rates'!J$116)\n+($N117*'fnd base rates'!J$117)\n+($O117*'fnd base rates'!J$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,10)))\n*$R117","v":1180.98396},{"$f":"(($D117*'fnd base rates'!K$107)\n+($E117*'fnd base rates'!K$108)\n+($F117*'fnd base rates'!K$109)\n+($G117*'fnd base rates'!K$110)\n+($H117*'fnd base rates'!K$111)\n+($I117*'fnd base rates'!K$112)\n+($J117*'fnd base rates'!K$113)\n+($K117*'fnd base rates'!K$114)\n+($M117*'fnd base rates'!K$116)\n+($N117*'fnd base rates'!K$117)\n+($O117*'fnd base rates'!K$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,11)))\n*$R117","v":3529.4692529120007},{"$f":"(($D117*'fnd base rates'!L$107)\n+($E117*'fnd base rates'!L$108)\n+($F117*'fnd base rates'!L$109)\n+($G117*'fnd base rates'!L$110)\n+($H117*'fnd base rates'!L$111)\n+($I117*'fnd base rates'!L$112)\n+($J117*'fnd base rates'!L$113)\n+($K117*'fnd base rates'!L$114)\n+($M117*'fnd base rates'!L$116)\n+($N117*'fnd base rates'!L$117)\n+($O117*'fnd base rates'!L$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,12)))","v":4056.034263},{"$f":"(($D117*'fnd base rates'!M$107)\n+($E117*'fnd base rates'!M$108)\n+($F117*'fnd base rates'!M$109)\n+($G117*'fnd base rates'!M$110)\n+($H117*'fnd base rates'!M$111)\n+($I117*'fnd base rates'!M$112)\n+($J117*'fnd base rates'!M$113)\n+($K117*'fnd base rates'!M$114)\n+($M117*'fnd base rates'!M$116)\n+($N117*'fnd base rates'!M$117)\n+($O117*'fnd base rates'!M$118)\n+($P117*VLOOKUP($S117+12,rate_basefnd,13)))","v":0},34854.572725308004,null,420049243,"420","049","243",1,3,34854.572725308004,11618,0,11618,null,null,null,null,null,11756,23,11779,-161,11618,0,11618]
[420,420049244,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D118","v":0},{"$f":"'fnd enro'!E118","v":0},{"$f":"'fnd enro'!F118","v":0},{"$f":"'fnd enro'!G118","v":3},{"$f":"'fnd enro'!H118","v":1},{"$f":"'fnd enro'!I118","v":0},{"$f":"'fnd enro'!J118","v":0},{"$f":"'fnd enro'!K118","v":0.15160000000000001},{"$f":"'fnd enro'!L118","v":0},{"$f":"'fnd enro'!M118+'fnd enro'!N118","v":0},{"$f":"'fnd enro'!O118","v":0},{"$f":"'fnd enro'!P118","v":0},{"$f":"'fnd enro'!Q118","v":0},{"$f":"'fnd enro'!S118","v":4},1.1080000000000001,{"$f":"VALUE('fnd enro'!R118)","v":9},null,{"$f":"(($D118*'fnd base rates'!C$107)\n+($E118*'fnd base rates'!C$108)\n+($F118*'fnd base rates'!C$109)\n+($G118*'fnd base rates'!C$110)\n+($H118*'fnd base rates'!C$111)\n+($I118*'fnd base rates'!C$112)\n+($J118*'fnd base rates'!C$113)\n+($K118*'fnd base rates'!C$114)\n+($M118*'fnd base rates'!C$116)\n+($N118*'fnd base rates'!C$117)\n+($O118*'fnd base rates'!C$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,3)))\n*$R118","v":2235.0084003680004},{"$f":"(($D118*'fnd base rates'!D$107)\n+($E118*'fnd base rates'!D$108)\n+($F118*'fnd base rates'!D$109)\n+($G118*'fnd base rates'!D$110)\n+($H118*'fnd base rates'!D$111)\n+($I118*'fnd base rates'!D$112)\n+($J118*'fnd base rates'!D$113)\n+($K118*'fnd base rates'!D$114)\n+($M118*'fnd base rates'!D$116)\n+($N118*'fnd base rates'!D$117)\n+($O118*'fnd base rates'!D$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,4)))\n*$R118","v":3199.6824000000006},{"$f":"(($D118*'fnd base rates'!E$107)\n+($E118*'fnd base rates'!E$108)\n+($F118*'fnd base rates'!E$109)\n+($G118*'fnd base rates'!E$110)\n+($H118*'fnd base rates'!E$111)\n+($I118*'fnd base rates'!E$112)\n+($J118*'fnd base rates'!E$113)\n+($K118*'fnd base rates'!E$114)\n+($M118*'fnd base rates'!E$116)\n+($N118*'fnd base rates'!E$117)\n+($O118*'fnd base rates'!E$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,5)))\n*$R118","v":15760.292708336001},{"$f":"(($D118*'fnd base rates'!F$107)\n+($E118*'fnd base rates'!F$108)\n+($F118*'fnd base rates'!F$109)\n+($G118*'fnd base rates'!F$110)\n+($H118*'fnd base rates'!F$111)\n+($I118*'fnd base rates'!F$112)\n+($J118*'fnd base rates'!F$113)\n+($K118*'fnd base rates'!F$114)\n+($M118*'fnd base rates'!F$116)\n+($N118*'fnd base rates'!F$117)\n+($O118*'fnd base rates'!F$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,6)))\n*$R118","v":4927.1131284319999},{"$f":"(($D118*'fnd base rates'!G$107)\n+($E118*'fnd base rates'!G$108)\n+($F118*'fnd base rates'!G$109)\n+($G118*'fnd base rates'!G$110)\n+($H118*'fnd base rates'!G$111)\n+($I118*'fnd base rates'!G$112)\n+($J118*'fnd base rates'!G$113)\n+($K118*'fnd base rates'!G$114)\n+($M118*'fnd base rates'!G$116)\n+($N118*'fnd base rates'!G$117)\n+($O118*'fnd base rates'!G$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,7)))\n*$R118","v":666.55465539200009},{"$f":"(($D118*'fnd base rates'!H$107)\n+($E118*'fnd base rates'!H$108)\n+($F118*'fnd base rates'!H$109)\n+($G118*'fnd base rates'!H$110)\n+($H118*'fnd base rates'!H$111)\n+($I118*'fnd base rates'!H$112)\n+($J118*'fnd base rates'!H$113)\n+($K118*'fnd base rates'!H$114)\n+($M118*'fnd base rates'!H$116)\n+($N118*'fnd base rates'!H$117)\n+($O118*'fnd base rates'!H$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,8)))","v":1974.6282799999999},{"$f":"(($D118*'fnd base rates'!I$107)\n+($E118*'fnd base rates'!I$108)\n+($F118*'fnd base rates'!I$109)\n+($G118*'fnd base rates'!I$110)\n+($H118*'fnd base rates'!I$111)\n+($I118*'fnd base rates'!I$112)\n+($J118*'fnd base rates'!I$113)\n+($K118*'fnd base rates'!I$114)\n+($M118*'fnd base rates'!I$116)\n+($N118*'fnd base rates'!I$117)\n+($O118*'fnd base rates'!I$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,9)))\n*$R118","v":1155.98748},{"$f":"(($D118*'fnd base rates'!J$107)\n+($E118*'fnd base rates'!J$108)\n+($F118*'fnd base rates'!J$109)\n+($G118*'fnd base rates'!J$110)\n+($H118*'fnd base rates'!J$111)\n+($I118*'fnd base rates'!J$112)\n+($J118*'fnd base rates'!J$113)\n+($K118*'fnd base rates'!J$114)\n+($M118*'fnd base rates'!J$116)\n+($N118*'fnd base rates'!J$117)\n+($O118*'fnd base rates'!J$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,10)))\n*$R118","v":737.90584000000001},{"$f":"(($D118*'fnd base rates'!K$107)\n+($E118*'fnd base rates'!K$108)\n+($F118*'fnd base rates'!K$109)\n+($G118*'fnd base rates'!K$110)\n+($H118*'fnd base rates'!K$111)\n+($I118*'fnd base rates'!K$112)\n+($J118*'fnd base rates'!K$113)\n+($K118*'fnd base rates'!K$114)\n+($M118*'fnd base rates'!K$116)\n+($N118*'fnd base rates'!K$117)\n+($O118*'fnd base rates'!K$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,11)))\n*$R118","v":4677.3984572160016},{"$f":"(($D118*'fnd base rates'!L$107)\n+($E118*'fnd base rates'!L$108)\n+($F118*'fnd base rates'!L$109)\n+($G118*'fnd base rates'!L$110)\n+($H118*'fnd base rates'!L$111)\n+($I118*'fnd base rates'!L$112)\n+($J118*'fnd base rates'!L$113)\n+($K118*'fnd base rates'!L$114)\n+($M118*'fnd base rates'!L$116)\n+($N118*'fnd base rates'!L$117)\n+($O118*'fnd base rates'!L$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,12)))","v":4791.2556839999997},{"$f":"(($D118*'fnd base rates'!M$107)\n+($E118*'fnd base rates'!M$108)\n+($F118*'fnd base rates'!M$109)\n+($G118*'fnd base rates'!M$110)\n+($H118*'fnd base rates'!M$111)\n+($I118*'fnd base rates'!M$112)\n+($J118*'fnd base rates'!M$113)\n+($K118*'fnd base rates'!M$114)\n+($M118*'fnd base rates'!M$116)\n+($N118*'fnd base rates'!M$117)\n+($O118*'fnd base rates'!M$118)\n+($P118*VLOOKUP($S118+12,rate_basefnd,13)))","v":0},40125.827033744004,null,420049244,"420","049","244",1,4,40125.827033744004,10031,0,10031,null,null,null,null,null,10125,0,10125,-94,10031,0,10031]
[420,420049248,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D119","v":2},{"$f":"'fnd enro'!E119","v":0},{"$f":"'fnd enro'!F119","v":0},{"$f":"'fnd enro'!G119","v":3},{"$f":"'fnd enro'!H119","v":1},{"$f":"'fnd enro'!I119","v":0},{"$f":"'fnd enro'!J119","v":0},{"$f":"'fnd enro'!K119","v":0.15160000000000001},{"$f":"'fnd enro'!L119","v":0},{"$f":"'fnd enro'!M119+'fnd enro'!N119","v":0},{"$f":"'fnd enro'!O119","v":0},{"$f":"'fnd enro'!P119","v":0},{"$f":"'fnd enro'!Q119","v":1},{"$f":"'fnd enro'!S119","v":5},1.1080000000000001,{"$f":"VALUE('fnd enro'!R119)","v":10},null,{"$f":"(($D119*'fnd base rates'!C$107)\n+($E119*'fnd base rates'!C$108)\n+($F119*'fnd base rates'!C$109)\n+($G119*'fnd base rates'!C$110)\n+($H119*'fnd base rates'!C$111)\n+($I119*'fnd base rates'!C$112)\n+($J119*'fnd base rates'!C$113)\n+($K119*'fnd base rates'!C$114)\n+($M119*'fnd base rates'!C$116)\n+($N119*'fnd base rates'!C$117)\n+($O119*'fnd base rates'!C$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,3)))\n*$R119","v":2748.3226403680005},{"$f":"(($D119*'fnd base rates'!D$107)\n+($E119*'fnd base rates'!D$108)\n+($F119*'fnd base rates'!D$109)\n+($G119*'fnd base rates'!D$110)\n+($H119*'fnd base rates'!D$111)\n+($I119*'fnd base rates'!D$112)\n+($J119*'fnd base rates'!D$113)\n+($K119*'fnd base rates'!D$114)\n+($M119*'fnd base rates'!D$116)\n+($N119*'fnd base rates'!D$117)\n+($O119*'fnd base rates'!D$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,4)))\n*$R119","v":4333.166400000001},{"$f":"(($D119*'fnd base rates'!E$107)\n+($E119*'fnd base rates'!E$108)\n+($F119*'fnd base rates'!E$109)\n+($G119*'fnd base rates'!E$110)\n+($H119*'fnd base rates'!E$111)\n+($I119*'fnd base rates'!E$112)\n+($J119*'fnd base rates'!E$113)\n+($K119*'fnd base rates'!E$114)\n+($M119*'fnd base rates'!E$116)\n+($N119*'fnd base rates'!E$117)\n+($O119*'fnd base rates'!E$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,5)))\n*$R119","v":22684.539268336001},{"$f":"(($D119*'fnd base rates'!F$107)\n+($E119*'fnd base rates'!F$108)\n+($F119*'fnd base rates'!F$109)\n+($G119*'fnd base rates'!F$110)\n+($H119*'fnd base rates'!F$111)\n+($I119*'fnd base rates'!F$112)\n+($J119*'fnd base rates'!F$113)\n+($K119*'fnd base rates'!F$114)\n+($M119*'fnd base rates'!F$116)\n+($N119*'fnd base rates'!F$117)\n+($O119*'fnd base rates'!F$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,6)))\n*$R119","v":5867.8051284319999},{"$f":"(($D119*'fnd base rates'!G$107)\n+($E119*'fnd base rates'!G$108)\n+($F119*'fnd base rates'!G$109)\n+($G119*'fnd base rates'!G$110)\n+($H119*'fnd base rates'!G$111)\n+($I119*'fnd base rates'!G$112)\n+($J119*'fnd base rates'!G$113)\n+($K119*'fnd base rates'!G$114)\n+($M119*'fnd base rates'!G$116)\n+($N119*'fnd base rates'!G$117)\n+($O119*'fnd base rates'!G$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,7)))\n*$R119","v":969.5926553920001},{"$f":"(($D119*'fnd base rates'!H$107)\n+($E119*'fnd base rates'!H$108)\n+($F119*'fnd base rates'!H$109)\n+($G119*'fnd base rates'!H$110)\n+($H119*'fnd base rates'!H$111)\n+($I119*'fnd base rates'!H$112)\n+($J119*'fnd base rates'!H$113)\n+($K119*'fnd base rates'!H$114)\n+($M119*'fnd base rates'!H$116)\n+($N119*'fnd base rates'!H$117)\n+($O119*'fnd base rates'!H$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,8)))","v":2475.6082799999999},{"$f":"(($D119*'fnd base rates'!I$107)\n+($E119*'fnd base rates'!I$108)\n+($F119*'fnd base rates'!I$109)\n+($G119*'fnd base rates'!I$110)\n+($H119*'fnd base rates'!I$111)\n+($I119*'fnd base rates'!I$112)\n+($J119*'fnd base rates'!I$113)\n+($K119*'fnd base rates'!I$114)\n+($M119*'fnd base rates'!I$116)\n+($N119*'fnd base rates'!I$117)\n+($O119*'fnd base rates'!I$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,9)))\n*$R119","v":1554.7234400000002},{"$f":"(($D119*'fnd base rates'!J$107)\n+($E119*'fnd base rates'!J$108)\n+($F119*'fnd base rates'!J$109)\n+($G119*'fnd base rates'!J$110)\n+($H119*'fnd base rates'!J$111)\n+($I119*'fnd base rates'!J$112)\n+($J119*'fnd base rates'!J$113)\n+($K119*'fnd base rates'!J$114)\n+($M119*'fnd base rates'!J$116)\n+($N119*'fnd base rates'!J$117)\n+($O119*'fnd base rates'!J$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,10)))\n*$R119","v":1529.2172800000001},{"$f":"(($D119*'fnd base rates'!K$107)\n+($E119*'fnd base rates'!K$108)\n+($F119*'fnd base rates'!K$109)\n+($G119*'fnd base rates'!K$110)\n+($H119*'fnd base rates'!K$111)\n+($I119*'fnd base rates'!K$112)\n+($J119*'fnd base rates'!K$113)\n+($K119*'fnd base rates'!K$114)\n+($M119*'fnd base rates'!K$116)\n+($N119*'fnd base rates'!K$117)\n+($O119*'fnd base rates'!K$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,11)))\n*$R119","v":5695.9385372160004},{"$f":"(($D119*'fnd base rates'!L$107)\n+($E119*'fnd base rates'!L$108)\n+($F119*'fnd base rates'!L$109)\n+($G119*'fnd base rates'!L$110)\n+($H119*'fnd base rates'!L$111)\n+($I119*'fnd base rates'!L$112)\n+($J119*'fnd base rates'!L$113)\n+($K119*'fnd base rates'!L$114)\n+($M119*'fnd base rates'!L$116)\n+($N119*'fnd base rates'!L$117)\n+($O119*'fnd base rates'!L$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,12)))","v":6326.1056839999992},{"$f":"(($D119*'fnd base rates'!M$107)\n+($E119*'fnd base rates'!M$108)\n+($F119*'fnd base rates'!M$109)\n+($G119*'fnd base rates'!M$110)\n+($H119*'fnd base rates'!M$111)\n+($I119*'fnd base rates'!M$112)\n+($J119*'fnd base rates'!M$113)\n+($K119*'fnd base rates'!M$114)\n+($M119*'fnd base rates'!M$116)\n+($N119*'fnd base rates'!M$117)\n+($O119*'fnd base rates'!M$118)\n+($P119*VLOOKUP($S119+12,rate_basefnd,13)))","v":0},54185.019313744007,null,420049248,"420","049","248",1,5,54185.019313744007,10837,0,10837,null,null,null,null,null,10938,22,10960,-123,10837,0,10837]
[420,420049258,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D120","v":0},{"$f":"'fnd enro'!E120","v":0},{"$f":"'fnd enro'!F120","v":0},{"$f":"'fnd enro'!G120","v":1},{"$f":"'fnd enro'!H120","v":0},{"$f":"'fnd enro'!I120","v":0},{"$f":"'fnd enro'!J120","v":0},{"$f":"'fnd enro'!K120","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L120","v":0},{"$f":"'fnd enro'!M120+'fnd enro'!N120","v":0},{"$f":"'fnd enro'!O120","v":0},{"$f":"'fnd enro'!P120","v":0},{"$f":"'fnd enro'!Q120","v":0},{"$f":"'fnd enro'!S120","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R120)","v":10},null,{"$f":"(($D120*'fnd base rates'!C$107)\n+($E120*'fnd base rates'!C$108)\n+($F120*'fnd base rates'!C$109)\n+($G120*'fnd base rates'!C$110)\n+($H120*'fnd base rates'!C$111)\n+($I120*'fnd base rates'!C$112)\n+($J120*'fnd base rates'!C$113)\n+($K120*'fnd base rates'!C$114)\n+($M120*'fnd base rates'!C$116)\n+($N120*'fnd base rates'!C$117)\n+($O120*'fnd base rates'!C$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,3)))\n*$R120","v":558.75210009200009},{"$f":"(($D120*'fnd base rates'!D$107)\n+($E120*'fnd base rates'!D$108)\n+($F120*'fnd base rates'!D$109)\n+($G120*'fnd base rates'!D$110)\n+($H120*'fnd base rates'!D$111)\n+($I120*'fnd base rates'!D$112)\n+($J120*'fnd base rates'!D$113)\n+($K120*'fnd base rates'!D$114)\n+($M120*'fnd base rates'!D$116)\n+($N120*'fnd base rates'!D$117)\n+($O120*'fnd base rates'!D$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,4)))\n*$R120","v":799.92060000000015},{"$f":"(($D120*'fnd base rates'!E$107)\n+($E120*'fnd base rates'!E$108)\n+($F120*'fnd base rates'!E$109)\n+($G120*'fnd base rates'!E$110)\n+($H120*'fnd base rates'!E$111)\n+($I120*'fnd base rates'!E$112)\n+($J120*'fnd base rates'!E$113)\n+($K120*'fnd base rates'!E$114)\n+($M120*'fnd base rates'!E$116)\n+($N120*'fnd base rates'!E$117)\n+($O120*'fnd base rates'!E$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,5)))\n*$R120","v":4050.1031170840001},{"$f":"(($D120*'fnd base rates'!F$107)\n+($E120*'fnd base rates'!F$108)\n+($F120*'fnd base rates'!F$109)\n+($G120*'fnd base rates'!F$110)\n+($H120*'fnd base rates'!F$111)\n+($I120*'fnd base rates'!F$112)\n+($J120*'fnd base rates'!F$113)\n+($K120*'fnd base rates'!F$114)\n+($M120*'fnd base rates'!F$116)\n+($N120*'fnd base rates'!F$117)\n+($O120*'fnd base rates'!F$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,6)))\n*$R120","v":1297.6655021080001},{"$f":"(($D120*'fnd base rates'!G$107)\n+($E120*'fnd base rates'!G$108)\n+($F120*'fnd base rates'!G$109)\n+($G120*'fnd base rates'!G$110)\n+($H120*'fnd base rates'!G$111)\n+($I120*'fnd base rates'!G$112)\n+($J120*'fnd base rates'!G$113)\n+($K120*'fnd base rates'!G$114)\n+($M120*'fnd base rates'!G$116)\n+($N120*'fnd base rates'!G$117)\n+($O120*'fnd base rates'!G$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,7)))\n*$R120","v":163.58889384800003},{"$f":"(($D120*'fnd base rates'!H$107)\n+($E120*'fnd base rates'!H$108)\n+($F120*'fnd base rates'!H$109)\n+($G120*'fnd base rates'!H$110)\n+($H120*'fnd base rates'!H$111)\n+($I120*'fnd base rates'!H$112)\n+($J120*'fnd base rates'!H$113)\n+($K120*'fnd base rates'!H$114)\n+($M120*'fnd base rates'!H$116)\n+($N120*'fnd base rates'!H$117)\n+($O120*'fnd base rates'!H$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D120*'fnd base rates'!I$107)\n+($E120*'fnd base rates'!I$108)\n+($F120*'fnd base rates'!I$109)\n+($G120*'fnd base rates'!I$110)\n+($H120*'fnd base rates'!I$111)\n+($I120*'fnd base rates'!I$112)\n+($J120*'fnd base rates'!I$113)\n+($K120*'fnd base rates'!I$114)\n+($M120*'fnd base rates'!I$116)\n+($N120*'fnd base rates'!I$117)\n+($O120*'fnd base rates'!I$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,9)))\n*$R120","v":266.90611999999999},{"$f":"(($D120*'fnd base rates'!J$107)\n+($E120*'fnd base rates'!J$108)\n+($F120*'fnd base rates'!J$109)\n+($G120*'fnd base rates'!J$110)\n+($H120*'fnd base rates'!J$111)\n+($I120*'fnd base rates'!J$112)\n+($J120*'fnd base rates'!J$113)\n+($K120*'fnd base rates'!J$114)\n+($M120*'fnd base rates'!J$116)\n+($N120*'fnd base rates'!J$117)\n+($O120*'fnd base rates'!J$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,10)))\n*$R120","v":159.25283999999999},{"$f":"(($D120*'fnd base rates'!K$107)\n+($E120*'fnd base rates'!K$108)\n+($F120*'fnd base rates'!K$109)\n+($G120*'fnd base rates'!K$110)\n+($H120*'fnd base rates'!K$111)\n+($I120*'fnd base rates'!K$112)\n+($J120*'fnd base rates'!K$113)\n+($K120*'fnd base rates'!K$114)\n+($M120*'fnd base rates'!K$116)\n+($N120*'fnd base rates'!K$117)\n+($O120*'fnd base rates'!K$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,11)))\n*$R120","v":1147.9292043040002},{"$f":"(($D120*'fnd base rates'!L$107)\n+($E120*'fnd base rates'!L$108)\n+($F120*'fnd base rates'!L$109)\n+($G120*'fnd base rates'!L$110)\n+($H120*'fnd base rates'!L$111)\n+($I120*'fnd base rates'!L$112)\n+($J120*'fnd base rates'!L$113)\n+($K120*'fnd base rates'!L$114)\n+($M120*'fnd base rates'!L$116)\n+($N120*'fnd base rates'!L$117)\n+($O120*'fnd base rates'!L$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D120*'fnd base rates'!M$107)\n+($E120*'fnd base rates'!M$108)\n+($F120*'fnd base rates'!M$109)\n+($G120*'fnd base rates'!M$110)\n+($H120*'fnd base rates'!M$111)\n+($I120*'fnd base rates'!M$112)\n+($J120*'fnd base rates'!M$113)\n+($K120*'fnd base rates'!M$114)\n+($M120*'fnd base rates'!M$116)\n+($N120*'fnd base rates'!M$117)\n+($O120*'fnd base rates'!M$118)\n+($P120*VLOOKUP($S120+12,rate_basefnd,13)))","v":0},10127.686868436002,null,420049258,"420","049","258",1,1,10127.686868436002,10128,0,10128,null,null,null,null,null,15381,82,15463,-5335,10128,0,10128]
[420,420049262,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D121","v":0},{"$f":"'fnd enro'!E121","v":0},{"$f":"'fnd enro'!F121","v":1},{"$f":"'fnd enro'!G121","v":0},{"$f":"'fnd enro'!H121","v":0},{"$f":"'fnd enro'!I121","v":0},{"$f":"'fnd enro'!J121","v":0},{"$f":"'fnd enro'!K121","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L121","v":0},{"$f":"'fnd enro'!M121+'fnd enro'!N121","v":0},{"$f":"'fnd enro'!O121","v":0},{"$f":"'fnd enro'!P121","v":0},{"$f":"'fnd enro'!Q121","v":1},{"$f":"'fnd enro'!S121","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R121)","v":8},null,{"$f":"(($D121*'fnd base rates'!C$107)\n+($E121*'fnd base rates'!C$108)\n+($F121*'fnd base rates'!C$109)\n+($G121*'fnd base rates'!C$110)\n+($H121*'fnd base rates'!C$111)\n+($I121*'fnd base rates'!C$112)\n+($J121*'fnd base rates'!C$113)\n+($K121*'fnd base rates'!C$114)\n+($M121*'fnd base rates'!C$116)\n+($N121*'fnd base rates'!C$117)\n+($O121*'fnd base rates'!C$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,3)))\n*$R121","v":626.09634009199999},{"$f":"(($D121*'fnd base rates'!D$107)\n+($E121*'fnd base rates'!D$108)\n+($F121*'fnd base rates'!D$109)\n+($G121*'fnd base rates'!D$110)\n+($H121*'fnd base rates'!D$111)\n+($I121*'fnd base rates'!D$112)\n+($J121*'fnd base rates'!D$113)\n+($K121*'fnd base rates'!D$114)\n+($M121*'fnd base rates'!D$116)\n+($N121*'fnd base rates'!D$117)\n+($O121*'fnd base rates'!D$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,4)))\n*$R121","v":1119.0024400000002},{"$f":"(($D121*'fnd base rates'!E$107)\n+($E121*'fnd base rates'!E$108)\n+($F121*'fnd base rates'!E$109)\n+($G121*'fnd base rates'!E$110)\n+($H121*'fnd base rates'!E$111)\n+($I121*'fnd base rates'!E$112)\n+($J121*'fnd base rates'!E$113)\n+($K121*'fnd base rates'!E$114)\n+($M121*'fnd base rates'!E$116)\n+($N121*'fnd base rates'!E$117)\n+($O121*'fnd base rates'!E$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,5)))\n*$R121","v":7164.9681170840013},{"$f":"(($D121*'fnd base rates'!F$107)\n+($E121*'fnd base rates'!F$108)\n+($F121*'fnd base rates'!F$109)\n+($G121*'fnd base rates'!F$110)\n+($H121*'fnd base rates'!F$111)\n+($I121*'fnd base rates'!F$112)\n+($J121*'fnd base rates'!F$113)\n+($K121*'fnd base rates'!F$114)\n+($M121*'fnd base rates'!F$116)\n+($N121*'fnd base rates'!F$117)\n+($O121*'fnd base rates'!F$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,6)))\n*$R121","v":1297.6655021080001},{"$f":"(($D121*'fnd base rates'!G$107)\n+($E121*'fnd base rates'!G$108)\n+($F121*'fnd base rates'!G$109)\n+($G121*'fnd base rates'!G$110)\n+($H121*'fnd base rates'!G$111)\n+($I121*'fnd base rates'!G$112)\n+($J121*'fnd base rates'!G$113)\n+($K121*'fnd base rates'!G$114)\n+($M121*'fnd base rates'!G$116)\n+($N121*'fnd base rates'!G$117)\n+($O121*'fnd base rates'!G$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,7)))\n*$R121","v":314.67577384800001},{"$f":"(($D121*'fnd base rates'!H$107)\n+($E121*'fnd base rates'!H$108)\n+($F121*'fnd base rates'!H$109)\n+($G121*'fnd base rates'!H$110)\n+($H121*'fnd base rates'!H$111)\n+($I121*'fnd base rates'!H$112)\n+($J121*'fnd base rates'!H$113)\n+($K121*'fnd base rates'!H$114)\n+($M121*'fnd base rates'!H$116)\n+($N121*'fnd base rates'!H$117)\n+($O121*'fnd base rates'!H$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,8)))","v":514.56706999999994},{"$f":"(($D121*'fnd base rates'!I$107)\n+($E121*'fnd base rates'!I$108)\n+($F121*'fnd base rates'!I$109)\n+($G121*'fnd base rates'!I$110)\n+($H121*'fnd base rates'!I$111)\n+($I121*'fnd base rates'!I$112)\n+($J121*'fnd base rates'!I$113)\n+($K121*'fnd base rates'!I$114)\n+($M121*'fnd base rates'!I$116)\n+($N121*'fnd base rates'!I$117)\n+($O121*'fnd base rates'!I$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,9)))\n*$R121","v":393.02976000000001},{"$f":"(($D121*'fnd base rates'!J$107)\n+($E121*'fnd base rates'!J$108)\n+($F121*'fnd base rates'!J$109)\n+($G121*'fnd base rates'!J$110)\n+($H121*'fnd base rates'!J$111)\n+($I121*'fnd base rates'!J$112)\n+($J121*'fnd base rates'!J$113)\n+($K121*'fnd base rates'!J$114)\n+($M121*'fnd base rates'!J$116)\n+($N121*'fnd base rates'!J$117)\n+($O121*'fnd base rates'!J$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,10)))\n*$R121","v":761.58380000000011},{"$f":"(($D121*'fnd base rates'!K$107)\n+($E121*'fnd base rates'!K$108)\n+($F121*'fnd base rates'!K$109)\n+($G121*'fnd base rates'!K$110)\n+($H121*'fnd base rates'!K$111)\n+($I121*'fnd base rates'!K$112)\n+($J121*'fnd base rates'!K$113)\n+($K121*'fnd base rates'!K$114)\n+($M121*'fnd base rates'!K$116)\n+($N121*'fnd base rates'!K$117)\n+($O121*'fnd base rates'!K$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,11)))\n*$R121","v":1147.9292043040002},{"$f":"(($D121*'fnd base rates'!L$107)\n+($E121*'fnd base rates'!L$108)\n+($F121*'fnd base rates'!L$109)\n+($G121*'fnd base rates'!L$110)\n+($H121*'fnd base rates'!L$111)\n+($I121*'fnd base rates'!L$112)\n+($J121*'fnd base rates'!L$113)\n+($K121*'fnd base rates'!L$114)\n+($M121*'fnd base rates'!L$116)\n+($N121*'fnd base rates'!L$117)\n+($O121*'fnd base rates'!L$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,12)))","v":1644.6014210000001},{"$f":"(($D121*'fnd base rates'!M$107)\n+($E121*'fnd base rates'!M$108)\n+($F121*'fnd base rates'!M$109)\n+($G121*'fnd base rates'!M$110)\n+($H121*'fnd base rates'!M$111)\n+($I121*'fnd base rates'!M$112)\n+($J121*'fnd base rates'!M$113)\n+($K121*'fnd base rates'!M$114)\n+($M121*'fnd base rates'!M$116)\n+($N121*'fnd base rates'!M$117)\n+($O121*'fnd base rates'!M$118)\n+($P121*VLOOKUP($S121+12,rate_basefnd,13)))","v":0},14984.119428436001,null,420049262,"420","049","262",1,1,14984.119428436001,14984,0,14984,null,null,null,null,null,14979,39,15018,-34,14984,0,14984]
[420,420049295,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D122","v":0},{"$f":"'fnd enro'!E122","v":0},{"$f":"'fnd enro'!F122","v":0},{"$f":"'fnd enro'!G122","v":1},{"$f":"'fnd enro'!H122","v":0},{"$f":"'fnd enro'!I122","v":0},{"$f":"'fnd enro'!J122","v":0},{"$f":"'fnd enro'!K122","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L122","v":0},{"$f":"'fnd enro'!M122+'fnd enro'!N122","v":0},{"$f":"'fnd enro'!O122","v":0},{"$f":"'fnd enro'!P122","v":0},{"$f":"'fnd enro'!Q122","v":1},{"$f":"'fnd enro'!S122","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R122)","v":3},null,{"$f":"(($D122*'fnd base rates'!C$107)\n+($E122*'fnd base rates'!C$108)\n+($F122*'fnd base rates'!C$109)\n+($G122*'fnd base rates'!C$110)\n+($H122*'fnd base rates'!C$111)\n+($I122*'fnd base rates'!C$112)\n+($J122*'fnd base rates'!C$113)\n+($K122*'fnd base rates'!C$114)\n+($M122*'fnd base rates'!C$116)\n+($N122*'fnd base rates'!C$117)\n+($O122*'fnd base rates'!C$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,3)))\n*$R122","v":617.63122009200004},{"$f":"(($D122*'fnd base rates'!D$107)\n+($E122*'fnd base rates'!D$108)\n+($F122*'fnd base rates'!D$109)\n+($G122*'fnd base rates'!D$110)\n+($H122*'fnd base rates'!D$111)\n+($I122*'fnd base rates'!D$112)\n+($J122*'fnd base rates'!D$113)\n+($K122*'fnd base rates'!D$114)\n+($M122*'fnd base rates'!D$116)\n+($N122*'fnd base rates'!D$117)\n+($O122*'fnd base rates'!D$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,4)))\n*$R122","v":1078.8928400000002},{"$f":"(($D122*'fnd base rates'!E$107)\n+($E122*'fnd base rates'!E$108)\n+($F122*'fnd base rates'!E$109)\n+($G122*'fnd base rates'!E$110)\n+($H122*'fnd base rates'!E$111)\n+($I122*'fnd base rates'!E$112)\n+($J122*'fnd base rates'!E$113)\n+($K122*'fnd base rates'!E$114)\n+($M122*'fnd base rates'!E$116)\n+($N122*'fnd base rates'!E$117)\n+($O122*'fnd base rates'!E$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,5)))\n*$R122","v":6773.4895570839999},{"$f":"(($D122*'fnd base rates'!F$107)\n+($E122*'fnd base rates'!F$108)\n+($F122*'fnd base rates'!F$109)\n+($G122*'fnd base rates'!F$110)\n+($H122*'fnd base rates'!F$111)\n+($I122*'fnd base rates'!F$112)\n+($J122*'fnd base rates'!F$113)\n+($K122*'fnd base rates'!F$114)\n+($M122*'fnd base rates'!F$116)\n+($N122*'fnd base rates'!F$117)\n+($O122*'fnd base rates'!F$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,6)))\n*$R122","v":1297.6655021080001},{"$f":"(($D122*'fnd base rates'!G$107)\n+($E122*'fnd base rates'!G$108)\n+($F122*'fnd base rates'!G$109)\n+($G122*'fnd base rates'!G$110)\n+($H122*'fnd base rates'!G$111)\n+($I122*'fnd base rates'!G$112)\n+($J122*'fnd base rates'!G$113)\n+($K122*'fnd base rates'!G$114)\n+($M122*'fnd base rates'!G$116)\n+($N122*'fnd base rates'!G$117)\n+($O122*'fnd base rates'!G$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,7)))\n*$R122","v":295.71789384800007},{"$f":"(($D122*'fnd base rates'!H$107)\n+($E122*'fnd base rates'!H$108)\n+($F122*'fnd base rates'!H$109)\n+($G122*'fnd base rates'!H$110)\n+($H122*'fnd base rates'!H$111)\n+($I122*'fnd base rates'!H$112)\n+($J122*'fnd base rates'!H$113)\n+($K122*'fnd base rates'!H$114)\n+($M122*'fnd base rates'!H$116)\n+($N122*'fnd base rates'!H$117)\n+($O122*'fnd base rates'!H$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,8)))","v":511.93706999999995},{"$f":"(($D122*'fnd base rates'!I$107)\n+($E122*'fnd base rates'!I$108)\n+($F122*'fnd base rates'!I$109)\n+($G122*'fnd base rates'!I$110)\n+($H122*'fnd base rates'!I$111)\n+($I122*'fnd base rates'!I$112)\n+($J122*'fnd base rates'!I$113)\n+($K122*'fnd base rates'!I$114)\n+($M122*'fnd base rates'!I$116)\n+($N122*'fnd base rates'!I$117)\n+($O122*'fnd base rates'!I$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,9)))\n*$R122","v":377.18536},{"$f":"(($D122*'fnd base rates'!J$107)\n+($E122*'fnd base rates'!J$108)\n+($F122*'fnd base rates'!J$109)\n+($G122*'fnd base rates'!J$110)\n+($H122*'fnd base rates'!J$111)\n+($I122*'fnd base rates'!J$112)\n+($J122*'fnd base rates'!J$113)\n+($K122*'fnd base rates'!J$114)\n+($M122*'fnd base rates'!J$116)\n+($N122*'fnd base rates'!J$117)\n+($O122*'fnd base rates'!J$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,10)))\n*$R122","v":732.28827999999999},{"$f":"(($D122*'fnd base rates'!K$107)\n+($E122*'fnd base rates'!K$108)\n+($F122*'fnd base rates'!K$109)\n+($G122*'fnd base rates'!K$110)\n+($H122*'fnd base rates'!K$111)\n+($I122*'fnd base rates'!K$112)\n+($J122*'fnd base rates'!K$113)\n+($K122*'fnd base rates'!K$114)\n+($M122*'fnd base rates'!K$116)\n+($N122*'fnd base rates'!K$117)\n+($O122*'fnd base rates'!K$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,11)))\n*$R122","v":1147.9292043040002},{"$f":"(($D122*'fnd base rates'!L$107)\n+($E122*'fnd base rates'!L$108)\n+($F122*'fnd base rates'!L$109)\n+($G122*'fnd base rates'!L$110)\n+($H122*'fnd base rates'!L$111)\n+($I122*'fnd base rates'!L$112)\n+($J122*'fnd base rates'!L$113)\n+($K122*'fnd base rates'!L$114)\n+($M122*'fnd base rates'!L$116)\n+($N122*'fnd base rates'!L$117)\n+($O122*'fnd base rates'!L$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,12)))","v":1587.5014209999999},{"$f":"(($D122*'fnd base rates'!M$107)\n+($E122*'fnd base rates'!M$108)\n+($F122*'fnd base rates'!M$109)\n+($G122*'fnd base rates'!M$110)\n+($H122*'fnd base rates'!M$111)\n+($I122*'fnd base rates'!M$112)\n+($J122*'fnd base rates'!M$113)\n+($K122*'fnd base rates'!M$114)\n+($M122*'fnd base rates'!M$116)\n+($N122*'fnd base rates'!M$117)\n+($O122*'fnd base rates'!M$118)\n+($P122*VLOOKUP($S122+12,rate_basefnd,13)))","v":0},14420.238348436,null,420049295,"420","049","295",1,1,14420.238348436,14420,0,14420,null,null,null,null,null,14563,10,14573,-153,14420,0,14420]
[420,420049314,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D123","v":0},{"$f":"'fnd enro'!E123","v":0},{"$f":"'fnd enro'!F123","v":0},{"$f":"'fnd enro'!G123","v":1},{"$f":"'fnd enro'!H123","v":0},{"$f":"'fnd enro'!I123","v":0},{"$f":"'fnd enro'!J123","v":0},{"$f":"'fnd enro'!K123","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L123","v":0},{"$f":"'fnd enro'!M123+'fnd enro'!N123","v":0},{"$f":"'fnd enro'!O123","v":0},{"$f":"'fnd enro'!P123","v":0},{"$f":"'fnd enro'!Q123","v":1},{"$f":"'fnd enro'!S123","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R123)","v":7},null,{"$f":"(($D123*'fnd base rates'!C$107)\n+($E123*'fnd base rates'!C$108)\n+($F123*'fnd base rates'!C$109)\n+($G123*'fnd base rates'!C$110)\n+($H123*'fnd base rates'!C$111)\n+($I123*'fnd base rates'!C$112)\n+($J123*'fnd base rates'!C$113)\n+($K123*'fnd base rates'!C$114)\n+($M123*'fnd base rates'!C$116)\n+($N123*'fnd base rates'!C$117)\n+($O123*'fnd base rates'!C$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,3)))\n*$R123","v":624.5673000920001},{"$f":"(($D123*'fnd base rates'!D$107)\n+($E123*'fnd base rates'!D$108)\n+($F123*'fnd base rates'!D$109)\n+($G123*'fnd base rates'!D$110)\n+($H123*'fnd base rates'!D$111)\n+($I123*'fnd base rates'!D$112)\n+($J123*'fnd base rates'!D$113)\n+($K123*'fnd base rates'!D$114)\n+($M123*'fnd base rates'!D$116)\n+($N123*'fnd base rates'!D$117)\n+($O123*'fnd base rates'!D$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,4)))\n*$R123","v":1111.7450400000002},{"$f":"(($D123*'fnd base rates'!E$107)\n+($E123*'fnd base rates'!E$108)\n+($F123*'fnd base rates'!E$109)\n+($G123*'fnd base rates'!E$110)\n+($H123*'fnd base rates'!E$111)\n+($I123*'fnd base rates'!E$112)\n+($J123*'fnd base rates'!E$113)\n+($K123*'fnd base rates'!E$114)\n+($M123*'fnd base rates'!E$116)\n+($N123*'fnd base rates'!E$117)\n+($O123*'fnd base rates'!E$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,5)))\n*$R123","v":7094.144757084001},{"$f":"(($D123*'fnd base rates'!F$107)\n+($E123*'fnd base rates'!F$108)\n+($F123*'fnd base rates'!F$109)\n+($G123*'fnd base rates'!F$110)\n+($H123*'fnd base rates'!F$111)\n+($I123*'fnd base rates'!F$112)\n+($J123*'fnd base rates'!F$113)\n+($K123*'fnd base rates'!F$114)\n+($M123*'fnd base rates'!F$116)\n+($N123*'fnd base rates'!F$117)\n+($O123*'fnd base rates'!F$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,6)))\n*$R123","v":1297.6655021080001},{"$f":"(($D123*'fnd base rates'!G$107)\n+($E123*'fnd base rates'!G$108)\n+($F123*'fnd base rates'!G$109)\n+($G123*'fnd base rates'!G$110)\n+($H123*'fnd base rates'!G$111)\n+($I123*'fnd base rates'!G$112)\n+($J123*'fnd base rates'!G$113)\n+($K123*'fnd base rates'!G$114)\n+($M123*'fnd base rates'!G$116)\n+($N123*'fnd base rates'!G$117)\n+($O123*'fnd base rates'!G$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,7)))\n*$R123","v":311.27421384800004},{"$f":"(($D123*'fnd base rates'!H$107)\n+($E123*'fnd base rates'!H$108)\n+($F123*'fnd base rates'!H$109)\n+($G123*'fnd base rates'!H$110)\n+($H123*'fnd base rates'!H$111)\n+($I123*'fnd base rates'!H$112)\n+($J123*'fnd base rates'!H$113)\n+($K123*'fnd base rates'!H$114)\n+($M123*'fnd base rates'!H$116)\n+($N123*'fnd base rates'!H$117)\n+($O123*'fnd base rates'!H$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,8)))","v":514.08706999999993},{"$f":"(($D123*'fnd base rates'!I$107)\n+($E123*'fnd base rates'!I$108)\n+($F123*'fnd base rates'!I$109)\n+($G123*'fnd base rates'!I$110)\n+($H123*'fnd base rates'!I$111)\n+($I123*'fnd base rates'!I$112)\n+($J123*'fnd base rates'!I$113)\n+($K123*'fnd base rates'!I$114)\n+($M123*'fnd base rates'!I$116)\n+($N123*'fnd base rates'!I$117)\n+($O123*'fnd base rates'!I$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,9)))\n*$R123","v":390.17112000000003},{"$f":"(($D123*'fnd base rates'!J$107)\n+($E123*'fnd base rates'!J$108)\n+($F123*'fnd base rates'!J$109)\n+($G123*'fnd base rates'!J$110)\n+($H123*'fnd base rates'!J$111)\n+($I123*'fnd base rates'!J$112)\n+($J123*'fnd base rates'!J$113)\n+($K123*'fnd base rates'!J$114)\n+($M123*'fnd base rates'!J$116)\n+($N123*'fnd base rates'!J$117)\n+($O123*'fnd base rates'!J$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,10)))\n*$R123","v":799.76548000000014},{"$f":"(($D123*'fnd base rates'!K$107)\n+($E123*'fnd base rates'!K$108)\n+($F123*'fnd base rates'!K$109)\n+($G123*'fnd base rates'!K$110)\n+($H123*'fnd base rates'!K$111)\n+($I123*'fnd base rates'!K$112)\n+($J123*'fnd base rates'!K$113)\n+($K123*'fnd base rates'!K$114)\n+($M123*'fnd base rates'!K$116)\n+($N123*'fnd base rates'!K$117)\n+($O123*'fnd base rates'!K$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,11)))\n*$R123","v":1147.9292043040002},{"$f":"(($D123*'fnd base rates'!L$107)\n+($E123*'fnd base rates'!L$108)\n+($F123*'fnd base rates'!L$109)\n+($G123*'fnd base rates'!L$110)\n+($H123*'fnd base rates'!L$111)\n+($I123*'fnd base rates'!L$112)\n+($J123*'fnd base rates'!L$113)\n+($K123*'fnd base rates'!L$114)\n+($M123*'fnd base rates'!L$116)\n+($N123*'fnd base rates'!L$117)\n+($O123*'fnd base rates'!L$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,12)))","v":1634.3114209999999},{"$f":"(($D123*'fnd base rates'!M$107)\n+($E123*'fnd base rates'!M$108)\n+($F123*'fnd base rates'!M$109)\n+($G123*'fnd base rates'!M$110)\n+($H123*'fnd base rates'!M$111)\n+($I123*'fnd base rates'!M$112)\n+($J123*'fnd base rates'!M$113)\n+($K123*'fnd base rates'!M$114)\n+($M123*'fnd base rates'!M$116)\n+($N123*'fnd base rates'!M$117)\n+($O123*'fnd base rates'!M$118)\n+($P123*VLOOKUP($S123+12,rate_basefnd,13)))","v":0},14925.661108436003,null,420049314,"420","049","314",1,1,14925.661108436003,14926,0,14926,null,null,null,null,null,14916,24,14940,-126,14814,112,14926]
[420,420049347,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D124","v":0},{"$f":"'fnd enro'!E124","v":0},{"$f":"'fnd enro'!F124","v":1},{"$f":"'fnd enro'!G124","v":1},{"$f":"'fnd enro'!H124","v":1},{"$f":"'fnd enro'!I124","v":0},{"$f":"'fnd enro'!J124","v":0},{"$f":"'fnd enro'!K124","v":0.1137},{"$f":"'fnd enro'!L124","v":0},{"$f":"'fnd enro'!M124+'fnd enro'!N124","v":0},{"$f":"'fnd enro'!O124","v":0},{"$f":"'fnd enro'!P124","v":0},{"$f":"'fnd enro'!Q124","v":2},{"$f":"'fnd enro'!S124","v":3},1.1080000000000001,{"$f":"VALUE('fnd enro'!R124)","v":7},null,{"$f":"(($D124*'fnd base rates'!C$107)\n+($E124*'fnd base rates'!C$108)\n+($F124*'fnd base rates'!C$109)\n+($G124*'fnd base rates'!C$110)\n+($H124*'fnd base rates'!C$111)\n+($I124*'fnd base rates'!C$112)\n+($J124*'fnd base rates'!C$113)\n+($K124*'fnd base rates'!C$114)\n+($M124*'fnd base rates'!C$116)\n+($N124*'fnd base rates'!C$117)\n+($O124*'fnd base rates'!C$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,3)))\n*$R124","v":1807.8867002760001},{"$f":"(($D124*'fnd base rates'!D$107)\n+($E124*'fnd base rates'!D$108)\n+($F124*'fnd base rates'!D$109)\n+($G124*'fnd base rates'!D$110)\n+($H124*'fnd base rates'!D$111)\n+($I124*'fnd base rates'!D$112)\n+($J124*'fnd base rates'!D$113)\n+($K124*'fnd base rates'!D$114)\n+($M124*'fnd base rates'!D$116)\n+($N124*'fnd base rates'!D$117)\n+($O124*'fnd base rates'!D$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,4)))\n*$R124","v":3023.4106800000009},{"$f":"(($D124*'fnd base rates'!E$107)\n+($E124*'fnd base rates'!E$108)\n+($F124*'fnd base rates'!E$109)\n+($G124*'fnd base rates'!E$110)\n+($H124*'fnd base rates'!E$111)\n+($I124*'fnd base rates'!E$112)\n+($J124*'fnd base rates'!E$113)\n+($K124*'fnd base rates'!E$114)\n+($M124*'fnd base rates'!E$116)\n+($N124*'fnd base rates'!E$117)\n+($O124*'fnd base rates'!E$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,5)))\n*$R124","v":17798.317191252001},{"$f":"(($D124*'fnd base rates'!F$107)\n+($E124*'fnd base rates'!F$108)\n+($F124*'fnd base rates'!F$109)\n+($G124*'fnd base rates'!F$110)\n+($H124*'fnd base rates'!F$111)\n+($I124*'fnd base rates'!F$112)\n+($J124*'fnd base rates'!F$113)\n+($K124*'fnd base rates'!F$114)\n+($M124*'fnd base rates'!F$116)\n+($N124*'fnd base rates'!F$117)\n+($O124*'fnd base rates'!F$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,6)))\n*$R124","v":3629.4476263239999},{"$f":"(($D124*'fnd base rates'!G$107)\n+($E124*'fnd base rates'!G$108)\n+($F124*'fnd base rates'!G$109)\n+($G124*'fnd base rates'!G$110)\n+($H124*'fnd base rates'!G$111)\n+($I124*'fnd base rates'!G$112)\n+($J124*'fnd base rates'!G$113)\n+($K124*'fnd base rates'!G$114)\n+($M124*'fnd base rates'!G$116)\n+($N124*'fnd base rates'!G$117)\n+($O124*'fnd base rates'!G$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,7)))\n*$R124","v":798.31424154399997},{"$f":"(($D124*'fnd base rates'!H$107)\n+($E124*'fnd base rates'!H$108)\n+($F124*'fnd base rates'!H$109)\n+($G124*'fnd base rates'!H$110)\n+($H124*'fnd base rates'!H$111)\n+($I124*'fnd base rates'!H$112)\n+($J124*'fnd base rates'!H$113)\n+($K124*'fnd base rates'!H$114)\n+($M124*'fnd base rates'!H$116)\n+($N124*'fnd base rates'!H$117)\n+($O124*'fnd base rates'!H$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,8)))","v":1521.8312099999998},{"$f":"(($D124*'fnd base rates'!I$107)\n+($E124*'fnd base rates'!I$108)\n+($F124*'fnd base rates'!I$109)\n+($G124*'fnd base rates'!I$110)\n+($H124*'fnd base rates'!I$111)\n+($I124*'fnd base rates'!I$112)\n+($J124*'fnd base rates'!I$113)\n+($K124*'fnd base rates'!I$114)\n+($M124*'fnd base rates'!I$116)\n+($N124*'fnd base rates'!I$117)\n+($O124*'fnd base rates'!I$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,9)))\n*$R124","v":1135.6113600000001},{"$f":"(($D124*'fnd base rates'!J$107)\n+($E124*'fnd base rates'!J$108)\n+($F124*'fnd base rates'!J$109)\n+($G124*'fnd base rates'!J$110)\n+($H124*'fnd base rates'!J$111)\n+($I124*'fnd base rates'!J$112)\n+($J124*'fnd base rates'!J$113)\n+($K124*'fnd base rates'!J$114)\n+($M124*'fnd base rates'!J$116)\n+($N124*'fnd base rates'!J$117)\n+($O124*'fnd base rates'!J$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,10)))\n*$R124","v":1806.61616},{"$f":"(($D124*'fnd base rates'!K$107)\n+($E124*'fnd base rates'!K$108)\n+($F124*'fnd base rates'!K$109)\n+($G124*'fnd base rates'!K$110)\n+($H124*'fnd base rates'!K$111)\n+($I124*'fnd base rates'!K$112)\n+($J124*'fnd base rates'!K$113)\n+($K124*'fnd base rates'!K$114)\n+($M124*'fnd base rates'!K$116)\n+($N124*'fnd base rates'!K$117)\n+($O124*'fnd base rates'!K$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,11)))\n*$R124","v":3529.4692529120007},{"$f":"(($D124*'fnd base rates'!L$107)\n+($E124*'fnd base rates'!L$108)\n+($F124*'fnd base rates'!L$109)\n+($G124*'fnd base rates'!L$110)\n+($H124*'fnd base rates'!L$111)\n+($I124*'fnd base rates'!L$112)\n+($J124*'fnd base rates'!L$113)\n+($K124*'fnd base rates'!L$114)\n+($M124*'fnd base rates'!L$116)\n+($N124*'fnd base rates'!L$117)\n+($O124*'fnd base rates'!L$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,12)))","v":4490.1042630000002},{"$f":"(($D124*'fnd base rates'!M$107)\n+($E124*'fnd base rates'!M$108)\n+($F124*'fnd base rates'!M$109)\n+($G124*'fnd base rates'!M$110)\n+($H124*'fnd base rates'!M$111)\n+($I124*'fnd base rates'!M$112)\n+($J124*'fnd base rates'!M$113)\n+($K124*'fnd base rates'!M$114)\n+($M124*'fnd base rates'!M$116)\n+($N124*'fnd base rates'!M$117)\n+($O124*'fnd base rates'!M$118)\n+($P124*VLOOKUP($S124+12,rate_basefnd,13)))","v":0},39541.008685308007,null,420049347,"420","049","347",1,3,39541.008685308007,13180,0,13180,null,null,null,null,null,13205,16,13221,-41,13180,0,13180]
[420,420049616,"BENJAMIN BANNEKER",{"$f":"'fnd enro'!D125","v":0},{"$f":"'fnd enro'!E125","v":0},{"$f":"'fnd enro'!F125","v":0},{"$f":"'fnd enro'!G125","v":1},{"$f":"'fnd enro'!H125","v":0},{"$f":"'fnd enro'!I125","v":0},{"$f":"'fnd enro'!J125","v":0},{"$f":"'fnd enro'!K125","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L125","v":0},{"$f":"'fnd enro'!M125+'fnd enro'!N125","v":0},{"$f":"'fnd enro'!O125","v":0},{"$f":"'fnd enro'!P125","v":0},{"$f":"'fnd enro'!Q125","v":0},{"$f":"'fnd enro'!S125","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R125)","v":6},null,{"$f":"(($D125*'fnd base rates'!C$107)\n+($E125*'fnd base rates'!C$108)\n+($F125*'fnd base rates'!C$109)\n+($G125*'fnd base rates'!C$110)\n+($H125*'fnd base rates'!C$111)\n+($I125*'fnd base rates'!C$112)\n+($J125*'fnd base rates'!C$113)\n+($K125*'fnd base rates'!C$114)\n+($M125*'fnd base rates'!C$116)\n+($N125*'fnd base rates'!C$117)\n+($O125*'fnd base rates'!C$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,3)))\n*$R125","v":558.75210009200009},{"$f":"(($D125*'fnd base rates'!D$107)\n+($E125*'fnd base rates'!D$108)\n+($F125*'fnd base rates'!D$109)\n+($G125*'fnd base rates'!D$110)\n+($H125*'fnd base rates'!D$111)\n+($I125*'fnd base rates'!D$112)\n+($J125*'fnd base rates'!D$113)\n+($K125*'fnd base rates'!D$114)\n+($M125*'fnd base rates'!D$116)\n+($N125*'fnd base rates'!D$117)\n+($O125*'fnd base rates'!D$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,4)))\n*$R125","v":799.92060000000015},{"$f":"(($D125*'fnd base rates'!E$107)\n+($E125*'fnd base rates'!E$108)\n+($F125*'fnd base rates'!E$109)\n+($G125*'fnd base rates'!E$110)\n+($H125*'fnd base rates'!E$111)\n+($I125*'fnd base rates'!E$112)\n+($J125*'fnd base rates'!E$113)\n+($K125*'fnd base rates'!E$114)\n+($M125*'fnd base rates'!E$116)\n+($N125*'fnd base rates'!E$117)\n+($O125*'fnd base rates'!E$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,5)))\n*$R125","v":4050.1031170840001},{"$f":"(($D125*'fnd base rates'!F$107)\n+($E125*'fnd base rates'!F$108)\n+($F125*'fnd base rates'!F$109)\n+($G125*'fnd base rates'!F$110)\n+($H125*'fnd base rates'!F$111)\n+($I125*'fnd base rates'!F$112)\n+($J125*'fnd base rates'!F$113)\n+($K125*'fnd base rates'!F$114)\n+($M125*'fnd base rates'!F$116)\n+($N125*'fnd base rates'!F$117)\n+($O125*'fnd base rates'!F$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,6)))\n*$R125","v":1297.6655021080001},{"$f":"(($D125*'fnd base rates'!G$107)\n+($E125*'fnd base rates'!G$108)\n+($F125*'fnd base rates'!G$109)\n+($G125*'fnd base rates'!G$110)\n+($H125*'fnd base rates'!G$111)\n+($I125*'fnd base rates'!G$112)\n+($J125*'fnd base rates'!G$113)\n+($K125*'fnd base rates'!G$114)\n+($M125*'fnd base rates'!G$116)\n+($N125*'fnd base rates'!G$117)\n+($O125*'fnd base rates'!G$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,7)))\n*$R125","v":163.58889384800003},{"$f":"(($D125*'fnd base rates'!H$107)\n+($E125*'fnd base rates'!H$108)\n+($F125*'fnd base rates'!H$109)\n+($G125*'fnd base rates'!H$110)\n+($H125*'fnd base rates'!H$111)\n+($I125*'fnd base rates'!H$112)\n+($J125*'fnd base rates'!H$113)\n+($K125*'fnd base rates'!H$114)\n+($M125*'fnd base rates'!H$116)\n+($N125*'fnd base rates'!H$117)\n+($O125*'fnd base rates'!H$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D125*'fnd base rates'!I$107)\n+($E125*'fnd base rates'!I$108)\n+($F125*'fnd base rates'!I$109)\n+($G125*'fnd base rates'!I$110)\n+($H125*'fnd base rates'!I$111)\n+($I125*'fnd base rates'!I$112)\n+($J125*'fnd base rates'!I$113)\n+($K125*'fnd base rates'!I$114)\n+($M125*'fnd base rates'!I$116)\n+($N125*'fnd base rates'!I$117)\n+($O125*'fnd base rates'!I$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,9)))\n*$R125","v":266.90611999999999},{"$f":"(($D125*'fnd base rates'!J$107)\n+($E125*'fnd base rates'!J$108)\n+($F125*'fnd base rates'!J$109)\n+($G125*'fnd base rates'!J$110)\n+($H125*'fnd base rates'!J$111)\n+($I125*'fnd base rates'!J$112)\n+($J125*'fnd base rates'!J$113)\n+($K125*'fnd base rates'!J$114)\n+($M125*'fnd base rates'!J$116)\n+($N125*'fnd base rates'!J$117)\n+($O125*'fnd base rates'!J$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,10)))\n*$R125","v":159.25283999999999},{"$f":"(($D125*'fnd base rates'!K$107)\n+($E125*'fnd base rates'!K$108)\n+($F125*'fnd base rates'!K$109)\n+($G125*'fnd base rates'!K$110)\n+($H125*'fnd base rates'!K$111)\n+($I125*'fnd base rates'!K$112)\n+($J125*'fnd base rates'!K$113)\n+($K125*'fnd base rates'!K$114)\n+($M125*'fnd base rates'!K$116)\n+($N125*'fnd base rates'!K$117)\n+($O125*'fnd base rates'!K$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,11)))\n*$R125","v":1147.9292043040002},{"$f":"(($D125*'fnd base rates'!L$107)\n+($E125*'fnd base rates'!L$108)\n+($F125*'fnd base rates'!L$109)\n+($G125*'fnd base rates'!L$110)\n+($H125*'fnd base rates'!L$111)\n+($I125*'fnd base rates'!L$112)\n+($J125*'fnd base rates'!L$113)\n+($K125*'fnd base rates'!L$114)\n+($M125*'fnd base rates'!L$116)\n+($N125*'fnd base rates'!L$117)\n+($O125*'fnd base rates'!L$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D125*'fnd base rates'!M$107)\n+($E125*'fnd base rates'!M$108)\n+($F125*'fnd base rates'!M$109)\n+($G125*'fnd base rates'!M$110)\n+($H125*'fnd base rates'!M$111)\n+($I125*'fnd base rates'!M$112)\n+($J125*'fnd base rates'!M$113)\n+($K125*'fnd base rates'!M$114)\n+($M125*'fnd base rates'!M$116)\n+($N125*'fnd base rates'!M$117)\n+($O125*'fnd base rates'!M$118)\n+($P125*VLOOKUP($S125+12,rate_basefnd,13)))","v":0},10127.686868436002,null,420049616,"420","049","616",1,1,10127.686868436002,10128,0,10128,null,null,null,null,null,10221,0,10221,-93,10128,0,10128]
[426,426149128,"COMMUNITY DAY - GATEWAY",{"$f":"'fnd enro'!D126","v":1},{"$f":"'fnd enro'!E126","v":0},{"$f":"'fnd enro'!F126","v":2},{"$f":"'fnd enro'!G126","v":8},{"$f":"'fnd enro'!H126","v":2},{"$f":"'fnd enro'!I126","v":0},{"$f":"'fnd enro'!J126","v":0},{"$f":"'fnd enro'!K126","v":0.45479999999999998},{"$f":"'fnd enro'!L126","v":0},{"$f":"'fnd enro'!M126+'fnd enro'!N126","v":2},{"$f":"'fnd enro'!O126","v":0},{"$f":"'fnd enro'!P126","v":0},{"$f":"'fnd enro'!Q126","v":8},{"$f":"'fnd enro'!S126","v":13},1,{"$f":"VALUE('fnd enro'!R126)","v":9},null,{"$f":"(($D126*'fnd base rates'!C$107)\n+($E126*'fnd base rates'!C$108)\n+($F126*'fnd base rates'!C$109)\n+($G126*'fnd base rates'!C$110)\n+($H126*'fnd base rates'!C$111)\n+($I126*'fnd base rates'!C$112)\n+($J126*'fnd base rates'!C$113)\n+($K126*'fnd base rates'!C$114)\n+($M126*'fnd base rates'!C$116)\n+($N126*'fnd base rates'!C$117)\n+($O126*'fnd base rates'!C$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,3)))\n*$R126","v":6932.4767879999999},{"$f":"(($D126*'fnd base rates'!D$107)\n+($E126*'fnd base rates'!D$108)\n+($F126*'fnd base rates'!D$109)\n+($G126*'fnd base rates'!D$110)\n+($H126*'fnd base rates'!D$111)\n+($I126*'fnd base rates'!D$112)\n+($J126*'fnd base rates'!D$113)\n+($K126*'fnd base rates'!D$114)\n+($M126*'fnd base rates'!D$116)\n+($N126*'fnd base rates'!D$117)\n+($O126*'fnd base rates'!D$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,4)))\n*$R126","v":11702.29},{"$f":"(($D126*'fnd base rates'!E$107)\n+($E126*'fnd base rates'!E$108)\n+($F126*'fnd base rates'!E$109)\n+($G126*'fnd base rates'!E$110)\n+($H126*'fnd base rates'!E$111)\n+($I126*'fnd base rates'!E$112)\n+($J126*'fnd base rates'!E$113)\n+($K126*'fnd base rates'!E$114)\n+($M126*'fnd base rates'!E$116)\n+($N126*'fnd base rates'!E$117)\n+($O126*'fnd base rates'!E$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,5)))\n*$R126","v":69977.632676000008},{"$f":"(($D126*'fnd base rates'!F$107)\n+($E126*'fnd base rates'!F$108)\n+($F126*'fnd base rates'!F$109)\n+($G126*'fnd base rates'!F$110)\n+($H126*'fnd base rates'!F$111)\n+($I126*'fnd base rates'!F$112)\n+($J126*'fnd base rates'!F$113)\n+($K126*'fnd base rates'!F$114)\n+($M126*'fnd base rates'!F$116)\n+($N126*'fnd base rates'!F$117)\n+($O126*'fnd base rates'!F$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,6)))\n*$R126","v":14324.679012000001},{"$f":"(($D126*'fnd base rates'!G$107)\n+($E126*'fnd base rates'!G$108)\n+($F126*'fnd base rates'!G$109)\n+($G126*'fnd base rates'!G$110)\n+($H126*'fnd base rates'!G$111)\n+($I126*'fnd base rates'!G$112)\n+($J126*'fnd base rates'!G$113)\n+($K126*'fnd base rates'!G$114)\n+($M126*'fnd base rates'!G$116)\n+($N126*'fnd base rates'!G$117)\n+($O126*'fnd base rates'!G$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,7)))\n*$R126","v":3066.9208719999997},{"$f":"(($D126*'fnd base rates'!H$107)\n+($E126*'fnd base rates'!H$108)\n+($F126*'fnd base rates'!H$109)\n+($G126*'fnd base rates'!H$110)\n+($H126*'fnd base rates'!H$111)\n+($I126*'fnd base rates'!H$112)\n+($J126*'fnd base rates'!H$113)\n+($K126*'fnd base rates'!H$114)\n+($M126*'fnd base rates'!H$116)\n+($N126*'fnd base rates'!H$117)\n+($O126*'fnd base rates'!H$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,8)))","v":6564.2848400000003},{"$f":"(($D126*'fnd base rates'!I$107)\n+($E126*'fnd base rates'!I$108)\n+($F126*'fnd base rates'!I$109)\n+($G126*'fnd base rates'!I$110)\n+($H126*'fnd base rates'!I$111)\n+($I126*'fnd base rates'!I$112)\n+($J126*'fnd base rates'!I$113)\n+($K126*'fnd base rates'!I$114)\n+($M126*'fnd base rates'!I$116)\n+($N126*'fnd base rates'!I$117)\n+($O126*'fnd base rates'!I$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,9)))\n*$R126","v":4239.87},{"$f":"(($D126*'fnd base rates'!J$107)\n+($E126*'fnd base rates'!J$108)\n+($F126*'fnd base rates'!J$109)\n+($G126*'fnd base rates'!J$110)\n+($H126*'fnd base rates'!J$111)\n+($I126*'fnd base rates'!J$112)\n+($J126*'fnd base rates'!J$113)\n+($K126*'fnd base rates'!J$114)\n+($M126*'fnd base rates'!J$116)\n+($N126*'fnd base rates'!J$117)\n+($O126*'fnd base rates'!J$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,10)))\n*$R126","v":6744.57},{"$f":"(($D126*'fnd base rates'!K$107)\n+($E126*'fnd base rates'!K$108)\n+($F126*'fnd base rates'!K$109)\n+($G126*'fnd base rates'!K$110)\n+($H126*'fnd base rates'!K$111)\n+($I126*'fnd base rates'!K$112)\n+($J126*'fnd base rates'!K$113)\n+($K126*'fnd base rates'!K$114)\n+($M126*'fnd base rates'!K$116)\n+($N126*'fnd base rates'!K$117)\n+($O126*'fnd base rates'!K$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,11)))\n*$R126","v":13598.296256},{"$f":"(($D126*'fnd base rates'!L$107)\n+($E126*'fnd base rates'!L$108)\n+($F126*'fnd base rates'!L$109)\n+($G126*'fnd base rates'!L$110)\n+($H126*'fnd base rates'!L$111)\n+($I126*'fnd base rates'!L$112)\n+($J126*'fnd base rates'!L$113)\n+($K126*'fnd base rates'!L$114)\n+($M126*'fnd base rates'!L$116)\n+($N126*'fnd base rates'!L$117)\n+($O126*'fnd base rates'!L$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,12)))","v":19097.857052000003},{"$f":"(($D126*'fnd base rates'!M$107)\n+($E126*'fnd base rates'!M$108)\n+($F126*'fnd base rates'!M$109)\n+($G126*'fnd base rates'!M$110)\n+($H126*'fnd base rates'!M$111)\n+($I126*'fnd base rates'!M$112)\n+($J126*'fnd base rates'!M$113)\n+($K126*'fnd base rates'!M$114)\n+($M126*'fnd base rates'!M$116)\n+($N126*'fnd base rates'!M$117)\n+($O126*'fnd base rates'!M$118)\n+($P126*VLOOKUP($S126+12,rate_basefnd,13)))","v":0},156248.87749600003,null,426149128,"426","149","128",1,13,156248.87749600003,12019,0,12019,null,null,null,null,null,14000,75,14075,-2056,12019,0,12019]
[426,426149149,"COMMUNITY DAY - GATEWAY",{"$f":"'fnd enro'!D127","v":38},{"$f":"'fnd enro'!E127","v":0},{"$f":"'fnd enro'!F127","v":36},{"$f":"'fnd enro'!G127","v":195},{"$f":"'fnd enro'!H127","v":100},{"$f":"'fnd enro'!I127","v":0},{"$f":"'fnd enro'!J127","v":0},{"$f":"'fnd enro'!K127","v":12.5449},{"$f":"'fnd enro'!L127","v":0},{"$f":"'fnd enro'!M127+'fnd enro'!N127","v":70},{"$f":"'fnd enro'!O127","v":8},{"$f":"'fnd enro'!P127","v":0},{"$f":"'fnd enro'!Q127","v":216},{"$f":"'fnd enro'!S127","v":350},1,{"$f":"VALUE('fnd enro'!R127)","v":10},null,{"$f":"(($D127*'fnd base rates'!C$107)\n+($E127*'fnd base rates'!C$108)\n+($F127*'fnd base rates'!C$109)\n+($G127*'fnd base rates'!C$110)\n+($H127*'fnd base rates'!C$111)\n+($I127*'fnd base rates'!C$112)\n+($J127*'fnd base rates'!C$113)\n+($K127*'fnd base rates'!C$114)\n+($M127*'fnd base rates'!C$116)\n+($N127*'fnd base rates'!C$117)\n+($O127*'fnd base rates'!C$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,3)))\n*$R127","v":195443.70556899998},{"$f":"(($D127*'fnd base rates'!D$107)\n+($E127*'fnd base rates'!D$108)\n+($F127*'fnd base rates'!D$109)\n+($G127*'fnd base rates'!D$110)\n+($H127*'fnd base rates'!D$111)\n+($I127*'fnd base rates'!D$112)\n+($J127*'fnd base rates'!D$113)\n+($K127*'fnd base rates'!D$114)\n+($M127*'fnd base rates'!D$116)\n+($N127*'fnd base rates'!D$117)\n+($O127*'fnd base rates'!D$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,4)))\n*$R127","v":330319.02999999997},{"$f":"(($D127*'fnd base rates'!E$107)\n+($E127*'fnd base rates'!E$108)\n+($F127*'fnd base rates'!E$109)\n+($G127*'fnd base rates'!E$110)\n+($H127*'fnd base rates'!E$111)\n+($I127*'fnd base rates'!E$112)\n+($J127*'fnd base rates'!E$113)\n+($K127*'fnd base rates'!E$114)\n+($M127*'fnd base rates'!E$116)\n+($N127*'fnd base rates'!E$117)\n+($O127*'fnd base rates'!E$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,5)))\n*$R127","v":1956153.7563129999},{"$f":"(($D127*'fnd base rates'!F$107)\n+($E127*'fnd base rates'!F$108)\n+($F127*'fnd base rates'!F$109)\n+($G127*'fnd base rates'!F$110)\n+($H127*'fnd base rates'!F$111)\n+($I127*'fnd base rates'!F$112)\n+($J127*'fnd base rates'!F$113)\n+($K127*'fnd base rates'!F$114)\n+($M127*'fnd base rates'!F$116)\n+($N127*'fnd base rates'!F$117)\n+($O127*'fnd base rates'!F$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,6)))\n*$R127","v":392612.76108099992},{"$f":"(($D127*'fnd base rates'!G$107)\n+($E127*'fnd base rates'!G$108)\n+($F127*'fnd base rates'!G$109)\n+($G127*'fnd base rates'!G$110)\n+($H127*'fnd base rates'!G$111)\n+($I127*'fnd base rates'!G$112)\n+($J127*'fnd base rates'!G$113)\n+($K127*'fnd base rates'!G$114)\n+($M127*'fnd base rates'!G$116)\n+($N127*'fnd base rates'!G$117)\n+($O127*'fnd base rates'!G$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,7)))\n*$R127","v":86856.767385999992},{"$f":"(($D127*'fnd base rates'!H$107)\n+($E127*'fnd base rates'!H$108)\n+($F127*'fnd base rates'!H$109)\n+($G127*'fnd base rates'!H$110)\n+($H127*'fnd base rates'!H$111)\n+($I127*'fnd base rates'!H$112)\n+($J127*'fnd base rates'!H$113)\n+($K127*'fnd base rates'!H$114)\n+($M127*'fnd base rates'!H$116)\n+($N127*'fnd base rates'!H$117)\n+($O127*'fnd base rates'!H$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,8)))","v":186230.05017},{"$f":"(($D127*'fnd base rates'!I$107)\n+($E127*'fnd base rates'!I$108)\n+($F127*'fnd base rates'!I$109)\n+($G127*'fnd base rates'!I$110)\n+($H127*'fnd base rates'!I$111)\n+($I127*'fnd base rates'!I$112)\n+($J127*'fnd base rates'!I$113)\n+($K127*'fnd base rates'!I$114)\n+($M127*'fnd base rates'!I$116)\n+($N127*'fnd base rates'!I$117)\n+($O127*'fnd base rates'!I$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,9)))\n*$R127","v":123395.55},{"$f":"(($D127*'fnd base rates'!J$107)\n+($E127*'fnd base rates'!J$108)\n+($F127*'fnd base rates'!J$109)\n+($G127*'fnd base rates'!J$110)\n+($H127*'fnd base rates'!J$111)\n+($I127*'fnd base rates'!J$112)\n+($J127*'fnd base rates'!J$113)\n+($K127*'fnd base rates'!J$114)\n+($M127*'fnd base rates'!J$116)\n+($N127*'fnd base rates'!J$117)\n+($O127*'fnd base rates'!J$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,10)))\n*$R127","v":192152.43},{"$f":"(($D127*'fnd base rates'!K$107)\n+($E127*'fnd base rates'!K$108)\n+($F127*'fnd base rates'!K$109)\n+($G127*'fnd base rates'!K$110)\n+($H127*'fnd base rates'!K$111)\n+($I127*'fnd base rates'!K$112)\n+($J127*'fnd base rates'!K$113)\n+($K127*'fnd base rates'!K$114)\n+($M127*'fnd base rates'!K$116)\n+($N127*'fnd base rates'!K$117)\n+($O127*'fnd base rates'!K$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,11)))\n*$R127","v":389739.52922799997},{"$f":"(($D127*'fnd base rates'!L$107)\n+($E127*'fnd base rates'!L$108)\n+($F127*'fnd base rates'!L$109)\n+($G127*'fnd base rates'!L$110)\n+($H127*'fnd base rates'!L$111)\n+($I127*'fnd base rates'!L$112)\n+($J127*'fnd base rates'!L$113)\n+($K127*'fnd base rates'!L$114)\n+($M127*'fnd base rates'!L$116)\n+($N127*'fnd base rates'!L$117)\n+($O127*'fnd base rates'!L$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,12)))","v":539648.82035099994},{"$f":"(($D127*'fnd base rates'!M$107)\n+($E127*'fnd base rates'!M$108)\n+($F127*'fnd base rates'!M$109)\n+($G127*'fnd base rates'!M$110)\n+($H127*'fnd base rates'!M$111)\n+($I127*'fnd base rates'!M$112)\n+($J127*'fnd base rates'!M$113)\n+($K127*'fnd base rates'!M$114)\n+($M127*'fnd base rates'!M$116)\n+($N127*'fnd base rates'!M$117)\n+($O127*'fnd base rates'!M$118)\n+($P127*VLOOKUP($S127+12,rate_basefnd,13)))","v":0},4392552.4000979997,null,426149149,"426","149","149",1,350,4392552.4000979997,12550,0,12550,null,null,null,null,null,13756,109,13865,-1315,12550,0,12550]
[426,426149181,"COMMUNITY DAY - GATEWAY",{"$f":"'fnd enro'!D128","v":1},{"$f":"'fnd enro'!E128","v":0},{"$f":"'fnd enro'!F128","v":2},{"$f":"'fnd enro'!G128","v":10},{"$f":"'fnd enro'!H128","v":3},{"$f":"'fnd enro'!I128","v":0},{"$f":"'fnd enro'!J128","v":0},{"$f":"'fnd enro'!K128","v":0.56850000000000001},{"$f":"'fnd enro'!L128","v":0},{"$f":"'fnd enro'!M128+'fnd enro'!N128","v":2},{"$f":"'fnd enro'!O128","v":0},{"$f":"'fnd enro'!P128","v":0},{"$f":"'fnd enro'!Q128","v":4},{"$f":"'fnd enro'!S128","v":16},1,{"$f":"VALUE('fnd enro'!R128)","v":9},null,{"$f":"(($D128*'fnd base rates'!C$107)\n+($E128*'fnd base rates'!C$108)\n+($F128*'fnd base rates'!C$109)\n+($G128*'fnd base rates'!C$110)\n+($H128*'fnd base rates'!C$111)\n+($I128*'fnd base rates'!C$112)\n+($J128*'fnd base rates'!C$113)\n+($K128*'fnd base rates'!C$114)\n+($M128*'fnd base rates'!C$116)\n+($N128*'fnd base rates'!C$117)\n+($O128*'fnd base rates'!C$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,3)))\n*$R128","v":8196.703485},{"$f":"(($D128*'fnd base rates'!D$107)\n+($E128*'fnd base rates'!D$108)\n+($F128*'fnd base rates'!D$109)\n+($G128*'fnd base rates'!D$110)\n+($H128*'fnd base rates'!D$111)\n+($I128*'fnd base rates'!D$112)\n+($J128*'fnd base rates'!D$113)\n+($K128*'fnd base rates'!D$114)\n+($M128*'fnd base rates'!D$116)\n+($N128*'fnd base rates'!D$117)\n+($O128*'fnd base rates'!D$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,4)))\n*$R128","v":12690.060000000001},{"$f":"(($D128*'fnd base rates'!E$107)\n+($E128*'fnd base rates'!E$108)\n+($F128*'fnd base rates'!E$109)\n+($G128*'fnd base rates'!E$110)\n+($H128*'fnd base rates'!E$111)\n+($I128*'fnd base rates'!E$112)\n+($J128*'fnd base rates'!E$113)\n+($K128*'fnd base rates'!E$114)\n+($M128*'fnd base rates'!E$116)\n+($N128*'fnd base rates'!E$117)\n+($O128*'fnd base rates'!E$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,5)))\n*$R128","v":69046.035845000006},{"$f":"(($D128*'fnd base rates'!F$107)\n+($E128*'fnd base rates'!F$108)\n+($F128*'fnd base rates'!F$109)\n+($G128*'fnd base rates'!F$110)\n+($H128*'fnd base rates'!F$111)\n+($I128*'fnd base rates'!F$112)\n+($J128*'fnd base rates'!F$113)\n+($K128*'fnd base rates'!F$114)\n+($M128*'fnd base rates'!F$116)\n+($N128*'fnd base rates'!F$117)\n+($O128*'fnd base rates'!F$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,6)))\n*$R128","v":17600.353765},{"$f":"(($D128*'fnd base rates'!G$107)\n+($E128*'fnd base rates'!G$108)\n+($F128*'fnd base rates'!G$109)\n+($G128*'fnd base rates'!G$110)\n+($H128*'fnd base rates'!G$111)\n+($I128*'fnd base rates'!G$112)\n+($J128*'fnd base rates'!G$113)\n+($K128*'fnd base rates'!G$114)\n+($M128*'fnd base rates'!G$116)\n+($N128*'fnd base rates'!G$117)\n+($O128*'fnd base rates'!G$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,7)))\n*$R128","v":2962.9410899999998},{"$f":"(($D128*'fnd base rates'!H$107)\n+($E128*'fnd base rates'!H$108)\n+($F128*'fnd base rates'!H$109)\n+($G128*'fnd base rates'!H$110)\n+($H128*'fnd base rates'!H$111)\n+($I128*'fnd base rates'!H$112)\n+($J128*'fnd base rates'!H$113)\n+($K128*'fnd base rates'!H$114)\n+($M128*'fnd base rates'!H$116)\n+($N128*'fnd base rates'!H$117)\n+($O128*'fnd base rates'!H$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,8)))","v":7959.7360500000004},{"$f":"(($D128*'fnd base rates'!I$107)\n+($E128*'fnd base rates'!I$108)\n+($F128*'fnd base rates'!I$109)\n+($G128*'fnd base rates'!I$110)\n+($H128*'fnd base rates'!I$111)\n+($I128*'fnd base rates'!I$112)\n+($J128*'fnd base rates'!I$113)\n+($K128*'fnd base rates'!I$114)\n+($M128*'fnd base rates'!I$116)\n+($N128*'fnd base rates'!I$117)\n+($O128*'fnd base rates'!I$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,9)))\n*$R128","v":4576.6099999999997},{"$f":"(($D128*'fnd base rates'!J$107)\n+($E128*'fnd base rates'!J$108)\n+($F128*'fnd base rates'!J$109)\n+($G128*'fnd base rates'!J$110)\n+($H128*'fnd base rates'!J$111)\n+($I128*'fnd base rates'!J$112)\n+($J128*'fnd base rates'!J$113)\n+($K128*'fnd base rates'!J$114)\n+($M128*'fnd base rates'!J$116)\n+($N128*'fnd base rates'!J$117)\n+($O128*'fnd base rates'!J$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,10)))\n*$R128","v":4847.0200000000004},{"$f":"(($D128*'fnd base rates'!K$107)\n+($E128*'fnd base rates'!K$108)\n+($F128*'fnd base rates'!K$109)\n+($G128*'fnd base rates'!K$110)\n+($H128*'fnd base rates'!K$111)\n+($I128*'fnd base rates'!K$112)\n+($J128*'fnd base rates'!K$113)\n+($K128*'fnd base rates'!K$114)\n+($M128*'fnd base rates'!K$116)\n+($N128*'fnd base rates'!K$117)\n+($O128*'fnd base rates'!K$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,11)))\n*$R128","v":16783.737820000002},{"$f":"(($D128*'fnd base rates'!L$107)\n+($E128*'fnd base rates'!L$108)\n+($F128*'fnd base rates'!L$109)\n+($G128*'fnd base rates'!L$110)\n+($H128*'fnd base rates'!L$111)\n+($I128*'fnd base rates'!L$112)\n+($J128*'fnd base rates'!L$113)\n+($K128*'fnd base rates'!L$114)\n+($M128*'fnd base rates'!L$116)\n+($N128*'fnd base rates'!L$117)\n+($O128*'fnd base rates'!L$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,12)))","v":20838.961315000004},{"$f":"(($D128*'fnd base rates'!M$107)\n+($E128*'fnd base rates'!M$108)\n+($F128*'fnd base rates'!M$109)\n+($G128*'fnd base rates'!M$110)\n+($H128*'fnd base rates'!M$111)\n+($I128*'fnd base rates'!M$112)\n+($J128*'fnd base rates'!M$113)\n+($K128*'fnd base rates'!M$114)\n+($M128*'fnd base rates'!M$116)\n+($N128*'fnd base rates'!M$117)\n+($O128*'fnd base rates'!M$118)\n+($P128*VLOOKUP($S128+12,rate_basefnd,13)))","v":0},165502.15937000001,null,426149181,"426","149","181",1,16,165502.15937000001,10344,0,10344,null,null,null,null,null,13891,62,13953,-3609,10344,0,10344]
[426,426149211,"COMMUNITY DAY - GATEWAY",{"$f":"'fnd enro'!D129","v":0},{"$f":"'fnd enro'!E129","v":0},{"$f":"'fnd enro'!F129","v":0},{"$f":"'fnd enro'!G129","v":1},{"$f":"'fnd enro'!H129","v":1},{"$f":"'fnd enro'!I129","v":0},{"$f":"'fnd enro'!J129","v":0},{"$f":"'fnd enro'!K129","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L129","v":0},{"$f":"'fnd enro'!M129+'fnd enro'!N129","v":0},{"$f":"'fnd enro'!O129","v":0},{"$f":"'fnd enro'!P129","v":0},{"$f":"'fnd enro'!Q129","v":2},{"$f":"'fnd enro'!S129","v":2},1,{"$f":"VALUE('fnd enro'!R129)","v":4},null,{"$f":"(($D129*'fnd base rates'!C$107)\n+($E129*'fnd base rates'!C$108)\n+($F129*'fnd base rates'!C$109)\n+($G129*'fnd base rates'!C$110)\n+($H129*'fnd base rates'!C$111)\n+($I129*'fnd base rates'!C$112)\n+($J129*'fnd base rates'!C$113)\n+($K129*'fnd base rates'!C$114)\n+($M129*'fnd base rates'!C$116)\n+($N129*'fnd base rates'!C$117)\n+($O129*'fnd base rates'!C$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,3)))\n*$R129","v":1116.0177980000001},{"$f":"(($D129*'fnd base rates'!D$107)\n+($E129*'fnd base rates'!D$108)\n+($F129*'fnd base rates'!D$109)\n+($G129*'fnd base rates'!D$110)\n+($H129*'fnd base rates'!D$111)\n+($I129*'fnd base rates'!D$112)\n+($J129*'fnd base rates'!D$113)\n+($K129*'fnd base rates'!D$114)\n+($M129*'fnd base rates'!D$116)\n+($N129*'fnd base rates'!D$117)\n+($O129*'fnd base rates'!D$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,4)))\n*$R129","v":1952.92},{"$f":"(($D129*'fnd base rates'!E$107)\n+($E129*'fnd base rates'!E$108)\n+($F129*'fnd base rates'!E$109)\n+($G129*'fnd base rates'!E$110)\n+($H129*'fnd base rates'!E$111)\n+($I129*'fnd base rates'!E$112)\n+($J129*'fnd base rates'!E$113)\n+($K129*'fnd base rates'!E$114)\n+($M129*'fnd base rates'!E$116)\n+($N129*'fnd base rates'!E$117)\n+($O129*'fnd base rates'!E$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,5)))\n*$R129","v":11882.455446},{"$f":"(($D129*'fnd base rates'!F$107)\n+($E129*'fnd base rates'!F$108)\n+($F129*'fnd base rates'!F$109)\n+($G129*'fnd base rates'!F$110)\n+($H129*'fnd base rates'!F$111)\n+($I129*'fnd base rates'!F$112)\n+($J129*'fnd base rates'!F$113)\n+($K129*'fnd base rates'!F$114)\n+($M129*'fnd base rates'!F$116)\n+($N129*'fnd base rates'!F$117)\n+($O129*'fnd base rates'!F$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,6)))\n*$R129","v":2104.496502},{"$f":"(($D129*'fnd base rates'!G$107)\n+($E129*'fnd base rates'!G$108)\n+($F129*'fnd base rates'!G$109)\n+($G129*'fnd base rates'!G$110)\n+($H129*'fnd base rates'!G$111)\n+($I129*'fnd base rates'!G$112)\n+($J129*'fnd base rates'!G$113)\n+($K129*'fnd base rates'!G$114)\n+($M129*'fnd base rates'!G$116)\n+($N129*'fnd base rates'!G$117)\n+($O129*'fnd base rates'!G$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,7)))\n*$R129","v":547.35681199999999},{"$f":"(($D129*'fnd base rates'!H$107)\n+($E129*'fnd base rates'!H$108)\n+($F129*'fnd base rates'!H$109)\n+($G129*'fnd base rates'!H$110)\n+($H129*'fnd base rates'!H$111)\n+($I129*'fnd base rates'!H$112)\n+($J129*'fnd base rates'!H$113)\n+($K129*'fnd base rates'!H$114)\n+($M129*'fnd base rates'!H$116)\n+($N129*'fnd base rates'!H$117)\n+($O129*'fnd base rates'!H$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,8)))","v":1024.27414},{"$f":"(($D129*'fnd base rates'!I$107)\n+($E129*'fnd base rates'!I$108)\n+($F129*'fnd base rates'!I$109)\n+($G129*'fnd base rates'!I$110)\n+($H129*'fnd base rates'!I$111)\n+($I129*'fnd base rates'!I$112)\n+($J129*'fnd base rates'!I$113)\n+($K129*'fnd base rates'!I$114)\n+($M129*'fnd base rates'!I$116)\n+($N129*'fnd base rates'!I$117)\n+($O129*'fnd base rates'!I$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,9)))\n*$R129","v":762.73},{"$f":"(($D129*'fnd base rates'!J$107)\n+($E129*'fnd base rates'!J$108)\n+($F129*'fnd base rates'!J$109)\n+($G129*'fnd base rates'!J$110)\n+($H129*'fnd base rates'!J$111)\n+($I129*'fnd base rates'!J$112)\n+($J129*'fnd base rates'!J$113)\n+($K129*'fnd base rates'!J$114)\n+($M129*'fnd base rates'!J$116)\n+($N129*'fnd base rates'!J$117)\n+($O129*'fnd base rates'!J$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,10)))\n*$R129","v":1424.06},{"$f":"(($D129*'fnd base rates'!K$107)\n+($E129*'fnd base rates'!K$108)\n+($F129*'fnd base rates'!K$109)\n+($G129*'fnd base rates'!K$110)\n+($H129*'fnd base rates'!K$111)\n+($I129*'fnd base rates'!K$112)\n+($J129*'fnd base rates'!K$113)\n+($K129*'fnd base rates'!K$114)\n+($M129*'fnd base rates'!K$116)\n+($N129*'fnd base rates'!K$117)\n+($O129*'fnd base rates'!K$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,11)))\n*$R129","v":2149.404376},{"$f":"(($D129*'fnd base rates'!L$107)\n+($E129*'fnd base rates'!L$108)\n+($F129*'fnd base rates'!L$109)\n+($G129*'fnd base rates'!L$110)\n+($H129*'fnd base rates'!L$111)\n+($I129*'fnd base rates'!L$112)\n+($J129*'fnd base rates'!L$113)\n+($K129*'fnd base rates'!L$114)\n+($M129*'fnd base rates'!L$116)\n+($N129*'fnd base rates'!L$117)\n+($O129*'fnd base rates'!L$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,12)))","v":3215.2128419999999},{"$f":"(($D129*'fnd base rates'!M$107)\n+($E129*'fnd base rates'!M$108)\n+($F129*'fnd base rates'!M$109)\n+($G129*'fnd base rates'!M$110)\n+($H129*'fnd base rates'!M$111)\n+($I129*'fnd base rates'!M$112)\n+($J129*'fnd base rates'!M$113)\n+($K129*'fnd base rates'!M$114)\n+($M129*'fnd base rates'!M$116)\n+($N129*'fnd base rates'!M$117)\n+($O129*'fnd base rates'!M$118)\n+($P129*VLOOKUP($S129+12,rate_basefnd,13)))","v":0},26178.927916000001,null,426149211,"426","149","211",1,2,26178.927916000001,13089,0,13089,null,null,null,null,null,13184,9,13193,-104,13089,0,13089]
[428,428035016,"BROOKE",{"$f":"'fnd enro'!D130","v":0},{"$f":"'fnd enro'!E130","v":0},{"$f":"'fnd enro'!F130","v":0},{"$f":"'fnd enro'!G130","v":3},{"$f":"'fnd enro'!H130","v":1},{"$f":"'fnd enro'!I130","v":1},{"$f":"'fnd enro'!J130","v":0},{"$f":"'fnd enro'!K130","v":0.1895},{"$f":"'fnd enro'!L130","v":0},{"$f":"'fnd enro'!M130+'fnd enro'!N130","v":0},{"$f":"'fnd enro'!O130","v":0},{"$f":"'fnd enro'!P130","v":0},{"$f":"'fnd enro'!Q130","v":0},{"$f":"'fnd enro'!S130","v":5},1.085,{"$f":"VALUE('fnd enro'!R130)","v":7},null,{"$f":"(($D130*'fnd base rates'!C$107)\n+($E130*'fnd base rates'!C$108)\n+($F130*'fnd base rates'!C$109)\n+($G130*'fnd base rates'!C$110)\n+($H130*'fnd base rates'!C$111)\n+($I130*'fnd base rates'!C$112)\n+($J130*'fnd base rates'!C$113)\n+($K130*'fnd base rates'!C$114)\n+($M130*'fnd base rates'!C$116)\n+($N130*'fnd base rates'!C$117)\n+($O130*'fnd base rates'!C$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,3)))\n*$R130","v":2735.767277075},{"$f":"(($D130*'fnd base rates'!D$107)\n+($E130*'fnd base rates'!D$108)\n+($F130*'fnd base rates'!D$109)\n+($G130*'fnd base rates'!D$110)\n+($H130*'fnd base rates'!D$111)\n+($I130*'fnd base rates'!D$112)\n+($J130*'fnd base rates'!D$113)\n+($K130*'fnd base rates'!D$114)\n+($M130*'fnd base rates'!D$116)\n+($N130*'fnd base rates'!D$117)\n+($O130*'fnd base rates'!D$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,4)))\n*$R130","v":3916.5787499999997},{"$f":"(($D130*'fnd base rates'!E$107)\n+($E130*'fnd base rates'!E$108)\n+($F130*'fnd base rates'!E$109)\n+($G130*'fnd base rates'!E$110)\n+($H130*'fnd base rates'!E$111)\n+($I130*'fnd base rates'!E$112)\n+($J130*'fnd base rates'!E$113)\n+($K130*'fnd base rates'!E$114)\n+($M130*'fnd base rates'!E$116)\n+($N130*'fnd base rates'!E$117)\n+($O130*'fnd base rates'!E$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,5)))\n*$R130","v":20455.546897275002},{"$f":"(($D130*'fnd base rates'!F$107)\n+($E130*'fnd base rates'!F$108)\n+($F130*'fnd base rates'!F$109)\n+($G130*'fnd base rates'!F$110)\n+($H130*'fnd base rates'!F$111)\n+($I130*'fnd base rates'!F$112)\n+($J130*'fnd base rates'!F$113)\n+($K130*'fnd base rates'!F$114)\n+($M130*'fnd base rates'!F$116)\n+($N130*'fnd base rates'!F$117)\n+($O130*'fnd base rates'!F$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,6)))\n*$R130","v":5726.4143616749998},{"$f":"(($D130*'fnd base rates'!G$107)\n+($E130*'fnd base rates'!G$108)\n+($F130*'fnd base rates'!G$109)\n+($G130*'fnd base rates'!G$110)\n+($H130*'fnd base rates'!G$111)\n+($I130*'fnd base rates'!G$112)\n+($J130*'fnd base rates'!G$113)\n+($K130*'fnd base rates'!G$114)\n+($M130*'fnd base rates'!G$116)\n+($N130*'fnd base rates'!G$117)\n+($O130*'fnd base rates'!G$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,7)))\n*$R130","v":820.18082755},{"$f":"(($D130*'fnd base rates'!H$107)\n+($E130*'fnd base rates'!H$108)\n+($F130*'fnd base rates'!H$109)\n+($G130*'fnd base rates'!H$110)\n+($H130*'fnd base rates'!H$111)\n+($I130*'fnd base rates'!H$112)\n+($J130*'fnd base rates'!H$113)\n+($K130*'fnd base rates'!H$114)\n+($M130*'fnd base rates'!H$116)\n+($N130*'fnd base rates'!H$117)\n+($O130*'fnd base rates'!H$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,8)))","v":2755.7653500000001},{"$f":"(($D130*'fnd base rates'!I$107)\n+($E130*'fnd base rates'!I$108)\n+($F130*'fnd base rates'!I$109)\n+($G130*'fnd base rates'!I$110)\n+($H130*'fnd base rates'!I$111)\n+($I130*'fnd base rates'!I$112)\n+($J130*'fnd base rates'!I$113)\n+($K130*'fnd base rates'!I$114)\n+($M130*'fnd base rates'!I$116)\n+($N130*'fnd base rates'!I$117)\n+($O130*'fnd base rates'!I$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,9)))\n*$R130","v":1568.0853999999999},{"$f":"(($D130*'fnd base rates'!J$107)\n+($E130*'fnd base rates'!J$108)\n+($F130*'fnd base rates'!J$109)\n+($G130*'fnd base rates'!J$110)\n+($H130*'fnd base rates'!J$111)\n+($I130*'fnd base rates'!J$112)\n+($J130*'fnd base rates'!J$113)\n+($K130*'fnd base rates'!J$114)\n+($M130*'fnd base rates'!J$116)\n+($N130*'fnd base rates'!J$117)\n+($O130*'fnd base rates'!J$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,10)))\n*$R130","v":1310.0181499999999},{"$f":"(($D130*'fnd base rates'!K$107)\n+($E130*'fnd base rates'!K$108)\n+($F130*'fnd base rates'!K$109)\n+($G130*'fnd base rates'!K$110)\n+($H130*'fnd base rates'!K$111)\n+($I130*'fnd base rates'!K$112)\n+($J130*'fnd base rates'!K$113)\n+($K130*'fnd base rates'!K$114)\n+($M130*'fnd base rates'!K$116)\n+($N130*'fnd base rates'!K$117)\n+($O130*'fnd base rates'!K$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,11)))\n*$R130","v":5755.4431949},{"$f":"(($D130*'fnd base rates'!L$107)\n+($E130*'fnd base rates'!L$108)\n+($F130*'fnd base rates'!L$109)\n+($G130*'fnd base rates'!L$110)\n+($H130*'fnd base rates'!L$111)\n+($I130*'fnd base rates'!L$112)\n+($J130*'fnd base rates'!L$113)\n+($K130*'fnd base rates'!L$114)\n+($M130*'fnd base rates'!L$116)\n+($N130*'fnd base rates'!L$117)\n+($O130*'fnd base rates'!L$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,12)))","v":5908.8171049999992},{"$f":"(($D130*'fnd base rates'!M$107)\n+($E130*'fnd base rates'!M$108)\n+($F130*'fnd base rates'!M$109)\n+($G130*'fnd base rates'!M$110)\n+($H130*'fnd base rates'!M$111)\n+($I130*'fnd base rates'!M$112)\n+($J130*'fnd base rates'!M$113)\n+($K130*'fnd base rates'!M$114)\n+($M130*'fnd base rates'!M$116)\n+($N130*'fnd base rates'!M$117)\n+($O130*'fnd base rates'!M$118)\n+($P130*VLOOKUP($S130+12,rate_basefnd,13)))","v":0},50952.617313475006,null,428035016,"428","035","016",1,5,50952.617313475006,10191,0,10191,null,null,null,null,null,15000,38,15038,-4847,10191,0,10191]
[428,428035018,"BROOKE",{"$f":"'fnd enro'!D131","v":0},{"$f":"'fnd enro'!E131","v":0},{"$f":"'fnd enro'!F131","v":0},{"$f":"'fnd enro'!G131","v":1},{"$f":"'fnd enro'!H131","v":0},{"$f":"'fnd enro'!I131","v":0},{"$f":"'fnd enro'!J131","v":0},{"$f":"'fnd enro'!K131","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L131","v":0},{"$f":"'fnd enro'!M131+'fnd enro'!N131","v":0},{"$f":"'fnd enro'!O131","v":0},{"$f":"'fnd enro'!P131","v":0},{"$f":"'fnd enro'!Q131","v":0},{"$f":"'fnd enro'!S131","v":1},1.085,{"$f":"VALUE('fnd enro'!R131)","v":8},null,{"$f":"(($D131*'fnd base rates'!C$107)\n+($E131*'fnd base rates'!C$108)\n+($F131*'fnd base rates'!C$109)\n+($G131*'fnd base rates'!C$110)\n+($H131*'fnd base rates'!C$111)\n+($I131*'fnd base rates'!C$112)\n+($J131*'fnd base rates'!C$113)\n+($K131*'fnd base rates'!C$114)\n+($M131*'fnd base rates'!C$116)\n+($N131*'fnd base rates'!C$117)\n+($O131*'fnd base rates'!C$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,3)))\n*$R131","v":547.15345541500005},{"$f":"(($D131*'fnd base rates'!D$107)\n+($E131*'fnd base rates'!D$108)\n+($F131*'fnd base rates'!D$109)\n+($G131*'fnd base rates'!D$110)\n+($H131*'fnd base rates'!D$111)\n+($I131*'fnd base rates'!D$112)\n+($J131*'fnd base rates'!D$113)\n+($K131*'fnd base rates'!D$114)\n+($M131*'fnd base rates'!D$116)\n+($N131*'fnd base rates'!D$117)\n+($O131*'fnd base rates'!D$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,4)))\n*$R131","v":783.31574999999998},{"$f":"(($D131*'fnd base rates'!E$107)\n+($E131*'fnd base rates'!E$108)\n+($F131*'fnd base rates'!E$109)\n+($G131*'fnd base rates'!E$110)\n+($H131*'fnd base rates'!E$111)\n+($I131*'fnd base rates'!E$112)\n+($J131*'fnd base rates'!E$113)\n+($K131*'fnd base rates'!E$114)\n+($M131*'fnd base rates'!E$116)\n+($N131*'fnd base rates'!E$117)\n+($O131*'fnd base rates'!E$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,5)))\n*$R131","v":3966.030579455},{"$f":"(($D131*'fnd base rates'!F$107)\n+($E131*'fnd base rates'!F$108)\n+($F131*'fnd base rates'!F$109)\n+($G131*'fnd base rates'!F$110)\n+($H131*'fnd base rates'!F$111)\n+($I131*'fnd base rates'!F$112)\n+($J131*'fnd base rates'!F$113)\n+($K131*'fnd base rates'!F$114)\n+($M131*'fnd base rates'!F$116)\n+($N131*'fnd base rates'!F$117)\n+($O131*'fnd base rates'!F$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,6)))\n*$R131","v":1270.7284023350001},{"$f":"(($D131*'fnd base rates'!G$107)\n+($E131*'fnd base rates'!G$108)\n+($F131*'fnd base rates'!G$109)\n+($G131*'fnd base rates'!G$110)\n+($H131*'fnd base rates'!G$111)\n+($I131*'fnd base rates'!G$112)\n+($J131*'fnd base rates'!G$113)\n+($K131*'fnd base rates'!G$114)\n+($M131*'fnd base rates'!G$116)\n+($N131*'fnd base rates'!G$117)\n+($O131*'fnd base rates'!G$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,7)))\n*$R131","v":160.19309551000001},{"$f":"(($D131*'fnd base rates'!H$107)\n+($E131*'fnd base rates'!H$108)\n+($F131*'fnd base rates'!H$109)\n+($G131*'fnd base rates'!H$110)\n+($H131*'fnd base rates'!H$111)\n+($I131*'fnd base rates'!H$112)\n+($J131*'fnd base rates'!H$113)\n+($K131*'fnd base rates'!H$114)\n+($M131*'fnd base rates'!H$116)\n+($N131*'fnd base rates'!H$117)\n+($O131*'fnd base rates'!H$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D131*'fnd base rates'!I$107)\n+($E131*'fnd base rates'!I$108)\n+($F131*'fnd base rates'!I$109)\n+($G131*'fnd base rates'!I$110)\n+($H131*'fnd base rates'!I$111)\n+($I131*'fnd base rates'!I$112)\n+($J131*'fnd base rates'!I$113)\n+($K131*'fnd base rates'!I$114)\n+($M131*'fnd base rates'!I$116)\n+($N131*'fnd base rates'!I$117)\n+($O131*'fnd base rates'!I$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,9)))\n*$R131","v":261.36564999999996},{"$f":"(($D131*'fnd base rates'!J$107)\n+($E131*'fnd base rates'!J$108)\n+($F131*'fnd base rates'!J$109)\n+($G131*'fnd base rates'!J$110)\n+($H131*'fnd base rates'!J$111)\n+($I131*'fnd base rates'!J$112)\n+($J131*'fnd base rates'!J$113)\n+($K131*'fnd base rates'!J$114)\n+($M131*'fnd base rates'!J$116)\n+($N131*'fnd base rates'!J$117)\n+($O131*'fnd base rates'!J$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,10)))\n*$R131","v":155.94704999999999},{"$f":"(($D131*'fnd base rates'!K$107)\n+($E131*'fnd base rates'!K$108)\n+($F131*'fnd base rates'!K$109)\n+($G131*'fnd base rates'!K$110)\n+($H131*'fnd base rates'!K$111)\n+($I131*'fnd base rates'!K$112)\n+($J131*'fnd base rates'!K$113)\n+($K131*'fnd base rates'!K$114)\n+($M131*'fnd base rates'!K$116)\n+($N131*'fnd base rates'!K$117)\n+($O131*'fnd base rates'!K$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,11)))\n*$R131","v":1124.10034898},{"$f":"(($D131*'fnd base rates'!L$107)\n+($E131*'fnd base rates'!L$108)\n+($F131*'fnd base rates'!L$109)\n+($G131*'fnd base rates'!L$110)\n+($H131*'fnd base rates'!L$111)\n+($I131*'fnd base rates'!L$112)\n+($J131*'fnd base rates'!L$113)\n+($K131*'fnd base rates'!L$114)\n+($M131*'fnd base rates'!L$116)\n+($N131*'fnd base rates'!L$117)\n+($O131*'fnd base rates'!L$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D131*'fnd base rates'!M$107)\n+($E131*'fnd base rates'!M$108)\n+($F131*'fnd base rates'!M$109)\n+($G131*'fnd base rates'!M$110)\n+($H131*'fnd base rates'!M$111)\n+($I131*'fnd base rates'!M$112)\n+($J131*'fnd base rates'!M$113)\n+($K131*'fnd base rates'!M$114)\n+($M131*'fnd base rates'!M$116)\n+($N131*'fnd base rates'!M$117)\n+($O131*'fnd base rates'!M$118)\n+($P131*VLOOKUP($S131+12,rate_basefnd,13)))","v":0},9952.4028226950013,null,428035018,"428","035","018",1,1,9952.4028226950013,9952,0,9952,null,null,null,null,null,10045,0,10045,-93,9952,0,9952]
[428,428035025,"BROOKE",{"$f":"'fnd enro'!D132","v":0},{"$f":"'fnd enro'!E132","v":0},{"$f":"'fnd enro'!F132","v":0},{"$f":"'fnd enro'!G132","v":1},{"$f":"'fnd enro'!H132","v":0},{"$f":"'fnd enro'!I132","v":1},{"$f":"'fnd enro'!J132","v":0},{"$f":"'fnd enro'!K132","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L132","v":0},{"$f":"'fnd enro'!M132+'fnd enro'!N132","v":0},{"$f":"'fnd enro'!O132","v":0},{"$f":"'fnd enro'!P132","v":0},{"$f":"'fnd enro'!Q132","v":0},{"$f":"'fnd enro'!S132","v":2},1.085,{"$f":"VALUE('fnd enro'!R132)","v":5},null,{"$f":"(($D132*'fnd base rates'!C$107)\n+($E132*'fnd base rates'!C$108)\n+($F132*'fnd base rates'!C$109)\n+($G132*'fnd base rates'!C$110)\n+($H132*'fnd base rates'!C$111)\n+($I132*'fnd base rates'!C$112)\n+($J132*'fnd base rates'!C$113)\n+($K132*'fnd base rates'!C$114)\n+($M132*'fnd base rates'!C$116)\n+($N132*'fnd base rates'!C$117)\n+($O132*'fnd base rates'!C$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,3)))\n*$R132","v":1094.3069108300001},{"$f":"(($D132*'fnd base rates'!D$107)\n+($E132*'fnd base rates'!D$108)\n+($F132*'fnd base rates'!D$109)\n+($G132*'fnd base rates'!D$110)\n+($H132*'fnd base rates'!D$111)\n+($I132*'fnd base rates'!D$112)\n+($J132*'fnd base rates'!D$113)\n+($K132*'fnd base rates'!D$114)\n+($M132*'fnd base rates'!D$116)\n+($N132*'fnd base rates'!D$117)\n+($O132*'fnd base rates'!D$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,4)))\n*$R132","v":1566.6315},{"$f":"(($D132*'fnd base rates'!E$107)\n+($E132*'fnd base rates'!E$108)\n+($F132*'fnd base rates'!E$109)\n+($G132*'fnd base rates'!E$110)\n+($H132*'fnd base rates'!E$111)\n+($I132*'fnd base rates'!E$112)\n+($J132*'fnd base rates'!E$113)\n+($K132*'fnd base rates'!E$114)\n+($M132*'fnd base rates'!E$116)\n+($N132*'fnd base rates'!E$117)\n+($O132*'fnd base rates'!E$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,5)))\n*$R132","v":8988.4388589099999},{"$f":"(($D132*'fnd base rates'!F$107)\n+($E132*'fnd base rates'!F$108)\n+($F132*'fnd base rates'!F$109)\n+($G132*'fnd base rates'!F$110)\n+($H132*'fnd base rates'!F$111)\n+($I132*'fnd base rates'!F$112)\n+($J132*'fnd base rates'!F$113)\n+($K132*'fnd base rates'!F$114)\n+($M132*'fnd base rates'!F$116)\n+($N132*'fnd base rates'!F$117)\n+($O132*'fnd base rates'!F$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,6)))\n*$R132","v":2172.30725467},{"$f":"(($D132*'fnd base rates'!G$107)\n+($E132*'fnd base rates'!G$108)\n+($F132*'fnd base rates'!G$109)\n+($G132*'fnd base rates'!G$110)\n+($H132*'fnd base rates'!G$111)\n+($I132*'fnd base rates'!G$112)\n+($J132*'fnd base rates'!G$113)\n+($K132*'fnd base rates'!G$114)\n+($M132*'fnd base rates'!G$116)\n+($N132*'fnd base rates'!G$117)\n+($O132*'fnd base rates'!G$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,7)))\n*$R132","v":327.65569101999995},{"$f":"(($D132*'fnd base rates'!H$107)\n+($E132*'fnd base rates'!H$108)\n+($F132*'fnd base rates'!H$109)\n+($G132*'fnd base rates'!H$110)\n+($H132*'fnd base rates'!H$111)\n+($I132*'fnd base rates'!H$112)\n+($J132*'fnd base rates'!H$113)\n+($K132*'fnd base rates'!H$114)\n+($M132*'fnd base rates'!H$116)\n+($N132*'fnd base rates'!H$117)\n+($O132*'fnd base rates'!H$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D132*'fnd base rates'!I$107)\n+($E132*'fnd base rates'!I$108)\n+($F132*'fnd base rates'!I$109)\n+($G132*'fnd base rates'!I$110)\n+($H132*'fnd base rates'!I$111)\n+($I132*'fnd base rates'!I$112)\n+($J132*'fnd base rates'!I$113)\n+($K132*'fnd base rates'!I$114)\n+($M132*'fnd base rates'!I$116)\n+($N132*'fnd base rates'!I$117)\n+($O132*'fnd base rates'!I$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,9)))\n*$R132","v":697.45969999999988},{"$f":"(($D132*'fnd base rates'!J$107)\n+($E132*'fnd base rates'!J$108)\n+($F132*'fnd base rates'!J$109)\n+($G132*'fnd base rates'!J$110)\n+($H132*'fnd base rates'!J$111)\n+($I132*'fnd base rates'!J$112)\n+($J132*'fnd base rates'!J$113)\n+($K132*'fnd base rates'!J$114)\n+($M132*'fnd base rates'!J$116)\n+($N132*'fnd base rates'!J$117)\n+($O132*'fnd base rates'!J$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,10)))\n*$R132","v":743.37689999999998},{"$f":"(($D132*'fnd base rates'!K$107)\n+($E132*'fnd base rates'!K$108)\n+($F132*'fnd base rates'!K$109)\n+($G132*'fnd base rates'!K$110)\n+($H132*'fnd base rates'!K$111)\n+($I132*'fnd base rates'!K$112)\n+($J132*'fnd base rates'!K$113)\n+($K132*'fnd base rates'!K$114)\n+($M132*'fnd base rates'!K$116)\n+($N132*'fnd base rates'!K$117)\n+($O132*'fnd base rates'!K$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,11)))\n*$R132","v":2299.23909796},{"$f":"(($D132*'fnd base rates'!L$107)\n+($E132*'fnd base rates'!L$108)\n+($F132*'fnd base rates'!L$109)\n+($G132*'fnd base rates'!L$110)\n+($H132*'fnd base rates'!L$111)\n+($I132*'fnd base rates'!L$112)\n+($J132*'fnd base rates'!L$113)\n+($K132*'fnd base rates'!L$114)\n+($M132*'fnd base rates'!L$116)\n+($N132*'fnd base rates'!L$117)\n+($O132*'fnd base rates'!L$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,12)))","v":2307.4728420000001},{"$f":"(($D132*'fnd base rates'!M$107)\n+($E132*'fnd base rates'!M$108)\n+($F132*'fnd base rates'!M$109)\n+($G132*'fnd base rates'!M$110)\n+($H132*'fnd base rates'!M$111)\n+($I132*'fnd base rates'!M$112)\n+($J132*'fnd base rates'!M$113)\n+($K132*'fnd base rates'!M$114)\n+($M132*'fnd base rates'!M$116)\n+($N132*'fnd base rates'!M$117)\n+($O132*'fnd base rates'!M$118)\n+($P132*VLOOKUP($S132+12,rate_basefnd,13)))","v":0},21471.682895389997,null,428035025,"428","035","025",1,2,21471.682895389997,10736,0,10736,null,null,null,null,null,10817,0,10817,-81,10736,0,10736]
[428,428035035,"BROOKE",{"$f":"'fnd enro'!D133","v":0},{"$f":"'fnd enro'!E133","v":0},{"$f":"'fnd enro'!F133","v":166},{"$f":"'fnd enro'!G133","v":783},{"$f":"'fnd enro'!H133","v":447},{"$f":"'fnd enro'!I133","v":280},{"$f":"'fnd enro'!J133","v":0},{"$f":"'fnd enro'!K133","v":63.520400000000002},{"$f":"'fnd enro'!L133","v":0},{"$f":"'fnd enro'!M133+'fnd enro'!N133","v":92},{"$f":"'fnd enro'!O133","v":12},{"$f":"'fnd enro'!P133","v":5},{"$f":"'fnd enro'!Q133","v":967},{"$f":"'fnd enro'!S133","v":1676},1.085,{"$f":"VALUE('fnd enro'!R133)","v":10},null,{"$f":"(($D133*'fnd base rates'!C$107)\n+($E133*'fnd base rates'!C$108)\n+($F133*'fnd base rates'!C$109)\n+($G133*'fnd base rates'!C$110)\n+($H133*'fnd base rates'!C$111)\n+($I133*'fnd base rates'!C$112)\n+($J133*'fnd base rates'!C$113)\n+($K133*'fnd base rates'!C$114)\n+($M133*'fnd base rates'!C$116)\n+($N133*'fnd base rates'!C$117)\n+($O133*'fnd base rates'!C$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,3)))\n*$R133","v":994530.64362554019},{"$f":"(($D133*'fnd base rates'!D$107)\n+($E133*'fnd base rates'!D$108)\n+($F133*'fnd base rates'!D$109)\n+($G133*'fnd base rates'!D$110)\n+($H133*'fnd base rates'!D$111)\n+($I133*'fnd base rates'!D$112)\n+($J133*'fnd base rates'!D$113)\n+($K133*'fnd base rates'!D$114)\n+($M133*'fnd base rates'!D$116)\n+($N133*'fnd base rates'!D$117)\n+($O133*'fnd base rates'!D$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,4)))\n*$R133","v":1647670.3344500002},{"$f":"(($D133*'fnd base rates'!E$107)\n+($E133*'fnd base rates'!E$108)\n+($F133*'fnd base rates'!E$109)\n+($G133*'fnd base rates'!E$110)\n+($H133*'fnd base rates'!E$111)\n+($I133*'fnd base rates'!E$112)\n+($J133*'fnd base rates'!E$113)\n+($K133*'fnd base rates'!E$114)\n+($M133*'fnd base rates'!E$116)\n+($N133*'fnd base rates'!E$117)\n+($O133*'fnd base rates'!E$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,5)))\n*$R133","v":9966481.7915665787},{"$f":"(($D133*'fnd base rates'!F$107)\n+($E133*'fnd base rates'!F$108)\n+($F133*'fnd base rates'!F$109)\n+($G133*'fnd base rates'!F$110)\n+($H133*'fnd base rates'!F$111)\n+($I133*'fnd base rates'!F$112)\n+($J133*'fnd base rates'!F$113)\n+($K133*'fnd base rates'!F$114)\n+($M133*'fnd base rates'!F$116)\n+($N133*'fnd base rates'!F$117)\n+($O133*'fnd base rates'!F$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,6)))\n*$R133","v":1929980.5083634597},{"$f":"(($D133*'fnd base rates'!G$107)\n+($E133*'fnd base rates'!G$108)\n+($F133*'fnd base rates'!G$109)\n+($G133*'fnd base rates'!G$110)\n+($H133*'fnd base rates'!G$111)\n+($I133*'fnd base rates'!G$112)\n+($J133*'fnd base rates'!G$113)\n+($K133*'fnd base rates'!G$114)\n+($M133*'fnd base rates'!G$116)\n+($N133*'fnd base rates'!G$117)\n+($O133*'fnd base rates'!G$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,7)))\n*$R133","v":430866.64852475998},{"$f":"(($D133*'fnd base rates'!H$107)\n+($E133*'fnd base rates'!H$108)\n+($F133*'fnd base rates'!H$109)\n+($G133*'fnd base rates'!H$110)\n+($H133*'fnd base rates'!H$111)\n+($I133*'fnd base rates'!H$112)\n+($J133*'fnd base rates'!H$113)\n+($K133*'fnd base rates'!H$114)\n+($M133*'fnd base rates'!H$116)\n+($N133*'fnd base rates'!H$117)\n+($O133*'fnd base rates'!H$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,8)))","v":941484.3993200002},{"$f":"(($D133*'fnd base rates'!I$107)\n+($E133*'fnd base rates'!I$108)\n+($F133*'fnd base rates'!I$109)\n+($G133*'fnd base rates'!I$110)\n+($H133*'fnd base rates'!I$111)\n+($I133*'fnd base rates'!I$112)\n+($J133*'fnd base rates'!I$113)\n+($K133*'fnd base rates'!I$114)\n+($M133*'fnd base rates'!I$116)\n+($N133*'fnd base rates'!I$117)\n+($O133*'fnd base rates'!I$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,9)))\n*$R133","v":658642.79425000004},{"$f":"(($D133*'fnd base rates'!J$107)\n+($E133*'fnd base rates'!J$108)\n+($F133*'fnd base rates'!J$109)\n+($G133*'fnd base rates'!J$110)\n+($H133*'fnd base rates'!J$111)\n+($I133*'fnd base rates'!J$112)\n+($J133*'fnd base rates'!J$113)\n+($K133*'fnd base rates'!J$114)\n+($M133*'fnd base rates'!J$116)\n+($N133*'fnd base rates'!J$117)\n+($O133*'fnd base rates'!J$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,10)))\n*$R133","v":1069252.4944499999},{"$f":"(($D133*'fnd base rates'!K$107)\n+($E133*'fnd base rates'!K$108)\n+($F133*'fnd base rates'!K$109)\n+($G133*'fnd base rates'!K$110)\n+($H133*'fnd base rates'!K$111)\n+($I133*'fnd base rates'!K$112)\n+($J133*'fnd base rates'!K$113)\n+($K133*'fnd base rates'!K$114)\n+($M133*'fnd base rates'!K$116)\n+($N133*'fnd base rates'!K$117)\n+($O133*'fnd base rates'!K$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,11)))\n*$R133","v":1968293.20204048},{"$f":"(($D133*'fnd base rates'!L$107)\n+($E133*'fnd base rates'!L$108)\n+($F133*'fnd base rates'!L$109)\n+($G133*'fnd base rates'!L$110)\n+($H133*'fnd base rates'!L$111)\n+($I133*'fnd base rates'!L$112)\n+($J133*'fnd base rates'!L$113)\n+($K133*'fnd base rates'!L$114)\n+($M133*'fnd base rates'!L$116)\n+($N133*'fnd base rates'!L$117)\n+($O133*'fnd base rates'!L$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,12)))","v":2475339.7615959998},{"$f":"(($D133*'fnd base rates'!M$107)\n+($E133*'fnd base rates'!M$108)\n+($F133*'fnd base rates'!M$109)\n+($G133*'fnd base rates'!M$110)\n+($H133*'fnd base rates'!M$111)\n+($I133*'fnd base rates'!M$112)\n+($J133*'fnd base rates'!M$113)\n+($K133*'fnd base rates'!M$114)\n+($M133*'fnd base rates'!M$116)\n+($N133*'fnd base rates'!M$117)\n+($O133*'fnd base rates'!M$118)\n+($P133*VLOOKUP($S133+12,rate_basefnd,13)))","v":0},22082542.578186817,null,428035035,"428","035","035",1,1676,22082542.578186817,13176,0,13176,null,null,null,null,null,14028,79,14107,-931,13176,0,13176]
[428,428035044,"BROOKE",{"$f":"'fnd enro'!D134","v":0},{"$f":"'fnd enro'!E134","v":0},{"$f":"'fnd enro'!F134","v":0},{"$f":"'fnd enro'!G134","v":5},{"$f":"'fnd enro'!H134","v":7},{"$f":"'fnd enro'!I134","v":6},{"$f":"'fnd enro'!J134","v":0},{"$f":"'fnd enro'!K134","v":0.68220000000000003},{"$f":"'fnd enro'!L134","v":0},{"$f":"'fnd enro'!M134+'fnd enro'!N134","v":2},{"$f":"'fnd enro'!O134","v":0},{"$f":"'fnd enro'!P134","v":0},{"$f":"'fnd enro'!Q134","v":4},{"$f":"'fnd enro'!S134","v":18},1.085,{"$f":"VALUE('fnd enro'!R134)","v":10},null,{"$f":"(($D134*'fnd base rates'!C$107)\n+($E134*'fnd base rates'!C$108)\n+($F134*'fnd base rates'!C$109)\n+($G134*'fnd base rates'!C$110)\n+($H134*'fnd base rates'!C$111)\n+($I134*'fnd base rates'!C$112)\n+($J134*'fnd base rates'!C$113)\n+($K134*'fnd base rates'!C$114)\n+($M134*'fnd base rates'!C$116)\n+($N134*'fnd base rates'!C$117)\n+($O134*'fnd base rates'!C$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,3)))\n*$R134","v":10324.01389747},{"$f":"(($D134*'fnd base rates'!D$107)\n+($E134*'fnd base rates'!D$108)\n+($F134*'fnd base rates'!D$109)\n+($G134*'fnd base rates'!D$110)\n+($H134*'fnd base rates'!D$111)\n+($I134*'fnd base rates'!D$112)\n+($J134*'fnd base rates'!D$113)\n+($K134*'fnd base rates'!D$114)\n+($M134*'fnd base rates'!D$116)\n+($N134*'fnd base rates'!D$117)\n+($O134*'fnd base rates'!D$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,4)))\n*$R134","v":15755.393500000002},{"$f":"(($D134*'fnd base rates'!E$107)\n+($E134*'fnd base rates'!E$108)\n+($F134*'fnd base rates'!E$109)\n+($G134*'fnd base rates'!E$110)\n+($H134*'fnd base rates'!E$111)\n+($I134*'fnd base rates'!E$112)\n+($J134*'fnd base rates'!E$113)\n+($K134*'fnd base rates'!E$114)\n+($M134*'fnd base rates'!E$116)\n+($N134*'fnd base rates'!E$117)\n+($O134*'fnd base rates'!E$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,5)))\n*$R134","v":89908.610730190005},{"$f":"(($D134*'fnd base rates'!F$107)\n+($E134*'fnd base rates'!F$108)\n+($F134*'fnd base rates'!F$109)\n+($G134*'fnd base rates'!F$110)\n+($H134*'fnd base rates'!F$111)\n+($I134*'fnd base rates'!F$112)\n+($J134*'fnd base rates'!F$113)\n+($K134*'fnd base rates'!F$114)\n+($M134*'fnd base rates'!F$116)\n+($N134*'fnd base rates'!F$117)\n+($O134*'fnd base rates'!F$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,6)))\n*$R134","v":19200.776842029998},{"$f":"(($D134*'fnd base rates'!G$107)\n+($E134*'fnd base rates'!G$108)\n+($F134*'fnd base rates'!G$109)\n+($G134*'fnd base rates'!G$110)\n+($H134*'fnd base rates'!G$111)\n+($I134*'fnd base rates'!G$112)\n+($J134*'fnd base rates'!G$113)\n+($K134*'fnd base rates'!G$114)\n+($M134*'fnd base rates'!G$116)\n+($N134*'fnd base rates'!G$117)\n+($O134*'fnd base rates'!G$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,7)))\n*$R134","v":3729.2440691799998},{"$f":"(($D134*'fnd base rates'!H$107)\n+($E134*'fnd base rates'!H$108)\n+($F134*'fnd base rates'!H$109)\n+($G134*'fnd base rates'!H$110)\n+($H134*'fnd base rates'!H$111)\n+($I134*'fnd base rates'!H$112)\n+($J134*'fnd base rates'!H$113)\n+($K134*'fnd base rates'!H$114)\n+($M134*'fnd base rates'!H$116)\n+($N134*'fnd base rates'!H$117)\n+($O134*'fnd base rates'!H$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,8)))","v":10927.947259999999},{"$f":"(($D134*'fnd base rates'!I$107)\n+($E134*'fnd base rates'!I$108)\n+($F134*'fnd base rates'!I$109)\n+($G134*'fnd base rates'!I$110)\n+($H134*'fnd base rates'!I$111)\n+($I134*'fnd base rates'!I$112)\n+($J134*'fnd base rates'!I$113)\n+($K134*'fnd base rates'!I$114)\n+($M134*'fnd base rates'!I$116)\n+($N134*'fnd base rates'!I$117)\n+($O134*'fnd base rates'!I$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,9)))\n*$R134","v":7024.7782499999994},{"$f":"(($D134*'fnd base rates'!J$107)\n+($E134*'fnd base rates'!J$108)\n+($F134*'fnd base rates'!J$109)\n+($G134*'fnd base rates'!J$110)\n+($H134*'fnd base rates'!J$111)\n+($I134*'fnd base rates'!J$112)\n+($J134*'fnd base rates'!J$113)\n+($K134*'fnd base rates'!J$114)\n+($M134*'fnd base rates'!J$116)\n+($N134*'fnd base rates'!J$117)\n+($O134*'fnd base rates'!J$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,10)))\n*$R134","v":8821.2886999999992},{"$f":"(($D134*'fnd base rates'!K$107)\n+($E134*'fnd base rates'!K$108)\n+($F134*'fnd base rates'!K$109)\n+($G134*'fnd base rates'!K$110)\n+($H134*'fnd base rates'!K$111)\n+($I134*'fnd base rates'!K$112)\n+($J134*'fnd base rates'!K$113)\n+($K134*'fnd base rates'!K$114)\n+($M134*'fnd base rates'!K$116)\n+($N134*'fnd base rates'!K$117)\n+($O134*'fnd base rates'!K$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,11)))\n*$R134","v":21725.800631640006},{"$f":"(($D134*'fnd base rates'!L$107)\n+($E134*'fnd base rates'!L$108)\n+($F134*'fnd base rates'!L$109)\n+($G134*'fnd base rates'!L$110)\n+($H134*'fnd base rates'!L$111)\n+($I134*'fnd base rates'!L$112)\n+($J134*'fnd base rates'!L$113)\n+($K134*'fnd base rates'!L$114)\n+($M134*'fnd base rates'!L$116)\n+($N134*'fnd base rates'!L$117)\n+($O134*'fnd base rates'!L$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,12)))","v":23612.795578000001},{"$f":"(($D134*'fnd base rates'!M$107)\n+($E134*'fnd base rates'!M$108)\n+($F134*'fnd base rates'!M$109)\n+($G134*'fnd base rates'!M$110)\n+($H134*'fnd base rates'!M$111)\n+($I134*'fnd base rates'!M$112)\n+($J134*'fnd base rates'!M$113)\n+($K134*'fnd base rates'!M$114)\n+($M134*'fnd base rates'!M$116)\n+($N134*'fnd base rates'!M$117)\n+($O134*'fnd base rates'!M$118)\n+($P134*VLOOKUP($S134+12,rate_basefnd,13)))","v":0},211030.64945850999,null,428035044,"428","035","044",1,18,211030.64945850999,11724,0,11724,null,null,null,null,null,11824,31,11855,-131,11724,0,11724]
[428,428035049,"BROOKE",{"$f":"'fnd enro'!D135","v":0},{"$f":"'fnd enro'!E135","v":0},{"$f":"'fnd enro'!F135","v":0},{"$f":"'fnd enro'!G135","v":1},{"$f":"'fnd enro'!H135","v":0},{"$f":"'fnd enro'!I135","v":0},{"$f":"'fnd enro'!J135","v":0},{"$f":"'fnd enro'!K135","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L135","v":0},{"$f":"'fnd enro'!M135+'fnd enro'!N135","v":0},{"$f":"'fnd enro'!O135","v":0},{"$f":"'fnd enro'!P135","v":0},{"$f":"'fnd enro'!Q135","v":1},{"$f":"'fnd enro'!S135","v":1},1.085,{"$f":"VALUE('fnd enro'!R135)","v":7},null,{"$f":"(($D135*'fnd base rates'!C$107)\n+($E135*'fnd base rates'!C$108)\n+($F135*'fnd base rates'!C$109)\n+($G135*'fnd base rates'!C$110)\n+($H135*'fnd base rates'!C$111)\n+($I135*'fnd base rates'!C$112)\n+($J135*'fnd base rates'!C$113)\n+($K135*'fnd base rates'!C$114)\n+($M135*'fnd base rates'!C$116)\n+($N135*'fnd base rates'!C$117)\n+($O135*'fnd base rates'!C$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,3)))\n*$R135","v":611.60245541500001},{"$f":"(($D135*'fnd base rates'!D$107)\n+($E135*'fnd base rates'!D$108)\n+($F135*'fnd base rates'!D$109)\n+($G135*'fnd base rates'!D$110)\n+($H135*'fnd base rates'!D$111)\n+($I135*'fnd base rates'!D$112)\n+($J135*'fnd base rates'!D$113)\n+($K135*'fnd base rates'!D$114)\n+($M135*'fnd base rates'!D$116)\n+($N135*'fnd base rates'!D$117)\n+($O135*'fnd base rates'!D$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,4)))\n*$R135","v":1088.6673000000001},{"$f":"(($D135*'fnd base rates'!E$107)\n+($E135*'fnd base rates'!E$108)\n+($F135*'fnd base rates'!E$109)\n+($G135*'fnd base rates'!E$110)\n+($H135*'fnd base rates'!E$111)\n+($I135*'fnd base rates'!E$112)\n+($J135*'fnd base rates'!E$113)\n+($K135*'fnd base rates'!E$114)\n+($M135*'fnd base rates'!E$116)\n+($N135*'fnd base rates'!E$117)\n+($O135*'fnd base rates'!E$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,5)))\n*$R135","v":6946.8836294550001},{"$f":"(($D135*'fnd base rates'!F$107)\n+($E135*'fnd base rates'!F$108)\n+($F135*'fnd base rates'!F$109)\n+($G135*'fnd base rates'!F$110)\n+($H135*'fnd base rates'!F$111)\n+($I135*'fnd base rates'!F$112)\n+($J135*'fnd base rates'!F$113)\n+($K135*'fnd base rates'!F$114)\n+($M135*'fnd base rates'!F$116)\n+($N135*'fnd base rates'!F$117)\n+($O135*'fnd base rates'!F$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,6)))\n*$R135","v":1270.7284023350001},{"$f":"(($D135*'fnd base rates'!G$107)\n+($E135*'fnd base rates'!G$108)\n+($F135*'fnd base rates'!G$109)\n+($G135*'fnd base rates'!G$110)\n+($H135*'fnd base rates'!G$111)\n+($I135*'fnd base rates'!G$112)\n+($J135*'fnd base rates'!G$113)\n+($K135*'fnd base rates'!G$114)\n+($M135*'fnd base rates'!G$116)\n+($N135*'fnd base rates'!G$117)\n+($O135*'fnd base rates'!G$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,7)))\n*$R135","v":304.81274550999996},{"$f":"(($D135*'fnd base rates'!H$107)\n+($E135*'fnd base rates'!H$108)\n+($F135*'fnd base rates'!H$109)\n+($G135*'fnd base rates'!H$110)\n+($H135*'fnd base rates'!H$111)\n+($I135*'fnd base rates'!H$112)\n+($J135*'fnd base rates'!H$113)\n+($K135*'fnd base rates'!H$114)\n+($M135*'fnd base rates'!H$116)\n+($N135*'fnd base rates'!H$117)\n+($O135*'fnd base rates'!H$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,8)))","v":514.08706999999993},{"$f":"(($D135*'fnd base rates'!I$107)\n+($E135*'fnd base rates'!I$108)\n+($F135*'fnd base rates'!I$109)\n+($G135*'fnd base rates'!I$110)\n+($H135*'fnd base rates'!I$111)\n+($I135*'fnd base rates'!I$112)\n+($J135*'fnd base rates'!I$113)\n+($K135*'fnd base rates'!I$114)\n+($M135*'fnd base rates'!I$116)\n+($N135*'fnd base rates'!I$117)\n+($O135*'fnd base rates'!I$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,9)))\n*$R135","v":382.07189999999997},{"$f":"(($D135*'fnd base rates'!J$107)\n+($E135*'fnd base rates'!J$108)\n+($F135*'fnd base rates'!J$109)\n+($G135*'fnd base rates'!J$110)\n+($H135*'fnd base rates'!J$111)\n+($I135*'fnd base rates'!J$112)\n+($J135*'fnd base rates'!J$113)\n+($K135*'fnd base rates'!J$114)\n+($M135*'fnd base rates'!J$116)\n+($N135*'fnd base rates'!J$117)\n+($O135*'fnd base rates'!J$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,10)))\n*$R135","v":783.16385000000002},{"$f":"(($D135*'fnd base rates'!K$107)\n+($E135*'fnd base rates'!K$108)\n+($F135*'fnd base rates'!K$109)\n+($G135*'fnd base rates'!K$110)\n+($H135*'fnd base rates'!K$111)\n+($I135*'fnd base rates'!K$112)\n+($J135*'fnd base rates'!K$113)\n+($K135*'fnd base rates'!K$114)\n+($M135*'fnd base rates'!K$116)\n+($N135*'fnd base rates'!K$117)\n+($O135*'fnd base rates'!K$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,11)))\n*$R135","v":1124.10034898},{"$f":"(($D135*'fnd base rates'!L$107)\n+($E135*'fnd base rates'!L$108)\n+($F135*'fnd base rates'!L$109)\n+($G135*'fnd base rates'!L$110)\n+($H135*'fnd base rates'!L$111)\n+($I135*'fnd base rates'!L$112)\n+($J135*'fnd base rates'!L$113)\n+($K135*'fnd base rates'!L$114)\n+($M135*'fnd base rates'!L$116)\n+($N135*'fnd base rates'!L$117)\n+($O135*'fnd base rates'!L$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,12)))","v":1634.3114209999999},{"$f":"(($D135*'fnd base rates'!M$107)\n+($E135*'fnd base rates'!M$108)\n+($F135*'fnd base rates'!M$109)\n+($G135*'fnd base rates'!M$110)\n+($H135*'fnd base rates'!M$111)\n+($I135*'fnd base rates'!M$112)\n+($J135*'fnd base rates'!M$113)\n+($K135*'fnd base rates'!M$114)\n+($M135*'fnd base rates'!M$116)\n+($N135*'fnd base rates'!M$117)\n+($O135*'fnd base rates'!M$118)\n+($P135*VLOOKUP($S135+12,rate_basefnd,13)))","v":0},14660.429122695003,null,428035049,"428","035","049",1,1,14660.429122695003,14660,0,14660,null,null,null,null,null,14880,52,14932,-272,14660,0,14660]
[428,428035050,"BROOKE",{"$f":"'fnd enro'!D136","v":0},{"$f":"'fnd enro'!E136","v":0},{"$f":"'fnd enro'!F136","v":0},{"$f":"'fnd enro'!G136","v":0},{"$f":"'fnd enro'!H136","v":1},{"$f":"'fnd enro'!I136","v":0},{"$f":"'fnd enro'!J136","v":0},{"$f":"'fnd enro'!K136","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L136","v":0},{"$f":"'fnd enro'!M136+'fnd enro'!N136","v":0},{"$f":"'fnd enro'!O136","v":0},{"$f":"'fnd enro'!P136","v":0},{"$f":"'fnd enro'!Q136","v":1},{"$f":"'fnd enro'!S136","v":1},1.085,{"$f":"VALUE('fnd enro'!R136)","v":3},null,{"$f":"(($D136*'fnd base rates'!C$107)\n+($E136*'fnd base rates'!C$108)\n+($F136*'fnd base rates'!C$109)\n+($G136*'fnd base rates'!C$110)\n+($H136*'fnd base rates'!C$111)\n+($I136*'fnd base rates'!C$112)\n+($J136*'fnd base rates'!C$113)\n+($K136*'fnd base rates'!C$114)\n+($M136*'fnd base rates'!C$116)\n+($N136*'fnd base rates'!C$117)\n+($O136*'fnd base rates'!C$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,3)))\n*$R136","v":604.810355415},{"$f":"(($D136*'fnd base rates'!D$107)\n+($E136*'fnd base rates'!D$108)\n+($F136*'fnd base rates'!D$109)\n+($G136*'fnd base rates'!D$110)\n+($H136*'fnd base rates'!D$111)\n+($I136*'fnd base rates'!D$112)\n+($J136*'fnd base rates'!D$113)\n+($K136*'fnd base rates'!D$114)\n+($M136*'fnd base rates'!D$116)\n+($N136*'fnd base rates'!D$117)\n+($O136*'fnd base rates'!D$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,4)))\n*$R136","v":1056.4970499999999},{"$f":"(($D136*'fnd base rates'!E$107)\n+($E136*'fnd base rates'!E$108)\n+($F136*'fnd base rates'!E$109)\n+($G136*'fnd base rates'!E$110)\n+($H136*'fnd base rates'!E$111)\n+($I136*'fnd base rates'!E$112)\n+($J136*'fnd base rates'!E$113)\n+($K136*'fnd base rates'!E$114)\n+($M136*'fnd base rates'!E$116)\n+($N136*'fnd base rates'!E$117)\n+($O136*'fnd base rates'!E$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,5)))\n*$R136","v":6201.9009294549996},{"$f":"(($D136*'fnd base rates'!F$107)\n+($E136*'fnd base rates'!F$108)\n+($F136*'fnd base rates'!F$109)\n+($G136*'fnd base rates'!F$110)\n+($H136*'fnd base rates'!F$111)\n+($I136*'fnd base rates'!F$112)\n+($J136*'fnd base rates'!F$113)\n+($K136*'fnd base rates'!F$114)\n+($M136*'fnd base rates'!F$116)\n+($N136*'fnd base rates'!F$117)\n+($O136*'fnd base rates'!F$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,6)))\n*$R136","v":1012.6503023349999},{"$f":"(($D136*'fnd base rates'!G$107)\n+($E136*'fnd base rates'!G$108)\n+($F136*'fnd base rates'!G$109)\n+($G136*'fnd base rates'!G$110)\n+($H136*'fnd base rates'!G$111)\n+($I136*'fnd base rates'!G$112)\n+($J136*'fnd base rates'!G$113)\n+($K136*'fnd base rates'!G$114)\n+($M136*'fnd base rates'!G$116)\n+($N136*'fnd base rates'!G$117)\n+($O136*'fnd base rates'!G$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,7)))\n*$R136","v":301.52519551},{"$f":"(($D136*'fnd base rates'!H$107)\n+($E136*'fnd base rates'!H$108)\n+($F136*'fnd base rates'!H$109)\n+($G136*'fnd base rates'!H$110)\n+($H136*'fnd base rates'!H$111)\n+($I136*'fnd base rates'!H$112)\n+($J136*'fnd base rates'!H$113)\n+($K136*'fnd base rates'!H$114)\n+($M136*'fnd base rates'!H$116)\n+($N136*'fnd base rates'!H$117)\n+($O136*'fnd base rates'!H$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,8)))","v":511.93706999999995},{"$f":"(($D136*'fnd base rates'!I$107)\n+($E136*'fnd base rates'!I$108)\n+($F136*'fnd base rates'!I$109)\n+($G136*'fnd base rates'!I$110)\n+($H136*'fnd base rates'!I$111)\n+($I136*'fnd base rates'!I$112)\n+($J136*'fnd base rates'!I$113)\n+($K136*'fnd base rates'!I$114)\n+($M136*'fnd base rates'!I$116)\n+($N136*'fnd base rates'!I$117)\n+($O136*'fnd base rates'!I$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,9)))\n*$R136","v":455.88444999999996},{"$f":"(($D136*'fnd base rates'!J$107)\n+($E136*'fnd base rates'!J$108)\n+($F136*'fnd base rates'!J$109)\n+($G136*'fnd base rates'!J$110)\n+($H136*'fnd base rates'!J$111)\n+($I136*'fnd base rates'!J$112)\n+($J136*'fnd base rates'!J$113)\n+($K136*'fnd base rates'!J$114)\n+($M136*'fnd base rates'!J$116)\n+($N136*'fnd base rates'!J$117)\n+($O136*'fnd base rates'!J$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,10)))\n*$R136","v":815.88744999999983},{"$f":"(($D136*'fnd base rates'!K$107)\n+($E136*'fnd base rates'!K$108)\n+($F136*'fnd base rates'!K$109)\n+($G136*'fnd base rates'!K$110)\n+($H136*'fnd base rates'!K$111)\n+($I136*'fnd base rates'!K$112)\n+($J136*'fnd base rates'!K$113)\n+($K136*'fnd base rates'!K$114)\n+($M136*'fnd base rates'!K$116)\n+($N136*'fnd base rates'!K$117)\n+($O136*'fnd base rates'!K$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,11)))\n*$R136","v":1208.0033989800002},{"$f":"(($D136*'fnd base rates'!L$107)\n+($E136*'fnd base rates'!L$108)\n+($F136*'fnd base rates'!L$109)\n+($G136*'fnd base rates'!L$110)\n+($H136*'fnd base rates'!L$111)\n+($I136*'fnd base rates'!L$112)\n+($J136*'fnd base rates'!L$113)\n+($K136*'fnd base rates'!L$114)\n+($M136*'fnd base rates'!L$116)\n+($N136*'fnd base rates'!L$117)\n+($O136*'fnd base rates'!L$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,12)))","v":1619.1114209999998},{"$f":"(($D136*'fnd base rates'!M$107)\n+($E136*'fnd base rates'!M$108)\n+($F136*'fnd base rates'!M$109)\n+($G136*'fnd base rates'!M$110)\n+($H136*'fnd base rates'!M$111)\n+($I136*'fnd base rates'!M$112)\n+($J136*'fnd base rates'!M$113)\n+($K136*'fnd base rates'!M$114)\n+($M136*'fnd base rates'!M$116)\n+($N136*'fnd base rates'!M$117)\n+($O136*'fnd base rates'!M$118)\n+($P136*VLOOKUP($S136+12,rate_basefnd,13)))","v":0},13788.207622694998,null,428035050,"428","035","050",1,1,13788.207622694998,13788,0,13788,null,null,null,null,null,13883,4,13887,-99,13788,0,13788]
[428,428035057,"BROOKE",{"$f":"'fnd enro'!D137","v":0},{"$f":"'fnd enro'!E137","v":0},{"$f":"'fnd enro'!F137","v":16},{"$f":"'fnd enro'!G137","v":76},{"$f":"'fnd enro'!H137","v":43},{"$f":"'fnd enro'!I137","v":22},{"$f":"'fnd enro'!J137","v":0},{"$f":"'fnd enro'!K137","v":5.9503000000000004},{"$f":"'fnd enro'!L137","v":0},{"$f":"'fnd enro'!M137+'fnd enro'!N137","v":21},{"$f":"'fnd enro'!O137","v":2},{"$f":"'fnd enro'!P137","v":0},{"$f":"'fnd enro'!Q137","v":88},{"$f":"'fnd enro'!S137","v":157},1.085,{"$f":"VALUE('fnd enro'!R137)","v":10},null,{"$f":"(($D137*'fnd base rates'!C$107)\n+($E137*'fnd base rates'!C$108)\n+($F137*'fnd base rates'!C$109)\n+($G137*'fnd base rates'!C$110)\n+($H137*'fnd base rates'!C$111)\n+($I137*'fnd base rates'!C$112)\n+($J137*'fnd base rates'!C$113)\n+($K137*'fnd base rates'!C$114)\n+($M137*'fnd base rates'!C$116)\n+($N137*'fnd base rates'!C$117)\n+($O137*'fnd base rates'!C$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,3)))\n*$R137","v":94273.183950155013},{"$f":"(($D137*'fnd base rates'!D$107)\n+($E137*'fnd base rates'!D$108)\n+($F137*'fnd base rates'!D$109)\n+($G137*'fnd base rates'!D$110)\n+($H137*'fnd base rates'!D$111)\n+($I137*'fnd base rates'!D$112)\n+($J137*'fnd base rates'!D$113)\n+($K137*'fnd base rates'!D$114)\n+($M137*'fnd base rates'!D$116)\n+($N137*'fnd base rates'!D$117)\n+($O137*'fnd base rates'!D$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,4)))\n*$R137","v":155756.57825000002},{"$f":"(($D137*'fnd base rates'!E$107)\n+($E137*'fnd base rates'!E$108)\n+($F137*'fnd base rates'!E$109)\n+($G137*'fnd base rates'!E$110)\n+($H137*'fnd base rates'!E$111)\n+($I137*'fnd base rates'!E$112)\n+($J137*'fnd base rates'!E$113)\n+($K137*'fnd base rates'!E$114)\n+($M137*'fnd base rates'!E$116)\n+($N137*'fnd base rates'!E$117)\n+($O137*'fnd base rates'!E$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,5)))\n*$R137","v":936201.1388744351},{"$f":"(($D137*'fnd base rates'!F$107)\n+($E137*'fnd base rates'!F$108)\n+($F137*'fnd base rates'!F$109)\n+($G137*'fnd base rates'!F$110)\n+($H137*'fnd base rates'!F$111)\n+($I137*'fnd base rates'!F$112)\n+($J137*'fnd base rates'!F$113)\n+($K137*'fnd base rates'!F$114)\n+($M137*'fnd base rates'!F$116)\n+($N137*'fnd base rates'!F$117)\n+($O137*'fnd base rates'!F$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,6)))\n*$R137","v":184316.50746659501},{"$f":"(($D137*'fnd base rates'!G$107)\n+($E137*'fnd base rates'!G$108)\n+($F137*'fnd base rates'!G$109)\n+($G137*'fnd base rates'!G$110)\n+($H137*'fnd base rates'!G$111)\n+($I137*'fnd base rates'!G$112)\n+($J137*'fnd base rates'!G$113)\n+($K137*'fnd base rates'!G$114)\n+($M137*'fnd base rates'!G$116)\n+($N137*'fnd base rates'!G$117)\n+($O137*'fnd base rates'!G$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,7)))\n*$R137","v":40588.618245070007},{"$f":"(($D137*'fnd base rates'!H$107)\n+($E137*'fnd base rates'!H$108)\n+($F137*'fnd base rates'!H$109)\n+($G137*'fnd base rates'!H$110)\n+($H137*'fnd base rates'!H$111)\n+($I137*'fnd base rates'!H$112)\n+($J137*'fnd base rates'!H$113)\n+($K137*'fnd base rates'!H$114)\n+($M137*'fnd base rates'!H$116)\n+($N137*'fnd base rates'!H$117)\n+($O137*'fnd base rates'!H$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,8)))","v":88405.67998999999},{"$f":"(($D137*'fnd base rates'!I$107)\n+($E137*'fnd base rates'!I$108)\n+($F137*'fnd base rates'!I$109)\n+($G137*'fnd base rates'!I$110)\n+($H137*'fnd base rates'!I$111)\n+($I137*'fnd base rates'!I$112)\n+($J137*'fnd base rates'!I$113)\n+($K137*'fnd base rates'!I$114)\n+($M137*'fnd base rates'!I$116)\n+($N137*'fnd base rates'!I$117)\n+($O137*'fnd base rates'!I$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,9)))\n*$R137","v":61689.769049999988},{"$f":"(($D137*'fnd base rates'!J$107)\n+($E137*'fnd base rates'!J$108)\n+($F137*'fnd base rates'!J$109)\n+($G137*'fnd base rates'!J$110)\n+($H137*'fnd base rates'!J$111)\n+($I137*'fnd base rates'!J$112)\n+($J137*'fnd base rates'!J$113)\n+($K137*'fnd base rates'!J$114)\n+($M137*'fnd base rates'!J$116)\n+($N137*'fnd base rates'!J$117)\n+($O137*'fnd base rates'!J$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,10)))\n*$R137","v":97014.16829999999},{"$f":"(($D137*'fnd base rates'!K$107)\n+($E137*'fnd base rates'!K$108)\n+($F137*'fnd base rates'!K$109)\n+($G137*'fnd base rates'!K$110)\n+($H137*'fnd base rates'!K$111)\n+($I137*'fnd base rates'!K$112)\n+($J137*'fnd base rates'!K$113)\n+($K137*'fnd base rates'!K$114)\n+($M137*'fnd base rates'!K$116)\n+($N137*'fnd base rates'!K$117)\n+($O137*'fnd base rates'!K$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,11)))\n*$R137","v":188124.03623986},{"$f":"(($D137*'fnd base rates'!L$107)\n+($E137*'fnd base rates'!L$108)\n+($F137*'fnd base rates'!L$109)\n+($G137*'fnd base rates'!L$110)\n+($H137*'fnd base rates'!L$111)\n+($I137*'fnd base rates'!L$112)\n+($J137*'fnd base rates'!L$113)\n+($K137*'fnd base rates'!L$114)\n+($M137*'fnd base rates'!L$116)\n+($N137*'fnd base rates'!L$117)\n+($O137*'fnd base rates'!L$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,12)))","v":234256.493097},{"$f":"(($D137*'fnd base rates'!M$107)\n+($E137*'fnd base rates'!M$108)\n+($F137*'fnd base rates'!M$109)\n+($G137*'fnd base rates'!M$110)\n+($H137*'fnd base rates'!M$111)\n+($I137*'fnd base rates'!M$112)\n+($J137*'fnd base rates'!M$113)\n+($K137*'fnd base rates'!M$114)\n+($M137*'fnd base rates'!M$116)\n+($N137*'fnd base rates'!M$117)\n+($O137*'fnd base rates'!M$118)\n+($P137*VLOOKUP($S137+12,rate_basefnd,13)))","v":0},2080626.1734631152,null,428035057,"428","035","057",1,157,2080626.1734631152,13252,0,13252,null,null,null,null,null,14799,116,14915,-1663,13252,0,13252]
[428,428035073,"BROOKE",{"$f":"'fnd enro'!D138","v":0},{"$f":"'fnd enro'!E138","v":0},{"$f":"'fnd enro'!F138","v":0},{"$f":"'fnd enro'!G138","v":6},{"$f":"'fnd enro'!H138","v":2},{"$f":"'fnd enro'!I138","v":4},{"$f":"'fnd enro'!J138","v":0},{"$f":"'fnd enro'!K138","v":0.45479999999999998},{"$f":"'fnd enro'!L138","v":0},{"$f":"'fnd enro'!M138+'fnd enro'!N138","v":1},{"$f":"'fnd enro'!O138","v":0},{"$f":"'fnd enro'!P138","v":0},{"$f":"'fnd enro'!Q138","v":6},{"$f":"'fnd enro'!S138","v":12},1.085,{"$f":"VALUE('fnd enro'!R138)","v":5},null,{"$f":"(($D138*'fnd base rates'!C$107)\n+($E138*'fnd base rates'!C$108)\n+($F138*'fnd base rates'!C$109)\n+($G138*'fnd base rates'!C$110)\n+($H138*'fnd base rates'!C$111)\n+($I138*'fnd base rates'!C$112)\n+($J138*'fnd base rates'!C$113)\n+($K138*'fnd base rates'!C$114)\n+($M138*'fnd base rates'!C$116)\n+($N138*'fnd base rates'!C$117)\n+($O138*'fnd base rates'!C$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,3)))\n*$R138","v":7019.0134149799997},{"$f":"(($D138*'fnd base rates'!D$107)\n+($E138*'fnd base rates'!D$108)\n+($F138*'fnd base rates'!D$109)\n+($G138*'fnd base rates'!D$110)\n+($H138*'fnd base rates'!D$111)\n+($I138*'fnd base rates'!D$112)\n+($J138*'fnd base rates'!D$113)\n+($K138*'fnd base rates'!D$114)\n+($M138*'fnd base rates'!D$116)\n+($N138*'fnd base rates'!D$117)\n+($O138*'fnd base rates'!D$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,4)))\n*$R138","v":11248.911099999999},{"$f":"(($D138*'fnd base rates'!E$107)\n+($E138*'fnd base rates'!E$108)\n+($F138*'fnd base rates'!E$109)\n+($G138*'fnd base rates'!E$110)\n+($H138*'fnd base rates'!E$111)\n+($I138*'fnd base rates'!E$112)\n+($J138*'fnd base rates'!E$113)\n+($K138*'fnd base rates'!E$114)\n+($M138*'fnd base rates'!E$116)\n+($N138*'fnd base rates'!E$117)\n+($O138*'fnd base rates'!E$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,5)))\n*$R138","v":68524.903053460002},{"$f":"(($D138*'fnd base rates'!F$107)\n+($E138*'fnd base rates'!F$108)\n+($F138*'fnd base rates'!F$109)\n+($G138*'fnd base rates'!F$110)\n+($H138*'fnd base rates'!F$111)\n+($I138*'fnd base rates'!F$112)\n+($J138*'fnd base rates'!F$113)\n+($K138*'fnd base rates'!F$114)\n+($M138*'fnd base rates'!F$116)\n+($N138*'fnd base rates'!F$117)\n+($O138*'fnd base rates'!F$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,6)))\n*$R138","v":13430.54122802},{"$f":"(($D138*'fnd base rates'!G$107)\n+($E138*'fnd base rates'!G$108)\n+($F138*'fnd base rates'!G$109)\n+($G138*'fnd base rates'!G$110)\n+($H138*'fnd base rates'!G$111)\n+($I138*'fnd base rates'!G$112)\n+($J138*'fnd base rates'!G$113)\n+($K138*'fnd base rates'!G$114)\n+($M138*'fnd base rates'!G$116)\n+($N138*'fnd base rates'!G$117)\n+($O138*'fnd base rates'!G$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,7)))\n*$R138","v":2818.2667461199999},{"$f":"(($D138*'fnd base rates'!H$107)\n+($E138*'fnd base rates'!H$108)\n+($F138*'fnd base rates'!H$109)\n+($G138*'fnd base rates'!H$110)\n+($H138*'fnd base rates'!H$111)\n+($I138*'fnd base rates'!H$112)\n+($J138*'fnd base rates'!H$113)\n+($K138*'fnd base rates'!H$114)\n+($M138*'fnd base rates'!H$116)\n+($N138*'fnd base rates'!H$117)\n+($O138*'fnd base rates'!H$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,8)))","v":7300.7248399999999},{"$f":"(($D138*'fnd base rates'!I$107)\n+($E138*'fnd base rates'!I$108)\n+($F138*'fnd base rates'!I$109)\n+($G138*'fnd base rates'!I$110)\n+($H138*'fnd base rates'!I$111)\n+($I138*'fnd base rates'!I$112)\n+($J138*'fnd base rates'!I$113)\n+($K138*'fnd base rates'!I$114)\n+($M138*'fnd base rates'!I$116)\n+($N138*'fnd base rates'!I$117)\n+($O138*'fnd base rates'!I$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,9)))\n*$R138","v":4745.1064499999993},{"$f":"(($D138*'fnd base rates'!J$107)\n+($E138*'fnd base rates'!J$108)\n+($F138*'fnd base rates'!J$109)\n+($G138*'fnd base rates'!J$110)\n+($H138*'fnd base rates'!J$111)\n+($I138*'fnd base rates'!J$112)\n+($J138*'fnd base rates'!J$113)\n+($K138*'fnd base rates'!J$114)\n+($M138*'fnd base rates'!J$116)\n+($N138*'fnd base rates'!J$117)\n+($O138*'fnd base rates'!J$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,10)))\n*$R138","v":7259.5288499999988},{"$f":"(($D138*'fnd base rates'!K$107)\n+($E138*'fnd base rates'!K$108)\n+($F138*'fnd base rates'!K$109)\n+($G138*'fnd base rates'!K$110)\n+($H138*'fnd base rates'!K$111)\n+($I138*'fnd base rates'!K$112)\n+($J138*'fnd base rates'!K$113)\n+($K138*'fnd base rates'!K$114)\n+($M138*'fnd base rates'!K$116)\n+($N138*'fnd base rates'!K$117)\n+($O138*'fnd base rates'!K$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,11)))\n*$R138","v":14160.385187760001},{"$f":"(($D138*'fnd base rates'!L$107)\n+($E138*'fnd base rates'!L$108)\n+($F138*'fnd base rates'!L$109)\n+($G138*'fnd base rates'!L$110)\n+($H138*'fnd base rates'!L$111)\n+($I138*'fnd base rates'!L$112)\n+($J138*'fnd base rates'!L$113)\n+($K138*'fnd base rates'!L$114)\n+($M138*'fnd base rates'!L$116)\n+($N138*'fnd base rates'!L$117)\n+($O138*'fnd base rates'!L$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,12)))","v":16742.687052000001},{"$f":"(($D138*'fnd base rates'!M$107)\n+($E138*'fnd base rates'!M$108)\n+($F138*'fnd base rates'!M$109)\n+($G138*'fnd base rates'!M$110)\n+($H138*'fnd base rates'!M$111)\n+($I138*'fnd base rates'!M$112)\n+($J138*'fnd base rates'!M$113)\n+($K138*'fnd base rates'!M$114)\n+($M138*'fnd base rates'!M$116)\n+($N138*'fnd base rates'!M$117)\n+($O138*'fnd base rates'!M$118)\n+($P138*VLOOKUP($S138+12,rate_basefnd,13)))","v":0},153250.06792233998,null,428035073,"428","035","073",1,12,153250.06792233998,12771,0,12771,null,null,null,null,null,13939,12,13951,-1180,12771,0,12771]
[428,428035088,"BROOKE",{"$f":"'fnd enro'!D139","v":0},{"$f":"'fnd enro'!E139","v":0},{"$f":"'fnd enro'!F139","v":0},{"$f":"'fnd enro'!G139","v":1},{"$f":"'fnd enro'!H139","v":1},{"$f":"'fnd enro'!I139","v":0},{"$f":"'fnd enro'!J139","v":0},{"$f":"'fnd enro'!K139","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L139","v":0},{"$f":"'fnd enro'!M139+'fnd enro'!N139","v":0},{"$f":"'fnd enro'!O139","v":0},{"$f":"'fnd enro'!P139","v":0},{"$f":"'fnd enro'!Q139","v":2},{"$f":"'fnd enro'!S139","v":2},{"$f":"VLOOKUP(B139,charterinfo_b,6)","v":1.085},{"$f":"VALUE('fnd enro'!R139)","v":3},null,{"$f":"(($D139*'fnd base rates'!C$107)\n+($E139*'fnd base rates'!C$108)\n+($F139*'fnd base rates'!C$109)\n+($G139*'fnd base rates'!C$110)\n+($H139*'fnd base rates'!C$111)\n+($I139*'fnd base rates'!C$112)\n+($J139*'fnd base rates'!C$113)\n+($K139*'fnd base rates'!C$114)\n+($M139*'fnd base rates'!C$116)\n+($N139*'fnd base rates'!C$117)\n+($O139*'fnd base rates'!C$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,3)))\n*$R139","v":1209.62071083},{"$f":"(($D139*'fnd base rates'!D$107)\n+($E139*'fnd base rates'!D$108)\n+($F139*'fnd base rates'!D$109)\n+($G139*'fnd base rates'!D$110)\n+($H139*'fnd base rates'!D$111)\n+($I139*'fnd base rates'!D$112)\n+($J139*'fnd base rates'!D$113)\n+($K139*'fnd base rates'!D$114)\n+($M139*'fnd base rates'!D$116)\n+($N139*'fnd base rates'!D$117)\n+($O139*'fnd base rates'!D$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,4)))\n*$R139","v":2112.9940999999999},{"$f":"(($D139*'fnd base rates'!E$107)\n+($E139*'fnd base rates'!E$108)\n+($F139*'fnd base rates'!E$109)\n+($G139*'fnd base rates'!E$110)\n+($H139*'fnd base rates'!E$111)\n+($I139*'fnd base rates'!E$112)\n+($J139*'fnd base rates'!E$113)\n+($K139*'fnd base rates'!E$114)\n+($M139*'fnd base rates'!E$116)\n+($N139*'fnd base rates'!E$117)\n+($O139*'fnd base rates'!E$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,5)))\n*$R139","v":12834.78555891},{"$f":"(($D139*'fnd base rates'!F$107)\n+($E139*'fnd base rates'!F$108)\n+($F139*'fnd base rates'!F$109)\n+($G139*'fnd base rates'!F$110)\n+($H139*'fnd base rates'!F$111)\n+($I139*'fnd base rates'!F$112)\n+($J139*'fnd base rates'!F$113)\n+($K139*'fnd base rates'!F$114)\n+($M139*'fnd base rates'!F$116)\n+($N139*'fnd base rates'!F$117)\n+($O139*'fnd base rates'!F$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,6)))\n*$R139","v":2283.3787046699999},{"$f":"(($D139*'fnd base rates'!G$107)\n+($E139*'fnd base rates'!G$108)\n+($F139*'fnd base rates'!G$109)\n+($G139*'fnd base rates'!G$110)\n+($H139*'fnd base rates'!G$111)\n+($I139*'fnd base rates'!G$112)\n+($J139*'fnd base rates'!G$113)\n+($K139*'fnd base rates'!G$114)\n+($M139*'fnd base rates'!G$116)\n+($N139*'fnd base rates'!G$117)\n+($O139*'fnd base rates'!G$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,7)))\n*$R139","v":591.10454102000006},{"$f":"(($D139*'fnd base rates'!H$107)\n+($E139*'fnd base rates'!H$108)\n+($F139*'fnd base rates'!H$109)\n+($G139*'fnd base rates'!H$110)\n+($H139*'fnd base rates'!H$111)\n+($I139*'fnd base rates'!H$112)\n+($J139*'fnd base rates'!H$113)\n+($K139*'fnd base rates'!H$114)\n+($M139*'fnd base rates'!H$116)\n+($N139*'fnd base rates'!H$117)\n+($O139*'fnd base rates'!H$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,8)))","v":1023.8741399999999},{"$f":"(($D139*'fnd base rates'!I$107)\n+($E139*'fnd base rates'!I$108)\n+($F139*'fnd base rates'!I$109)\n+($G139*'fnd base rates'!I$110)\n+($H139*'fnd base rates'!I$111)\n+($I139*'fnd base rates'!I$112)\n+($J139*'fnd base rates'!I$113)\n+($K139*'fnd base rates'!I$114)\n+($M139*'fnd base rates'!I$116)\n+($N139*'fnd base rates'!I$117)\n+($O139*'fnd base rates'!I$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,9)))\n*$R139","v":825.24014999999986},{"$f":"(($D139*'fnd base rates'!J$107)\n+($E139*'fnd base rates'!J$108)\n+($F139*'fnd base rates'!J$109)\n+($G139*'fnd base rates'!J$110)\n+($H139*'fnd base rates'!J$111)\n+($I139*'fnd base rates'!J$112)\n+($J139*'fnd base rates'!J$113)\n+($K139*'fnd base rates'!J$114)\n+($M139*'fnd base rates'!J$116)\n+($N139*'fnd base rates'!J$117)\n+($O139*'fnd base rates'!J$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,10)))\n*$R139","v":1532.9747999999997},{"$f":"(($D139*'fnd base rates'!K$107)\n+($E139*'fnd base rates'!K$108)\n+($F139*'fnd base rates'!K$109)\n+($G139*'fnd base rates'!K$110)\n+($H139*'fnd base rates'!K$111)\n+($I139*'fnd base rates'!K$112)\n+($J139*'fnd base rates'!K$113)\n+($K139*'fnd base rates'!K$114)\n+($M139*'fnd base rates'!K$116)\n+($N139*'fnd base rates'!K$117)\n+($O139*'fnd base rates'!K$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,11)))\n*$R139","v":2332.10374796},{"$f":"(($D139*'fnd base rates'!L$107)\n+($E139*'fnd base rates'!L$108)\n+($F139*'fnd base rates'!L$109)\n+($G139*'fnd base rates'!L$110)\n+($H139*'fnd base rates'!L$111)\n+($I139*'fnd base rates'!L$112)\n+($J139*'fnd base rates'!L$113)\n+($K139*'fnd base rates'!L$114)\n+($M139*'fnd base rates'!L$116)\n+($N139*'fnd base rates'!L$117)\n+($O139*'fnd base rates'!L$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,12)))","v":3206.6128419999995},{"$f":"(($D139*'fnd base rates'!M$107)\n+($E139*'fnd base rates'!M$108)\n+($F139*'fnd base rates'!M$109)\n+($G139*'fnd base rates'!M$110)\n+($H139*'fnd base rates'!M$111)\n+($I139*'fnd base rates'!M$112)\n+($J139*'fnd base rates'!M$113)\n+($K139*'fnd base rates'!M$114)\n+($M139*'fnd base rates'!M$116)\n+($N139*'fnd base rates'!M$117)\n+($O139*'fnd base rates'!M$118)\n+($P139*VLOOKUP($S139+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U139:AE139)","v":27952.689295389999},null,{"$f":"B139","v":428035088},{"$f":"IF($B139<499999999,MID($B139,1,3),MID($B139,1,4))","v":"428"},{"$f":"IF($B139<499999999,MID($B139,4,3),MID($B139,5,3))","v":"035"},{"$f":"IF($B139<499999999,MID($B139,7,3),MID($B139,8,3))","v":"088"},{"$f":"IF(VLOOKUP(VALUE(IF(AH139<499999999,MID(AH139,4,3),MID(AH139,5,3))),distinfo,4)=R139,1,0)","v":1},2,{"$f":"AF139","v":27952.689295389999},{"$f":"IF(OR(AF139=0,AM139=0),0,ROUND(AN139/AM139,0))","v":13976},{"$f":"AO139-AQ139","v":0},13976,null,null,null,null,null,14071,{"$f":"AY139-AW139","v":4},14075,-99,13976,0,13976]
[428,428035093,"BROOKE",{"$f":"'fnd enro'!D140","v":0},{"$f":"'fnd enro'!E140","v":0},{"$f":"'fnd enro'!F140","v":0},{"$f":"'fnd enro'!G140","v":3},{"$f":"'fnd enro'!H140","v":2},{"$f":"'fnd enro'!I140","v":1},{"$f":"'fnd enro'!J140","v":0},{"$f":"'fnd enro'!K140","v":0.22739999999999999},{"$f":"'fnd enro'!L140","v":0},{"$f":"'fnd enro'!M140+'fnd enro'!N140","v":0},{"$f":"'fnd enro'!O140","v":0},{"$f":"'fnd enro'!P140","v":0},{"$f":"'fnd enro'!Q140","v":2},{"$f":"'fnd enro'!S140","v":6},1.085,{"$f":"VALUE('fnd enro'!R140)","v":10},null,{"$f":"(($D140*'fnd base rates'!C$107)\n+($E140*'fnd base rates'!C$108)\n+($F140*'fnd base rates'!C$109)\n+($G140*'fnd base rates'!C$110)\n+($H140*'fnd base rates'!C$111)\n+($I140*'fnd base rates'!C$112)\n+($J140*'fnd base rates'!C$113)\n+($K140*'fnd base rates'!C$114)\n+($M140*'fnd base rates'!C$116)\n+($N140*'fnd base rates'!C$117)\n+($O140*'fnd base rates'!C$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,3)))\n*$R140","v":3420.8025324899995},{"$f":"(($D140*'fnd base rates'!D$107)\n+($E140*'fnd base rates'!D$108)\n+($F140*'fnd base rates'!D$109)\n+($G140*'fnd base rates'!D$110)\n+($H140*'fnd base rates'!D$111)\n+($I140*'fnd base rates'!D$112)\n+($J140*'fnd base rates'!D$113)\n+($K140*'fnd base rates'!D$114)\n+($M140*'fnd base rates'!D$116)\n+($N140*'fnd base rates'!D$117)\n+($O140*'fnd base rates'!D$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,4)))\n*$R140","v":5353.1947000000009},{"$f":"(($D140*'fnd base rates'!E$107)\n+($E140*'fnd base rates'!E$108)\n+($F140*'fnd base rates'!E$109)\n+($G140*'fnd base rates'!E$110)\n+($H140*'fnd base rates'!E$111)\n+($I140*'fnd base rates'!E$112)\n+($J140*'fnd base rates'!E$113)\n+($K140*'fnd base rates'!E$114)\n+($M140*'fnd base rates'!E$116)\n+($N140*'fnd base rates'!E$117)\n+($O140*'fnd base rates'!E$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,5)))\n*$R140","v":30368.136976730002},{"$f":"(($D140*'fnd base rates'!F$107)\n+($E140*'fnd base rates'!F$108)\n+($F140*'fnd base rates'!F$109)\n+($G140*'fnd base rates'!F$110)\n+($H140*'fnd base rates'!F$111)\n+($I140*'fnd base rates'!F$112)\n+($J140*'fnd base rates'!F$113)\n+($K140*'fnd base rates'!F$114)\n+($M140*'fnd base rates'!F$116)\n+($N140*'fnd base rates'!F$117)\n+($O140*'fnd base rates'!F$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,6)))\n*$R140","v":6739.0646640099994},{"$f":"(($D140*'fnd base rates'!G$107)\n+($E140*'fnd base rates'!G$108)\n+($F140*'fnd base rates'!G$109)\n+($G140*'fnd base rates'!G$110)\n+($H140*'fnd base rates'!G$111)\n+($I140*'fnd base rates'!G$112)\n+($J140*'fnd base rates'!G$113)\n+($K140*'fnd base rates'!G$114)\n+($M140*'fnd base rates'!G$116)\n+($N140*'fnd base rates'!G$117)\n+($O140*'fnd base rates'!G$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,7)))\n*$R140","v":1301.71837306},{"$f":"(($D140*'fnd base rates'!H$107)\n+($E140*'fnd base rates'!H$108)\n+($F140*'fnd base rates'!H$109)\n+($G140*'fnd base rates'!H$110)\n+($H140*'fnd base rates'!H$111)\n+($I140*'fnd base rates'!H$112)\n+($J140*'fnd base rates'!H$113)\n+($K140*'fnd base rates'!H$114)\n+($M140*'fnd base rates'!H$116)\n+($N140*'fnd base rates'!H$117)\n+($O140*'fnd base rates'!H$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,8)))","v":3293.1424199999997},{"$f":"(($D140*'fnd base rates'!I$107)\n+($E140*'fnd base rates'!I$108)\n+($F140*'fnd base rates'!I$109)\n+($G140*'fnd base rates'!I$110)\n+($H140*'fnd base rates'!I$111)\n+($I140*'fnd base rates'!I$112)\n+($J140*'fnd base rates'!I$113)\n+($K140*'fnd base rates'!I$114)\n+($M140*'fnd base rates'!I$116)\n+($N140*'fnd base rates'!I$117)\n+($O140*'fnd base rates'!I$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,9)))\n*$R140","v":2174.2314999999999},{"$f":"(($D140*'fnd base rates'!J$107)\n+($E140*'fnd base rates'!J$108)\n+($F140*'fnd base rates'!J$109)\n+($G140*'fnd base rates'!J$110)\n+($H140*'fnd base rates'!J$111)\n+($I140*'fnd base rates'!J$112)\n+($J140*'fnd base rates'!J$113)\n+($K140*'fnd base rates'!J$114)\n+($M140*'fnd base rates'!J$116)\n+($N140*'fnd base rates'!J$117)\n+($O140*'fnd base rates'!J$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,10)))\n*$R140","v":2906.6932999999995},{"$f":"(($D140*'fnd base rates'!K$107)\n+($E140*'fnd base rates'!K$108)\n+($F140*'fnd base rates'!K$109)\n+($G140*'fnd base rates'!K$110)\n+($H140*'fnd base rates'!K$111)\n+($I140*'fnd base rates'!K$112)\n+($J140*'fnd base rates'!K$113)\n+($K140*'fnd base rates'!K$114)\n+($M140*'fnd base rates'!K$116)\n+($N140*'fnd base rates'!K$117)\n+($O140*'fnd base rates'!K$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,11)))\n*$R140","v":6963.4465938800004},{"$f":"(($D140*'fnd base rates'!L$107)\n+($E140*'fnd base rates'!L$108)\n+($F140*'fnd base rates'!L$109)\n+($G140*'fnd base rates'!L$110)\n+($H140*'fnd base rates'!L$111)\n+($I140*'fnd base rates'!L$112)\n+($J140*'fnd base rates'!L$113)\n+($K140*'fnd base rates'!L$114)\n+($M140*'fnd base rates'!L$116)\n+($N140*'fnd base rates'!L$117)\n+($O140*'fnd base rates'!L$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,12)))","v":8081.1585259999993},{"$f":"(($D140*'fnd base rates'!M$107)\n+($E140*'fnd base rates'!M$108)\n+($F140*'fnd base rates'!M$109)\n+($G140*'fnd base rates'!M$110)\n+($H140*'fnd base rates'!M$111)\n+($I140*'fnd base rates'!M$112)\n+($J140*'fnd base rates'!M$113)\n+($K140*'fnd base rates'!M$114)\n+($M140*'fnd base rates'!M$116)\n+($N140*'fnd base rates'!M$117)\n+($O140*'fnd base rates'!M$118)\n+($P140*VLOOKUP($S140+12,rate_basefnd,13)))","v":0},70601.589586170012,null,428035093,"428","035","093",1,6,70601.589586170012,11767,0,11767,null,null,null,null,null,14405,91,14496,-2729,11767,0,11767]
[428,428035099,"BROOKE",{"$f":"'fnd enro'!D141","v":0},{"$f":"'fnd enro'!E141","v":0},{"$f":"'fnd enro'!F141","v":0},{"$f":"'fnd enro'!G141","v":0},{"$f":"'fnd enro'!H141","v":0},{"$f":"'fnd enro'!I141","v":1},{"$f":"'fnd enro'!J141","v":0},{"$f":"'fnd enro'!K141","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L141","v":0},{"$f":"'fnd enro'!M141+'fnd enro'!N141","v":0},{"$f":"'fnd enro'!O141","v":0},{"$f":"'fnd enro'!P141","v":0},{"$f":"'fnd enro'!Q141","v":0},{"$f":"'fnd enro'!S141","v":1},1.085,{"$f":"VALUE('fnd enro'!R141)","v":4},null,{"$f":"(($D141*'fnd base rates'!C$107)\n+($E141*'fnd base rates'!C$108)\n+($F141*'fnd base rates'!C$109)\n+($G141*'fnd base rates'!C$110)\n+($H141*'fnd base rates'!C$111)\n+($I141*'fnd base rates'!C$112)\n+($J141*'fnd base rates'!C$113)\n+($K141*'fnd base rates'!C$114)\n+($M141*'fnd base rates'!C$116)\n+($N141*'fnd base rates'!C$117)\n+($O141*'fnd base rates'!C$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,3)))\n*$R141","v":547.15345541500005},{"$f":"(($D141*'fnd base rates'!D$107)\n+($E141*'fnd base rates'!D$108)\n+($F141*'fnd base rates'!D$109)\n+($G141*'fnd base rates'!D$110)\n+($H141*'fnd base rates'!D$111)\n+($I141*'fnd base rates'!D$112)\n+($J141*'fnd base rates'!D$113)\n+($K141*'fnd base rates'!D$114)\n+($M141*'fnd base rates'!D$116)\n+($N141*'fnd base rates'!D$117)\n+($O141*'fnd base rates'!D$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,4)))\n*$R141","v":783.31574999999998},{"$f":"(($D141*'fnd base rates'!E$107)\n+($E141*'fnd base rates'!E$108)\n+($F141*'fnd base rates'!E$109)\n+($G141*'fnd base rates'!E$110)\n+($H141*'fnd base rates'!E$111)\n+($I141*'fnd base rates'!E$112)\n+($J141*'fnd base rates'!E$113)\n+($K141*'fnd base rates'!E$114)\n+($M141*'fnd base rates'!E$116)\n+($N141*'fnd base rates'!E$117)\n+($O141*'fnd base rates'!E$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,5)))\n*$R141","v":5022.4082794550004},{"$f":"(($D141*'fnd base rates'!F$107)\n+($E141*'fnd base rates'!F$108)\n+($F141*'fnd base rates'!F$109)\n+($G141*'fnd base rates'!F$110)\n+($H141*'fnd base rates'!F$111)\n+($I141*'fnd base rates'!F$112)\n+($J141*'fnd base rates'!F$113)\n+($K141*'fnd base rates'!F$114)\n+($M141*'fnd base rates'!F$116)\n+($N141*'fnd base rates'!F$117)\n+($O141*'fnd base rates'!F$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,6)))\n*$R141","v":901.57885233499997},{"$f":"(($D141*'fnd base rates'!G$107)\n+($E141*'fnd base rates'!G$108)\n+($F141*'fnd base rates'!G$109)\n+($G141*'fnd base rates'!G$110)\n+($H141*'fnd base rates'!G$111)\n+($I141*'fnd base rates'!G$112)\n+($J141*'fnd base rates'!G$113)\n+($K141*'fnd base rates'!G$114)\n+($M141*'fnd base rates'!G$116)\n+($N141*'fnd base rates'!G$117)\n+($O141*'fnd base rates'!G$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,7)))\n*$R141","v":167.46259550999997},{"$f":"(($D141*'fnd base rates'!H$107)\n+($E141*'fnd base rates'!H$108)\n+($F141*'fnd base rates'!H$109)\n+($G141*'fnd base rates'!H$110)\n+($H141*'fnd base rates'!H$111)\n+($I141*'fnd base rates'!H$112)\n+($J141*'fnd base rates'!H$113)\n+($K141*'fnd base rates'!H$114)\n+($M141*'fnd base rates'!H$116)\n+($N141*'fnd base rates'!H$117)\n+($O141*'fnd base rates'!H$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D141*'fnd base rates'!I$107)\n+($E141*'fnd base rates'!I$108)\n+($F141*'fnd base rates'!I$109)\n+($G141*'fnd base rates'!I$110)\n+($H141*'fnd base rates'!I$111)\n+($I141*'fnd base rates'!I$112)\n+($J141*'fnd base rates'!I$113)\n+($K141*'fnd base rates'!I$114)\n+($M141*'fnd base rates'!I$116)\n+($N141*'fnd base rates'!I$117)\n+($O141*'fnd base rates'!I$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,9)))\n*$R141","v":436.09404999999998},{"$f":"(($D141*'fnd base rates'!J$107)\n+($E141*'fnd base rates'!J$108)\n+($F141*'fnd base rates'!J$109)\n+($G141*'fnd base rates'!J$110)\n+($H141*'fnd base rates'!J$111)\n+($I141*'fnd base rates'!J$112)\n+($J141*'fnd base rates'!J$113)\n+($K141*'fnd base rates'!J$114)\n+($M141*'fnd base rates'!J$116)\n+($N141*'fnd base rates'!J$117)\n+($O141*'fnd base rates'!J$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,10)))\n*$R141","v":587.42984999999999},{"$f":"(($D141*'fnd base rates'!K$107)\n+($E141*'fnd base rates'!K$108)\n+($F141*'fnd base rates'!K$109)\n+($G141*'fnd base rates'!K$110)\n+($H141*'fnd base rates'!K$111)\n+($I141*'fnd base rates'!K$112)\n+($J141*'fnd base rates'!K$113)\n+($K141*'fnd base rates'!K$114)\n+($M141*'fnd base rates'!K$116)\n+($N141*'fnd base rates'!K$117)\n+($O141*'fnd base rates'!K$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,11)))\n*$R141","v":1175.1387489799999},{"$f":"(($D141*'fnd base rates'!L$107)\n+($E141*'fnd base rates'!L$108)\n+($F141*'fnd base rates'!L$109)\n+($G141*'fnd base rates'!L$110)\n+($H141*'fnd base rates'!L$111)\n+($I141*'fnd base rates'!L$112)\n+($J141*'fnd base rates'!L$113)\n+($K141*'fnd base rates'!L$114)\n+($M141*'fnd base rates'!L$116)\n+($N141*'fnd base rates'!L$117)\n+($O141*'fnd base rates'!L$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D141*'fnd base rates'!M$107)\n+($E141*'fnd base rates'!M$108)\n+($F141*'fnd base rates'!M$109)\n+($G141*'fnd base rates'!M$110)\n+($H141*'fnd base rates'!M$111)\n+($I141*'fnd base rates'!M$112)\n+($J141*'fnd base rates'!M$113)\n+($K141*'fnd base rates'!M$114)\n+($M141*'fnd base rates'!M$116)\n+($N141*'fnd base rates'!M$117)\n+($O141*'fnd base rates'!M$118)\n+($P141*VLOOKUP($S141+12,rate_basefnd,13)))","v":0},11519.280072695001,null,428035099,"428","035","099",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,11590,0,11590,-71,11519,0,11519]
[428,428035133,"BROOKE",{"$f":"'fnd enro'!D142","v":0},{"$f":"'fnd enro'!E142","v":0},{"$f":"'fnd enro'!F142","v":0},{"$f":"'fnd enro'!G142","v":1},{"$f":"'fnd enro'!H142","v":1},{"$f":"'fnd enro'!I142","v":0},{"$f":"'fnd enro'!J142","v":0},{"$f":"'fnd enro'!K142","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L142","v":0},{"$f":"'fnd enro'!M142+'fnd enro'!N142","v":0},{"$f":"'fnd enro'!O142","v":0},{"$f":"'fnd enro'!P142","v":0},{"$f":"'fnd enro'!Q142","v":2},{"$f":"'fnd enro'!S142","v":2},1.085,{"$f":"VALUE('fnd enro'!R142)","v":7},null,{"$f":"(($D142*'fnd base rates'!C$107)\n+($E142*'fnd base rates'!C$108)\n+($F142*'fnd base rates'!C$109)\n+($G142*'fnd base rates'!C$110)\n+($H142*'fnd base rates'!C$111)\n+($I142*'fnd base rates'!C$112)\n+($J142*'fnd base rates'!C$113)\n+($K142*'fnd base rates'!C$114)\n+($M142*'fnd base rates'!C$116)\n+($N142*'fnd base rates'!C$117)\n+($O142*'fnd base rates'!C$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,3)))\n*$R142","v":1223.20491083},{"$f":"(($D142*'fnd base rates'!D$107)\n+($E142*'fnd base rates'!D$108)\n+($F142*'fnd base rates'!D$109)\n+($G142*'fnd base rates'!D$110)\n+($H142*'fnd base rates'!D$111)\n+($I142*'fnd base rates'!D$112)\n+($J142*'fnd base rates'!D$113)\n+($K142*'fnd base rates'!D$114)\n+($M142*'fnd base rates'!D$116)\n+($N142*'fnd base rates'!D$117)\n+($O142*'fnd base rates'!D$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,4)))\n*$R142","v":2177.3346000000001},{"$f":"(($D142*'fnd base rates'!E$107)\n+($E142*'fnd base rates'!E$108)\n+($F142*'fnd base rates'!E$109)\n+($G142*'fnd base rates'!E$110)\n+($H142*'fnd base rates'!E$111)\n+($I142*'fnd base rates'!E$112)\n+($J142*'fnd base rates'!E$113)\n+($K142*'fnd base rates'!E$114)\n+($M142*'fnd base rates'!E$116)\n+($N142*'fnd base rates'!E$117)\n+($O142*'fnd base rates'!E$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,5)))\n*$R142","v":13462.78355891},{"$f":"(($D142*'fnd base rates'!F$107)\n+($E142*'fnd base rates'!F$108)\n+($F142*'fnd base rates'!F$109)\n+($G142*'fnd base rates'!F$110)\n+($H142*'fnd base rates'!F$111)\n+($I142*'fnd base rates'!F$112)\n+($J142*'fnd base rates'!F$113)\n+($K142*'fnd base rates'!F$114)\n+($M142*'fnd base rates'!F$116)\n+($N142*'fnd base rates'!F$117)\n+($O142*'fnd base rates'!F$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,6)))\n*$R142","v":2283.3787046699999},{"$f":"(($D142*'fnd base rates'!G$107)\n+($E142*'fnd base rates'!G$108)\n+($F142*'fnd base rates'!G$109)\n+($G142*'fnd base rates'!G$110)\n+($H142*'fnd base rates'!G$111)\n+($I142*'fnd base rates'!G$112)\n+($J142*'fnd base rates'!G$113)\n+($K142*'fnd base rates'!G$114)\n+($M142*'fnd base rates'!G$116)\n+($N142*'fnd base rates'!G$117)\n+($O142*'fnd base rates'!G$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,7)))\n*$R142","v":621.57134101999998},{"$f":"(($D142*'fnd base rates'!H$107)\n+($E142*'fnd base rates'!H$108)\n+($F142*'fnd base rates'!H$109)\n+($G142*'fnd base rates'!H$110)\n+($H142*'fnd base rates'!H$111)\n+($I142*'fnd base rates'!H$112)\n+($J142*'fnd base rates'!H$113)\n+($K142*'fnd base rates'!H$114)\n+($M142*'fnd base rates'!H$116)\n+($N142*'fnd base rates'!H$117)\n+($O142*'fnd base rates'!H$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,8)))","v":1028.1741399999999},{"$f":"(($D142*'fnd base rates'!I$107)\n+($E142*'fnd base rates'!I$108)\n+($F142*'fnd base rates'!I$109)\n+($G142*'fnd base rates'!I$110)\n+($H142*'fnd base rates'!I$111)\n+($I142*'fnd base rates'!I$112)\n+($J142*'fnd base rates'!I$113)\n+($K142*'fnd base rates'!I$114)\n+($M142*'fnd base rates'!I$116)\n+($N142*'fnd base rates'!I$117)\n+($O142*'fnd base rates'!I$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,9)))\n*$R142","v":850.67254999999989},{"$f":"(($D142*'fnd base rates'!J$107)\n+($E142*'fnd base rates'!J$108)\n+($F142*'fnd base rates'!J$109)\n+($G142*'fnd base rates'!J$110)\n+($H142*'fnd base rates'!J$111)\n+($I142*'fnd base rates'!J$112)\n+($J142*'fnd base rates'!J$113)\n+($K142*'fnd base rates'!J$114)\n+($M142*'fnd base rates'!J$116)\n+($N142*'fnd base rates'!J$117)\n+($O142*'fnd base rates'!J$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,10)))\n*$R142","v":1665.1278},{"$f":"(($D142*'fnd base rates'!K$107)\n+($E142*'fnd base rates'!K$108)\n+($F142*'fnd base rates'!K$109)\n+($G142*'fnd base rates'!K$110)\n+($H142*'fnd base rates'!K$111)\n+($I142*'fnd base rates'!K$112)\n+($J142*'fnd base rates'!K$113)\n+($K142*'fnd base rates'!K$114)\n+($M142*'fnd base rates'!K$116)\n+($N142*'fnd base rates'!K$117)\n+($O142*'fnd base rates'!K$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,11)))\n*$R142","v":2332.10374796},{"$f":"(($D142*'fnd base rates'!L$107)\n+($E142*'fnd base rates'!L$108)\n+($F142*'fnd base rates'!L$109)\n+($G142*'fnd base rates'!L$110)\n+($H142*'fnd base rates'!L$111)\n+($I142*'fnd base rates'!L$112)\n+($J142*'fnd base rates'!L$113)\n+($K142*'fnd base rates'!L$114)\n+($M142*'fnd base rates'!L$116)\n+($N142*'fnd base rates'!L$117)\n+($O142*'fnd base rates'!L$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,12)))","v":3300.2328419999994},{"$f":"(($D142*'fnd base rates'!M$107)\n+($E142*'fnd base rates'!M$108)\n+($F142*'fnd base rates'!M$109)\n+($G142*'fnd base rates'!M$110)\n+($H142*'fnd base rates'!M$111)\n+($I142*'fnd base rates'!M$112)\n+($J142*'fnd base rates'!M$113)\n+($K142*'fnd base rates'!M$114)\n+($M142*'fnd base rates'!M$116)\n+($N142*'fnd base rates'!M$117)\n+($O142*'fnd base rates'!M$118)\n+($P142*VLOOKUP($S142+12,rate_basefnd,13)))","v":0},28944.584195389994,null,428035133,"428","035","133",1,2,28944.584195389994,14472,0,14472,null,null,null,null,null,14806,67,14873,-401,14472,0,14472]
[428,428035163,"BROOKE",{"$f":"'fnd enro'!D143","v":0},{"$f":"'fnd enro'!E143","v":0},{"$f":"'fnd enro'!F143","v":0},{"$f":"'fnd enro'!G143","v":5},{"$f":"'fnd enro'!H143","v":3},{"$f":"'fnd enro'!I143","v":2},{"$f":"'fnd enro'!J143","v":0},{"$f":"'fnd enro'!K143","v":0.379},{"$f":"'fnd enro'!L143","v":0},{"$f":"'fnd enro'!M143+'fnd enro'!N143","v":0},{"$f":"'fnd enro'!O143","v":0},{"$f":"'fnd enro'!P143","v":0},{"$f":"'fnd enro'!Q143","v":4},{"$f":"'fnd enro'!S143","v":10},1.085,{"$f":"VALUE('fnd enro'!R143)","v":10},null,{"$f":"(($D143*'fnd base rates'!C$107)\n+($E143*'fnd base rates'!C$108)\n+($F143*'fnd base rates'!C$109)\n+($G143*'fnd base rates'!C$110)\n+($H143*'fnd base rates'!C$111)\n+($I143*'fnd base rates'!C$112)\n+($J143*'fnd base rates'!C$113)\n+($K143*'fnd base rates'!C$114)\n+($M143*'fnd base rates'!C$116)\n+($N143*'fnd base rates'!C$117)\n+($O143*'fnd base rates'!C$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,3)))\n*$R143","v":5747.2981541500003},{"$f":"(($D143*'fnd base rates'!D$107)\n+($E143*'fnd base rates'!D$108)\n+($F143*'fnd base rates'!D$109)\n+($G143*'fnd base rates'!D$110)\n+($H143*'fnd base rates'!D$111)\n+($I143*'fnd base rates'!D$112)\n+($J143*'fnd base rates'!D$113)\n+($K143*'fnd base rates'!D$114)\n+($M143*'fnd base rates'!D$116)\n+($N143*'fnd base rates'!D$117)\n+($O143*'fnd base rates'!D$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,4)))\n*$R143","v":9139.7578999999987},{"$f":"(($D143*'fnd base rates'!E$107)\n+($E143*'fnd base rates'!E$108)\n+($F143*'fnd base rates'!E$109)\n+($G143*'fnd base rates'!E$110)\n+($H143*'fnd base rates'!E$111)\n+($I143*'fnd base rates'!E$112)\n+($J143*'fnd base rates'!E$113)\n+($K143*'fnd base rates'!E$114)\n+($M143*'fnd base rates'!E$116)\n+($N143*'fnd base rates'!E$117)\n+($O143*'fnd base rates'!E$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,5)))\n*$R143","v":53235.19649455},{"$f":"(($D143*'fnd base rates'!F$107)\n+($E143*'fnd base rates'!F$108)\n+($F143*'fnd base rates'!F$109)\n+($G143*'fnd base rates'!F$110)\n+($H143*'fnd base rates'!F$111)\n+($I143*'fnd base rates'!F$112)\n+($J143*'fnd base rates'!F$113)\n+($K143*'fnd base rates'!F$114)\n+($M143*'fnd base rates'!F$116)\n+($N143*'fnd base rates'!F$117)\n+($O143*'fnd base rates'!F$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,6)))\n*$R143","v":11194.750623349999},{"$f":"(($D143*'fnd base rates'!G$107)\n+($E143*'fnd base rates'!G$108)\n+($F143*'fnd base rates'!G$109)\n+($G143*'fnd base rates'!G$110)\n+($H143*'fnd base rates'!G$111)\n+($I143*'fnd base rates'!G$112)\n+($J143*'fnd base rates'!G$113)\n+($K143*'fnd base rates'!G$114)\n+($M143*'fnd base rates'!G$116)\n+($N143*'fnd base rates'!G$117)\n+($O143*'fnd base rates'!G$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,7)))\n*$R143","v":2271.1047051},{"$f":"(($D143*'fnd base rates'!H$107)\n+($E143*'fnd base rates'!H$108)\n+($F143*'fnd base rates'!H$109)\n+($G143*'fnd base rates'!H$110)\n+($H143*'fnd base rates'!H$111)\n+($I143*'fnd base rates'!H$112)\n+($J143*'fnd base rates'!H$113)\n+($K143*'fnd base rates'!H$114)\n+($M143*'fnd base rates'!H$116)\n+($N143*'fnd base rates'!H$117)\n+($O143*'fnd base rates'!H$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,8)))","v":5598.9706999999999},{"$f":"(($D143*'fnd base rates'!I$107)\n+($E143*'fnd base rates'!I$108)\n+($F143*'fnd base rates'!I$109)\n+($G143*'fnd base rates'!I$110)\n+($H143*'fnd base rates'!I$111)\n+($I143*'fnd base rates'!I$112)\n+($J143*'fnd base rates'!I$113)\n+($K143*'fnd base rates'!I$114)\n+($M143*'fnd base rates'!I$116)\n+($N143*'fnd base rates'!I$117)\n+($O143*'fnd base rates'!I$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,9)))\n*$R143","v":3739.2029499999999},{"$f":"(($D143*'fnd base rates'!J$107)\n+($E143*'fnd base rates'!J$108)\n+($F143*'fnd base rates'!J$109)\n+($G143*'fnd base rates'!J$110)\n+($H143*'fnd base rates'!J$111)\n+($I143*'fnd base rates'!J$112)\n+($J143*'fnd base rates'!J$113)\n+($K143*'fnd base rates'!J$114)\n+($M143*'fnd base rates'!J$116)\n+($N143*'fnd base rates'!J$117)\n+($O143*'fnd base rates'!J$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,10)))\n*$R143","v":5402.6924000000008},{"$f":"(($D143*'fnd base rates'!K$107)\n+($E143*'fnd base rates'!K$108)\n+($F143*'fnd base rates'!K$109)\n+($G143*'fnd base rates'!K$110)\n+($H143*'fnd base rates'!K$111)\n+($I143*'fnd base rates'!K$112)\n+($J143*'fnd base rates'!K$113)\n+($K143*'fnd base rates'!K$114)\n+($M143*'fnd base rates'!K$116)\n+($N143*'fnd base rates'!K$117)\n+($O143*'fnd base rates'!K$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,11)))\n*$R143","v":11594.789439799997},{"$f":"(($D143*'fnd base rates'!L$107)\n+($E143*'fnd base rates'!L$108)\n+($F143*'fnd base rates'!L$109)\n+($G143*'fnd base rates'!L$110)\n+($H143*'fnd base rates'!L$111)\n+($I143*'fnd base rates'!L$112)\n+($J143*'fnd base rates'!L$113)\n+($K143*'fnd base rates'!L$114)\n+($M143*'fnd base rates'!L$116)\n+($N143*'fnd base rates'!L$117)\n+($O143*'fnd base rates'!L$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,12)))","v":13750.884209999998},{"$f":"(($D143*'fnd base rates'!M$107)\n+($E143*'fnd base rates'!M$108)\n+($F143*'fnd base rates'!M$109)\n+($G143*'fnd base rates'!M$110)\n+($H143*'fnd base rates'!M$111)\n+($I143*'fnd base rates'!M$112)\n+($J143*'fnd base rates'!M$113)\n+($K143*'fnd base rates'!M$114)\n+($M143*'fnd base rates'!M$116)\n+($N143*'fnd base rates'!M$117)\n+($O143*'fnd base rates'!M$118)\n+($P143*VLOOKUP($S143+12,rate_basefnd,13)))","v":0},121674.64757695001,null,428035163,"428","035","163",1,10,121674.64757695001,12167,0,12167,null,null,null,null,null,15324,138,15462,-3295,12167,0,12167]
[428,428035165,"BROOKE",{"$f":"'fnd enro'!D144","v":0},{"$f":"'fnd enro'!E144","v":0},{"$f":"'fnd enro'!F144","v":0},{"$f":"'fnd enro'!G144","v":2},{"$f":"'fnd enro'!H144","v":0},{"$f":"'fnd enro'!I144","v":1},{"$f":"'fnd enro'!J144","v":0},{"$f":"'fnd enro'!K144","v":0.1137},{"$f":"'fnd enro'!L144","v":0},{"$f":"'fnd enro'!M144+'fnd enro'!N144","v":0},{"$f":"'fnd enro'!O144","v":0},{"$f":"'fnd enro'!P144","v":0},{"$f":"'fnd enro'!Q144","v":1},{"$f":"'fnd enro'!S144","v":3},1.085,{"$f":"VALUE('fnd enro'!R144)","v":9},null,{"$f":"(($D144*'fnd base rates'!C$107)\n+($E144*'fnd base rates'!C$108)\n+($F144*'fnd base rates'!C$109)\n+($G144*'fnd base rates'!C$110)\n+($H144*'fnd base rates'!C$111)\n+($I144*'fnd base rates'!C$112)\n+($J144*'fnd base rates'!C$113)\n+($K144*'fnd base rates'!C$114)\n+($M144*'fnd base rates'!C$116)\n+($N144*'fnd base rates'!C$117)\n+($O144*'fnd base rates'!C$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,3)))\n*$R144","v":1708.903966245},{"$f":"(($D144*'fnd base rates'!D$107)\n+($E144*'fnd base rates'!D$108)\n+($F144*'fnd base rates'!D$109)\n+($G144*'fnd base rates'!D$110)\n+($H144*'fnd base rates'!D$111)\n+($I144*'fnd base rates'!D$112)\n+($J144*'fnd base rates'!D$113)\n+($K144*'fnd base rates'!D$114)\n+($M144*'fnd base rates'!D$116)\n+($N144*'fnd base rates'!D$117)\n+($O144*'fnd base rates'!D$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,4)))\n*$R144","v":2669.5014500000002},{"$f":"(($D144*'fnd base rates'!E$107)\n+($E144*'fnd base rates'!E$108)\n+($F144*'fnd base rates'!E$109)\n+($G144*'fnd base rates'!E$110)\n+($H144*'fnd base rates'!E$111)\n+($I144*'fnd base rates'!E$112)\n+($J144*'fnd base rates'!E$113)\n+($K144*'fnd base rates'!E$114)\n+($M144*'fnd base rates'!E$116)\n+($N144*'fnd base rates'!E$117)\n+($O144*'fnd base rates'!E$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,5)))\n*$R144","v":16073.942088365},{"$f":"(($D144*'fnd base rates'!F$107)\n+($E144*'fnd base rates'!F$108)\n+($F144*'fnd base rates'!F$109)\n+($G144*'fnd base rates'!F$110)\n+($H144*'fnd base rates'!F$111)\n+($I144*'fnd base rates'!F$112)\n+($J144*'fnd base rates'!F$113)\n+($K144*'fnd base rates'!F$114)\n+($M144*'fnd base rates'!F$116)\n+($N144*'fnd base rates'!F$117)\n+($O144*'fnd base rates'!F$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,6)))\n*$R144","v":3443.0356570049998},{"$f":"(($D144*'fnd base rates'!G$107)\n+($E144*'fnd base rates'!G$108)\n+($F144*'fnd base rates'!G$109)\n+($G144*'fnd base rates'!G$110)\n+($H144*'fnd base rates'!G$111)\n+($I144*'fnd base rates'!G$112)\n+($J144*'fnd base rates'!G$113)\n+($K144*'fnd base rates'!G$114)\n+($M144*'fnd base rates'!G$116)\n+($N144*'fnd base rates'!G$117)\n+($O144*'fnd base rates'!G$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,7)))\n*$R144","v":639.18458653000005},{"$f":"(($D144*'fnd base rates'!H$107)\n+($E144*'fnd base rates'!H$108)\n+($F144*'fnd base rates'!H$109)\n+($G144*'fnd base rates'!H$110)\n+($H144*'fnd base rates'!H$111)\n+($I144*'fnd base rates'!H$112)\n+($J144*'fnd base rates'!H$113)\n+($K144*'fnd base rates'!H$114)\n+($M144*'fnd base rates'!H$116)\n+($N144*'fnd base rates'!H$117)\n+($O144*'fnd base rates'!H$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,8)))","v":1789.8312100000001},{"$f":"(($D144*'fnd base rates'!I$107)\n+($E144*'fnd base rates'!I$108)\n+($F144*'fnd base rates'!I$109)\n+($G144*'fnd base rates'!I$110)\n+($H144*'fnd base rates'!I$111)\n+($I144*'fnd base rates'!I$112)\n+($J144*'fnd base rates'!I$113)\n+($K144*'fnd base rates'!I$114)\n+($M144*'fnd base rates'!I$116)\n+($N144*'fnd base rates'!I$117)\n+($O144*'fnd base rates'!I$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,9)))\n*$R144","v":1085.14105},{"$f":"(($D144*'fnd base rates'!J$107)\n+($E144*'fnd base rates'!J$108)\n+($F144*'fnd base rates'!J$109)\n+($G144*'fnd base rates'!J$110)\n+($H144*'fnd base rates'!J$111)\n+($I144*'fnd base rates'!J$112)\n+($J144*'fnd base rates'!J$113)\n+($K144*'fnd base rates'!J$114)\n+($M144*'fnd base rates'!J$116)\n+($N144*'fnd base rates'!J$117)\n+($O144*'fnd base rates'!J$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,10)))\n*$R144","v":1555.6946999999998},{"$f":"(($D144*'fnd base rates'!K$107)\n+($E144*'fnd base rates'!K$108)\n+($F144*'fnd base rates'!K$109)\n+($G144*'fnd base rates'!K$110)\n+($H144*'fnd base rates'!K$111)\n+($I144*'fnd base rates'!K$112)\n+($J144*'fnd base rates'!K$113)\n+($K144*'fnd base rates'!K$114)\n+($M144*'fnd base rates'!K$116)\n+($N144*'fnd base rates'!K$117)\n+($O144*'fnd base rates'!K$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,11)))\n*$R144","v":3423.33944694},{"$f":"(($D144*'fnd base rates'!L$107)\n+($E144*'fnd base rates'!L$108)\n+($F144*'fnd base rates'!L$109)\n+($G144*'fnd base rates'!L$110)\n+($H144*'fnd base rates'!L$111)\n+($I144*'fnd base rates'!L$112)\n+($J144*'fnd base rates'!L$113)\n+($K144*'fnd base rates'!L$114)\n+($M144*'fnd base rates'!L$116)\n+($N144*'fnd base rates'!L$117)\n+($O144*'fnd base rates'!L$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,12)))","v":3962.4442629999999},{"$f":"(($D144*'fnd base rates'!M$107)\n+($E144*'fnd base rates'!M$108)\n+($F144*'fnd base rates'!M$109)\n+($G144*'fnd base rates'!M$110)\n+($H144*'fnd base rates'!M$111)\n+($I144*'fnd base rates'!M$112)\n+($J144*'fnd base rates'!M$113)\n+($K144*'fnd base rates'!M$114)\n+($M144*'fnd base rates'!M$116)\n+($N144*'fnd base rates'!M$117)\n+($O144*'fnd base rates'!M$118)\n+($P144*VLOOKUP($S144+12,rate_basefnd,13)))","v":0},36351.018418084997,null,428035165,"428","035","165",1,3,36351.018418084997,12117,0,12117,null,null,null,null,null,13935,54,13989,-1872,12117,0,12117]
[428,428035189,"BROOKE",{"$f":"'fnd enro'!D145","v":0},{"$f":"'fnd enro'!E145","v":0},{"$f":"'fnd enro'!F145","v":0},{"$f":"'fnd enro'!G145","v":0},{"$f":"'fnd enro'!H145","v":1},{"$f":"'fnd enro'!I145","v":0},{"$f":"'fnd enro'!J145","v":0},{"$f":"'fnd enro'!K145","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L145","v":0},{"$f":"'fnd enro'!M145+'fnd enro'!N145","v":0},{"$f":"'fnd enro'!O145","v":0},{"$f":"'fnd enro'!P145","v":0},{"$f":"'fnd enro'!Q145","v":0},{"$f":"'fnd enro'!S145","v":1},1.085,{"$f":"VALUE('fnd enro'!R145)","v":2},null,{"$f":"(($D145*'fnd base rates'!C$107)\n+($E145*'fnd base rates'!C$108)\n+($F145*'fnd base rates'!C$109)\n+($G145*'fnd base rates'!C$110)\n+($H145*'fnd base rates'!C$111)\n+($I145*'fnd base rates'!C$112)\n+($J145*'fnd base rates'!C$113)\n+($K145*'fnd base rates'!C$114)\n+($M145*'fnd base rates'!C$116)\n+($N145*'fnd base rates'!C$117)\n+($O145*'fnd base rates'!C$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,3)))\n*$R145","v":547.15345541500005},{"$f":"(($D145*'fnd base rates'!D$107)\n+($E145*'fnd base rates'!D$108)\n+($F145*'fnd base rates'!D$109)\n+($G145*'fnd base rates'!D$110)\n+($H145*'fnd base rates'!D$111)\n+($I145*'fnd base rates'!D$112)\n+($J145*'fnd base rates'!D$113)\n+($K145*'fnd base rates'!D$114)\n+($M145*'fnd base rates'!D$116)\n+($N145*'fnd base rates'!D$117)\n+($O145*'fnd base rates'!D$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,4)))\n*$R145","v":783.31574999999998},{"$f":"(($D145*'fnd base rates'!E$107)\n+($E145*'fnd base rates'!E$108)\n+($F145*'fnd base rates'!E$109)\n+($G145*'fnd base rates'!E$110)\n+($H145*'fnd base rates'!E$111)\n+($I145*'fnd base rates'!E$112)\n+($J145*'fnd base rates'!E$113)\n+($K145*'fnd base rates'!E$114)\n+($M145*'fnd base rates'!E$116)\n+($N145*'fnd base rates'!E$117)\n+($O145*'fnd base rates'!E$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,5)))\n*$R145","v":3535.0468794550002},{"$f":"(($D145*'fnd base rates'!F$107)\n+($E145*'fnd base rates'!F$108)\n+($F145*'fnd base rates'!F$109)\n+($G145*'fnd base rates'!F$110)\n+($H145*'fnd base rates'!F$111)\n+($I145*'fnd base rates'!F$112)\n+($J145*'fnd base rates'!F$113)\n+($K145*'fnd base rates'!F$114)\n+($M145*'fnd base rates'!F$116)\n+($N145*'fnd base rates'!F$117)\n+($O145*'fnd base rates'!F$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,6)))\n*$R145","v":1012.6503023349999},{"$f":"(($D145*'fnd base rates'!G$107)\n+($E145*'fnd base rates'!G$108)\n+($F145*'fnd base rates'!G$109)\n+($G145*'fnd base rates'!G$110)\n+($H145*'fnd base rates'!G$111)\n+($I145*'fnd base rates'!G$112)\n+($J145*'fnd base rates'!G$113)\n+($K145*'fnd base rates'!G$114)\n+($M145*'fnd base rates'!G$116)\n+($N145*'fnd base rates'!G$117)\n+($O145*'fnd base rates'!G$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,7)))\n*$R145","v":172.13894550999999},{"$f":"(($D145*'fnd base rates'!H$107)\n+($E145*'fnd base rates'!H$108)\n+($F145*'fnd base rates'!H$109)\n+($G145*'fnd base rates'!H$110)\n+($H145*'fnd base rates'!H$111)\n+($I145*'fnd base rates'!H$112)\n+($J145*'fnd base rates'!H$113)\n+($K145*'fnd base rates'!H$114)\n+($M145*'fnd base rates'!H$116)\n+($N145*'fnd base rates'!H$117)\n+($O145*'fnd base rates'!H$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D145*'fnd base rates'!I$107)\n+($E145*'fnd base rates'!I$108)\n+($F145*'fnd base rates'!I$109)\n+($G145*'fnd base rates'!I$110)\n+($H145*'fnd base rates'!I$111)\n+($I145*'fnd base rates'!I$112)\n+($J145*'fnd base rates'!I$113)\n+($K145*'fnd base rates'!I$114)\n+($M145*'fnd base rates'!I$116)\n+($N145*'fnd base rates'!I$117)\n+($O145*'fnd base rates'!I$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,9)))\n*$R145","v":347.89439999999996},{"$f":"(($D145*'fnd base rates'!J$107)\n+($E145*'fnd base rates'!J$108)\n+($F145*'fnd base rates'!J$109)\n+($G145*'fnd base rates'!J$110)\n+($H145*'fnd base rates'!J$111)\n+($I145*'fnd base rates'!J$112)\n+($J145*'fnd base rates'!J$113)\n+($K145*'fnd base rates'!J$114)\n+($M145*'fnd base rates'!J$116)\n+($N145*'fnd base rates'!J$117)\n+($O145*'fnd base rates'!J$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,10)))\n*$R145","v":254.74714999999998},{"$f":"(($D145*'fnd base rates'!K$107)\n+($E145*'fnd base rates'!K$108)\n+($F145*'fnd base rates'!K$109)\n+($G145*'fnd base rates'!K$110)\n+($H145*'fnd base rates'!K$111)\n+($I145*'fnd base rates'!K$112)\n+($J145*'fnd base rates'!K$113)\n+($K145*'fnd base rates'!K$114)\n+($M145*'fnd base rates'!K$116)\n+($N145*'fnd base rates'!K$117)\n+($O145*'fnd base rates'!K$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,11)))\n*$R145","v":1208.0033989800002},{"$f":"(($D145*'fnd base rates'!L$107)\n+($E145*'fnd base rates'!L$108)\n+($F145*'fnd base rates'!L$109)\n+($G145*'fnd base rates'!L$110)\n+($H145*'fnd base rates'!L$111)\n+($I145*'fnd base rates'!L$112)\n+($J145*'fnd base rates'!L$113)\n+($K145*'fnd base rates'!L$114)\n+($M145*'fnd base rates'!L$116)\n+($N145*'fnd base rates'!L$117)\n+($O145*'fnd base rates'!L$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D145*'fnd base rates'!M$107)\n+($E145*'fnd base rates'!M$108)\n+($F145*'fnd base rates'!M$109)\n+($G145*'fnd base rates'!M$110)\n+($H145*'fnd base rates'!M$111)\n+($I145*'fnd base rates'!M$112)\n+($J145*'fnd base rates'!M$113)\n+($K145*'fnd base rates'!M$114)\n+($M145*'fnd base rates'!M$116)\n+($N145*'fnd base rates'!M$117)\n+($O145*'fnd base rates'!M$118)\n+($P145*VLOOKUP($S145+12,rate_basefnd,13)))","v":0},9576.1287726949995,null,428035189,"428","035","189",1,1,9576.1287726949995,9576,0,9576,null,null,null,null,null,9670,0,9670,-94,9576,0,9576]
[428,428035220,"BROOKE",{"$f":"'fnd enro'!D146","v":0},{"$f":"'fnd enro'!E146","v":0},{"$f":"'fnd enro'!F146","v":0},{"$f":"'fnd enro'!G146","v":2},{"$f":"'fnd enro'!H146","v":3},{"$f":"'fnd enro'!I146","v":1},{"$f":"'fnd enro'!J146","v":0},{"$f":"'fnd enro'!K146","v":0.22739999999999999},{"$f":"'fnd enro'!L146","v":0},{"$f":"'fnd enro'!M146+'fnd enro'!N146","v":0},{"$f":"'fnd enro'!O146","v":0},{"$f":"'fnd enro'!P146","v":0},{"$f":"'fnd enro'!Q146","v":5},{"$f":"'fnd enro'!S146","v":6},1.085,{"$f":"VALUE('fnd enro'!R146)","v":6},null,{"$f":"(($D146*'fnd base rates'!C$107)\n+($E146*'fnd base rates'!C$108)\n+($F146*'fnd base rates'!C$109)\n+($G146*'fnd base rates'!C$110)\n+($H146*'fnd base rates'!C$111)\n+($I146*'fnd base rates'!C$112)\n+($J146*'fnd base rates'!C$113)\n+($K146*'fnd base rates'!C$114)\n+($M146*'fnd base rates'!C$116)\n+($N146*'fnd base rates'!C$117)\n+($O146*'fnd base rates'!C$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,3)))\n*$R146","v":3597.6792324899998},{"$f":"(($D146*'fnd base rates'!D$107)\n+($E146*'fnd base rates'!D$108)\n+($F146*'fnd base rates'!D$109)\n+($G146*'fnd base rates'!D$110)\n+($H146*'fnd base rates'!D$111)\n+($I146*'fnd base rates'!D$112)\n+($J146*'fnd base rates'!D$113)\n+($K146*'fnd base rates'!D$114)\n+($M146*'fnd base rates'!D$116)\n+($N146*'fnd base rates'!D$117)\n+($O146*'fnd base rates'!D$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,4)))\n*$R146","v":6191.1185000000005},{"$f":"(($D146*'fnd base rates'!E$107)\n+($E146*'fnd base rates'!E$108)\n+($F146*'fnd base rates'!E$109)\n+($G146*'fnd base rates'!E$110)\n+($H146*'fnd base rates'!E$111)\n+($I146*'fnd base rates'!E$112)\n+($J146*'fnd base rates'!E$113)\n+($K146*'fnd base rates'!E$114)\n+($M146*'fnd base rates'!E$116)\n+($N146*'fnd base rates'!E$117)\n+($O146*'fnd base rates'!E$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,5)))\n*$R146","v":38117.326326730006},{"$f":"(($D146*'fnd base rates'!F$107)\n+($E146*'fnd base rates'!F$108)\n+($F146*'fnd base rates'!F$109)\n+($G146*'fnd base rates'!F$110)\n+($H146*'fnd base rates'!F$111)\n+($I146*'fnd base rates'!F$112)\n+($J146*'fnd base rates'!F$113)\n+($K146*'fnd base rates'!F$114)\n+($M146*'fnd base rates'!F$116)\n+($N146*'fnd base rates'!F$117)\n+($O146*'fnd base rates'!F$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,6)))\n*$R146","v":6480.9865640099997},{"$f":"(($D146*'fnd base rates'!G$107)\n+($E146*'fnd base rates'!G$108)\n+($F146*'fnd base rates'!G$109)\n+($G146*'fnd base rates'!G$110)\n+($H146*'fnd base rates'!G$111)\n+($I146*'fnd base rates'!G$112)\n+($J146*'fnd base rates'!G$113)\n+($K146*'fnd base rates'!G$114)\n+($M146*'fnd base rates'!G$116)\n+($N146*'fnd base rates'!G$117)\n+($O146*'fnd base rates'!G$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,7)))\n*$R146","v":1710.54637306},{"$f":"(($D146*'fnd base rates'!H$107)\n+($E146*'fnd base rates'!H$108)\n+($F146*'fnd base rates'!H$109)\n+($G146*'fnd base rates'!H$110)\n+($H146*'fnd base rates'!H$111)\n+($I146*'fnd base rates'!H$112)\n+($J146*'fnd base rates'!H$113)\n+($K146*'fnd base rates'!H$114)\n+($M146*'fnd base rates'!H$116)\n+($N146*'fnd base rates'!H$117)\n+($O146*'fnd base rates'!H$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,8)))","v":3349.2224200000001},{"$f":"(($D146*'fnd base rates'!I$107)\n+($E146*'fnd base rates'!I$108)\n+($F146*'fnd base rates'!I$109)\n+($G146*'fnd base rates'!I$110)\n+($H146*'fnd base rates'!I$111)\n+($I146*'fnd base rates'!I$112)\n+($J146*'fnd base rates'!I$113)\n+($K146*'fnd base rates'!I$114)\n+($M146*'fnd base rates'!I$116)\n+($N146*'fnd base rates'!I$117)\n+($O146*'fnd base rates'!I$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,9)))\n*$R146","v":2591.9890499999997},{"$f":"(($D146*'fnd base rates'!J$107)\n+($E146*'fnd base rates'!J$108)\n+($F146*'fnd base rates'!J$109)\n+($G146*'fnd base rates'!J$110)\n+($H146*'fnd base rates'!J$111)\n+($I146*'fnd base rates'!J$112)\n+($J146*'fnd base rates'!J$113)\n+($K146*'fnd base rates'!J$114)\n+($M146*'fnd base rates'!J$116)\n+($N146*'fnd base rates'!J$117)\n+($O146*'fnd base rates'!J$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,10)))\n*$R146","v":4726.7373999999991},{"$f":"(($D146*'fnd base rates'!K$107)\n+($E146*'fnd base rates'!K$108)\n+($F146*'fnd base rates'!K$109)\n+($G146*'fnd base rates'!K$110)\n+($H146*'fnd base rates'!K$111)\n+($I146*'fnd base rates'!K$112)\n+($J146*'fnd base rates'!K$113)\n+($K146*'fnd base rates'!K$114)\n+($M146*'fnd base rates'!K$116)\n+($N146*'fnd base rates'!K$117)\n+($O146*'fnd base rates'!K$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,11)))\n*$R146","v":7047.3496438800003},{"$f":"(($D146*'fnd base rates'!L$107)\n+($E146*'fnd base rates'!L$108)\n+($F146*'fnd base rates'!L$109)\n+($G146*'fnd base rates'!L$110)\n+($H146*'fnd base rates'!L$111)\n+($I146*'fnd base rates'!L$112)\n+($J146*'fnd base rates'!L$113)\n+($K146*'fnd base rates'!L$114)\n+($M146*'fnd base rates'!L$116)\n+($N146*'fnd base rates'!L$117)\n+($O146*'fnd base rates'!L$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,12)))","v":9332.2985260000005},{"$f":"(($D146*'fnd base rates'!M$107)\n+($E146*'fnd base rates'!M$108)\n+($F146*'fnd base rates'!M$109)\n+($G146*'fnd base rates'!M$110)\n+($H146*'fnd base rates'!M$111)\n+($I146*'fnd base rates'!M$112)\n+($J146*'fnd base rates'!M$113)\n+($K146*'fnd base rates'!M$114)\n+($M146*'fnd base rates'!M$116)\n+($N146*'fnd base rates'!M$117)\n+($O146*'fnd base rates'!M$118)\n+($P146*VLOOKUP($S146+12,rate_basefnd,13)))","v":0},83145.254036170008,null,428035220,"428","035","220",1,6,83145.254036170008,13858,0,13858,null,null,null,null,null,14721,25,14746,-888,13858,0,13858]
[428,428035243,"BROOKE",{"$f":"'fnd enro'!D147","v":0},{"$f":"'fnd enro'!E147","v":0},{"$f":"'fnd enro'!F147","v":0},{"$f":"'fnd enro'!G147","v":4},{"$f":"'fnd enro'!H147","v":0},{"$f":"'fnd enro'!I147","v":1},{"$f":"'fnd enro'!J147","v":0},{"$f":"'fnd enro'!K147","v":0.1895},{"$f":"'fnd enro'!L147","v":0},{"$f":"'fnd enro'!M147+'fnd enro'!N147","v":0},{"$f":"'fnd enro'!O147","v":0},{"$f":"'fnd enro'!P147","v":0},{"$f":"'fnd enro'!Q147","v":3},{"$f":"'fnd enro'!S147","v":5},1.085,{"$f":"VALUE('fnd enro'!R147)","v":8},null,{"$f":"(($D147*'fnd base rates'!C$107)\n+($E147*'fnd base rates'!C$108)\n+($F147*'fnd base rates'!C$109)\n+($G147*'fnd base rates'!C$110)\n+($H147*'fnd base rates'!C$111)\n+($I147*'fnd base rates'!C$112)\n+($J147*'fnd base rates'!C$113)\n+($K147*'fnd base rates'!C$114)\n+($M147*'fnd base rates'!C$116)\n+($N147*'fnd base rates'!C$117)\n+($O147*'fnd base rates'!C$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,3)))\n*$R147","v":2933.6061770750002},{"$f":"(($D147*'fnd base rates'!D$107)\n+($E147*'fnd base rates'!D$108)\n+($F147*'fnd base rates'!D$109)\n+($G147*'fnd base rates'!D$110)\n+($H147*'fnd base rates'!D$111)\n+($I147*'fnd base rates'!D$112)\n+($J147*'fnd base rates'!D$113)\n+($K147*'fnd base rates'!D$114)\n+($M147*'fnd base rates'!D$116)\n+($N147*'fnd base rates'!D$117)\n+($O147*'fnd base rates'!D$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,4)))\n*$R147","v":4853.9536500000004},{"$f":"(($D147*'fnd base rates'!E$107)\n+($E147*'fnd base rates'!E$108)\n+($F147*'fnd base rates'!E$109)\n+($G147*'fnd base rates'!E$110)\n+($H147*'fnd base rates'!E$111)\n+($I147*'fnd base rates'!E$112)\n+($J147*'fnd base rates'!E$113)\n+($K147*'fnd base rates'!E$114)\n+($M147*'fnd base rates'!E$116)\n+($N147*'fnd base rates'!E$117)\n+($O147*'fnd base rates'!E$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,5)))\n*$R147","v":30037.019147274998},{"$f":"(($D147*'fnd base rates'!F$107)\n+($E147*'fnd base rates'!F$108)\n+($F147*'fnd base rates'!F$109)\n+($G147*'fnd base rates'!F$110)\n+($H147*'fnd base rates'!F$111)\n+($I147*'fnd base rates'!F$112)\n+($J147*'fnd base rates'!F$113)\n+($K147*'fnd base rates'!F$114)\n+($M147*'fnd base rates'!F$116)\n+($N147*'fnd base rates'!F$117)\n+($O147*'fnd base rates'!F$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,6)))\n*$R147","v":5984.4924616749995},{"$f":"(($D147*'fnd base rates'!G$107)\n+($E147*'fnd base rates'!G$108)\n+($F147*'fnd base rates'!G$109)\n+($G147*'fnd base rates'!G$110)\n+($H147*'fnd base rates'!G$111)\n+($I147*'fnd base rates'!G$112)\n+($J147*'fnd base rates'!G$113)\n+($K147*'fnd base rates'!G$114)\n+($M147*'fnd base rates'!G$116)\n+($N147*'fnd base rates'!G$117)\n+($O147*'fnd base rates'!G$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,7)))\n*$R147","v":1252.1518775499999},{"$f":"(($D147*'fnd base rates'!H$107)\n+($E147*'fnd base rates'!H$108)\n+($F147*'fnd base rates'!H$109)\n+($G147*'fnd base rates'!H$110)\n+($H147*'fnd base rates'!H$111)\n+($I147*'fnd base rates'!H$112)\n+($J147*'fnd base rates'!H$113)\n+($K147*'fnd base rates'!H$114)\n+($M147*'fnd base rates'!H$116)\n+($N147*'fnd base rates'!H$117)\n+($O147*'fnd base rates'!H$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,8)))","v":2818.4953500000001},{"$f":"(($D147*'fnd base rates'!I$107)\n+($E147*'fnd base rates'!I$108)\n+($F147*'fnd base rates'!I$109)\n+($G147*'fnd base rates'!I$110)\n+($H147*'fnd base rates'!I$111)\n+($I147*'fnd base rates'!I$112)\n+($J147*'fnd base rates'!I$113)\n+($K147*'fnd base rates'!I$114)\n+($M147*'fnd base rates'!I$116)\n+($N147*'fnd base rates'!I$117)\n+($O147*'fnd base rates'!I$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,9)))\n*$R147","v":1852.0733},{"$f":"(($D147*'fnd base rates'!J$107)\n+($E147*'fnd base rates'!J$108)\n+($F147*'fnd base rates'!J$109)\n+($G147*'fnd base rates'!J$110)\n+($H147*'fnd base rates'!J$111)\n+($I147*'fnd base rates'!J$112)\n+($J147*'fnd base rates'!J$113)\n+($K147*'fnd base rates'!J$114)\n+($M147*'fnd base rates'!J$116)\n+($N147*'fnd base rates'!J$117)\n+($O147*'fnd base rates'!J$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,10)))\n*$R147","v":3136.5830999999994},{"$f":"(($D147*'fnd base rates'!K$107)\n+($E147*'fnd base rates'!K$108)\n+($F147*'fnd base rates'!K$109)\n+($G147*'fnd base rates'!K$110)\n+($H147*'fnd base rates'!K$111)\n+($I147*'fnd base rates'!K$112)\n+($J147*'fnd base rates'!K$113)\n+($K147*'fnd base rates'!K$114)\n+($M147*'fnd base rates'!K$116)\n+($N147*'fnd base rates'!K$117)\n+($O147*'fnd base rates'!K$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,11)))\n*$R147","v":5671.5401448999992},{"$f":"(($D147*'fnd base rates'!L$107)\n+($E147*'fnd base rates'!L$108)\n+($F147*'fnd base rates'!L$109)\n+($G147*'fnd base rates'!L$110)\n+($H147*'fnd base rates'!L$111)\n+($I147*'fnd base rates'!L$112)\n+($J147*'fnd base rates'!L$113)\n+($K147*'fnd base rates'!L$114)\n+($M147*'fnd base rates'!L$116)\n+($N147*'fnd base rates'!L$117)\n+($O147*'fnd base rates'!L$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,12)))","v":7241.397105},{"$f":"(($D147*'fnd base rates'!M$107)\n+($E147*'fnd base rates'!M$108)\n+($F147*'fnd base rates'!M$109)\n+($G147*'fnd base rates'!M$110)\n+($H147*'fnd base rates'!M$111)\n+($I147*'fnd base rates'!M$112)\n+($J147*'fnd base rates'!M$113)\n+($K147*'fnd base rates'!M$114)\n+($M147*'fnd base rates'!M$116)\n+($N147*'fnd base rates'!M$117)\n+($O147*'fnd base rates'!M$118)\n+($P147*VLOOKUP($S147+12,rate_basefnd,13)))","v":0},65781.312313474991,null,428035243,"428","035","243",1,5,65781.312313474991,13156,0,13156,null,null,null,null,null,13323,40,13363,-207,13156,0,13156]
[428,428035244,"BROOKE",{"$f":"'fnd enro'!D148","v":0},{"$f":"'fnd enro'!E148","v":0},{"$f":"'fnd enro'!F148","v":0},{"$f":"'fnd enro'!G148","v":5},{"$f":"'fnd enro'!H148","v":8},{"$f":"'fnd enro'!I148","v":1},{"$f":"'fnd enro'!J148","v":0},{"$f":"'fnd enro'!K148","v":0.53059999999999996},{"$f":"'fnd enro'!L148","v":0},{"$f":"'fnd enro'!M148+'fnd enro'!N148","v":0},{"$f":"'fnd enro'!O148","v":0},{"$f":"'fnd enro'!P148","v":0},{"$f":"'fnd enro'!Q148","v":4},{"$f":"'fnd enro'!S148","v":14},1.085,{"$f":"VALUE('fnd enro'!R148)","v":9},null,{"$f":"(($D148*'fnd base rates'!C$107)\n+($E148*'fnd base rates'!C$108)\n+($F148*'fnd base rates'!C$109)\n+($G148*'fnd base rates'!C$110)\n+($H148*'fnd base rates'!C$111)\n+($I148*'fnd base rates'!C$112)\n+($J148*'fnd base rates'!C$113)\n+($K148*'fnd base rates'!C$114)\n+($M148*'fnd base rates'!C$116)\n+($N148*'fnd base rates'!C$117)\n+($O148*'fnd base rates'!C$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,3)))\n*$R148","v":7929.9227758099987},{"$f":"(($D148*'fnd base rates'!D$107)\n+($E148*'fnd base rates'!D$108)\n+($F148*'fnd base rates'!D$109)\n+($G148*'fnd base rates'!D$110)\n+($H148*'fnd base rates'!D$111)\n+($I148*'fnd base rates'!D$112)\n+($J148*'fnd base rates'!D$113)\n+($K148*'fnd base rates'!D$114)\n+($M148*'fnd base rates'!D$116)\n+($N148*'fnd base rates'!D$117)\n+($O148*'fnd base rates'!D$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,4)))\n*$R148","v":12244.6373},{"$f":"(($D148*'fnd base rates'!E$107)\n+($E148*'fnd base rates'!E$108)\n+($F148*'fnd base rates'!E$109)\n+($G148*'fnd base rates'!E$110)\n+($H148*'fnd base rates'!E$111)\n+($I148*'fnd base rates'!E$112)\n+($J148*'fnd base rates'!E$113)\n+($K148*'fnd base rates'!E$114)\n+($M148*'fnd base rates'!E$116)\n+($N148*'fnd base rates'!E$117)\n+($O148*'fnd base rates'!E$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,5)))\n*$R148","v":65610.826812369996},{"$f":"(($D148*'fnd base rates'!F$107)\n+($E148*'fnd base rates'!F$108)\n+($F148*'fnd base rates'!F$109)\n+($G148*'fnd base rates'!F$110)\n+($H148*'fnd base rates'!F$111)\n+($I148*'fnd base rates'!F$112)\n+($J148*'fnd base rates'!F$113)\n+($K148*'fnd base rates'!F$114)\n+($M148*'fnd base rates'!F$116)\n+($N148*'fnd base rates'!F$117)\n+($O148*'fnd base rates'!F$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,6)))\n*$R148","v":15356.423282689997},{"$f":"(($D148*'fnd base rates'!G$107)\n+($E148*'fnd base rates'!G$108)\n+($F148*'fnd base rates'!G$109)\n+($G148*'fnd base rates'!G$110)\n+($H148*'fnd base rates'!G$111)\n+($I148*'fnd base rates'!G$112)\n+($J148*'fnd base rates'!G$113)\n+($K148*'fnd base rates'!G$114)\n+($M148*'fnd base rates'!G$116)\n+($N148*'fnd base rates'!G$117)\n+($O148*'fnd base rates'!G$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,7)))\n*$R148","v":2950.88283714},{"$f":"(($D148*'fnd base rates'!H$107)\n+($E148*'fnd base rates'!H$108)\n+($F148*'fnd base rates'!H$109)\n+($G148*'fnd base rates'!H$110)\n+($H148*'fnd base rates'!H$111)\n+($I148*'fnd base rates'!H$112)\n+($J148*'fnd base rates'!H$113)\n+($K148*'fnd base rates'!H$114)\n+($M148*'fnd base rates'!H$116)\n+($N148*'fnd base rates'!H$117)\n+($O148*'fnd base rates'!H$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,8)))","v":7284.198980000001},{"$f":"(($D148*'fnd base rates'!I$107)\n+($E148*'fnd base rates'!I$108)\n+($F148*'fnd base rates'!I$109)\n+($G148*'fnd base rates'!I$110)\n+($H148*'fnd base rates'!I$111)\n+($I148*'fnd base rates'!I$112)\n+($J148*'fnd base rates'!I$113)\n+($K148*'fnd base rates'!I$114)\n+($M148*'fnd base rates'!I$116)\n+($N148*'fnd base rates'!I$117)\n+($O148*'fnd base rates'!I$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,9)))\n*$R148","v":5031.3402999999998},{"$f":"(($D148*'fnd base rates'!J$107)\n+($E148*'fnd base rates'!J$108)\n+($F148*'fnd base rates'!J$109)\n+($G148*'fnd base rates'!J$110)\n+($H148*'fnd base rates'!J$111)\n+($I148*'fnd base rates'!J$112)\n+($J148*'fnd base rates'!J$113)\n+($K148*'fnd base rates'!J$114)\n+($M148*'fnd base rates'!J$116)\n+($N148*'fnd base rates'!J$117)\n+($O148*'fnd base rates'!J$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,10)))\n*$R148","v":6030.6252999999997},{"$f":"(($D148*'fnd base rates'!K$107)\n+($E148*'fnd base rates'!K$108)\n+($F148*'fnd base rates'!K$109)\n+($G148*'fnd base rates'!K$110)\n+($H148*'fnd base rates'!K$111)\n+($I148*'fnd base rates'!K$112)\n+($J148*'fnd base rates'!K$113)\n+($K148*'fnd base rates'!K$114)\n+($M148*'fnd base rates'!K$116)\n+($N148*'fnd base rates'!K$117)\n+($O148*'fnd base rates'!K$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,11)))\n*$R148","v":16459.66768572},{"$f":"(($D148*'fnd base rates'!L$107)\n+($E148*'fnd base rates'!L$108)\n+($F148*'fnd base rates'!L$109)\n+($G148*'fnd base rates'!L$110)\n+($H148*'fnd base rates'!L$111)\n+($I148*'fnd base rates'!L$112)\n+($J148*'fnd base rates'!L$113)\n+($K148*'fnd base rates'!L$114)\n+($M148*'fnd base rates'!L$116)\n+($N148*'fnd base rates'!L$117)\n+($O148*'fnd base rates'!L$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,12)))","v":18699.529894000003},{"$f":"(($D148*'fnd base rates'!M$107)\n+($E148*'fnd base rates'!M$108)\n+($F148*'fnd base rates'!M$109)\n+($G148*'fnd base rates'!M$110)\n+($H148*'fnd base rates'!M$111)\n+($I148*'fnd base rates'!M$112)\n+($J148*'fnd base rates'!M$113)\n+($K148*'fnd base rates'!M$114)\n+($M148*'fnd base rates'!M$116)\n+($N148*'fnd base rates'!M$117)\n+($O148*'fnd base rates'!M$118)\n+($P148*VLOOKUP($S148+12,rate_basefnd,13)))","v":0},157598.05516773,null,428035244,"428","035","244",1,14,157598.05516773,11257,0,11257,null,null,null,null,null,13196,52,13248,-1991,11257,0,11257]
[428,428035248,"BROOKE",{"$f":"'fnd enro'!D149","v":0},{"$f":"'fnd enro'!E149","v":0},{"$f":"'fnd enro'!F149","v":2},{"$f":"'fnd enro'!G149","v":8},{"$f":"'fnd enro'!H149","v":11},{"$f":"'fnd enro'!I149","v":2},{"$f":"'fnd enro'!J149","v":0},{"$f":"'fnd enro'!K149","v":0.87170000000000003},{"$f":"'fnd enro'!L149","v":0},{"$f":"'fnd enro'!M149+'fnd enro'!N149","v":3},{"$f":"'fnd enro'!O149","v":0},{"$f":"'fnd enro'!P149","v":0},{"$f":"'fnd enro'!Q149","v":16},{"$f":"'fnd enro'!S149","v":23},1.085,{"$f":"VALUE('fnd enro'!R149)","v":10},null,{"$f":"(($D149*'fnd base rates'!C$107)\n+($E149*'fnd base rates'!C$108)\n+($F149*'fnd base rates'!C$109)\n+($G149*'fnd base rates'!C$110)\n+($H149*'fnd base rates'!C$111)\n+($I149*'fnd base rates'!C$112)\n+($J149*'fnd base rates'!C$113)\n+($K149*'fnd base rates'!C$114)\n+($M149*'fnd base rates'!C$116)\n+($N149*'fnd base rates'!C$117)\n+($O149*'fnd base rates'!C$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,3)))\n*$R149","v":13986.816024545},{"$f":"(($D149*'fnd base rates'!D$107)\n+($E149*'fnd base rates'!D$108)\n+($F149*'fnd base rates'!D$109)\n+($G149*'fnd base rates'!D$110)\n+($H149*'fnd base rates'!D$111)\n+($I149*'fnd base rates'!D$112)\n+($J149*'fnd base rates'!D$113)\n+($K149*'fnd base rates'!D$114)\n+($M149*'fnd base rates'!D$116)\n+($N149*'fnd base rates'!D$117)\n+($O149*'fnd base rates'!D$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,4)))\n*$R149","v":23766.328249999999},{"$f":"(($D149*'fnd base rates'!E$107)\n+($E149*'fnd base rates'!E$108)\n+($F149*'fnd base rates'!E$109)\n+($G149*'fnd base rates'!E$110)\n+($H149*'fnd base rates'!E$111)\n+($I149*'fnd base rates'!E$112)\n+($J149*'fnd base rates'!E$113)\n+($K149*'fnd base rates'!E$114)\n+($M149*'fnd base rates'!E$116)\n+($N149*'fnd base rates'!E$117)\n+($O149*'fnd base rates'!E$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,5)))\n*$R149","v":143276.46082746499},{"$f":"(($D149*'fnd base rates'!F$107)\n+($E149*'fnd base rates'!F$108)\n+($F149*'fnd base rates'!F$109)\n+($G149*'fnd base rates'!F$110)\n+($H149*'fnd base rates'!F$111)\n+($I149*'fnd base rates'!F$112)\n+($J149*'fnd base rates'!F$113)\n+($K149*'fnd base rates'!F$114)\n+($M149*'fnd base rates'!F$116)\n+($N149*'fnd base rates'!F$117)\n+($O149*'fnd base rates'!F$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,6)))\n*$R149","v":26173.259453704999},{"$f":"(($D149*'fnd base rates'!G$107)\n+($E149*'fnd base rates'!G$108)\n+($F149*'fnd base rates'!G$109)\n+($G149*'fnd base rates'!G$110)\n+($H149*'fnd base rates'!G$111)\n+($I149*'fnd base rates'!G$112)\n+($J149*'fnd base rates'!G$113)\n+($K149*'fnd base rates'!G$114)\n+($M149*'fnd base rates'!G$116)\n+($N149*'fnd base rates'!G$117)\n+($O149*'fnd base rates'!G$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,7)))\n*$R149","v":6455.1297467299992},{"$f":"(($D149*'fnd base rates'!H$107)\n+($E149*'fnd base rates'!H$108)\n+($F149*'fnd base rates'!H$109)\n+($G149*'fnd base rates'!H$110)\n+($H149*'fnd base rates'!H$111)\n+($I149*'fnd base rates'!H$112)\n+($J149*'fnd base rates'!H$113)\n+($K149*'fnd base rates'!H$114)\n+($M149*'fnd base rates'!H$116)\n+($N149*'fnd base rates'!H$117)\n+($O149*'fnd base rates'!H$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,8)))","v":12623.53261},{"$f":"(($D149*'fnd base rates'!I$107)\n+($E149*'fnd base rates'!I$108)\n+($F149*'fnd base rates'!I$109)\n+($G149*'fnd base rates'!I$110)\n+($H149*'fnd base rates'!I$111)\n+($I149*'fnd base rates'!I$112)\n+($J149*'fnd base rates'!I$113)\n+($K149*'fnd base rates'!I$114)\n+($M149*'fnd base rates'!I$116)\n+($N149*'fnd base rates'!I$117)\n+($O149*'fnd base rates'!I$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,9)))\n*$R149","v":9603.1288499999991},{"$f":"(($D149*'fnd base rates'!J$107)\n+($E149*'fnd base rates'!J$108)\n+($F149*'fnd base rates'!J$109)\n+($G149*'fnd base rates'!J$110)\n+($H149*'fnd base rates'!J$111)\n+($I149*'fnd base rates'!J$112)\n+($J149*'fnd base rates'!J$113)\n+($K149*'fnd base rates'!J$114)\n+($M149*'fnd base rates'!J$116)\n+($N149*'fnd base rates'!J$117)\n+($O149*'fnd base rates'!J$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,10)))\n*$R149","v":16242.883999999998},{"$f":"(($D149*'fnd base rates'!K$107)\n+($E149*'fnd base rates'!K$108)\n+($F149*'fnd base rates'!K$109)\n+($G149*'fnd base rates'!K$110)\n+($H149*'fnd base rates'!K$111)\n+($I149*'fnd base rates'!K$112)\n+($J149*'fnd base rates'!K$113)\n+($K149*'fnd base rates'!K$114)\n+($M149*'fnd base rates'!K$116)\n+($N149*'fnd base rates'!K$117)\n+($O149*'fnd base rates'!K$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,11)))\n*$R149","v":27776.982276539999},{"$f":"(($D149*'fnd base rates'!L$107)\n+($E149*'fnd base rates'!L$108)\n+($F149*'fnd base rates'!L$109)\n+($G149*'fnd base rates'!L$110)\n+($H149*'fnd base rates'!L$111)\n+($I149*'fnd base rates'!L$112)\n+($J149*'fnd base rates'!L$113)\n+($K149*'fnd base rates'!L$114)\n+($M149*'fnd base rates'!L$116)\n+($N149*'fnd base rates'!L$117)\n+($O149*'fnd base rates'!L$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,12)))","v":35935.822682999999},{"$f":"(($D149*'fnd base rates'!M$107)\n+($E149*'fnd base rates'!M$108)\n+($F149*'fnd base rates'!M$109)\n+($G149*'fnd base rates'!M$110)\n+($H149*'fnd base rates'!M$111)\n+($I149*'fnd base rates'!M$112)\n+($J149*'fnd base rates'!M$113)\n+($K149*'fnd base rates'!M$114)\n+($M149*'fnd base rates'!M$116)\n+($N149*'fnd base rates'!M$117)\n+($O149*'fnd base rates'!M$118)\n+($P149*VLOOKUP($S149+12,rate_basefnd,13)))","v":0},315840.34472198499,null,428035248,"428","035","248",1,23,315840.34472198499,13732,0,13732,null,null,null,null,null,14295,86,14381,-649,13732,0,13732]
[428,428035262,"BROOKE",{"$f":"'fnd enro'!D150","v":0},{"$f":"'fnd enro'!E150","v":0},{"$f":"'fnd enro'!F150","v":0},{"$f":"'fnd enro'!G150","v":1},{"$f":"'fnd enro'!H150","v":1},{"$f":"'fnd enro'!I150","v":0},{"$f":"'fnd enro'!J150","v":0},{"$f":"'fnd enro'!K150","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L150","v":0},{"$f":"'fnd enro'!M150+'fnd enro'!N150","v":0},{"$f":"'fnd enro'!O150","v":0},{"$f":"'fnd enro'!P150","v":0},{"$f":"'fnd enro'!Q150","v":0},{"$f":"'fnd enro'!S150","v":2},1.085,{"$f":"VALUE('fnd enro'!R150)","v":8},null,{"$f":"(($D150*'fnd base rates'!C$107)\n+($E150*'fnd base rates'!C$108)\n+($F150*'fnd base rates'!C$109)\n+($G150*'fnd base rates'!C$110)\n+($H150*'fnd base rates'!C$111)\n+($I150*'fnd base rates'!C$112)\n+($J150*'fnd base rates'!C$113)\n+($K150*'fnd base rates'!C$114)\n+($M150*'fnd base rates'!C$116)\n+($N150*'fnd base rates'!C$117)\n+($O150*'fnd base rates'!C$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,3)))\n*$R150","v":1094.3069108300001},{"$f":"(($D150*'fnd base rates'!D$107)\n+($E150*'fnd base rates'!D$108)\n+($F150*'fnd base rates'!D$109)\n+($G150*'fnd base rates'!D$110)\n+($H150*'fnd base rates'!D$111)\n+($I150*'fnd base rates'!D$112)\n+($J150*'fnd base rates'!D$113)\n+($K150*'fnd base rates'!D$114)\n+($M150*'fnd base rates'!D$116)\n+($N150*'fnd base rates'!D$117)\n+($O150*'fnd base rates'!D$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,4)))\n*$R150","v":1566.6315},{"$f":"(($D150*'fnd base rates'!E$107)\n+($E150*'fnd base rates'!E$108)\n+($F150*'fnd base rates'!E$109)\n+($G150*'fnd base rates'!E$110)\n+($H150*'fnd base rates'!E$111)\n+($I150*'fnd base rates'!E$112)\n+($J150*'fnd base rates'!E$113)\n+($K150*'fnd base rates'!E$114)\n+($M150*'fnd base rates'!E$116)\n+($N150*'fnd base rates'!E$117)\n+($O150*'fnd base rates'!E$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,5)))\n*$R150","v":7501.0774589099992},{"$f":"(($D150*'fnd base rates'!F$107)\n+($E150*'fnd base rates'!F$108)\n+($F150*'fnd base rates'!F$109)\n+($G150*'fnd base rates'!F$110)\n+($H150*'fnd base rates'!F$111)\n+($I150*'fnd base rates'!F$112)\n+($J150*'fnd base rates'!F$113)\n+($K150*'fnd base rates'!F$114)\n+($M150*'fnd base rates'!F$116)\n+($N150*'fnd base rates'!F$117)\n+($O150*'fnd base rates'!F$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,6)))\n*$R150","v":2283.3787046699999},{"$f":"(($D150*'fnd base rates'!G$107)\n+($E150*'fnd base rates'!G$108)\n+($F150*'fnd base rates'!G$109)\n+($G150*'fnd base rates'!G$110)\n+($H150*'fnd base rates'!G$111)\n+($I150*'fnd base rates'!G$112)\n+($J150*'fnd base rates'!G$113)\n+($K150*'fnd base rates'!G$114)\n+($M150*'fnd base rates'!G$116)\n+($N150*'fnd base rates'!G$117)\n+($O150*'fnd base rates'!G$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,7)))\n*$R150","v":332.33204101999996},{"$f":"(($D150*'fnd base rates'!H$107)\n+($E150*'fnd base rates'!H$108)\n+($F150*'fnd base rates'!H$109)\n+($G150*'fnd base rates'!H$110)\n+($H150*'fnd base rates'!H$111)\n+($I150*'fnd base rates'!H$112)\n+($J150*'fnd base rates'!H$113)\n+($K150*'fnd base rates'!H$114)\n+($M150*'fnd base rates'!H$116)\n+($N150*'fnd base rates'!H$117)\n+($O150*'fnd base rates'!H$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D150*'fnd base rates'!I$107)\n+($E150*'fnd base rates'!I$108)\n+($F150*'fnd base rates'!I$109)\n+($G150*'fnd base rates'!I$110)\n+($H150*'fnd base rates'!I$111)\n+($I150*'fnd base rates'!I$112)\n+($J150*'fnd base rates'!I$113)\n+($K150*'fnd base rates'!I$114)\n+($M150*'fnd base rates'!I$116)\n+($N150*'fnd base rates'!I$117)\n+($O150*'fnd base rates'!I$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,9)))\n*$R150","v":609.26004999999998},{"$f":"(($D150*'fnd base rates'!J$107)\n+($E150*'fnd base rates'!J$108)\n+($F150*'fnd base rates'!J$109)\n+($G150*'fnd base rates'!J$110)\n+($H150*'fnd base rates'!J$111)\n+($I150*'fnd base rates'!J$112)\n+($J150*'fnd base rates'!J$113)\n+($K150*'fnd base rates'!J$114)\n+($M150*'fnd base rates'!J$116)\n+($N150*'fnd base rates'!J$117)\n+($O150*'fnd base rates'!J$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,10)))\n*$R150","v":410.69419999999997},{"$f":"(($D150*'fnd base rates'!K$107)\n+($E150*'fnd base rates'!K$108)\n+($F150*'fnd base rates'!K$109)\n+($G150*'fnd base rates'!K$110)\n+($H150*'fnd base rates'!K$111)\n+($I150*'fnd base rates'!K$112)\n+($J150*'fnd base rates'!K$113)\n+($K150*'fnd base rates'!K$114)\n+($M150*'fnd base rates'!K$116)\n+($N150*'fnd base rates'!K$117)\n+($O150*'fnd base rates'!K$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,11)))\n*$R150","v":2332.10374796},{"$f":"(($D150*'fnd base rates'!L$107)\n+($E150*'fnd base rates'!L$108)\n+($F150*'fnd base rates'!L$109)\n+($G150*'fnd base rates'!L$110)\n+($H150*'fnd base rates'!L$111)\n+($I150*'fnd base rates'!L$112)\n+($J150*'fnd base rates'!L$113)\n+($K150*'fnd base rates'!L$114)\n+($M150*'fnd base rates'!L$116)\n+($N150*'fnd base rates'!L$117)\n+($O150*'fnd base rates'!L$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D150*'fnd base rates'!M$107)\n+($E150*'fnd base rates'!M$108)\n+($F150*'fnd base rates'!M$109)\n+($G150*'fnd base rates'!M$110)\n+($H150*'fnd base rates'!M$111)\n+($I150*'fnd base rates'!M$112)\n+($J150*'fnd base rates'!M$113)\n+($K150*'fnd base rates'!M$114)\n+($M150*'fnd base rates'!M$116)\n+($N150*'fnd base rates'!M$117)\n+($O150*'fnd base rates'!M$118)\n+($P150*VLOOKUP($S150+12,rate_basefnd,13)))","v":0},19528.531595389999,null,428035262,"428","035","262",1,2,19528.531595389999,9764,0,9764,null,null,null,null,null,9857,0,9857,-93,9764,0,9764]
[428,428035274,"BROOKE",{"$f":"'fnd enro'!D151","v":0},{"$f":"'fnd enro'!E151","v":0},{"$f":"'fnd enro'!F151","v":0},{"$f":"'fnd enro'!G151","v":0},{"$f":"'fnd enro'!H151","v":1},{"$f":"'fnd enro'!I151","v":0},{"$f":"'fnd enro'!J151","v":0},{"$f":"'fnd enro'!K151","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L151","v":0},{"$f":"'fnd enro'!M151+'fnd enro'!N151","v":0},{"$f":"'fnd enro'!O151","v":0},{"$f":"'fnd enro'!P151","v":0},{"$f":"'fnd enro'!Q151","v":1},{"$f":"'fnd enro'!S151","v":1},1.085,{"$f":"VALUE('fnd enro'!R151)","v":9},null,{"$f":"(($D151*'fnd base rates'!C$107)\n+($E151*'fnd base rates'!C$108)\n+($F151*'fnd base rates'!C$109)\n+($G151*'fnd base rates'!C$110)\n+($H151*'fnd base rates'!C$111)\n+($I151*'fnd base rates'!C$112)\n+($J151*'fnd base rates'!C$113)\n+($K151*'fnd base rates'!C$114)\n+($M151*'fnd base rates'!C$116)\n+($N151*'fnd base rates'!C$117)\n+($O151*'fnd base rates'!C$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,3)))\n*$R151","v":614.597055415},{"$f":"(($D151*'fnd base rates'!D$107)\n+($E151*'fnd base rates'!D$108)\n+($F151*'fnd base rates'!D$109)\n+($G151*'fnd base rates'!D$110)\n+($H151*'fnd base rates'!D$111)\n+($I151*'fnd base rates'!D$112)\n+($J151*'fnd base rates'!D$113)\n+($K151*'fnd base rates'!D$114)\n+($M151*'fnd base rates'!D$116)\n+($N151*'fnd base rates'!D$117)\n+($O151*'fnd base rates'!D$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,4)))\n*$R151","v":1102.86995},{"$f":"(($D151*'fnd base rates'!E$107)\n+($E151*'fnd base rates'!E$108)\n+($F151*'fnd base rates'!E$109)\n+($G151*'fnd base rates'!E$110)\n+($H151*'fnd base rates'!E$111)\n+($I151*'fnd base rates'!E$112)\n+($J151*'fnd base rates'!E$113)\n+($K151*'fnd base rates'!E$114)\n+($M151*'fnd base rates'!E$116)\n+($N151*'fnd base rates'!E$117)\n+($O151*'fnd base rates'!E$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,5)))\n*$R151","v":6654.5195294550003},{"$f":"(($D151*'fnd base rates'!F$107)\n+($E151*'fnd base rates'!F$108)\n+($F151*'fnd base rates'!F$109)\n+($G151*'fnd base rates'!F$110)\n+($H151*'fnd base rates'!F$111)\n+($I151*'fnd base rates'!F$112)\n+($J151*'fnd base rates'!F$113)\n+($K151*'fnd base rates'!F$114)\n+($M151*'fnd base rates'!F$116)\n+($N151*'fnd base rates'!F$117)\n+($O151*'fnd base rates'!F$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,6)))\n*$R151","v":1012.6503023349999},{"$f":"(($D151*'fnd base rates'!G$107)\n+($E151*'fnd base rates'!G$108)\n+($F151*'fnd base rates'!G$109)\n+($G151*'fnd base rates'!G$110)\n+($H151*'fnd base rates'!G$111)\n+($I151*'fnd base rates'!G$112)\n+($J151*'fnd base rates'!G$113)\n+($K151*'fnd base rates'!G$114)\n+($M151*'fnd base rates'!G$116)\n+($N151*'fnd base rates'!G$117)\n+($O151*'fnd base rates'!G$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,7)))\n*$R151","v":323.47474550999999},{"$f":"(($D151*'fnd base rates'!H$107)\n+($E151*'fnd base rates'!H$108)\n+($F151*'fnd base rates'!H$109)\n+($G151*'fnd base rates'!H$110)\n+($H151*'fnd base rates'!H$111)\n+($I151*'fnd base rates'!H$112)\n+($J151*'fnd base rates'!H$113)\n+($K151*'fnd base rates'!H$114)\n+($M151*'fnd base rates'!H$116)\n+($N151*'fnd base rates'!H$117)\n+($O151*'fnd base rates'!H$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,8)))","v":515.03706999999997},{"$f":"(($D151*'fnd base rates'!I$107)\n+($E151*'fnd base rates'!I$108)\n+($F151*'fnd base rates'!I$109)\n+($G151*'fnd base rates'!I$110)\n+($H151*'fnd base rates'!I$111)\n+($I151*'fnd base rates'!I$112)\n+($J151*'fnd base rates'!I$113)\n+($K151*'fnd base rates'!I$114)\n+($M151*'fnd base rates'!I$116)\n+($N151*'fnd base rates'!I$117)\n+($O151*'fnd base rates'!I$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,9)))\n*$R151","v":474.21010000000001},{"$f":"(($D151*'fnd base rates'!J$107)\n+($E151*'fnd base rates'!J$108)\n+($F151*'fnd base rates'!J$109)\n+($G151*'fnd base rates'!J$110)\n+($H151*'fnd base rates'!J$111)\n+($I151*'fnd base rates'!J$112)\n+($J151*'fnd base rates'!J$113)\n+($K151*'fnd base rates'!J$114)\n+($M151*'fnd base rates'!J$116)\n+($N151*'fnd base rates'!J$117)\n+($O151*'fnd base rates'!J$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,10)))\n*$R151","v":911.11789999999996},{"$f":"(($D151*'fnd base rates'!K$107)\n+($E151*'fnd base rates'!K$108)\n+($F151*'fnd base rates'!K$109)\n+($G151*'fnd base rates'!K$110)\n+($H151*'fnd base rates'!K$111)\n+($I151*'fnd base rates'!K$112)\n+($J151*'fnd base rates'!K$113)\n+($K151*'fnd base rates'!K$114)\n+($M151*'fnd base rates'!K$116)\n+($N151*'fnd base rates'!K$117)\n+($O151*'fnd base rates'!K$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,11)))\n*$R151","v":1208.0033989800002},{"$f":"(($D151*'fnd base rates'!L$107)\n+($E151*'fnd base rates'!L$108)\n+($F151*'fnd base rates'!L$109)\n+($G151*'fnd base rates'!L$110)\n+($H151*'fnd base rates'!L$111)\n+($I151*'fnd base rates'!L$112)\n+($J151*'fnd base rates'!L$113)\n+($K151*'fnd base rates'!L$114)\n+($M151*'fnd base rates'!L$116)\n+($N151*'fnd base rates'!L$117)\n+($O151*'fnd base rates'!L$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,12)))","v":1686.5814209999999},{"$f":"(($D151*'fnd base rates'!M$107)\n+($E151*'fnd base rates'!M$108)\n+($F151*'fnd base rates'!M$109)\n+($G151*'fnd base rates'!M$110)\n+($H151*'fnd base rates'!M$111)\n+($I151*'fnd base rates'!M$112)\n+($J151*'fnd base rates'!M$113)\n+($K151*'fnd base rates'!M$114)\n+($M151*'fnd base rates'!M$116)\n+($N151*'fnd base rates'!M$117)\n+($O151*'fnd base rates'!M$118)\n+($P151*VLOOKUP($S151+12,rate_basefnd,13)))","v":0},14503.061472695001,null,428035274,"428","035","274",1,1,14503.061472695001,14503,0,14503,null,null,null,null,null,14733,80,14813,-310,14503,0,14503]
[428,428035285,"BROOKE",{"$f":"'fnd enro'!D152","v":0},{"$f":"'fnd enro'!E152","v":0},{"$f":"'fnd enro'!F152","v":0},{"$f":"'fnd enro'!G152","v":0},{"$f":"'fnd enro'!H152","v":0},{"$f":"'fnd enro'!I152","v":1},{"$f":"'fnd enro'!J152","v":0},{"$f":"'fnd enro'!K152","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L152","v":0},{"$f":"'fnd enro'!M152+'fnd enro'!N152","v":0},{"$f":"'fnd enro'!O152","v":0},{"$f":"'fnd enro'!P152","v":0},{"$f":"'fnd enro'!Q152","v":0},{"$f":"'fnd enro'!S152","v":1},1.085,{"$f":"VALUE('fnd enro'!R152)","v":7},null,{"$f":"(($D152*'fnd base rates'!C$107)\n+($E152*'fnd base rates'!C$108)\n+($F152*'fnd base rates'!C$109)\n+($G152*'fnd base rates'!C$110)\n+($H152*'fnd base rates'!C$111)\n+($I152*'fnd base rates'!C$112)\n+($J152*'fnd base rates'!C$113)\n+($K152*'fnd base rates'!C$114)\n+($M152*'fnd base rates'!C$116)\n+($N152*'fnd base rates'!C$117)\n+($O152*'fnd base rates'!C$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,3)))\n*$R152","v":547.15345541500005},{"$f":"(($D152*'fnd base rates'!D$107)\n+($E152*'fnd base rates'!D$108)\n+($F152*'fnd base rates'!D$109)\n+($G152*'fnd base rates'!D$110)\n+($H152*'fnd base rates'!D$111)\n+($I152*'fnd base rates'!D$112)\n+($J152*'fnd base rates'!D$113)\n+($K152*'fnd base rates'!D$114)\n+($M152*'fnd base rates'!D$116)\n+($N152*'fnd base rates'!D$117)\n+($O152*'fnd base rates'!D$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,4)))\n*$R152","v":783.31574999999998},{"$f":"(($D152*'fnd base rates'!E$107)\n+($E152*'fnd base rates'!E$108)\n+($F152*'fnd base rates'!E$109)\n+($G152*'fnd base rates'!E$110)\n+($H152*'fnd base rates'!E$111)\n+($I152*'fnd base rates'!E$112)\n+($J152*'fnd base rates'!E$113)\n+($K152*'fnd base rates'!E$114)\n+($M152*'fnd base rates'!E$116)\n+($N152*'fnd base rates'!E$117)\n+($O152*'fnd base rates'!E$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,5)))\n*$R152","v":5022.4082794550004},{"$f":"(($D152*'fnd base rates'!F$107)\n+($E152*'fnd base rates'!F$108)\n+($F152*'fnd base rates'!F$109)\n+($G152*'fnd base rates'!F$110)\n+($H152*'fnd base rates'!F$111)\n+($I152*'fnd base rates'!F$112)\n+($J152*'fnd base rates'!F$113)\n+($K152*'fnd base rates'!F$114)\n+($M152*'fnd base rates'!F$116)\n+($N152*'fnd base rates'!F$117)\n+($O152*'fnd base rates'!F$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,6)))\n*$R152","v":901.57885233499997},{"$f":"(($D152*'fnd base rates'!G$107)\n+($E152*'fnd base rates'!G$108)\n+($F152*'fnd base rates'!G$109)\n+($G152*'fnd base rates'!G$110)\n+($H152*'fnd base rates'!G$111)\n+($I152*'fnd base rates'!G$112)\n+($J152*'fnd base rates'!G$113)\n+($K152*'fnd base rates'!G$114)\n+($M152*'fnd base rates'!G$116)\n+($N152*'fnd base rates'!G$117)\n+($O152*'fnd base rates'!G$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,7)))\n*$R152","v":167.46259550999997},{"$f":"(($D152*'fnd base rates'!H$107)\n+($E152*'fnd base rates'!H$108)\n+($F152*'fnd base rates'!H$109)\n+($G152*'fnd base rates'!H$110)\n+($H152*'fnd base rates'!H$111)\n+($I152*'fnd base rates'!H$112)\n+($J152*'fnd base rates'!H$113)\n+($K152*'fnd base rates'!H$114)\n+($M152*'fnd base rates'!H$116)\n+($N152*'fnd base rates'!H$117)\n+($O152*'fnd base rates'!H$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D152*'fnd base rates'!I$107)\n+($E152*'fnd base rates'!I$108)\n+($F152*'fnd base rates'!I$109)\n+($G152*'fnd base rates'!I$110)\n+($H152*'fnd base rates'!I$111)\n+($I152*'fnd base rates'!I$112)\n+($J152*'fnd base rates'!I$113)\n+($K152*'fnd base rates'!I$114)\n+($M152*'fnd base rates'!I$116)\n+($N152*'fnd base rates'!I$117)\n+($O152*'fnd base rates'!I$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,9)))\n*$R152","v":436.09404999999998},{"$f":"(($D152*'fnd base rates'!J$107)\n+($E152*'fnd base rates'!J$108)\n+($F152*'fnd base rates'!J$109)\n+($G152*'fnd base rates'!J$110)\n+($H152*'fnd base rates'!J$111)\n+($I152*'fnd base rates'!J$112)\n+($J152*'fnd base rates'!J$113)\n+($K152*'fnd base rates'!J$114)\n+($M152*'fnd base rates'!J$116)\n+($N152*'fnd base rates'!J$117)\n+($O152*'fnd base rates'!J$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,10)))\n*$R152","v":587.42984999999999},{"$f":"(($D152*'fnd base rates'!K$107)\n+($E152*'fnd base rates'!K$108)\n+($F152*'fnd base rates'!K$109)\n+($G152*'fnd base rates'!K$110)\n+($H152*'fnd base rates'!K$111)\n+($I152*'fnd base rates'!K$112)\n+($J152*'fnd base rates'!K$113)\n+($K152*'fnd base rates'!K$114)\n+($M152*'fnd base rates'!K$116)\n+($N152*'fnd base rates'!K$117)\n+($O152*'fnd base rates'!K$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,11)))\n*$R152","v":1175.1387489799999},{"$f":"(($D152*'fnd base rates'!L$107)\n+($E152*'fnd base rates'!L$108)\n+($F152*'fnd base rates'!L$109)\n+($G152*'fnd base rates'!L$110)\n+($H152*'fnd base rates'!L$111)\n+($I152*'fnd base rates'!L$112)\n+($J152*'fnd base rates'!L$113)\n+($K152*'fnd base rates'!L$114)\n+($M152*'fnd base rates'!L$116)\n+($N152*'fnd base rates'!L$117)\n+($O152*'fnd base rates'!L$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D152*'fnd base rates'!M$107)\n+($E152*'fnd base rates'!M$108)\n+($F152*'fnd base rates'!M$109)\n+($G152*'fnd base rates'!M$110)\n+($H152*'fnd base rates'!M$111)\n+($I152*'fnd base rates'!M$112)\n+($J152*'fnd base rates'!M$113)\n+($K152*'fnd base rates'!M$114)\n+($M152*'fnd base rates'!M$116)\n+($N152*'fnd base rates'!M$117)\n+($O152*'fnd base rates'!M$118)\n+($P152*VLOOKUP($S152+12,rate_basefnd,13)))","v":0},11519.280072695001,null,428035285,"428","035","285",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,16310,39,16349,-4830,11519,0,11519]
[428,428035293,"BROOKE",{"$f":"'fnd enro'!D153","v":0},{"$f":"'fnd enro'!E153","v":0},{"$f":"'fnd enro'!F153","v":1},{"$f":"'fnd enro'!G153","v":2},{"$f":"'fnd enro'!H153","v":1},{"$f":"'fnd enro'!I153","v":1},{"$f":"'fnd enro'!J153","v":0},{"$f":"'fnd enro'!K153","v":0.1895},{"$f":"'fnd enro'!L153","v":0},{"$f":"'fnd enro'!M153+'fnd enro'!N153","v":0},{"$f":"'fnd enro'!O153","v":0},{"$f":"'fnd enro'!P153","v":0},{"$f":"'fnd enro'!Q153","v":5},{"$f":"'fnd enro'!S153","v":5},1.085,{"$f":"VALUE('fnd enro'!R153)","v":9},null,{"$f":"(($D153*'fnd base rates'!C$107)\n+($E153*'fnd base rates'!C$108)\n+($F153*'fnd base rates'!C$109)\n+($G153*'fnd base rates'!C$110)\n+($H153*'fnd base rates'!C$111)\n+($I153*'fnd base rates'!C$112)\n+($J153*'fnd base rates'!C$113)\n+($K153*'fnd base rates'!C$114)\n+($M153*'fnd base rates'!C$116)\n+($N153*'fnd base rates'!C$117)\n+($O153*'fnd base rates'!C$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,3)))\n*$R153","v":3072.9852770749999},{"$f":"(($D153*'fnd base rates'!D$107)\n+($E153*'fnd base rates'!D$108)\n+($F153*'fnd base rates'!D$109)\n+($G153*'fnd base rates'!D$110)\n+($H153*'fnd base rates'!D$111)\n+($I153*'fnd base rates'!D$112)\n+($J153*'fnd base rates'!D$113)\n+($K153*'fnd base rates'!D$114)\n+($M153*'fnd base rates'!D$116)\n+($N153*'fnd base rates'!D$117)\n+($O153*'fnd base rates'!D$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,4)))\n*$R153","v":5514.3497500000003},{"$f":"(($D153*'fnd base rates'!E$107)\n+($E153*'fnd base rates'!E$108)\n+($F153*'fnd base rates'!E$109)\n+($G153*'fnd base rates'!E$110)\n+($H153*'fnd base rates'!E$111)\n+($I153*'fnd base rates'!E$112)\n+($J153*'fnd base rates'!E$113)\n+($K153*'fnd base rates'!E$114)\n+($M153*'fnd base rates'!E$116)\n+($N153*'fnd base rates'!E$117)\n+($O153*'fnd base rates'!E$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,5)))\n*$R153","v":36052.953547274999},{"$f":"(($D153*'fnd base rates'!F$107)\n+($E153*'fnd base rates'!F$108)\n+($F153*'fnd base rates'!F$109)\n+($G153*'fnd base rates'!F$110)\n+($H153*'fnd base rates'!F$111)\n+($I153*'fnd base rates'!F$112)\n+($J153*'fnd base rates'!F$113)\n+($K153*'fnd base rates'!F$114)\n+($M153*'fnd base rates'!F$116)\n+($N153*'fnd base rates'!F$117)\n+($O153*'fnd base rates'!F$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,6)))\n*$R153","v":5726.4143616749998},{"$f":"(($D153*'fnd base rates'!G$107)\n+($E153*'fnd base rates'!G$108)\n+($F153*'fnd base rates'!G$109)\n+($G153*'fnd base rates'!G$110)\n+($H153*'fnd base rates'!G$111)\n+($I153*'fnd base rates'!G$112)\n+($J153*'fnd base rates'!G$113)\n+($K153*'fnd base rates'!G$114)\n+($M153*'fnd base rates'!G$116)\n+($N153*'fnd base rates'!G$117)\n+($O153*'fnd base rates'!G$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,7)))\n*$R153","v":1576.8381275499999},{"$f":"(($D153*'fnd base rates'!H$107)\n+($E153*'fnd base rates'!H$108)\n+($F153*'fnd base rates'!H$109)\n+($G153*'fnd base rates'!H$110)\n+($H153*'fnd base rates'!H$111)\n+($I153*'fnd base rates'!H$112)\n+($J153*'fnd base rates'!H$113)\n+($K153*'fnd base rates'!H$114)\n+($M153*'fnd base rates'!H$116)\n+($N153*'fnd base rates'!H$117)\n+($O153*'fnd base rates'!H$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,8)))","v":2862.6653500000002},{"$f":"(($D153*'fnd base rates'!I$107)\n+($E153*'fnd base rates'!I$108)\n+($F153*'fnd base rates'!I$109)\n+($G153*'fnd base rates'!I$110)\n+($H153*'fnd base rates'!I$111)\n+($I153*'fnd base rates'!I$112)\n+($J153*'fnd base rates'!I$113)\n+($K153*'fnd base rates'!I$114)\n+($M153*'fnd base rates'!I$116)\n+($N153*'fnd base rates'!I$117)\n+($O153*'fnd base rates'!I$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,9)))\n*$R153","v":2199.6639},{"$f":"(($D153*'fnd base rates'!J$107)\n+($E153*'fnd base rates'!J$108)\n+($F153*'fnd base rates'!J$109)\n+($G153*'fnd base rates'!J$110)\n+($H153*'fnd base rates'!J$111)\n+($I153*'fnd base rates'!J$112)\n+($J153*'fnd base rates'!J$113)\n+($K153*'fnd base rates'!J$114)\n+($M153*'fnd base rates'!J$116)\n+($N153*'fnd base rates'!J$117)\n+($O153*'fnd base rates'!J$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,10)))\n*$R153","v":4539.9112500000001},{"$f":"(($D153*'fnd base rates'!K$107)\n+($E153*'fnd base rates'!K$108)\n+($F153*'fnd base rates'!K$109)\n+($G153*'fnd base rates'!K$110)\n+($H153*'fnd base rates'!K$111)\n+($I153*'fnd base rates'!K$112)\n+($J153*'fnd base rates'!K$113)\n+($K153*'fnd base rates'!K$114)\n+($M153*'fnd base rates'!K$116)\n+($N153*'fnd base rates'!K$117)\n+($O153*'fnd base rates'!K$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,11)))\n*$R153","v":5755.4431949},{"$f":"(($D153*'fnd base rates'!L$107)\n+($E153*'fnd base rates'!L$108)\n+($F153*'fnd base rates'!L$109)\n+($G153*'fnd base rates'!L$110)\n+($H153*'fnd base rates'!L$111)\n+($I153*'fnd base rates'!L$112)\n+($J153*'fnd base rates'!L$113)\n+($K153*'fnd base rates'!L$114)\n+($M153*'fnd base rates'!L$116)\n+($N153*'fnd base rates'!L$117)\n+($O153*'fnd base rates'!L$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,12)))","v":8234.0771050000003},{"$f":"(($D153*'fnd base rates'!M$107)\n+($E153*'fnd base rates'!M$108)\n+($F153*'fnd base rates'!M$109)\n+($G153*'fnd base rates'!M$110)\n+($H153*'fnd base rates'!M$111)\n+($I153*'fnd base rates'!M$112)\n+($J153*'fnd base rates'!M$113)\n+($K153*'fnd base rates'!M$114)\n+($M153*'fnd base rates'!M$116)\n+($N153*'fnd base rates'!M$117)\n+($O153*'fnd base rates'!M$118)\n+($P153*VLOOKUP($S153+12,rate_basefnd,13)))","v":0},75535.301863475004,null,428035293,"428","035","293",1,5,75535.301863475004,15107,0,15107,null,null,null,null,null,15218,66,15284,-177,15107,0,15107]
[428,428035305,"BROOKE",{"$f":"'fnd enro'!D154","v":0},{"$f":"'fnd enro'!E154","v":0},{"$f":"'fnd enro'!F154","v":0},{"$f":"'fnd enro'!G154","v":1},{"$f":"'fnd enro'!H154","v":0},{"$f":"'fnd enro'!I154","v":0},{"$f":"'fnd enro'!J154","v":0},{"$f":"'fnd enro'!K154","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L154","v":0},{"$f":"'fnd enro'!M154+'fnd enro'!N154","v":0},{"$f":"'fnd enro'!O154","v":0},{"$f":"'fnd enro'!P154","v":0},{"$f":"'fnd enro'!Q154","v":0},{"$f":"'fnd enro'!S154","v":1},1.085,{"$f":"VALUE('fnd enro'!R154)","v":3},null,{"$f":"(($D154*'fnd base rates'!C$107)\n+($E154*'fnd base rates'!C$108)\n+($F154*'fnd base rates'!C$109)\n+($G154*'fnd base rates'!C$110)\n+($H154*'fnd base rates'!C$111)\n+($I154*'fnd base rates'!C$112)\n+($J154*'fnd base rates'!C$113)\n+($K154*'fnd base rates'!C$114)\n+($M154*'fnd base rates'!C$116)\n+($N154*'fnd base rates'!C$117)\n+($O154*'fnd base rates'!C$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,3)))\n*$R154","v":547.15345541500005},{"$f":"(($D154*'fnd base rates'!D$107)\n+($E154*'fnd base rates'!D$108)\n+($F154*'fnd base rates'!D$109)\n+($G154*'fnd base rates'!D$110)\n+($H154*'fnd base rates'!D$111)\n+($I154*'fnd base rates'!D$112)\n+($J154*'fnd base rates'!D$113)\n+($K154*'fnd base rates'!D$114)\n+($M154*'fnd base rates'!D$116)\n+($N154*'fnd base rates'!D$117)\n+($O154*'fnd base rates'!D$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,4)))\n*$R154","v":783.31574999999998},{"$f":"(($D154*'fnd base rates'!E$107)\n+($E154*'fnd base rates'!E$108)\n+($F154*'fnd base rates'!E$109)\n+($G154*'fnd base rates'!E$110)\n+($H154*'fnd base rates'!E$111)\n+($I154*'fnd base rates'!E$112)\n+($J154*'fnd base rates'!E$113)\n+($K154*'fnd base rates'!E$114)\n+($M154*'fnd base rates'!E$116)\n+($N154*'fnd base rates'!E$117)\n+($O154*'fnd base rates'!E$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,5)))\n*$R154","v":3966.030579455},{"$f":"(($D154*'fnd base rates'!F$107)\n+($E154*'fnd base rates'!F$108)\n+($F154*'fnd base rates'!F$109)\n+($G154*'fnd base rates'!F$110)\n+($H154*'fnd base rates'!F$111)\n+($I154*'fnd base rates'!F$112)\n+($J154*'fnd base rates'!F$113)\n+($K154*'fnd base rates'!F$114)\n+($M154*'fnd base rates'!F$116)\n+($N154*'fnd base rates'!F$117)\n+($O154*'fnd base rates'!F$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,6)))\n*$R154","v":1270.7284023350001},{"$f":"(($D154*'fnd base rates'!G$107)\n+($E154*'fnd base rates'!G$108)\n+($F154*'fnd base rates'!G$109)\n+($G154*'fnd base rates'!G$110)\n+($H154*'fnd base rates'!G$111)\n+($I154*'fnd base rates'!G$112)\n+($J154*'fnd base rates'!G$113)\n+($K154*'fnd base rates'!G$114)\n+($M154*'fnd base rates'!G$116)\n+($N154*'fnd base rates'!G$117)\n+($O154*'fnd base rates'!G$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,7)))\n*$R154","v":160.19309551000001},{"$f":"(($D154*'fnd base rates'!H$107)\n+($E154*'fnd base rates'!H$108)\n+($F154*'fnd base rates'!H$109)\n+($G154*'fnd base rates'!H$110)\n+($H154*'fnd base rates'!H$111)\n+($I154*'fnd base rates'!H$112)\n+($J154*'fnd base rates'!H$113)\n+($K154*'fnd base rates'!H$114)\n+($M154*'fnd base rates'!H$116)\n+($N154*'fnd base rates'!H$117)\n+($O154*'fnd base rates'!H$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D154*'fnd base rates'!I$107)\n+($E154*'fnd base rates'!I$108)\n+($F154*'fnd base rates'!I$109)\n+($G154*'fnd base rates'!I$110)\n+($H154*'fnd base rates'!I$111)\n+($I154*'fnd base rates'!I$112)\n+($J154*'fnd base rates'!I$113)\n+($K154*'fnd base rates'!I$114)\n+($M154*'fnd base rates'!I$116)\n+($N154*'fnd base rates'!I$117)\n+($O154*'fnd base rates'!I$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,9)))\n*$R154","v":261.36564999999996},{"$f":"(($D154*'fnd base rates'!J$107)\n+($E154*'fnd base rates'!J$108)\n+($F154*'fnd base rates'!J$109)\n+($G154*'fnd base rates'!J$110)\n+($H154*'fnd base rates'!J$111)\n+($I154*'fnd base rates'!J$112)\n+($J154*'fnd base rates'!J$113)\n+($K154*'fnd base rates'!J$114)\n+($M154*'fnd base rates'!J$116)\n+($N154*'fnd base rates'!J$117)\n+($O154*'fnd base rates'!J$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,10)))\n*$R154","v":155.94704999999999},{"$f":"(($D154*'fnd base rates'!K$107)\n+($E154*'fnd base rates'!K$108)\n+($F154*'fnd base rates'!K$109)\n+($G154*'fnd base rates'!K$110)\n+($H154*'fnd base rates'!K$111)\n+($I154*'fnd base rates'!K$112)\n+($J154*'fnd base rates'!K$113)\n+($K154*'fnd base rates'!K$114)\n+($M154*'fnd base rates'!K$116)\n+($N154*'fnd base rates'!K$117)\n+($O154*'fnd base rates'!K$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,11)))\n*$R154","v":1124.10034898},{"$f":"(($D154*'fnd base rates'!L$107)\n+($E154*'fnd base rates'!L$108)\n+($F154*'fnd base rates'!L$109)\n+($G154*'fnd base rates'!L$110)\n+($H154*'fnd base rates'!L$111)\n+($I154*'fnd base rates'!L$112)\n+($J154*'fnd base rates'!L$113)\n+($K154*'fnd base rates'!L$114)\n+($M154*'fnd base rates'!L$116)\n+($N154*'fnd base rates'!L$117)\n+($O154*'fnd base rates'!L$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D154*'fnd base rates'!M$107)\n+($E154*'fnd base rates'!M$108)\n+($F154*'fnd base rates'!M$109)\n+($G154*'fnd base rates'!M$110)\n+($H154*'fnd base rates'!M$111)\n+($I154*'fnd base rates'!M$112)\n+($J154*'fnd base rates'!M$113)\n+($K154*'fnd base rates'!M$114)\n+($M154*'fnd base rates'!M$116)\n+($N154*'fnd base rates'!M$117)\n+($O154*'fnd base rates'!M$118)\n+($P154*VLOOKUP($S154+12,rate_basefnd,13)))","v":0},9952.4028226950013,null,428035305,"428","035","305",1,1,9952.4028226950013,9952,0,9952,null,null,null,null,null,10045,0,10045,-93,9952,0,9952]
[428,428035307,"BROOKE",{"$f":"'fnd enro'!D155","v":0},{"$f":"'fnd enro'!E155","v":0},{"$f":"'fnd enro'!F155","v":1},{"$f":"'fnd enro'!G155","v":2},{"$f":"'fnd enro'!H155","v":0},{"$f":"'fnd enro'!I155","v":0},{"$f":"'fnd enro'!J155","v":0},{"$f":"'fnd enro'!K155","v":0.1137},{"$f":"'fnd enro'!L155","v":0},{"$f":"'fnd enro'!M155+'fnd enro'!N155","v":0},{"$f":"'fnd enro'!O155","v":0},{"$f":"'fnd enro'!P155","v":0},{"$f":"'fnd enro'!Q155","v":2},{"$f":"'fnd enro'!S155","v":3},1.085,{"$f":"VALUE('fnd enro'!R155)","v":3},null,{"$f":"(($D155*'fnd base rates'!C$107)\n+($E155*'fnd base rates'!C$108)\n+($F155*'fnd base rates'!C$109)\n+($G155*'fnd base rates'!C$110)\n+($H155*'fnd base rates'!C$111)\n+($I155*'fnd base rates'!C$112)\n+($J155*'fnd base rates'!C$113)\n+($K155*'fnd base rates'!C$114)\n+($M155*'fnd base rates'!C$116)\n+($N155*'fnd base rates'!C$117)\n+($O155*'fnd base rates'!C$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,3)))\n*$R155","v":1756.7741662449998},{"$f":"(($D155*'fnd base rates'!D$107)\n+($E155*'fnd base rates'!D$108)\n+($F155*'fnd base rates'!D$109)\n+($G155*'fnd base rates'!D$110)\n+($H155*'fnd base rates'!D$111)\n+($I155*'fnd base rates'!D$112)\n+($J155*'fnd base rates'!D$113)\n+($K155*'fnd base rates'!D$114)\n+($M155*'fnd base rates'!D$116)\n+($N155*'fnd base rates'!D$117)\n+($O155*'fnd base rates'!D$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,4)))\n*$R155","v":2896.3098500000001},{"$f":"(($D155*'fnd base rates'!E$107)\n+($E155*'fnd base rates'!E$108)\n+($F155*'fnd base rates'!E$109)\n+($G155*'fnd base rates'!E$110)\n+($H155*'fnd base rates'!E$111)\n+($I155*'fnd base rates'!E$112)\n+($J155*'fnd base rates'!E$113)\n+($K155*'fnd base rates'!E$114)\n+($M155*'fnd base rates'!E$116)\n+($N155*'fnd base rates'!E$117)\n+($O155*'fnd base rates'!E$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,5)))\n*$R155","v":17231.843238365},{"$f":"(($D155*'fnd base rates'!F$107)\n+($E155*'fnd base rates'!F$108)\n+($F155*'fnd base rates'!F$109)\n+($G155*'fnd base rates'!F$110)\n+($H155*'fnd base rates'!F$111)\n+($I155*'fnd base rates'!F$112)\n+($J155*'fnd base rates'!F$113)\n+($K155*'fnd base rates'!F$114)\n+($M155*'fnd base rates'!F$116)\n+($N155*'fnd base rates'!F$117)\n+($O155*'fnd base rates'!F$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,6)))\n*$R155","v":3812.1852070049999},{"$f":"(($D155*'fnd base rates'!G$107)\n+($E155*'fnd base rates'!G$108)\n+($F155*'fnd base rates'!G$109)\n+($G155*'fnd base rates'!G$110)\n+($H155*'fnd base rates'!G$111)\n+($I155*'fnd base rates'!G$112)\n+($J155*'fnd base rates'!G$113)\n+($K155*'fnd base rates'!G$114)\n+($M155*'fnd base rates'!G$116)\n+($N155*'fnd base rates'!G$117)\n+($O155*'fnd base rates'!G$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,7)))\n*$R155","v":739.33008653000002},{"$f":"(($D155*'fnd base rates'!H$107)\n+($E155*'fnd base rates'!H$108)\n+($F155*'fnd base rates'!H$109)\n+($G155*'fnd base rates'!H$110)\n+($H155*'fnd base rates'!H$111)\n+($I155*'fnd base rates'!H$112)\n+($J155*'fnd base rates'!H$113)\n+($K155*'fnd base rates'!H$114)\n+($M155*'fnd base rates'!H$116)\n+($N155*'fnd base rates'!H$117)\n+($O155*'fnd base rates'!H$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,8)))","v":1517.5312099999999},{"$f":"(($D155*'fnd base rates'!I$107)\n+($E155*'fnd base rates'!I$108)\n+($F155*'fnd base rates'!I$109)\n+($G155*'fnd base rates'!I$110)\n+($H155*'fnd base rates'!I$111)\n+($I155*'fnd base rates'!I$112)\n+($J155*'fnd base rates'!I$113)\n+($K155*'fnd base rates'!I$114)\n+($M155*'fnd base rates'!I$116)\n+($N155*'fnd base rates'!I$117)\n+($O155*'fnd base rates'!I$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,9)))\n*$R155","v":1000.07705},{"$f":"(($D155*'fnd base rates'!J$107)\n+($E155*'fnd base rates'!J$108)\n+($F155*'fnd base rates'!J$109)\n+($G155*'fnd base rates'!J$110)\n+($H155*'fnd base rates'!J$111)\n+($I155*'fnd base rates'!J$112)\n+($J155*'fnd base rates'!J$113)\n+($K155*'fnd base rates'!J$114)\n+($M155*'fnd base rates'!J$116)\n+($N155*'fnd base rates'!J$117)\n+($O155*'fnd base rates'!J$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,10)))\n*$R155","v":1538.1610999999998},{"$f":"(($D155*'fnd base rates'!K$107)\n+($E155*'fnd base rates'!K$108)\n+($F155*'fnd base rates'!K$109)\n+($G155*'fnd base rates'!K$110)\n+($H155*'fnd base rates'!K$111)\n+($I155*'fnd base rates'!K$112)\n+($J155*'fnd base rates'!K$113)\n+($K155*'fnd base rates'!K$114)\n+($M155*'fnd base rates'!K$116)\n+($N155*'fnd base rates'!K$117)\n+($O155*'fnd base rates'!K$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,11)))\n*$R155","v":3372.3010469400001},{"$f":"(($D155*'fnd base rates'!L$107)\n+($E155*'fnd base rates'!L$108)\n+($F155*'fnd base rates'!L$109)\n+($G155*'fnd base rates'!L$110)\n+($H155*'fnd base rates'!L$111)\n+($I155*'fnd base rates'!L$112)\n+($J155*'fnd base rates'!L$113)\n+($K155*'fnd base rates'!L$114)\n+($M155*'fnd base rates'!L$116)\n+($N155*'fnd base rates'!L$117)\n+($O155*'fnd base rates'!L$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,12)))","v":4364.8742630000006},{"$f":"(($D155*'fnd base rates'!M$107)\n+($E155*'fnd base rates'!M$108)\n+($F155*'fnd base rates'!M$109)\n+($G155*'fnd base rates'!M$110)\n+($H155*'fnd base rates'!M$111)\n+($I155*'fnd base rates'!M$112)\n+($J155*'fnd base rates'!M$113)\n+($K155*'fnd base rates'!M$114)\n+($M155*'fnd base rates'!M$116)\n+($N155*'fnd base rates'!M$117)\n+($O155*'fnd base rates'!M$118)\n+($P155*VLOOKUP($S155+12,rate_basefnd,13)))","v":0},38229.387218085001,null,428035307,"428","035","307",1,3,38229.387218085001,12743,0,12743,null,null,null,null,null,12837,2,12839,-96,12743,0,12743]
[428,428035336,"BROOKE",{"$f":"'fnd enro'!D156","v":0},{"$f":"'fnd enro'!E156","v":0},{"$f":"'fnd enro'!F156","v":0},{"$f":"'fnd enro'!G156","v":2},{"$f":"'fnd enro'!H156","v":0},{"$f":"'fnd enro'!I156","v":0},{"$f":"'fnd enro'!J156","v":0},{"$f":"'fnd enro'!K156","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L156","v":0},{"$f":"'fnd enro'!M156+'fnd enro'!N156","v":0},{"$f":"'fnd enro'!O156","v":0},{"$f":"'fnd enro'!P156","v":0},{"$f":"'fnd enro'!Q156","v":0},{"$f":"'fnd enro'!S156","v":2},1.085,{"$f":"VALUE('fnd enro'!R156)","v":7},null,{"$f":"(($D156*'fnd base rates'!C$107)\n+($E156*'fnd base rates'!C$108)\n+($F156*'fnd base rates'!C$109)\n+($G156*'fnd base rates'!C$110)\n+($H156*'fnd base rates'!C$111)\n+($I156*'fnd base rates'!C$112)\n+($J156*'fnd base rates'!C$113)\n+($K156*'fnd base rates'!C$114)\n+($M156*'fnd base rates'!C$116)\n+($N156*'fnd base rates'!C$117)\n+($O156*'fnd base rates'!C$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,3)))\n*$R156","v":1094.3069108300001},{"$f":"(($D156*'fnd base rates'!D$107)\n+($E156*'fnd base rates'!D$108)\n+($F156*'fnd base rates'!D$109)\n+($G156*'fnd base rates'!D$110)\n+($H156*'fnd base rates'!D$111)\n+($I156*'fnd base rates'!D$112)\n+($J156*'fnd base rates'!D$113)\n+($K156*'fnd base rates'!D$114)\n+($M156*'fnd base rates'!D$116)\n+($N156*'fnd base rates'!D$117)\n+($O156*'fnd base rates'!D$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,4)))\n*$R156","v":1566.6315},{"$f":"(($D156*'fnd base rates'!E$107)\n+($E156*'fnd base rates'!E$108)\n+($F156*'fnd base rates'!E$109)\n+($G156*'fnd base rates'!E$110)\n+($H156*'fnd base rates'!E$111)\n+($I156*'fnd base rates'!E$112)\n+($J156*'fnd base rates'!E$113)\n+($K156*'fnd base rates'!E$114)\n+($M156*'fnd base rates'!E$116)\n+($N156*'fnd base rates'!E$117)\n+($O156*'fnd base rates'!E$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,5)))\n*$R156","v":7932.0611589099999},{"$f":"(($D156*'fnd base rates'!F$107)\n+($E156*'fnd base rates'!F$108)\n+($F156*'fnd base rates'!F$109)\n+($G156*'fnd base rates'!F$110)\n+($H156*'fnd base rates'!F$111)\n+($I156*'fnd base rates'!F$112)\n+($J156*'fnd base rates'!F$113)\n+($K156*'fnd base rates'!F$114)\n+($M156*'fnd base rates'!F$116)\n+($N156*'fnd base rates'!F$117)\n+($O156*'fnd base rates'!F$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,6)))\n*$R156","v":2541.4568046700001},{"$f":"(($D156*'fnd base rates'!G$107)\n+($E156*'fnd base rates'!G$108)\n+($F156*'fnd base rates'!G$109)\n+($G156*'fnd base rates'!G$110)\n+($H156*'fnd base rates'!G$111)\n+($I156*'fnd base rates'!G$112)\n+($J156*'fnd base rates'!G$113)\n+($K156*'fnd base rates'!G$114)\n+($M156*'fnd base rates'!G$116)\n+($N156*'fnd base rates'!G$117)\n+($O156*'fnd base rates'!G$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,7)))\n*$R156","v":320.38619102000001},{"$f":"(($D156*'fnd base rates'!H$107)\n+($E156*'fnd base rates'!H$108)\n+($F156*'fnd base rates'!H$109)\n+($G156*'fnd base rates'!H$110)\n+($H156*'fnd base rates'!H$111)\n+($I156*'fnd base rates'!H$112)\n+($J156*'fnd base rates'!H$113)\n+($K156*'fnd base rates'!H$114)\n+($M156*'fnd base rates'!H$116)\n+($N156*'fnd base rates'!H$117)\n+($O156*'fnd base rates'!H$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D156*'fnd base rates'!I$107)\n+($E156*'fnd base rates'!I$108)\n+($F156*'fnd base rates'!I$109)\n+($G156*'fnd base rates'!I$110)\n+($H156*'fnd base rates'!I$111)\n+($I156*'fnd base rates'!I$112)\n+($J156*'fnd base rates'!I$113)\n+($K156*'fnd base rates'!I$114)\n+($M156*'fnd base rates'!I$116)\n+($N156*'fnd base rates'!I$117)\n+($O156*'fnd base rates'!I$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,9)))\n*$R156","v":522.73129999999992},{"$f":"(($D156*'fnd base rates'!J$107)\n+($E156*'fnd base rates'!J$108)\n+($F156*'fnd base rates'!J$109)\n+($G156*'fnd base rates'!J$110)\n+($H156*'fnd base rates'!J$111)\n+($I156*'fnd base rates'!J$112)\n+($J156*'fnd base rates'!J$113)\n+($K156*'fnd base rates'!J$114)\n+($M156*'fnd base rates'!J$116)\n+($N156*'fnd base rates'!J$117)\n+($O156*'fnd base rates'!J$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,10)))\n*$R156","v":311.89409999999998},{"$f":"(($D156*'fnd base rates'!K$107)\n+($E156*'fnd base rates'!K$108)\n+($F156*'fnd base rates'!K$109)\n+($G156*'fnd base rates'!K$110)\n+($H156*'fnd base rates'!K$111)\n+($I156*'fnd base rates'!K$112)\n+($J156*'fnd base rates'!K$113)\n+($K156*'fnd base rates'!K$114)\n+($M156*'fnd base rates'!K$116)\n+($N156*'fnd base rates'!K$117)\n+($O156*'fnd base rates'!K$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,11)))\n*$R156","v":2248.2006979600001},{"$f":"(($D156*'fnd base rates'!L$107)\n+($E156*'fnd base rates'!L$108)\n+($F156*'fnd base rates'!L$109)\n+($G156*'fnd base rates'!L$110)\n+($H156*'fnd base rates'!L$111)\n+($I156*'fnd base rates'!L$112)\n+($J156*'fnd base rates'!L$113)\n+($K156*'fnd base rates'!L$114)\n+($M156*'fnd base rates'!L$116)\n+($N156*'fnd base rates'!L$117)\n+($O156*'fnd base rates'!L$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,12)))","v":2379.822842},{"$f":"(($D156*'fnd base rates'!M$107)\n+($E156*'fnd base rates'!M$108)\n+($F156*'fnd base rates'!M$109)\n+($G156*'fnd base rates'!M$110)\n+($H156*'fnd base rates'!M$111)\n+($I156*'fnd base rates'!M$112)\n+($J156*'fnd base rates'!M$113)\n+($K156*'fnd base rates'!M$114)\n+($M156*'fnd base rates'!M$116)\n+($N156*'fnd base rates'!M$117)\n+($O156*'fnd base rates'!M$118)\n+($P156*VLOOKUP($S156+12,rate_basefnd,13)))","v":0},19904.805645390003,null,428035336,"428","035","336",1,2,19904.805645390003,9952,0,9952,null,null,null,null,null,10045,0,10045,-93,9952,0,9952]
[428,428035346,"BROOKE",{"$f":"'fnd enro'!D157","v":0},{"$f":"'fnd enro'!E157","v":0},{"$f":"'fnd enro'!F157","v":0},{"$f":"'fnd enro'!G157","v":5},{"$f":"'fnd enro'!H157","v":3},{"$f":"'fnd enro'!I157","v":0},{"$f":"'fnd enro'!J157","v":0},{"$f":"'fnd enro'!K157","v":0.30320000000000003},{"$f":"'fnd enro'!L157","v":0},{"$f":"'fnd enro'!M157+'fnd enro'!N157","v":3},{"$f":"'fnd enro'!O157","v":0},{"$f":"'fnd enro'!P157","v":0},{"$f":"'fnd enro'!Q157","v":3},{"$f":"'fnd enro'!S157","v":8},1.085,{"$f":"VALUE('fnd enro'!R157)","v":7},null,{"$f":"(($D157*'fnd base rates'!C$107)\n+($E157*'fnd base rates'!C$108)\n+($F157*'fnd base rates'!C$109)\n+($G157*'fnd base rates'!C$110)\n+($H157*'fnd base rates'!C$111)\n+($I157*'fnd base rates'!C$112)\n+($J157*'fnd base rates'!C$113)\n+($K157*'fnd base rates'!C$114)\n+($M157*'fnd base rates'!C$116)\n+($N157*'fnd base rates'!C$117)\n+($O157*'fnd base rates'!C$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,3)))\n*$R157","v":4869.80679332},{"$f":"(($D157*'fnd base rates'!D$107)\n+($E157*'fnd base rates'!D$108)\n+($F157*'fnd base rates'!D$109)\n+($G157*'fnd base rates'!D$110)\n+($H157*'fnd base rates'!D$111)\n+($I157*'fnd base rates'!D$112)\n+($J157*'fnd base rates'!D$113)\n+($K157*'fnd base rates'!D$114)\n+($M157*'fnd base rates'!D$116)\n+($N157*'fnd base rates'!D$117)\n+($O157*'fnd base rates'!D$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,4)))\n*$R157","v":7706.2450500000004},{"$f":"(($D157*'fnd base rates'!E$107)\n+($E157*'fnd base rates'!E$108)\n+($F157*'fnd base rates'!E$109)\n+($G157*'fnd base rates'!E$110)\n+($H157*'fnd base rates'!E$111)\n+($I157*'fnd base rates'!E$112)\n+($J157*'fnd base rates'!E$113)\n+($K157*'fnd base rates'!E$114)\n+($M157*'fnd base rates'!E$116)\n+($N157*'fnd base rates'!E$117)\n+($O157*'fnd base rates'!E$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,5)))\n*$R157","v":43043.243085639995},{"$f":"(($D157*'fnd base rates'!F$107)\n+($E157*'fnd base rates'!F$108)\n+($F157*'fnd base rates'!F$109)\n+($G157*'fnd base rates'!F$110)\n+($H157*'fnd base rates'!F$111)\n+($I157*'fnd base rates'!F$112)\n+($J157*'fnd base rates'!F$113)\n+($K157*'fnd base rates'!F$114)\n+($M157*'fnd base rates'!F$116)\n+($N157*'fnd base rates'!F$117)\n+($O157*'fnd base rates'!F$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,6)))\n*$R157","v":9915.25731868},{"$f":"(($D157*'fnd base rates'!G$107)\n+($E157*'fnd base rates'!G$108)\n+($F157*'fnd base rates'!G$109)\n+($G157*'fnd base rates'!G$110)\n+($H157*'fnd base rates'!G$111)\n+($I157*'fnd base rates'!G$112)\n+($J157*'fnd base rates'!G$113)\n+($K157*'fnd base rates'!G$114)\n+($M157*'fnd base rates'!G$116)\n+($N157*'fnd base rates'!G$117)\n+($O157*'fnd base rates'!G$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,7)))\n*$R157","v":1900.8410640799998},{"$f":"(($D157*'fnd base rates'!H$107)\n+($E157*'fnd base rates'!H$108)\n+($F157*'fnd base rates'!H$109)\n+($G157*'fnd base rates'!H$110)\n+($H157*'fnd base rates'!H$111)\n+($I157*'fnd base rates'!H$112)\n+($J157*'fnd base rates'!H$113)\n+($K157*'fnd base rates'!H$114)\n+($M157*'fnd base rates'!H$116)\n+($N157*'fnd base rates'!H$117)\n+($O157*'fnd base rates'!H$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,8)))","v":4355.2465599999996},{"$f":"(($D157*'fnd base rates'!I$107)\n+($E157*'fnd base rates'!I$108)\n+($F157*'fnd base rates'!I$109)\n+($G157*'fnd base rates'!I$110)\n+($H157*'fnd base rates'!I$111)\n+($I157*'fnd base rates'!I$112)\n+($J157*'fnd base rates'!I$113)\n+($K157*'fnd base rates'!I$114)\n+($M157*'fnd base rates'!I$116)\n+($N157*'fnd base rates'!I$117)\n+($O157*'fnd base rates'!I$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,9)))\n*$R157","v":2937.0624499999999},{"$f":"(($D157*'fnd base rates'!J$107)\n+($E157*'fnd base rates'!J$108)\n+($F157*'fnd base rates'!J$109)\n+($G157*'fnd base rates'!J$110)\n+($H157*'fnd base rates'!J$111)\n+($I157*'fnd base rates'!J$112)\n+($J157*'fnd base rates'!J$113)\n+($K157*'fnd base rates'!J$114)\n+($M157*'fnd base rates'!J$116)\n+($N157*'fnd base rates'!J$117)\n+($O157*'fnd base rates'!J$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,10)))\n*$R157","v":3500.4595500000005},{"$f":"(($D157*'fnd base rates'!K$107)\n+($E157*'fnd base rates'!K$108)\n+($F157*'fnd base rates'!K$109)\n+($G157*'fnd base rates'!K$110)\n+($H157*'fnd base rates'!K$111)\n+($I157*'fnd base rates'!K$112)\n+($J157*'fnd base rates'!K$113)\n+($K157*'fnd base rates'!K$114)\n+($M157*'fnd base rates'!K$116)\n+($N157*'fnd base rates'!K$117)\n+($O157*'fnd base rates'!K$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,11)))\n*$R157","v":10142.17584184},{"$f":"(($D157*'fnd base rates'!L$107)\n+($E157*'fnd base rates'!L$108)\n+($F157*'fnd base rates'!L$109)\n+($G157*'fnd base rates'!L$110)\n+($H157*'fnd base rates'!L$111)\n+($I157*'fnd base rates'!L$112)\n+($J157*'fnd base rates'!L$113)\n+($K157*'fnd base rates'!L$114)\n+($M157*'fnd base rates'!L$116)\n+($N157*'fnd base rates'!L$117)\n+($O157*'fnd base rates'!L$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,12)))","v":11705.691368},{"$f":"(($D157*'fnd base rates'!M$107)\n+($E157*'fnd base rates'!M$108)\n+($F157*'fnd base rates'!M$109)\n+($G157*'fnd base rates'!M$110)\n+($H157*'fnd base rates'!M$111)\n+($I157*'fnd base rates'!M$112)\n+($J157*'fnd base rates'!M$113)\n+($K157*'fnd base rates'!M$114)\n+($M157*'fnd base rates'!M$116)\n+($N157*'fnd base rates'!M$117)\n+($O157*'fnd base rates'!M$118)\n+($P157*VLOOKUP($S157+12,rate_basefnd,13)))","v":0},100076.02908155999,null,428035346,"428","035","346",1,8,100076.02908155999,12510,0,12510,null,null,null,null,null,12580,9,12589,-79,12510,0,12510]
[429,429163030,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D158","v":0},{"$f":"'fnd enro'!E158","v":0},{"$f":"'fnd enro'!F158","v":0},{"$f":"'fnd enro'!G158","v":1},{"$f":"'fnd enro'!H158","v":2},{"$f":"'fnd enro'!I158","v":3},{"$f":"'fnd enro'!J158","v":0},{"$f":"'fnd enro'!K158","v":0.22739999999999999},{"$f":"'fnd enro'!L158","v":0},{"$f":"'fnd enro'!M158+'fnd enro'!N158","v":0},{"$f":"'fnd enro'!O158","v":0},{"$f":"'fnd enro'!P158","v":0},{"$f":"'fnd enro'!Q158","v":6},{"$f":"'fnd enro'!S158","v":6},1,{"$f":"VALUE('fnd enro'!R158)","v":6},null,{"$f":"(($D158*'fnd base rates'!C$107)\n+($E158*'fnd base rates'!C$108)\n+($F158*'fnd base rates'!C$109)\n+($G158*'fnd base rates'!C$110)\n+($H158*'fnd base rates'!C$111)\n+($I158*'fnd base rates'!C$112)\n+($J158*'fnd base rates'!C$113)\n+($K158*'fnd base rates'!C$114)\n+($M158*'fnd base rates'!C$116)\n+($N158*'fnd base rates'!C$117)\n+($O158*'fnd base rates'!C$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,3)))\n*$R158","v":3373.8533939999998},{"$f":"(($D158*'fnd base rates'!D$107)\n+($E158*'fnd base rates'!D$108)\n+($F158*'fnd base rates'!D$109)\n+($G158*'fnd base rates'!D$110)\n+($H158*'fnd base rates'!D$111)\n+($I158*'fnd base rates'!D$112)\n+($J158*'fnd base rates'!D$113)\n+($K158*'fnd base rates'!D$114)\n+($M158*'fnd base rates'!D$116)\n+($N158*'fnd base rates'!D$117)\n+($O158*'fnd base rates'!D$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,4)))\n*$R158","v":5980.9800000000005},{"$f":"(($D158*'fnd base rates'!E$107)\n+($E158*'fnd base rates'!E$108)\n+($F158*'fnd base rates'!E$109)\n+($G158*'fnd base rates'!E$110)\n+($H158*'fnd base rates'!E$111)\n+($I158*'fnd base rates'!E$112)\n+($J158*'fnd base rates'!E$113)\n+($K158*'fnd base rates'!E$114)\n+($M158*'fnd base rates'!E$116)\n+($N158*'fnd base rates'!E$117)\n+($O158*'fnd base rates'!E$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,5)))\n*$R158","v":40159.086338000001},{"$f":"(($D158*'fnd base rates'!F$107)\n+($E158*'fnd base rates'!F$108)\n+($F158*'fnd base rates'!F$109)\n+($G158*'fnd base rates'!F$110)\n+($H158*'fnd base rates'!F$111)\n+($I158*'fnd base rates'!F$112)\n+($J158*'fnd base rates'!F$113)\n+($K158*'fnd base rates'!F$114)\n+($M158*'fnd base rates'!F$116)\n+($N158*'fnd base rates'!F$117)\n+($O158*'fnd base rates'!F$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,6)))\n*$R158","v":5530.659506},{"$f":"(($D158*'fnd base rates'!G$107)\n+($E158*'fnd base rates'!G$108)\n+($F158*'fnd base rates'!G$109)\n+($G158*'fnd base rates'!G$110)\n+($H158*'fnd base rates'!G$111)\n+($I158*'fnd base rates'!G$112)\n+($J158*'fnd base rates'!G$113)\n+($K158*'fnd base rates'!G$114)\n+($M158*'fnd base rates'!G$116)\n+($N158*'fnd base rates'!G$117)\n+($O158*'fnd base rates'!G$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,7)))\n*$R158","v":1709.1204359999997},{"$f":"(($D158*'fnd base rates'!H$107)\n+($E158*'fnd base rates'!H$108)\n+($F158*'fnd base rates'!H$109)\n+($G158*'fnd base rates'!H$110)\n+($H158*'fnd base rates'!H$111)\n+($I158*'fnd base rates'!H$112)\n+($J158*'fnd base rates'!H$113)\n+($K158*'fnd base rates'!H$114)\n+($M158*'fnd base rates'!H$116)\n+($N158*'fnd base rates'!H$117)\n+($O158*'fnd base rates'!H$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,8)))","v":3944.1424200000001},{"$f":"(($D158*'fnd base rates'!I$107)\n+($E158*'fnd base rates'!I$108)\n+($F158*'fnd base rates'!I$109)\n+($G158*'fnd base rates'!I$110)\n+($H158*'fnd base rates'!I$111)\n+($I158*'fnd base rates'!I$112)\n+($J158*'fnd base rates'!I$113)\n+($K158*'fnd base rates'!I$114)\n+($M158*'fnd base rates'!I$116)\n+($N158*'fnd base rates'!I$117)\n+($O158*'fnd base rates'!I$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,9)))\n*$R158","v":2739.92},{"$f":"(($D158*'fnd base rates'!J$107)\n+($E158*'fnd base rates'!J$108)\n+($F158*'fnd base rates'!J$109)\n+($G158*'fnd base rates'!J$110)\n+($H158*'fnd base rates'!J$111)\n+($I158*'fnd base rates'!J$112)\n+($J158*'fnd base rates'!J$113)\n+($K158*'fnd base rates'!J$114)\n+($M158*'fnd base rates'!J$116)\n+($N158*'fnd base rates'!J$117)\n+($O158*'fnd base rates'!J$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,10)))\n*$R158","v":5625.38},{"$f":"(($D158*'fnd base rates'!K$107)\n+($E158*'fnd base rates'!K$108)\n+($F158*'fnd base rates'!K$109)\n+($G158*'fnd base rates'!K$110)\n+($H158*'fnd base rates'!K$111)\n+($I158*'fnd base rates'!K$112)\n+($J158*'fnd base rates'!K$113)\n+($K158*'fnd base rates'!K$114)\n+($M158*'fnd base rates'!K$116)\n+($N158*'fnd base rates'!K$117)\n+($O158*'fnd base rates'!K$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,11)))\n*$R158","v":6512.0031280000003},{"$f":"(($D158*'fnd base rates'!L$107)\n+($E158*'fnd base rates'!L$108)\n+($F158*'fnd base rates'!L$109)\n+($G158*'fnd base rates'!L$110)\n+($H158*'fnd base rates'!L$111)\n+($I158*'fnd base rates'!L$112)\n+($J158*'fnd base rates'!L$113)\n+($K158*'fnd base rates'!L$114)\n+($M158*'fnd base rates'!L$116)\n+($N158*'fnd base rates'!L$117)\n+($O158*'fnd base rates'!L$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,12)))","v":9590.0585260000007},{"$f":"(($D158*'fnd base rates'!M$107)\n+($E158*'fnd base rates'!M$108)\n+($F158*'fnd base rates'!M$109)\n+($G158*'fnd base rates'!M$110)\n+($H158*'fnd base rates'!M$111)\n+($I158*'fnd base rates'!M$112)\n+($J158*'fnd base rates'!M$113)\n+($K158*'fnd base rates'!M$114)\n+($M158*'fnd base rates'!M$116)\n+($N158*'fnd base rates'!M$117)\n+($O158*'fnd base rates'!M$118)\n+($P158*VLOOKUP($S158+12,rate_basefnd,13)))","v":0},85165.203748,null,429163030,"429","163","030",1,6,85165.203748,14194,0,14194,null,null,null,null,null,14282,23,14305,-111,14194,0,14194]
[429,429163035,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D159","v":0},{"$f":"'fnd enro'!E159","v":0},{"$f":"'fnd enro'!F159","v":0},{"$f":"'fnd enro'!G159","v":0},{"$f":"'fnd enro'!H159","v":0},{"$f":"'fnd enro'!I159","v":1},{"$f":"'fnd enro'!J159","v":0},{"$f":"'fnd enro'!K159","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L159","v":0},{"$f":"'fnd enro'!M159+'fnd enro'!N159","v":0},{"$f":"'fnd enro'!O159","v":0},{"$f":"'fnd enro'!P159","v":0},{"$f":"'fnd enro'!Q159","v":1},{"$f":"'fnd enro'!S159","v":1},1,{"$f":"VALUE('fnd enro'!R159)","v":10},null,{"$f":"(($D159*'fnd base rates'!C$107)\n+($E159*'fnd base rates'!C$108)\n+($F159*'fnd base rates'!C$109)\n+($G159*'fnd base rates'!C$110)\n+($H159*'fnd base rates'!C$111)\n+($I159*'fnd base rates'!C$112)\n+($J159*'fnd base rates'!C$113)\n+($K159*'fnd base rates'!C$114)\n+($M159*'fnd base rates'!C$116)\n+($N159*'fnd base rates'!C$117)\n+($O159*'fnd base rates'!C$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,3)))\n*$R159","v":567.82889899999998},{"$f":"(($D159*'fnd base rates'!D$107)\n+($E159*'fnd base rates'!D$108)\n+($F159*'fnd base rates'!D$109)\n+($G159*'fnd base rates'!D$110)\n+($H159*'fnd base rates'!D$111)\n+($I159*'fnd base rates'!D$112)\n+($J159*'fnd base rates'!D$113)\n+($K159*'fnd base rates'!D$114)\n+($M159*'fnd base rates'!D$116)\n+($N159*'fnd base rates'!D$117)\n+($O159*'fnd base rates'!D$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,4)))\n*$R159","v":1023.01},{"$f":"(($D159*'fnd base rates'!E$107)\n+($E159*'fnd base rates'!E$108)\n+($F159*'fnd base rates'!E$109)\n+($G159*'fnd base rates'!E$110)\n+($H159*'fnd base rates'!E$111)\n+($I159*'fnd base rates'!E$112)\n+($J159*'fnd base rates'!E$113)\n+($K159*'fnd base rates'!E$114)\n+($M159*'fnd base rates'!E$116)\n+($N159*'fnd base rates'!E$117)\n+($O159*'fnd base rates'!E$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,5)))\n*$R159","v":7567.9077230000003},{"$f":"(($D159*'fnd base rates'!F$107)\n+($E159*'fnd base rates'!F$108)\n+($F159*'fnd base rates'!F$109)\n+($G159*'fnd base rates'!F$110)\n+($H159*'fnd base rates'!F$111)\n+($I159*'fnd base rates'!F$112)\n+($J159*'fnd base rates'!F$113)\n+($K159*'fnd base rates'!F$114)\n+($M159*'fnd base rates'!F$116)\n+($N159*'fnd base rates'!F$117)\n+($O159*'fnd base rates'!F$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,6)))\n*$R159","v":830.94825100000003},{"$f":"(($D159*'fnd base rates'!G$107)\n+($E159*'fnd base rates'!G$108)\n+($F159*'fnd base rates'!G$109)\n+($G159*'fnd base rates'!G$110)\n+($H159*'fnd base rates'!G$111)\n+($I159*'fnd base rates'!G$112)\n+($J159*'fnd base rates'!G$113)\n+($K159*'fnd base rates'!G$114)\n+($M159*'fnd base rates'!G$116)\n+($N159*'fnd base rates'!G$117)\n+($O159*'fnd base rates'!G$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,7)))\n*$R159","v":296.923406},{"$f":"(($D159*'fnd base rates'!H$107)\n+($E159*'fnd base rates'!H$108)\n+($F159*'fnd base rates'!H$109)\n+($G159*'fnd base rates'!H$110)\n+($H159*'fnd base rates'!H$111)\n+($I159*'fnd base rates'!H$112)\n+($J159*'fnd base rates'!H$113)\n+($K159*'fnd base rates'!H$114)\n+($M159*'fnd base rates'!H$116)\n+($N159*'fnd base rates'!H$117)\n+($O159*'fnd base rates'!H$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,8)))","v":802.99707000000001},{"$f":"(($D159*'fnd base rates'!I$107)\n+($E159*'fnd base rates'!I$108)\n+($F159*'fnd base rates'!I$109)\n+($G159*'fnd base rates'!I$110)\n+($H159*'fnd base rates'!I$111)\n+($I159*'fnd base rates'!I$112)\n+($J159*'fnd base rates'!I$113)\n+($K159*'fnd base rates'!I$114)\n+($M159*'fnd base rates'!I$116)\n+($N159*'fnd base rates'!I$117)\n+($O159*'fnd base rates'!I$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,9)))\n*$R159","v":520.94000000000005},{"$f":"(($D159*'fnd base rates'!J$107)\n+($E159*'fnd base rates'!J$108)\n+($F159*'fnd base rates'!J$109)\n+($G159*'fnd base rates'!J$110)\n+($H159*'fnd base rates'!J$111)\n+($I159*'fnd base rates'!J$112)\n+($J159*'fnd base rates'!J$113)\n+($K159*'fnd base rates'!J$114)\n+($M159*'fnd base rates'!J$116)\n+($N159*'fnd base rates'!J$117)\n+($O159*'fnd base rates'!J$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,10)))\n*$R159","v":1159.81},{"$f":"(($D159*'fnd base rates'!K$107)\n+($E159*'fnd base rates'!K$108)\n+($F159*'fnd base rates'!K$109)\n+($G159*'fnd base rates'!K$110)\n+($H159*'fnd base rates'!K$111)\n+($I159*'fnd base rates'!K$112)\n+($J159*'fnd base rates'!K$113)\n+($K159*'fnd base rates'!K$114)\n+($M159*'fnd base rates'!K$116)\n+($N159*'fnd base rates'!K$117)\n+($O159*'fnd base rates'!K$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,11)))\n*$R159","v":1083.077188},{"$f":"(($D159*'fnd base rates'!L$107)\n+($E159*'fnd base rates'!L$108)\n+($F159*'fnd base rates'!L$109)\n+($G159*'fnd base rates'!L$110)\n+($H159*'fnd base rates'!L$111)\n+($I159*'fnd base rates'!L$112)\n+($J159*'fnd base rates'!L$113)\n+($K159*'fnd base rates'!L$114)\n+($M159*'fnd base rates'!L$116)\n+($N159*'fnd base rates'!L$117)\n+($O159*'fnd base rates'!L$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,12)))","v":1592.9714210000002},{"$f":"(($D159*'fnd base rates'!M$107)\n+($E159*'fnd base rates'!M$108)\n+($F159*'fnd base rates'!M$109)\n+($G159*'fnd base rates'!M$110)\n+($H159*'fnd base rates'!M$111)\n+($I159*'fnd base rates'!M$112)\n+($J159*'fnd base rates'!M$113)\n+($K159*'fnd base rates'!M$114)\n+($M159*'fnd base rates'!M$116)\n+($N159*'fnd base rates'!M$117)\n+($O159*'fnd base rates'!M$118)\n+($P159*VLOOKUP($S159+12,rate_basefnd,13)))","v":0},15446.413957999999,null,429163035,"429","163","035",1,1,15446.413957999999,15446,0,15446,null,null,null,null,null,15550,102,15652,-206,15446,0,15446]
[429,429163057,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D160","v":0},{"$f":"'fnd enro'!E160","v":0},{"$f":"'fnd enro'!F160","v":0},{"$f":"'fnd enro'!G160","v":0},{"$f":"'fnd enro'!H160","v":0},{"$f":"'fnd enro'!I160","v":1},{"$f":"'fnd enro'!J160","v":0},{"$f":"'fnd enro'!K160","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L160","v":0},{"$f":"'fnd enro'!M160+'fnd enro'!N160","v":0},{"$f":"'fnd enro'!O160","v":0},{"$f":"'fnd enro'!P160","v":1},{"$f":"'fnd enro'!Q160","v":1},{"$f":"'fnd enro'!S160","v":1},1,{"$f":"VALUE('fnd enro'!R160)","v":10},null,{"$f":"(($D160*'fnd base rates'!C$107)\n+($E160*'fnd base rates'!C$108)\n+($F160*'fnd base rates'!C$109)\n+($G160*'fnd base rates'!C$110)\n+($H160*'fnd base rates'!C$111)\n+($I160*'fnd base rates'!C$112)\n+($J160*'fnd base rates'!C$113)\n+($K160*'fnd base rates'!C$114)\n+($M160*'fnd base rates'!C$116)\n+($N160*'fnd base rates'!C$117)\n+($O160*'fnd base rates'!C$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,3)))\n*$R160","v":642.87889899999993},{"$f":"(($D160*'fnd base rates'!D$107)\n+($E160*'fnd base rates'!D$108)\n+($F160*'fnd base rates'!D$109)\n+($G160*'fnd base rates'!D$110)\n+($H160*'fnd base rates'!D$111)\n+($I160*'fnd base rates'!D$112)\n+($J160*'fnd base rates'!D$113)\n+($K160*'fnd base rates'!D$114)\n+($M160*'fnd base rates'!D$116)\n+($N160*'fnd base rates'!D$117)\n+($O160*'fnd base rates'!D$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,4)))\n*$R160","v":1154.3600000000001},{"$f":"(($D160*'fnd base rates'!E$107)\n+($E160*'fnd base rates'!E$108)\n+($F160*'fnd base rates'!E$109)\n+($G160*'fnd base rates'!E$110)\n+($H160*'fnd base rates'!E$111)\n+($I160*'fnd base rates'!E$112)\n+($J160*'fnd base rates'!E$113)\n+($K160*'fnd base rates'!E$114)\n+($M160*'fnd base rates'!E$116)\n+($N160*'fnd base rates'!E$117)\n+($O160*'fnd base rates'!E$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,5)))\n*$R160","v":8487.3277230000003},{"$f":"(($D160*'fnd base rates'!F$107)\n+($E160*'fnd base rates'!F$108)\n+($F160*'fnd base rates'!F$109)\n+($G160*'fnd base rates'!F$110)\n+($H160*'fnd base rates'!F$111)\n+($I160*'fnd base rates'!F$112)\n+($J160*'fnd base rates'!F$113)\n+($K160*'fnd base rates'!F$114)\n+($M160*'fnd base rates'!F$116)\n+($N160*'fnd base rates'!F$117)\n+($O160*'fnd base rates'!F$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,6)))\n*$R160","v":962.29825100000005},{"$f":"(($D160*'fnd base rates'!G$107)\n+($E160*'fnd base rates'!G$108)\n+($F160*'fnd base rates'!G$109)\n+($G160*'fnd base rates'!G$110)\n+($H160*'fnd base rates'!G$111)\n+($I160*'fnd base rates'!G$112)\n+($J160*'fnd base rates'!G$113)\n+($K160*'fnd base rates'!G$114)\n+($M160*'fnd base rates'!G$116)\n+($N160*'fnd base rates'!G$117)\n+($O160*'fnd base rates'!G$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,7)))\n*$R160","v":334.44340599999998},{"$f":"(($D160*'fnd base rates'!H$107)\n+($E160*'fnd base rates'!H$108)\n+($F160*'fnd base rates'!H$109)\n+($G160*'fnd base rates'!H$110)\n+($H160*'fnd base rates'!H$111)\n+($I160*'fnd base rates'!H$112)\n+($J160*'fnd base rates'!H$113)\n+($K160*'fnd base rates'!H$114)\n+($M160*'fnd base rates'!H$116)\n+($N160*'fnd base rates'!H$117)\n+($O160*'fnd base rates'!H$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,8)))","v":896.80706999999995},{"$f":"(($D160*'fnd base rates'!I$107)\n+($E160*'fnd base rates'!I$108)\n+($F160*'fnd base rates'!I$109)\n+($G160*'fnd base rates'!I$110)\n+($H160*'fnd base rates'!I$111)\n+($I160*'fnd base rates'!I$112)\n+($J160*'fnd base rates'!I$113)\n+($K160*'fnd base rates'!I$114)\n+($M160*'fnd base rates'!I$116)\n+($N160*'fnd base rates'!I$117)\n+($O160*'fnd base rates'!I$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,9)))\n*$R160","v":577.23},{"$f":"(($D160*'fnd base rates'!J$107)\n+($E160*'fnd base rates'!J$108)\n+($F160*'fnd base rates'!J$109)\n+($G160*'fnd base rates'!J$110)\n+($H160*'fnd base rates'!J$111)\n+($I160*'fnd base rates'!J$112)\n+($J160*'fnd base rates'!J$113)\n+($K160*'fnd base rates'!J$114)\n+($M160*'fnd base rates'!J$116)\n+($N160*'fnd base rates'!J$117)\n+($O160*'fnd base rates'!J$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,10)))\n*$R160","v":1178.58},{"$f":"(($D160*'fnd base rates'!K$107)\n+($E160*'fnd base rates'!K$108)\n+($F160*'fnd base rates'!K$109)\n+($G160*'fnd base rates'!K$110)\n+($H160*'fnd base rates'!K$111)\n+($I160*'fnd base rates'!K$112)\n+($J160*'fnd base rates'!K$113)\n+($K160*'fnd base rates'!K$114)\n+($M160*'fnd base rates'!K$116)\n+($N160*'fnd base rates'!K$117)\n+($O160*'fnd base rates'!K$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,11)))\n*$R160","v":1308.2371880000001},{"$f":"(($D160*'fnd base rates'!L$107)\n+($E160*'fnd base rates'!L$108)\n+($F160*'fnd base rates'!L$109)\n+($G160*'fnd base rates'!L$110)\n+($H160*'fnd base rates'!L$111)\n+($I160*'fnd base rates'!L$112)\n+($J160*'fnd base rates'!L$113)\n+($K160*'fnd base rates'!L$114)\n+($M160*'fnd base rates'!L$116)\n+($N160*'fnd base rates'!L$117)\n+($O160*'fnd base rates'!L$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,12)))","v":1799.3714210000003},{"$f":"(($D160*'fnd base rates'!M$107)\n+($E160*'fnd base rates'!M$108)\n+($F160*'fnd base rates'!M$109)\n+($G160*'fnd base rates'!M$110)\n+($H160*'fnd base rates'!M$111)\n+($I160*'fnd base rates'!M$112)\n+($J160*'fnd base rates'!M$113)\n+($K160*'fnd base rates'!M$114)\n+($M160*'fnd base rates'!M$116)\n+($N160*'fnd base rates'!M$117)\n+($O160*'fnd base rates'!M$118)\n+($P160*VLOOKUP($S160+12,rate_basefnd,13)))","v":0},17341.533958,null,429163057,"429","163","057",1,1,17341.533958,17342,0,17342,null,null,null,null,null,17659,129,17788,-446,17342,0,17342]
[429,429163163,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D161","v":0},{"$f":"'fnd enro'!E161","v":0},{"$f":"'fnd enro'!F161","v":124},{"$f":"'fnd enro'!G161","v":606},{"$f":"'fnd enro'!H161","v":357},{"$f":"'fnd enro'!I161","v":461},{"$f":"'fnd enro'!J161","v":0},{"$f":"'fnd enro'!K161","v":58.669199999999996},{"$f":"'fnd enro'!L161","v":0},{"$f":"'fnd enro'!M161+'fnd enro'!N161","v":155},{"$f":"'fnd enro'!O161","v":27},{"$f":"'fnd enro'!P161","v":40},{"$f":"'fnd enro'!Q161","v":944},{"$f":"'fnd enro'!S161","v":1548},1,{"$f":"VALUE('fnd enro'!R161)","v":10},null,{"$f":"(($D161*'fnd base rates'!C$107)\n+($E161*'fnd base rates'!C$108)\n+($F161*'fnd base rates'!C$109)\n+($G161*'fnd base rates'!C$110)\n+($H161*'fnd base rates'!C$111)\n+($I161*'fnd base rates'!C$112)\n+($J161*'fnd base rates'!C$113)\n+($K161*'fnd base rates'!C$114)\n+($M161*'fnd base rates'!C$116)\n+($N161*'fnd base rates'!C$117)\n+($O161*'fnd base rates'!C$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,3)))\n*$R161","v":860468.44565200002},{"$f":"(($D161*'fnd base rates'!D$107)\n+($E161*'fnd base rates'!D$108)\n+($F161*'fnd base rates'!D$109)\n+($G161*'fnd base rates'!D$110)\n+($H161*'fnd base rates'!D$111)\n+($I161*'fnd base rates'!D$112)\n+($J161*'fnd base rates'!D$113)\n+($K161*'fnd base rates'!D$114)\n+($M161*'fnd base rates'!D$116)\n+($N161*'fnd base rates'!D$117)\n+($O161*'fnd base rates'!D$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,4)))\n*$R161","v":1436512.9300000002},{"$f":"(($D161*'fnd base rates'!E$107)\n+($E161*'fnd base rates'!E$108)\n+($F161*'fnd base rates'!E$109)\n+($G161*'fnd base rates'!E$110)\n+($H161*'fnd base rates'!E$111)\n+($I161*'fnd base rates'!E$112)\n+($J161*'fnd base rates'!E$113)\n+($K161*'fnd base rates'!E$114)\n+($M161*'fnd base rates'!E$116)\n+($N161*'fnd base rates'!E$117)\n+($O161*'fnd base rates'!E$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,5)))\n*$R161","v":8982983.7552039996},{"$f":"(($D161*'fnd base rates'!F$107)\n+($E161*'fnd base rates'!F$108)\n+($F161*'fnd base rates'!F$109)\n+($G161*'fnd base rates'!F$110)\n+($H161*'fnd base rates'!F$111)\n+($I161*'fnd base rates'!F$112)\n+($J161*'fnd base rates'!F$113)\n+($K161*'fnd base rates'!F$114)\n+($M161*'fnd base rates'!F$116)\n+($N161*'fnd base rates'!F$117)\n+($O161*'fnd base rates'!F$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,6)))\n*$R161","v":1605955.5725479999},{"$f":"(($D161*'fnd base rates'!G$107)\n+($E161*'fnd base rates'!G$108)\n+($F161*'fnd base rates'!G$109)\n+($G161*'fnd base rates'!G$110)\n+($H161*'fnd base rates'!G$111)\n+($I161*'fnd base rates'!G$112)\n+($J161*'fnd base rates'!G$113)\n+($K161*'fnd base rates'!G$114)\n+($M161*'fnd base rates'!G$116)\n+($N161*'fnd base rates'!G$117)\n+($O161*'fnd base rates'!G$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,7)))\n*$R161","v":380086.79248800001},{"$f":"(($D161*'fnd base rates'!H$107)\n+($E161*'fnd base rates'!H$108)\n+($F161*'fnd base rates'!H$109)\n+($G161*'fnd base rates'!H$110)\n+($H161*'fnd base rates'!H$111)\n+($I161*'fnd base rates'!H$112)\n+($J161*'fnd base rates'!H$113)\n+($K161*'fnd base rates'!H$114)\n+($M161*'fnd base rates'!H$116)\n+($N161*'fnd base rates'!H$117)\n+($O161*'fnd base rates'!H$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,8)))","v":942152.29436000006},{"$f":"(($D161*'fnd base rates'!I$107)\n+($E161*'fnd base rates'!I$108)\n+($F161*'fnd base rates'!I$109)\n+($G161*'fnd base rates'!I$110)\n+($H161*'fnd base rates'!I$111)\n+($I161*'fnd base rates'!I$112)\n+($J161*'fnd base rates'!I$113)\n+($K161*'fnd base rates'!I$114)\n+($M161*'fnd base rates'!I$116)\n+($N161*'fnd base rates'!I$117)\n+($O161*'fnd base rates'!I$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,9)))\n*$R161","v":602839.43999999994},{"$f":"(($D161*'fnd base rates'!J$107)\n+($E161*'fnd base rates'!J$108)\n+($F161*'fnd base rates'!J$109)\n+($G161*'fnd base rates'!J$110)\n+($H161*'fnd base rates'!J$111)\n+($I161*'fnd base rates'!J$112)\n+($J161*'fnd base rates'!J$113)\n+($K161*'fnd base rates'!J$114)\n+($M161*'fnd base rates'!J$116)\n+($N161*'fnd base rates'!J$117)\n+($O161*'fnd base rates'!J$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,10)))\n*$R161","v":1021127.51},{"$f":"(($D161*'fnd base rates'!K$107)\n+($E161*'fnd base rates'!K$108)\n+($F161*'fnd base rates'!K$109)\n+($G161*'fnd base rates'!K$110)\n+($H161*'fnd base rates'!K$111)\n+($I161*'fnd base rates'!K$112)\n+($J161*'fnd base rates'!K$113)\n+($K161*'fnd base rates'!K$114)\n+($M161*'fnd base rates'!K$116)\n+($N161*'fnd base rates'!K$117)\n+($O161*'fnd base rates'!K$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,11)))\n*$R161","v":1712618.5370239997},{"$f":"(($D161*'fnd base rates'!L$107)\n+($E161*'fnd base rates'!L$108)\n+($F161*'fnd base rates'!L$109)\n+($G161*'fnd base rates'!L$110)\n+($H161*'fnd base rates'!L$111)\n+($I161*'fnd base rates'!L$112)\n+($J161*'fnd base rates'!L$113)\n+($K161*'fnd base rates'!L$114)\n+($M161*'fnd base rates'!L$116)\n+($N161*'fnd base rates'!L$117)\n+($O161*'fnd base rates'!L$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,12)))","v":2323274.169708},{"$f":"(($D161*'fnd base rates'!M$107)\n+($E161*'fnd base rates'!M$108)\n+($F161*'fnd base rates'!M$109)\n+($G161*'fnd base rates'!M$110)\n+($H161*'fnd base rates'!M$111)\n+($I161*'fnd base rates'!M$112)\n+($J161*'fnd base rates'!M$113)\n+($K161*'fnd base rates'!M$114)\n+($M161*'fnd base rates'!M$116)\n+($N161*'fnd base rates'!M$117)\n+($O161*'fnd base rates'!M$118)\n+($P161*VLOOKUP($S161+12,rate_basefnd,13)))","v":0},19868019.446983997,null,429163163,"429","163","163",1,1548,19868019.446983997,12835,0,12835,null,null,null,null,null,14020,108,14128,-1293,12835,0,12835]
[429,429163164,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D162","v":0},{"$f":"'fnd enro'!E162","v":0},{"$f":"'fnd enro'!F162","v":0},{"$f":"'fnd enro'!G162","v":0},{"$f":"'fnd enro'!H162","v":0},{"$f":"'fnd enro'!I162","v":1},{"$f":"'fnd enro'!J162","v":0},{"$f":"'fnd enro'!K162","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L162","v":0},{"$f":"'fnd enro'!M162+'fnd enro'!N162","v":0},{"$f":"'fnd enro'!O162","v":0},{"$f":"'fnd enro'!P162","v":0},{"$f":"'fnd enro'!Q162","v":1},{"$f":"'fnd enro'!S162","v":1},1,{"$f":"VALUE('fnd enro'!R162)","v":2},null,{"$f":"(($D162*'fnd base rates'!C$107)\n+($E162*'fnd base rates'!C$108)\n+($F162*'fnd base rates'!C$109)\n+($G162*'fnd base rates'!C$110)\n+($H162*'fnd base rates'!C$111)\n+($I162*'fnd base rates'!C$112)\n+($J162*'fnd base rates'!C$113)\n+($K162*'fnd base rates'!C$114)\n+($M162*'fnd base rates'!C$116)\n+($N162*'fnd base rates'!C$117)\n+($O162*'fnd base rates'!C$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,3)))\n*$R162","v":556.85889900000006},{"$f":"(($D162*'fnd base rates'!D$107)\n+($E162*'fnd base rates'!D$108)\n+($F162*'fnd base rates'!D$109)\n+($G162*'fnd base rates'!D$110)\n+($H162*'fnd base rates'!D$111)\n+($I162*'fnd base rates'!D$112)\n+($J162*'fnd base rates'!D$113)\n+($K162*'fnd base rates'!D$114)\n+($M162*'fnd base rates'!D$116)\n+($N162*'fnd base rates'!D$117)\n+($O162*'fnd base rates'!D$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,4)))\n*$R162","v":971.01},{"$f":"(($D162*'fnd base rates'!E$107)\n+($E162*'fnd base rates'!E$108)\n+($F162*'fnd base rates'!E$109)\n+($G162*'fnd base rates'!E$110)\n+($H162*'fnd base rates'!E$111)\n+($I162*'fnd base rates'!E$112)\n+($J162*'fnd base rates'!E$113)\n+($K162*'fnd base rates'!E$114)\n+($M162*'fnd base rates'!E$116)\n+($N162*'fnd base rates'!E$117)\n+($O162*'fnd base rates'!E$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,5)))\n*$R162","v":7060.3077229999999},{"$f":"(($D162*'fnd base rates'!F$107)\n+($E162*'fnd base rates'!F$108)\n+($F162*'fnd base rates'!F$109)\n+($G162*'fnd base rates'!F$110)\n+($H162*'fnd base rates'!F$111)\n+($I162*'fnd base rates'!F$112)\n+($J162*'fnd base rates'!F$113)\n+($K162*'fnd base rates'!F$114)\n+($M162*'fnd base rates'!F$116)\n+($N162*'fnd base rates'!F$117)\n+($O162*'fnd base rates'!F$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,6)))\n*$R162","v":830.94825100000003},{"$f":"(($D162*'fnd base rates'!G$107)\n+($E162*'fnd base rates'!G$108)\n+($F162*'fnd base rates'!G$109)\n+($G162*'fnd base rates'!G$110)\n+($H162*'fnd base rates'!G$111)\n+($I162*'fnd base rates'!G$112)\n+($J162*'fnd base rates'!G$113)\n+($K162*'fnd base rates'!G$114)\n+($M162*'fnd base rates'!G$116)\n+($N162*'fnd base rates'!G$117)\n+($O162*'fnd base rates'!G$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,7)))\n*$R162","v":272.303406},{"$f":"(($D162*'fnd base rates'!H$107)\n+($E162*'fnd base rates'!H$108)\n+($F162*'fnd base rates'!H$109)\n+($G162*'fnd base rates'!H$110)\n+($H162*'fnd base rates'!H$111)\n+($I162*'fnd base rates'!H$112)\n+($J162*'fnd base rates'!H$113)\n+($K162*'fnd base rates'!H$114)\n+($M162*'fnd base rates'!H$116)\n+($N162*'fnd base rates'!H$117)\n+($O162*'fnd base rates'!H$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,8)))","v":799.21707000000004},{"$f":"(($D162*'fnd base rates'!I$107)\n+($E162*'fnd base rates'!I$108)\n+($F162*'fnd base rates'!I$109)\n+($G162*'fnd base rates'!I$110)\n+($H162*'fnd base rates'!I$111)\n+($I162*'fnd base rates'!I$112)\n+($J162*'fnd base rates'!I$113)\n+($K162*'fnd base rates'!I$114)\n+($M162*'fnd base rates'!I$116)\n+($N162*'fnd base rates'!I$117)\n+($O162*'fnd base rates'!I$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,9)))\n*$R162","v":500.38},{"$f":"(($D162*'fnd base rates'!J$107)\n+($E162*'fnd base rates'!J$108)\n+($F162*'fnd base rates'!J$109)\n+($G162*'fnd base rates'!J$110)\n+($H162*'fnd base rates'!J$111)\n+($I162*'fnd base rates'!J$112)\n+($J162*'fnd base rates'!J$113)\n+($K162*'fnd base rates'!J$114)\n+($M162*'fnd base rates'!J$116)\n+($N162*'fnd base rates'!J$117)\n+($O162*'fnd base rates'!J$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,10)))\n*$R162","v":1053},{"$f":"(($D162*'fnd base rates'!K$107)\n+($E162*'fnd base rates'!K$108)\n+($F162*'fnd base rates'!K$109)\n+($G162*'fnd base rates'!K$110)\n+($H162*'fnd base rates'!K$111)\n+($I162*'fnd base rates'!K$112)\n+($J162*'fnd base rates'!K$113)\n+($K162*'fnd base rates'!K$114)\n+($M162*'fnd base rates'!K$116)\n+($N162*'fnd base rates'!K$117)\n+($O162*'fnd base rates'!K$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,11)))\n*$R162","v":1083.077188},{"$f":"(($D162*'fnd base rates'!L$107)\n+($E162*'fnd base rates'!L$108)\n+($F162*'fnd base rates'!L$109)\n+($G162*'fnd base rates'!L$110)\n+($H162*'fnd base rates'!L$111)\n+($I162*'fnd base rates'!L$112)\n+($J162*'fnd base rates'!L$113)\n+($K162*'fnd base rates'!L$114)\n+($M162*'fnd base rates'!L$116)\n+($N162*'fnd base rates'!L$117)\n+($O162*'fnd base rates'!L$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,12)))","v":1510.8514210000001},{"$f":"(($D162*'fnd base rates'!M$107)\n+($E162*'fnd base rates'!M$108)\n+($F162*'fnd base rates'!M$109)\n+($G162*'fnd base rates'!M$110)\n+($H162*'fnd base rates'!M$111)\n+($I162*'fnd base rates'!M$112)\n+($J162*'fnd base rates'!M$113)\n+($K162*'fnd base rates'!M$114)\n+($M162*'fnd base rates'!M$116)\n+($N162*'fnd base rates'!M$117)\n+($O162*'fnd base rates'!M$118)\n+($P162*VLOOKUP($S162+12,rate_basefnd,13)))","v":0},14637.953957999998,null,429163164,"429","163","164",1,1,14637.953957999998,14638,0,14638,null,null,null,null,null,14707,-2,14705,-67,14638,0,14638]
[429,429163165,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D163","v":0},{"$f":"'fnd enro'!E163","v":0},{"$f":"'fnd enro'!F163","v":0},{"$f":"'fnd enro'!G163","v":1},{"$f":"'fnd enro'!H163","v":0},{"$f":"'fnd enro'!I163","v":1},{"$f":"'fnd enro'!J163","v":0},{"$f":"'fnd enro'!K163","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L163","v":0},{"$f":"'fnd enro'!M163+'fnd enro'!N163","v":0},{"$f":"'fnd enro'!O163","v":0},{"$f":"'fnd enro'!P163","v":0},{"$f":"'fnd enro'!Q163","v":2},{"$f":"'fnd enro'!S163","v":2},1,{"$f":"VALUE('fnd enro'!R163)","v":9},null,{"$f":"(($D163*'fnd base rates'!C$107)\n+($E163*'fnd base rates'!C$108)\n+($F163*'fnd base rates'!C$109)\n+($G163*'fnd base rates'!C$110)\n+($H163*'fnd base rates'!C$111)\n+($I163*'fnd base rates'!C$112)\n+($J163*'fnd base rates'!C$113)\n+($K163*'fnd base rates'!C$114)\n+($M163*'fnd base rates'!C$116)\n+($N163*'fnd base rates'!C$117)\n+($O163*'fnd base rates'!C$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,3)))\n*$R163","v":1132.897798},{"$f":"(($D163*'fnd base rates'!D$107)\n+($E163*'fnd base rates'!D$108)\n+($F163*'fnd base rates'!D$109)\n+($G163*'fnd base rates'!D$110)\n+($H163*'fnd base rates'!D$111)\n+($I163*'fnd base rates'!D$112)\n+($J163*'fnd base rates'!D$113)\n+($K163*'fnd base rates'!D$114)\n+($M163*'fnd base rates'!D$116)\n+($N163*'fnd base rates'!D$117)\n+($O163*'fnd base rates'!D$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,4)))\n*$R163","v":2032.94},{"$f":"(($D163*'fnd base rates'!E$107)\n+($E163*'fnd base rates'!E$108)\n+($F163*'fnd base rates'!E$109)\n+($G163*'fnd base rates'!E$110)\n+($H163*'fnd base rates'!E$111)\n+($I163*'fnd base rates'!E$112)\n+($J163*'fnd base rates'!E$113)\n+($K163*'fnd base rates'!E$114)\n+($M163*'fnd base rates'!E$116)\n+($N163*'fnd base rates'!E$117)\n+($O163*'fnd base rates'!E$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,5)))\n*$R163","v":14034.455446},{"$f":"(($D163*'fnd base rates'!F$107)\n+($E163*'fnd base rates'!F$108)\n+($F163*'fnd base rates'!F$109)\n+($G163*'fnd base rates'!F$110)\n+($H163*'fnd base rates'!F$111)\n+($I163*'fnd base rates'!F$112)\n+($J163*'fnd base rates'!F$113)\n+($K163*'fnd base rates'!F$114)\n+($M163*'fnd base rates'!F$116)\n+($N163*'fnd base rates'!F$117)\n+($O163*'fnd base rates'!F$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,6)))\n*$R163","v":2002.1265020000001},{"$f":"(($D163*'fnd base rates'!G$107)\n+($E163*'fnd base rates'!G$108)\n+($F163*'fnd base rates'!G$109)\n+($G163*'fnd base rates'!G$110)\n+($H163*'fnd base rates'!G$111)\n+($I163*'fnd base rates'!G$112)\n+($J163*'fnd base rates'!G$113)\n+($K163*'fnd base rates'!G$114)\n+($M163*'fnd base rates'!G$116)\n+($N163*'fnd base rates'!G$117)\n+($O163*'fnd base rates'!G$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,7)))\n*$R163","v":580.94681199999991},{"$f":"(($D163*'fnd base rates'!H$107)\n+($E163*'fnd base rates'!H$108)\n+($F163*'fnd base rates'!H$109)\n+($G163*'fnd base rates'!H$110)\n+($H163*'fnd base rates'!H$111)\n+($I163*'fnd base rates'!H$112)\n+($J163*'fnd base rates'!H$113)\n+($K163*'fnd base rates'!H$114)\n+($M163*'fnd base rates'!H$116)\n+($N163*'fnd base rates'!H$117)\n+($O163*'fnd base rates'!H$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,8)))","v":1317.55414},{"$f":"(($D163*'fnd base rates'!I$107)\n+($E163*'fnd base rates'!I$108)\n+($F163*'fnd base rates'!I$109)\n+($G163*'fnd base rates'!I$110)\n+($H163*'fnd base rates'!I$111)\n+($I163*'fnd base rates'!I$112)\n+($J163*'fnd base rates'!I$113)\n+($K163*'fnd base rates'!I$114)\n+($M163*'fnd base rates'!I$116)\n+($N163*'fnd base rates'!I$117)\n+($O163*'fnd base rates'!I$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,9)))\n*$R163","v":875.66},{"$f":"(($D163*'fnd base rates'!J$107)\n+($E163*'fnd base rates'!J$108)\n+($F163*'fnd base rates'!J$109)\n+($G163*'fnd base rates'!J$110)\n+($H163*'fnd base rates'!J$111)\n+($I163*'fnd base rates'!J$112)\n+($J163*'fnd base rates'!J$113)\n+($K163*'fnd base rates'!J$114)\n+($M163*'fnd base rates'!J$116)\n+($N163*'fnd base rates'!J$117)\n+($O163*'fnd base rates'!J$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,10)))\n*$R163","v":1895.04},{"$f":"(($D163*'fnd base rates'!K$107)\n+($E163*'fnd base rates'!K$108)\n+($F163*'fnd base rates'!K$109)\n+($G163*'fnd base rates'!K$110)\n+($H163*'fnd base rates'!K$111)\n+($I163*'fnd base rates'!K$112)\n+($J163*'fnd base rates'!K$113)\n+($K163*'fnd base rates'!K$114)\n+($M163*'fnd base rates'!K$116)\n+($N163*'fnd base rates'!K$117)\n+($O163*'fnd base rates'!K$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,11)))\n*$R163","v":2119.114376},{"$f":"(($D163*'fnd base rates'!L$107)\n+($E163*'fnd base rates'!L$108)\n+($F163*'fnd base rates'!L$109)\n+($G163*'fnd base rates'!L$110)\n+($H163*'fnd base rates'!L$111)\n+($I163*'fnd base rates'!L$112)\n+($J163*'fnd base rates'!L$113)\n+($K163*'fnd base rates'!L$114)\n+($M163*'fnd base rates'!L$116)\n+($N163*'fnd base rates'!L$117)\n+($O163*'fnd base rates'!L$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,12)))","v":3237.592842},{"$f":"(($D163*'fnd base rates'!M$107)\n+($E163*'fnd base rates'!M$108)\n+($F163*'fnd base rates'!M$109)\n+($G163*'fnd base rates'!M$110)\n+($H163*'fnd base rates'!M$111)\n+($I163*'fnd base rates'!M$112)\n+($J163*'fnd base rates'!M$113)\n+($K163*'fnd base rates'!M$114)\n+($M163*'fnd base rates'!M$116)\n+($N163*'fnd base rates'!M$117)\n+($O163*'fnd base rates'!M$118)\n+($P163*VLOOKUP($S163+12,rate_basefnd,13)))","v":0},29228.327916000002,null,429163165,"429","163","165",1,2,29228.327916000002,14614,0,14614,null,null,null,null,null,14821,75,14896,-282,14614,0,14614]
[429,429163168,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D164","v":0},{"$f":"'fnd enro'!E164","v":0},{"$f":"'fnd enro'!F164","v":0},{"$f":"'fnd enro'!G164","v":0},{"$f":"'fnd enro'!H164","v":0},{"$f":"'fnd enro'!I164","v":1},{"$f":"'fnd enro'!J164","v":0},{"$f":"'fnd enro'!K164","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L164","v":0},{"$f":"'fnd enro'!M164+'fnd enro'!N164","v":0},{"$f":"'fnd enro'!O164","v":0},{"$f":"'fnd enro'!P164","v":0},{"$f":"'fnd enro'!Q164","v":0},{"$f":"'fnd enro'!S164","v":1},1,{"$f":"VALUE('fnd enro'!R164)","v":2},null,{"$f":"(($D164*'fnd base rates'!C$107)\n+($E164*'fnd base rates'!C$108)\n+($F164*'fnd base rates'!C$109)\n+($G164*'fnd base rates'!C$110)\n+($H164*'fnd base rates'!C$111)\n+($I164*'fnd base rates'!C$112)\n+($J164*'fnd base rates'!C$113)\n+($K164*'fnd base rates'!C$114)\n+($M164*'fnd base rates'!C$116)\n+($N164*'fnd base rates'!C$117)\n+($O164*'fnd base rates'!C$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,3)))\n*$R164","v":504.28889900000001},{"$f":"(($D164*'fnd base rates'!D$107)\n+($E164*'fnd base rates'!D$108)\n+($F164*'fnd base rates'!D$109)\n+($G164*'fnd base rates'!D$110)\n+($H164*'fnd base rates'!D$111)\n+($I164*'fnd base rates'!D$112)\n+($J164*'fnd base rates'!D$113)\n+($K164*'fnd base rates'!D$114)\n+($M164*'fnd base rates'!D$116)\n+($N164*'fnd base rates'!D$117)\n+($O164*'fnd base rates'!D$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,4)))\n*$R164","v":721.95},{"$f":"(($D164*'fnd base rates'!E$107)\n+($E164*'fnd base rates'!E$108)\n+($F164*'fnd base rates'!E$109)\n+($G164*'fnd base rates'!E$110)\n+($H164*'fnd base rates'!E$111)\n+($I164*'fnd base rates'!E$112)\n+($J164*'fnd base rates'!E$113)\n+($K164*'fnd base rates'!E$114)\n+($M164*'fnd base rates'!E$116)\n+($N164*'fnd base rates'!E$117)\n+($O164*'fnd base rates'!E$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,5)))\n*$R164","v":4628.9477230000002},{"$f":"(($D164*'fnd base rates'!F$107)\n+($E164*'fnd base rates'!F$108)\n+($F164*'fnd base rates'!F$109)\n+($G164*'fnd base rates'!F$110)\n+($H164*'fnd base rates'!F$111)\n+($I164*'fnd base rates'!F$112)\n+($J164*'fnd base rates'!F$113)\n+($K164*'fnd base rates'!F$114)\n+($M164*'fnd base rates'!F$116)\n+($N164*'fnd base rates'!F$117)\n+($O164*'fnd base rates'!F$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,6)))\n*$R164","v":830.94825100000003},{"$f":"(($D164*'fnd base rates'!G$107)\n+($E164*'fnd base rates'!G$108)\n+($F164*'fnd base rates'!G$109)\n+($G164*'fnd base rates'!G$110)\n+($H164*'fnd base rates'!G$111)\n+($I164*'fnd base rates'!G$112)\n+($J164*'fnd base rates'!G$113)\n+($K164*'fnd base rates'!G$114)\n+($M164*'fnd base rates'!G$116)\n+($N164*'fnd base rates'!G$117)\n+($O164*'fnd base rates'!G$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,7)))\n*$R164","v":154.34340599999999},{"$f":"(($D164*'fnd base rates'!H$107)\n+($E164*'fnd base rates'!H$108)\n+($F164*'fnd base rates'!H$109)\n+($G164*'fnd base rates'!H$110)\n+($H164*'fnd base rates'!H$111)\n+($I164*'fnd base rates'!H$112)\n+($J164*'fnd base rates'!H$113)\n+($K164*'fnd base rates'!H$114)\n+($M164*'fnd base rates'!H$116)\n+($N164*'fnd base rates'!H$117)\n+($O164*'fnd base rates'!H$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D164*'fnd base rates'!I$107)\n+($E164*'fnd base rates'!I$108)\n+($F164*'fnd base rates'!I$109)\n+($G164*'fnd base rates'!I$110)\n+($H164*'fnd base rates'!I$111)\n+($I164*'fnd base rates'!I$112)\n+($J164*'fnd base rates'!I$113)\n+($K164*'fnd base rates'!I$114)\n+($M164*'fnd base rates'!I$116)\n+($N164*'fnd base rates'!I$117)\n+($O164*'fnd base rates'!I$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,9)))\n*$R164","v":401.93},{"$f":"(($D164*'fnd base rates'!J$107)\n+($E164*'fnd base rates'!J$108)\n+($F164*'fnd base rates'!J$109)\n+($G164*'fnd base rates'!J$110)\n+($H164*'fnd base rates'!J$111)\n+($I164*'fnd base rates'!J$112)\n+($J164*'fnd base rates'!J$113)\n+($K164*'fnd base rates'!J$114)\n+($M164*'fnd base rates'!J$116)\n+($N164*'fnd base rates'!J$117)\n+($O164*'fnd base rates'!J$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,10)))\n*$R164","v":541.41},{"$f":"(($D164*'fnd base rates'!K$107)\n+($E164*'fnd base rates'!K$108)\n+($F164*'fnd base rates'!K$109)\n+($G164*'fnd base rates'!K$110)\n+($H164*'fnd base rates'!K$111)\n+($I164*'fnd base rates'!K$112)\n+($J164*'fnd base rates'!K$113)\n+($K164*'fnd base rates'!K$114)\n+($M164*'fnd base rates'!K$116)\n+($N164*'fnd base rates'!K$117)\n+($O164*'fnd base rates'!K$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,11)))\n*$R164","v":1083.077188},{"$f":"(($D164*'fnd base rates'!L$107)\n+($E164*'fnd base rates'!L$108)\n+($F164*'fnd base rates'!L$109)\n+($G164*'fnd base rates'!L$110)\n+($H164*'fnd base rates'!L$111)\n+($I164*'fnd base rates'!L$112)\n+($J164*'fnd base rates'!L$113)\n+($K164*'fnd base rates'!L$114)\n+($M164*'fnd base rates'!L$116)\n+($N164*'fnd base rates'!L$117)\n+($O164*'fnd base rates'!L$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D164*'fnd base rates'!M$107)\n+($E164*'fnd base rates'!M$108)\n+($F164*'fnd base rates'!M$109)\n+($G164*'fnd base rates'!M$110)\n+($H164*'fnd base rates'!M$111)\n+($I164*'fnd base rates'!M$112)\n+($J164*'fnd base rates'!M$113)\n+($K164*'fnd base rates'!M$114)\n+($M164*'fnd base rates'!M$116)\n+($N164*'fnd base rates'!M$117)\n+($O164*'fnd base rates'!M$118)\n+($P164*VLOOKUP($S164+12,rate_basefnd,13)))","v":0},10765.593957999999,null,429163168,"429","163","168",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[429,429163181,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D165","v":0},{"$f":"'fnd enro'!E165","v":0},{"$f":"'fnd enro'!F165","v":0},{"$f":"'fnd enro'!G165","v":1},{"$f":"'fnd enro'!H165","v":1},{"$f":"'fnd enro'!I165","v":1},{"$f":"'fnd enro'!J165","v":0},{"$f":"'fnd enro'!K165","v":0.1137},{"$f":"'fnd enro'!L165","v":0},{"$f":"'fnd enro'!M165+'fnd enro'!N165","v":1},{"$f":"'fnd enro'!O165","v":0},{"$f":"'fnd enro'!P165","v":0},{"$f":"'fnd enro'!Q165","v":0},{"$f":"'fnd enro'!S165","v":3},1,{"$f":"VALUE('fnd enro'!R165)","v":9},null,{"$f":"(($D165*'fnd base rates'!C$107)\n+($E165*'fnd base rates'!C$108)\n+($F165*'fnd base rates'!C$109)\n+($G165*'fnd base rates'!C$110)\n+($H165*'fnd base rates'!C$111)\n+($I165*'fnd base rates'!C$112)\n+($J165*'fnd base rates'!C$113)\n+($K165*'fnd base rates'!C$114)\n+($M165*'fnd base rates'!C$116)\n+($N165*'fnd base rates'!C$117)\n+($O165*'fnd base rates'!C$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,3)))\n*$R165","v":1604.796697},{"$f":"(($D165*'fnd base rates'!D$107)\n+($E165*'fnd base rates'!D$108)\n+($F165*'fnd base rates'!D$109)\n+($G165*'fnd base rates'!D$110)\n+($H165*'fnd base rates'!D$111)\n+($I165*'fnd base rates'!D$112)\n+($J165*'fnd base rates'!D$113)\n+($K165*'fnd base rates'!D$114)\n+($M165*'fnd base rates'!D$116)\n+($N165*'fnd base rates'!D$117)\n+($O165*'fnd base rates'!D$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,4)))\n*$R165","v":2326.7300000000005},{"$f":"(($D165*'fnd base rates'!E$107)\n+($E165*'fnd base rates'!E$108)\n+($F165*'fnd base rates'!E$109)\n+($G165*'fnd base rates'!E$110)\n+($H165*'fnd base rates'!E$111)\n+($I165*'fnd base rates'!E$112)\n+($J165*'fnd base rates'!E$113)\n+($K165*'fnd base rates'!E$114)\n+($M165*'fnd base rates'!E$116)\n+($N165*'fnd base rates'!E$117)\n+($O165*'fnd base rates'!E$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,5)))\n*$R165","v":12668.463169000001},{"$f":"(($D165*'fnd base rates'!F$107)\n+($E165*'fnd base rates'!F$108)\n+($F165*'fnd base rates'!F$109)\n+($G165*'fnd base rates'!F$110)\n+($H165*'fnd base rates'!F$111)\n+($I165*'fnd base rates'!F$112)\n+($J165*'fnd base rates'!F$113)\n+($K165*'fnd base rates'!F$114)\n+($M165*'fnd base rates'!F$116)\n+($N165*'fnd base rates'!F$117)\n+($O165*'fnd base rates'!F$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,6)))\n*$R165","v":3096.3247529999999},{"$f":"(($D165*'fnd base rates'!G$107)\n+($E165*'fnd base rates'!G$108)\n+($F165*'fnd base rates'!G$109)\n+($G165*'fnd base rates'!G$110)\n+($H165*'fnd base rates'!G$111)\n+($I165*'fnd base rates'!G$112)\n+($J165*'fnd base rates'!G$113)\n+($K165*'fnd base rates'!G$114)\n+($M165*'fnd base rates'!G$116)\n+($N165*'fnd base rates'!G$117)\n+($O165*'fnd base rates'!G$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,7)))\n*$R165","v":506.60021799999998},{"$f":"(($D165*'fnd base rates'!H$107)\n+($E165*'fnd base rates'!H$108)\n+($F165*'fnd base rates'!H$109)\n+($G165*'fnd base rates'!H$110)\n+($H165*'fnd base rates'!H$111)\n+($I165*'fnd base rates'!H$112)\n+($J165*'fnd base rates'!H$113)\n+($K165*'fnd base rates'!H$114)\n+($M165*'fnd base rates'!H$116)\n+($N165*'fnd base rates'!H$117)\n+($O165*'fnd base rates'!H$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,8)))","v":1883.35121},{"$f":"(($D165*'fnd base rates'!I$107)\n+($E165*'fnd base rates'!I$108)\n+($F165*'fnd base rates'!I$109)\n+($G165*'fnd base rates'!I$110)\n+($H165*'fnd base rates'!I$111)\n+($I165*'fnd base rates'!I$112)\n+($J165*'fnd base rates'!I$113)\n+($K165*'fnd base rates'!I$114)\n+($M165*'fnd base rates'!I$116)\n+($N165*'fnd base rates'!I$117)\n+($O165*'fnd base rates'!I$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,9)))\n*$R165","v":1032.4100000000001},{"$f":"(($D165*'fnd base rates'!J$107)\n+($E165*'fnd base rates'!J$108)\n+($F165*'fnd base rates'!J$109)\n+($G165*'fnd base rates'!J$110)\n+($H165*'fnd base rates'!J$111)\n+($I165*'fnd base rates'!J$112)\n+($J165*'fnd base rates'!J$113)\n+($K165*'fnd base rates'!J$114)\n+($M165*'fnd base rates'!J$116)\n+($N165*'fnd base rates'!J$117)\n+($O165*'fnd base rates'!J$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,10)))\n*$R165","v":942.92},{"$f":"(($D165*'fnd base rates'!K$107)\n+($E165*'fnd base rates'!K$108)\n+($F165*'fnd base rates'!K$109)\n+($G165*'fnd base rates'!K$110)\n+($H165*'fnd base rates'!K$111)\n+($I165*'fnd base rates'!K$112)\n+($J165*'fnd base rates'!K$113)\n+($K165*'fnd base rates'!K$114)\n+($M165*'fnd base rates'!K$116)\n+($N165*'fnd base rates'!K$117)\n+($O165*'fnd base rates'!K$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,11)))\n*$R165","v":3508.2615640000004},{"$f":"(($D165*'fnd base rates'!L$107)\n+($E165*'fnd base rates'!L$108)\n+($F165*'fnd base rates'!L$109)\n+($G165*'fnd base rates'!L$110)\n+($H165*'fnd base rates'!L$111)\n+($I165*'fnd base rates'!L$112)\n+($J165*'fnd base rates'!L$113)\n+($K165*'fnd base rates'!L$114)\n+($M165*'fnd base rates'!L$116)\n+($N165*'fnd base rates'!L$117)\n+($O165*'fnd base rates'!L$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,12)))","v":3781.7842629999996},{"$f":"(($D165*'fnd base rates'!M$107)\n+($E165*'fnd base rates'!M$108)\n+($F165*'fnd base rates'!M$109)\n+($G165*'fnd base rates'!M$110)\n+($H165*'fnd base rates'!M$111)\n+($I165*'fnd base rates'!M$112)\n+($J165*'fnd base rates'!M$113)\n+($K165*'fnd base rates'!M$114)\n+($M165*'fnd base rates'!M$116)\n+($N165*'fnd base rates'!M$117)\n+($O165*'fnd base rates'!M$118)\n+($P165*VLOOKUP($S165+12,rate_basefnd,13)))","v":0},31351.641874000001,null,429163181,"429","163","181",1,3,31351.641874000001,10451,0,10451,null,null,null,null,null,12080,21,12101,-1650,10451,0,10451]
[429,429163229,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D166","v":0},{"$f":"'fnd enro'!E166","v":0},{"$f":"'fnd enro'!F166","v":0},{"$f":"'fnd enro'!G166","v":4},{"$f":"'fnd enro'!H166","v":4},{"$f":"'fnd enro'!I166","v":3},{"$f":"'fnd enro'!J166","v":0},{"$f":"'fnd enro'!K166","v":0.41689999999999999},{"$f":"'fnd enro'!L166","v":0},{"$f":"'fnd enro'!M166+'fnd enro'!N166","v":0},{"$f":"'fnd enro'!O166","v":0},{"$f":"'fnd enro'!P166","v":0},{"$f":"'fnd enro'!Q166","v":9},{"$f":"'fnd enro'!S166","v":11},1,{"$f":"VALUE('fnd enro'!R166)","v":8},null,{"$f":"(($D166*'fnd base rates'!C$107)\n+($E166*'fnd base rates'!C$108)\n+($F166*'fnd base rates'!C$109)\n+($G166*'fnd base rates'!C$110)\n+($H166*'fnd base rates'!C$111)\n+($I166*'fnd base rates'!C$112)\n+($J166*'fnd base rates'!C$113)\n+($K166*'fnd base rates'!C$114)\n+($M166*'fnd base rates'!C$116)\n+($N166*'fnd base rates'!C$117)\n+($O166*'fnd base rates'!C$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,3)))\n*$R166","v":6094.1978890000009},{"$f":"(($D166*'fnd base rates'!D$107)\n+($E166*'fnd base rates'!D$108)\n+($F166*'fnd base rates'!D$109)\n+($G166*'fnd base rates'!D$110)\n+($H166*'fnd base rates'!D$111)\n+($I166*'fnd base rates'!D$112)\n+($J166*'fnd base rates'!D$113)\n+($K166*'fnd base rates'!D$114)\n+($M166*'fnd base rates'!D$116)\n+($N166*'fnd base rates'!D$117)\n+($O166*'fnd base rates'!D$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,4)))\n*$R166","v":10533.27},{"$f":"(($D166*'fnd base rates'!E$107)\n+($E166*'fnd base rates'!E$108)\n+($F166*'fnd base rates'!E$109)\n+($G166*'fnd base rates'!E$110)\n+($H166*'fnd base rates'!E$111)\n+($I166*'fnd base rates'!E$112)\n+($J166*'fnd base rates'!E$113)\n+($K166*'fnd base rates'!E$114)\n+($M166*'fnd base rates'!E$116)\n+($N166*'fnd base rates'!E$117)\n+($O166*'fnd base rates'!E$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,5)))\n*$R166","v":66841.474952999997},{"$f":"(($D166*'fnd base rates'!F$107)\n+($E166*'fnd base rates'!F$108)\n+($F166*'fnd base rates'!F$109)\n+($G166*'fnd base rates'!F$110)\n+($H166*'fnd base rates'!F$111)\n+($I166*'fnd base rates'!F$112)\n+($J166*'fnd base rates'!F$113)\n+($K166*'fnd base rates'!F$114)\n+($M166*'fnd base rates'!F$116)\n+($N166*'fnd base rates'!F$117)\n+($O166*'fnd base rates'!F$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,6)))\n*$R166","v":10910.830760999999},{"$f":"(($D166*'fnd base rates'!G$107)\n+($E166*'fnd base rates'!G$108)\n+($F166*'fnd base rates'!G$109)\n+($G166*'fnd base rates'!G$110)\n+($H166*'fnd base rates'!G$111)\n+($I166*'fnd base rates'!G$112)\n+($J166*'fnd base rates'!G$113)\n+($K166*'fnd base rates'!G$114)\n+($M166*'fnd base rates'!G$116)\n+($N166*'fnd base rates'!G$117)\n+($O166*'fnd base rates'!G$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,7)))\n*$R166","v":2915.6374660000001},{"$f":"(($D166*'fnd base rates'!H$107)\n+($E166*'fnd base rates'!H$108)\n+($F166*'fnd base rates'!H$109)\n+($G166*'fnd base rates'!H$110)\n+($H166*'fnd base rates'!H$111)\n+($I166*'fnd base rates'!H$112)\n+($J166*'fnd base rates'!H$113)\n+($K166*'fnd base rates'!H$114)\n+($M166*'fnd base rates'!H$116)\n+($N166*'fnd base rates'!H$117)\n+($O166*'fnd base rates'!H$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,8)))","v":6480.8577699999996},{"$f":"(($D166*'fnd base rates'!I$107)\n+($E166*'fnd base rates'!I$108)\n+($F166*'fnd base rates'!I$109)\n+($G166*'fnd base rates'!I$110)\n+($H166*'fnd base rates'!I$111)\n+($I166*'fnd base rates'!I$112)\n+($J166*'fnd base rates'!I$113)\n+($K166*'fnd base rates'!I$114)\n+($M166*'fnd base rates'!I$116)\n+($N166*'fnd base rates'!I$117)\n+($O166*'fnd base rates'!I$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,9)))\n*$R166","v":4476.38},{"$f":"(($D166*'fnd base rates'!J$107)\n+($E166*'fnd base rates'!J$108)\n+($F166*'fnd base rates'!J$109)\n+($G166*'fnd base rates'!J$110)\n+($H166*'fnd base rates'!J$111)\n+($I166*'fnd base rates'!J$112)\n+($J166*'fnd base rates'!J$113)\n+($K166*'fnd base rates'!J$114)\n+($M166*'fnd base rates'!J$116)\n+($N166*'fnd base rates'!J$117)\n+($O166*'fnd base rates'!J$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,10)))\n*$R166","v":8461.9},{"$f":"(($D166*'fnd base rates'!K$107)\n+($E166*'fnd base rates'!K$108)\n+($F166*'fnd base rates'!K$109)\n+($G166*'fnd base rates'!K$110)\n+($H166*'fnd base rates'!K$111)\n+($I166*'fnd base rates'!K$112)\n+($J166*'fnd base rates'!K$113)\n+($K166*'fnd base rates'!K$114)\n+($M166*'fnd base rates'!K$116)\n+($N166*'fnd base rates'!K$117)\n+($O166*'fnd base rates'!K$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,11)))\n*$R166","v":11846.849068},{"$f":"(($D166*'fnd base rates'!L$107)\n+($E166*'fnd base rates'!L$108)\n+($F166*'fnd base rates'!L$109)\n+($G166*'fnd base rates'!L$110)\n+($H166*'fnd base rates'!L$111)\n+($I166*'fnd base rates'!L$112)\n+($J166*'fnd base rates'!L$113)\n+($K166*'fnd base rates'!L$114)\n+($M166*'fnd base rates'!L$116)\n+($N166*'fnd base rates'!L$117)\n+($O166*'fnd base rates'!L$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,12)))","v":17090.985631},{"$f":"(($D166*'fnd base rates'!M$107)\n+($E166*'fnd base rates'!M$108)\n+($F166*'fnd base rates'!M$109)\n+($G166*'fnd base rates'!M$110)\n+($H166*'fnd base rates'!M$111)\n+($I166*'fnd base rates'!M$112)\n+($J166*'fnd base rates'!M$113)\n+($K166*'fnd base rates'!M$114)\n+($M166*'fnd base rates'!M$116)\n+($N166*'fnd base rates'!M$117)\n+($O166*'fnd base rates'!M$118)\n+($P166*VLOOKUP($S166+12,rate_basefnd,13)))","v":0},145652.38353799999,null,429163229,"429","163","229",1,11,145652.38353799999,13241,0,13241,null,null,null,null,null,13253,29,13282,-41,13241,0,13241]
[429,429163248,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D167","v":0},{"$f":"'fnd enro'!E167","v":0},{"$f":"'fnd enro'!F167","v":0},{"$f":"'fnd enro'!G167","v":2},{"$f":"'fnd enro'!H167","v":1},{"$f":"'fnd enro'!I167","v":2},{"$f":"'fnd enro'!J167","v":0},{"$f":"'fnd enro'!K167","v":0.1895},{"$f":"'fnd enro'!L167","v":0},{"$f":"'fnd enro'!M167+'fnd enro'!N167","v":0},{"$f":"'fnd enro'!O167","v":1},{"$f":"'fnd enro'!P167","v":0},{"$f":"'fnd enro'!Q167","v":2},{"$f":"'fnd enro'!S167","v":5},1,{"$f":"VALUE('fnd enro'!R167)","v":10},null,{"$f":"(($D167*'fnd base rates'!C$107)\n+($E167*'fnd base rates'!C$108)\n+($F167*'fnd base rates'!C$109)\n+($G167*'fnd base rates'!C$110)\n+($H167*'fnd base rates'!C$111)\n+($I167*'fnd base rates'!C$112)\n+($J167*'fnd base rates'!C$113)\n+($K167*'fnd base rates'!C$114)\n+($M167*'fnd base rates'!C$116)\n+($N167*'fnd base rates'!C$117)\n+($O167*'fnd base rates'!C$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,3)))\n*$R167","v":2744.684495},{"$f":"(($D167*'fnd base rates'!D$107)\n+($E167*'fnd base rates'!D$108)\n+($F167*'fnd base rates'!D$109)\n+($G167*'fnd base rates'!D$110)\n+($H167*'fnd base rates'!D$111)\n+($I167*'fnd base rates'!D$112)\n+($J167*'fnd base rates'!D$113)\n+($K167*'fnd base rates'!D$114)\n+($M167*'fnd base rates'!D$116)\n+($N167*'fnd base rates'!D$117)\n+($O167*'fnd base rates'!D$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,4)))\n*$R167","v":4380.1400000000003},{"$f":"(($D167*'fnd base rates'!E$107)\n+($E167*'fnd base rates'!E$108)\n+($F167*'fnd base rates'!E$109)\n+($G167*'fnd base rates'!E$110)\n+($H167*'fnd base rates'!E$111)\n+($I167*'fnd base rates'!E$112)\n+($J167*'fnd base rates'!E$113)\n+($K167*'fnd base rates'!E$114)\n+($M167*'fnd base rates'!E$116)\n+($N167*'fnd base rates'!E$117)\n+($O167*'fnd base rates'!E$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,5)))\n*$R167","v":26882.458615000003},{"$f":"(($D167*'fnd base rates'!F$107)\n+($E167*'fnd base rates'!F$108)\n+($F167*'fnd base rates'!F$109)\n+($G167*'fnd base rates'!F$110)\n+($H167*'fnd base rates'!F$111)\n+($I167*'fnd base rates'!F$112)\n+($J167*'fnd base rates'!F$113)\n+($K167*'fnd base rates'!F$114)\n+($M167*'fnd base rates'!F$116)\n+($N167*'fnd base rates'!F$117)\n+($O167*'fnd base rates'!F$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,6)))\n*$R167","v":5105.8412550000003},{"$f":"(($D167*'fnd base rates'!G$107)\n+($E167*'fnd base rates'!G$108)\n+($F167*'fnd base rates'!G$109)\n+($G167*'fnd base rates'!G$110)\n+($H167*'fnd base rates'!G$111)\n+($I167*'fnd base rates'!G$112)\n+($J167*'fnd base rates'!G$113)\n+($K167*'fnd base rates'!G$114)\n+($M167*'fnd base rates'!G$116)\n+($N167*'fnd base rates'!G$117)\n+($O167*'fnd base rates'!G$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,7)))\n*$R167","v":1095.8570300000001},{"$f":"(($D167*'fnd base rates'!H$107)\n+($E167*'fnd base rates'!H$108)\n+($F167*'fnd base rates'!H$109)\n+($G167*'fnd base rates'!H$110)\n+($H167*'fnd base rates'!H$111)\n+($I167*'fnd base rates'!H$112)\n+($J167*'fnd base rates'!H$113)\n+($K167*'fnd base rates'!H$114)\n+($M167*'fnd base rates'!H$116)\n+($N167*'fnd base rates'!H$117)\n+($O167*'fnd base rates'!H$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,8)))","v":3207.1553499999995},{"$f":"(($D167*'fnd base rates'!I$107)\n+($E167*'fnd base rates'!I$108)\n+($F167*'fnd base rates'!I$109)\n+($G167*'fnd base rates'!I$110)\n+($H167*'fnd base rates'!I$111)\n+($I167*'fnd base rates'!I$112)\n+($J167*'fnd base rates'!I$113)\n+($K167*'fnd base rates'!I$114)\n+($M167*'fnd base rates'!I$116)\n+($N167*'fnd base rates'!I$117)\n+($O167*'fnd base rates'!I$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,9)))\n*$R167","v":1916.42},{"$f":"(($D167*'fnd base rates'!J$107)\n+($E167*'fnd base rates'!J$108)\n+($F167*'fnd base rates'!J$109)\n+($G167*'fnd base rates'!J$110)\n+($H167*'fnd base rates'!J$111)\n+($I167*'fnd base rates'!J$112)\n+($J167*'fnd base rates'!J$113)\n+($K167*'fnd base rates'!J$114)\n+($M167*'fnd base rates'!J$116)\n+($N167*'fnd base rates'!J$117)\n+($O167*'fnd base rates'!J$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,10)))\n*$R167","v":2865.91},{"$f":"(($D167*'fnd base rates'!K$107)\n+($E167*'fnd base rates'!K$108)\n+($F167*'fnd base rates'!K$109)\n+($G167*'fnd base rates'!K$110)\n+($H167*'fnd base rates'!K$111)\n+($I167*'fnd base rates'!K$112)\n+($J167*'fnd base rates'!K$113)\n+($K167*'fnd base rates'!K$114)\n+($M167*'fnd base rates'!K$116)\n+($N167*'fnd base rates'!K$117)\n+($O167*'fnd base rates'!K$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,11)))\n*$R167","v":5640.0559400000002},{"$f":"(($D167*'fnd base rates'!L$107)\n+($E167*'fnd base rates'!L$108)\n+($F167*'fnd base rates'!L$109)\n+($G167*'fnd base rates'!L$110)\n+($H167*'fnd base rates'!L$111)\n+($I167*'fnd base rates'!L$112)\n+($J167*'fnd base rates'!L$113)\n+($K167*'fnd base rates'!L$114)\n+($M167*'fnd base rates'!L$116)\n+($N167*'fnd base rates'!L$117)\n+($O167*'fnd base rates'!L$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,12)))","v":7051.7071049999995},{"$f":"(($D167*'fnd base rates'!M$107)\n+($E167*'fnd base rates'!M$108)\n+($F167*'fnd base rates'!M$109)\n+($G167*'fnd base rates'!M$110)\n+($H167*'fnd base rates'!M$111)\n+($I167*'fnd base rates'!M$112)\n+($J167*'fnd base rates'!M$113)\n+($K167*'fnd base rates'!M$114)\n+($M167*'fnd base rates'!M$116)\n+($N167*'fnd base rates'!M$117)\n+($O167*'fnd base rates'!M$118)\n+($P167*VLOOKUP($S167+12,rate_basefnd,13)))","v":0},60890.229789999998,null,429163248,"429","163","248",1,5,60890.229789999998,12178,0,12178,null,null,null,null,null,13227,61,13288,-1110,12178,0,12178]
[429,429163258,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D168","v":0},{"$f":"'fnd enro'!E168","v":0},{"$f":"'fnd enro'!F168","v":1},{"$f":"'fnd enro'!G168","v":7},{"$f":"'fnd enro'!H168","v":2},{"$f":"'fnd enro'!I168","v":4},{"$f":"'fnd enro'!J168","v":0},{"$f":"'fnd enro'!K168","v":0.53059999999999996},{"$f":"'fnd enro'!L168","v":0},{"$f":"'fnd enro'!M168+'fnd enro'!N168","v":0},{"$f":"'fnd enro'!O168","v":1},{"$f":"'fnd enro'!P168","v":1},{"$f":"'fnd enro'!Q168","v":11},{"$f":"'fnd enro'!S168","v":14},1,{"$f":"VALUE('fnd enro'!R168)","v":10},null,{"$f":"(($D168*'fnd base rates'!C$107)\n+($E168*'fnd base rates'!C$108)\n+($F168*'fnd base rates'!C$109)\n+($G168*'fnd base rates'!C$110)\n+($H168*'fnd base rates'!C$111)\n+($I168*'fnd base rates'!C$112)\n+($J168*'fnd base rates'!C$113)\n+($K168*'fnd base rates'!C$114)\n+($M168*'fnd base rates'!C$116)\n+($N168*'fnd base rates'!C$117)\n+($O168*'fnd base rates'!C$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,3)))\n*$R168","v":7930.1945859999996},{"$f":"(($D168*'fnd base rates'!D$107)\n+($E168*'fnd base rates'!D$108)\n+($F168*'fnd base rates'!D$109)\n+($G168*'fnd base rates'!D$110)\n+($H168*'fnd base rates'!D$111)\n+($I168*'fnd base rates'!D$112)\n+($J168*'fnd base rates'!D$113)\n+($K168*'fnd base rates'!D$114)\n+($M168*'fnd base rates'!D$116)\n+($N168*'fnd base rates'!D$117)\n+($O168*'fnd base rates'!D$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,4)))\n*$R168","v":13718.58},{"$f":"(($D168*'fnd base rates'!E$107)\n+($E168*'fnd base rates'!E$108)\n+($F168*'fnd base rates'!E$109)\n+($G168*'fnd base rates'!E$110)\n+($H168*'fnd base rates'!E$111)\n+($I168*'fnd base rates'!E$112)\n+($J168*'fnd base rates'!E$113)\n+($K168*'fnd base rates'!E$114)\n+($M168*'fnd base rates'!E$116)\n+($N168*'fnd base rates'!E$117)\n+($O168*'fnd base rates'!E$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,5)))\n*$R168","v":88700.528121999989},{"$f":"(($D168*'fnd base rates'!F$107)\n+($E168*'fnd base rates'!F$108)\n+($F168*'fnd base rates'!F$109)\n+($G168*'fnd base rates'!F$110)\n+($H168*'fnd base rates'!F$111)\n+($I168*'fnd base rates'!F$112)\n+($J168*'fnd base rates'!F$113)\n+($K168*'fnd base rates'!F$114)\n+($M168*'fnd base rates'!F$116)\n+($N168*'fnd base rates'!F$117)\n+($O168*'fnd base rates'!F$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,6)))\n*$R168","v":14859.475514},{"$f":"(($D168*'fnd base rates'!G$107)\n+($E168*'fnd base rates'!G$108)\n+($F168*'fnd base rates'!G$109)\n+($G168*'fnd base rates'!G$110)\n+($H168*'fnd base rates'!G$111)\n+($I168*'fnd base rates'!G$112)\n+($J168*'fnd base rates'!G$113)\n+($K168*'fnd base rates'!G$114)\n+($M168*'fnd base rates'!G$116)\n+($N168*'fnd base rates'!G$117)\n+($O168*'fnd base rates'!G$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,7)))\n*$R168","v":3769.7776840000001},{"$f":"(($D168*'fnd base rates'!H$107)\n+($E168*'fnd base rates'!H$108)\n+($F168*'fnd base rates'!H$109)\n+($G168*'fnd base rates'!H$110)\n+($H168*'fnd base rates'!H$111)\n+($I168*'fnd base rates'!H$112)\n+($J168*'fnd base rates'!H$113)\n+($K168*'fnd base rates'!H$114)\n+($M168*'fnd base rates'!H$116)\n+($N168*'fnd base rates'!H$117)\n+($O168*'fnd base rates'!H$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,8)))","v":8515.5789799999984},{"$f":"(($D168*'fnd base rates'!I$107)\n+($E168*'fnd base rates'!I$108)\n+($F168*'fnd base rates'!I$109)\n+($G168*'fnd base rates'!I$110)\n+($H168*'fnd base rates'!I$111)\n+($I168*'fnd base rates'!I$112)\n+($J168*'fnd base rates'!I$113)\n+($K168*'fnd base rates'!I$114)\n+($M168*'fnd base rates'!I$116)\n+($N168*'fnd base rates'!I$117)\n+($O168*'fnd base rates'!I$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,9)))\n*$R168","v":5613.6399999999994},{"$f":"(($D168*'fnd base rates'!J$107)\n+($E168*'fnd base rates'!J$108)\n+($F168*'fnd base rates'!J$109)\n+($G168*'fnd base rates'!J$110)\n+($H168*'fnd base rates'!J$111)\n+($I168*'fnd base rates'!J$112)\n+($J168*'fnd base rates'!J$113)\n+($K168*'fnd base rates'!J$114)\n+($M168*'fnd base rates'!J$116)\n+($N168*'fnd base rates'!J$117)\n+($O168*'fnd base rates'!J$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,10)))\n*$R168","v":10582.38},{"$f":"(($D168*'fnd base rates'!K$107)\n+($E168*'fnd base rates'!K$108)\n+($F168*'fnd base rates'!K$109)\n+($G168*'fnd base rates'!K$110)\n+($H168*'fnd base rates'!K$111)\n+($I168*'fnd base rates'!K$112)\n+($J168*'fnd base rates'!K$113)\n+($K168*'fnd base rates'!K$114)\n+($M168*'fnd base rates'!K$116)\n+($N168*'fnd base rates'!K$117)\n+($O168*'fnd base rates'!K$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,11)))\n*$R168","v":15360.960631999998},{"$f":"(($D168*'fnd base rates'!L$107)\n+($E168*'fnd base rates'!L$108)\n+($F168*'fnd base rates'!L$109)\n+($G168*'fnd base rates'!L$110)\n+($H168*'fnd base rates'!L$111)\n+($I168*'fnd base rates'!L$112)\n+($J168*'fnd base rates'!L$113)\n+($K168*'fnd base rates'!L$114)\n+($M168*'fnd base rates'!L$116)\n+($N168*'fnd base rates'!L$117)\n+($O168*'fnd base rates'!L$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,12)))","v":22132.869893999996},{"$f":"(($D168*'fnd base rates'!M$107)\n+($E168*'fnd base rates'!M$108)\n+($F168*'fnd base rates'!M$109)\n+($G168*'fnd base rates'!M$110)\n+($H168*'fnd base rates'!M$111)\n+($I168*'fnd base rates'!M$112)\n+($J168*'fnd base rates'!M$113)\n+($K168*'fnd base rates'!M$114)\n+($M168*'fnd base rates'!M$116)\n+($N168*'fnd base rates'!M$117)\n+($O168*'fnd base rates'!M$118)\n+($P168*VLOOKUP($S168+12,rate_basefnd,13)))","v":0},191183.98541199998,null,429163258,"429","163","258",1,14,191183.98541199998,13656,0,13656,null,null,null,null,null,13778,59,13837,-261,13576,80,13656]
[429,429163262,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D169","v":0},{"$f":"'fnd enro'!E169","v":0},{"$f":"'fnd enro'!F169","v":0},{"$f":"'fnd enro'!G169","v":2},{"$f":"'fnd enro'!H169","v":2},{"$f":"'fnd enro'!I169","v":0},{"$f":"'fnd enro'!J169","v":0},{"$f":"'fnd enro'!K169","v":0.15160000000000001},{"$f":"'fnd enro'!L169","v":0},{"$f":"'fnd enro'!M169+'fnd enro'!N169","v":0},{"$f":"'fnd enro'!O169","v":1},{"$f":"'fnd enro'!P169","v":0},{"$f":"'fnd enro'!Q169","v":1},{"$f":"'fnd enro'!S169","v":4},1,{"$f":"VALUE('fnd enro'!R169)","v":8},null,{"$f":"(($D169*'fnd base rates'!C$107)\n+($E169*'fnd base rates'!C$108)\n+($F169*'fnd base rates'!C$109)\n+($G169*'fnd base rates'!C$110)\n+($H169*'fnd base rates'!C$111)\n+($I169*'fnd base rates'!C$112)\n+($J169*'fnd base rates'!C$113)\n+($K169*'fnd base rates'!C$114)\n+($M169*'fnd base rates'!C$116)\n+($N169*'fnd base rates'!C$117)\n+($O169*'fnd base rates'!C$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,3)))\n*$R169","v":2174.0955960000001},{"$f":"(($D169*'fnd base rates'!D$107)\n+($E169*'fnd base rates'!D$108)\n+($F169*'fnd base rates'!D$109)\n+($G169*'fnd base rates'!D$110)\n+($H169*'fnd base rates'!D$111)\n+($I169*'fnd base rates'!D$112)\n+($J169*'fnd base rates'!D$113)\n+($K169*'fnd base rates'!D$114)\n+($M169*'fnd base rates'!D$116)\n+($N169*'fnd base rates'!D$117)\n+($O169*'fnd base rates'!D$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,4)))\n*$R169","v":3344.05},{"$f":"(($D169*'fnd base rates'!E$107)\n+($E169*'fnd base rates'!E$108)\n+($F169*'fnd base rates'!E$109)\n+($G169*'fnd base rates'!E$110)\n+($H169*'fnd base rates'!E$111)\n+($I169*'fnd base rates'!E$112)\n+($J169*'fnd base rates'!E$113)\n+($K169*'fnd base rates'!E$114)\n+($M169*'fnd base rates'!E$116)\n+($N169*'fnd base rates'!E$117)\n+($O169*'fnd base rates'!E$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,5)))\n*$R169","v":17815.960891999999},{"$f":"(($D169*'fnd base rates'!F$107)\n+($E169*'fnd base rates'!F$108)\n+($F169*'fnd base rates'!F$109)\n+($G169*'fnd base rates'!F$110)\n+($H169*'fnd base rates'!F$111)\n+($I169*'fnd base rates'!F$112)\n+($J169*'fnd base rates'!F$113)\n+($K169*'fnd base rates'!F$114)\n+($M169*'fnd base rates'!F$116)\n+($N169*'fnd base rates'!F$117)\n+($O169*'fnd base rates'!F$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,6)))\n*$R169","v":4377.2630040000004},{"$f":"(($D169*'fnd base rates'!G$107)\n+($E169*'fnd base rates'!G$108)\n+($F169*'fnd base rates'!G$109)\n+($G169*'fnd base rates'!G$110)\n+($H169*'fnd base rates'!G$111)\n+($I169*'fnd base rates'!G$112)\n+($J169*'fnd base rates'!G$113)\n+($K169*'fnd base rates'!G$114)\n+($M169*'fnd base rates'!G$116)\n+($N169*'fnd base rates'!G$117)\n+($O169*'fnd base rates'!G$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,7)))\n*$R169","v":797.04362400000002},{"$f":"(($D169*'fnd base rates'!H$107)\n+($E169*'fnd base rates'!H$108)\n+($F169*'fnd base rates'!H$109)\n+($G169*'fnd base rates'!H$110)\n+($H169*'fnd base rates'!H$111)\n+($I169*'fnd base rates'!H$112)\n+($J169*'fnd base rates'!H$113)\n+($K169*'fnd base rates'!H$114)\n+($M169*'fnd base rates'!H$116)\n+($N169*'fnd base rates'!H$117)\n+($O169*'fnd base rates'!H$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,8)))","v":2115.7282799999998},{"$f":"(($D169*'fnd base rates'!I$107)\n+($E169*'fnd base rates'!I$108)\n+($F169*'fnd base rates'!I$109)\n+($G169*'fnd base rates'!I$110)\n+($H169*'fnd base rates'!I$111)\n+($I169*'fnd base rates'!I$112)\n+($J169*'fnd base rates'!I$113)\n+($K169*'fnd base rates'!I$114)\n+($M169*'fnd base rates'!I$116)\n+($N169*'fnd base rates'!I$117)\n+($O169*'fnd base rates'!I$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,9)))\n*$R169","v":1309.0099999999998},{"$f":"(($D169*'fnd base rates'!J$107)\n+($E169*'fnd base rates'!J$108)\n+($F169*'fnd base rates'!J$109)\n+($G169*'fnd base rates'!J$110)\n+($H169*'fnd base rates'!J$111)\n+($I169*'fnd base rates'!J$112)\n+($J169*'fnd base rates'!J$113)\n+($K169*'fnd base rates'!J$114)\n+($M169*'fnd base rates'!J$116)\n+($N169*'fnd base rates'!J$117)\n+($O169*'fnd base rates'!J$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,10)))\n*$R169","v":1372.59},{"$f":"(($D169*'fnd base rates'!K$107)\n+($E169*'fnd base rates'!K$108)\n+($F169*'fnd base rates'!K$109)\n+($G169*'fnd base rates'!K$110)\n+($H169*'fnd base rates'!K$111)\n+($I169*'fnd base rates'!K$112)\n+($J169*'fnd base rates'!K$113)\n+($K169*'fnd base rates'!K$114)\n+($M169*'fnd base rates'!K$116)\n+($N169*'fnd base rates'!K$117)\n+($O169*'fnd base rates'!K$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,11)))\n*$R169","v":4587.2687519999999},{"$f":"(($D169*'fnd base rates'!L$107)\n+($E169*'fnd base rates'!L$108)\n+($F169*'fnd base rates'!L$109)\n+($G169*'fnd base rates'!L$110)\n+($H169*'fnd base rates'!L$111)\n+($I169*'fnd base rates'!L$112)\n+($J169*'fnd base rates'!L$113)\n+($K169*'fnd base rates'!L$114)\n+($M169*'fnd base rates'!L$116)\n+($N169*'fnd base rates'!L$117)\n+($O169*'fnd base rates'!L$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,12)))","v":5542.015684},{"$f":"(($D169*'fnd base rates'!M$107)\n+($E169*'fnd base rates'!M$108)\n+($F169*'fnd base rates'!M$109)\n+($G169*'fnd base rates'!M$110)\n+($H169*'fnd base rates'!M$111)\n+($I169*'fnd base rates'!M$112)\n+($J169*'fnd base rates'!M$113)\n+($K169*'fnd base rates'!M$114)\n+($M169*'fnd base rates'!M$116)\n+($N169*'fnd base rates'!M$117)\n+($O169*'fnd base rates'!M$118)\n+($P169*VLOOKUP($S169+12,rate_basefnd,13)))","v":0},43435.025831999999,null,429163262,"429","163","262",1,4,43435.025831999999,10859,0,10859,null,null,null,null,null,14230,36,14266,-3407,10859,0,10859]
[429,429163291,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D170","v":0},{"$f":"'fnd enro'!E170","v":0},{"$f":"'fnd enro'!F170","v":0},{"$f":"'fnd enro'!G170","v":0},{"$f":"'fnd enro'!H170","v":2},{"$f":"'fnd enro'!I170","v":2},{"$f":"'fnd enro'!J170","v":0},{"$f":"'fnd enro'!K170","v":0.15160000000000001},{"$f":"'fnd enro'!L170","v":0},{"$f":"'fnd enro'!M170+'fnd enro'!N170","v":0},{"$f":"'fnd enro'!O170","v":0},{"$f":"'fnd enro'!P170","v":0},{"$f":"'fnd enro'!Q170","v":2},{"$f":"'fnd enro'!S170","v":4},1,{"$f":"VALUE('fnd enro'!R170)","v":4},null,{"$f":"(($D170*'fnd base rates'!C$107)\n+($E170*'fnd base rates'!C$108)\n+($F170*'fnd base rates'!C$109)\n+($G170*'fnd base rates'!C$110)\n+($H170*'fnd base rates'!C$111)\n+($I170*'fnd base rates'!C$112)\n+($J170*'fnd base rates'!C$113)\n+($K170*'fnd base rates'!C$114)\n+($M170*'fnd base rates'!C$116)\n+($N170*'fnd base rates'!C$117)\n+($O170*'fnd base rates'!C$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,3)))\n*$R170","v":2124.5955960000001},{"$f":"(($D170*'fnd base rates'!D$107)\n+($E170*'fnd base rates'!D$108)\n+($F170*'fnd base rates'!D$109)\n+($G170*'fnd base rates'!D$110)\n+($H170*'fnd base rates'!D$111)\n+($I170*'fnd base rates'!D$112)\n+($J170*'fnd base rates'!D$113)\n+($K170*'fnd base rates'!D$114)\n+($M170*'fnd base rates'!D$116)\n+($N170*'fnd base rates'!D$117)\n+($O170*'fnd base rates'!D$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,4)))\n*$R170","v":3396.82},{"$f":"(($D170*'fnd base rates'!E$107)\n+($E170*'fnd base rates'!E$108)\n+($F170*'fnd base rates'!E$109)\n+($G170*'fnd base rates'!E$110)\n+($H170*'fnd base rates'!E$111)\n+($I170*'fnd base rates'!E$112)\n+($J170*'fnd base rates'!E$113)\n+($K170*'fnd base rates'!E$114)\n+($M170*'fnd base rates'!E$116)\n+($N170*'fnd base rates'!E$117)\n+($O170*'fnd base rates'!E$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,5)))\n*$R170","v":20743.130892000001},{"$f":"(($D170*'fnd base rates'!F$107)\n+($E170*'fnd base rates'!F$108)\n+($F170*'fnd base rates'!F$109)\n+($G170*'fnd base rates'!F$110)\n+($H170*'fnd base rates'!F$111)\n+($I170*'fnd base rates'!F$112)\n+($J170*'fnd base rates'!F$113)\n+($K170*'fnd base rates'!F$114)\n+($M170*'fnd base rates'!F$116)\n+($N170*'fnd base rates'!F$117)\n+($O170*'fnd base rates'!F$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,6)))\n*$R170","v":3528.5330039999999},{"$f":"(($D170*'fnd base rates'!G$107)\n+($E170*'fnd base rates'!G$108)\n+($F170*'fnd base rates'!G$109)\n+($G170*'fnd base rates'!G$110)\n+($H170*'fnd base rates'!G$111)\n+($I170*'fnd base rates'!G$112)\n+($J170*'fnd base rates'!G$113)\n+($K170*'fnd base rates'!G$114)\n+($M170*'fnd base rates'!G$116)\n+($N170*'fnd base rates'!G$117)\n+($O170*'fnd base rates'!G$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,7)))\n*$R170","v":867.0536239999999},{"$f":"(($D170*'fnd base rates'!H$107)\n+($E170*'fnd base rates'!H$108)\n+($F170*'fnd base rates'!H$109)\n+($G170*'fnd base rates'!H$110)\n+($H170*'fnd base rates'!H$111)\n+($I170*'fnd base rates'!H$112)\n+($J170*'fnd base rates'!H$113)\n+($K170*'fnd base rates'!H$114)\n+($M170*'fnd base rates'!H$116)\n+($N170*'fnd base rates'!H$117)\n+($O170*'fnd base rates'!H$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,8)))","v":2586.54828},{"$f":"(($D170*'fnd base rates'!I$107)\n+($E170*'fnd base rates'!I$108)\n+($F170*'fnd base rates'!I$109)\n+($G170*'fnd base rates'!I$110)\n+($H170*'fnd base rates'!I$111)\n+($I170*'fnd base rates'!I$112)\n+($J170*'fnd base rates'!I$113)\n+($K170*'fnd base rates'!I$114)\n+($M170*'fnd base rates'!I$116)\n+($N170*'fnd base rates'!I$117)\n+($O170*'fnd base rates'!I$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,9)))\n*$R170","v":1646.34},{"$f":"(($D170*'fnd base rates'!J$107)\n+($E170*'fnd base rates'!J$108)\n+($F170*'fnd base rates'!J$109)\n+($G170*'fnd base rates'!J$110)\n+($H170*'fnd base rates'!J$111)\n+($I170*'fnd base rates'!J$112)\n+($J170*'fnd base rates'!J$113)\n+($K170*'fnd base rates'!J$114)\n+($M170*'fnd base rates'!J$116)\n+($N170*'fnd base rates'!J$117)\n+($O170*'fnd base rates'!J$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,10)))\n*$R170","v":2597.9399999999996},{"$f":"(($D170*'fnd base rates'!K$107)\n+($E170*'fnd base rates'!K$108)\n+($F170*'fnd base rates'!K$109)\n+($G170*'fnd base rates'!K$110)\n+($H170*'fnd base rates'!K$111)\n+($I170*'fnd base rates'!K$112)\n+($J170*'fnd base rates'!K$113)\n+($K170*'fnd base rates'!K$114)\n+($M170*'fnd base rates'!K$116)\n+($N170*'fnd base rates'!K$117)\n+($O170*'fnd base rates'!K$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,11)))\n*$R170","v":4392.8887519999998},{"$f":"(($D170*'fnd base rates'!L$107)\n+($E170*'fnd base rates'!L$108)\n+($F170*'fnd base rates'!L$109)\n+($G170*'fnd base rates'!L$110)\n+($H170*'fnd base rates'!L$111)\n+($I170*'fnd base rates'!L$112)\n+($J170*'fnd base rates'!L$113)\n+($K170*'fnd base rates'!L$114)\n+($M170*'fnd base rates'!L$116)\n+($N170*'fnd base rates'!L$117)\n+($O170*'fnd base rates'!L$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,12)))","v":5481.9456839999993},{"$f":"(($D170*'fnd base rates'!M$107)\n+($E170*'fnd base rates'!M$108)\n+($F170*'fnd base rates'!M$109)\n+($G170*'fnd base rates'!M$110)\n+($H170*'fnd base rates'!M$111)\n+($I170*'fnd base rates'!M$112)\n+($J170*'fnd base rates'!M$113)\n+($K170*'fnd base rates'!M$114)\n+($M170*'fnd base rates'!M$116)\n+($N170*'fnd base rates'!M$117)\n+($O170*'fnd base rates'!M$118)\n+($P170*VLOOKUP($S170+12,rate_basefnd,13)))","v":0},47365.795831999996,null,429163291,"429","163","291",1,4,47365.795831999996,11841,0,11841,null,null,null,null,null,11924,4,11928,-87,11841,0,11841]
[429,429163773,"KIPP ACADEMY LYNN",{"$f":"'fnd enro'!D171","v":0},{"$f":"'fnd enro'!E171","v":0},{"$f":"'fnd enro'!F171","v":0},{"$f":"'fnd enro'!G171","v":0},{"$f":"'fnd enro'!H171","v":1},{"$f":"'fnd enro'!I171","v":0},{"$f":"'fnd enro'!J171","v":0},{"$f":"'fnd enro'!K171","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L171","v":0},{"$f":"'fnd enro'!M171+'fnd enro'!N171","v":0},{"$f":"'fnd enro'!O171","v":0},{"$f":"'fnd enro'!P171","v":0},{"$f":"'fnd enro'!Q171","v":1},{"$f":"'fnd enro'!S171","v":1},1,{"$f":"VALUE('fnd enro'!R171)","v":5},null,{"$f":"(($D171*'fnd base rates'!C$107)\n+($E171*'fnd base rates'!C$108)\n+($F171*'fnd base rates'!C$109)\n+($G171*'fnd base rates'!C$110)\n+($H171*'fnd base rates'!C$111)\n+($I171*'fnd base rates'!C$112)\n+($J171*'fnd base rates'!C$113)\n+($K171*'fnd base rates'!C$114)\n+($M171*'fnd base rates'!C$116)\n+($N171*'fnd base rates'!C$117)\n+($O171*'fnd base rates'!C$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,3)))\n*$R171","v":558.57889899999998},{"$f":"(($D171*'fnd base rates'!D$107)\n+($E171*'fnd base rates'!D$108)\n+($F171*'fnd base rates'!D$109)\n+($G171*'fnd base rates'!D$110)\n+($H171*'fnd base rates'!D$111)\n+($I171*'fnd base rates'!D$112)\n+($J171*'fnd base rates'!D$113)\n+($K171*'fnd base rates'!D$114)\n+($M171*'fnd base rates'!D$116)\n+($N171*'fnd base rates'!D$117)\n+($O171*'fnd base rates'!D$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,4)))\n*$R171","v":979.18000000000006},{"$f":"(($D171*'fnd base rates'!E$107)\n+($E171*'fnd base rates'!E$108)\n+($F171*'fnd base rates'!E$109)\n+($G171*'fnd base rates'!E$110)\n+($H171*'fnd base rates'!E$111)\n+($I171*'fnd base rates'!E$112)\n+($J171*'fnd base rates'!E$113)\n+($K171*'fnd base rates'!E$114)\n+($M171*'fnd base rates'!E$116)\n+($N171*'fnd base rates'!E$117)\n+($O171*'fnd base rates'!E$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,5)))\n*$R171","v":5769.1977230000002},{"$f":"(($D171*'fnd base rates'!F$107)\n+($E171*'fnd base rates'!F$108)\n+($F171*'fnd base rates'!F$109)\n+($G171*'fnd base rates'!F$110)\n+($H171*'fnd base rates'!F$111)\n+($I171*'fnd base rates'!F$112)\n+($J171*'fnd base rates'!F$113)\n+($K171*'fnd base rates'!F$114)\n+($M171*'fnd base rates'!F$116)\n+($N171*'fnd base rates'!F$117)\n+($O171*'fnd base rates'!F$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,6)))\n*$R171","v":933.31825099999992},{"$f":"(($D171*'fnd base rates'!G$107)\n+($E171*'fnd base rates'!G$108)\n+($F171*'fnd base rates'!G$109)\n+($G171*'fnd base rates'!G$110)\n+($H171*'fnd base rates'!G$111)\n+($I171*'fnd base rates'!G$112)\n+($J171*'fnd base rates'!G$113)\n+($K171*'fnd base rates'!G$114)\n+($M171*'fnd base rates'!G$116)\n+($N171*'fnd base rates'!G$117)\n+($O171*'fnd base rates'!G$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,7)))\n*$R171","v":280.483406},{"$f":"(($D171*'fnd base rates'!H$107)\n+($E171*'fnd base rates'!H$108)\n+($F171*'fnd base rates'!H$109)\n+($G171*'fnd base rates'!H$110)\n+($H171*'fnd base rates'!H$111)\n+($I171*'fnd base rates'!H$112)\n+($J171*'fnd base rates'!H$113)\n+($K171*'fnd base rates'!H$114)\n+($M171*'fnd base rates'!H$116)\n+($N171*'fnd base rates'!H$117)\n+($O171*'fnd base rates'!H$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,8)))","v":512.32706999999994},{"$f":"(($D171*'fnd base rates'!I$107)\n+($E171*'fnd base rates'!I$108)\n+($F171*'fnd base rates'!I$109)\n+($G171*'fnd base rates'!I$110)\n+($H171*'fnd base rates'!I$111)\n+($I171*'fnd base rates'!I$112)\n+($J171*'fnd base rates'!I$113)\n+($K171*'fnd base rates'!I$114)\n+($M171*'fnd base rates'!I$116)\n+($N171*'fnd base rates'!I$117)\n+($O171*'fnd base rates'!I$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,9)))\n*$R171","v":422.32},{"$f":"(($D171*'fnd base rates'!J$107)\n+($E171*'fnd base rates'!J$108)\n+($F171*'fnd base rates'!J$109)\n+($G171*'fnd base rates'!J$110)\n+($H171*'fnd base rates'!J$111)\n+($I171*'fnd base rates'!J$112)\n+($J171*'fnd base rates'!J$113)\n+($K171*'fnd base rates'!J$114)\n+($M171*'fnd base rates'!J$116)\n+($N171*'fnd base rates'!J$117)\n+($O171*'fnd base rates'!J$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,10)))\n*$R171","v":763.16},{"$f":"(($D171*'fnd base rates'!K$107)\n+($E171*'fnd base rates'!K$108)\n+($F171*'fnd base rates'!K$109)\n+($G171*'fnd base rates'!K$110)\n+($H171*'fnd base rates'!K$111)\n+($I171*'fnd base rates'!K$112)\n+($J171*'fnd base rates'!K$113)\n+($K171*'fnd base rates'!K$114)\n+($M171*'fnd base rates'!K$116)\n+($N171*'fnd base rates'!K$117)\n+($O171*'fnd base rates'!K$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,11)))\n*$R171","v":1113.3671880000002},{"$f":"(($D171*'fnd base rates'!L$107)\n+($E171*'fnd base rates'!L$108)\n+($F171*'fnd base rates'!L$109)\n+($G171*'fnd base rates'!L$110)\n+($H171*'fnd base rates'!L$111)\n+($I171*'fnd base rates'!L$112)\n+($J171*'fnd base rates'!L$113)\n+($K171*'fnd base rates'!L$114)\n+($M171*'fnd base rates'!L$116)\n+($N171*'fnd base rates'!L$117)\n+($O171*'fnd base rates'!L$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,12)))","v":1627.711421},{"$f":"(($D171*'fnd base rates'!M$107)\n+($E171*'fnd base rates'!M$108)\n+($F171*'fnd base rates'!M$109)\n+($G171*'fnd base rates'!M$110)\n+($H171*'fnd base rates'!M$111)\n+($I171*'fnd base rates'!M$112)\n+($J171*'fnd base rates'!M$113)\n+($K171*'fnd base rates'!M$114)\n+($M171*'fnd base rates'!M$116)\n+($N171*'fnd base rates'!M$117)\n+($O171*'fnd base rates'!M$118)\n+($P171*VLOOKUP($S171+12,rate_basefnd,13)))","v":0},12959.643957999999,null,429163773,"429","163","773",1,1,12959.643957999999,12960,0,12960,null,null,null,null,null,13057,14,13071,-111,12960,0,12960]
[430,430170009,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D172","v":0},{"$f":"'fnd enro'!E172","v":0},{"$f":"'fnd enro'!F172","v":0},{"$f":"'fnd enro'!G172","v":0},{"$f":"'fnd enro'!H172","v":0},{"$f":"'fnd enro'!I172","v":1},{"$f":"'fnd enro'!J172","v":0},{"$f":"'fnd enro'!K172","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L172","v":0},{"$f":"'fnd enro'!M172+'fnd enro'!N172","v":0},{"$f":"'fnd enro'!O172","v":0},{"$f":"'fnd enro'!P172","v":0},{"$f":"'fnd enro'!Q172","v":0},{"$f":"'fnd enro'!S172","v":1},1.032,{"$f":"VALUE('fnd enro'!R172)","v":2},null,{"$f":"(($D172*'fnd base rates'!C$107)\n+($E172*'fnd base rates'!C$108)\n+($F172*'fnd base rates'!C$109)\n+($G172*'fnd base rates'!C$110)\n+($H172*'fnd base rates'!C$111)\n+($I172*'fnd base rates'!C$112)\n+($J172*'fnd base rates'!C$113)\n+($K172*'fnd base rates'!C$114)\n+($M172*'fnd base rates'!C$116)\n+($N172*'fnd base rates'!C$117)\n+($O172*'fnd base rates'!C$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,3)))\n*$R172","v":520.42614376799997},{"$f":"(($D172*'fnd base rates'!D$107)\n+($E172*'fnd base rates'!D$108)\n+($F172*'fnd base rates'!D$109)\n+($G172*'fnd base rates'!D$110)\n+($H172*'fnd base rates'!D$111)\n+($I172*'fnd base rates'!D$112)\n+($J172*'fnd base rates'!D$113)\n+($K172*'fnd base rates'!D$114)\n+($M172*'fnd base rates'!D$116)\n+($N172*'fnd base rates'!D$117)\n+($O172*'fnd base rates'!D$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,4)))\n*$R172","v":745.05240000000003},{"$f":"(($D172*'fnd base rates'!E$107)\n+($E172*'fnd base rates'!E$108)\n+($F172*'fnd base rates'!E$109)\n+($G172*'fnd base rates'!E$110)\n+($H172*'fnd base rates'!E$111)\n+($I172*'fnd base rates'!E$112)\n+($J172*'fnd base rates'!E$113)\n+($K172*'fnd base rates'!E$114)\n+($M172*'fnd base rates'!E$116)\n+($N172*'fnd base rates'!E$117)\n+($O172*'fnd base rates'!E$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,5)))\n*$R172","v":4777.0740501360006},{"$f":"(($D172*'fnd base rates'!F$107)\n+($E172*'fnd base rates'!F$108)\n+($F172*'fnd base rates'!F$109)\n+($G172*'fnd base rates'!F$110)\n+($H172*'fnd base rates'!F$111)\n+($I172*'fnd base rates'!F$112)\n+($J172*'fnd base rates'!F$113)\n+($K172*'fnd base rates'!F$114)\n+($M172*'fnd base rates'!F$116)\n+($N172*'fnd base rates'!F$117)\n+($O172*'fnd base rates'!F$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,6)))\n*$R172","v":857.5385950320001},{"$f":"(($D172*'fnd base rates'!G$107)\n+($E172*'fnd base rates'!G$108)\n+($F172*'fnd base rates'!G$109)\n+($G172*'fnd base rates'!G$110)\n+($H172*'fnd base rates'!G$111)\n+($I172*'fnd base rates'!G$112)\n+($J172*'fnd base rates'!G$113)\n+($K172*'fnd base rates'!G$114)\n+($M172*'fnd base rates'!G$116)\n+($N172*'fnd base rates'!G$117)\n+($O172*'fnd base rates'!G$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,7)))\n*$R172","v":159.28239499199998},{"$f":"(($D172*'fnd base rates'!H$107)\n+($E172*'fnd base rates'!H$108)\n+($F172*'fnd base rates'!H$109)\n+($G172*'fnd base rates'!H$110)\n+($H172*'fnd base rates'!H$111)\n+($I172*'fnd base rates'!H$112)\n+($J172*'fnd base rates'!H$113)\n+($K172*'fnd base rates'!H$114)\n+($M172*'fnd base rates'!H$116)\n+($N172*'fnd base rates'!H$117)\n+($O172*'fnd base rates'!H$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D172*'fnd base rates'!I$107)\n+($E172*'fnd base rates'!I$108)\n+($F172*'fnd base rates'!I$109)\n+($G172*'fnd base rates'!I$110)\n+($H172*'fnd base rates'!I$111)\n+($I172*'fnd base rates'!I$112)\n+($J172*'fnd base rates'!I$113)\n+($K172*'fnd base rates'!I$114)\n+($M172*'fnd base rates'!I$116)\n+($N172*'fnd base rates'!I$117)\n+($O172*'fnd base rates'!I$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,9)))\n*$R172","v":414.79176000000001},{"$f":"(($D172*'fnd base rates'!J$107)\n+($E172*'fnd base rates'!J$108)\n+($F172*'fnd base rates'!J$109)\n+($G172*'fnd base rates'!J$110)\n+($H172*'fnd base rates'!J$111)\n+($I172*'fnd base rates'!J$112)\n+($J172*'fnd base rates'!J$113)\n+($K172*'fnd base rates'!J$114)\n+($M172*'fnd base rates'!J$116)\n+($N172*'fnd base rates'!J$117)\n+($O172*'fnd base rates'!J$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,10)))\n*$R172","v":558.73511999999994},{"$f":"(($D172*'fnd base rates'!K$107)\n+($E172*'fnd base rates'!K$108)\n+($F172*'fnd base rates'!K$109)\n+($G172*'fnd base rates'!K$110)\n+($H172*'fnd base rates'!K$111)\n+($I172*'fnd base rates'!K$112)\n+($J172*'fnd base rates'!K$113)\n+($K172*'fnd base rates'!K$114)\n+($M172*'fnd base rates'!K$116)\n+($N172*'fnd base rates'!K$117)\n+($O172*'fnd base rates'!K$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,11)))\n*$R172","v":1117.7356580160001},{"$f":"(($D172*'fnd base rates'!L$107)\n+($E172*'fnd base rates'!L$108)\n+($F172*'fnd base rates'!L$109)\n+($G172*'fnd base rates'!L$110)\n+($H172*'fnd base rates'!L$111)\n+($I172*'fnd base rates'!L$112)\n+($J172*'fnd base rates'!L$113)\n+($K172*'fnd base rates'!L$114)\n+($M172*'fnd base rates'!L$116)\n+($N172*'fnd base rates'!L$117)\n+($O172*'fnd base rates'!L$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D172*'fnd base rates'!M$107)\n+($E172*'fnd base rates'!M$108)\n+($F172*'fnd base rates'!M$109)\n+($G172*'fnd base rates'!M$110)\n+($H172*'fnd base rates'!M$111)\n+($I172*'fnd base rates'!M$112)\n+($J172*'fnd base rates'!M$113)\n+($K172*'fnd base rates'!M$114)\n+($M172*'fnd base rates'!M$116)\n+($N172*'fnd base rates'!M$117)\n+($O172*'fnd base rates'!M$118)\n+($P172*VLOOKUP($S172+12,rate_basefnd,13)))","v":0},11049.334612944,null,430170009,"430","170","009",1,1,11049.334612944,11049,0,11049,null,null,null,null,null,11119,0,11119,-70,11049,0,11049]
[430,430170014,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D173","v":0},{"$f":"'fnd enro'!E173","v":0},{"$f":"'fnd enro'!F173","v":0},{"$f":"'fnd enro'!G173","v":0},{"$f":"'fnd enro'!H173","v":0},{"$f":"'fnd enro'!I173","v":10},{"$f":"'fnd enro'!J173","v":0},{"$f":"'fnd enro'!K173","v":0.379},{"$f":"'fnd enro'!L173","v":0},{"$f":"'fnd enro'!M173+'fnd enro'!N173","v":0},{"$f":"'fnd enro'!O173","v":0},{"$f":"'fnd enro'!P173","v":0},{"$f":"'fnd enro'!Q173","v":0},{"$f":"'fnd enro'!S173","v":10},1.032,{"$f":"VALUE('fnd enro'!R173)","v":4},null,{"$f":"(($D173*'fnd base rates'!C$107)\n+($E173*'fnd base rates'!C$108)\n+($F173*'fnd base rates'!C$109)\n+($G173*'fnd base rates'!C$110)\n+($H173*'fnd base rates'!C$111)\n+($I173*'fnd base rates'!C$112)\n+($J173*'fnd base rates'!C$113)\n+($K173*'fnd base rates'!C$114)\n+($M173*'fnd base rates'!C$116)\n+($N173*'fnd base rates'!C$117)\n+($O173*'fnd base rates'!C$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,3)))\n*$R173","v":5204.2614376800002},{"$f":"(($D173*'fnd base rates'!D$107)\n+($E173*'fnd base rates'!D$108)\n+($F173*'fnd base rates'!D$109)\n+($G173*'fnd base rates'!D$110)\n+($H173*'fnd base rates'!D$111)\n+($I173*'fnd base rates'!D$112)\n+($J173*'fnd base rates'!D$113)\n+($K173*'fnd base rates'!D$114)\n+($M173*'fnd base rates'!D$116)\n+($N173*'fnd base rates'!D$117)\n+($O173*'fnd base rates'!D$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,4)))\n*$R173","v":7450.5240000000003},{"$f":"(($D173*'fnd base rates'!E$107)\n+($E173*'fnd base rates'!E$108)\n+($F173*'fnd base rates'!E$109)\n+($G173*'fnd base rates'!E$110)\n+($H173*'fnd base rates'!E$111)\n+($I173*'fnd base rates'!E$112)\n+($J173*'fnd base rates'!E$113)\n+($K173*'fnd base rates'!E$114)\n+($M173*'fnd base rates'!E$116)\n+($N173*'fnd base rates'!E$117)\n+($O173*'fnd base rates'!E$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,5)))\n*$R173","v":47770.740501360007},{"$f":"(($D173*'fnd base rates'!F$107)\n+($E173*'fnd base rates'!F$108)\n+($F173*'fnd base rates'!F$109)\n+($G173*'fnd base rates'!F$110)\n+($H173*'fnd base rates'!F$111)\n+($I173*'fnd base rates'!F$112)\n+($J173*'fnd base rates'!F$113)\n+($K173*'fnd base rates'!F$114)\n+($M173*'fnd base rates'!F$116)\n+($N173*'fnd base rates'!F$117)\n+($O173*'fnd base rates'!F$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,6)))\n*$R173","v":8575.3859503200019},{"$f":"(($D173*'fnd base rates'!G$107)\n+($E173*'fnd base rates'!G$108)\n+($F173*'fnd base rates'!G$109)\n+($G173*'fnd base rates'!G$110)\n+($H173*'fnd base rates'!G$111)\n+($I173*'fnd base rates'!G$112)\n+($J173*'fnd base rates'!G$113)\n+($K173*'fnd base rates'!G$114)\n+($M173*'fnd base rates'!G$116)\n+($N173*'fnd base rates'!G$117)\n+($O173*'fnd base rates'!G$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,7)))\n*$R173","v":1592.8239499200001},{"$f":"(($D173*'fnd base rates'!H$107)\n+($E173*'fnd base rates'!H$108)\n+($F173*'fnd base rates'!H$109)\n+($G173*'fnd base rates'!H$110)\n+($H173*'fnd base rates'!H$111)\n+($I173*'fnd base rates'!H$112)\n+($J173*'fnd base rates'!H$113)\n+($K173*'fnd base rates'!H$114)\n+($M173*'fnd base rates'!H$116)\n+($N173*'fnd base rates'!H$117)\n+($O173*'fnd base rates'!H$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,8)))","v":7811.3707000000004},{"$f":"(($D173*'fnd base rates'!I$107)\n+($E173*'fnd base rates'!I$108)\n+($F173*'fnd base rates'!I$109)\n+($G173*'fnd base rates'!I$110)\n+($H173*'fnd base rates'!I$111)\n+($I173*'fnd base rates'!I$112)\n+($J173*'fnd base rates'!I$113)\n+($K173*'fnd base rates'!I$114)\n+($M173*'fnd base rates'!I$116)\n+($N173*'fnd base rates'!I$117)\n+($O173*'fnd base rates'!I$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,9)))\n*$R173","v":4147.9176000000007},{"$f":"(($D173*'fnd base rates'!J$107)\n+($E173*'fnd base rates'!J$108)\n+($F173*'fnd base rates'!J$109)\n+($G173*'fnd base rates'!J$110)\n+($H173*'fnd base rates'!J$111)\n+($I173*'fnd base rates'!J$112)\n+($J173*'fnd base rates'!J$113)\n+($K173*'fnd base rates'!J$114)\n+($M173*'fnd base rates'!J$116)\n+($N173*'fnd base rates'!J$117)\n+($O173*'fnd base rates'!J$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,10)))\n*$R173","v":5587.3511999999992},{"$f":"(($D173*'fnd base rates'!K$107)\n+($E173*'fnd base rates'!K$108)\n+($F173*'fnd base rates'!K$109)\n+($G173*'fnd base rates'!K$110)\n+($H173*'fnd base rates'!K$111)\n+($I173*'fnd base rates'!K$112)\n+($J173*'fnd base rates'!K$113)\n+($K173*'fnd base rates'!K$114)\n+($M173*'fnd base rates'!K$116)\n+($N173*'fnd base rates'!K$117)\n+($O173*'fnd base rates'!K$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,11)))\n*$R173","v":11177.356580159998},{"$f":"(($D173*'fnd base rates'!L$107)\n+($E173*'fnd base rates'!L$108)\n+($F173*'fnd base rates'!L$109)\n+($G173*'fnd base rates'!L$110)\n+($H173*'fnd base rates'!L$111)\n+($I173*'fnd base rates'!L$112)\n+($J173*'fnd base rates'!L$113)\n+($K173*'fnd base rates'!L$114)\n+($M173*'fnd base rates'!L$116)\n+($N173*'fnd base rates'!L$117)\n+($O173*'fnd base rates'!L$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,12)))","v":11175.61421},{"$f":"(($D173*'fnd base rates'!M$107)\n+($E173*'fnd base rates'!M$108)\n+($F173*'fnd base rates'!M$109)\n+($G173*'fnd base rates'!M$110)\n+($H173*'fnd base rates'!M$111)\n+($I173*'fnd base rates'!M$112)\n+($J173*'fnd base rates'!M$113)\n+($K173*'fnd base rates'!M$114)\n+($M173*'fnd base rates'!M$116)\n+($N173*'fnd base rates'!M$117)\n+($O173*'fnd base rates'!M$118)\n+($P173*VLOOKUP($S173+12,rate_basefnd,13)))","v":0},110493.34612944,null,430170014,"430","170","014",1,10,110493.34612944,11049,0,11049,null,null,null,null,null,11527,1,11528,-479,11049,0,11049]
[430,430170017,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D174","v":0},{"$f":"'fnd enro'!E174","v":0},{"$f":"'fnd enro'!F174","v":0},{"$f":"'fnd enro'!G174","v":0},{"$f":"'fnd enro'!H174","v":0},{"$f":"'fnd enro'!I174","v":1},{"$f":"'fnd enro'!J174","v":0},{"$f":"'fnd enro'!K174","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L174","v":0},{"$f":"'fnd enro'!M174+'fnd enro'!N174","v":0},{"$f":"'fnd enro'!O174","v":0},{"$f":"'fnd enro'!P174","v":0},{"$f":"'fnd enro'!Q174","v":0},{"$f":"'fnd enro'!S174","v":1},1.032,{"$f":"VALUE('fnd enro'!R174)","v":5},null,{"$f":"(($D174*'fnd base rates'!C$107)\n+($E174*'fnd base rates'!C$108)\n+($F174*'fnd base rates'!C$109)\n+($G174*'fnd base rates'!C$110)\n+($H174*'fnd base rates'!C$111)\n+($I174*'fnd base rates'!C$112)\n+($J174*'fnd base rates'!C$113)\n+($K174*'fnd base rates'!C$114)\n+($M174*'fnd base rates'!C$116)\n+($N174*'fnd base rates'!C$117)\n+($O174*'fnd base rates'!C$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,3)))\n*$R174","v":520.42614376799997},{"$f":"(($D174*'fnd base rates'!D$107)\n+($E174*'fnd base rates'!D$108)\n+($F174*'fnd base rates'!D$109)\n+($G174*'fnd base rates'!D$110)\n+($H174*'fnd base rates'!D$111)\n+($I174*'fnd base rates'!D$112)\n+($J174*'fnd base rates'!D$113)\n+($K174*'fnd base rates'!D$114)\n+($M174*'fnd base rates'!D$116)\n+($N174*'fnd base rates'!D$117)\n+($O174*'fnd base rates'!D$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,4)))\n*$R174","v":745.05240000000003},{"$f":"(($D174*'fnd base rates'!E$107)\n+($E174*'fnd base rates'!E$108)\n+($F174*'fnd base rates'!E$109)\n+($G174*'fnd base rates'!E$110)\n+($H174*'fnd base rates'!E$111)\n+($I174*'fnd base rates'!E$112)\n+($J174*'fnd base rates'!E$113)\n+($K174*'fnd base rates'!E$114)\n+($M174*'fnd base rates'!E$116)\n+($N174*'fnd base rates'!E$117)\n+($O174*'fnd base rates'!E$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,5)))\n*$R174","v":4777.0740501360006},{"$f":"(($D174*'fnd base rates'!F$107)\n+($E174*'fnd base rates'!F$108)\n+($F174*'fnd base rates'!F$109)\n+($G174*'fnd base rates'!F$110)\n+($H174*'fnd base rates'!F$111)\n+($I174*'fnd base rates'!F$112)\n+($J174*'fnd base rates'!F$113)\n+($K174*'fnd base rates'!F$114)\n+($M174*'fnd base rates'!F$116)\n+($N174*'fnd base rates'!F$117)\n+($O174*'fnd base rates'!F$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,6)))\n*$R174","v":857.5385950320001},{"$f":"(($D174*'fnd base rates'!G$107)\n+($E174*'fnd base rates'!G$108)\n+($F174*'fnd base rates'!G$109)\n+($G174*'fnd base rates'!G$110)\n+($H174*'fnd base rates'!G$111)\n+($I174*'fnd base rates'!G$112)\n+($J174*'fnd base rates'!G$113)\n+($K174*'fnd base rates'!G$114)\n+($M174*'fnd base rates'!G$116)\n+($N174*'fnd base rates'!G$117)\n+($O174*'fnd base rates'!G$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,7)))\n*$R174","v":159.28239499199998},{"$f":"(($D174*'fnd base rates'!H$107)\n+($E174*'fnd base rates'!H$108)\n+($F174*'fnd base rates'!H$109)\n+($G174*'fnd base rates'!H$110)\n+($H174*'fnd base rates'!H$111)\n+($I174*'fnd base rates'!H$112)\n+($J174*'fnd base rates'!H$113)\n+($K174*'fnd base rates'!H$114)\n+($M174*'fnd base rates'!H$116)\n+($N174*'fnd base rates'!H$117)\n+($O174*'fnd base rates'!H$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D174*'fnd base rates'!I$107)\n+($E174*'fnd base rates'!I$108)\n+($F174*'fnd base rates'!I$109)\n+($G174*'fnd base rates'!I$110)\n+($H174*'fnd base rates'!I$111)\n+($I174*'fnd base rates'!I$112)\n+($J174*'fnd base rates'!I$113)\n+($K174*'fnd base rates'!I$114)\n+($M174*'fnd base rates'!I$116)\n+($N174*'fnd base rates'!I$117)\n+($O174*'fnd base rates'!I$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,9)))\n*$R174","v":414.79176000000001},{"$f":"(($D174*'fnd base rates'!J$107)\n+($E174*'fnd base rates'!J$108)\n+($F174*'fnd base rates'!J$109)\n+($G174*'fnd base rates'!J$110)\n+($H174*'fnd base rates'!J$111)\n+($I174*'fnd base rates'!J$112)\n+($J174*'fnd base rates'!J$113)\n+($K174*'fnd base rates'!J$114)\n+($M174*'fnd base rates'!J$116)\n+($N174*'fnd base rates'!J$117)\n+($O174*'fnd base rates'!J$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,10)))\n*$R174","v":558.73511999999994},{"$f":"(($D174*'fnd base rates'!K$107)\n+($E174*'fnd base rates'!K$108)\n+($F174*'fnd base rates'!K$109)\n+($G174*'fnd base rates'!K$110)\n+($H174*'fnd base rates'!K$111)\n+($I174*'fnd base rates'!K$112)\n+($J174*'fnd base rates'!K$113)\n+($K174*'fnd base rates'!K$114)\n+($M174*'fnd base rates'!K$116)\n+($N174*'fnd base rates'!K$117)\n+($O174*'fnd base rates'!K$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,11)))\n*$R174","v":1117.7356580160001},{"$f":"(($D174*'fnd base rates'!L$107)\n+($E174*'fnd base rates'!L$108)\n+($F174*'fnd base rates'!L$109)\n+($G174*'fnd base rates'!L$110)\n+($H174*'fnd base rates'!L$111)\n+($I174*'fnd base rates'!L$112)\n+($J174*'fnd base rates'!L$113)\n+($K174*'fnd base rates'!L$114)\n+($M174*'fnd base rates'!L$116)\n+($N174*'fnd base rates'!L$117)\n+($O174*'fnd base rates'!L$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D174*'fnd base rates'!M$107)\n+($E174*'fnd base rates'!M$108)\n+($F174*'fnd base rates'!M$109)\n+($G174*'fnd base rates'!M$110)\n+($H174*'fnd base rates'!M$111)\n+($I174*'fnd base rates'!M$112)\n+($J174*'fnd base rates'!M$113)\n+($K174*'fnd base rates'!M$114)\n+($M174*'fnd base rates'!M$116)\n+($N174*'fnd base rates'!M$117)\n+($O174*'fnd base rates'!M$118)\n+($P174*VLOOKUP($S174+12,rate_basefnd,13)))","v":0},11049.334612944,null,430170017,"430","170","017",1,1,11049.334612944,11049,0,11049,null,null,null,null,null,11119,0,11119,-70,11049,0,11049]
[430,430170025,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D175","v":0},{"$f":"'fnd enro'!E175","v":0},{"$f":"'fnd enro'!F175","v":0},{"$f":"'fnd enro'!G175","v":0},{"$f":"'fnd enro'!H175","v":1},{"$f":"'fnd enro'!I175","v":2},{"$f":"'fnd enro'!J175","v":0},{"$f":"'fnd enro'!K175","v":0.1137},{"$f":"'fnd enro'!L175","v":0},{"$f":"'fnd enro'!M175+'fnd enro'!N175","v":0},{"$f":"'fnd enro'!O175","v":0},{"$f":"'fnd enro'!P175","v":0},{"$f":"'fnd enro'!Q175","v":0},{"$f":"'fnd enro'!S175","v":3},1.032,{"$f":"VALUE('fnd enro'!R175)","v":5},null,{"$f":"(($D175*'fnd base rates'!C$107)\n+($E175*'fnd base rates'!C$108)\n+($F175*'fnd base rates'!C$109)\n+($G175*'fnd base rates'!C$110)\n+($H175*'fnd base rates'!C$111)\n+($I175*'fnd base rates'!C$112)\n+($J175*'fnd base rates'!C$113)\n+($K175*'fnd base rates'!C$114)\n+($M175*'fnd base rates'!C$116)\n+($N175*'fnd base rates'!C$117)\n+($O175*'fnd base rates'!C$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,3)))\n*$R175","v":1561.2784313039999},{"$f":"(($D175*'fnd base rates'!D$107)\n+($E175*'fnd base rates'!D$108)\n+($F175*'fnd base rates'!D$109)\n+($G175*'fnd base rates'!D$110)\n+($H175*'fnd base rates'!D$111)\n+($I175*'fnd base rates'!D$112)\n+($J175*'fnd base rates'!D$113)\n+($K175*'fnd base rates'!D$114)\n+($M175*'fnd base rates'!D$116)\n+($N175*'fnd base rates'!D$117)\n+($O175*'fnd base rates'!D$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,4)))\n*$R175","v":2235.1572000000006},{"$f":"(($D175*'fnd base rates'!E$107)\n+($E175*'fnd base rates'!E$108)\n+($F175*'fnd base rates'!E$109)\n+($G175*'fnd base rates'!E$110)\n+($H175*'fnd base rates'!E$111)\n+($I175*'fnd base rates'!E$112)\n+($J175*'fnd base rates'!E$113)\n+($K175*'fnd base rates'!E$114)\n+($M175*'fnd base rates'!E$116)\n+($N175*'fnd base rates'!E$117)\n+($O175*'fnd base rates'!E$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,5)))\n*$R175","v":12916.515270408001},{"$f":"(($D175*'fnd base rates'!F$107)\n+($E175*'fnd base rates'!F$108)\n+($F175*'fnd base rates'!F$109)\n+($G175*'fnd base rates'!F$110)\n+($H175*'fnd base rates'!F$111)\n+($I175*'fnd base rates'!F$112)\n+($J175*'fnd base rates'!F$113)\n+($K175*'fnd base rates'!F$114)\n+($M175*'fnd base rates'!F$116)\n+($N175*'fnd base rates'!F$117)\n+($O175*'fnd base rates'!F$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,6)))\n*$R175","v":2678.2616250960004},{"$f":"(($D175*'fnd base rates'!G$107)\n+($E175*'fnd base rates'!G$108)\n+($F175*'fnd base rates'!G$109)\n+($G175*'fnd base rates'!G$110)\n+($H175*'fnd base rates'!G$111)\n+($I175*'fnd base rates'!G$112)\n+($J175*'fnd base rates'!G$113)\n+($K175*'fnd base rates'!G$114)\n+($M175*'fnd base rates'!G$116)\n+($N175*'fnd base rates'!G$117)\n+($O175*'fnd base rates'!G$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,7)))\n*$R175","v":482.29510497599995},{"$f":"(($D175*'fnd base rates'!H$107)\n+($E175*'fnd base rates'!H$108)\n+($F175*'fnd base rates'!H$109)\n+($G175*'fnd base rates'!H$110)\n+($H175*'fnd base rates'!H$111)\n+($I175*'fnd base rates'!H$112)\n+($J175*'fnd base rates'!H$113)\n+($K175*'fnd base rates'!H$114)\n+($M175*'fnd base rates'!H$116)\n+($N175*'fnd base rates'!H$117)\n+($O175*'fnd base rates'!H$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,8)))","v":2055.9312099999997},{"$f":"(($D175*'fnd base rates'!I$107)\n+($E175*'fnd base rates'!I$108)\n+($F175*'fnd base rates'!I$109)\n+($G175*'fnd base rates'!I$110)\n+($H175*'fnd base rates'!I$111)\n+($I175*'fnd base rates'!I$112)\n+($J175*'fnd base rates'!I$113)\n+($K175*'fnd base rates'!I$114)\n+($M175*'fnd base rates'!I$116)\n+($N175*'fnd base rates'!I$117)\n+($O175*'fnd base rates'!I$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,9)))\n*$R175","v":1160.4839999999999},{"$f":"(($D175*'fnd base rates'!J$107)\n+($E175*'fnd base rates'!J$108)\n+($F175*'fnd base rates'!J$109)\n+($G175*'fnd base rates'!J$110)\n+($H175*'fnd base rates'!J$111)\n+($I175*'fnd base rates'!J$112)\n+($J175*'fnd base rates'!J$113)\n+($K175*'fnd base rates'!J$114)\n+($M175*'fnd base rates'!J$116)\n+($N175*'fnd base rates'!J$117)\n+($O175*'fnd base rates'!J$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,10)))\n*$R175","v":1359.77352},{"$f":"(($D175*'fnd base rates'!K$107)\n+($E175*'fnd base rates'!K$108)\n+($F175*'fnd base rates'!K$109)\n+($G175*'fnd base rates'!K$110)\n+($H175*'fnd base rates'!K$111)\n+($I175*'fnd base rates'!K$112)\n+($J175*'fnd base rates'!K$113)\n+($K175*'fnd base rates'!K$114)\n+($M175*'fnd base rates'!K$116)\n+($N175*'fnd base rates'!K$117)\n+($O175*'fnd base rates'!K$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,11)))\n*$R175","v":3384.4662540480003},{"$f":"(($D175*'fnd base rates'!L$107)\n+($E175*'fnd base rates'!L$108)\n+($F175*'fnd base rates'!L$109)\n+($G175*'fnd base rates'!L$110)\n+($H175*'fnd base rates'!L$111)\n+($I175*'fnd base rates'!L$112)\n+($J175*'fnd base rates'!L$113)\n+($K175*'fnd base rates'!L$114)\n+($M175*'fnd base rates'!L$116)\n+($N175*'fnd base rates'!L$117)\n+($O175*'fnd base rates'!L$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,12)))","v":3456.6442630000001},{"$f":"(($D175*'fnd base rates'!M$107)\n+($E175*'fnd base rates'!M$108)\n+($F175*'fnd base rates'!M$109)\n+($G175*'fnd base rates'!M$110)\n+($H175*'fnd base rates'!M$111)\n+($I175*'fnd base rates'!M$112)\n+($J175*'fnd base rates'!M$113)\n+($K175*'fnd base rates'!M$114)\n+($M175*'fnd base rates'!M$116)\n+($N175*'fnd base rates'!M$117)\n+($O175*'fnd base rates'!M$118)\n+($P175*VLOOKUP($S175+12,rate_basefnd,13)))","v":0},31290.806878832002,null,430170025,"430","170","025",1,3,31290.806878832002,10430,0,10430,null,null,null,null,null,10508,0,10508,-78,10430,0,10430]
[430,430170064,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D176","v":0},{"$f":"'fnd enro'!E176","v":0},{"$f":"'fnd enro'!F176","v":0},{"$f":"'fnd enro'!G176","v":0},{"$f":"'fnd enro'!H176","v":41},{"$f":"'fnd enro'!I176","v":32},{"$f":"'fnd enro'!J176","v":0},{"$f":"'fnd enro'!K176","v":2.7667000000000002},{"$f":"'fnd enro'!L176","v":0},{"$f":"'fnd enro'!M176+'fnd enro'!N176","v":0},{"$f":"'fnd enro'!O176","v":3},{"$f":"'fnd enro'!P176","v":1},{"$f":"'fnd enro'!Q176","v":7},{"$f":"'fnd enro'!S176","v":73},1.032,{"$f":"VALUE('fnd enro'!R176)","v":9},null,{"$f":"(($D176*'fnd base rates'!C$107)\n+($E176*'fnd base rates'!C$108)\n+($F176*'fnd base rates'!C$109)\n+($G176*'fnd base rates'!C$110)\n+($H176*'fnd base rates'!C$111)\n+($I176*'fnd base rates'!C$112)\n+($J176*'fnd base rates'!C$113)\n+($K176*'fnd base rates'!C$114)\n+($M176*'fnd base rates'!C$116)\n+($N176*'fnd base rates'!C$117)\n+($O176*'fnd base rates'!C$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,3)))\n*$R176","v":38815.315295064014},{"$f":"(($D176*'fnd base rates'!D$107)\n+($E176*'fnd base rates'!D$108)\n+($F176*'fnd base rates'!D$109)\n+($G176*'fnd base rates'!D$110)\n+($H176*'fnd base rates'!D$111)\n+($I176*'fnd base rates'!D$112)\n+($J176*'fnd base rates'!D$113)\n+($K176*'fnd base rates'!D$114)\n+($M176*'fnd base rates'!D$116)\n+($N176*'fnd base rates'!D$117)\n+($O176*'fnd base rates'!D$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,4)))\n*$R176","v":57172.9548},{"$f":"(($D176*'fnd base rates'!E$107)\n+($E176*'fnd base rates'!E$108)\n+($F176*'fnd base rates'!E$109)\n+($G176*'fnd base rates'!E$110)\n+($H176*'fnd base rates'!E$111)\n+($I176*'fnd base rates'!E$112)\n+($J176*'fnd base rates'!E$113)\n+($K176*'fnd base rates'!E$114)\n+($M176*'fnd base rates'!E$116)\n+($N176*'fnd base rates'!E$117)\n+($O176*'fnd base rates'!E$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,5)))\n*$R176","v":316088.63165992801},{"$f":"(($D176*'fnd base rates'!F$107)\n+($E176*'fnd base rates'!F$108)\n+($F176*'fnd base rates'!F$109)\n+($G176*'fnd base rates'!F$110)\n+($H176*'fnd base rates'!F$111)\n+($I176*'fnd base rates'!F$112)\n+($J176*'fnd base rates'!F$113)\n+($K176*'fnd base rates'!F$114)\n+($M176*'fnd base rates'!F$116)\n+($N176*'fnd base rates'!F$117)\n+($O176*'fnd base rates'!F$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,6)))\n*$R176","v":67588.313997335994},{"$f":"(($D176*'fnd base rates'!G$107)\n+($E176*'fnd base rates'!G$108)\n+($F176*'fnd base rates'!G$109)\n+($G176*'fnd base rates'!G$110)\n+($H176*'fnd base rates'!G$111)\n+($I176*'fnd base rates'!G$112)\n+($J176*'fnd base rates'!G$113)\n+($K176*'fnd base rates'!G$114)\n+($M176*'fnd base rates'!G$116)\n+($N176*'fnd base rates'!G$117)\n+($O176*'fnd base rates'!G$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,7)))\n*$R176","v":13005.128434415999},{"$f":"(($D176*'fnd base rates'!H$107)\n+($E176*'fnd base rates'!H$108)\n+($F176*'fnd base rates'!H$109)\n+($G176*'fnd base rates'!H$110)\n+($H176*'fnd base rates'!H$111)\n+($I176*'fnd base rates'!H$112)\n+($J176*'fnd base rates'!H$113)\n+($K176*'fnd base rates'!H$114)\n+($M176*'fnd base rates'!H$116)\n+($N176*'fnd base rates'!H$117)\n+($O176*'fnd base rates'!H$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,8)))","v":45840.366110000003},{"$f":"(($D176*'fnd base rates'!I$107)\n+($E176*'fnd base rates'!I$108)\n+($F176*'fnd base rates'!I$109)\n+($G176*'fnd base rates'!I$110)\n+($H176*'fnd base rates'!I$111)\n+($I176*'fnd base rates'!I$112)\n+($J176*'fnd base rates'!I$113)\n+($K176*'fnd base rates'!I$114)\n+($M176*'fnd base rates'!I$116)\n+($N176*'fnd base rates'!I$117)\n+($O176*'fnd base rates'!I$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,9)))\n*$R176","v":27962.648880000001},{"$f":"(($D176*'fnd base rates'!J$107)\n+($E176*'fnd base rates'!J$108)\n+($F176*'fnd base rates'!J$109)\n+($G176*'fnd base rates'!J$110)\n+($H176*'fnd base rates'!J$111)\n+($I176*'fnd base rates'!J$112)\n+($J176*'fnd base rates'!J$113)\n+($K176*'fnd base rates'!J$114)\n+($M176*'fnd base rates'!J$116)\n+($N176*'fnd base rates'!J$117)\n+($O176*'fnd base rates'!J$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,10)))\n*$R176","v":32277.9156},{"$f":"(($D176*'fnd base rates'!K$107)\n+($E176*'fnd base rates'!K$108)\n+($F176*'fnd base rates'!K$109)\n+($G176*'fnd base rates'!K$110)\n+($H176*'fnd base rates'!K$111)\n+($I176*'fnd base rates'!K$112)\n+($J176*'fnd base rates'!K$113)\n+($K176*'fnd base rates'!K$114)\n+($M176*'fnd base rates'!K$116)\n+($N176*'fnd base rates'!K$117)\n+($O176*'fnd base rates'!K$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,11)))\n*$R176","v":84001.77079516802},{"$f":"(($D176*'fnd base rates'!L$107)\n+($E176*'fnd base rates'!L$108)\n+($F176*'fnd base rates'!L$109)\n+($G176*'fnd base rates'!L$110)\n+($H176*'fnd base rates'!L$111)\n+($I176*'fnd base rates'!L$112)\n+($J176*'fnd base rates'!L$113)\n+($K176*'fnd base rates'!L$114)\n+($M176*'fnd base rates'!L$116)\n+($N176*'fnd base rates'!L$117)\n+($O176*'fnd base rates'!L$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,12)))","v":90099.423732999989},{"$f":"(($D176*'fnd base rates'!M$107)\n+($E176*'fnd base rates'!M$108)\n+($F176*'fnd base rates'!M$109)\n+($G176*'fnd base rates'!M$110)\n+($H176*'fnd base rates'!M$111)\n+($I176*'fnd base rates'!M$112)\n+($J176*'fnd base rates'!M$113)\n+($K176*'fnd base rates'!M$114)\n+($M176*'fnd base rates'!M$116)\n+($N176*'fnd base rates'!M$117)\n+($O176*'fnd base rates'!M$118)\n+($P176*VLOOKUP($S176+12,rate_basefnd,13)))","v":0},772852.46930491191,null,430170064,"430","170","064",1,73,772852.46930491191,10587,0,10587,null,null,null,null,null,10677,6,10683,-96,10587,0,10587]
[430,430170100,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D177","v":0},{"$f":"'fnd enro'!E177","v":0},{"$f":"'fnd enro'!F177","v":0},{"$f":"'fnd enro'!G177","v":0},{"$f":"'fnd enro'!H177","v":5},{"$f":"'fnd enro'!I177","v":8},{"$f":"'fnd enro'!J177","v":0},{"$f":"'fnd enro'!K177","v":0.49270000000000003},{"$f":"'fnd enro'!L177","v":0},{"$f":"'fnd enro'!M177+'fnd enro'!N177","v":0},{"$f":"'fnd enro'!O177","v":0},{"$f":"'fnd enro'!P177","v":0},{"$f":"'fnd enro'!Q177","v":0},{"$f":"'fnd enro'!S177","v":13},1.032,{"$f":"VALUE('fnd enro'!R177)","v":9},null,{"$f":"(($D177*'fnd base rates'!C$107)\n+($E177*'fnd base rates'!C$108)\n+($F177*'fnd base rates'!C$109)\n+($G177*'fnd base rates'!C$110)\n+($H177*'fnd base rates'!C$111)\n+($I177*'fnd base rates'!C$112)\n+($J177*'fnd base rates'!C$113)\n+($K177*'fnd base rates'!C$114)\n+($M177*'fnd base rates'!C$116)\n+($N177*'fnd base rates'!C$117)\n+($O177*'fnd base rates'!C$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,3)))\n*$R177","v":6765.5398689840003},{"$f":"(($D177*'fnd base rates'!D$107)\n+($E177*'fnd base rates'!D$108)\n+($F177*'fnd base rates'!D$109)\n+($G177*'fnd base rates'!D$110)\n+($H177*'fnd base rates'!D$111)\n+($I177*'fnd base rates'!D$112)\n+($J177*'fnd base rates'!D$113)\n+($K177*'fnd base rates'!D$114)\n+($M177*'fnd base rates'!D$116)\n+($N177*'fnd base rates'!D$117)\n+($O177*'fnd base rates'!D$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,4)))\n*$R177","v":9685.6812000000009},{"$f":"(($D177*'fnd base rates'!E$107)\n+($E177*'fnd base rates'!E$108)\n+($F177*'fnd base rates'!E$109)\n+($G177*'fnd base rates'!E$110)\n+($H177*'fnd base rates'!E$111)\n+($I177*'fnd base rates'!E$112)\n+($J177*'fnd base rates'!E$113)\n+($K177*'fnd base rates'!E$114)\n+($M177*'fnd base rates'!E$116)\n+($N177*'fnd base rates'!E$117)\n+($O177*'fnd base rates'!E$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,5)))\n*$R177","v":55028.428251768004},{"$f":"(($D177*'fnd base rates'!F$107)\n+($E177*'fnd base rates'!F$108)\n+($F177*'fnd base rates'!F$109)\n+($G177*'fnd base rates'!F$110)\n+($H177*'fnd base rates'!F$111)\n+($I177*'fnd base rates'!F$112)\n+($J177*'fnd base rates'!F$113)\n+($K177*'fnd base rates'!F$114)\n+($M177*'fnd base rates'!F$116)\n+($N177*'fnd base rates'!F$117)\n+($O177*'fnd base rates'!F$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,6)))\n*$R177","v":11676.230935416001},{"$f":"(($D177*'fnd base rates'!G$107)\n+($E177*'fnd base rates'!G$108)\n+($F177*'fnd base rates'!G$109)\n+($G177*'fnd base rates'!G$110)\n+($H177*'fnd base rates'!G$111)\n+($I177*'fnd base rates'!G$112)\n+($J177*'fnd base rates'!G$113)\n+($K177*'fnd base rates'!G$114)\n+($M177*'fnd base rates'!G$116)\n+($N177*'fnd base rates'!G$117)\n+($O177*'fnd base rates'!G$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,7)))\n*$R177","v":2092.9107348960001},{"$f":"(($D177*'fnd base rates'!H$107)\n+($E177*'fnd base rates'!H$108)\n+($F177*'fnd base rates'!H$109)\n+($G177*'fnd base rates'!H$110)\n+($H177*'fnd base rates'!H$111)\n+($I177*'fnd base rates'!H$112)\n+($J177*'fnd base rates'!H$113)\n+($K177*'fnd base rates'!H$114)\n+($M177*'fnd base rates'!H$116)\n+($N177*'fnd base rates'!H$117)\n+($O177*'fnd base rates'!H$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,8)))","v":8717.3819100000001},{"$f":"(($D177*'fnd base rates'!I$107)\n+($E177*'fnd base rates'!I$108)\n+($F177*'fnd base rates'!I$109)\n+($G177*'fnd base rates'!I$110)\n+($H177*'fnd base rates'!I$111)\n+($I177*'fnd base rates'!I$112)\n+($J177*'fnd base rates'!I$113)\n+($K177*'fnd base rates'!I$114)\n+($M177*'fnd base rates'!I$116)\n+($N177*'fnd base rates'!I$117)\n+($O177*'fnd base rates'!I$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,9)))\n*$R177","v":4972.8364799999999},{"$f":"(($D177*'fnd base rates'!J$107)\n+($E177*'fnd base rates'!J$108)\n+($F177*'fnd base rates'!J$109)\n+($G177*'fnd base rates'!J$110)\n+($H177*'fnd base rates'!J$111)\n+($I177*'fnd base rates'!J$112)\n+($J177*'fnd base rates'!J$113)\n+($K177*'fnd base rates'!J$114)\n+($M177*'fnd base rates'!J$116)\n+($N177*'fnd base rates'!J$117)\n+($O177*'fnd base rates'!J$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,10)))\n*$R177","v":5681.3973599999999},{"$f":"(($D177*'fnd base rates'!K$107)\n+($E177*'fnd base rates'!K$108)\n+($F177*'fnd base rates'!K$109)\n+($G177*'fnd base rates'!K$110)\n+($H177*'fnd base rates'!K$111)\n+($I177*'fnd base rates'!K$112)\n+($J177*'fnd base rates'!K$113)\n+($K177*'fnd base rates'!K$114)\n+($M177*'fnd base rates'!K$116)\n+($N177*'fnd base rates'!K$117)\n+($O177*'fnd base rates'!K$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,11)))\n*$R177","v":14686.859954208001},{"$f":"(($D177*'fnd base rates'!L$107)\n+($E177*'fnd base rates'!L$108)\n+($F177*'fnd base rates'!L$109)\n+($G177*'fnd base rates'!L$110)\n+($H177*'fnd base rates'!L$111)\n+($I177*'fnd base rates'!L$112)\n+($J177*'fnd base rates'!L$113)\n+($K177*'fnd base rates'!L$114)\n+($M177*'fnd base rates'!L$116)\n+($N177*'fnd base rates'!L$117)\n+($O177*'fnd base rates'!L$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,12)))","v":15048.098473},{"$f":"(($D177*'fnd base rates'!M$107)\n+($E177*'fnd base rates'!M$108)\n+($F177*'fnd base rates'!M$109)\n+($G177*'fnd base rates'!M$110)\n+($H177*'fnd base rates'!M$111)\n+($I177*'fnd base rates'!M$112)\n+($J177*'fnd base rates'!M$113)\n+($K177*'fnd base rates'!M$114)\n+($M177*'fnd base rates'!M$116)\n+($N177*'fnd base rates'!M$117)\n+($O177*'fnd base rates'!M$118)\n+($P177*VLOOKUP($S177+12,rate_basefnd,13)))","v":0},134355.36516827199,null,430170100,"430","170","100",1,13,134355.36516827199,10335,0,10335,null,null,null,null,null,11125,7,11132,-797,10335,0,10335]
[430,430170101,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D178","v":0},{"$f":"'fnd enro'!E178","v":0},{"$f":"'fnd enro'!F178","v":0},{"$f":"'fnd enro'!G178","v":0},{"$f":"'fnd enro'!H178","v":0},{"$f":"'fnd enro'!I178","v":1},{"$f":"'fnd enro'!J178","v":0},{"$f":"'fnd enro'!K178","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L178","v":0},{"$f":"'fnd enro'!M178+'fnd enro'!N178","v":0},{"$f":"'fnd enro'!O178","v":0},{"$f":"'fnd enro'!P178","v":0},{"$f":"'fnd enro'!Q178","v":0},{"$f":"'fnd enro'!S178","v":1},1.032,{"$f":"VALUE('fnd enro'!R178)","v":2},null,{"$f":"(($D178*'fnd base rates'!C$107)\n+($E178*'fnd base rates'!C$108)\n+($F178*'fnd base rates'!C$109)\n+($G178*'fnd base rates'!C$110)\n+($H178*'fnd base rates'!C$111)\n+($I178*'fnd base rates'!C$112)\n+($J178*'fnd base rates'!C$113)\n+($K178*'fnd base rates'!C$114)\n+($M178*'fnd base rates'!C$116)\n+($N178*'fnd base rates'!C$117)\n+($O178*'fnd base rates'!C$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,3)))\n*$R178","v":520.42614376799997},{"$f":"(($D178*'fnd base rates'!D$107)\n+($E178*'fnd base rates'!D$108)\n+($F178*'fnd base rates'!D$109)\n+($G178*'fnd base rates'!D$110)\n+($H178*'fnd base rates'!D$111)\n+($I178*'fnd base rates'!D$112)\n+($J178*'fnd base rates'!D$113)\n+($K178*'fnd base rates'!D$114)\n+($M178*'fnd base rates'!D$116)\n+($N178*'fnd base rates'!D$117)\n+($O178*'fnd base rates'!D$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,4)))\n*$R178","v":745.05240000000003},{"$f":"(($D178*'fnd base rates'!E$107)\n+($E178*'fnd base rates'!E$108)\n+($F178*'fnd base rates'!E$109)\n+($G178*'fnd base rates'!E$110)\n+($H178*'fnd base rates'!E$111)\n+($I178*'fnd base rates'!E$112)\n+($J178*'fnd base rates'!E$113)\n+($K178*'fnd base rates'!E$114)\n+($M178*'fnd base rates'!E$116)\n+($N178*'fnd base rates'!E$117)\n+($O178*'fnd base rates'!E$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,5)))\n*$R178","v":4777.0740501360006},{"$f":"(($D178*'fnd base rates'!F$107)\n+($E178*'fnd base rates'!F$108)\n+($F178*'fnd base rates'!F$109)\n+($G178*'fnd base rates'!F$110)\n+($H178*'fnd base rates'!F$111)\n+($I178*'fnd base rates'!F$112)\n+($J178*'fnd base rates'!F$113)\n+($K178*'fnd base rates'!F$114)\n+($M178*'fnd base rates'!F$116)\n+($N178*'fnd base rates'!F$117)\n+($O178*'fnd base rates'!F$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,6)))\n*$R178","v":857.5385950320001},{"$f":"(($D178*'fnd base rates'!G$107)\n+($E178*'fnd base rates'!G$108)\n+($F178*'fnd base rates'!G$109)\n+($G178*'fnd base rates'!G$110)\n+($H178*'fnd base rates'!G$111)\n+($I178*'fnd base rates'!G$112)\n+($J178*'fnd base rates'!G$113)\n+($K178*'fnd base rates'!G$114)\n+($M178*'fnd base rates'!G$116)\n+($N178*'fnd base rates'!G$117)\n+($O178*'fnd base rates'!G$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,7)))\n*$R178","v":159.28239499199998},{"$f":"(($D178*'fnd base rates'!H$107)\n+($E178*'fnd base rates'!H$108)\n+($F178*'fnd base rates'!H$109)\n+($G178*'fnd base rates'!H$110)\n+($H178*'fnd base rates'!H$111)\n+($I178*'fnd base rates'!H$112)\n+($J178*'fnd base rates'!H$113)\n+($K178*'fnd base rates'!H$114)\n+($M178*'fnd base rates'!H$116)\n+($N178*'fnd base rates'!H$117)\n+($O178*'fnd base rates'!H$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D178*'fnd base rates'!I$107)\n+($E178*'fnd base rates'!I$108)\n+($F178*'fnd base rates'!I$109)\n+($G178*'fnd base rates'!I$110)\n+($H178*'fnd base rates'!I$111)\n+($I178*'fnd base rates'!I$112)\n+($J178*'fnd base rates'!I$113)\n+($K178*'fnd base rates'!I$114)\n+($M178*'fnd base rates'!I$116)\n+($N178*'fnd base rates'!I$117)\n+($O178*'fnd base rates'!I$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,9)))\n*$R178","v":414.79176000000001},{"$f":"(($D178*'fnd base rates'!J$107)\n+($E178*'fnd base rates'!J$108)\n+($F178*'fnd base rates'!J$109)\n+($G178*'fnd base rates'!J$110)\n+($H178*'fnd base rates'!J$111)\n+($I178*'fnd base rates'!J$112)\n+($J178*'fnd base rates'!J$113)\n+($K178*'fnd base rates'!J$114)\n+($M178*'fnd base rates'!J$116)\n+($N178*'fnd base rates'!J$117)\n+($O178*'fnd base rates'!J$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,10)))\n*$R178","v":558.73511999999994},{"$f":"(($D178*'fnd base rates'!K$107)\n+($E178*'fnd base rates'!K$108)\n+($F178*'fnd base rates'!K$109)\n+($G178*'fnd base rates'!K$110)\n+($H178*'fnd base rates'!K$111)\n+($I178*'fnd base rates'!K$112)\n+($J178*'fnd base rates'!K$113)\n+($K178*'fnd base rates'!K$114)\n+($M178*'fnd base rates'!K$116)\n+($N178*'fnd base rates'!K$117)\n+($O178*'fnd base rates'!K$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,11)))\n*$R178","v":1117.7356580160001},{"$f":"(($D178*'fnd base rates'!L$107)\n+($E178*'fnd base rates'!L$108)\n+($F178*'fnd base rates'!L$109)\n+($G178*'fnd base rates'!L$110)\n+($H178*'fnd base rates'!L$111)\n+($I178*'fnd base rates'!L$112)\n+($J178*'fnd base rates'!L$113)\n+($K178*'fnd base rates'!L$114)\n+($M178*'fnd base rates'!L$116)\n+($N178*'fnd base rates'!L$117)\n+($O178*'fnd base rates'!L$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D178*'fnd base rates'!M$107)\n+($E178*'fnd base rates'!M$108)\n+($F178*'fnd base rates'!M$109)\n+($G178*'fnd base rates'!M$110)\n+($H178*'fnd base rates'!M$111)\n+($I178*'fnd base rates'!M$112)\n+($J178*'fnd base rates'!M$113)\n+($K178*'fnd base rates'!M$114)\n+($M178*'fnd base rates'!M$116)\n+($N178*'fnd base rates'!M$117)\n+($O178*'fnd base rates'!M$118)\n+($P178*VLOOKUP($S178+12,rate_basefnd,13)))","v":0},11049.334612944,null,430170101,"430","170","101",1,1,11049.334612944,11049,0,11049,null,null,null,null,null,11119,0,11119,-70,11049,0,11049]
[430,430170110,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D179","v":0},{"$f":"'fnd enro'!E179","v":0},{"$f":"'fnd enro'!F179","v":0},{"$f":"'fnd enro'!G179","v":0},{"$f":"'fnd enro'!H179","v":4},{"$f":"'fnd enro'!I179","v":19},{"$f":"'fnd enro'!J179","v":0},{"$f":"'fnd enro'!K179","v":0.87170000000000003},{"$f":"'fnd enro'!L179","v":0},{"$f":"'fnd enro'!M179+'fnd enro'!N179","v":0},{"$f":"'fnd enro'!O179","v":0},{"$f":"'fnd enro'!P179","v":0},{"$f":"'fnd enro'!Q179","v":1},{"$f":"'fnd enro'!S179","v":23},1.032,{"$f":"VALUE('fnd enro'!R179)","v":3},null,{"$f":"(($D179*'fnd base rates'!C$107)\n+($E179*'fnd base rates'!C$108)\n+($F179*'fnd base rates'!C$109)\n+($G179*'fnd base rates'!C$110)\n+($H179*'fnd base rates'!C$111)\n+($I179*'fnd base rates'!C$112)\n+($J179*'fnd base rates'!C$113)\n+($K179*'fnd base rates'!C$114)\n+($M179*'fnd base rates'!C$116)\n+($N179*'fnd base rates'!C$117)\n+($O179*'fnd base rates'!C$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,3)))\n*$R179","v":12024.641786664},{"$f":"(($D179*'fnd base rates'!D$107)\n+($E179*'fnd base rates'!D$108)\n+($F179*'fnd base rates'!D$109)\n+($G179*'fnd base rates'!D$110)\n+($H179*'fnd base rates'!D$111)\n+($I179*'fnd base rates'!D$112)\n+($J179*'fnd base rates'!D$113)\n+($K179*'fnd base rates'!D$114)\n+($M179*'fnd base rates'!D$116)\n+($N179*'fnd base rates'!D$117)\n+($O179*'fnd base rates'!D$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,4)))\n*$R179","v":17396.042160000001},{"$f":"(($D179*'fnd base rates'!E$107)\n+($E179*'fnd base rates'!E$108)\n+($F179*'fnd base rates'!E$109)\n+($G179*'fnd base rates'!E$110)\n+($H179*'fnd base rates'!E$111)\n+($I179*'fnd base rates'!E$112)\n+($J179*'fnd base rates'!E$113)\n+($K179*'fnd base rates'!E$114)\n+($M179*'fnd base rates'!E$116)\n+($N179*'fnd base rates'!E$117)\n+($O179*'fnd base rates'!E$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,5)))\n*$R179","v":106750.45939312803},{"$f":"(($D179*'fnd base rates'!F$107)\n+($E179*'fnd base rates'!F$108)\n+($F179*'fnd base rates'!F$109)\n+($G179*'fnd base rates'!F$110)\n+($H179*'fnd base rates'!F$111)\n+($I179*'fnd base rates'!F$112)\n+($J179*'fnd base rates'!F$113)\n+($K179*'fnd base rates'!F$114)\n+($M179*'fnd base rates'!F$116)\n+($N179*'fnd base rates'!F$117)\n+($O179*'fnd base rates'!F$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,6)))\n*$R179","v":20145.971045736002},{"$f":"(($D179*'fnd base rates'!G$107)\n+($E179*'fnd base rates'!G$108)\n+($F179*'fnd base rates'!G$109)\n+($G179*'fnd base rates'!G$110)\n+($H179*'fnd base rates'!G$111)\n+($I179*'fnd base rates'!G$112)\n+($J179*'fnd base rates'!G$113)\n+($K179*'fnd base rates'!G$114)\n+($M179*'fnd base rates'!G$116)\n+($N179*'fnd base rates'!G$117)\n+($O179*'fnd base rates'!G$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,7)))\n*$R179","v":3804.3527648159998},{"$f":"(($D179*'fnd base rates'!H$107)\n+($E179*'fnd base rates'!H$108)\n+($F179*'fnd base rates'!H$109)\n+($G179*'fnd base rates'!H$110)\n+($H179*'fnd base rates'!H$111)\n+($I179*'fnd base rates'!H$112)\n+($J179*'fnd base rates'!H$113)\n+($K179*'fnd base rates'!H$114)\n+($M179*'fnd base rates'!H$116)\n+($N179*'fnd base rates'!H$117)\n+($O179*'fnd base rates'!H$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,8)))","v":16834.512609999998},{"$f":"(($D179*'fnd base rates'!I$107)\n+($E179*'fnd base rates'!I$108)\n+($F179*'fnd base rates'!I$109)\n+($G179*'fnd base rates'!I$110)\n+($H179*'fnd base rates'!I$111)\n+($I179*'fnd base rates'!I$112)\n+($J179*'fnd base rates'!I$113)\n+($K179*'fnd base rates'!I$114)\n+($M179*'fnd base rates'!I$116)\n+($N179*'fnd base rates'!I$117)\n+($O179*'fnd base rates'!I$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,9)))\n*$R179","v":9307.3603199999998},{"$f":"(($D179*'fnd base rates'!J$107)\n+($E179*'fnd base rates'!J$108)\n+($F179*'fnd base rates'!J$109)\n+($G179*'fnd base rates'!J$110)\n+($H179*'fnd base rates'!J$111)\n+($I179*'fnd base rates'!J$112)\n+($J179*'fnd base rates'!J$113)\n+($K179*'fnd base rates'!J$114)\n+($M179*'fnd base rates'!J$116)\n+($N179*'fnd base rates'!J$117)\n+($O179*'fnd base rates'!J$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,10)))\n*$R179","v":12118.910159999999},{"$f":"(($D179*'fnd base rates'!K$107)\n+($E179*'fnd base rates'!K$108)\n+($F179*'fnd base rates'!K$109)\n+($G179*'fnd base rates'!K$110)\n+($H179*'fnd base rates'!K$111)\n+($I179*'fnd base rates'!K$112)\n+($J179*'fnd base rates'!K$113)\n+($K179*'fnd base rates'!K$114)\n+($M179*'fnd base rates'!K$116)\n+($N179*'fnd base rates'!K$117)\n+($O179*'fnd base rates'!K$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,11)))\n*$R179","v":25832.957254368001},{"$f":"(($D179*'fnd base rates'!L$107)\n+($E179*'fnd base rates'!L$108)\n+($F179*'fnd base rates'!L$109)\n+($G179*'fnd base rates'!L$110)\n+($H179*'fnd base rates'!L$111)\n+($I179*'fnd base rates'!L$112)\n+($J179*'fnd base rates'!L$113)\n+($K179*'fnd base rates'!L$114)\n+($M179*'fnd base rates'!L$116)\n+($N179*'fnd base rates'!L$117)\n+($O179*'fnd base rates'!L$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,12)))","v":26517.342682999999},{"$f":"(($D179*'fnd base rates'!M$107)\n+($E179*'fnd base rates'!M$108)\n+($F179*'fnd base rates'!M$109)\n+($G179*'fnd base rates'!M$110)\n+($H179*'fnd base rates'!M$111)\n+($I179*'fnd base rates'!M$112)\n+($J179*'fnd base rates'!M$113)\n+($K179*'fnd base rates'!M$114)\n+($M179*'fnd base rates'!M$116)\n+($N179*'fnd base rates'!M$117)\n+($O179*'fnd base rates'!M$118)\n+($P179*VLOOKUP($S179+12,rate_basefnd,13)))","v":0},250732.55017771202,null,430170110,"430","170","110",1,23,250732.55017771202,10901,0,10901,null,null,null,null,null,10975,0,10975,-74,10901,0,10901]
[430,430170136,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D180","v":0},{"$f":"'fnd enro'!E180","v":0},{"$f":"'fnd enro'!F180","v":0},{"$f":"'fnd enro'!G180","v":0},{"$f":"'fnd enro'!H180","v":1},{"$f":"'fnd enro'!I180","v":1},{"$f":"'fnd enro'!J180","v":0},{"$f":"'fnd enro'!K180","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L180","v":0},{"$f":"'fnd enro'!M180+'fnd enro'!N180","v":0},{"$f":"'fnd enro'!O180","v":1},{"$f":"'fnd enro'!P180","v":0},{"$f":"'fnd enro'!Q180","v":0},{"$f":"'fnd enro'!S180","v":2},1.032,{"$f":"VALUE('fnd enro'!R180)","v":2},null,{"$f":"(($D180*'fnd base rates'!C$107)\n+($E180*'fnd base rates'!C$108)\n+($F180*'fnd base rates'!C$109)\n+($G180*'fnd base rates'!C$110)\n+($H180*'fnd base rates'!C$111)\n+($I180*'fnd base rates'!C$112)\n+($J180*'fnd base rates'!C$113)\n+($K180*'fnd base rates'!C$114)\n+($M180*'fnd base rates'!C$116)\n+($N180*'fnd base rates'!C$117)\n+($O180*'fnd base rates'!C$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,3)))\n*$R180","v":1140.0894075360002},{"$f":"(($D180*'fnd base rates'!D$107)\n+($E180*'fnd base rates'!D$108)\n+($F180*'fnd base rates'!D$109)\n+($G180*'fnd base rates'!D$110)\n+($H180*'fnd base rates'!D$111)\n+($I180*'fnd base rates'!D$112)\n+($J180*'fnd base rates'!D$113)\n+($K180*'fnd base rates'!D$114)\n+($M180*'fnd base rates'!D$116)\n+($N180*'fnd base rates'!D$117)\n+($O180*'fnd base rates'!D$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,4)))\n*$R180","v":1663.75944},{"$f":"(($D180*'fnd base rates'!E$107)\n+($E180*'fnd base rates'!E$108)\n+($F180*'fnd base rates'!E$109)\n+($G180*'fnd base rates'!E$110)\n+($H180*'fnd base rates'!E$111)\n+($I180*'fnd base rates'!E$112)\n+($J180*'fnd base rates'!E$113)\n+($K180*'fnd base rates'!E$114)\n+($M180*'fnd base rates'!E$116)\n+($N180*'fnd base rates'!E$117)\n+($O180*'fnd base rates'!E$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,5)))\n*$R180","v":9355.0133802719993},{"$f":"(($D180*'fnd base rates'!F$107)\n+($E180*'fnd base rates'!F$108)\n+($F180*'fnd base rates'!F$109)\n+($G180*'fnd base rates'!F$110)\n+($H180*'fnd base rates'!F$111)\n+($I180*'fnd base rates'!F$112)\n+($J180*'fnd base rates'!F$113)\n+($K180*'fnd base rates'!F$114)\n+($M180*'fnd base rates'!F$116)\n+($N180*'fnd base rates'!F$117)\n+($O180*'fnd base rates'!F$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,6)))\n*$R180","v":1994.3776700640001},{"$f":"(($D180*'fnd base rates'!G$107)\n+($E180*'fnd base rates'!G$108)\n+($F180*'fnd base rates'!G$109)\n+($G180*'fnd base rates'!G$110)\n+($H180*'fnd base rates'!G$111)\n+($I180*'fnd base rates'!G$112)\n+($J180*'fnd base rates'!G$113)\n+($K180*'fnd base rates'!G$114)\n+($M180*'fnd base rates'!G$116)\n+($N180*'fnd base rates'!G$117)\n+($O180*'fnd base rates'!G$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,7)))\n*$R180","v":372.62094998399999},{"$f":"(($D180*'fnd base rates'!H$107)\n+($E180*'fnd base rates'!H$108)\n+($F180*'fnd base rates'!H$109)\n+($G180*'fnd base rates'!H$110)\n+($H180*'fnd base rates'!H$111)\n+($I180*'fnd base rates'!H$112)\n+($J180*'fnd base rates'!H$113)\n+($K180*'fnd base rates'!H$114)\n+($M180*'fnd base rates'!H$116)\n+($N180*'fnd base rates'!H$117)\n+($O180*'fnd base rates'!H$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,8)))","v":1394.98414},{"$f":"(($D180*'fnd base rates'!I$107)\n+($E180*'fnd base rates'!I$108)\n+($F180*'fnd base rates'!I$109)\n+($G180*'fnd base rates'!I$110)\n+($H180*'fnd base rates'!I$111)\n+($I180*'fnd base rates'!I$112)\n+($J180*'fnd base rates'!I$113)\n+($K180*'fnd base rates'!I$114)\n+($M180*'fnd base rates'!I$116)\n+($N180*'fnd base rates'!I$117)\n+($O180*'fnd base rates'!I$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,9)))\n*$R180","v":820.12007999999992},{"$f":"(($D180*'fnd base rates'!J$107)\n+($E180*'fnd base rates'!J$108)\n+($F180*'fnd base rates'!J$109)\n+($G180*'fnd base rates'!J$110)\n+($H180*'fnd base rates'!J$111)\n+($I180*'fnd base rates'!J$112)\n+($J180*'fnd base rates'!J$113)\n+($K180*'fnd base rates'!J$114)\n+($M180*'fnd base rates'!J$116)\n+($N180*'fnd base rates'!J$117)\n+($O180*'fnd base rates'!J$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,10)))\n*$R180","v":825.84767999999997},{"$f":"(($D180*'fnd base rates'!K$107)\n+($E180*'fnd base rates'!K$108)\n+($F180*'fnd base rates'!K$109)\n+($G180*'fnd base rates'!K$110)\n+($H180*'fnd base rates'!K$111)\n+($I180*'fnd base rates'!K$112)\n+($J180*'fnd base rates'!K$113)\n+($K180*'fnd base rates'!K$114)\n+($M180*'fnd base rates'!K$116)\n+($N180*'fnd base rates'!K$117)\n+($O180*'fnd base rates'!K$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,11)))\n*$R180","v":2564.421316032},{"$f":"(($D180*'fnd base rates'!L$107)\n+($E180*'fnd base rates'!L$108)\n+($F180*'fnd base rates'!L$109)\n+($G180*'fnd base rates'!L$110)\n+($H180*'fnd base rates'!L$111)\n+($I180*'fnd base rates'!L$112)\n+($J180*'fnd base rates'!L$113)\n+($K180*'fnd base rates'!L$114)\n+($M180*'fnd base rates'!L$116)\n+($N180*'fnd base rates'!L$117)\n+($O180*'fnd base rates'!L$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,12)))","v":2603.5028419999999},{"$f":"(($D180*'fnd base rates'!M$107)\n+($E180*'fnd base rates'!M$108)\n+($F180*'fnd base rates'!M$109)\n+($G180*'fnd base rates'!M$110)\n+($H180*'fnd base rates'!M$111)\n+($I180*'fnd base rates'!M$112)\n+($J180*'fnd base rates'!M$113)\n+($K180*'fnd base rates'!M$114)\n+($M180*'fnd base rates'!M$116)\n+($N180*'fnd base rates'!M$117)\n+($O180*'fnd base rates'!M$118)\n+($P180*VLOOKUP($S180+12,rate_basefnd,13)))","v":0},22734.736905887999,null,430170136,"430","170","136",1,2,22734.736905887999,11367,0,11367,null,null,null,null,null,11474,0,11474,-107,11367,0,11367]
[430,430170139,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D181","v":0},{"$f":"'fnd enro'!E181","v":0},{"$f":"'fnd enro'!F181","v":0},{"$f":"'fnd enro'!G181","v":0},{"$f":"'fnd enro'!H181","v":3},{"$f":"'fnd enro'!I181","v":6},{"$f":"'fnd enro'!J181","v":0},{"$f":"'fnd enro'!K181","v":0.34110000000000001},{"$f":"'fnd enro'!L181","v":0},{"$f":"'fnd enro'!M181+'fnd enro'!N181","v":0},{"$f":"'fnd enro'!O181","v":0},{"$f":"'fnd enro'!P181","v":0},{"$f":"'fnd enro'!Q181","v":0},{"$f":"'fnd enro'!S181","v":9},1.032,{"$f":"VALUE('fnd enro'!R181)","v":1},null,{"$f":"(($D181*'fnd base rates'!C$107)\n+($E181*'fnd base rates'!C$108)\n+($F181*'fnd base rates'!C$109)\n+($G181*'fnd base rates'!C$110)\n+($H181*'fnd base rates'!C$111)\n+($I181*'fnd base rates'!C$112)\n+($J181*'fnd base rates'!C$113)\n+($K181*'fnd base rates'!C$114)\n+($M181*'fnd base rates'!C$116)\n+($N181*'fnd base rates'!C$117)\n+($O181*'fnd base rates'!C$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,3)))\n*$R181","v":4683.8352939120005},{"$f":"(($D181*'fnd base rates'!D$107)\n+($E181*'fnd base rates'!D$108)\n+($F181*'fnd base rates'!D$109)\n+($G181*'fnd base rates'!D$110)\n+($H181*'fnd base rates'!D$111)\n+($I181*'fnd base rates'!D$112)\n+($J181*'fnd base rates'!D$113)\n+($K181*'fnd base rates'!D$114)\n+($M181*'fnd base rates'!D$116)\n+($N181*'fnd base rates'!D$117)\n+($O181*'fnd base rates'!D$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,4)))\n*$R181","v":6705.4716000000017},{"$f":"(($D181*'fnd base rates'!E$107)\n+($E181*'fnd base rates'!E$108)\n+($F181*'fnd base rates'!E$109)\n+($G181*'fnd base rates'!E$110)\n+($H181*'fnd base rates'!E$111)\n+($I181*'fnd base rates'!E$112)\n+($J181*'fnd base rates'!E$113)\n+($K181*'fnd base rates'!E$114)\n+($M181*'fnd base rates'!E$116)\n+($N181*'fnd base rates'!E$117)\n+($O181*'fnd base rates'!E$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,5)))\n*$R181","v":38749.545811224009},{"$f":"(($D181*'fnd base rates'!F$107)\n+($E181*'fnd base rates'!F$108)\n+($F181*'fnd base rates'!F$109)\n+($G181*'fnd base rates'!F$110)\n+($H181*'fnd base rates'!F$111)\n+($I181*'fnd base rates'!F$112)\n+($J181*'fnd base rates'!F$113)\n+($K181*'fnd base rates'!F$114)\n+($M181*'fnd base rates'!F$116)\n+($N181*'fnd base rates'!F$117)\n+($O181*'fnd base rates'!F$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,6)))\n*$R181","v":8034.7848752880009},{"$f":"(($D181*'fnd base rates'!G$107)\n+($E181*'fnd base rates'!G$108)\n+($F181*'fnd base rates'!G$109)\n+($G181*'fnd base rates'!G$110)\n+($H181*'fnd base rates'!G$111)\n+($I181*'fnd base rates'!G$112)\n+($J181*'fnd base rates'!G$113)\n+($K181*'fnd base rates'!G$114)\n+($M181*'fnd base rates'!G$116)\n+($N181*'fnd base rates'!G$117)\n+($O181*'fnd base rates'!G$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,7)))\n*$R181","v":1446.8853149280001},{"$f":"(($D181*'fnd base rates'!H$107)\n+($E181*'fnd base rates'!H$108)\n+($F181*'fnd base rates'!H$109)\n+($G181*'fnd base rates'!H$110)\n+($H181*'fnd base rates'!H$111)\n+($I181*'fnd base rates'!H$112)\n+($J181*'fnd base rates'!H$113)\n+($K181*'fnd base rates'!H$114)\n+($M181*'fnd base rates'!H$116)\n+($N181*'fnd base rates'!H$117)\n+($O181*'fnd base rates'!H$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,8)))","v":6167.7936299999992},{"$f":"(($D181*'fnd base rates'!I$107)\n+($E181*'fnd base rates'!I$108)\n+($F181*'fnd base rates'!I$109)\n+($G181*'fnd base rates'!I$110)\n+($H181*'fnd base rates'!I$111)\n+($I181*'fnd base rates'!I$112)\n+($J181*'fnd base rates'!I$113)\n+($K181*'fnd base rates'!I$114)\n+($M181*'fnd base rates'!I$116)\n+($N181*'fnd base rates'!I$117)\n+($O181*'fnd base rates'!I$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,9)))\n*$R181","v":3481.4520000000002},{"$f":"(($D181*'fnd base rates'!J$107)\n+($E181*'fnd base rates'!J$108)\n+($F181*'fnd base rates'!J$109)\n+($G181*'fnd base rates'!J$110)\n+($H181*'fnd base rates'!J$111)\n+($I181*'fnd base rates'!J$112)\n+($J181*'fnd base rates'!J$113)\n+($K181*'fnd base rates'!J$114)\n+($M181*'fnd base rates'!J$116)\n+($N181*'fnd base rates'!J$117)\n+($O181*'fnd base rates'!J$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,10)))\n*$R181","v":4079.3205600000001},{"$f":"(($D181*'fnd base rates'!K$107)\n+($E181*'fnd base rates'!K$108)\n+($F181*'fnd base rates'!K$109)\n+($G181*'fnd base rates'!K$110)\n+($H181*'fnd base rates'!K$111)\n+($I181*'fnd base rates'!K$112)\n+($J181*'fnd base rates'!K$113)\n+($K181*'fnd base rates'!K$114)\n+($M181*'fnd base rates'!K$116)\n+($N181*'fnd base rates'!K$117)\n+($O181*'fnd base rates'!K$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,11)))\n*$R181","v":10153.398762144001},{"$f":"(($D181*'fnd base rates'!L$107)\n+($E181*'fnd base rates'!L$108)\n+($F181*'fnd base rates'!L$109)\n+($G181*'fnd base rates'!L$110)\n+($H181*'fnd base rates'!L$111)\n+($I181*'fnd base rates'!L$112)\n+($J181*'fnd base rates'!L$113)\n+($K181*'fnd base rates'!L$114)\n+($M181*'fnd base rates'!L$116)\n+($N181*'fnd base rates'!L$117)\n+($O181*'fnd base rates'!L$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,12)))","v":10369.932788999999},{"$f":"(($D181*'fnd base rates'!M$107)\n+($E181*'fnd base rates'!M$108)\n+($F181*'fnd base rates'!M$109)\n+($G181*'fnd base rates'!M$110)\n+($H181*'fnd base rates'!M$111)\n+($I181*'fnd base rates'!M$112)\n+($J181*'fnd base rates'!M$113)\n+($K181*'fnd base rates'!M$114)\n+($M181*'fnd base rates'!M$116)\n+($N181*'fnd base rates'!M$117)\n+($O181*'fnd base rates'!M$118)\n+($P181*VLOOKUP($S181+12,rate_basefnd,13)))","v":0},93872.420636496026,null,430170139,"430","170","139",1,9,93872.420636496026,10430,0,10430,null,null,null,null,null,10508,0,10508,-78,10430,0,10430]
[430,430170141,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D182","v":0},{"$f":"'fnd enro'!E182","v":0},{"$f":"'fnd enro'!F182","v":0},{"$f":"'fnd enro'!G182","v":0},{"$f":"'fnd enro'!H182","v":60},{"$f":"'fnd enro'!I182","v":72},{"$f":"'fnd enro'!J182","v":0},{"$f":"'fnd enro'!K182","v":5.0027999999999997},{"$f":"'fnd enro'!L182","v":0},{"$f":"'fnd enro'!M182+'fnd enro'!N182","v":0},{"$f":"'fnd enro'!O182","v":2},{"$f":"'fnd enro'!P182","v":0},{"$f":"'fnd enro'!Q182","v":11},{"$f":"'fnd enro'!S182","v":132},1.032,{"$f":"VALUE('fnd enro'!R182)","v":6},null,{"$f":"(($D182*'fnd base rates'!C$107)\n+($E182*'fnd base rates'!C$108)\n+($F182*'fnd base rates'!C$109)\n+($G182*'fnd base rates'!C$110)\n+($H182*'fnd base rates'!C$111)\n+($I182*'fnd base rates'!C$112)\n+($J182*'fnd base rates'!C$113)\n+($K182*'fnd base rates'!C$114)\n+($M182*'fnd base rates'!C$116)\n+($N182*'fnd base rates'!C$117)\n+($O182*'fnd base rates'!C$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,3)))\n*$R182","v":69553.368257376016},{"$f":"(($D182*'fnd base rates'!D$107)\n+($E182*'fnd base rates'!D$108)\n+($F182*'fnd base rates'!D$109)\n+($G182*'fnd base rates'!D$110)\n+($H182*'fnd base rates'!D$111)\n+($I182*'fnd base rates'!D$112)\n+($J182*'fnd base rates'!D$113)\n+($K182*'fnd base rates'!D$114)\n+($M182*'fnd base rates'!D$116)\n+($N182*'fnd base rates'!D$117)\n+($O182*'fnd base rates'!D$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,4)))\n*$R182","v":101814.66383999998},{"$f":"(($D182*'fnd base rates'!E$107)\n+($E182*'fnd base rates'!E$108)\n+($F182*'fnd base rates'!E$109)\n+($G182*'fnd base rates'!E$110)\n+($H182*'fnd base rates'!E$111)\n+($I182*'fnd base rates'!E$112)\n+($J182*'fnd base rates'!E$113)\n+($K182*'fnd base rates'!E$114)\n+($M182*'fnd base rates'!E$116)\n+($N182*'fnd base rates'!E$117)\n+($O182*'fnd base rates'!E$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,5)))\n*$R182","v":578585.03053795209},{"$f":"(($D182*'fnd base rates'!F$107)\n+($E182*'fnd base rates'!F$108)\n+($F182*'fnd base rates'!F$109)\n+($G182*'fnd base rates'!F$110)\n+($H182*'fnd base rates'!F$111)\n+($I182*'fnd base rates'!F$112)\n+($J182*'fnd base rates'!F$113)\n+($K182*'fnd base rates'!F$114)\n+($M182*'fnd base rates'!F$116)\n+($N182*'fnd base rates'!F$117)\n+($O182*'fnd base rates'!F$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,6)))\n*$R182","v":119881.154224224},{"$f":"(($D182*'fnd base rates'!G$107)\n+($E182*'fnd base rates'!G$108)\n+($F182*'fnd base rates'!G$109)\n+($G182*'fnd base rates'!G$110)\n+($H182*'fnd base rates'!G$111)\n+($I182*'fnd base rates'!G$112)\n+($J182*'fnd base rates'!G$113)\n+($K182*'fnd base rates'!G$114)\n+($M182*'fnd base rates'!G$116)\n+($N182*'fnd base rates'!G$117)\n+($O182*'fnd base rates'!G$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,7)))\n*$R182","v":22869.284698944},{"$f":"(($D182*'fnd base rates'!H$107)\n+($E182*'fnd base rates'!H$108)\n+($F182*'fnd base rates'!H$109)\n+($G182*'fnd base rates'!H$110)\n+($H182*'fnd base rates'!H$111)\n+($I182*'fnd base rates'!H$112)\n+($J182*'fnd base rates'!H$113)\n+($K182*'fnd base rates'!H$114)\n+($M182*'fnd base rates'!H$116)\n+($N182*'fnd base rates'!H$117)\n+($O182*'fnd base rates'!H$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,8)))","v":86321.233240000001},{"$f":"(($D182*'fnd base rates'!I$107)\n+($E182*'fnd base rates'!I$108)\n+($F182*'fnd base rates'!I$109)\n+($G182*'fnd base rates'!I$110)\n+($H182*'fnd base rates'!I$111)\n+($I182*'fnd base rates'!I$112)\n+($J182*'fnd base rates'!I$113)\n+($K182*'fnd base rates'!I$114)\n+($M182*'fnd base rates'!I$116)\n+($N182*'fnd base rates'!I$117)\n+($O182*'fnd base rates'!I$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,9)))\n*$R182","v":51101.399519999999},{"$f":"(($D182*'fnd base rates'!J$107)\n+($E182*'fnd base rates'!J$108)\n+($F182*'fnd base rates'!J$109)\n+($G182*'fnd base rates'!J$110)\n+($H182*'fnd base rates'!J$111)\n+($I182*'fnd base rates'!J$112)\n+($J182*'fnd base rates'!J$113)\n+($K182*'fnd base rates'!J$114)\n+($M182*'fnd base rates'!J$116)\n+($N182*'fnd base rates'!J$117)\n+($O182*'fnd base rates'!J$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,10)))\n*$R182","v":61226.537280000004},{"$f":"(($D182*'fnd base rates'!K$107)\n+($E182*'fnd base rates'!K$108)\n+($F182*'fnd base rates'!K$109)\n+($G182*'fnd base rates'!K$110)\n+($H182*'fnd base rates'!K$111)\n+($I182*'fnd base rates'!K$112)\n+($J182*'fnd base rates'!K$113)\n+($K182*'fnd base rates'!K$114)\n+($M182*'fnd base rates'!K$116)\n+($N182*'fnd base rates'!K$117)\n+($O182*'fnd base rates'!K$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,11)))\n*$R182","v":150012.04509811202},{"$f":"(($D182*'fnd base rates'!L$107)\n+($E182*'fnd base rates'!L$108)\n+($F182*'fnd base rates'!L$109)\n+($G182*'fnd base rates'!L$110)\n+($H182*'fnd base rates'!L$111)\n+($I182*'fnd base rates'!L$112)\n+($J182*'fnd base rates'!L$113)\n+($K182*'fnd base rates'!L$114)\n+($M182*'fnd base rates'!L$116)\n+($N182*'fnd base rates'!L$117)\n+($O182*'fnd base rates'!L$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,12)))","v":159059.31757199997},{"$f":"(($D182*'fnd base rates'!M$107)\n+($E182*'fnd base rates'!M$108)\n+($F182*'fnd base rates'!M$109)\n+($G182*'fnd base rates'!M$110)\n+($H182*'fnd base rates'!M$111)\n+($I182*'fnd base rates'!M$112)\n+($J182*'fnd base rates'!M$113)\n+($K182*'fnd base rates'!M$114)\n+($M182*'fnd base rates'!M$116)\n+($N182*'fnd base rates'!M$117)\n+($O182*'fnd base rates'!M$118)\n+($P182*VLOOKUP($S182+12,rate_basefnd,13)))","v":0},1400424.0342686081,null,430170141,"430","170","141",1,132,1400424.0342686081,10609,0,10609,null,null,null,null,null,10667,1,10668,-59,10609,0,10609]
[430,430170153,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D183","v":0},{"$f":"'fnd enro'!E183","v":0},{"$f":"'fnd enro'!F183","v":0},{"$f":"'fnd enro'!G183","v":0},{"$f":"'fnd enro'!H183","v":0},{"$f":"'fnd enro'!I183","v":1},{"$f":"'fnd enro'!J183","v":0},{"$f":"'fnd enro'!K183","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L183","v":0},{"$f":"'fnd enro'!M183+'fnd enro'!N183","v":0},{"$f":"'fnd enro'!O183","v":0},{"$f":"'fnd enro'!P183","v":0},{"$f":"'fnd enro'!Q183","v":0},{"$f":"'fnd enro'!S183","v":1},1.032,{"$f":"VALUE('fnd enro'!R183)","v":9},null,{"$f":"(($D183*'fnd base rates'!C$107)\n+($E183*'fnd base rates'!C$108)\n+($F183*'fnd base rates'!C$109)\n+($G183*'fnd base rates'!C$110)\n+($H183*'fnd base rates'!C$111)\n+($I183*'fnd base rates'!C$112)\n+($J183*'fnd base rates'!C$113)\n+($K183*'fnd base rates'!C$114)\n+($M183*'fnd base rates'!C$116)\n+($N183*'fnd base rates'!C$117)\n+($O183*'fnd base rates'!C$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,3)))\n*$R183","v":520.42614376799997},{"$f":"(($D183*'fnd base rates'!D$107)\n+($E183*'fnd base rates'!D$108)\n+($F183*'fnd base rates'!D$109)\n+($G183*'fnd base rates'!D$110)\n+($H183*'fnd base rates'!D$111)\n+($I183*'fnd base rates'!D$112)\n+($J183*'fnd base rates'!D$113)\n+($K183*'fnd base rates'!D$114)\n+($M183*'fnd base rates'!D$116)\n+($N183*'fnd base rates'!D$117)\n+($O183*'fnd base rates'!D$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,4)))\n*$R183","v":745.05240000000003},{"$f":"(($D183*'fnd base rates'!E$107)\n+($E183*'fnd base rates'!E$108)\n+($F183*'fnd base rates'!E$109)\n+($G183*'fnd base rates'!E$110)\n+($H183*'fnd base rates'!E$111)\n+($I183*'fnd base rates'!E$112)\n+($J183*'fnd base rates'!E$113)\n+($K183*'fnd base rates'!E$114)\n+($M183*'fnd base rates'!E$116)\n+($N183*'fnd base rates'!E$117)\n+($O183*'fnd base rates'!E$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,5)))\n*$R183","v":4777.0740501360006},{"$f":"(($D183*'fnd base rates'!F$107)\n+($E183*'fnd base rates'!F$108)\n+($F183*'fnd base rates'!F$109)\n+($G183*'fnd base rates'!F$110)\n+($H183*'fnd base rates'!F$111)\n+($I183*'fnd base rates'!F$112)\n+($J183*'fnd base rates'!F$113)\n+($K183*'fnd base rates'!F$114)\n+($M183*'fnd base rates'!F$116)\n+($N183*'fnd base rates'!F$117)\n+($O183*'fnd base rates'!F$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,6)))\n*$R183","v":857.5385950320001},{"$f":"(($D183*'fnd base rates'!G$107)\n+($E183*'fnd base rates'!G$108)\n+($F183*'fnd base rates'!G$109)\n+($G183*'fnd base rates'!G$110)\n+($H183*'fnd base rates'!G$111)\n+($I183*'fnd base rates'!G$112)\n+($J183*'fnd base rates'!G$113)\n+($K183*'fnd base rates'!G$114)\n+($M183*'fnd base rates'!G$116)\n+($N183*'fnd base rates'!G$117)\n+($O183*'fnd base rates'!G$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,7)))\n*$R183","v":159.28239499199998},{"$f":"(($D183*'fnd base rates'!H$107)\n+($E183*'fnd base rates'!H$108)\n+($F183*'fnd base rates'!H$109)\n+($G183*'fnd base rates'!H$110)\n+($H183*'fnd base rates'!H$111)\n+($I183*'fnd base rates'!H$112)\n+($J183*'fnd base rates'!H$113)\n+($K183*'fnd base rates'!H$114)\n+($M183*'fnd base rates'!H$116)\n+($N183*'fnd base rates'!H$117)\n+($O183*'fnd base rates'!H$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D183*'fnd base rates'!I$107)\n+($E183*'fnd base rates'!I$108)\n+($F183*'fnd base rates'!I$109)\n+($G183*'fnd base rates'!I$110)\n+($H183*'fnd base rates'!I$111)\n+($I183*'fnd base rates'!I$112)\n+($J183*'fnd base rates'!I$113)\n+($K183*'fnd base rates'!I$114)\n+($M183*'fnd base rates'!I$116)\n+($N183*'fnd base rates'!I$117)\n+($O183*'fnd base rates'!I$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,9)))\n*$R183","v":414.79176000000001},{"$f":"(($D183*'fnd base rates'!J$107)\n+($E183*'fnd base rates'!J$108)\n+($F183*'fnd base rates'!J$109)\n+($G183*'fnd base rates'!J$110)\n+($H183*'fnd base rates'!J$111)\n+($I183*'fnd base rates'!J$112)\n+($J183*'fnd base rates'!J$113)\n+($K183*'fnd base rates'!J$114)\n+($M183*'fnd base rates'!J$116)\n+($N183*'fnd base rates'!J$117)\n+($O183*'fnd base rates'!J$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,10)))\n*$R183","v":558.73511999999994},{"$f":"(($D183*'fnd base rates'!K$107)\n+($E183*'fnd base rates'!K$108)\n+($F183*'fnd base rates'!K$109)\n+($G183*'fnd base rates'!K$110)\n+($H183*'fnd base rates'!K$111)\n+($I183*'fnd base rates'!K$112)\n+($J183*'fnd base rates'!K$113)\n+($K183*'fnd base rates'!K$114)\n+($M183*'fnd base rates'!K$116)\n+($N183*'fnd base rates'!K$117)\n+($O183*'fnd base rates'!K$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,11)))\n*$R183","v":1117.7356580160001},{"$f":"(($D183*'fnd base rates'!L$107)\n+($E183*'fnd base rates'!L$108)\n+($F183*'fnd base rates'!L$109)\n+($G183*'fnd base rates'!L$110)\n+($H183*'fnd base rates'!L$111)\n+($I183*'fnd base rates'!L$112)\n+($J183*'fnd base rates'!L$113)\n+($K183*'fnd base rates'!L$114)\n+($M183*'fnd base rates'!L$116)\n+($N183*'fnd base rates'!L$117)\n+($O183*'fnd base rates'!L$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D183*'fnd base rates'!M$107)\n+($E183*'fnd base rates'!M$108)\n+($F183*'fnd base rates'!M$109)\n+($G183*'fnd base rates'!M$110)\n+($H183*'fnd base rates'!M$111)\n+($I183*'fnd base rates'!M$112)\n+($J183*'fnd base rates'!M$113)\n+($K183*'fnd base rates'!M$114)\n+($M183*'fnd base rates'!M$116)\n+($N183*'fnd base rates'!M$117)\n+($O183*'fnd base rates'!M$118)\n+($P183*VLOOKUP($S183+12,rate_basefnd,13)))","v":0},11049.334612944,null,430170153,"430","170","153",1,1,11049.334612944,11049,0,11049,null,null,null,null,null,11119,0,11119,-70,11049,0,11049]
[430,430170158,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D184","v":0},{"$f":"'fnd enro'!E184","v":0},{"$f":"'fnd enro'!F184","v":0},{"$f":"'fnd enro'!G184","v":0},{"$f":"'fnd enro'!H184","v":0},{"$f":"'fnd enro'!I184","v":2},{"$f":"'fnd enro'!J184","v":0},{"$f":"'fnd enro'!K184","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L184","v":0},{"$f":"'fnd enro'!M184+'fnd enro'!N184","v":0},{"$f":"'fnd enro'!O184","v":0},{"$f":"'fnd enro'!P184","v":0},{"$f":"'fnd enro'!Q184","v":0},{"$f":"'fnd enro'!S184","v":2},1.032,{"$f":"VALUE('fnd enro'!R184)","v":2},null,{"$f":"(($D184*'fnd base rates'!C$107)\n+($E184*'fnd base rates'!C$108)\n+($F184*'fnd base rates'!C$109)\n+($G184*'fnd base rates'!C$110)\n+($H184*'fnd base rates'!C$111)\n+($I184*'fnd base rates'!C$112)\n+($J184*'fnd base rates'!C$113)\n+($K184*'fnd base rates'!C$114)\n+($M184*'fnd base rates'!C$116)\n+($N184*'fnd base rates'!C$117)\n+($O184*'fnd base rates'!C$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,3)))\n*$R184","v":1040.8522875359999},{"$f":"(($D184*'fnd base rates'!D$107)\n+($E184*'fnd base rates'!D$108)\n+($F184*'fnd base rates'!D$109)\n+($G184*'fnd base rates'!D$110)\n+($H184*'fnd base rates'!D$111)\n+($I184*'fnd base rates'!D$112)\n+($J184*'fnd base rates'!D$113)\n+($K184*'fnd base rates'!D$114)\n+($M184*'fnd base rates'!D$116)\n+($N184*'fnd base rates'!D$117)\n+($O184*'fnd base rates'!D$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,4)))\n*$R184","v":1490.1048000000001},{"$f":"(($D184*'fnd base rates'!E$107)\n+($E184*'fnd base rates'!E$108)\n+($F184*'fnd base rates'!E$109)\n+($G184*'fnd base rates'!E$110)\n+($H184*'fnd base rates'!E$111)\n+($I184*'fnd base rates'!E$112)\n+($J184*'fnd base rates'!E$113)\n+($K184*'fnd base rates'!E$114)\n+($M184*'fnd base rates'!E$116)\n+($N184*'fnd base rates'!E$117)\n+($O184*'fnd base rates'!E$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,5)))\n*$R184","v":9554.1481002720011},{"$f":"(($D184*'fnd base rates'!F$107)\n+($E184*'fnd base rates'!F$108)\n+($F184*'fnd base rates'!F$109)\n+($G184*'fnd base rates'!F$110)\n+($H184*'fnd base rates'!F$111)\n+($I184*'fnd base rates'!F$112)\n+($J184*'fnd base rates'!F$113)\n+($K184*'fnd base rates'!F$114)\n+($M184*'fnd base rates'!F$116)\n+($N184*'fnd base rates'!F$117)\n+($O184*'fnd base rates'!F$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,6)))\n*$R184","v":1715.0771900640002},{"$f":"(($D184*'fnd base rates'!G$107)\n+($E184*'fnd base rates'!G$108)\n+($F184*'fnd base rates'!G$109)\n+($G184*'fnd base rates'!G$110)\n+($H184*'fnd base rates'!G$111)\n+($I184*'fnd base rates'!G$112)\n+($J184*'fnd base rates'!G$113)\n+($K184*'fnd base rates'!G$114)\n+($M184*'fnd base rates'!G$116)\n+($N184*'fnd base rates'!G$117)\n+($O184*'fnd base rates'!G$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,7)))\n*$R184","v":318.56478998399996},{"$f":"(($D184*'fnd base rates'!H$107)\n+($E184*'fnd base rates'!H$108)\n+($F184*'fnd base rates'!H$109)\n+($G184*'fnd base rates'!H$110)\n+($H184*'fnd base rates'!H$111)\n+($I184*'fnd base rates'!H$112)\n+($J184*'fnd base rates'!H$113)\n+($K184*'fnd base rates'!H$114)\n+($M184*'fnd base rates'!H$116)\n+($N184*'fnd base rates'!H$117)\n+($O184*'fnd base rates'!H$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D184*'fnd base rates'!I$107)\n+($E184*'fnd base rates'!I$108)\n+($F184*'fnd base rates'!I$109)\n+($G184*'fnd base rates'!I$110)\n+($H184*'fnd base rates'!I$111)\n+($I184*'fnd base rates'!I$112)\n+($J184*'fnd base rates'!I$113)\n+($K184*'fnd base rates'!I$114)\n+($M184*'fnd base rates'!I$116)\n+($N184*'fnd base rates'!I$117)\n+($O184*'fnd base rates'!I$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,9)))\n*$R184","v":829.58352000000002},{"$f":"(($D184*'fnd base rates'!J$107)\n+($E184*'fnd base rates'!J$108)\n+($F184*'fnd base rates'!J$109)\n+($G184*'fnd base rates'!J$110)\n+($H184*'fnd base rates'!J$111)\n+($I184*'fnd base rates'!J$112)\n+($J184*'fnd base rates'!J$113)\n+($K184*'fnd base rates'!J$114)\n+($M184*'fnd base rates'!J$116)\n+($N184*'fnd base rates'!J$117)\n+($O184*'fnd base rates'!J$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,10)))\n*$R184","v":1117.4702399999999},{"$f":"(($D184*'fnd base rates'!K$107)\n+($E184*'fnd base rates'!K$108)\n+($F184*'fnd base rates'!K$109)\n+($G184*'fnd base rates'!K$110)\n+($H184*'fnd base rates'!K$111)\n+($I184*'fnd base rates'!K$112)\n+($J184*'fnd base rates'!K$113)\n+($K184*'fnd base rates'!K$114)\n+($M184*'fnd base rates'!K$116)\n+($N184*'fnd base rates'!K$117)\n+($O184*'fnd base rates'!K$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,11)))\n*$R184","v":2235.4713160320002},{"$f":"(($D184*'fnd base rates'!L$107)\n+($E184*'fnd base rates'!L$108)\n+($F184*'fnd base rates'!L$109)\n+($G184*'fnd base rates'!L$110)\n+($H184*'fnd base rates'!L$111)\n+($I184*'fnd base rates'!L$112)\n+($J184*'fnd base rates'!L$113)\n+($K184*'fnd base rates'!L$114)\n+($M184*'fnd base rates'!L$116)\n+($N184*'fnd base rates'!L$117)\n+($O184*'fnd base rates'!L$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D184*'fnd base rates'!M$107)\n+($E184*'fnd base rates'!M$108)\n+($F184*'fnd base rates'!M$109)\n+($G184*'fnd base rates'!M$110)\n+($H184*'fnd base rates'!M$111)\n+($I184*'fnd base rates'!M$112)\n+($J184*'fnd base rates'!M$113)\n+($K184*'fnd base rates'!M$114)\n+($M184*'fnd base rates'!M$116)\n+($N184*'fnd base rates'!M$117)\n+($O184*'fnd base rates'!M$118)\n+($P184*VLOOKUP($S184+12,rate_basefnd,13)))","v":0},22098.669225887999,null,430170158,"430","170","158",1,2,22098.669225887999,11049,0,11049,null,null,null,null,null,11119,0,11119,-70,11049,0,11049]
[430,430170170,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D185","v":0},{"$f":"'fnd enro'!E185","v":0},{"$f":"'fnd enro'!F185","v":0},{"$f":"'fnd enro'!G185","v":0},{"$f":"'fnd enro'!H185","v":208},{"$f":"'fnd enro'!I185","v":336},{"$f":"'fnd enro'!J185","v":0},{"$f":"'fnd enro'!K185","v":20.617599999999999},{"$f":"'fnd enro'!L185","v":0},{"$f":"'fnd enro'!M185+'fnd enro'!N185","v":0},{"$f":"'fnd enro'!O185","v":12},{"$f":"'fnd enro'!P185","v":8},{"$f":"'fnd enro'!Q185","v":70},{"$f":"'fnd enro'!S185","v":544},1.032,{"$f":"VALUE('fnd enro'!R185)","v":9},null,{"$f":"(($D185*'fnd base rates'!C$107)\n+($E185*'fnd base rates'!C$108)\n+($F185*'fnd base rates'!C$109)\n+($G185*'fnd base rates'!C$110)\n+($H185*'fnd base rates'!C$111)\n+($I185*'fnd base rates'!C$112)\n+($J185*'fnd base rates'!C$113)\n+($K185*'fnd base rates'!C$114)\n+($M185*'fnd base rates'!C$116)\n+($N185*'fnd base rates'!C$117)\n+($O185*'fnd base rates'!C$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,3)))\n*$R185","v":289412.71884979203},{"$f":"(($D185*'fnd base rates'!D$107)\n+($E185*'fnd base rates'!D$108)\n+($F185*'fnd base rates'!D$109)\n+($G185*'fnd base rates'!D$110)\n+($H185*'fnd base rates'!D$111)\n+($I185*'fnd base rates'!D$112)\n+($J185*'fnd base rates'!D$113)\n+($K185*'fnd base rates'!D$114)\n+($M185*'fnd base rates'!D$116)\n+($N185*'fnd base rates'!D$117)\n+($O185*'fnd base rates'!D$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,4)))\n*$R185","v":429752.91168000008},{"$f":"(($D185*'fnd base rates'!E$107)\n+($E185*'fnd base rates'!E$108)\n+($F185*'fnd base rates'!E$109)\n+($G185*'fnd base rates'!E$110)\n+($H185*'fnd base rates'!E$111)\n+($I185*'fnd base rates'!E$112)\n+($J185*'fnd base rates'!E$113)\n+($K185*'fnd base rates'!E$114)\n+($M185*'fnd base rates'!E$116)\n+($N185*'fnd base rates'!E$117)\n+($O185*'fnd base rates'!E$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,5)))\n*$R185","v":2534343.3512739837},{"$f":"(($D185*'fnd base rates'!F$107)\n+($E185*'fnd base rates'!F$108)\n+($F185*'fnd base rates'!F$109)\n+($G185*'fnd base rates'!F$110)\n+($H185*'fnd base rates'!F$111)\n+($I185*'fnd base rates'!F$112)\n+($J185*'fnd base rates'!F$113)\n+($K185*'fnd base rates'!F$114)\n+($M185*'fnd base rates'!F$116)\n+($N185*'fnd base rates'!F$117)\n+($O185*'fnd base rates'!F$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,6)))\n*$R185","v":491643.61169740796},{"$f":"(($D185*'fnd base rates'!G$107)\n+($E185*'fnd base rates'!G$108)\n+($F185*'fnd base rates'!G$109)\n+($G185*'fnd base rates'!G$110)\n+($H185*'fnd base rates'!G$111)\n+($I185*'fnd base rates'!G$112)\n+($J185*'fnd base rates'!G$113)\n+($K185*'fnd base rates'!G$114)\n+($M185*'fnd base rates'!G$116)\n+($N185*'fnd base rates'!G$117)\n+($O185*'fnd base rates'!G$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,7)))\n*$R185","v":98555.889435648001},{"$f":"(($D185*'fnd base rates'!H$107)\n+($E185*'fnd base rates'!H$108)\n+($F185*'fnd base rates'!H$109)\n+($G185*'fnd base rates'!H$110)\n+($H185*'fnd base rates'!H$111)\n+($I185*'fnd base rates'!H$112)\n+($J185*'fnd base rates'!H$113)\n+($K185*'fnd base rates'!H$114)\n+($M185*'fnd base rates'!H$116)\n+($N185*'fnd base rates'!H$117)\n+($O185*'fnd base rates'!H$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,8)))","v":368832.08607999998},{"$f":"(($D185*'fnd base rates'!I$107)\n+($E185*'fnd base rates'!I$108)\n+($F185*'fnd base rates'!I$109)\n+($G185*'fnd base rates'!I$110)\n+($H185*'fnd base rates'!I$111)\n+($I185*'fnd base rates'!I$112)\n+($J185*'fnd base rates'!I$113)\n+($K185*'fnd base rates'!I$114)\n+($M185*'fnd base rates'!I$116)\n+($N185*'fnd base rates'!I$117)\n+($O185*'fnd base rates'!I$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,9)))\n*$R185","v":217965.37632000001},{"$f":"(($D185*'fnd base rates'!J$107)\n+($E185*'fnd base rates'!J$108)\n+($F185*'fnd base rates'!J$109)\n+($G185*'fnd base rates'!J$110)\n+($H185*'fnd base rates'!J$111)\n+($I185*'fnd base rates'!J$112)\n+($J185*'fnd base rates'!J$113)\n+($K185*'fnd base rates'!J$114)\n+($M185*'fnd base rates'!J$116)\n+($N185*'fnd base rates'!J$117)\n+($O185*'fnd base rates'!J$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,10)))\n*$R185","v":282288.34703999996},{"$f":"(($D185*'fnd base rates'!K$107)\n+($E185*'fnd base rates'!K$108)\n+($F185*'fnd base rates'!K$109)\n+($G185*'fnd base rates'!K$110)\n+($H185*'fnd base rates'!K$111)\n+($I185*'fnd base rates'!K$112)\n+($J185*'fnd base rates'!K$113)\n+($K185*'fnd base rates'!K$114)\n+($M185*'fnd base rates'!K$116)\n+($N185*'fnd base rates'!K$117)\n+($O185*'fnd base rates'!K$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,11)))\n*$R185","v":619981.33780070406},{"$f":"(($D185*'fnd base rates'!L$107)\n+($E185*'fnd base rates'!L$108)\n+($F185*'fnd base rates'!L$109)\n+($G185*'fnd base rates'!L$110)\n+($H185*'fnd base rates'!L$111)\n+($I185*'fnd base rates'!L$112)\n+($J185*'fnd base rates'!L$113)\n+($K185*'fnd base rates'!L$114)\n+($M185*'fnd base rates'!L$116)\n+($N185*'fnd base rates'!L$117)\n+($O185*'fnd base rates'!L$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,12)))","v":666955.533024},{"$f":"(($D185*'fnd base rates'!M$107)\n+($E185*'fnd base rates'!M$108)\n+($F185*'fnd base rates'!M$109)\n+($G185*'fnd base rates'!M$110)\n+($H185*'fnd base rates'!M$111)\n+($I185*'fnd base rates'!M$112)\n+($J185*'fnd base rates'!M$113)\n+($K185*'fnd base rates'!M$114)\n+($M185*'fnd base rates'!M$116)\n+($N185*'fnd base rates'!M$117)\n+($O185*'fnd base rates'!M$118)\n+($P185*VLOOKUP($S185+12,rate_basefnd,13)))","v":0},5999731.1632015361,null,430170170,"430","170","170",1,544,5999731.1632015361,11029,0,11029,null,null,null,null,null,11100,7,11107,-78,11029,0,11029]
[430,430170174,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D186","v":0},{"$f":"'fnd enro'!E186","v":0},{"$f":"'fnd enro'!F186","v":0},{"$f":"'fnd enro'!G186","v":0},{"$f":"'fnd enro'!H186","v":32},{"$f":"'fnd enro'!I186","v":22},{"$f":"'fnd enro'!J186","v":0},{"$f":"'fnd enro'!K186","v":2.0466000000000002},{"$f":"'fnd enro'!L186","v":0},{"$f":"'fnd enro'!M186+'fnd enro'!N186","v":0},{"$f":"'fnd enro'!O186","v":1},{"$f":"'fnd enro'!P186","v":1},{"$f":"'fnd enro'!Q186","v":3},{"$f":"'fnd enro'!S186","v":54},1.032,{"$f":"VALUE('fnd enro'!R186)","v":4},null,{"$f":"(($D186*'fnd base rates'!C$107)\n+($E186*'fnd base rates'!C$108)\n+($F186*'fnd base rates'!C$109)\n+($G186*'fnd base rates'!C$110)\n+($H186*'fnd base rates'!C$111)\n+($I186*'fnd base rates'!C$112)\n+($J186*'fnd base rates'!C$113)\n+($K186*'fnd base rates'!C$114)\n+($M186*'fnd base rates'!C$116)\n+($N186*'fnd base rates'!C$117)\n+($O186*'fnd base rates'!C$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,3)))\n*$R186","v":28446.017603472003},{"$f":"(($D186*'fnd base rates'!D$107)\n+($E186*'fnd base rates'!D$108)\n+($F186*'fnd base rates'!D$109)\n+($G186*'fnd base rates'!D$110)\n+($H186*'fnd base rates'!D$111)\n+($I186*'fnd base rates'!D$112)\n+($J186*'fnd base rates'!D$113)\n+($K186*'fnd base rates'!D$114)\n+($M186*'fnd base rates'!D$116)\n+($N186*'fnd base rates'!D$117)\n+($O186*'fnd base rates'!D$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,4)))\n*$R186","v":41330.000399999997},{"$f":"(($D186*'fnd base rates'!E$107)\n+($E186*'fnd base rates'!E$108)\n+($F186*'fnd base rates'!E$109)\n+($G186*'fnd base rates'!E$110)\n+($H186*'fnd base rates'!E$111)\n+($I186*'fnd base rates'!E$112)\n+($J186*'fnd base rates'!E$113)\n+($K186*'fnd base rates'!E$114)\n+($M186*'fnd base rates'!E$116)\n+($N186*'fnd base rates'!E$117)\n+($O186*'fnd base rates'!E$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,5)))\n*$R186","v":222547.83510734406},{"$f":"(($D186*'fnd base rates'!F$107)\n+($E186*'fnd base rates'!F$108)\n+($F186*'fnd base rates'!F$109)\n+($G186*'fnd base rates'!F$110)\n+($H186*'fnd base rates'!F$111)\n+($I186*'fnd base rates'!F$112)\n+($J186*'fnd base rates'!F$113)\n+($K186*'fnd base rates'!F$114)\n+($M186*'fnd base rates'!F$116)\n+($N186*'fnd base rates'!F$117)\n+($O186*'fnd base rates'!F$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,6)))\n*$R186","v":49996.958851727992},{"$f":"(($D186*'fnd base rates'!G$107)\n+($E186*'fnd base rates'!G$108)\n+($F186*'fnd base rates'!G$109)\n+($G186*'fnd base rates'!G$110)\n+($H186*'fnd base rates'!G$111)\n+($I186*'fnd base rates'!G$112)\n+($J186*'fnd base rates'!G$113)\n+($K186*'fnd base rates'!G$114)\n+($M186*'fnd base rates'!G$116)\n+($N186*'fnd base rates'!G$117)\n+($O186*'fnd base rates'!G$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,7)))\n*$R186","v":9205.0725295680004},{"$f":"(($D186*'fnd base rates'!H$107)\n+($E186*'fnd base rates'!H$108)\n+($F186*'fnd base rates'!H$109)\n+($G186*'fnd base rates'!H$110)\n+($H186*'fnd base rates'!H$111)\n+($I186*'fnd base rates'!H$112)\n+($J186*'fnd base rates'!H$113)\n+($K186*'fnd base rates'!H$114)\n+($M186*'fnd base rates'!H$116)\n+($N186*'fnd base rates'!H$117)\n+($O186*'fnd base rates'!H$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,8)))","v":33251.481780000002},{"$f":"(($D186*'fnd base rates'!I$107)\n+($E186*'fnd base rates'!I$108)\n+($F186*'fnd base rates'!I$109)\n+($G186*'fnd base rates'!I$110)\n+($H186*'fnd base rates'!I$111)\n+($I186*'fnd base rates'!I$112)\n+($J186*'fnd base rates'!I$113)\n+($K186*'fnd base rates'!I$114)\n+($M186*'fnd base rates'!I$116)\n+($N186*'fnd base rates'!I$117)\n+($O186*'fnd base rates'!I$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,9)))\n*$R186","v":20158.210800000001},{"$f":"(($D186*'fnd base rates'!J$107)\n+($E186*'fnd base rates'!J$108)\n+($F186*'fnd base rates'!J$109)\n+($G186*'fnd base rates'!J$110)\n+($H186*'fnd base rates'!J$111)\n+($I186*'fnd base rates'!J$112)\n+($J186*'fnd base rates'!J$113)\n+($K186*'fnd base rates'!J$114)\n+($M186*'fnd base rates'!J$116)\n+($N186*'fnd base rates'!J$117)\n+($O186*'fnd base rates'!J$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,10)))\n*$R186","v":21708.553440000003},{"$f":"(($D186*'fnd base rates'!K$107)\n+($E186*'fnd base rates'!K$108)\n+($F186*'fnd base rates'!K$109)\n+($G186*'fnd base rates'!K$110)\n+($H186*'fnd base rates'!K$111)\n+($I186*'fnd base rates'!K$112)\n+($J186*'fnd base rates'!K$113)\n+($K186*'fnd base rates'!K$114)\n+($M186*'fnd base rates'!K$116)\n+($N186*'fnd base rates'!K$117)\n+($O186*'fnd base rates'!K$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,11)))\n*$R186","v":61888.07833286401},{"$f":"(($D186*'fnd base rates'!L$107)\n+($E186*'fnd base rates'!L$108)\n+($F186*'fnd base rates'!L$109)\n+($G186*'fnd base rates'!L$110)\n+($H186*'fnd base rates'!L$111)\n+($I186*'fnd base rates'!L$112)\n+($J186*'fnd base rates'!L$113)\n+($K186*'fnd base rates'!L$114)\n+($M186*'fnd base rates'!L$116)\n+($N186*'fnd base rates'!L$117)\n+($O186*'fnd base rates'!L$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,12)))","v":65351.526733999999},{"$f":"(($D186*'fnd base rates'!M$107)\n+($E186*'fnd base rates'!M$108)\n+($F186*'fnd base rates'!M$109)\n+($G186*'fnd base rates'!M$110)\n+($H186*'fnd base rates'!M$111)\n+($I186*'fnd base rates'!M$112)\n+($J186*'fnd base rates'!M$113)\n+($K186*'fnd base rates'!M$114)\n+($M186*'fnd base rates'!M$116)\n+($N186*'fnd base rates'!M$117)\n+($O186*'fnd base rates'!M$118)\n+($P186*VLOOKUP($S186+12,rate_basefnd,13)))","v":0},553883.73557897599,null,430170174,"430","170","174",1,54,553883.73557897599,10257,0,10257,null,null,null,null,null,10496,1,10497,-240,10257,0,10257]
[430,430170185,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D187","v":0},{"$f":"'fnd enro'!E187","v":0},{"$f":"'fnd enro'!F187","v":0},{"$f":"'fnd enro'!G187","v":0},{"$f":"'fnd enro'!H187","v":0},{"$f":"'fnd enro'!I187","v":1},{"$f":"'fnd enro'!J187","v":0},{"$f":"'fnd enro'!K187","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L187","v":0},{"$f":"'fnd enro'!M187+'fnd enro'!N187","v":0},{"$f":"'fnd enro'!O187","v":0},{"$f":"'fnd enro'!P187","v":0},{"$f":"'fnd enro'!Q187","v":0},{"$f":"'fnd enro'!S187","v":1},1.032,{"$f":"VALUE('fnd enro'!R187)","v":9},null,{"$f":"(($D187*'fnd base rates'!C$107)\n+($E187*'fnd base rates'!C$108)\n+($F187*'fnd base rates'!C$109)\n+($G187*'fnd base rates'!C$110)\n+($H187*'fnd base rates'!C$111)\n+($I187*'fnd base rates'!C$112)\n+($J187*'fnd base rates'!C$113)\n+($K187*'fnd base rates'!C$114)\n+($M187*'fnd base rates'!C$116)\n+($N187*'fnd base rates'!C$117)\n+($O187*'fnd base rates'!C$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,3)))\n*$R187","v":520.42614376799997},{"$f":"(($D187*'fnd base rates'!D$107)\n+($E187*'fnd base rates'!D$108)\n+($F187*'fnd base rates'!D$109)\n+($G187*'fnd base rates'!D$110)\n+($H187*'fnd base rates'!D$111)\n+($I187*'fnd base rates'!D$112)\n+($J187*'fnd base rates'!D$113)\n+($K187*'fnd base rates'!D$114)\n+($M187*'fnd base rates'!D$116)\n+($N187*'fnd base rates'!D$117)\n+($O187*'fnd base rates'!D$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,4)))\n*$R187","v":745.05240000000003},{"$f":"(($D187*'fnd base rates'!E$107)\n+($E187*'fnd base rates'!E$108)\n+($F187*'fnd base rates'!E$109)\n+($G187*'fnd base rates'!E$110)\n+($H187*'fnd base rates'!E$111)\n+($I187*'fnd base rates'!E$112)\n+($J187*'fnd base rates'!E$113)\n+($K187*'fnd base rates'!E$114)\n+($M187*'fnd base rates'!E$116)\n+($N187*'fnd base rates'!E$117)\n+($O187*'fnd base rates'!E$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,5)))\n*$R187","v":4777.0740501360006},{"$f":"(($D187*'fnd base rates'!F$107)\n+($E187*'fnd base rates'!F$108)\n+($F187*'fnd base rates'!F$109)\n+($G187*'fnd base rates'!F$110)\n+($H187*'fnd base rates'!F$111)\n+($I187*'fnd base rates'!F$112)\n+($J187*'fnd base rates'!F$113)\n+($K187*'fnd base rates'!F$114)\n+($M187*'fnd base rates'!F$116)\n+($N187*'fnd base rates'!F$117)\n+($O187*'fnd base rates'!F$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,6)))\n*$R187","v":857.5385950320001},{"$f":"(($D187*'fnd base rates'!G$107)\n+($E187*'fnd base rates'!G$108)\n+($F187*'fnd base rates'!G$109)\n+($G187*'fnd base rates'!G$110)\n+($H187*'fnd base rates'!G$111)\n+($I187*'fnd base rates'!G$112)\n+($J187*'fnd base rates'!G$113)\n+($K187*'fnd base rates'!G$114)\n+($M187*'fnd base rates'!G$116)\n+($N187*'fnd base rates'!G$117)\n+($O187*'fnd base rates'!G$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,7)))\n*$R187","v":159.28239499199998},{"$f":"(($D187*'fnd base rates'!H$107)\n+($E187*'fnd base rates'!H$108)\n+($F187*'fnd base rates'!H$109)\n+($G187*'fnd base rates'!H$110)\n+($H187*'fnd base rates'!H$111)\n+($I187*'fnd base rates'!H$112)\n+($J187*'fnd base rates'!H$113)\n+($K187*'fnd base rates'!H$114)\n+($M187*'fnd base rates'!H$116)\n+($N187*'fnd base rates'!H$117)\n+($O187*'fnd base rates'!H$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D187*'fnd base rates'!I$107)\n+($E187*'fnd base rates'!I$108)\n+($F187*'fnd base rates'!I$109)\n+($G187*'fnd base rates'!I$110)\n+($H187*'fnd base rates'!I$111)\n+($I187*'fnd base rates'!I$112)\n+($J187*'fnd base rates'!I$113)\n+($K187*'fnd base rates'!I$114)\n+($M187*'fnd base rates'!I$116)\n+($N187*'fnd base rates'!I$117)\n+($O187*'fnd base rates'!I$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,9)))\n*$R187","v":414.79176000000001},{"$f":"(($D187*'fnd base rates'!J$107)\n+($E187*'fnd base rates'!J$108)\n+($F187*'fnd base rates'!J$109)\n+($G187*'fnd base rates'!J$110)\n+($H187*'fnd base rates'!J$111)\n+($I187*'fnd base rates'!J$112)\n+($J187*'fnd base rates'!J$113)\n+($K187*'fnd base rates'!J$114)\n+($M187*'fnd base rates'!J$116)\n+($N187*'fnd base rates'!J$117)\n+($O187*'fnd base rates'!J$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,10)))\n*$R187","v":558.73511999999994},{"$f":"(($D187*'fnd base rates'!K$107)\n+($E187*'fnd base rates'!K$108)\n+($F187*'fnd base rates'!K$109)\n+($G187*'fnd base rates'!K$110)\n+($H187*'fnd base rates'!K$111)\n+($I187*'fnd base rates'!K$112)\n+($J187*'fnd base rates'!K$113)\n+($K187*'fnd base rates'!K$114)\n+($M187*'fnd base rates'!K$116)\n+($N187*'fnd base rates'!K$117)\n+($O187*'fnd base rates'!K$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,11)))\n*$R187","v":1117.7356580160001},{"$f":"(($D187*'fnd base rates'!L$107)\n+($E187*'fnd base rates'!L$108)\n+($F187*'fnd base rates'!L$109)\n+($G187*'fnd base rates'!L$110)\n+($H187*'fnd base rates'!L$111)\n+($I187*'fnd base rates'!L$112)\n+($J187*'fnd base rates'!L$113)\n+($K187*'fnd base rates'!L$114)\n+($M187*'fnd base rates'!L$116)\n+($N187*'fnd base rates'!L$117)\n+($O187*'fnd base rates'!L$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D187*'fnd base rates'!M$107)\n+($E187*'fnd base rates'!M$108)\n+($F187*'fnd base rates'!M$109)\n+($G187*'fnd base rates'!M$110)\n+($H187*'fnd base rates'!M$111)\n+($I187*'fnd base rates'!M$112)\n+($J187*'fnd base rates'!M$113)\n+($K187*'fnd base rates'!M$114)\n+($M187*'fnd base rates'!M$116)\n+($N187*'fnd base rates'!M$117)\n+($O187*'fnd base rates'!M$118)\n+($P187*VLOOKUP($S187+12,rate_basefnd,13)))","v":0},11049.334612944,null,430170185,"430","170","185",1,1,11049.334612944,11049,0,11049,null,null,null,null,null,11119,0,11119,-70,11049,0,11049]
[430,430170198,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D188","v":0},{"$f":"'fnd enro'!E188","v":0},{"$f":"'fnd enro'!F188","v":0},{"$f":"'fnd enro'!G188","v":0},{"$f":"'fnd enro'!H188","v":1},{"$f":"'fnd enro'!I188","v":1},{"$f":"'fnd enro'!J188","v":0},{"$f":"'fnd enro'!K188","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L188","v":0},{"$f":"'fnd enro'!M188+'fnd enro'!N188","v":0},{"$f":"'fnd enro'!O188","v":0},{"$f":"'fnd enro'!P188","v":0},{"$f":"'fnd enro'!Q188","v":0},{"$f":"'fnd enro'!S188","v":2},1.032,{"$f":"VALUE('fnd enro'!R188)","v":2},null,{"$f":"(($D188*'fnd base rates'!C$107)\n+($E188*'fnd base rates'!C$108)\n+($F188*'fnd base rates'!C$109)\n+($G188*'fnd base rates'!C$110)\n+($H188*'fnd base rates'!C$111)\n+($I188*'fnd base rates'!C$112)\n+($J188*'fnd base rates'!C$113)\n+($K188*'fnd base rates'!C$114)\n+($M188*'fnd base rates'!C$116)\n+($N188*'fnd base rates'!C$117)\n+($O188*'fnd base rates'!C$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,3)))\n*$R188","v":1040.8522875359999},{"$f":"(($D188*'fnd base rates'!D$107)\n+($E188*'fnd base rates'!D$108)\n+($F188*'fnd base rates'!D$109)\n+($G188*'fnd base rates'!D$110)\n+($H188*'fnd base rates'!D$111)\n+($I188*'fnd base rates'!D$112)\n+($J188*'fnd base rates'!D$113)\n+($K188*'fnd base rates'!D$114)\n+($M188*'fnd base rates'!D$116)\n+($N188*'fnd base rates'!D$117)\n+($O188*'fnd base rates'!D$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,4)))\n*$R188","v":1490.1048000000001},{"$f":"(($D188*'fnd base rates'!E$107)\n+($E188*'fnd base rates'!E$108)\n+($F188*'fnd base rates'!E$109)\n+($G188*'fnd base rates'!E$110)\n+($H188*'fnd base rates'!E$111)\n+($I188*'fnd base rates'!E$112)\n+($J188*'fnd base rates'!E$113)\n+($K188*'fnd base rates'!E$114)\n+($M188*'fnd base rates'!E$116)\n+($N188*'fnd base rates'!E$117)\n+($O188*'fnd base rates'!E$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,5)))\n*$R188","v":8139.4412202720005},{"$f":"(($D188*'fnd base rates'!F$107)\n+($E188*'fnd base rates'!F$108)\n+($F188*'fnd base rates'!F$109)\n+($G188*'fnd base rates'!F$110)\n+($H188*'fnd base rates'!F$111)\n+($I188*'fnd base rates'!F$112)\n+($J188*'fnd base rates'!F$113)\n+($K188*'fnd base rates'!F$114)\n+($M188*'fnd base rates'!F$116)\n+($N188*'fnd base rates'!F$117)\n+($O188*'fnd base rates'!F$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,6)))\n*$R188","v":1820.7230300639999},{"$f":"(($D188*'fnd base rates'!G$107)\n+($E188*'fnd base rates'!G$108)\n+($F188*'fnd base rates'!G$109)\n+($G188*'fnd base rates'!G$110)\n+($H188*'fnd base rates'!G$111)\n+($I188*'fnd base rates'!G$112)\n+($J188*'fnd base rates'!G$113)\n+($K188*'fnd base rates'!G$114)\n+($M188*'fnd base rates'!G$116)\n+($N188*'fnd base rates'!G$117)\n+($O188*'fnd base rates'!G$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,7)))\n*$R188","v":323.01270998399997},{"$f":"(($D188*'fnd base rates'!H$107)\n+($E188*'fnd base rates'!H$108)\n+($F188*'fnd base rates'!H$109)\n+($G188*'fnd base rates'!H$110)\n+($H188*'fnd base rates'!H$111)\n+($I188*'fnd base rates'!H$112)\n+($J188*'fnd base rates'!H$113)\n+($K188*'fnd base rates'!H$114)\n+($M188*'fnd base rates'!H$116)\n+($N188*'fnd base rates'!H$117)\n+($O188*'fnd base rates'!H$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D188*'fnd base rates'!I$107)\n+($E188*'fnd base rates'!I$108)\n+($F188*'fnd base rates'!I$109)\n+($G188*'fnd base rates'!I$110)\n+($H188*'fnd base rates'!I$111)\n+($I188*'fnd base rates'!I$112)\n+($J188*'fnd base rates'!I$113)\n+($K188*'fnd base rates'!I$114)\n+($M188*'fnd base rates'!I$116)\n+($N188*'fnd base rates'!I$117)\n+($O188*'fnd base rates'!I$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,9)))\n*$R188","v":745.69223999999997},{"$f":"(($D188*'fnd base rates'!J$107)\n+($E188*'fnd base rates'!J$108)\n+($F188*'fnd base rates'!J$109)\n+($G188*'fnd base rates'!J$110)\n+($H188*'fnd base rates'!J$111)\n+($I188*'fnd base rates'!J$112)\n+($J188*'fnd base rates'!J$113)\n+($K188*'fnd base rates'!J$114)\n+($M188*'fnd base rates'!J$116)\n+($N188*'fnd base rates'!J$117)\n+($O188*'fnd base rates'!J$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,10)))\n*$R188","v":801.03839999999991},{"$f":"(($D188*'fnd base rates'!K$107)\n+($E188*'fnd base rates'!K$108)\n+($F188*'fnd base rates'!K$109)\n+($G188*'fnd base rates'!K$110)\n+($H188*'fnd base rates'!K$111)\n+($I188*'fnd base rates'!K$112)\n+($J188*'fnd base rates'!K$113)\n+($K188*'fnd base rates'!K$114)\n+($M188*'fnd base rates'!K$116)\n+($N188*'fnd base rates'!K$117)\n+($O188*'fnd base rates'!K$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,11)))\n*$R188","v":2266.730596032},{"$f":"(($D188*'fnd base rates'!L$107)\n+($E188*'fnd base rates'!L$108)\n+($F188*'fnd base rates'!L$109)\n+($G188*'fnd base rates'!L$110)\n+($H188*'fnd base rates'!L$111)\n+($I188*'fnd base rates'!L$112)\n+($J188*'fnd base rates'!L$113)\n+($K188*'fnd base rates'!L$114)\n+($M188*'fnd base rates'!L$116)\n+($N188*'fnd base rates'!L$117)\n+($O188*'fnd base rates'!L$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,12)))","v":2339.0828419999998},{"$f":"(($D188*'fnd base rates'!M$107)\n+($E188*'fnd base rates'!M$108)\n+($F188*'fnd base rates'!M$109)\n+($G188*'fnd base rates'!M$110)\n+($H188*'fnd base rates'!M$111)\n+($I188*'fnd base rates'!M$112)\n+($J188*'fnd base rates'!M$113)\n+($K188*'fnd base rates'!M$114)\n+($M188*'fnd base rates'!M$116)\n+($N188*'fnd base rates'!M$117)\n+($O188*'fnd base rates'!M$118)\n+($P188*VLOOKUP($S188+12,rate_basefnd,13)))","v":0},20241.472265887998,null,430170198,"430","170","198",1,2,20241.472265887998,10121,0,10121,null,null,null,null,null,10202,0,10202,-81,10121,0,10121]
[430,430170213,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D189","v":0},{"$f":"'fnd enro'!E189","v":0},{"$f":"'fnd enro'!F189","v":0},{"$f":"'fnd enro'!G189","v":0},{"$f":"'fnd enro'!H189","v":1},{"$f":"'fnd enro'!I189","v":0},{"$f":"'fnd enro'!J189","v":0},{"$f":"'fnd enro'!K189","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L189","v":0},{"$f":"'fnd enro'!M189+'fnd enro'!N189","v":0},{"$f":"'fnd enro'!O189","v":0},{"$f":"'fnd enro'!P189","v":0},{"$f":"'fnd enro'!Q189","v":0},{"$f":"'fnd enro'!S189","v":1},1.032,{"$f":"VALUE('fnd enro'!R189)","v":3},null,{"$f":"(($D189*'fnd base rates'!C$107)\n+($E189*'fnd base rates'!C$108)\n+($F189*'fnd base rates'!C$109)\n+($G189*'fnd base rates'!C$110)\n+($H189*'fnd base rates'!C$111)\n+($I189*'fnd base rates'!C$112)\n+($J189*'fnd base rates'!C$113)\n+($K189*'fnd base rates'!C$114)\n+($M189*'fnd base rates'!C$116)\n+($N189*'fnd base rates'!C$117)\n+($O189*'fnd base rates'!C$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,3)))\n*$R189","v":520.42614376799997},{"$f":"(($D189*'fnd base rates'!D$107)\n+($E189*'fnd base rates'!D$108)\n+($F189*'fnd base rates'!D$109)\n+($G189*'fnd base rates'!D$110)\n+($H189*'fnd base rates'!D$111)\n+($I189*'fnd base rates'!D$112)\n+($J189*'fnd base rates'!D$113)\n+($K189*'fnd base rates'!D$114)\n+($M189*'fnd base rates'!D$116)\n+($N189*'fnd base rates'!D$117)\n+($O189*'fnd base rates'!D$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,4)))\n*$R189","v":745.05240000000003},{"$f":"(($D189*'fnd base rates'!E$107)\n+($E189*'fnd base rates'!E$108)\n+($F189*'fnd base rates'!E$109)\n+($G189*'fnd base rates'!E$110)\n+($H189*'fnd base rates'!E$111)\n+($I189*'fnd base rates'!E$112)\n+($J189*'fnd base rates'!E$113)\n+($K189*'fnd base rates'!E$114)\n+($M189*'fnd base rates'!E$116)\n+($N189*'fnd base rates'!E$117)\n+($O189*'fnd base rates'!E$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,5)))\n*$R189","v":3362.3671701360004},{"$f":"(($D189*'fnd base rates'!F$107)\n+($E189*'fnd base rates'!F$108)\n+($F189*'fnd base rates'!F$109)\n+($G189*'fnd base rates'!F$110)\n+($H189*'fnd base rates'!F$111)\n+($I189*'fnd base rates'!F$112)\n+($J189*'fnd base rates'!F$113)\n+($K189*'fnd base rates'!F$114)\n+($M189*'fnd base rates'!F$116)\n+($N189*'fnd base rates'!F$117)\n+($O189*'fnd base rates'!F$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,6)))\n*$R189","v":963.1844350319999},{"$f":"(($D189*'fnd base rates'!G$107)\n+($E189*'fnd base rates'!G$108)\n+($F189*'fnd base rates'!G$109)\n+($G189*'fnd base rates'!G$110)\n+($H189*'fnd base rates'!G$111)\n+($I189*'fnd base rates'!G$112)\n+($J189*'fnd base rates'!G$113)\n+($K189*'fnd base rates'!G$114)\n+($M189*'fnd base rates'!G$116)\n+($N189*'fnd base rates'!G$117)\n+($O189*'fnd base rates'!G$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,7)))\n*$R189","v":163.73031499199999},{"$f":"(($D189*'fnd base rates'!H$107)\n+($E189*'fnd base rates'!H$108)\n+($F189*'fnd base rates'!H$109)\n+($G189*'fnd base rates'!H$110)\n+($H189*'fnd base rates'!H$111)\n+($I189*'fnd base rates'!H$112)\n+($J189*'fnd base rates'!H$113)\n+($K189*'fnd base rates'!H$114)\n+($M189*'fnd base rates'!H$116)\n+($N189*'fnd base rates'!H$117)\n+($O189*'fnd base rates'!H$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D189*'fnd base rates'!I$107)\n+($E189*'fnd base rates'!I$108)\n+($F189*'fnd base rates'!I$109)\n+($G189*'fnd base rates'!I$110)\n+($H189*'fnd base rates'!I$111)\n+($I189*'fnd base rates'!I$112)\n+($J189*'fnd base rates'!I$113)\n+($K189*'fnd base rates'!I$114)\n+($M189*'fnd base rates'!I$116)\n+($N189*'fnd base rates'!I$117)\n+($O189*'fnd base rates'!I$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,9)))\n*$R189","v":330.90048000000002},{"$f":"(($D189*'fnd base rates'!J$107)\n+($E189*'fnd base rates'!J$108)\n+($F189*'fnd base rates'!J$109)\n+($G189*'fnd base rates'!J$110)\n+($H189*'fnd base rates'!J$111)\n+($I189*'fnd base rates'!J$112)\n+($J189*'fnd base rates'!J$113)\n+($K189*'fnd base rates'!J$114)\n+($M189*'fnd base rates'!J$116)\n+($N189*'fnd base rates'!J$117)\n+($O189*'fnd base rates'!J$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,10)))\n*$R189","v":242.30328},{"$f":"(($D189*'fnd base rates'!K$107)\n+($E189*'fnd base rates'!K$108)\n+($F189*'fnd base rates'!K$109)\n+($G189*'fnd base rates'!K$110)\n+($H189*'fnd base rates'!K$111)\n+($I189*'fnd base rates'!K$112)\n+($J189*'fnd base rates'!K$113)\n+($K189*'fnd base rates'!K$114)\n+($M189*'fnd base rates'!K$116)\n+($N189*'fnd base rates'!K$117)\n+($O189*'fnd base rates'!K$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,11)))\n*$R189","v":1148.9949380160001},{"$f":"(($D189*'fnd base rates'!L$107)\n+($E189*'fnd base rates'!L$108)\n+($F189*'fnd base rates'!L$109)\n+($G189*'fnd base rates'!L$110)\n+($H189*'fnd base rates'!L$111)\n+($I189*'fnd base rates'!L$112)\n+($J189*'fnd base rates'!L$113)\n+($K189*'fnd base rates'!L$114)\n+($M189*'fnd base rates'!L$116)\n+($N189*'fnd base rates'!L$117)\n+($O189*'fnd base rates'!L$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D189*'fnd base rates'!M$107)\n+($E189*'fnd base rates'!M$108)\n+($F189*'fnd base rates'!M$109)\n+($G189*'fnd base rates'!M$110)\n+($H189*'fnd base rates'!M$111)\n+($I189*'fnd base rates'!M$112)\n+($J189*'fnd base rates'!M$113)\n+($K189*'fnd base rates'!M$114)\n+($M189*'fnd base rates'!M$116)\n+($N189*'fnd base rates'!M$117)\n+($O189*'fnd base rates'!M$118)\n+($P189*VLOOKUP($S189+12,rate_basefnd,13)))","v":0},9192.1376529440004,null,430170213,"430","170","213",1,1,9192.1376529440004,9192,0,9192,null,null,null,null,null,9285,0,9285,-93,9192,0,9192]
[430,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D190","v":0},{"$f":"'fnd enro'!E190","v":0},{"$f":"'fnd enro'!F190","v":0},{"$f":"'fnd enro'!G190","v":0},{"$f":"'fnd enro'!H190","v":5},{"$f":"'fnd enro'!I190","v":16},{"$f":"'fnd enro'!J190","v":0},{"$f":"'fnd enro'!K190","v":0.79590000000000005},{"$f":"'fnd enro'!L190","v":0},{"$f":"'fnd enro'!M190+'fnd enro'!N190","v":0},{"$f":"'fnd enro'!O190","v":0},{"$f":"'fnd enro'!P190","v":0},{"$f":"'fnd enro'!Q190","v":0},{"$f":"'fnd enro'!S190","v":21},1.032,{"$f":"VALUE('fnd enro'!R190)","v":3},null,{"$f":"(($D190*'fnd base rates'!C$107)\n+($E190*'fnd base rates'!C$108)\n+($F190*'fnd base rates'!C$109)\n+($G190*'fnd base rates'!C$110)\n+($H190*'fnd base rates'!C$111)\n+($I190*'fnd base rates'!C$112)\n+($J190*'fnd base rates'!C$113)\n+($K190*'fnd base rates'!C$114)\n+($M190*'fnd base rates'!C$116)\n+($N190*'fnd base rates'!C$117)\n+($O190*'fnd base rates'!C$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,3)))\n*$R190","v":10928.949019128},{"$f":"(($D190*'fnd base rates'!D$107)\n+($E190*'fnd base rates'!D$108)\n+($F190*'fnd base rates'!D$109)\n+($G190*'fnd base rates'!D$110)\n+($H190*'fnd base rates'!D$111)\n+($I190*'fnd base rates'!D$112)\n+($J190*'fnd base rates'!D$113)\n+($K190*'fnd base rates'!D$114)\n+($M190*'fnd base rates'!D$116)\n+($N190*'fnd base rates'!D$117)\n+($O190*'fnd base rates'!D$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,4)))\n*$R190","v":15646.100400000001},{"$f":"(($D190*'fnd base rates'!E$107)\n+($E190*'fnd base rates'!E$108)\n+($F190*'fnd base rates'!E$109)\n+($G190*'fnd base rates'!E$110)\n+($H190*'fnd base rates'!E$111)\n+($I190*'fnd base rates'!E$112)\n+($J190*'fnd base rates'!E$113)\n+($K190*'fnd base rates'!E$114)\n+($M190*'fnd base rates'!E$116)\n+($N190*'fnd base rates'!E$117)\n+($O190*'fnd base rates'!E$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,5)))\n*$R190","v":93245.020652856008},{"$f":"(($D190*'fnd base rates'!F$107)\n+($E190*'fnd base rates'!F$108)\n+($F190*'fnd base rates'!F$109)\n+($G190*'fnd base rates'!F$110)\n+($H190*'fnd base rates'!F$111)\n+($I190*'fnd base rates'!F$112)\n+($J190*'fnd base rates'!F$113)\n+($K190*'fnd base rates'!F$114)\n+($M190*'fnd base rates'!F$116)\n+($N190*'fnd base rates'!F$117)\n+($O190*'fnd base rates'!F$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,6)))\n*$R190","v":18536.539695672003},{"$f":"(($D190*'fnd base rates'!G$107)\n+($E190*'fnd base rates'!G$108)\n+($F190*'fnd base rates'!G$109)\n+($G190*'fnd base rates'!G$110)\n+($H190*'fnd base rates'!G$111)\n+($I190*'fnd base rates'!G$112)\n+($J190*'fnd base rates'!G$113)\n+($K190*'fnd base rates'!G$114)\n+($M190*'fnd base rates'!G$116)\n+($N190*'fnd base rates'!G$117)\n+($O190*'fnd base rates'!G$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,7)))\n*$R190","v":3367.1698948320004},{"$f":"(($D190*'fnd base rates'!H$107)\n+($E190*'fnd base rates'!H$108)\n+($F190*'fnd base rates'!H$109)\n+($G190*'fnd base rates'!H$110)\n+($H190*'fnd base rates'!H$111)\n+($I190*'fnd base rates'!H$112)\n+($J190*'fnd base rates'!H$113)\n+($K190*'fnd base rates'!H$114)\n+($M190*'fnd base rates'!H$116)\n+($N190*'fnd base rates'!H$117)\n+($O190*'fnd base rates'!H$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,8)))","v":14966.47847},{"$f":"(($D190*'fnd base rates'!I$107)\n+($E190*'fnd base rates'!I$108)\n+($F190*'fnd base rates'!I$109)\n+($G190*'fnd base rates'!I$110)\n+($H190*'fnd base rates'!I$111)\n+($I190*'fnd base rates'!I$112)\n+($J190*'fnd base rates'!I$113)\n+($K190*'fnd base rates'!I$114)\n+($M190*'fnd base rates'!I$116)\n+($N190*'fnd base rates'!I$117)\n+($O190*'fnd base rates'!I$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,9)))\n*$R190","v":8291.1705600000005},{"$f":"(($D190*'fnd base rates'!J$107)\n+($E190*'fnd base rates'!J$108)\n+($F190*'fnd base rates'!J$109)\n+($G190*'fnd base rates'!J$110)\n+($H190*'fnd base rates'!J$111)\n+($I190*'fnd base rates'!J$112)\n+($J190*'fnd base rates'!J$113)\n+($K190*'fnd base rates'!J$114)\n+($M190*'fnd base rates'!J$116)\n+($N190*'fnd base rates'!J$117)\n+($O190*'fnd base rates'!J$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,10)))\n*$R190","v":10151.278320000001},{"$f":"(($D190*'fnd base rates'!K$107)\n+($E190*'fnd base rates'!K$108)\n+($F190*'fnd base rates'!K$109)\n+($G190*'fnd base rates'!K$110)\n+($H190*'fnd base rates'!K$111)\n+($I190*'fnd base rates'!K$112)\n+($J190*'fnd base rates'!K$113)\n+($K190*'fnd base rates'!K$114)\n+($M190*'fnd base rates'!K$116)\n+($N190*'fnd base rates'!K$117)\n+($O190*'fnd base rates'!K$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,11)))\n*$R190","v":23628.745218336},{"$f":"(($D190*'fnd base rates'!L$107)\n+($E190*'fnd base rates'!L$108)\n+($F190*'fnd base rates'!L$109)\n+($G190*'fnd base rates'!L$110)\n+($H190*'fnd base rates'!L$111)\n+($I190*'fnd base rates'!L$112)\n+($J190*'fnd base rates'!L$113)\n+($K190*'fnd base rates'!L$114)\n+($M190*'fnd base rates'!L$116)\n+($N190*'fnd base rates'!L$117)\n+($O190*'fnd base rates'!L$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,12)))","v":23988.589841000001},{"$f":"(($D190*'fnd base rates'!M$107)\n+($E190*'fnd base rates'!M$108)\n+($F190*'fnd base rates'!M$109)\n+($G190*'fnd base rates'!M$110)\n+($H190*'fnd base rates'!M$111)\n+($I190*'fnd base rates'!M$112)\n+($J190*'fnd base rates'!M$113)\n+($K190*'fnd base rates'!M$114)\n+($M190*'fnd base rates'!M$116)\n+($N190*'fnd base rates'!M$117)\n+($O190*'fnd base rates'!M$118)\n+($P190*VLOOKUP($S190+12,rate_basefnd,13)))","v":0},222750.04207182405,null,430170271,"430","170","271",1,21,222750.04207182405,10607,0,10607,null,null,null,null,null,10874,0,10874,-267,10607,0,10607]
[430,430170276,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D191","v":0},{"$f":"'fnd enro'!E191","v":0},{"$f":"'fnd enro'!F191","v":0},{"$f":"'fnd enro'!G191","v":0},{"$f":"'fnd enro'!H191","v":1},{"$f":"'fnd enro'!I191","v":0},{"$f":"'fnd enro'!J191","v":0},{"$f":"'fnd enro'!K191","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L191","v":0},{"$f":"'fnd enro'!M191+'fnd enro'!N191","v":0},{"$f":"'fnd enro'!O191","v":0},{"$f":"'fnd enro'!P191","v":0},{"$f":"'fnd enro'!Q191","v":0},{"$f":"'fnd enro'!S191","v":1},1.032,{"$f":"VALUE('fnd enro'!R191)","v":1},null,{"$f":"(($D191*'fnd base rates'!C$107)\n+($E191*'fnd base rates'!C$108)\n+($F191*'fnd base rates'!C$109)\n+($G191*'fnd base rates'!C$110)\n+($H191*'fnd base rates'!C$111)\n+($I191*'fnd base rates'!C$112)\n+($J191*'fnd base rates'!C$113)\n+($K191*'fnd base rates'!C$114)\n+($M191*'fnd base rates'!C$116)\n+($N191*'fnd base rates'!C$117)\n+($O191*'fnd base rates'!C$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,3)))\n*$R191","v":520.42614376799997},{"$f":"(($D191*'fnd base rates'!D$107)\n+($E191*'fnd base rates'!D$108)\n+($F191*'fnd base rates'!D$109)\n+($G191*'fnd base rates'!D$110)\n+($H191*'fnd base rates'!D$111)\n+($I191*'fnd base rates'!D$112)\n+($J191*'fnd base rates'!D$113)\n+($K191*'fnd base rates'!D$114)\n+($M191*'fnd base rates'!D$116)\n+($N191*'fnd base rates'!D$117)\n+($O191*'fnd base rates'!D$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,4)))\n*$R191","v":745.05240000000003},{"$f":"(($D191*'fnd base rates'!E$107)\n+($E191*'fnd base rates'!E$108)\n+($F191*'fnd base rates'!E$109)\n+($G191*'fnd base rates'!E$110)\n+($H191*'fnd base rates'!E$111)\n+($I191*'fnd base rates'!E$112)\n+($J191*'fnd base rates'!E$113)\n+($K191*'fnd base rates'!E$114)\n+($M191*'fnd base rates'!E$116)\n+($N191*'fnd base rates'!E$117)\n+($O191*'fnd base rates'!E$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,5)))\n*$R191","v":3362.3671701360004},{"$f":"(($D191*'fnd base rates'!F$107)\n+($E191*'fnd base rates'!F$108)\n+($F191*'fnd base rates'!F$109)\n+($G191*'fnd base rates'!F$110)\n+($H191*'fnd base rates'!F$111)\n+($I191*'fnd base rates'!F$112)\n+($J191*'fnd base rates'!F$113)\n+($K191*'fnd base rates'!F$114)\n+($M191*'fnd base rates'!F$116)\n+($N191*'fnd base rates'!F$117)\n+($O191*'fnd base rates'!F$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,6)))\n*$R191","v":963.1844350319999},{"$f":"(($D191*'fnd base rates'!G$107)\n+($E191*'fnd base rates'!G$108)\n+($F191*'fnd base rates'!G$109)\n+($G191*'fnd base rates'!G$110)\n+($H191*'fnd base rates'!G$111)\n+($I191*'fnd base rates'!G$112)\n+($J191*'fnd base rates'!G$113)\n+($K191*'fnd base rates'!G$114)\n+($M191*'fnd base rates'!G$116)\n+($N191*'fnd base rates'!G$117)\n+($O191*'fnd base rates'!G$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,7)))\n*$R191","v":163.73031499199999},{"$f":"(($D191*'fnd base rates'!H$107)\n+($E191*'fnd base rates'!H$108)\n+($F191*'fnd base rates'!H$109)\n+($G191*'fnd base rates'!H$110)\n+($H191*'fnd base rates'!H$111)\n+($I191*'fnd base rates'!H$112)\n+($J191*'fnd base rates'!H$113)\n+($K191*'fnd base rates'!H$114)\n+($M191*'fnd base rates'!H$116)\n+($N191*'fnd base rates'!H$117)\n+($O191*'fnd base rates'!H$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D191*'fnd base rates'!I$107)\n+($E191*'fnd base rates'!I$108)\n+($F191*'fnd base rates'!I$109)\n+($G191*'fnd base rates'!I$110)\n+($H191*'fnd base rates'!I$111)\n+($I191*'fnd base rates'!I$112)\n+($J191*'fnd base rates'!I$113)\n+($K191*'fnd base rates'!I$114)\n+($M191*'fnd base rates'!I$116)\n+($N191*'fnd base rates'!I$117)\n+($O191*'fnd base rates'!I$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,9)))\n*$R191","v":330.90048000000002},{"$f":"(($D191*'fnd base rates'!J$107)\n+($E191*'fnd base rates'!J$108)\n+($F191*'fnd base rates'!J$109)\n+($G191*'fnd base rates'!J$110)\n+($H191*'fnd base rates'!J$111)\n+($I191*'fnd base rates'!J$112)\n+($J191*'fnd base rates'!J$113)\n+($K191*'fnd base rates'!J$114)\n+($M191*'fnd base rates'!J$116)\n+($N191*'fnd base rates'!J$117)\n+($O191*'fnd base rates'!J$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,10)))\n*$R191","v":242.30328},{"$f":"(($D191*'fnd base rates'!K$107)\n+($E191*'fnd base rates'!K$108)\n+($F191*'fnd base rates'!K$109)\n+($G191*'fnd base rates'!K$110)\n+($H191*'fnd base rates'!K$111)\n+($I191*'fnd base rates'!K$112)\n+($J191*'fnd base rates'!K$113)\n+($K191*'fnd base rates'!K$114)\n+($M191*'fnd base rates'!K$116)\n+($N191*'fnd base rates'!K$117)\n+($O191*'fnd base rates'!K$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,11)))\n*$R191","v":1148.9949380160001},{"$f":"(($D191*'fnd base rates'!L$107)\n+($E191*'fnd base rates'!L$108)\n+($F191*'fnd base rates'!L$109)\n+($G191*'fnd base rates'!L$110)\n+($H191*'fnd base rates'!L$111)\n+($I191*'fnd base rates'!L$112)\n+($J191*'fnd base rates'!L$113)\n+($K191*'fnd base rates'!L$114)\n+($M191*'fnd base rates'!L$116)\n+($N191*'fnd base rates'!L$117)\n+($O191*'fnd base rates'!L$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D191*'fnd base rates'!M$107)\n+($E191*'fnd base rates'!M$108)\n+($F191*'fnd base rates'!M$109)\n+($G191*'fnd base rates'!M$110)\n+($H191*'fnd base rates'!M$111)\n+($I191*'fnd base rates'!M$112)\n+($J191*'fnd base rates'!M$113)\n+($K191*'fnd base rates'!M$114)\n+($M191*'fnd base rates'!M$116)\n+($N191*'fnd base rates'!M$117)\n+($O191*'fnd base rates'!M$118)\n+($P191*VLOOKUP($S191+12,rate_basefnd,13)))","v":0},9192.1376529440004,null,430170276,"430","170","276",1,1,9192.1376529440004,9192,0,9192,null,null,null,null,null,9285,0,9285,-93,9192,0,9192]
[430,430170288,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D192","v":0},{"$f":"'fnd enro'!E192","v":0},{"$f":"'fnd enro'!F192","v":0},{"$f":"'fnd enro'!G192","v":0},{"$f":"'fnd enro'!H192","v":2},{"$f":"'fnd enro'!I192","v":0},{"$f":"'fnd enro'!J192","v":0},{"$f":"'fnd enro'!K192","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L192","v":0},{"$f":"'fnd enro'!M192+'fnd enro'!N192","v":0},{"$f":"'fnd enro'!O192","v":0},{"$f":"'fnd enro'!P192","v":0},{"$f":"'fnd enro'!Q192","v":0},{"$f":"'fnd enro'!S192","v":2},1.032,{"$f":"VALUE('fnd enro'!R192)","v":1},null,{"$f":"(($D192*'fnd base rates'!C$107)\n+($E192*'fnd base rates'!C$108)\n+($F192*'fnd base rates'!C$109)\n+($G192*'fnd base rates'!C$110)\n+($H192*'fnd base rates'!C$111)\n+($I192*'fnd base rates'!C$112)\n+($J192*'fnd base rates'!C$113)\n+($K192*'fnd base rates'!C$114)\n+($M192*'fnd base rates'!C$116)\n+($N192*'fnd base rates'!C$117)\n+($O192*'fnd base rates'!C$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,3)))\n*$R192","v":1040.8522875359999},{"$f":"(($D192*'fnd base rates'!D$107)\n+($E192*'fnd base rates'!D$108)\n+($F192*'fnd base rates'!D$109)\n+($G192*'fnd base rates'!D$110)\n+($H192*'fnd base rates'!D$111)\n+($I192*'fnd base rates'!D$112)\n+($J192*'fnd base rates'!D$113)\n+($K192*'fnd base rates'!D$114)\n+($M192*'fnd base rates'!D$116)\n+($N192*'fnd base rates'!D$117)\n+($O192*'fnd base rates'!D$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,4)))\n*$R192","v":1490.1048000000001},{"$f":"(($D192*'fnd base rates'!E$107)\n+($E192*'fnd base rates'!E$108)\n+($F192*'fnd base rates'!E$109)\n+($G192*'fnd base rates'!E$110)\n+($H192*'fnd base rates'!E$111)\n+($I192*'fnd base rates'!E$112)\n+($J192*'fnd base rates'!E$113)\n+($K192*'fnd base rates'!E$114)\n+($M192*'fnd base rates'!E$116)\n+($N192*'fnd base rates'!E$117)\n+($O192*'fnd base rates'!E$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,5)))\n*$R192","v":6724.7343402720007},{"$f":"(($D192*'fnd base rates'!F$107)\n+($E192*'fnd base rates'!F$108)\n+($F192*'fnd base rates'!F$109)\n+($G192*'fnd base rates'!F$110)\n+($H192*'fnd base rates'!F$111)\n+($I192*'fnd base rates'!F$112)\n+($J192*'fnd base rates'!F$113)\n+($K192*'fnd base rates'!F$114)\n+($M192*'fnd base rates'!F$116)\n+($N192*'fnd base rates'!F$117)\n+($O192*'fnd base rates'!F$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,6)))\n*$R192","v":1926.3688700639998},{"$f":"(($D192*'fnd base rates'!G$107)\n+($E192*'fnd base rates'!G$108)\n+($F192*'fnd base rates'!G$109)\n+($G192*'fnd base rates'!G$110)\n+($H192*'fnd base rates'!G$111)\n+($I192*'fnd base rates'!G$112)\n+($J192*'fnd base rates'!G$113)\n+($K192*'fnd base rates'!G$114)\n+($M192*'fnd base rates'!G$116)\n+($N192*'fnd base rates'!G$117)\n+($O192*'fnd base rates'!G$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,7)))\n*$R192","v":327.46062998399998},{"$f":"(($D192*'fnd base rates'!H$107)\n+($E192*'fnd base rates'!H$108)\n+($F192*'fnd base rates'!H$109)\n+($G192*'fnd base rates'!H$110)\n+($H192*'fnd base rates'!H$111)\n+($I192*'fnd base rates'!H$112)\n+($J192*'fnd base rates'!H$113)\n+($K192*'fnd base rates'!H$114)\n+($M192*'fnd base rates'!H$116)\n+($N192*'fnd base rates'!H$117)\n+($O192*'fnd base rates'!H$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D192*'fnd base rates'!I$107)\n+($E192*'fnd base rates'!I$108)\n+($F192*'fnd base rates'!I$109)\n+($G192*'fnd base rates'!I$110)\n+($H192*'fnd base rates'!I$111)\n+($I192*'fnd base rates'!I$112)\n+($J192*'fnd base rates'!I$113)\n+($K192*'fnd base rates'!I$114)\n+($M192*'fnd base rates'!I$116)\n+($N192*'fnd base rates'!I$117)\n+($O192*'fnd base rates'!I$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,9)))\n*$R192","v":661.80096000000003},{"$f":"(($D192*'fnd base rates'!J$107)\n+($E192*'fnd base rates'!J$108)\n+($F192*'fnd base rates'!J$109)\n+($G192*'fnd base rates'!J$110)\n+($H192*'fnd base rates'!J$111)\n+($I192*'fnd base rates'!J$112)\n+($J192*'fnd base rates'!J$113)\n+($K192*'fnd base rates'!J$114)\n+($M192*'fnd base rates'!J$116)\n+($N192*'fnd base rates'!J$117)\n+($O192*'fnd base rates'!J$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,10)))\n*$R192","v":484.60656},{"$f":"(($D192*'fnd base rates'!K$107)\n+($E192*'fnd base rates'!K$108)\n+($F192*'fnd base rates'!K$109)\n+($G192*'fnd base rates'!K$110)\n+($H192*'fnd base rates'!K$111)\n+($I192*'fnd base rates'!K$112)\n+($J192*'fnd base rates'!K$113)\n+($K192*'fnd base rates'!K$114)\n+($M192*'fnd base rates'!K$116)\n+($N192*'fnd base rates'!K$117)\n+($O192*'fnd base rates'!K$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,11)))\n*$R192","v":2297.9898760320002},{"$f":"(($D192*'fnd base rates'!L$107)\n+($E192*'fnd base rates'!L$108)\n+($F192*'fnd base rates'!L$109)\n+($G192*'fnd base rates'!L$110)\n+($H192*'fnd base rates'!L$111)\n+($I192*'fnd base rates'!L$112)\n+($J192*'fnd base rates'!L$113)\n+($K192*'fnd base rates'!L$114)\n+($M192*'fnd base rates'!L$116)\n+($N192*'fnd base rates'!L$117)\n+($O192*'fnd base rates'!L$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,12)))","v":2443.0428419999998},{"$f":"(($D192*'fnd base rates'!M$107)\n+($E192*'fnd base rates'!M$108)\n+($F192*'fnd base rates'!M$109)\n+($G192*'fnd base rates'!M$110)\n+($H192*'fnd base rates'!M$111)\n+($I192*'fnd base rates'!M$112)\n+($J192*'fnd base rates'!M$113)\n+($K192*'fnd base rates'!M$114)\n+($M192*'fnd base rates'!M$116)\n+($N192*'fnd base rates'!M$117)\n+($O192*'fnd base rates'!M$118)\n+($P192*VLOOKUP($S192+12,rate_basefnd,13)))","v":0},18384.275305888001,null,430170288,"430","170","288",1,2,18384.275305888001,9192,0,9192,null,null,null,null,null,9285,0,9285,-93,9192,0,9192]
[430,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D193","v":0},{"$f":"'fnd enro'!E193","v":0},{"$f":"'fnd enro'!F193","v":0},{"$f":"'fnd enro'!G193","v":0},{"$f":"'fnd enro'!H193","v":3},{"$f":"'fnd enro'!I193","v":5},{"$f":"'fnd enro'!J193","v":0},{"$f":"'fnd enro'!K193","v":0.30320000000000003},{"$f":"'fnd enro'!L193","v":0},{"$f":"'fnd enro'!M193+'fnd enro'!N193","v":0},{"$f":"'fnd enro'!O193","v":0},{"$f":"'fnd enro'!P193","v":1},{"$f":"'fnd enro'!Q193","v":2},{"$f":"'fnd enro'!S193","v":8},1.032,{"$f":"VALUE('fnd enro'!R193)","v":2},null,{"$f":"(($D193*'fnd base rates'!C$107)\n+($E193*'fnd base rates'!C$108)\n+($F193*'fnd base rates'!C$109)\n+($G193*'fnd base rates'!C$110)\n+($H193*'fnd base rates'!C$111)\n+($I193*'fnd base rates'!C$112)\n+($J193*'fnd base rates'!C$113)\n+($K193*'fnd base rates'!C$114)\n+($M193*'fnd base rates'!C$116)\n+($N193*'fnd base rates'!C$117)\n+($O193*'fnd base rates'!C$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,3)))\n*$R193","v":4349.3652301440006},{"$f":"(($D193*'fnd base rates'!D$107)\n+($E193*'fnd base rates'!D$108)\n+($F193*'fnd base rates'!D$109)\n+($G193*'fnd base rates'!D$110)\n+($H193*'fnd base rates'!D$111)\n+($I193*'fnd base rates'!D$112)\n+($J193*'fnd base rates'!D$113)\n+($K193*'fnd base rates'!D$114)\n+($M193*'fnd base rates'!D$116)\n+($N193*'fnd base rates'!D$117)\n+($O193*'fnd base rates'!D$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,4)))\n*$R193","v":6610.0322400000005},{"$f":"(($D193*'fnd base rates'!E$107)\n+($E193*'fnd base rates'!E$108)\n+($F193*'fnd base rates'!E$109)\n+($G193*'fnd base rates'!E$110)\n+($H193*'fnd base rates'!E$111)\n+($I193*'fnd base rates'!E$112)\n+($J193*'fnd base rates'!E$113)\n+($K193*'fnd base rates'!E$114)\n+($M193*'fnd base rates'!E$116)\n+($N193*'fnd base rates'!E$117)\n+($O193*'fnd base rates'!E$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,5)))\n*$R193","v":39939.640241088004},{"$f":"(($D193*'fnd base rates'!F$107)\n+($E193*'fnd base rates'!F$108)\n+($F193*'fnd base rates'!F$109)\n+($G193*'fnd base rates'!F$110)\n+($H193*'fnd base rates'!F$111)\n+($I193*'fnd base rates'!F$112)\n+($J193*'fnd base rates'!F$113)\n+($K193*'fnd base rates'!F$114)\n+($M193*'fnd base rates'!F$116)\n+($N193*'fnd base rates'!F$117)\n+($O193*'fnd base rates'!F$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,6)))\n*$R193","v":7312.7994802560015},{"$f":"(($D193*'fnd base rates'!G$107)\n+($E193*'fnd base rates'!G$108)\n+($F193*'fnd base rates'!G$109)\n+($G193*'fnd base rates'!G$110)\n+($H193*'fnd base rates'!G$111)\n+($I193*'fnd base rates'!G$112)\n+($J193*'fnd base rates'!G$113)\n+($K193*'fnd base rates'!G$114)\n+($M193*'fnd base rates'!G$116)\n+($N193*'fnd base rates'!G$117)\n+($O193*'fnd base rates'!G$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,7)))\n*$R193","v":1569.7929999360001},{"$f":"(($D193*'fnd base rates'!H$107)\n+($E193*'fnd base rates'!H$108)\n+($F193*'fnd base rates'!H$109)\n+($G193*'fnd base rates'!H$110)\n+($H193*'fnd base rates'!H$111)\n+($I193*'fnd base rates'!H$112)\n+($J193*'fnd base rates'!H$113)\n+($K193*'fnd base rates'!H$114)\n+($M193*'fnd base rates'!H$116)\n+($N193*'fnd base rates'!H$117)\n+($O193*'fnd base rates'!H$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,8)))","v":5516.6265600000006},{"$f":"(($D193*'fnd base rates'!I$107)\n+($E193*'fnd base rates'!I$108)\n+($F193*'fnd base rates'!I$109)\n+($G193*'fnd base rates'!I$110)\n+($H193*'fnd base rates'!I$111)\n+($I193*'fnd base rates'!I$112)\n+($J193*'fnd base rates'!I$113)\n+($K193*'fnd base rates'!I$114)\n+($M193*'fnd base rates'!I$116)\n+($N193*'fnd base rates'!I$117)\n+($O193*'fnd base rates'!I$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,9)))\n*$R193","v":3327.9523200000003},{"$f":"(($D193*'fnd base rates'!J$107)\n+($E193*'fnd base rates'!J$108)\n+($F193*'fnd base rates'!J$109)\n+($G193*'fnd base rates'!J$110)\n+($H193*'fnd base rates'!J$111)\n+($I193*'fnd base rates'!J$112)\n+($J193*'fnd base rates'!J$113)\n+($K193*'fnd base rates'!J$114)\n+($M193*'fnd base rates'!J$116)\n+($N193*'fnd base rates'!J$117)\n+($O193*'fnd base rates'!J$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,10)))\n*$R193","v":4595.8778400000001},{"$f":"(($D193*'fnd base rates'!K$107)\n+($E193*'fnd base rates'!K$108)\n+($F193*'fnd base rates'!K$109)\n+($G193*'fnd base rates'!K$110)\n+($H193*'fnd base rates'!K$111)\n+($I193*'fnd base rates'!K$112)\n+($J193*'fnd base rates'!K$113)\n+($K193*'fnd base rates'!K$114)\n+($M193*'fnd base rates'!K$116)\n+($N193*'fnd base rates'!K$117)\n+($O193*'fnd base rates'!K$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,11)))\n*$R193","v":9268.0282241280001},{"$f":"(($D193*'fnd base rates'!L$107)\n+($E193*'fnd base rates'!L$108)\n+($F193*'fnd base rates'!L$109)\n+($G193*'fnd base rates'!L$110)\n+($H193*'fnd base rates'!L$111)\n+($I193*'fnd base rates'!L$112)\n+($J193*'fnd base rates'!L$113)\n+($K193*'fnd base rates'!L$114)\n+($M193*'fnd base rates'!L$116)\n+($N193*'fnd base rates'!L$117)\n+($O193*'fnd base rates'!L$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,12)))","v":10245.351368},{"$f":"(($D193*'fnd base rates'!M$107)\n+($E193*'fnd base rates'!M$108)\n+($F193*'fnd base rates'!M$109)\n+($G193*'fnd base rates'!M$110)\n+($H193*'fnd base rates'!M$111)\n+($I193*'fnd base rates'!M$112)\n+($J193*'fnd base rates'!M$113)\n+($K193*'fnd base rates'!M$114)\n+($M193*'fnd base rates'!M$116)\n+($N193*'fnd base rates'!M$117)\n+($O193*'fnd base rates'!M$118)\n+($P193*VLOOKUP($S193+12,rate_basefnd,13)))","v":0},92735.466503552016,null,430170321,"430","170","321",1,8,92735.466503552016,11592,0,11592,null,null,null,null,null,11708,1,11709,-117,11592,0,11592]
[430,430170322,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D194","v":0},{"$f":"'fnd enro'!E194","v":0},{"$f":"'fnd enro'!F194","v":0},{"$f":"'fnd enro'!G194","v":0},{"$f":"'fnd enro'!H194","v":0},{"$f":"'fnd enro'!I194","v":4},{"$f":"'fnd enro'!J194","v":0},{"$f":"'fnd enro'!K194","v":0.15160000000000001},{"$f":"'fnd enro'!L194","v":0},{"$f":"'fnd enro'!M194+'fnd enro'!N194","v":0},{"$f":"'fnd enro'!O194","v":0},{"$f":"'fnd enro'!P194","v":0},{"$f":"'fnd enro'!Q194","v":1},{"$f":"'fnd enro'!S194","v":4},1.032,{"$f":"VALUE('fnd enro'!R194)","v":5},null,{"$f":"(($D194*'fnd base rates'!C$107)\n+($E194*'fnd base rates'!C$108)\n+($F194*'fnd base rates'!C$109)\n+($G194*'fnd base rates'!C$110)\n+($H194*'fnd base rates'!C$111)\n+($I194*'fnd base rates'!C$112)\n+($J194*'fnd base rates'!C$113)\n+($K194*'fnd base rates'!C$114)\n+($M194*'fnd base rates'!C$116)\n+($N194*'fnd base rates'!C$117)\n+($O194*'fnd base rates'!C$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,3)))\n*$R194","v":2137.7318550720001},{"$f":"(($D194*'fnd base rates'!D$107)\n+($E194*'fnd base rates'!D$108)\n+($F194*'fnd base rates'!D$109)\n+($G194*'fnd base rates'!D$110)\n+($H194*'fnd base rates'!D$111)\n+($I194*'fnd base rates'!D$112)\n+($J194*'fnd base rates'!D$113)\n+($K194*'fnd base rates'!D$114)\n+($M194*'fnd base rates'!D$116)\n+($N194*'fnd base rates'!D$117)\n+($O194*'fnd base rates'!D$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,4)))\n*$R194","v":3245.6709600000004},{"$f":"(($D194*'fnd base rates'!E$107)\n+($E194*'fnd base rates'!E$108)\n+($F194*'fnd base rates'!E$109)\n+($G194*'fnd base rates'!E$110)\n+($H194*'fnd base rates'!E$111)\n+($I194*'fnd base rates'!E$112)\n+($J194*'fnd base rates'!E$113)\n+($K194*'fnd base rates'!E$114)\n+($M194*'fnd base rates'!E$116)\n+($N194*'fnd base rates'!E$117)\n+($O194*'fnd base rates'!E$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,5)))\n*$R194","v":21699.741080544001},{"$f":"(($D194*'fnd base rates'!F$107)\n+($E194*'fnd base rates'!F$108)\n+($F194*'fnd base rates'!F$109)\n+($G194*'fnd base rates'!F$110)\n+($H194*'fnd base rates'!F$111)\n+($I194*'fnd base rates'!F$112)\n+($J194*'fnd base rates'!F$113)\n+($K194*'fnd base rates'!F$114)\n+($M194*'fnd base rates'!F$116)\n+($N194*'fnd base rates'!F$117)\n+($O194*'fnd base rates'!F$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,6)))\n*$R194","v":3430.1543801280004},{"$f":"(($D194*'fnd base rates'!G$107)\n+($E194*'fnd base rates'!G$108)\n+($F194*'fnd base rates'!G$109)\n+($G194*'fnd base rates'!G$110)\n+($H194*'fnd base rates'!G$111)\n+($I194*'fnd base rates'!G$112)\n+($J194*'fnd base rates'!G$113)\n+($K194*'fnd base rates'!G$114)\n+($M194*'fnd base rates'!G$116)\n+($N194*'fnd base rates'!G$117)\n+($O194*'fnd base rates'!G$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,7)))\n*$R194","v":762.85813996800005},{"$f":"(($D194*'fnd base rates'!H$107)\n+($E194*'fnd base rates'!H$108)\n+($F194*'fnd base rates'!H$109)\n+($G194*'fnd base rates'!H$110)\n+($H194*'fnd base rates'!H$111)\n+($I194*'fnd base rates'!H$112)\n+($J194*'fnd base rates'!H$113)\n+($K194*'fnd base rates'!H$114)\n+($M194*'fnd base rates'!H$116)\n+($N194*'fnd base rates'!H$117)\n+($O194*'fnd base rates'!H$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,8)))","v":3143.21828},{"$f":"(($D194*'fnd base rates'!I$107)\n+($E194*'fnd base rates'!I$108)\n+($F194*'fnd base rates'!I$109)\n+($G194*'fnd base rates'!I$110)\n+($H194*'fnd base rates'!I$111)\n+($I194*'fnd base rates'!I$112)\n+($J194*'fnd base rates'!I$113)\n+($K194*'fnd base rates'!I$114)\n+($M194*'fnd base rates'!I$116)\n+($N194*'fnd base rates'!I$117)\n+($O194*'fnd base rates'!I$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,9)))\n*$R194","v":1764.1008000000002},{"$f":"(($D194*'fnd base rates'!J$107)\n+($E194*'fnd base rates'!J$108)\n+($F194*'fnd base rates'!J$109)\n+($G194*'fnd base rates'!J$110)\n+($H194*'fnd base rates'!J$111)\n+($I194*'fnd base rates'!J$112)\n+($J194*'fnd base rates'!J$113)\n+($K194*'fnd base rates'!J$114)\n+($M194*'fnd base rates'!J$116)\n+($N194*'fnd base rates'!J$117)\n+($O194*'fnd base rates'!J$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,10)))\n*$R194","v":2780.2183199999999},{"$f":"(($D194*'fnd base rates'!K$107)\n+($E194*'fnd base rates'!K$108)\n+($F194*'fnd base rates'!K$109)\n+($G194*'fnd base rates'!K$110)\n+($H194*'fnd base rates'!K$111)\n+($I194*'fnd base rates'!K$112)\n+($J194*'fnd base rates'!K$113)\n+($K194*'fnd base rates'!K$114)\n+($M194*'fnd base rates'!K$116)\n+($N194*'fnd base rates'!K$117)\n+($O194*'fnd base rates'!K$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,11)))\n*$R194","v":4470.9426320640005},{"$f":"(($D194*'fnd base rates'!L$107)\n+($E194*'fnd base rates'!L$108)\n+($F194*'fnd base rates'!L$109)\n+($G194*'fnd base rates'!L$110)\n+($H194*'fnd base rates'!L$111)\n+($I194*'fnd base rates'!L$112)\n+($J194*'fnd base rates'!L$113)\n+($K194*'fnd base rates'!L$114)\n+($M194*'fnd base rates'!L$116)\n+($N194*'fnd base rates'!L$117)\n+($O194*'fnd base rates'!L$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,12)))","v":4876.435684},{"$f":"(($D194*'fnd base rates'!M$107)\n+($E194*'fnd base rates'!M$108)\n+($F194*'fnd base rates'!M$109)\n+($G194*'fnd base rates'!M$110)\n+($H194*'fnd base rates'!M$111)\n+($I194*'fnd base rates'!M$112)\n+($J194*'fnd base rates'!M$113)\n+($K194*'fnd base rates'!M$114)\n+($M194*'fnd base rates'!M$116)\n+($N194*'fnd base rates'!M$117)\n+($O194*'fnd base rates'!M$118)\n+($P194*VLOOKUP($S194+12,rate_basefnd,13)))","v":0},48311.072131776004,null,430170322,"430","170","322",1,4,48311.072131776004,12078,0,12078,null,null,null,null,null,12149,4,12153,-75,12078,0,12078]
[430,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D195","v":0},{"$f":"'fnd enro'!E195","v":0},{"$f":"'fnd enro'!F195","v":0},{"$f":"'fnd enro'!G195","v":0},{"$f":"'fnd enro'!H195","v":1},{"$f":"'fnd enro'!I195","v":14},{"$f":"'fnd enro'!J195","v":0},{"$f":"'fnd enro'!K195","v":0.56850000000000001},{"$f":"'fnd enro'!L195","v":0},{"$f":"'fnd enro'!M195+'fnd enro'!N195","v":0},{"$f":"'fnd enro'!O195","v":0},{"$f":"'fnd enro'!P195","v":1},{"$f":"'fnd enro'!Q195","v":3},{"$f":"'fnd enro'!S195","v":15},1.032,{"$f":"VALUE('fnd enro'!R195)","v":10},null,{"$f":"(($D195*'fnd base rates'!C$107)\n+($E195*'fnd base rates'!C$108)\n+($F195*'fnd base rates'!C$109)\n+($G195*'fnd base rates'!C$110)\n+($H195*'fnd base rates'!C$111)\n+($I195*'fnd base rates'!C$112)\n+($J195*'fnd base rates'!C$113)\n+($K195*'fnd base rates'!C$114)\n+($M195*'fnd base rates'!C$116)\n+($N195*'fnd base rates'!C$117)\n+($O195*'fnd base rates'!C$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,3)))\n*$R195","v":8080.5635965200017},{"$f":"(($D195*'fnd base rates'!D$107)\n+($E195*'fnd base rates'!D$108)\n+($F195*'fnd base rates'!D$109)\n+($G195*'fnd base rates'!D$110)\n+($H195*'fnd base rates'!D$111)\n+($I195*'fnd base rates'!D$112)\n+($J195*'fnd base rates'!D$113)\n+($K195*'fnd base rates'!D$114)\n+($M195*'fnd base rates'!D$116)\n+($N195*'fnd base rates'!D$117)\n+($O195*'fnd base rates'!D$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,4)))\n*$R195","v":12243.420960000003},{"$f":"(($D195*'fnd base rates'!E$107)\n+($E195*'fnd base rates'!E$108)\n+($F195*'fnd base rates'!E$109)\n+($G195*'fnd base rates'!E$110)\n+($H195*'fnd base rates'!E$111)\n+($I195*'fnd base rates'!E$112)\n+($J195*'fnd base rates'!E$113)\n+($K195*'fnd base rates'!E$114)\n+($M195*'fnd base rates'!E$116)\n+($N195*'fnd base rates'!E$117)\n+($O195*'fnd base rates'!E$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,5)))\n*$R195","v":80289.265472040002},{"$f":"(($D195*'fnd base rates'!F$107)\n+($E195*'fnd base rates'!F$108)\n+($F195*'fnd base rates'!F$109)\n+($G195*'fnd base rates'!F$110)\n+($H195*'fnd base rates'!F$111)\n+($I195*'fnd base rates'!F$112)\n+($J195*'fnd base rates'!F$113)\n+($K195*'fnd base rates'!F$114)\n+($M195*'fnd base rates'!F$116)\n+($N195*'fnd base rates'!F$117)\n+($O195*'fnd base rates'!F$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,6)))\n*$R195","v":13104.277965480002},{"$f":"(($D195*'fnd base rates'!G$107)\n+($E195*'fnd base rates'!G$108)\n+($F195*'fnd base rates'!G$109)\n+($G195*'fnd base rates'!G$110)\n+($H195*'fnd base rates'!G$111)\n+($I195*'fnd base rates'!G$112)\n+($J195*'fnd base rates'!G$113)\n+($K195*'fnd base rates'!G$114)\n+($M195*'fnd base rates'!G$116)\n+($N195*'fnd base rates'!G$117)\n+($O195*'fnd base rates'!G$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,7)))\n*$R195","v":2873.8321648799993},{"$f":"(($D195*'fnd base rates'!H$107)\n+($E195*'fnd base rates'!H$108)\n+($F195*'fnd base rates'!H$109)\n+($G195*'fnd base rates'!H$110)\n+($H195*'fnd base rates'!H$111)\n+($I195*'fnd base rates'!H$112)\n+($J195*'fnd base rates'!H$113)\n+($K195*'fnd base rates'!H$114)\n+($M195*'fnd base rates'!H$116)\n+($N195*'fnd base rates'!H$117)\n+($O195*'fnd base rates'!H$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,8)))","v":11588.966049999999},{"$f":"(($D195*'fnd base rates'!I$107)\n+($E195*'fnd base rates'!I$108)\n+($F195*'fnd base rates'!I$109)\n+($G195*'fnd base rates'!I$110)\n+($H195*'fnd base rates'!I$111)\n+($I195*'fnd base rates'!I$112)\n+($J195*'fnd base rates'!I$113)\n+($K195*'fnd base rates'!I$114)\n+($M195*'fnd base rates'!I$116)\n+($N195*'fnd base rates'!I$117)\n+($O195*'fnd base rates'!I$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,9)))\n*$R195","v":6564.5313600000009},{"$f":"(($D195*'fnd base rates'!J$107)\n+($E195*'fnd base rates'!J$108)\n+($F195*'fnd base rates'!J$109)\n+($G195*'fnd base rates'!J$110)\n+($H195*'fnd base rates'!J$111)\n+($I195*'fnd base rates'!J$112)\n+($J195*'fnd base rates'!J$113)\n+($K195*'fnd base rates'!J$114)\n+($M195*'fnd base rates'!J$116)\n+($N195*'fnd base rates'!J$117)\n+($O195*'fnd base rates'!J$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,10)))\n*$R195","v":9998.5320000000011},{"$f":"(($D195*'fnd base rates'!K$107)\n+($E195*'fnd base rates'!K$108)\n+($F195*'fnd base rates'!K$109)\n+($G195*'fnd base rates'!K$110)\n+($H195*'fnd base rates'!K$111)\n+($I195*'fnd base rates'!K$112)\n+($J195*'fnd base rates'!K$113)\n+($K195*'fnd base rates'!K$114)\n+($M195*'fnd base rates'!K$116)\n+($N195*'fnd base rates'!K$117)\n+($O195*'fnd base rates'!K$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,11)))\n*$R195","v":17029.659270240001},{"$f":"(($D195*'fnd base rates'!L$107)\n+($E195*'fnd base rates'!L$108)\n+($F195*'fnd base rates'!L$109)\n+($G195*'fnd base rates'!L$110)\n+($H195*'fnd base rates'!L$111)\n+($I195*'fnd base rates'!L$112)\n+($J195*'fnd base rates'!L$113)\n+($K195*'fnd base rates'!L$114)\n+($M195*'fnd base rates'!L$116)\n+($N195*'fnd base rates'!L$117)\n+($O195*'fnd base rates'!L$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,12)))","v":18500.011315},{"$f":"(($D195*'fnd base rates'!M$107)\n+($E195*'fnd base rates'!M$108)\n+($F195*'fnd base rates'!M$109)\n+($G195*'fnd base rates'!M$110)\n+($H195*'fnd base rates'!M$111)\n+($I195*'fnd base rates'!M$112)\n+($J195*'fnd base rates'!M$113)\n+($K195*'fnd base rates'!M$114)\n+($M195*'fnd base rates'!M$116)\n+($N195*'fnd base rates'!M$117)\n+($O195*'fnd base rates'!M$118)\n+($P195*VLOOKUP($S195+12,rate_basefnd,13)))","v":0},180273.06015416002,null,430170348,"430","170","348",1,15,180273.06015416002,12018,0,12018,null,null,null,null,null,12111,21,12132,-114,12018,0,12018]
[430,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D196","v":0},{"$f":"'fnd enro'!E196","v":0},{"$f":"'fnd enro'!F196","v":0},{"$f":"'fnd enro'!G196","v":0},{"$f":"'fnd enro'!H196","v":1},{"$f":"'fnd enro'!I196","v":9},{"$f":"'fnd enro'!J196","v":0},{"$f":"'fnd enro'!K196","v":0.379},{"$f":"'fnd enro'!L196","v":0},{"$f":"'fnd enro'!M196+'fnd enro'!N196","v":0},{"$f":"'fnd enro'!O196","v":0},{"$f":"'fnd enro'!P196","v":0},{"$f":"'fnd enro'!Q196","v":1},{"$f":"'fnd enro'!S196","v":10},1.032,{"$f":"VALUE('fnd enro'!R196)","v":3},null,{"$f":"(($D196*'fnd base rates'!C$107)\n+($E196*'fnd base rates'!C$108)\n+($F196*'fnd base rates'!C$109)\n+($G196*'fnd base rates'!C$110)\n+($H196*'fnd base rates'!C$111)\n+($I196*'fnd base rates'!C$112)\n+($J196*'fnd base rates'!C$113)\n+($K196*'fnd base rates'!C$114)\n+($M196*'fnd base rates'!C$116)\n+($N196*'fnd base rates'!C$117)\n+($O196*'fnd base rates'!C$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,3)))\n*$R196","v":5259.101917680001},{"$f":"(($D196*'fnd base rates'!D$107)\n+($E196*'fnd base rates'!D$108)\n+($F196*'fnd base rates'!D$109)\n+($G196*'fnd base rates'!D$110)\n+($H196*'fnd base rates'!D$111)\n+($I196*'fnd base rates'!D$112)\n+($J196*'fnd base rates'!D$113)\n+($K196*'fnd base rates'!D$114)\n+($M196*'fnd base rates'!D$116)\n+($N196*'fnd base rates'!D$117)\n+($O196*'fnd base rates'!D$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,4)))\n*$R196","v":7710.36096},{"$f":"(($D196*'fnd base rates'!E$107)\n+($E196*'fnd base rates'!E$108)\n+($F196*'fnd base rates'!E$109)\n+($G196*'fnd base rates'!E$110)\n+($H196*'fnd base rates'!E$111)\n+($I196*'fnd base rates'!E$112)\n+($J196*'fnd base rates'!E$113)\n+($K196*'fnd base rates'!E$114)\n+($M196*'fnd base rates'!E$116)\n+($N196*'fnd base rates'!E$117)\n+($O196*'fnd base rates'!E$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,5)))\n*$R196","v":48892.617381360011},{"$f":"(($D196*'fnd base rates'!F$107)\n+($E196*'fnd base rates'!F$108)\n+($F196*'fnd base rates'!F$109)\n+($G196*'fnd base rates'!F$110)\n+($H196*'fnd base rates'!F$111)\n+($I196*'fnd base rates'!F$112)\n+($J196*'fnd base rates'!F$113)\n+($K196*'fnd base rates'!F$114)\n+($M196*'fnd base rates'!F$116)\n+($N196*'fnd base rates'!F$117)\n+($O196*'fnd base rates'!F$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,6)))\n*$R196","v":8681.0317903200012},{"$f":"(($D196*'fnd base rates'!G$107)\n+($E196*'fnd base rates'!G$108)\n+($F196*'fnd base rates'!G$109)\n+($G196*'fnd base rates'!G$110)\n+($H196*'fnd base rates'!G$111)\n+($I196*'fnd base rates'!G$112)\n+($J196*'fnd base rates'!G$113)\n+($K196*'fnd base rates'!G$114)\n+($M196*'fnd base rates'!G$116)\n+($N196*'fnd base rates'!G$117)\n+($O196*'fnd base rates'!G$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,7)))\n*$R196","v":1720.33786992},{"$f":"(($D196*'fnd base rates'!H$107)\n+($E196*'fnd base rates'!H$108)\n+($F196*'fnd base rates'!H$109)\n+($G196*'fnd base rates'!H$110)\n+($H196*'fnd base rates'!H$111)\n+($I196*'fnd base rates'!H$112)\n+($J196*'fnd base rates'!H$113)\n+($K196*'fnd base rates'!H$114)\n+($M196*'fnd base rates'!H$116)\n+($N196*'fnd base rates'!H$117)\n+($O196*'fnd base rates'!H$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,8)))","v":7542.1706999999997},{"$f":"(($D196*'fnd base rates'!I$107)\n+($E196*'fnd base rates'!I$108)\n+($F196*'fnd base rates'!I$109)\n+($G196*'fnd base rates'!I$110)\n+($H196*'fnd base rates'!I$111)\n+($I196*'fnd base rates'!I$112)\n+($J196*'fnd base rates'!I$113)\n+($K196*'fnd base rates'!I$114)\n+($M196*'fnd base rates'!I$116)\n+($N196*'fnd base rates'!I$117)\n+($O196*'fnd base rates'!I$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,9)))\n*$R196","v":4166.7412800000002},{"$f":"(($D196*'fnd base rates'!J$107)\n+($E196*'fnd base rates'!J$108)\n+($F196*'fnd base rates'!J$109)\n+($G196*'fnd base rates'!J$110)\n+($H196*'fnd base rates'!J$111)\n+($I196*'fnd base rates'!J$112)\n+($J196*'fnd base rates'!J$113)\n+($K196*'fnd base rates'!J$114)\n+($M196*'fnd base rates'!J$116)\n+($N196*'fnd base rates'!J$117)\n+($O196*'fnd base rates'!J$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,10)))\n*$R196","v":5804.64912},{"$f":"(($D196*'fnd base rates'!K$107)\n+($E196*'fnd base rates'!K$108)\n+($F196*'fnd base rates'!K$109)\n+($G196*'fnd base rates'!K$110)\n+($H196*'fnd base rates'!K$111)\n+($I196*'fnd base rates'!K$112)\n+($J196*'fnd base rates'!K$113)\n+($K196*'fnd base rates'!K$114)\n+($M196*'fnd base rates'!K$116)\n+($N196*'fnd base rates'!K$117)\n+($O196*'fnd base rates'!K$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,11)))\n*$R196","v":11208.61586016},{"$f":"(($D196*'fnd base rates'!L$107)\n+($E196*'fnd base rates'!L$108)\n+($F196*'fnd base rates'!L$109)\n+($G196*'fnd base rates'!L$110)\n+($H196*'fnd base rates'!L$111)\n+($I196*'fnd base rates'!L$112)\n+($J196*'fnd base rates'!L$113)\n+($K196*'fnd base rates'!L$114)\n+($M196*'fnd base rates'!L$116)\n+($N196*'fnd base rates'!L$117)\n+($O196*'fnd base rates'!L$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,12)))","v":11677.164209999999},{"$f":"(($D196*'fnd base rates'!M$107)\n+($E196*'fnd base rates'!M$108)\n+($F196*'fnd base rates'!M$109)\n+($G196*'fnd base rates'!M$110)\n+($H196*'fnd base rates'!M$111)\n+($I196*'fnd base rates'!M$112)\n+($J196*'fnd base rates'!M$113)\n+($K196*'fnd base rates'!M$114)\n+($M196*'fnd base rates'!M$116)\n+($N196*'fnd base rates'!M$117)\n+($O196*'fnd base rates'!M$118)\n+($P196*VLOOKUP($S196+12,rate_basefnd,13)))","v":0},112662.79108944003,null,430170620,"430","170","620",1,10,112662.79108944003,11266,0,11266,null,null,null,null,null,11339,0,11339,-73,11266,0,11266]
[430,430170695,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D197","v":0},{"$f":"'fnd enro'!E197","v":0},{"$f":"'fnd enro'!F197","v":0},{"$f":"'fnd enro'!G197","v":0},{"$f":"'fnd enro'!H197","v":0},{"$f":"'fnd enro'!I197","v":2},{"$f":"'fnd enro'!J197","v":0},{"$f":"'fnd enro'!K197","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L197","v":0},{"$f":"'fnd enro'!M197+'fnd enro'!N197","v":0},{"$f":"'fnd enro'!O197","v":0},{"$f":"'fnd enro'!P197","v":0},{"$f":"'fnd enro'!Q197","v":0},{"$f":"'fnd enro'!S197","v":2},1.032,{"$f":"VALUE('fnd enro'!R197)","v":1},null,{"$f":"(($D197*'fnd base rates'!C$107)\n+($E197*'fnd base rates'!C$108)\n+($F197*'fnd base rates'!C$109)\n+($G197*'fnd base rates'!C$110)\n+($H197*'fnd base rates'!C$111)\n+($I197*'fnd base rates'!C$112)\n+($J197*'fnd base rates'!C$113)\n+($K197*'fnd base rates'!C$114)\n+($M197*'fnd base rates'!C$116)\n+($N197*'fnd base rates'!C$117)\n+($O197*'fnd base rates'!C$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,3)))\n*$R197","v":1040.8522875359999},{"$f":"(($D197*'fnd base rates'!D$107)\n+($E197*'fnd base rates'!D$108)\n+($F197*'fnd base rates'!D$109)\n+($G197*'fnd base rates'!D$110)\n+($H197*'fnd base rates'!D$111)\n+($I197*'fnd base rates'!D$112)\n+($J197*'fnd base rates'!D$113)\n+($K197*'fnd base rates'!D$114)\n+($M197*'fnd base rates'!D$116)\n+($N197*'fnd base rates'!D$117)\n+($O197*'fnd base rates'!D$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,4)))\n*$R197","v":1490.1048000000001},{"$f":"(($D197*'fnd base rates'!E$107)\n+($E197*'fnd base rates'!E$108)\n+($F197*'fnd base rates'!E$109)\n+($G197*'fnd base rates'!E$110)\n+($H197*'fnd base rates'!E$111)\n+($I197*'fnd base rates'!E$112)\n+($J197*'fnd base rates'!E$113)\n+($K197*'fnd base rates'!E$114)\n+($M197*'fnd base rates'!E$116)\n+($N197*'fnd base rates'!E$117)\n+($O197*'fnd base rates'!E$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,5)))\n*$R197","v":9554.1481002720011},{"$f":"(($D197*'fnd base rates'!F$107)\n+($E197*'fnd base rates'!F$108)\n+($F197*'fnd base rates'!F$109)\n+($G197*'fnd base rates'!F$110)\n+($H197*'fnd base rates'!F$111)\n+($I197*'fnd base rates'!F$112)\n+($J197*'fnd base rates'!F$113)\n+($K197*'fnd base rates'!F$114)\n+($M197*'fnd base rates'!F$116)\n+($N197*'fnd base rates'!F$117)\n+($O197*'fnd base rates'!F$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,6)))\n*$R197","v":1715.0771900640002},{"$f":"(($D197*'fnd base rates'!G$107)\n+($E197*'fnd base rates'!G$108)\n+($F197*'fnd base rates'!G$109)\n+($G197*'fnd base rates'!G$110)\n+($H197*'fnd base rates'!G$111)\n+($I197*'fnd base rates'!G$112)\n+($J197*'fnd base rates'!G$113)\n+($K197*'fnd base rates'!G$114)\n+($M197*'fnd base rates'!G$116)\n+($N197*'fnd base rates'!G$117)\n+($O197*'fnd base rates'!G$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,7)))\n*$R197","v":318.56478998399996},{"$f":"(($D197*'fnd base rates'!H$107)\n+($E197*'fnd base rates'!H$108)\n+($F197*'fnd base rates'!H$109)\n+($G197*'fnd base rates'!H$110)\n+($H197*'fnd base rates'!H$111)\n+($I197*'fnd base rates'!H$112)\n+($J197*'fnd base rates'!H$113)\n+($K197*'fnd base rates'!H$114)\n+($M197*'fnd base rates'!H$116)\n+($N197*'fnd base rates'!H$117)\n+($O197*'fnd base rates'!H$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D197*'fnd base rates'!I$107)\n+($E197*'fnd base rates'!I$108)\n+($F197*'fnd base rates'!I$109)\n+($G197*'fnd base rates'!I$110)\n+($H197*'fnd base rates'!I$111)\n+($I197*'fnd base rates'!I$112)\n+($J197*'fnd base rates'!I$113)\n+($K197*'fnd base rates'!I$114)\n+($M197*'fnd base rates'!I$116)\n+($N197*'fnd base rates'!I$117)\n+($O197*'fnd base rates'!I$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,9)))\n*$R197","v":829.58352000000002},{"$f":"(($D197*'fnd base rates'!J$107)\n+($E197*'fnd base rates'!J$108)\n+($F197*'fnd base rates'!J$109)\n+($G197*'fnd base rates'!J$110)\n+($H197*'fnd base rates'!J$111)\n+($I197*'fnd base rates'!J$112)\n+($J197*'fnd base rates'!J$113)\n+($K197*'fnd base rates'!J$114)\n+($M197*'fnd base rates'!J$116)\n+($N197*'fnd base rates'!J$117)\n+($O197*'fnd base rates'!J$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,10)))\n*$R197","v":1117.4702399999999},{"$f":"(($D197*'fnd base rates'!K$107)\n+($E197*'fnd base rates'!K$108)\n+($F197*'fnd base rates'!K$109)\n+($G197*'fnd base rates'!K$110)\n+($H197*'fnd base rates'!K$111)\n+($I197*'fnd base rates'!K$112)\n+($J197*'fnd base rates'!K$113)\n+($K197*'fnd base rates'!K$114)\n+($M197*'fnd base rates'!K$116)\n+($N197*'fnd base rates'!K$117)\n+($O197*'fnd base rates'!K$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,11)))\n*$R197","v":2235.4713160320002},{"$f":"(($D197*'fnd base rates'!L$107)\n+($E197*'fnd base rates'!L$108)\n+($F197*'fnd base rates'!L$109)\n+($G197*'fnd base rates'!L$110)\n+($H197*'fnd base rates'!L$111)\n+($I197*'fnd base rates'!L$112)\n+($J197*'fnd base rates'!L$113)\n+($K197*'fnd base rates'!L$114)\n+($M197*'fnd base rates'!L$116)\n+($N197*'fnd base rates'!L$117)\n+($O197*'fnd base rates'!L$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D197*'fnd base rates'!M$107)\n+($E197*'fnd base rates'!M$108)\n+($F197*'fnd base rates'!M$109)\n+($G197*'fnd base rates'!M$110)\n+($H197*'fnd base rates'!M$111)\n+($I197*'fnd base rates'!M$112)\n+($J197*'fnd base rates'!M$113)\n+($K197*'fnd base rates'!M$114)\n+($M197*'fnd base rates'!M$116)\n+($N197*'fnd base rates'!M$117)\n+($O197*'fnd base rates'!M$118)\n+($P197*VLOOKUP($S197+12,rate_basefnd,13)))","v":0},22098.669225887999,null,430170695,"430","170","695",1,2,22098.669225887999,11049,0,11049,null,null,null,null,null,11119,0,11119,-70,11049,0,11049]
[430,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D198","v":0},{"$f":"'fnd enro'!E198","v":0},{"$f":"'fnd enro'!F198","v":0},{"$f":"'fnd enro'!G198","v":0},{"$f":"'fnd enro'!H198","v":0},{"$f":"'fnd enro'!I198","v":5},{"$f":"'fnd enro'!J198","v":0},{"$f":"'fnd enro'!K198","v":0.1895},{"$f":"'fnd enro'!L198","v":0},{"$f":"'fnd enro'!M198+'fnd enro'!N198","v":0},{"$f":"'fnd enro'!O198","v":0},{"$f":"'fnd enro'!P198","v":0},{"$f":"'fnd enro'!Q198","v":0},{"$f":"'fnd enro'!S198","v":5},1.032,{"$f":"VALUE('fnd enro'!R198)","v":2},null,{"$f":"(($D198*'fnd base rates'!C$107)\n+($E198*'fnd base rates'!C$108)\n+($F198*'fnd base rates'!C$109)\n+($G198*'fnd base rates'!C$110)\n+($H198*'fnd base rates'!C$111)\n+($I198*'fnd base rates'!C$112)\n+($J198*'fnd base rates'!C$113)\n+($K198*'fnd base rates'!C$114)\n+($M198*'fnd base rates'!C$116)\n+($N198*'fnd base rates'!C$117)\n+($O198*'fnd base rates'!C$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,3)))\n*$R198","v":2602.1307188400001},{"$f":"(($D198*'fnd base rates'!D$107)\n+($E198*'fnd base rates'!D$108)\n+($F198*'fnd base rates'!D$109)\n+($G198*'fnd base rates'!D$110)\n+($H198*'fnd base rates'!D$111)\n+($I198*'fnd base rates'!D$112)\n+($J198*'fnd base rates'!D$113)\n+($K198*'fnd base rates'!D$114)\n+($M198*'fnd base rates'!D$116)\n+($N198*'fnd base rates'!D$117)\n+($O198*'fnd base rates'!D$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,4)))\n*$R198","v":3725.2620000000002},{"$f":"(($D198*'fnd base rates'!E$107)\n+($E198*'fnd base rates'!E$108)\n+($F198*'fnd base rates'!E$109)\n+($G198*'fnd base rates'!E$110)\n+($H198*'fnd base rates'!E$111)\n+($I198*'fnd base rates'!E$112)\n+($J198*'fnd base rates'!E$113)\n+($K198*'fnd base rates'!E$114)\n+($M198*'fnd base rates'!E$116)\n+($N198*'fnd base rates'!E$117)\n+($O198*'fnd base rates'!E$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,5)))\n*$R198","v":23885.370250680004},{"$f":"(($D198*'fnd base rates'!F$107)\n+($E198*'fnd base rates'!F$108)\n+($F198*'fnd base rates'!F$109)\n+($G198*'fnd base rates'!F$110)\n+($H198*'fnd base rates'!F$111)\n+($I198*'fnd base rates'!F$112)\n+($J198*'fnd base rates'!F$113)\n+($K198*'fnd base rates'!F$114)\n+($M198*'fnd base rates'!F$116)\n+($N198*'fnd base rates'!F$117)\n+($O198*'fnd base rates'!F$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,6)))\n*$R198","v":4287.692975160001},{"$f":"(($D198*'fnd base rates'!G$107)\n+($E198*'fnd base rates'!G$108)\n+($F198*'fnd base rates'!G$109)\n+($G198*'fnd base rates'!G$110)\n+($H198*'fnd base rates'!G$111)\n+($I198*'fnd base rates'!G$112)\n+($J198*'fnd base rates'!G$113)\n+($K198*'fnd base rates'!G$114)\n+($M198*'fnd base rates'!G$116)\n+($N198*'fnd base rates'!G$117)\n+($O198*'fnd base rates'!G$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,7)))\n*$R198","v":796.41197496000007},{"$f":"(($D198*'fnd base rates'!H$107)\n+($E198*'fnd base rates'!H$108)\n+($F198*'fnd base rates'!H$109)\n+($G198*'fnd base rates'!H$110)\n+($H198*'fnd base rates'!H$111)\n+($I198*'fnd base rates'!H$112)\n+($J198*'fnd base rates'!H$113)\n+($K198*'fnd base rates'!H$114)\n+($M198*'fnd base rates'!H$116)\n+($N198*'fnd base rates'!H$117)\n+($O198*'fnd base rates'!H$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,8)))","v":3905.6853500000002},{"$f":"(($D198*'fnd base rates'!I$107)\n+($E198*'fnd base rates'!I$108)\n+($F198*'fnd base rates'!I$109)\n+($G198*'fnd base rates'!I$110)\n+($H198*'fnd base rates'!I$111)\n+($I198*'fnd base rates'!I$112)\n+($J198*'fnd base rates'!I$113)\n+($K198*'fnd base rates'!I$114)\n+($M198*'fnd base rates'!I$116)\n+($N198*'fnd base rates'!I$117)\n+($O198*'fnd base rates'!I$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,9)))\n*$R198","v":2073.9588000000003},{"$f":"(($D198*'fnd base rates'!J$107)\n+($E198*'fnd base rates'!J$108)\n+($F198*'fnd base rates'!J$109)\n+($G198*'fnd base rates'!J$110)\n+($H198*'fnd base rates'!J$111)\n+($I198*'fnd base rates'!J$112)\n+($J198*'fnd base rates'!J$113)\n+($K198*'fnd base rates'!J$114)\n+($M198*'fnd base rates'!J$116)\n+($N198*'fnd base rates'!J$117)\n+($O198*'fnd base rates'!J$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,10)))\n*$R198","v":2793.6755999999996},{"$f":"(($D198*'fnd base rates'!K$107)\n+($E198*'fnd base rates'!K$108)\n+($F198*'fnd base rates'!K$109)\n+($G198*'fnd base rates'!K$110)\n+($H198*'fnd base rates'!K$111)\n+($I198*'fnd base rates'!K$112)\n+($J198*'fnd base rates'!K$113)\n+($K198*'fnd base rates'!K$114)\n+($M198*'fnd base rates'!K$116)\n+($N198*'fnd base rates'!K$117)\n+($O198*'fnd base rates'!K$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,11)))\n*$R198","v":5588.678290079999},{"$f":"(($D198*'fnd base rates'!L$107)\n+($E198*'fnd base rates'!L$108)\n+($F198*'fnd base rates'!L$109)\n+($G198*'fnd base rates'!L$110)\n+($H198*'fnd base rates'!L$111)\n+($I198*'fnd base rates'!L$112)\n+($J198*'fnd base rates'!L$113)\n+($K198*'fnd base rates'!L$114)\n+($M198*'fnd base rates'!L$116)\n+($N198*'fnd base rates'!L$117)\n+($O198*'fnd base rates'!L$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,12)))","v":5587.8071049999999},{"$f":"(($D198*'fnd base rates'!M$107)\n+($E198*'fnd base rates'!M$108)\n+($F198*'fnd base rates'!M$109)\n+($G198*'fnd base rates'!M$110)\n+($H198*'fnd base rates'!M$111)\n+($I198*'fnd base rates'!M$112)\n+($J198*'fnd base rates'!M$113)\n+($K198*'fnd base rates'!M$114)\n+($M198*'fnd base rates'!M$116)\n+($N198*'fnd base rates'!M$117)\n+($O198*'fnd base rates'!M$118)\n+($P198*VLOOKUP($S198+12,rate_basefnd,13)))","v":0},55246.673064720002,null,430170710,"430","170","710",1,5,55246.673064720002,11049,0,11049,null,null,null,null,null,11119,0,11119,-70,11049,0,11049]
[430,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D199","v":0},{"$f":"'fnd enro'!E199","v":0},{"$f":"'fnd enro'!F199","v":0},{"$f":"'fnd enro'!G199","v":0},{"$f":"'fnd enro'!H199","v":3},{"$f":"'fnd enro'!I199","v":8},{"$f":"'fnd enro'!J199","v":0},{"$f":"'fnd enro'!K199","v":0.41689999999999999},{"$f":"'fnd enro'!L199","v":0},{"$f":"'fnd enro'!M199+'fnd enro'!N199","v":0},{"$f":"'fnd enro'!O199","v":0},{"$f":"'fnd enro'!P199","v":1},{"$f":"'fnd enro'!Q199","v":1},{"$f":"'fnd enro'!S199","v":11},1.032,{"$f":"VALUE('fnd enro'!R199)","v":2},null,{"$f":"(($D199*'fnd base rates'!C$107)\n+($E199*'fnd base rates'!C$108)\n+($F199*'fnd base rates'!C$109)\n+($G199*'fnd base rates'!C$110)\n+($H199*'fnd base rates'!C$111)\n+($I199*'fnd base rates'!C$112)\n+($J199*'fnd base rates'!C$113)\n+($K199*'fnd base rates'!C$114)\n+($M199*'fnd base rates'!C$116)\n+($N199*'fnd base rates'!C$117)\n+($O199*'fnd base rates'!C$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,3)))\n*$R199","v":5856.391421448001},{"$f":"(($D199*'fnd base rates'!D$107)\n+($E199*'fnd base rates'!D$108)\n+($F199*'fnd base rates'!D$109)\n+($G199*'fnd base rates'!D$110)\n+($H199*'fnd base rates'!D$111)\n+($I199*'fnd base rates'!D$112)\n+($J199*'fnd base rates'!D$113)\n+($K199*'fnd base rates'!D$114)\n+($M199*'fnd base rates'!D$116)\n+($N199*'fnd base rates'!D$117)\n+($O199*'fnd base rates'!D$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,4)))\n*$R199","v":8588.1595200000011},{"$f":"(($D199*'fnd base rates'!E$107)\n+($E199*'fnd base rates'!E$108)\n+($F199*'fnd base rates'!E$109)\n+($G199*'fnd base rates'!E$110)\n+($H199*'fnd base rates'!E$111)\n+($I199*'fnd base rates'!E$112)\n+($J199*'fnd base rates'!E$113)\n+($K199*'fnd base rates'!E$114)\n+($M199*'fnd base rates'!E$116)\n+($N199*'fnd base rates'!E$117)\n+($O199*'fnd base rates'!E$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,5)))\n*$R199","v":51761.698871496003},{"$f":"(($D199*'fnd base rates'!F$107)\n+($E199*'fnd base rates'!F$108)\n+($F199*'fnd base rates'!F$109)\n+($G199*'fnd base rates'!F$110)\n+($H199*'fnd base rates'!F$111)\n+($I199*'fnd base rates'!F$112)\n+($J199*'fnd base rates'!F$113)\n+($K199*'fnd base rates'!F$114)\n+($M199*'fnd base rates'!F$116)\n+($N199*'fnd base rates'!F$117)\n+($O199*'fnd base rates'!F$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,6)))\n*$R199","v":9885.4152653520014},{"$f":"(($D199*'fnd base rates'!G$107)\n+($E199*'fnd base rates'!G$108)\n+($F199*'fnd base rates'!G$109)\n+($G199*'fnd base rates'!G$110)\n+($H199*'fnd base rates'!G$111)\n+($I199*'fnd base rates'!G$112)\n+($J199*'fnd base rates'!G$113)\n+($K199*'fnd base rates'!G$114)\n+($M199*'fnd base rates'!G$116)\n+($N199*'fnd base rates'!G$117)\n+($O199*'fnd base rates'!G$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,7)))\n*$R199","v":1925.9054649119998},{"$f":"(($D199*'fnd base rates'!H$107)\n+($E199*'fnd base rates'!H$108)\n+($F199*'fnd base rates'!H$109)\n+($G199*'fnd base rates'!H$110)\n+($H199*'fnd base rates'!H$111)\n+($I199*'fnd base rates'!H$112)\n+($J199*'fnd base rates'!H$113)\n+($K199*'fnd base rates'!H$114)\n+($M199*'fnd base rates'!H$116)\n+($N199*'fnd base rates'!H$117)\n+($O199*'fnd base rates'!H$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,8)))","v":7841.9577700000009},{"$f":"(($D199*'fnd base rates'!I$107)\n+($E199*'fnd base rates'!I$108)\n+($F199*'fnd base rates'!I$109)\n+($G199*'fnd base rates'!I$110)\n+($H199*'fnd base rates'!I$111)\n+($I199*'fnd base rates'!I$112)\n+($J199*'fnd base rates'!I$113)\n+($K199*'fnd base rates'!I$114)\n+($M199*'fnd base rates'!I$116)\n+($N199*'fnd base rates'!I$117)\n+($O199*'fnd base rates'!I$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,9)))\n*$R199","v":4470.7271999999994},{"$f":"(($D199*'fnd base rates'!J$107)\n+($E199*'fnd base rates'!J$108)\n+($F199*'fnd base rates'!J$109)\n+($G199*'fnd base rates'!J$110)\n+($H199*'fnd base rates'!J$111)\n+($I199*'fnd base rates'!J$112)\n+($J199*'fnd base rates'!J$113)\n+($K199*'fnd base rates'!J$114)\n+($M199*'fnd base rates'!J$116)\n+($N199*'fnd base rates'!J$117)\n+($O199*'fnd base rates'!J$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,10)))\n*$R199","v":5744.1223200000004},{"$f":"(($D199*'fnd base rates'!K$107)\n+($E199*'fnd base rates'!K$108)\n+($F199*'fnd base rates'!K$109)\n+($G199*'fnd base rates'!K$110)\n+($H199*'fnd base rates'!K$111)\n+($I199*'fnd base rates'!K$112)\n+($J199*'fnd base rates'!K$113)\n+($K199*'fnd base rates'!K$114)\n+($M199*'fnd base rates'!K$116)\n+($N199*'fnd base rates'!K$117)\n+($O199*'fnd base rates'!K$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,11)))\n*$R199","v":12621.235198176},{"$f":"(($D199*'fnd base rates'!L$107)\n+($E199*'fnd base rates'!L$108)\n+($F199*'fnd base rates'!L$109)\n+($G199*'fnd base rates'!L$110)\n+($H199*'fnd base rates'!L$111)\n+($I199*'fnd base rates'!L$112)\n+($J199*'fnd base rates'!L$113)\n+($K199*'fnd base rates'!L$114)\n+($M199*'fnd base rates'!L$116)\n+($N199*'fnd base rates'!L$117)\n+($O199*'fnd base rates'!L$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,12)))","v":13204.745631},{"$f":"(($D199*'fnd base rates'!M$107)\n+($E199*'fnd base rates'!M$108)\n+($F199*'fnd base rates'!M$109)\n+($G199*'fnd base rates'!M$110)\n+($H199*'fnd base rates'!M$111)\n+($I199*'fnd base rates'!M$112)\n+($J199*'fnd base rates'!M$113)\n+($K199*'fnd base rates'!M$114)\n+($M199*'fnd base rates'!M$116)\n+($N199*'fnd base rates'!M$117)\n+($O199*'fnd base rates'!M$118)\n+($P199*VLOOKUP($S199+12,rate_basefnd,13)))","v":0},121900.35866238398,null,430170725,"430","170","725",1,11,121900.35866238398,11082,0,11082,null,null,null,null,null,11177,0,11177,-95,11082,0,11082]
[430,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D200","v":0},{"$f":"'fnd enro'!E200","v":0},{"$f":"'fnd enro'!F200","v":0},{"$f":"'fnd enro'!G200","v":0},{"$f":"'fnd enro'!H200","v":0},{"$f":"'fnd enro'!I200","v":8},{"$f":"'fnd enro'!J200","v":0},{"$f":"'fnd enro'!K200","v":0.30320000000000003},{"$f":"'fnd enro'!L200","v":0},{"$f":"'fnd enro'!M200+'fnd enro'!N200","v":0},{"$f":"'fnd enro'!O200","v":0},{"$f":"'fnd enro'!P200","v":0},{"$f":"'fnd enro'!Q200","v":3},{"$f":"'fnd enro'!S200","v":8},1.032,{"$f":"VALUE('fnd enro'!R200)","v":1},null,{"$f":"(($D200*'fnd base rates'!C$107)\n+($E200*'fnd base rates'!C$108)\n+($F200*'fnd base rates'!C$109)\n+($G200*'fnd base rates'!C$110)\n+($H200*'fnd base rates'!C$111)\n+($I200*'fnd base rates'!C$112)\n+($J200*'fnd base rates'!C$113)\n+($K200*'fnd base rates'!C$114)\n+($M200*'fnd base rates'!C$116)\n+($N200*'fnd base rates'!C$117)\n+($O200*'fnd base rates'!C$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,3)))\n*$R200","v":4324.3701901440008},{"$f":"(($D200*'fnd base rates'!D$107)\n+($E200*'fnd base rates'!D$108)\n+($F200*'fnd base rates'!D$109)\n+($G200*'fnd base rates'!D$110)\n+($H200*'fnd base rates'!D$111)\n+($I200*'fnd base rates'!D$112)\n+($J200*'fnd base rates'!D$113)\n+($K200*'fnd base rates'!D$114)\n+($M200*'fnd base rates'!D$116)\n+($N200*'fnd base rates'!D$117)\n+($O200*'fnd base rates'!D$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,4)))\n*$R200","v":6723.1188000000011},{"$f":"(($D200*'fnd base rates'!E$107)\n+($E200*'fnd base rates'!E$108)\n+($F200*'fnd base rates'!E$109)\n+($G200*'fnd base rates'!E$110)\n+($H200*'fnd base rates'!E$111)\n+($I200*'fnd base rates'!E$112)\n+($J200*'fnd base rates'!E$113)\n+($K200*'fnd base rates'!E$114)\n+($M200*'fnd base rates'!E$116)\n+($N200*'fnd base rates'!E$117)\n+($O200*'fnd base rates'!E$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,5)))\n*$R200","v":45661.791281088008},{"$f":"(($D200*'fnd base rates'!F$107)\n+($E200*'fnd base rates'!F$108)\n+($F200*'fnd base rates'!F$109)\n+($G200*'fnd base rates'!F$110)\n+($H200*'fnd base rates'!F$111)\n+($I200*'fnd base rates'!F$112)\n+($J200*'fnd base rates'!F$113)\n+($K200*'fnd base rates'!F$114)\n+($M200*'fnd base rates'!F$116)\n+($N200*'fnd base rates'!F$117)\n+($O200*'fnd base rates'!F$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,6)))\n*$R200","v":6860.3087602560008},{"$f":"(($D200*'fnd base rates'!G$107)\n+($E200*'fnd base rates'!G$108)\n+($F200*'fnd base rates'!G$109)\n+($G200*'fnd base rates'!G$110)\n+($H200*'fnd base rates'!G$111)\n+($I200*'fnd base rates'!G$112)\n+($J200*'fnd base rates'!G$113)\n+($K200*'fnd base rates'!G$114)\n+($M200*'fnd base rates'!G$116)\n+($N200*'fnd base rates'!G$117)\n+($O200*'fnd base rates'!G$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,7)))\n*$R200","v":1635.469479936},{"$f":"(($D200*'fnd base rates'!H$107)\n+($E200*'fnd base rates'!H$108)\n+($F200*'fnd base rates'!H$109)\n+($G200*'fnd base rates'!H$110)\n+($H200*'fnd base rates'!H$111)\n+($I200*'fnd base rates'!H$112)\n+($J200*'fnd base rates'!H$113)\n+($K200*'fnd base rates'!H$114)\n+($M200*'fnd base rates'!H$116)\n+($N200*'fnd base rates'!H$117)\n+($O200*'fnd base rates'!H$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,8)))","v":6302.76656},{"$f":"(($D200*'fnd base rates'!I$107)\n+($E200*'fnd base rates'!I$108)\n+($F200*'fnd base rates'!I$109)\n+($G200*'fnd base rates'!I$110)\n+($H200*'fnd base rates'!I$111)\n+($I200*'fnd base rates'!I$112)\n+($J200*'fnd base rates'!I$113)\n+($K200*'fnd base rates'!I$114)\n+($M200*'fnd base rates'!I$116)\n+($N200*'fnd base rates'!I$117)\n+($O200*'fnd base rates'!I$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,9)))\n*$R200","v":3619.8225600000001},{"$f":"(($D200*'fnd base rates'!J$107)\n+($E200*'fnd base rates'!J$108)\n+($F200*'fnd base rates'!J$109)\n+($G200*'fnd base rates'!J$110)\n+($H200*'fnd base rates'!J$111)\n+($I200*'fnd base rates'!J$112)\n+($J200*'fnd base rates'!J$113)\n+($K200*'fnd base rates'!J$114)\n+($M200*'fnd base rates'!J$116)\n+($N200*'fnd base rates'!J$117)\n+($O200*'fnd base rates'!J$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,10)))\n*$R200","v":6036.4569599999995},{"$f":"(($D200*'fnd base rates'!K$107)\n+($E200*'fnd base rates'!K$108)\n+($F200*'fnd base rates'!K$109)\n+($G200*'fnd base rates'!K$110)\n+($H200*'fnd base rates'!K$111)\n+($I200*'fnd base rates'!K$112)\n+($J200*'fnd base rates'!K$113)\n+($K200*'fnd base rates'!K$114)\n+($M200*'fnd base rates'!K$116)\n+($N200*'fnd base rates'!K$117)\n+($O200*'fnd base rates'!K$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,11)))\n*$R200","v":8941.8852641280009},{"$f":"(($D200*'fnd base rates'!L$107)\n+($E200*'fnd base rates'!L$108)\n+($F200*'fnd base rates'!L$109)\n+($G200*'fnd base rates'!L$110)\n+($H200*'fnd base rates'!L$111)\n+($I200*'fnd base rates'!L$112)\n+($J200*'fnd base rates'!L$113)\n+($K200*'fnd base rates'!L$114)\n+($M200*'fnd base rates'!L$116)\n+($N200*'fnd base rates'!L$117)\n+($O200*'fnd base rates'!L$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,12)))","v":10107.461368},{"$f":"(($D200*'fnd base rates'!M$107)\n+($E200*'fnd base rates'!M$108)\n+($F200*'fnd base rates'!M$109)\n+($G200*'fnd base rates'!M$110)\n+($H200*'fnd base rates'!M$111)\n+($I200*'fnd base rates'!M$112)\n+($J200*'fnd base rates'!M$113)\n+($K200*'fnd base rates'!M$114)\n+($M200*'fnd base rates'!M$116)\n+($N200*'fnd base rates'!M$117)\n+($O200*'fnd base rates'!M$118)\n+($P200*VLOOKUP($S200+12,rate_basefnd,13)))","v":0},100213.45122355201,null,430170730,"430","170","730",1,8,100213.45122355201,12527,0,12527,null,null,null,null,null,12613,-1,12612,-69,12543,-16,12527]
[430,430170735,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D201","v":0},{"$f":"'fnd enro'!E201","v":0},{"$f":"'fnd enro'!F201","v":0},{"$f":"'fnd enro'!G201","v":0},{"$f":"'fnd enro'!H201","v":1},{"$f":"'fnd enro'!I201","v":1},{"$f":"'fnd enro'!J201","v":0},{"$f":"'fnd enro'!K201","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L201","v":0},{"$f":"'fnd enro'!M201+'fnd enro'!N201","v":0},{"$f":"'fnd enro'!O201","v":0},{"$f":"'fnd enro'!P201","v":0},{"$f":"'fnd enro'!Q201","v":0},{"$f":"'fnd enro'!S201","v":2},1.032,{"$f":"VALUE('fnd enro'!R201)","v":4},null,{"$f":"(($D201*'fnd base rates'!C$107)\n+($E201*'fnd base rates'!C$108)\n+($F201*'fnd base rates'!C$109)\n+($G201*'fnd base rates'!C$110)\n+($H201*'fnd base rates'!C$111)\n+($I201*'fnd base rates'!C$112)\n+($J201*'fnd base rates'!C$113)\n+($K201*'fnd base rates'!C$114)\n+($M201*'fnd base rates'!C$116)\n+($N201*'fnd base rates'!C$117)\n+($O201*'fnd base rates'!C$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,3)))\n*$R201","v":1040.8522875359999},{"$f":"(($D201*'fnd base rates'!D$107)\n+($E201*'fnd base rates'!D$108)\n+($F201*'fnd base rates'!D$109)\n+($G201*'fnd base rates'!D$110)\n+($H201*'fnd base rates'!D$111)\n+($I201*'fnd base rates'!D$112)\n+($J201*'fnd base rates'!D$113)\n+($K201*'fnd base rates'!D$114)\n+($M201*'fnd base rates'!D$116)\n+($N201*'fnd base rates'!D$117)\n+($O201*'fnd base rates'!D$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,4)))\n*$R201","v":1490.1048000000001},{"$f":"(($D201*'fnd base rates'!E$107)\n+($E201*'fnd base rates'!E$108)\n+($F201*'fnd base rates'!E$109)\n+($G201*'fnd base rates'!E$110)\n+($H201*'fnd base rates'!E$111)\n+($I201*'fnd base rates'!E$112)\n+($J201*'fnd base rates'!E$113)\n+($K201*'fnd base rates'!E$114)\n+($M201*'fnd base rates'!E$116)\n+($N201*'fnd base rates'!E$117)\n+($O201*'fnd base rates'!E$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,5)))\n*$R201","v":8139.4412202720005},{"$f":"(($D201*'fnd base rates'!F$107)\n+($E201*'fnd base rates'!F$108)\n+($F201*'fnd base rates'!F$109)\n+($G201*'fnd base rates'!F$110)\n+($H201*'fnd base rates'!F$111)\n+($I201*'fnd base rates'!F$112)\n+($J201*'fnd base rates'!F$113)\n+($K201*'fnd base rates'!F$114)\n+($M201*'fnd base rates'!F$116)\n+($N201*'fnd base rates'!F$117)\n+($O201*'fnd base rates'!F$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,6)))\n*$R201","v":1820.7230300639999},{"$f":"(($D201*'fnd base rates'!G$107)\n+($E201*'fnd base rates'!G$108)\n+($F201*'fnd base rates'!G$109)\n+($G201*'fnd base rates'!G$110)\n+($H201*'fnd base rates'!G$111)\n+($I201*'fnd base rates'!G$112)\n+($J201*'fnd base rates'!G$113)\n+($K201*'fnd base rates'!G$114)\n+($M201*'fnd base rates'!G$116)\n+($N201*'fnd base rates'!G$117)\n+($O201*'fnd base rates'!G$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,7)))\n*$R201","v":323.01270998399997},{"$f":"(($D201*'fnd base rates'!H$107)\n+($E201*'fnd base rates'!H$108)\n+($F201*'fnd base rates'!H$109)\n+($G201*'fnd base rates'!H$110)\n+($H201*'fnd base rates'!H$111)\n+($I201*'fnd base rates'!H$112)\n+($J201*'fnd base rates'!H$113)\n+($K201*'fnd base rates'!H$114)\n+($M201*'fnd base rates'!H$116)\n+($N201*'fnd base rates'!H$117)\n+($O201*'fnd base rates'!H$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D201*'fnd base rates'!I$107)\n+($E201*'fnd base rates'!I$108)\n+($F201*'fnd base rates'!I$109)\n+($G201*'fnd base rates'!I$110)\n+($H201*'fnd base rates'!I$111)\n+($I201*'fnd base rates'!I$112)\n+($J201*'fnd base rates'!I$113)\n+($K201*'fnd base rates'!I$114)\n+($M201*'fnd base rates'!I$116)\n+($N201*'fnd base rates'!I$117)\n+($O201*'fnd base rates'!I$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,9)))\n*$R201","v":745.69223999999997},{"$f":"(($D201*'fnd base rates'!J$107)\n+($E201*'fnd base rates'!J$108)\n+($F201*'fnd base rates'!J$109)\n+($G201*'fnd base rates'!J$110)\n+($H201*'fnd base rates'!J$111)\n+($I201*'fnd base rates'!J$112)\n+($J201*'fnd base rates'!J$113)\n+($K201*'fnd base rates'!J$114)\n+($M201*'fnd base rates'!J$116)\n+($N201*'fnd base rates'!J$117)\n+($O201*'fnd base rates'!J$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,10)))\n*$R201","v":801.03839999999991},{"$f":"(($D201*'fnd base rates'!K$107)\n+($E201*'fnd base rates'!K$108)\n+($F201*'fnd base rates'!K$109)\n+($G201*'fnd base rates'!K$110)\n+($H201*'fnd base rates'!K$111)\n+($I201*'fnd base rates'!K$112)\n+($J201*'fnd base rates'!K$113)\n+($K201*'fnd base rates'!K$114)\n+($M201*'fnd base rates'!K$116)\n+($N201*'fnd base rates'!K$117)\n+($O201*'fnd base rates'!K$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,11)))\n*$R201","v":2266.730596032},{"$f":"(($D201*'fnd base rates'!L$107)\n+($E201*'fnd base rates'!L$108)\n+($F201*'fnd base rates'!L$109)\n+($G201*'fnd base rates'!L$110)\n+($H201*'fnd base rates'!L$111)\n+($I201*'fnd base rates'!L$112)\n+($J201*'fnd base rates'!L$113)\n+($K201*'fnd base rates'!L$114)\n+($M201*'fnd base rates'!L$116)\n+($N201*'fnd base rates'!L$117)\n+($O201*'fnd base rates'!L$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,12)))","v":2339.0828419999998},{"$f":"(($D201*'fnd base rates'!M$107)\n+($E201*'fnd base rates'!M$108)\n+($F201*'fnd base rates'!M$109)\n+($G201*'fnd base rates'!M$110)\n+($H201*'fnd base rates'!M$111)\n+($I201*'fnd base rates'!M$112)\n+($J201*'fnd base rates'!M$113)\n+($K201*'fnd base rates'!M$114)\n+($M201*'fnd base rates'!M$116)\n+($N201*'fnd base rates'!M$117)\n+($O201*'fnd base rates'!M$118)\n+($P201*VLOOKUP($S201+12,rate_basefnd,13)))","v":0},20241.472265887998,null,430170735,"430","170","735",1,2,20241.472265887998,10121,0,10121,null,null,null,null,null,10202,0,10202,-81,10121,0,10121]
[430,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",{"$f":"'fnd enro'!D202","v":0},{"$f":"'fnd enro'!E202","v":0},{"$f":"'fnd enro'!F202","v":0},{"$f":"'fnd enro'!G202","v":0},{"$f":"'fnd enro'!H202","v":1},{"$f":"'fnd enro'!I202","v":0},{"$f":"'fnd enro'!J202","v":0},{"$f":"'fnd enro'!K202","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L202","v":0},{"$f":"'fnd enro'!M202+'fnd enro'!N202","v":0},{"$f":"'fnd enro'!O202","v":0},{"$f":"'fnd enro'!P202","v":0},{"$f":"'fnd enro'!Q202","v":0},{"$f":"'fnd enro'!S202","v":1},1.032,{"$f":"VALUE('fnd enro'!R202)","v":3},null,{"$f":"(($D202*'fnd base rates'!C$107)\n+($E202*'fnd base rates'!C$108)\n+($F202*'fnd base rates'!C$109)\n+($G202*'fnd base rates'!C$110)\n+($H202*'fnd base rates'!C$111)\n+($I202*'fnd base rates'!C$112)\n+($J202*'fnd base rates'!C$113)\n+($K202*'fnd base rates'!C$114)\n+($M202*'fnd base rates'!C$116)\n+($N202*'fnd base rates'!C$117)\n+($O202*'fnd base rates'!C$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,3)))\n*$R202","v":520.42614376799997},{"$f":"(($D202*'fnd base rates'!D$107)\n+($E202*'fnd base rates'!D$108)\n+($F202*'fnd base rates'!D$109)\n+($G202*'fnd base rates'!D$110)\n+($H202*'fnd base rates'!D$111)\n+($I202*'fnd base rates'!D$112)\n+($J202*'fnd base rates'!D$113)\n+($K202*'fnd base rates'!D$114)\n+($M202*'fnd base rates'!D$116)\n+($N202*'fnd base rates'!D$117)\n+($O202*'fnd base rates'!D$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,4)))\n*$R202","v":745.05240000000003},{"$f":"(($D202*'fnd base rates'!E$107)\n+($E202*'fnd base rates'!E$108)\n+($F202*'fnd base rates'!E$109)\n+($G202*'fnd base rates'!E$110)\n+($H202*'fnd base rates'!E$111)\n+($I202*'fnd base rates'!E$112)\n+($J202*'fnd base rates'!E$113)\n+($K202*'fnd base rates'!E$114)\n+($M202*'fnd base rates'!E$116)\n+($N202*'fnd base rates'!E$117)\n+($O202*'fnd base rates'!E$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,5)))\n*$R202","v":3362.3671701360004},{"$f":"(($D202*'fnd base rates'!F$107)\n+($E202*'fnd base rates'!F$108)\n+($F202*'fnd base rates'!F$109)\n+($G202*'fnd base rates'!F$110)\n+($H202*'fnd base rates'!F$111)\n+($I202*'fnd base rates'!F$112)\n+($J202*'fnd base rates'!F$113)\n+($K202*'fnd base rates'!F$114)\n+($M202*'fnd base rates'!F$116)\n+($N202*'fnd base rates'!F$117)\n+($O202*'fnd base rates'!F$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,6)))\n*$R202","v":963.1844350319999},{"$f":"(($D202*'fnd base rates'!G$107)\n+($E202*'fnd base rates'!G$108)\n+($F202*'fnd base rates'!G$109)\n+($G202*'fnd base rates'!G$110)\n+($H202*'fnd base rates'!G$111)\n+($I202*'fnd base rates'!G$112)\n+($J202*'fnd base rates'!G$113)\n+($K202*'fnd base rates'!G$114)\n+($M202*'fnd base rates'!G$116)\n+($N202*'fnd base rates'!G$117)\n+($O202*'fnd base rates'!G$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,7)))\n*$R202","v":163.73031499199999},{"$f":"(($D202*'fnd base rates'!H$107)\n+($E202*'fnd base rates'!H$108)\n+($F202*'fnd base rates'!H$109)\n+($G202*'fnd base rates'!H$110)\n+($H202*'fnd base rates'!H$111)\n+($I202*'fnd base rates'!H$112)\n+($J202*'fnd base rates'!H$113)\n+($K202*'fnd base rates'!H$114)\n+($M202*'fnd base rates'!H$116)\n+($N202*'fnd base rates'!H$117)\n+($O202*'fnd base rates'!H$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D202*'fnd base rates'!I$107)\n+($E202*'fnd base rates'!I$108)\n+($F202*'fnd base rates'!I$109)\n+($G202*'fnd base rates'!I$110)\n+($H202*'fnd base rates'!I$111)\n+($I202*'fnd base rates'!I$112)\n+($J202*'fnd base rates'!I$113)\n+($K202*'fnd base rates'!I$114)\n+($M202*'fnd base rates'!I$116)\n+($N202*'fnd base rates'!I$117)\n+($O202*'fnd base rates'!I$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,9)))\n*$R202","v":330.90048000000002},{"$f":"(($D202*'fnd base rates'!J$107)\n+($E202*'fnd base rates'!J$108)\n+($F202*'fnd base rates'!J$109)\n+($G202*'fnd base rates'!J$110)\n+($H202*'fnd base rates'!J$111)\n+($I202*'fnd base rates'!J$112)\n+($J202*'fnd base rates'!J$113)\n+($K202*'fnd base rates'!J$114)\n+($M202*'fnd base rates'!J$116)\n+($N202*'fnd base rates'!J$117)\n+($O202*'fnd base rates'!J$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,10)))\n*$R202","v":242.30328},{"$f":"(($D202*'fnd base rates'!K$107)\n+($E202*'fnd base rates'!K$108)\n+($F202*'fnd base rates'!K$109)\n+($G202*'fnd base rates'!K$110)\n+($H202*'fnd base rates'!K$111)\n+($I202*'fnd base rates'!K$112)\n+($J202*'fnd base rates'!K$113)\n+($K202*'fnd base rates'!K$114)\n+($M202*'fnd base rates'!K$116)\n+($N202*'fnd base rates'!K$117)\n+($O202*'fnd base rates'!K$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,11)))\n*$R202","v":1148.9949380160001},{"$f":"(($D202*'fnd base rates'!L$107)\n+($E202*'fnd base rates'!L$108)\n+($F202*'fnd base rates'!L$109)\n+($G202*'fnd base rates'!L$110)\n+($H202*'fnd base rates'!L$111)\n+($I202*'fnd base rates'!L$112)\n+($J202*'fnd base rates'!L$113)\n+($K202*'fnd base rates'!L$114)\n+($M202*'fnd base rates'!L$116)\n+($N202*'fnd base rates'!L$117)\n+($O202*'fnd base rates'!L$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D202*'fnd base rates'!M$107)\n+($E202*'fnd base rates'!M$108)\n+($F202*'fnd base rates'!M$109)\n+($G202*'fnd base rates'!M$110)\n+($H202*'fnd base rates'!M$111)\n+($I202*'fnd base rates'!M$112)\n+($J202*'fnd base rates'!M$113)\n+($K202*'fnd base rates'!M$114)\n+($M202*'fnd base rates'!M$116)\n+($N202*'fnd base rates'!M$117)\n+($O202*'fnd base rates'!M$118)\n+($P202*VLOOKUP($S202+12,rate_basefnd,13)))","v":0},9192.1376529440004,null,430170775,"430","170","775",1,{"$f":"enro","v":1},9192.1376529440004,9192,0,9192,null,null,null,null,null,9285,0,9285,-93,9192,0,9192]
[431,431149009,"COMMUNITY DAY - R. KINGMAN WEBSTER",{"$f":"'fnd enro'!D203","v":0},{"$f":"'fnd enro'!E203","v":0},{"$f":"'fnd enro'!F203","v":0},{"$f":"'fnd enro'!G203","v":1},{"$f":"'fnd enro'!H203","v":0},{"$f":"'fnd enro'!I203","v":0},{"$f":"'fnd enro'!J203","v":0},{"$f":"'fnd enro'!K203","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L203","v":0},{"$f":"'fnd enro'!M203+'fnd enro'!N203","v":1},{"$f":"'fnd enro'!O203","v":0},{"$f":"'fnd enro'!P203","v":0},{"$f":"'fnd enro'!Q203","v":1},{"$f":"'fnd enro'!S203","v":1},{"$f":"VLOOKUP(B203,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!R203)","v":2},null,{"$f":"(($D203*'fnd base rates'!C$107)\n+($E203*'fnd base rates'!C$108)\n+($F203*'fnd base rates'!C$109)\n+($G203*'fnd base rates'!C$110)\n+($H203*'fnd base rates'!C$111)\n+($I203*'fnd base rates'!C$112)\n+($J203*'fnd base rates'!C$113)\n+($K203*'fnd base rates'!C$114)\n+($M203*'fnd base rates'!C$116)\n+($N203*'fnd base rates'!C$117)\n+($O203*'fnd base rates'!C$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,3)))\n*$R203","v":648.78889900000001},{"$f":"(($D203*'fnd base rates'!D$107)\n+($E203*'fnd base rates'!D$108)\n+($F203*'fnd base rates'!D$109)\n+($G203*'fnd base rates'!D$110)\n+($H203*'fnd base rates'!D$111)\n+($I203*'fnd base rates'!D$112)\n+($J203*'fnd base rates'!D$113)\n+($K203*'fnd base rates'!D$114)\n+($M203*'fnd base rates'!D$116)\n+($N203*'fnd base rates'!D$117)\n+($O203*'fnd base rates'!D$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,4)))\n*$R203","v":1131.8900000000001},{"$f":"(($D203*'fnd base rates'!E$107)\n+($E203*'fnd base rates'!E$108)\n+($F203*'fnd base rates'!E$109)\n+($G203*'fnd base rates'!E$110)\n+($H203*'fnd base rates'!E$111)\n+($I203*'fnd base rates'!E$112)\n+($J203*'fnd base rates'!E$113)\n+($K203*'fnd base rates'!E$114)\n+($M203*'fnd base rates'!E$116)\n+($N203*'fnd base rates'!E$117)\n+($O203*'fnd base rates'!E$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,5)))\n*$R203","v":7212.7677230000008},{"$f":"(($D203*'fnd base rates'!F$107)\n+($E203*'fnd base rates'!F$108)\n+($F203*'fnd base rates'!F$109)\n+($G203*'fnd base rates'!F$110)\n+($H203*'fnd base rates'!F$111)\n+($I203*'fnd base rates'!F$112)\n+($J203*'fnd base rates'!F$113)\n+($K203*'fnd base rates'!F$114)\n+($M203*'fnd base rates'!F$116)\n+($N203*'fnd base rates'!F$117)\n+($O203*'fnd base rates'!F$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,6)))\n*$R203","v":1332.0582509999999},{"$f":"(($D203*'fnd base rates'!G$107)\n+($E203*'fnd base rates'!G$108)\n+($F203*'fnd base rates'!G$109)\n+($G203*'fnd base rates'!G$110)\n+($H203*'fnd base rates'!G$111)\n+($I203*'fnd base rates'!G$112)\n+($J203*'fnd base rates'!G$113)\n+($K203*'fnd base rates'!G$114)\n+($M203*'fnd base rates'!G$116)\n+($N203*'fnd base rates'!G$117)\n+($O203*'fnd base rates'!G$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,7)))\n*$R203","v":311.56340599999999},{"$f":"(($D203*'fnd base rates'!H$107)\n+($E203*'fnd base rates'!H$108)\n+($F203*'fnd base rates'!H$109)\n+($G203*'fnd base rates'!H$110)\n+($H203*'fnd base rates'!H$111)\n+($I203*'fnd base rates'!H$112)\n+($J203*'fnd base rates'!H$113)\n+($K203*'fnd base rates'!H$114)\n+($M203*'fnd base rates'!H$116)\n+($N203*'fnd base rates'!H$117)\n+($O203*'fnd base rates'!H$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,8)))","v":626.63706999999999},{"$f":"(($D203*'fnd base rates'!I$107)\n+($E203*'fnd base rates'!I$108)\n+($F203*'fnd base rates'!I$109)\n+($G203*'fnd base rates'!I$110)\n+($H203*'fnd base rates'!I$111)\n+($I203*'fnd base rates'!I$112)\n+($J203*'fnd base rates'!I$113)\n+($K203*'fnd base rates'!I$114)\n+($M203*'fnd base rates'!I$116)\n+($N203*'fnd base rates'!I$117)\n+($O203*'fnd base rates'!I$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,9)))\n*$R203","v":408.28999999999996},{"$f":"(($D203*'fnd base rates'!J$107)\n+($E203*'fnd base rates'!J$108)\n+($F203*'fnd base rates'!J$109)\n+($G203*'fnd base rates'!J$110)\n+($H203*'fnd base rates'!J$111)\n+($I203*'fnd base rates'!J$112)\n+($J203*'fnd base rates'!J$113)\n+($K203*'fnd base rates'!J$114)\n+($M203*'fnd base rates'!J$116)\n+($N203*'fnd base rates'!J$117)\n+($O203*'fnd base rates'!J$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,10)))\n*$R203","v":678.31},{"$f":"(($D203*'fnd base rates'!K$107)\n+($E203*'fnd base rates'!K$108)\n+($F203*'fnd base rates'!K$109)\n+($G203*'fnd base rates'!K$110)\n+($H203*'fnd base rates'!K$111)\n+($I203*'fnd base rates'!K$112)\n+($J203*'fnd base rates'!K$113)\n+($K203*'fnd base rates'!K$114)\n+($M203*'fnd base rates'!K$116)\n+($N203*'fnd base rates'!K$117)\n+($O203*'fnd base rates'!K$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,11)))\n*$R203","v":1311.817188},{"$f":"(($D203*'fnd base rates'!L$107)\n+($E203*'fnd base rates'!L$108)\n+($F203*'fnd base rates'!L$109)\n+($G203*'fnd base rates'!L$110)\n+($H203*'fnd base rates'!L$111)\n+($I203*'fnd base rates'!L$112)\n+($J203*'fnd base rates'!L$113)\n+($K203*'fnd base rates'!L$114)\n+($M203*'fnd base rates'!L$116)\n+($N203*'fnd base rates'!L$117)\n+($O203*'fnd base rates'!L$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,12)))","v":1835.9914209999999},{"$f":"(($D203*'fnd base rates'!M$107)\n+($E203*'fnd base rates'!M$108)\n+($F203*'fnd base rates'!M$109)\n+($G203*'fnd base rates'!M$110)\n+($H203*'fnd base rates'!M$111)\n+($I203*'fnd base rates'!M$112)\n+($J203*'fnd base rates'!M$113)\n+($K203*'fnd base rates'!M$114)\n+($M203*'fnd base rates'!M$116)\n+($N203*'fnd base rates'!M$117)\n+($O203*'fnd base rates'!M$118)\n+($P203*VLOOKUP($S203+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U203:AE203)","v":15498.113958},null,{"$f":"B203","v":431149009},{"$f":"IF($B203<499999999,MID($B203,1,3),MID($B203,1,4))","v":"431"},{"$f":"IF($B203<499999999,MID($B203,4,3),MID($B203,5,3))","v":"149"},{"$f":"IF($B203<499999999,MID($B203,7,3),MID($B203,8,3))","v":"009"},{"$f":"IF(VLOOKUP(VALUE(IF(AH203<499999999,MID(AH203,4,3),MID(AH203,5,3))),distinfo,4)=R203,1,0)","v":1},1,{"$f":"AF203","v":15498.113958},{"$f":"IF(OR(AF203=0,AM203=0),0,ROUND(AN203/AM203,0))","v":15498},{"$f":"AO203-AQ203","v":0},15498,null,null,null,null,null,15626,{"$f":"AY203-AW203","v":-2},15624,-126,15498,0,15498]
[431,431149128,"COMMUNITY DAY - R. KINGMAN WEBSTER",{"$f":"'fnd enro'!D204","v":0},{"$f":"'fnd enro'!E204","v":0},{"$f":"'fnd enro'!F204","v":1},{"$f":"'fnd enro'!G204","v":6},{"$f":"'fnd enro'!H204","v":4},{"$f":"'fnd enro'!I204","v":0},{"$f":"'fnd enro'!J204","v":0},{"$f":"'fnd enro'!K204","v":0.41689999999999999},{"$f":"'fnd enro'!L204","v":0},{"$f":"'fnd enro'!M204+'fnd enro'!N204","v":0},{"$f":"'fnd enro'!O204","v":0},{"$f":"'fnd enro'!P204","v":0},{"$f":"'fnd enro'!Q204","v":5},{"$f":"'fnd enro'!S204","v":11},1,{"$f":"VALUE('fnd enro'!R204)","v":9},null,{"$f":"(($D204*'fnd base rates'!C$107)\n+($E204*'fnd base rates'!C$108)\n+($F204*'fnd base rates'!C$109)\n+($G204*'fnd base rates'!C$110)\n+($H204*'fnd base rates'!C$111)\n+($I204*'fnd base rates'!C$112)\n+($J204*'fnd base rates'!C$113)\n+($K204*'fnd base rates'!C$114)\n+($M204*'fnd base rates'!C$116)\n+($N204*'fnd base rates'!C$117)\n+($O204*'fnd base rates'!C$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,3)))\n*$R204","v":5857.9778890000007},{"$f":"(($D204*'fnd base rates'!D$107)\n+($E204*'fnd base rates'!D$108)\n+($F204*'fnd base rates'!D$109)\n+($G204*'fnd base rates'!D$110)\n+($H204*'fnd base rates'!D$111)\n+($I204*'fnd base rates'!D$112)\n+($J204*'fnd base rates'!D$113)\n+($K204*'fnd base rates'!D$114)\n+($M204*'fnd base rates'!D$116)\n+($N204*'fnd base rates'!D$117)\n+($O204*'fnd base rates'!D$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,4)))\n*$R204","v":9414.0500000000011},{"$f":"(($D204*'fnd base rates'!E$107)\n+($E204*'fnd base rates'!E$108)\n+($F204*'fnd base rates'!E$109)\n+($G204*'fnd base rates'!E$110)\n+($H204*'fnd base rates'!E$111)\n+($I204*'fnd base rates'!E$112)\n+($J204*'fnd base rates'!E$113)\n+($K204*'fnd base rates'!E$114)\n+($M204*'fnd base rates'!E$116)\n+($N204*'fnd base rates'!E$117)\n+($O204*'fnd base rates'!E$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,5)))\n*$R204","v":52995.214953000002},{"$f":"(($D204*'fnd base rates'!F$107)\n+($E204*'fnd base rates'!F$108)\n+($F204*'fnd base rates'!F$109)\n+($G204*'fnd base rates'!F$110)\n+($H204*'fnd base rates'!F$111)\n+($I204*'fnd base rates'!F$112)\n+($J204*'fnd base rates'!F$113)\n+($K204*'fnd base rates'!F$114)\n+($M204*'fnd base rates'!F$116)\n+($N204*'fnd base rates'!F$117)\n+($O204*'fnd base rates'!F$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,6)))\n*$R204","v":11931.520761},{"$f":"(($D204*'fnd base rates'!G$107)\n+($E204*'fnd base rates'!G$108)\n+($F204*'fnd base rates'!G$109)\n+($G204*'fnd base rates'!G$110)\n+($H204*'fnd base rates'!G$111)\n+($I204*'fnd base rates'!G$112)\n+($J204*'fnd base rates'!G$113)\n+($K204*'fnd base rates'!G$114)\n+($M204*'fnd base rates'!G$116)\n+($N204*'fnd base rates'!G$117)\n+($O204*'fnd base rates'!G$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,7)))\n*$R204","v":2365.4974659999998},{"$f":"(($D204*'fnd base rates'!H$107)\n+($E204*'fnd base rates'!H$108)\n+($F204*'fnd base rates'!H$109)\n+($G204*'fnd base rates'!H$110)\n+($H204*'fnd base rates'!H$111)\n+($I204*'fnd base rates'!H$112)\n+($J204*'fnd base rates'!H$113)\n+($K204*'fnd base rates'!H$114)\n+($M204*'fnd base rates'!H$116)\n+($N204*'fnd base rates'!H$117)\n+($O204*'fnd base rates'!H$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,8)))","v":5537.1277700000001},{"$f":"(($D204*'fnd base rates'!I$107)\n+($E204*'fnd base rates'!I$108)\n+($F204*'fnd base rates'!I$109)\n+($G204*'fnd base rates'!I$110)\n+($H204*'fnd base rates'!I$111)\n+($I204*'fnd base rates'!I$112)\n+($J204*'fnd base rates'!I$113)\n+($K204*'fnd base rates'!I$114)\n+($M204*'fnd base rates'!I$116)\n+($N204*'fnd base rates'!I$117)\n+($O204*'fnd base rates'!I$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,9)))\n*$R204","v":3550.89},{"$f":"(($D204*'fnd base rates'!J$107)\n+($E204*'fnd base rates'!J$108)\n+($F204*'fnd base rates'!J$109)\n+($G204*'fnd base rates'!J$110)\n+($H204*'fnd base rates'!J$111)\n+($I204*'fnd base rates'!J$112)\n+($J204*'fnd base rates'!J$113)\n+($K204*'fnd base rates'!J$114)\n+($M204*'fnd base rates'!J$116)\n+($N204*'fnd base rates'!J$117)\n+($O204*'fnd base rates'!J$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,10)))\n*$R204","v":4922.13},{"$f":"(($D204*'fnd base rates'!K$107)\n+($E204*'fnd base rates'!K$108)\n+($F204*'fnd base rates'!K$109)\n+($G204*'fnd base rates'!K$110)\n+($H204*'fnd base rates'!K$111)\n+($I204*'fnd base rates'!K$112)\n+($J204*'fnd base rates'!K$113)\n+($K204*'fnd base rates'!K$114)\n+($M204*'fnd base rates'!K$116)\n+($N204*'fnd base rates'!K$117)\n+($O204*'fnd base rates'!K$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,11)))\n*$R204","v":11705.729068000001},{"$f":"(($D204*'fnd base rates'!L$107)\n+($E204*'fnd base rates'!L$108)\n+($F204*'fnd base rates'!L$109)\n+($G204*'fnd base rates'!L$110)\n+($H204*'fnd base rates'!L$111)\n+($I204*'fnd base rates'!L$112)\n+($J204*'fnd base rates'!L$113)\n+($K204*'fnd base rates'!L$114)\n+($M204*'fnd base rates'!L$116)\n+($N204*'fnd base rates'!L$117)\n+($O204*'fnd base rates'!L$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,12)))","v":15540.725630999998},{"$f":"(($D204*'fnd base rates'!M$107)\n+($E204*'fnd base rates'!M$108)\n+($F204*'fnd base rates'!M$109)\n+($G204*'fnd base rates'!M$110)\n+($H204*'fnd base rates'!M$111)\n+($I204*'fnd base rates'!M$112)\n+($J204*'fnd base rates'!M$113)\n+($K204*'fnd base rates'!M$114)\n+($M204*'fnd base rates'!M$116)\n+($N204*'fnd base rates'!M$117)\n+($O204*'fnd base rates'!M$118)\n+($P204*VLOOKUP($S204+12,rate_basefnd,13)))","v":0},123820.86353800001,null,431149128,"431","149","128",1,11,123820.86353800001,11256,0,11256,null,null,null,null,null,13972,75,14047,-2791,11256,0,11256]
[431,431149149,"COMMUNITY DAY - R. KINGMAN WEBSTER",{"$f":"'fnd enro'!D205","v":41},{"$f":"'fnd enro'!E205","v":0},{"$f":"'fnd enro'!F205","v":40},{"$f":"'fnd enro'!G205","v":200},{"$f":"'fnd enro'!H205","v":94},{"$f":"'fnd enro'!I205","v":0},{"$f":"'fnd enro'!J205","v":0},{"$f":"'fnd enro'!K205","v":12.6586},{"$f":"'fnd enro'!L205","v":0},{"$f":"'fnd enro'!M205+'fnd enro'!N205","v":85},{"$f":"'fnd enro'!O205","v":5},{"$f":"'fnd enro'!P205","v":0},{"$f":"'fnd enro'!Q205","v":228},{"$f":"'fnd enro'!S205","v":355},1,{"$f":"VALUE('fnd enro'!R205)","v":10},null,{"$f":"(($D205*'fnd base rates'!C$107)\n+($E205*'fnd base rates'!C$108)\n+($F205*'fnd base rates'!C$109)\n+($G205*'fnd base rates'!C$110)\n+($H205*'fnd base rates'!C$111)\n+($I205*'fnd base rates'!C$112)\n+($J205*'fnd base rates'!C$113)\n+($K205*'fnd base rates'!C$114)\n+($M205*'fnd base rates'!C$116)\n+($N205*'fnd base rates'!C$117)\n+($O205*'fnd base rates'!C$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,3)))\n*$R205","v":199409.13226599997},{"$f":"(($D205*'fnd base rates'!D$107)\n+($E205*'fnd base rates'!D$108)\n+($F205*'fnd base rates'!D$109)\n+($G205*'fnd base rates'!D$110)\n+($H205*'fnd base rates'!D$111)\n+($I205*'fnd base rates'!D$112)\n+($J205*'fnd base rates'!D$113)\n+($K205*'fnd base rates'!D$114)\n+($M205*'fnd base rates'!D$116)\n+($N205*'fnd base rates'!D$117)\n+($O205*'fnd base rates'!D$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,4)))\n*$R205","v":339088.89999999997},{"$f":"(($D205*'fnd base rates'!E$107)\n+($E205*'fnd base rates'!E$108)\n+($F205*'fnd base rates'!E$109)\n+($G205*'fnd base rates'!E$110)\n+($H205*'fnd base rates'!E$111)\n+($I205*'fnd base rates'!E$112)\n+($J205*'fnd base rates'!E$113)\n+($K205*'fnd base rates'!E$114)\n+($M205*'fnd base rates'!E$116)\n+($N205*'fnd base rates'!E$117)\n+($O205*'fnd base rates'!E$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,5)))\n*$R205","v":2023093.8394820001},{"$f":"(($D205*'fnd base rates'!F$107)\n+($E205*'fnd base rates'!F$108)\n+($F205*'fnd base rates'!F$109)\n+($G205*'fnd base rates'!F$110)\n+($H205*'fnd base rates'!F$111)\n+($I205*'fnd base rates'!F$112)\n+($J205*'fnd base rates'!F$113)\n+($K205*'fnd base rates'!F$114)\n+($M205*'fnd base rates'!F$116)\n+($N205*'fnd base rates'!F$117)\n+($O205*'fnd base rates'!F$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,6)))\n*$R205","v":400735.34583399998},{"$f":"(($D205*'fnd base rates'!G$107)\n+($E205*'fnd base rates'!G$108)\n+($F205*'fnd base rates'!G$109)\n+($G205*'fnd base rates'!G$110)\n+($H205*'fnd base rates'!G$111)\n+($I205*'fnd base rates'!G$112)\n+($J205*'fnd base rates'!G$113)\n+($K205*'fnd base rates'!G$114)\n+($M205*'fnd base rates'!G$116)\n+($N205*'fnd base rates'!G$117)\n+($O205*'fnd base rates'!G$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,7)))\n*$R205","v":89686.087604},{"$f":"(($D205*'fnd base rates'!H$107)\n+($E205*'fnd base rates'!H$108)\n+($F205*'fnd base rates'!H$109)\n+($G205*'fnd base rates'!H$110)\n+($H205*'fnd base rates'!H$111)\n+($I205*'fnd base rates'!H$112)\n+($J205*'fnd base rates'!H$113)\n+($K205*'fnd base rates'!H$114)\n+($M205*'fnd base rates'!H$116)\n+($N205*'fnd base rates'!H$117)\n+($O205*'fnd base rates'!H$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,8)))","v":190054.95138000001},{"$f":"(($D205*'fnd base rates'!I$107)\n+($E205*'fnd base rates'!I$108)\n+($F205*'fnd base rates'!I$109)\n+($G205*'fnd base rates'!I$110)\n+($H205*'fnd base rates'!I$111)\n+($I205*'fnd base rates'!I$112)\n+($J205*'fnd base rates'!I$113)\n+($K205*'fnd base rates'!I$114)\n+($M205*'fnd base rates'!I$116)\n+($N205*'fnd base rates'!I$117)\n+($O205*'fnd base rates'!I$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,9)))\n*$R205","v":126247.02},{"$f":"(($D205*'fnd base rates'!J$107)\n+($E205*'fnd base rates'!J$108)\n+($F205*'fnd base rates'!J$109)\n+($G205*'fnd base rates'!J$110)\n+($H205*'fnd base rates'!J$111)\n+($I205*'fnd base rates'!J$112)\n+($J205*'fnd base rates'!J$113)\n+($K205*'fnd base rates'!J$114)\n+($M205*'fnd base rates'!J$116)\n+($N205*'fnd base rates'!J$117)\n+($O205*'fnd base rates'!J$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,10)))\n*$R205","v":199682.89999999997},{"$f":"(($D205*'fnd base rates'!K$107)\n+($E205*'fnd base rates'!K$108)\n+($F205*'fnd base rates'!K$109)\n+($G205*'fnd base rates'!K$110)\n+($H205*'fnd base rates'!K$111)\n+($I205*'fnd base rates'!K$112)\n+($J205*'fnd base rates'!K$113)\n+($K205*'fnd base rates'!K$114)\n+($M205*'fnd base rates'!K$116)\n+($N205*'fnd base rates'!K$117)\n+($O205*'fnd base rates'!K$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,11)))\n*$R205","v":397033.87079199997},{"$f":"(($D205*'fnd base rates'!L$107)\n+($E205*'fnd base rates'!L$108)\n+($F205*'fnd base rates'!L$109)\n+($G205*'fnd base rates'!L$110)\n+($H205*'fnd base rates'!L$111)\n+($I205*'fnd base rates'!L$112)\n+($J205*'fnd base rates'!L$113)\n+($K205*'fnd base rates'!L$114)\n+($M205*'fnd base rates'!L$116)\n+($N205*'fnd base rates'!L$117)\n+($O205*'fnd base rates'!L$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,12)))","v":553321.404614},{"$f":"(($D205*'fnd base rates'!M$107)\n+($E205*'fnd base rates'!M$108)\n+($F205*'fnd base rates'!M$109)\n+($G205*'fnd base rates'!M$110)\n+($H205*'fnd base rates'!M$111)\n+($I205*'fnd base rates'!M$112)\n+($J205*'fnd base rates'!M$113)\n+($K205*'fnd base rates'!M$114)\n+($M205*'fnd base rates'!M$116)\n+($N205*'fnd base rates'!M$117)\n+($O205*'fnd base rates'!M$118)\n+($P205*VLOOKUP($S205+12,rate_basefnd,13)))","v":0},4518353.4519719994,null,431149149,"431","149","149",1,355,4518353.4519719994,12728,0,12728,null,null,null,null,null,13415,98,13513,-785,12728,0,12728]
[431,431149181,"COMMUNITY DAY - R. KINGMAN WEBSTER",{"$f":"'fnd enro'!D206","v":0},{"$f":"'fnd enro'!E206","v":0},{"$f":"'fnd enro'!F206","v":0},{"$f":"'fnd enro'!G206","v":9},{"$f":"'fnd enro'!H206","v":3},{"$f":"'fnd enro'!I206","v":0},{"$f":"'fnd enro'!J206","v":0},{"$f":"'fnd enro'!K206","v":0.45479999999999998},{"$f":"'fnd enro'!L206","v":0},{"$f":"'fnd enro'!M206+'fnd enro'!N206","v":0},{"$f":"'fnd enro'!O206","v":0},{"$f":"'fnd enro'!P206","v":0},{"$f":"'fnd enro'!Q206","v":7},{"$f":"'fnd enro'!S206","v":12},1,{"$f":"VALUE('fnd enro'!R206)","v":9},null,{"$f":"(($D206*'fnd base rates'!C$107)\n+($E206*'fnd base rates'!C$108)\n+($F206*'fnd base rates'!C$109)\n+($G206*'fnd base rates'!C$110)\n+($H206*'fnd base rates'!C$111)\n+($I206*'fnd base rates'!C$112)\n+($J206*'fnd base rates'!C$113)\n+($K206*'fnd base rates'!C$114)\n+($M206*'fnd base rates'!C$116)\n+($N206*'fnd base rates'!C$117)\n+($O206*'fnd base rates'!C$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,3)))\n*$R206","v":6486.5867879999996},{"$f":"(($D206*'fnd base rates'!D$107)\n+($E206*'fnd base rates'!D$108)\n+($F206*'fnd base rates'!D$109)\n+($G206*'fnd base rates'!D$110)\n+($H206*'fnd base rates'!D$111)\n+($I206*'fnd base rates'!D$112)\n+($J206*'fnd base rates'!D$113)\n+($K206*'fnd base rates'!D$114)\n+($M206*'fnd base rates'!D$116)\n+($N206*'fnd base rates'!D$117)\n+($O206*'fnd base rates'!D$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,4)))\n*$R206","v":10725.04},{"$f":"(($D206*'fnd base rates'!E$107)\n+($E206*'fnd base rates'!E$108)\n+($F206*'fnd base rates'!E$109)\n+($G206*'fnd base rates'!E$110)\n+($H206*'fnd base rates'!E$111)\n+($I206*'fnd base rates'!E$112)\n+($J206*'fnd base rates'!E$113)\n+($K206*'fnd base rates'!E$114)\n+($M206*'fnd base rates'!E$116)\n+($N206*'fnd base rates'!E$117)\n+($O206*'fnd base rates'!E$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,5)))\n*$R206","v":62797.902675999998},{"$f":"(($D206*'fnd base rates'!F$107)\n+($E206*'fnd base rates'!F$108)\n+($F206*'fnd base rates'!F$109)\n+($G206*'fnd base rates'!F$110)\n+($H206*'fnd base rates'!F$111)\n+($I206*'fnd base rates'!F$112)\n+($J206*'fnd base rates'!F$113)\n+($K206*'fnd base rates'!F$114)\n+($M206*'fnd base rates'!F$116)\n+($N206*'fnd base rates'!F$117)\n+($O206*'fnd base rates'!F$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,6)))\n*$R206","v":13340.559012},{"$f":"(($D206*'fnd base rates'!G$107)\n+($E206*'fnd base rates'!G$108)\n+($F206*'fnd base rates'!G$109)\n+($G206*'fnd base rates'!G$110)\n+($H206*'fnd base rates'!G$111)\n+($I206*'fnd base rates'!G$112)\n+($J206*'fnd base rates'!G$113)\n+($K206*'fnd base rates'!G$114)\n+($M206*'fnd base rates'!G$116)\n+($N206*'fnd base rates'!G$117)\n+($O206*'fnd base rates'!G$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,7)))\n*$R206","v":2781.1108720000002},{"$f":"(($D206*'fnd base rates'!H$107)\n+($E206*'fnd base rates'!H$108)\n+($F206*'fnd base rates'!H$109)\n+($G206*'fnd base rates'!H$110)\n+($H206*'fnd base rates'!H$111)\n+($I206*'fnd base rates'!H$112)\n+($J206*'fnd base rates'!H$113)\n+($K206*'fnd base rates'!H$114)\n+($M206*'fnd base rates'!H$116)\n+($N206*'fnd base rates'!H$117)\n+($O206*'fnd base rates'!H$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,8)))","v":6073.5448399999996},{"$f":"(($D206*'fnd base rates'!I$107)\n+($E206*'fnd base rates'!I$108)\n+($F206*'fnd base rates'!I$109)\n+($G206*'fnd base rates'!I$110)\n+($H206*'fnd base rates'!I$111)\n+($I206*'fnd base rates'!I$112)\n+($J206*'fnd base rates'!I$113)\n+($K206*'fnd base rates'!I$114)\n+($M206*'fnd base rates'!I$116)\n+($N206*'fnd base rates'!I$117)\n+($O206*'fnd base rates'!I$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,9)))\n*$R206","v":3944.87},{"$f":"(($D206*'fnd base rates'!J$107)\n+($E206*'fnd base rates'!J$108)\n+($F206*'fnd base rates'!J$109)\n+($G206*'fnd base rates'!J$110)\n+($H206*'fnd base rates'!J$111)\n+($I206*'fnd base rates'!J$112)\n+($J206*'fnd base rates'!J$113)\n+($K206*'fnd base rates'!J$114)\n+($M206*'fnd base rates'!J$116)\n+($N206*'fnd base rates'!J$117)\n+($O206*'fnd base rates'!J$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,10)))\n*$R206","v":6232.59},{"$f":"(($D206*'fnd base rates'!K$107)\n+($E206*'fnd base rates'!K$108)\n+($F206*'fnd base rates'!K$109)\n+($G206*'fnd base rates'!K$110)\n+($H206*'fnd base rates'!K$111)\n+($I206*'fnd base rates'!K$112)\n+($J206*'fnd base rates'!K$113)\n+($K206*'fnd base rates'!K$114)\n+($M206*'fnd base rates'!K$116)\n+($N206*'fnd base rates'!K$117)\n+($O206*'fnd base rates'!K$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,11)))\n*$R206","v":12664.436255999999},{"$f":"(($D206*'fnd base rates'!L$107)\n+($E206*'fnd base rates'!L$108)\n+($F206*'fnd base rates'!L$109)\n+($G206*'fnd base rates'!L$110)\n+($H206*'fnd base rates'!L$111)\n+($I206*'fnd base rates'!L$112)\n+($J206*'fnd base rates'!L$113)\n+($K206*'fnd base rates'!L$114)\n+($M206*'fnd base rates'!L$116)\n+($N206*'fnd base rates'!L$117)\n+($O206*'fnd base rates'!L$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,12)))","v":17629.187052000001},{"$f":"(($D206*'fnd base rates'!M$107)\n+($E206*'fnd base rates'!M$108)\n+($F206*'fnd base rates'!M$109)\n+($G206*'fnd base rates'!M$110)\n+($H206*'fnd base rates'!M$111)\n+($I206*'fnd base rates'!M$112)\n+($J206*'fnd base rates'!M$113)\n+($K206*'fnd base rates'!M$114)\n+($M206*'fnd base rates'!M$116)\n+($N206*'fnd base rates'!M$117)\n+($O206*'fnd base rates'!M$118)\n+($P206*VLOOKUP($S206+12,rate_basefnd,13)))","v":0},142675.82749599998,null,431149181,"431","149","181",1,12,142675.82749599998,11890,0,11890,null,null,null,null,null,12759,46,12805,-915,11890,0,11890]
[432,432712020,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D207","v":0},{"$f":"'fnd enro'!E207","v":0},{"$f":"'fnd enro'!F207","v":0},{"$f":"'fnd enro'!G207","v":0},{"$f":"'fnd enro'!H207","v":75},{"$f":"'fnd enro'!I207","v":0},{"$f":"'fnd enro'!J207","v":0},{"$f":"'fnd enro'!K207","v":2.8424999999999998},{"$f":"'fnd enro'!L207","v":0},{"$f":"'fnd enro'!M207+'fnd enro'!N207","v":0},{"$f":"'fnd enro'!O207","v":2},{"$f":"'fnd enro'!P207","v":0},{"$f":"'fnd enro'!Q207","v":7},{"$f":"'fnd enro'!S207","v":75},1,{"$f":"VALUE('fnd enro'!R207)","v":9},null,{"$f":"(($D207*'fnd base rates'!C$107)\n+($E207*'fnd base rates'!C$108)\n+($F207*'fnd base rates'!C$109)\n+($G207*'fnd base rates'!C$110)\n+($H207*'fnd base rates'!C$111)\n+($I207*'fnd base rates'!C$112)\n+($J207*'fnd base rates'!C$113)\n+($K207*'fnd base rates'!C$114)\n+($M207*'fnd base rates'!C$116)\n+($N207*'fnd base rates'!C$117)\n+($O207*'fnd base rates'!C$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,3)))\n*$R207","v":38449.107425000002},{"$f":"(($D207*'fnd base rates'!D$107)\n+($E207*'fnd base rates'!D$108)\n+($F207*'fnd base rates'!D$109)\n+($G207*'fnd base rates'!D$110)\n+($H207*'fnd base rates'!D$111)\n+($I207*'fnd base rates'!D$112)\n+($J207*'fnd base rates'!D$113)\n+($K207*'fnd base rates'!D$114)\n+($M207*'fnd base rates'!D$116)\n+($N207*'fnd base rates'!D$117)\n+($O207*'fnd base rates'!D$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,4)))\n*$R207","v":56544.43},{"$f":"(($D207*'fnd base rates'!E$107)\n+($E207*'fnd base rates'!E$108)\n+($F207*'fnd base rates'!E$109)\n+($G207*'fnd base rates'!E$110)\n+($H207*'fnd base rates'!E$111)\n+($I207*'fnd base rates'!E$112)\n+($J207*'fnd base rates'!E$113)\n+($K207*'fnd base rates'!E$114)\n+($M207*'fnd base rates'!E$116)\n+($N207*'fnd base rates'!E$117)\n+($O207*'fnd base rates'!E$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,5)))\n*$R207","v":266839.46922500001},{"$f":"(($D207*'fnd base rates'!F$107)\n+($E207*'fnd base rates'!F$108)\n+($F207*'fnd base rates'!F$109)\n+($G207*'fnd base rates'!F$110)\n+($H207*'fnd base rates'!F$111)\n+($I207*'fnd base rates'!F$112)\n+($J207*'fnd base rates'!F$113)\n+($K207*'fnd base rates'!F$114)\n+($M207*'fnd base rates'!F$116)\n+($N207*'fnd base rates'!F$117)\n+($O207*'fnd base rates'!F$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,6)))\n*$R207","v":70335.408824999991},{"$f":"(($D207*'fnd base rates'!G$107)\n+($E207*'fnd base rates'!G$108)\n+($F207*'fnd base rates'!G$109)\n+($G207*'fnd base rates'!G$110)\n+($H207*'fnd base rates'!G$111)\n+($I207*'fnd base rates'!G$112)\n+($J207*'fnd base rates'!G$113)\n+($K207*'fnd base rates'!G$114)\n+($M207*'fnd base rates'!G$116)\n+($N207*'fnd base rates'!G$117)\n+($O207*'fnd base rates'!G$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,7)))\n*$R207","v":12971.505450000001},{"$f":"(($D207*'fnd base rates'!H$107)\n+($E207*'fnd base rates'!H$108)\n+($F207*'fnd base rates'!H$109)\n+($G207*'fnd base rates'!H$110)\n+($H207*'fnd base rates'!H$111)\n+($I207*'fnd base rates'!H$112)\n+($J207*'fnd base rates'!H$113)\n+($K207*'fnd base rates'!H$114)\n+($M207*'fnd base rates'!H$116)\n+($N207*'fnd base rates'!H$117)\n+($O207*'fnd base rates'!H$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,8)))","v":37414.320250000004},{"$f":"(($D207*'fnd base rates'!I$107)\n+($E207*'fnd base rates'!I$108)\n+($F207*'fnd base rates'!I$109)\n+($G207*'fnd base rates'!I$110)\n+($H207*'fnd base rates'!I$111)\n+($I207*'fnd base rates'!I$112)\n+($J207*'fnd base rates'!I$113)\n+($K207*'fnd base rates'!I$114)\n+($M207*'fnd base rates'!I$116)\n+($N207*'fnd base rates'!I$117)\n+($O207*'fnd base rates'!I$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,9)))\n*$R207","v":25007.18},{"$f":"(($D207*'fnd base rates'!J$107)\n+($E207*'fnd base rates'!J$108)\n+($F207*'fnd base rates'!J$109)\n+($G207*'fnd base rates'!J$110)\n+($H207*'fnd base rates'!J$111)\n+($I207*'fnd base rates'!J$112)\n+($J207*'fnd base rates'!J$113)\n+($K207*'fnd base rates'!J$114)\n+($M207*'fnd base rates'!J$116)\n+($N207*'fnd base rates'!J$117)\n+($O207*'fnd base rates'!J$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,10)))\n*$R207","v":21891.980000000003},{"$f":"(($D207*'fnd base rates'!K$107)\n+($E207*'fnd base rates'!K$108)\n+($F207*'fnd base rates'!K$109)\n+($G207*'fnd base rates'!K$110)\n+($H207*'fnd base rates'!K$111)\n+($I207*'fnd base rates'!K$112)\n+($J207*'fnd base rates'!K$113)\n+($K207*'fnd base rates'!K$114)\n+($M207*'fnd base rates'!K$116)\n+($N207*'fnd base rates'!K$117)\n+($O207*'fnd base rates'!K$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,11)))\n*$R207","v":84079.459099999993},{"$f":"(($D207*'fnd base rates'!L$107)\n+($E207*'fnd base rates'!L$108)\n+($F207*'fnd base rates'!L$109)\n+($G207*'fnd base rates'!L$110)\n+($H207*'fnd base rates'!L$111)\n+($I207*'fnd base rates'!L$112)\n+($J207*'fnd base rates'!L$113)\n+($K207*'fnd base rates'!L$114)\n+($M207*'fnd base rates'!L$116)\n+($N207*'fnd base rates'!L$117)\n+($O207*'fnd base rates'!L$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,12)))","v":95398.366574999993},{"$f":"(($D207*'fnd base rates'!M$107)\n+($E207*'fnd base rates'!M$108)\n+($F207*'fnd base rates'!M$109)\n+($G207*'fnd base rates'!M$110)\n+($H207*'fnd base rates'!M$111)\n+($I207*'fnd base rates'!M$112)\n+($J207*'fnd base rates'!M$113)\n+($K207*'fnd base rates'!M$114)\n+($M207*'fnd base rates'!M$116)\n+($N207*'fnd base rates'!M$117)\n+($O207*'fnd base rates'!M$118)\n+($P207*VLOOKUP($S207+12,rate_basefnd,13)))","v":0},708931.22684999998,null,432712020,"432","712","020",1,75,708931.22684999998,9452,0,9452,null,null,null,null,null,9658,5,9663,-220,9443,9,9452]
[432,432712096,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D208","v":0},{"$f":"'fnd enro'!E208","v":0},{"$f":"'fnd enro'!F208","v":0},{"$f":"'fnd enro'!G208","v":0},{"$f":"'fnd enro'!H208","v":1},{"$f":"'fnd enro'!I208","v":0},{"$f":"'fnd enro'!J208","v":0},{"$f":"'fnd enro'!K208","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L208","v":0},{"$f":"'fnd enro'!M208+'fnd enro'!N208","v":0},{"$f":"'fnd enro'!O208","v":0},{"$f":"'fnd enro'!P208","v":0},{"$f":"'fnd enro'!Q208","v":0},{"$f":"'fnd enro'!S208","v":1},1,{"$f":"VALUE('fnd enro'!R208)","v":7},null,{"$f":"(($D208*'fnd base rates'!C$107)\n+($E208*'fnd base rates'!C$108)\n+($F208*'fnd base rates'!C$109)\n+($G208*'fnd base rates'!C$110)\n+($H208*'fnd base rates'!C$111)\n+($I208*'fnd base rates'!C$112)\n+($J208*'fnd base rates'!C$113)\n+($K208*'fnd base rates'!C$114)\n+($M208*'fnd base rates'!C$116)\n+($N208*'fnd base rates'!C$117)\n+($O208*'fnd base rates'!C$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,3)))\n*$R208","v":504.28889900000001},{"$f":"(($D208*'fnd base rates'!D$107)\n+($E208*'fnd base rates'!D$108)\n+($F208*'fnd base rates'!D$109)\n+($G208*'fnd base rates'!D$110)\n+($H208*'fnd base rates'!D$111)\n+($I208*'fnd base rates'!D$112)\n+($J208*'fnd base rates'!D$113)\n+($K208*'fnd base rates'!D$114)\n+($M208*'fnd base rates'!D$116)\n+($N208*'fnd base rates'!D$117)\n+($O208*'fnd base rates'!D$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,4)))\n*$R208","v":721.95},{"$f":"(($D208*'fnd base rates'!E$107)\n+($E208*'fnd base rates'!E$108)\n+($F208*'fnd base rates'!E$109)\n+($G208*'fnd base rates'!E$110)\n+($H208*'fnd base rates'!E$111)\n+($I208*'fnd base rates'!E$112)\n+($J208*'fnd base rates'!E$113)\n+($K208*'fnd base rates'!E$114)\n+($M208*'fnd base rates'!E$116)\n+($N208*'fnd base rates'!E$117)\n+($O208*'fnd base rates'!E$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,5)))\n*$R208","v":3258.1077230000001},{"$f":"(($D208*'fnd base rates'!F$107)\n+($E208*'fnd base rates'!F$108)\n+($F208*'fnd base rates'!F$109)\n+($G208*'fnd base rates'!F$110)\n+($H208*'fnd base rates'!F$111)\n+($I208*'fnd base rates'!F$112)\n+($J208*'fnd base rates'!F$113)\n+($K208*'fnd base rates'!F$114)\n+($M208*'fnd base rates'!F$116)\n+($N208*'fnd base rates'!F$117)\n+($O208*'fnd base rates'!F$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,6)))\n*$R208","v":933.31825099999992},{"$f":"(($D208*'fnd base rates'!G$107)\n+($E208*'fnd base rates'!G$108)\n+($F208*'fnd base rates'!G$109)\n+($G208*'fnd base rates'!G$110)\n+($H208*'fnd base rates'!G$111)\n+($I208*'fnd base rates'!G$112)\n+($J208*'fnd base rates'!G$113)\n+($K208*'fnd base rates'!G$114)\n+($M208*'fnd base rates'!G$116)\n+($N208*'fnd base rates'!G$117)\n+($O208*'fnd base rates'!G$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,7)))\n*$R208","v":158.65340599999999},{"$f":"(($D208*'fnd base rates'!H$107)\n+($E208*'fnd base rates'!H$108)\n+($F208*'fnd base rates'!H$109)\n+($G208*'fnd base rates'!H$110)\n+($H208*'fnd base rates'!H$111)\n+($I208*'fnd base rates'!H$112)\n+($J208*'fnd base rates'!H$113)\n+($K208*'fnd base rates'!H$114)\n+($M208*'fnd base rates'!H$116)\n+($N208*'fnd base rates'!H$117)\n+($O208*'fnd base rates'!H$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D208*'fnd base rates'!I$107)\n+($E208*'fnd base rates'!I$108)\n+($F208*'fnd base rates'!I$109)\n+($G208*'fnd base rates'!I$110)\n+($H208*'fnd base rates'!I$111)\n+($I208*'fnd base rates'!I$112)\n+($J208*'fnd base rates'!I$113)\n+($K208*'fnd base rates'!I$114)\n+($M208*'fnd base rates'!I$116)\n+($N208*'fnd base rates'!I$117)\n+($O208*'fnd base rates'!I$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,9)))\n*$R208","v":320.64},{"$f":"(($D208*'fnd base rates'!J$107)\n+($E208*'fnd base rates'!J$108)\n+($F208*'fnd base rates'!J$109)\n+($G208*'fnd base rates'!J$110)\n+($H208*'fnd base rates'!J$111)\n+($I208*'fnd base rates'!J$112)\n+($J208*'fnd base rates'!J$113)\n+($K208*'fnd base rates'!J$114)\n+($M208*'fnd base rates'!J$116)\n+($N208*'fnd base rates'!J$117)\n+($O208*'fnd base rates'!J$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,10)))\n*$R208","v":234.79},{"$f":"(($D208*'fnd base rates'!K$107)\n+($E208*'fnd base rates'!K$108)\n+($F208*'fnd base rates'!K$109)\n+($G208*'fnd base rates'!K$110)\n+($H208*'fnd base rates'!K$111)\n+($I208*'fnd base rates'!K$112)\n+($J208*'fnd base rates'!K$113)\n+($K208*'fnd base rates'!K$114)\n+($M208*'fnd base rates'!K$116)\n+($N208*'fnd base rates'!K$117)\n+($O208*'fnd base rates'!K$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,11)))\n*$R208","v":1113.3671880000002},{"$f":"(($D208*'fnd base rates'!L$107)\n+($E208*'fnd base rates'!L$108)\n+($F208*'fnd base rates'!L$109)\n+($G208*'fnd base rates'!L$110)\n+($H208*'fnd base rates'!L$111)\n+($I208*'fnd base rates'!L$112)\n+($J208*'fnd base rates'!L$113)\n+($K208*'fnd base rates'!L$114)\n+($M208*'fnd base rates'!L$116)\n+($N208*'fnd base rates'!L$117)\n+($O208*'fnd base rates'!L$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D208*'fnd base rates'!M$107)\n+($E208*'fnd base rates'!M$108)\n+($F208*'fnd base rates'!M$109)\n+($G208*'fnd base rates'!M$110)\n+($H208*'fnd base rates'!M$111)\n+($I208*'fnd base rates'!M$112)\n+($J208*'fnd base rates'!M$113)\n+($K208*'fnd base rates'!M$114)\n+($M208*'fnd base rates'!M$116)\n+($N208*'fnd base rates'!M$117)\n+($O208*'fnd base rates'!M$118)\n+($P208*VLOOKUP($S208+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,432712096,"432","712","096",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[432,432712172,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D209","v":0},{"$f":"'fnd enro'!E209","v":0},{"$f":"'fnd enro'!F209","v":0},{"$f":"'fnd enro'!G209","v":0},{"$f":"'fnd enro'!H209","v":1},{"$f":"'fnd enro'!I209","v":0},{"$f":"'fnd enro'!J209","v":0},{"$f":"'fnd enro'!K209","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L209","v":0},{"$f":"'fnd enro'!M209+'fnd enro'!N209","v":0},{"$f":"'fnd enro'!O209","v":0},{"$f":"'fnd enro'!P209","v":0},{"$f":"'fnd enro'!Q209","v":0},{"$f":"'fnd enro'!S209","v":1},1,{"$f":"VALUE('fnd enro'!R209)","v":7},null,{"$f":"(($D209*'fnd base rates'!C$107)\n+($E209*'fnd base rates'!C$108)\n+($F209*'fnd base rates'!C$109)\n+($G209*'fnd base rates'!C$110)\n+($H209*'fnd base rates'!C$111)\n+($I209*'fnd base rates'!C$112)\n+($J209*'fnd base rates'!C$113)\n+($K209*'fnd base rates'!C$114)\n+($M209*'fnd base rates'!C$116)\n+($N209*'fnd base rates'!C$117)\n+($O209*'fnd base rates'!C$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,3)))\n*$R209","v":504.28889900000001},{"$f":"(($D209*'fnd base rates'!D$107)\n+($E209*'fnd base rates'!D$108)\n+($F209*'fnd base rates'!D$109)\n+($G209*'fnd base rates'!D$110)\n+($H209*'fnd base rates'!D$111)\n+($I209*'fnd base rates'!D$112)\n+($J209*'fnd base rates'!D$113)\n+($K209*'fnd base rates'!D$114)\n+($M209*'fnd base rates'!D$116)\n+($N209*'fnd base rates'!D$117)\n+($O209*'fnd base rates'!D$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,4)))\n*$R209","v":721.95},{"$f":"(($D209*'fnd base rates'!E$107)\n+($E209*'fnd base rates'!E$108)\n+($F209*'fnd base rates'!E$109)\n+($G209*'fnd base rates'!E$110)\n+($H209*'fnd base rates'!E$111)\n+($I209*'fnd base rates'!E$112)\n+($J209*'fnd base rates'!E$113)\n+($K209*'fnd base rates'!E$114)\n+($M209*'fnd base rates'!E$116)\n+($N209*'fnd base rates'!E$117)\n+($O209*'fnd base rates'!E$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,5)))\n*$R209","v":3258.1077230000001},{"$f":"(($D209*'fnd base rates'!F$107)\n+($E209*'fnd base rates'!F$108)\n+($F209*'fnd base rates'!F$109)\n+($G209*'fnd base rates'!F$110)\n+($H209*'fnd base rates'!F$111)\n+($I209*'fnd base rates'!F$112)\n+($J209*'fnd base rates'!F$113)\n+($K209*'fnd base rates'!F$114)\n+($M209*'fnd base rates'!F$116)\n+($N209*'fnd base rates'!F$117)\n+($O209*'fnd base rates'!F$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,6)))\n*$R209","v":933.31825099999992},{"$f":"(($D209*'fnd base rates'!G$107)\n+($E209*'fnd base rates'!G$108)\n+($F209*'fnd base rates'!G$109)\n+($G209*'fnd base rates'!G$110)\n+($H209*'fnd base rates'!G$111)\n+($I209*'fnd base rates'!G$112)\n+($J209*'fnd base rates'!G$113)\n+($K209*'fnd base rates'!G$114)\n+($M209*'fnd base rates'!G$116)\n+($N209*'fnd base rates'!G$117)\n+($O209*'fnd base rates'!G$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,7)))\n*$R209","v":158.65340599999999},{"$f":"(($D209*'fnd base rates'!H$107)\n+($E209*'fnd base rates'!H$108)\n+($F209*'fnd base rates'!H$109)\n+($G209*'fnd base rates'!H$110)\n+($H209*'fnd base rates'!H$111)\n+($I209*'fnd base rates'!H$112)\n+($J209*'fnd base rates'!H$113)\n+($K209*'fnd base rates'!H$114)\n+($M209*'fnd base rates'!H$116)\n+($N209*'fnd base rates'!H$117)\n+($O209*'fnd base rates'!H$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D209*'fnd base rates'!I$107)\n+($E209*'fnd base rates'!I$108)\n+($F209*'fnd base rates'!I$109)\n+($G209*'fnd base rates'!I$110)\n+($H209*'fnd base rates'!I$111)\n+($I209*'fnd base rates'!I$112)\n+($J209*'fnd base rates'!I$113)\n+($K209*'fnd base rates'!I$114)\n+($M209*'fnd base rates'!I$116)\n+($N209*'fnd base rates'!I$117)\n+($O209*'fnd base rates'!I$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,9)))\n*$R209","v":320.64},{"$f":"(($D209*'fnd base rates'!J$107)\n+($E209*'fnd base rates'!J$108)\n+($F209*'fnd base rates'!J$109)\n+($G209*'fnd base rates'!J$110)\n+($H209*'fnd base rates'!J$111)\n+($I209*'fnd base rates'!J$112)\n+($J209*'fnd base rates'!J$113)\n+($K209*'fnd base rates'!J$114)\n+($M209*'fnd base rates'!J$116)\n+($N209*'fnd base rates'!J$117)\n+($O209*'fnd base rates'!J$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,10)))\n*$R209","v":234.79},{"$f":"(($D209*'fnd base rates'!K$107)\n+($E209*'fnd base rates'!K$108)\n+($F209*'fnd base rates'!K$109)\n+($G209*'fnd base rates'!K$110)\n+($H209*'fnd base rates'!K$111)\n+($I209*'fnd base rates'!K$112)\n+($J209*'fnd base rates'!K$113)\n+($K209*'fnd base rates'!K$114)\n+($M209*'fnd base rates'!K$116)\n+($N209*'fnd base rates'!K$117)\n+($O209*'fnd base rates'!K$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,11)))\n*$R209","v":1113.3671880000002},{"$f":"(($D209*'fnd base rates'!L$107)\n+($E209*'fnd base rates'!L$108)\n+($F209*'fnd base rates'!L$109)\n+($G209*'fnd base rates'!L$110)\n+($H209*'fnd base rates'!L$111)\n+($I209*'fnd base rates'!L$112)\n+($J209*'fnd base rates'!L$113)\n+($K209*'fnd base rates'!L$114)\n+($M209*'fnd base rates'!L$116)\n+($N209*'fnd base rates'!L$117)\n+($O209*'fnd base rates'!L$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D209*'fnd base rates'!M$107)\n+($E209*'fnd base rates'!M$108)\n+($F209*'fnd base rates'!M$109)\n+($G209*'fnd base rates'!M$110)\n+($H209*'fnd base rates'!M$111)\n+($I209*'fnd base rates'!M$112)\n+($J209*'fnd base rates'!M$113)\n+($K209*'fnd base rates'!M$114)\n+($M209*'fnd base rates'!M$116)\n+($N209*'fnd base rates'!M$117)\n+($O209*'fnd base rates'!M$118)\n+($P209*VLOOKUP($S209+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,432712172,"432","712","172",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[432,432712261,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D210","v":0},{"$f":"'fnd enro'!E210","v":0},{"$f":"'fnd enro'!F210","v":0},{"$f":"'fnd enro'!G210","v":0},{"$f":"'fnd enro'!H210","v":18},{"$f":"'fnd enro'!I210","v":0},{"$f":"'fnd enro'!J210","v":0},{"$f":"'fnd enro'!K210","v":0.68220000000000003},{"$f":"'fnd enro'!L210","v":0},{"$f":"'fnd enro'!M210+'fnd enro'!N210","v":0},{"$f":"'fnd enro'!O210","v":0},{"$f":"'fnd enro'!P210","v":0},{"$f":"'fnd enro'!Q210","v":0},{"$f":"'fnd enro'!S210","v":18},1,{"$f":"VALUE('fnd enro'!R210)","v":4},null,{"$f":"(($D210*'fnd base rates'!C$107)\n+($E210*'fnd base rates'!C$108)\n+($F210*'fnd base rates'!C$109)\n+($G210*'fnd base rates'!C$110)\n+($H210*'fnd base rates'!C$111)\n+($I210*'fnd base rates'!C$112)\n+($J210*'fnd base rates'!C$113)\n+($K210*'fnd base rates'!C$114)\n+($M210*'fnd base rates'!C$116)\n+($N210*'fnd base rates'!C$117)\n+($O210*'fnd base rates'!C$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,3)))\n*$R210","v":9077.2001820000005},{"$f":"(($D210*'fnd base rates'!D$107)\n+($E210*'fnd base rates'!D$108)\n+($F210*'fnd base rates'!D$109)\n+($G210*'fnd base rates'!D$110)\n+($H210*'fnd base rates'!D$111)\n+($I210*'fnd base rates'!D$112)\n+($J210*'fnd base rates'!D$113)\n+($K210*'fnd base rates'!D$114)\n+($M210*'fnd base rates'!D$116)\n+($N210*'fnd base rates'!D$117)\n+($O210*'fnd base rates'!D$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,4)))\n*$R210","v":12995.1},{"$f":"(($D210*'fnd base rates'!E$107)\n+($E210*'fnd base rates'!E$108)\n+($F210*'fnd base rates'!E$109)\n+($G210*'fnd base rates'!E$110)\n+($H210*'fnd base rates'!E$111)\n+($I210*'fnd base rates'!E$112)\n+($J210*'fnd base rates'!E$113)\n+($K210*'fnd base rates'!E$114)\n+($M210*'fnd base rates'!E$116)\n+($N210*'fnd base rates'!E$117)\n+($O210*'fnd base rates'!E$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,5)))\n*$R210","v":58645.939014000003},{"$f":"(($D210*'fnd base rates'!F$107)\n+($E210*'fnd base rates'!F$108)\n+($F210*'fnd base rates'!F$109)\n+($G210*'fnd base rates'!F$110)\n+($H210*'fnd base rates'!F$111)\n+($I210*'fnd base rates'!F$112)\n+($J210*'fnd base rates'!F$113)\n+($K210*'fnd base rates'!F$114)\n+($M210*'fnd base rates'!F$116)\n+($N210*'fnd base rates'!F$117)\n+($O210*'fnd base rates'!F$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,6)))\n*$R210","v":16799.728518},{"$f":"(($D210*'fnd base rates'!G$107)\n+($E210*'fnd base rates'!G$108)\n+($F210*'fnd base rates'!G$109)\n+($G210*'fnd base rates'!G$110)\n+($H210*'fnd base rates'!G$111)\n+($I210*'fnd base rates'!G$112)\n+($J210*'fnd base rates'!G$113)\n+($K210*'fnd base rates'!G$114)\n+($M210*'fnd base rates'!G$116)\n+($N210*'fnd base rates'!G$117)\n+($O210*'fnd base rates'!G$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,7)))\n*$R210","v":2855.7613079999996},{"$f":"(($D210*'fnd base rates'!H$107)\n+($E210*'fnd base rates'!H$108)\n+($F210*'fnd base rates'!H$109)\n+($G210*'fnd base rates'!H$110)\n+($H210*'fnd base rates'!H$111)\n+($I210*'fnd base rates'!H$112)\n+($J210*'fnd base rates'!H$113)\n+($K210*'fnd base rates'!H$114)\n+($M210*'fnd base rates'!H$116)\n+($N210*'fnd base rates'!H$117)\n+($O210*'fnd base rates'!H$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,8)))","v":8885.82726},{"$f":"(($D210*'fnd base rates'!I$107)\n+($E210*'fnd base rates'!I$108)\n+($F210*'fnd base rates'!I$109)\n+($G210*'fnd base rates'!I$110)\n+($H210*'fnd base rates'!I$111)\n+($I210*'fnd base rates'!I$112)\n+($J210*'fnd base rates'!I$113)\n+($K210*'fnd base rates'!I$114)\n+($M210*'fnd base rates'!I$116)\n+($N210*'fnd base rates'!I$117)\n+($O210*'fnd base rates'!I$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,9)))\n*$R210","v":5771.5199999999995},{"$f":"(($D210*'fnd base rates'!J$107)\n+($E210*'fnd base rates'!J$108)\n+($F210*'fnd base rates'!J$109)\n+($G210*'fnd base rates'!J$110)\n+($H210*'fnd base rates'!J$111)\n+($I210*'fnd base rates'!J$112)\n+($J210*'fnd base rates'!J$113)\n+($K210*'fnd base rates'!J$114)\n+($M210*'fnd base rates'!J$116)\n+($N210*'fnd base rates'!J$117)\n+($O210*'fnd base rates'!J$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,10)))\n*$R210","v":4226.22},{"$f":"(($D210*'fnd base rates'!K$107)\n+($E210*'fnd base rates'!K$108)\n+($F210*'fnd base rates'!K$109)\n+($G210*'fnd base rates'!K$110)\n+($H210*'fnd base rates'!K$111)\n+($I210*'fnd base rates'!K$112)\n+($J210*'fnd base rates'!K$113)\n+($K210*'fnd base rates'!K$114)\n+($M210*'fnd base rates'!K$116)\n+($N210*'fnd base rates'!K$117)\n+($O210*'fnd base rates'!K$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,11)))\n*$R210","v":20040.609384000003},{"$f":"(($D210*'fnd base rates'!L$107)\n+($E210*'fnd base rates'!L$108)\n+($F210*'fnd base rates'!L$109)\n+($G210*'fnd base rates'!L$110)\n+($H210*'fnd base rates'!L$111)\n+($I210*'fnd base rates'!L$112)\n+($J210*'fnd base rates'!L$113)\n+($K210*'fnd base rates'!L$114)\n+($M210*'fnd base rates'!L$116)\n+($N210*'fnd base rates'!L$117)\n+($O210*'fnd base rates'!L$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,12)))","v":21987.385577999998},{"$f":"(($D210*'fnd base rates'!M$107)\n+($E210*'fnd base rates'!M$108)\n+($F210*'fnd base rates'!M$109)\n+($G210*'fnd base rates'!M$110)\n+($H210*'fnd base rates'!M$111)\n+($I210*'fnd base rates'!M$112)\n+($J210*'fnd base rates'!M$113)\n+($K210*'fnd base rates'!M$114)\n+($M210*'fnd base rates'!M$116)\n+($N210*'fnd base rates'!M$117)\n+($O210*'fnd base rates'!M$118)\n+($P210*VLOOKUP($S210+12,rate_basefnd,13)))","v":0},161285.29124400002,null,432712261,"432","712","261",1,18,161285.29124400002,8960,0,8960,null,null,null,null,null,9932,2,9934,-974,8960,0,8960]
[432,432712300,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D211","v":0},{"$f":"'fnd enro'!E211","v":0},{"$f":"'fnd enro'!F211","v":0},{"$f":"'fnd enro'!G211","v":0},{"$f":"'fnd enro'!H211","v":1},{"$f":"'fnd enro'!I211","v":0},{"$f":"'fnd enro'!J211","v":0},{"$f":"'fnd enro'!K211","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L211","v":0},{"$f":"'fnd enro'!M211+'fnd enro'!N211","v":0},{"$f":"'fnd enro'!O211","v":0},{"$f":"'fnd enro'!P211","v":0},{"$f":"'fnd enro'!Q211","v":0},{"$f":"'fnd enro'!S211","v":1},1,{"$f":"VALUE('fnd enro'!R211)","v":8},null,{"$f":"(($D211*'fnd base rates'!C$107)\n+($E211*'fnd base rates'!C$108)\n+($F211*'fnd base rates'!C$109)\n+($G211*'fnd base rates'!C$110)\n+($H211*'fnd base rates'!C$111)\n+($I211*'fnd base rates'!C$112)\n+($J211*'fnd base rates'!C$113)\n+($K211*'fnd base rates'!C$114)\n+($M211*'fnd base rates'!C$116)\n+($N211*'fnd base rates'!C$117)\n+($O211*'fnd base rates'!C$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,3)))\n*$R211","v":504.28889900000001},{"$f":"(($D211*'fnd base rates'!D$107)\n+($E211*'fnd base rates'!D$108)\n+($F211*'fnd base rates'!D$109)\n+($G211*'fnd base rates'!D$110)\n+($H211*'fnd base rates'!D$111)\n+($I211*'fnd base rates'!D$112)\n+($J211*'fnd base rates'!D$113)\n+($K211*'fnd base rates'!D$114)\n+($M211*'fnd base rates'!D$116)\n+($N211*'fnd base rates'!D$117)\n+($O211*'fnd base rates'!D$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,4)))\n*$R211","v":721.95},{"$f":"(($D211*'fnd base rates'!E$107)\n+($E211*'fnd base rates'!E$108)\n+($F211*'fnd base rates'!E$109)\n+($G211*'fnd base rates'!E$110)\n+($H211*'fnd base rates'!E$111)\n+($I211*'fnd base rates'!E$112)\n+($J211*'fnd base rates'!E$113)\n+($K211*'fnd base rates'!E$114)\n+($M211*'fnd base rates'!E$116)\n+($N211*'fnd base rates'!E$117)\n+($O211*'fnd base rates'!E$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,5)))\n*$R211","v":3258.1077230000001},{"$f":"(($D211*'fnd base rates'!F$107)\n+($E211*'fnd base rates'!F$108)\n+($F211*'fnd base rates'!F$109)\n+($G211*'fnd base rates'!F$110)\n+($H211*'fnd base rates'!F$111)\n+($I211*'fnd base rates'!F$112)\n+($J211*'fnd base rates'!F$113)\n+($K211*'fnd base rates'!F$114)\n+($M211*'fnd base rates'!F$116)\n+($N211*'fnd base rates'!F$117)\n+($O211*'fnd base rates'!F$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,6)))\n*$R211","v":933.31825099999992},{"$f":"(($D211*'fnd base rates'!G$107)\n+($E211*'fnd base rates'!G$108)\n+($F211*'fnd base rates'!G$109)\n+($G211*'fnd base rates'!G$110)\n+($H211*'fnd base rates'!G$111)\n+($I211*'fnd base rates'!G$112)\n+($J211*'fnd base rates'!G$113)\n+($K211*'fnd base rates'!G$114)\n+($M211*'fnd base rates'!G$116)\n+($N211*'fnd base rates'!G$117)\n+($O211*'fnd base rates'!G$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,7)))\n*$R211","v":158.65340599999999},{"$f":"(($D211*'fnd base rates'!H$107)\n+($E211*'fnd base rates'!H$108)\n+($F211*'fnd base rates'!H$109)\n+($G211*'fnd base rates'!H$110)\n+($H211*'fnd base rates'!H$111)\n+($I211*'fnd base rates'!H$112)\n+($J211*'fnd base rates'!H$113)\n+($K211*'fnd base rates'!H$114)\n+($M211*'fnd base rates'!H$116)\n+($N211*'fnd base rates'!H$117)\n+($O211*'fnd base rates'!H$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D211*'fnd base rates'!I$107)\n+($E211*'fnd base rates'!I$108)\n+($F211*'fnd base rates'!I$109)\n+($G211*'fnd base rates'!I$110)\n+($H211*'fnd base rates'!I$111)\n+($I211*'fnd base rates'!I$112)\n+($J211*'fnd base rates'!I$113)\n+($K211*'fnd base rates'!I$114)\n+($M211*'fnd base rates'!I$116)\n+($N211*'fnd base rates'!I$117)\n+($O211*'fnd base rates'!I$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,9)))\n*$R211","v":320.64},{"$f":"(($D211*'fnd base rates'!J$107)\n+($E211*'fnd base rates'!J$108)\n+($F211*'fnd base rates'!J$109)\n+($G211*'fnd base rates'!J$110)\n+($H211*'fnd base rates'!J$111)\n+($I211*'fnd base rates'!J$112)\n+($J211*'fnd base rates'!J$113)\n+($K211*'fnd base rates'!J$114)\n+($M211*'fnd base rates'!J$116)\n+($N211*'fnd base rates'!J$117)\n+($O211*'fnd base rates'!J$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,10)))\n*$R211","v":234.79},{"$f":"(($D211*'fnd base rates'!K$107)\n+($E211*'fnd base rates'!K$108)\n+($F211*'fnd base rates'!K$109)\n+($G211*'fnd base rates'!K$110)\n+($H211*'fnd base rates'!K$111)\n+($I211*'fnd base rates'!K$112)\n+($J211*'fnd base rates'!K$113)\n+($K211*'fnd base rates'!K$114)\n+($M211*'fnd base rates'!K$116)\n+($N211*'fnd base rates'!K$117)\n+($O211*'fnd base rates'!K$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,11)))\n*$R211","v":1113.3671880000002},{"$f":"(($D211*'fnd base rates'!L$107)\n+($E211*'fnd base rates'!L$108)\n+($F211*'fnd base rates'!L$109)\n+($G211*'fnd base rates'!L$110)\n+($H211*'fnd base rates'!L$111)\n+($I211*'fnd base rates'!L$112)\n+($J211*'fnd base rates'!L$113)\n+($K211*'fnd base rates'!L$114)\n+($M211*'fnd base rates'!L$116)\n+($N211*'fnd base rates'!L$117)\n+($O211*'fnd base rates'!L$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D211*'fnd base rates'!M$107)\n+($E211*'fnd base rates'!M$108)\n+($F211*'fnd base rates'!M$109)\n+($G211*'fnd base rates'!M$110)\n+($H211*'fnd base rates'!M$111)\n+($I211*'fnd base rates'!M$112)\n+($J211*'fnd base rates'!M$113)\n+($K211*'fnd base rates'!M$114)\n+($M211*'fnd base rates'!M$116)\n+($N211*'fnd base rates'!M$117)\n+($O211*'fnd base rates'!M$118)\n+($P211*VLOOKUP($S211+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,432712300,"432","712","300",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,13546,49,13595,-4635,8960,0,8960]
[432,432712645,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D212","v":0},{"$f":"'fnd enro'!E212","v":0},{"$f":"'fnd enro'!F212","v":0},{"$f":"'fnd enro'!G212","v":0},{"$f":"'fnd enro'!H212","v":64},{"$f":"'fnd enro'!I212","v":0},{"$f":"'fnd enro'!J212","v":0},{"$f":"'fnd enro'!K212","v":2.4256000000000002},{"$f":"'fnd enro'!L212","v":0},{"$f":"'fnd enro'!M212+'fnd enro'!N212","v":0},{"$f":"'fnd enro'!O212","v":0},{"$f":"'fnd enro'!P212","v":0},{"$f":"'fnd enro'!Q212","v":20},{"$f":"'fnd enro'!S212","v":64},1,{"$f":"VALUE('fnd enro'!R212)","v":9},null,{"$f":"(($D212*'fnd base rates'!C$107)\n+($E212*'fnd base rates'!C$108)\n+($F212*'fnd base rates'!C$109)\n+($G212*'fnd base rates'!C$110)\n+($H212*'fnd base rates'!C$111)\n+($I212*'fnd base rates'!C$112)\n+($J212*'fnd base rates'!C$113)\n+($K212*'fnd base rates'!C$114)\n+($M212*'fnd base rates'!C$116)\n+($N212*'fnd base rates'!C$117)\n+($O212*'fnd base rates'!C$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,3)))\n*$R212","v":33517.689535999998},{"$f":"(($D212*'fnd base rates'!D$107)\n+($E212*'fnd base rates'!D$108)\n+($F212*'fnd base rates'!D$109)\n+($G212*'fnd base rates'!D$110)\n+($H212*'fnd base rates'!D$111)\n+($I212*'fnd base rates'!D$112)\n+($J212*'fnd base rates'!D$113)\n+($K212*'fnd base rates'!D$114)\n+($M212*'fnd base rates'!D$116)\n+($N212*'fnd base rates'!D$117)\n+($O212*'fnd base rates'!D$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,4)))\n*$R212","v":52095.200000000004},{"$f":"(($D212*'fnd base rates'!E$107)\n+($E212*'fnd base rates'!E$108)\n+($F212*'fnd base rates'!E$109)\n+($G212*'fnd base rates'!E$110)\n+($H212*'fnd base rates'!E$111)\n+($I212*'fnd base rates'!E$112)\n+($J212*'fnd base rates'!E$113)\n+($K212*'fnd base rates'!E$114)\n+($M212*'fnd base rates'!E$116)\n+($N212*'fnd base rates'!E$117)\n+($O212*'fnd base rates'!E$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,5)))\n*$R212","v":266020.69427199999},{"$f":"(($D212*'fnd base rates'!F$107)\n+($E212*'fnd base rates'!F$108)\n+($F212*'fnd base rates'!F$109)\n+($G212*'fnd base rates'!F$110)\n+($H212*'fnd base rates'!F$111)\n+($I212*'fnd base rates'!F$112)\n+($J212*'fnd base rates'!F$113)\n+($K212*'fnd base rates'!F$114)\n+($M212*'fnd base rates'!F$116)\n+($N212*'fnd base rates'!F$117)\n+($O212*'fnd base rates'!F$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,6)))\n*$R212","v":59732.368063999995},{"$f":"(($D212*'fnd base rates'!G$107)\n+($E212*'fnd base rates'!G$108)\n+($F212*'fnd base rates'!G$109)\n+($G212*'fnd base rates'!G$110)\n+($H212*'fnd base rates'!G$111)\n+($I212*'fnd base rates'!G$112)\n+($J212*'fnd base rates'!G$113)\n+($K212*'fnd base rates'!G$114)\n+($M212*'fnd base rates'!G$116)\n+($N212*'fnd base rates'!G$117)\n+($O212*'fnd base rates'!G$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,7)))\n*$R212","v":12943.417984},{"$f":"(($D212*'fnd base rates'!H$107)\n+($E212*'fnd base rates'!H$108)\n+($F212*'fnd base rates'!H$109)\n+($G212*'fnd base rates'!H$110)\n+($H212*'fnd base rates'!H$111)\n+($I212*'fnd base rates'!H$112)\n+($J212*'fnd base rates'!H$113)\n+($K212*'fnd base rates'!H$114)\n+($M212*'fnd base rates'!H$116)\n+($N212*'fnd base rates'!H$117)\n+($O212*'fnd base rates'!H$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,8)))","v":32021.652479999997},{"$f":"(($D212*'fnd base rates'!I$107)\n+($E212*'fnd base rates'!I$108)\n+($F212*'fnd base rates'!I$109)\n+($G212*'fnd base rates'!I$110)\n+($H212*'fnd base rates'!I$111)\n+($I212*'fnd base rates'!I$112)\n+($J212*'fnd base rates'!I$113)\n+($K212*'fnd base rates'!I$114)\n+($M212*'fnd base rates'!I$116)\n+($N212*'fnd base rates'!I$117)\n+($O212*'fnd base rates'!I$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,9)))\n*$R212","v":22849.360000000001},{"$f":"(($D212*'fnd base rates'!J$107)\n+($E212*'fnd base rates'!J$108)\n+($F212*'fnd base rates'!J$109)\n+($G212*'fnd base rates'!J$110)\n+($H212*'fnd base rates'!J$111)\n+($I212*'fnd base rates'!J$112)\n+($J212*'fnd base rates'!J$113)\n+($K212*'fnd base rates'!J$114)\n+($M212*'fnd base rates'!J$116)\n+($N212*'fnd base rates'!J$117)\n+($O212*'fnd base rates'!J$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,10)))\n*$R212","v":27125.559999999998},{"$f":"(($D212*'fnd base rates'!K$107)\n+($E212*'fnd base rates'!K$108)\n+($F212*'fnd base rates'!K$109)\n+($G212*'fnd base rates'!K$110)\n+($H212*'fnd base rates'!K$111)\n+($I212*'fnd base rates'!K$112)\n+($J212*'fnd base rates'!K$113)\n+($K212*'fnd base rates'!K$114)\n+($M212*'fnd base rates'!K$116)\n+($N212*'fnd base rates'!K$117)\n+($O212*'fnd base rates'!K$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,11)))\n*$R212","v":71255.500032000011},{"$f":"(($D212*'fnd base rates'!L$107)\n+($E212*'fnd base rates'!L$108)\n+($F212*'fnd base rates'!L$109)\n+($G212*'fnd base rates'!L$110)\n+($H212*'fnd base rates'!L$111)\n+($I212*'fnd base rates'!L$112)\n+($J212*'fnd base rates'!L$113)\n+($K212*'fnd base rates'!L$114)\n+($M212*'fnd base rates'!L$116)\n+($N212*'fnd base rates'!L$117)\n+($O212*'fnd base rates'!L$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,12)))","v":87478.570943999992},{"$f":"(($D212*'fnd base rates'!M$107)\n+($E212*'fnd base rates'!M$108)\n+($F212*'fnd base rates'!M$109)\n+($G212*'fnd base rates'!M$110)\n+($H212*'fnd base rates'!M$111)\n+($I212*'fnd base rates'!M$112)\n+($J212*'fnd base rates'!M$113)\n+($K212*'fnd base rates'!M$114)\n+($M212*'fnd base rates'!M$116)\n+($N212*'fnd base rates'!M$117)\n+($O212*'fnd base rates'!M$118)\n+($P212*VLOOKUP($S212+12,rate_basefnd,13)))","v":0},665040.01331199997,null,432712645,"432","712","645",1,64,665040.01331199997,10391,0,10391,null,null,null,null,null,10490,19,10509,-118,10391,0,10391]
[432,432712660,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D213","v":0},{"$f":"'fnd enro'!E213","v":0},{"$f":"'fnd enro'!F213","v":0},{"$f":"'fnd enro'!G213","v":0},{"$f":"'fnd enro'!H213","v":49},{"$f":"'fnd enro'!I213","v":0},{"$f":"'fnd enro'!J213","v":0},{"$f":"'fnd enro'!K213","v":1.8571},{"$f":"'fnd enro'!L213","v":0},{"$f":"'fnd enro'!M213+'fnd enro'!N213","v":0},{"$f":"'fnd enro'!O213","v":0},{"$f":"'fnd enro'!P213","v":0},{"$f":"'fnd enro'!Q213","v":21},{"$f":"'fnd enro'!S213","v":49},1,{"$f":"VALUE('fnd enro'!R213)","v":5},null,{"$f":"(($D213*'fnd base rates'!C$107)\n+($E213*'fnd base rates'!C$108)\n+($F213*'fnd base rates'!C$109)\n+($G213*'fnd base rates'!C$110)\n+($H213*'fnd base rates'!C$111)\n+($I213*'fnd base rates'!C$112)\n+($J213*'fnd base rates'!C$113)\n+($K213*'fnd base rates'!C$114)\n+($M213*'fnd base rates'!C$116)\n+($N213*'fnd base rates'!C$117)\n+($O213*'fnd base rates'!C$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,3)))\n*$R213","v":25850.246050999998},{"$f":"(($D213*'fnd base rates'!D$107)\n+($E213*'fnd base rates'!D$108)\n+($F213*'fnd base rates'!D$109)\n+($G213*'fnd base rates'!D$110)\n+($H213*'fnd base rates'!D$111)\n+($I213*'fnd base rates'!D$112)\n+($J213*'fnd base rates'!D$113)\n+($K213*'fnd base rates'!D$114)\n+($M213*'fnd base rates'!D$116)\n+($N213*'fnd base rates'!D$117)\n+($O213*'fnd base rates'!D$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,4)))\n*$R213","v":40777.380000000005},{"$f":"(($D213*'fnd base rates'!E$107)\n+($E213*'fnd base rates'!E$108)\n+($F213*'fnd base rates'!E$109)\n+($G213*'fnd base rates'!E$110)\n+($H213*'fnd base rates'!E$111)\n+($I213*'fnd base rates'!E$112)\n+($J213*'fnd base rates'!E$113)\n+($K213*'fnd base rates'!E$114)\n+($M213*'fnd base rates'!E$116)\n+($N213*'fnd base rates'!E$117)\n+($O213*'fnd base rates'!E$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,5)))\n*$R213","v":212380.168427},{"$f":"(($D213*'fnd base rates'!F$107)\n+($E213*'fnd base rates'!F$108)\n+($F213*'fnd base rates'!F$109)\n+($G213*'fnd base rates'!F$110)\n+($H213*'fnd base rates'!F$111)\n+($I213*'fnd base rates'!F$112)\n+($J213*'fnd base rates'!F$113)\n+($K213*'fnd base rates'!F$114)\n+($M213*'fnd base rates'!F$116)\n+($N213*'fnd base rates'!F$117)\n+($O213*'fnd base rates'!F$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,6)))\n*$R213","v":45732.594298999997},{"$f":"(($D213*'fnd base rates'!G$107)\n+($E213*'fnd base rates'!G$108)\n+($F213*'fnd base rates'!G$109)\n+($G213*'fnd base rates'!G$110)\n+($H213*'fnd base rates'!G$111)\n+($I213*'fnd base rates'!G$112)\n+($J213*'fnd base rates'!G$113)\n+($K213*'fnd base rates'!G$114)\n+($M213*'fnd base rates'!G$116)\n+($N213*'fnd base rates'!G$117)\n+($O213*'fnd base rates'!G$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,7)))\n*$R213","v":10332.446893999999},{"$f":"(($D213*'fnd base rates'!H$107)\n+($E213*'fnd base rates'!H$108)\n+($F213*'fnd base rates'!H$109)\n+($G213*'fnd base rates'!H$110)\n+($H213*'fnd base rates'!H$111)\n+($I213*'fnd base rates'!H$112)\n+($J213*'fnd base rates'!H$113)\n+($K213*'fnd base rates'!H$114)\n+($M213*'fnd base rates'!H$116)\n+($N213*'fnd base rates'!H$117)\n+($O213*'fnd base rates'!H$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,8)))","v":24581.26643},{"$f":"(($D213*'fnd base rates'!I$107)\n+($E213*'fnd base rates'!I$108)\n+($F213*'fnd base rates'!I$109)\n+($G213*'fnd base rates'!I$110)\n+($H213*'fnd base rates'!I$111)\n+($I213*'fnd base rates'!I$112)\n+($J213*'fnd base rates'!I$113)\n+($K213*'fnd base rates'!I$114)\n+($M213*'fnd base rates'!I$116)\n+($N213*'fnd base rates'!I$117)\n+($O213*'fnd base rates'!I$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,9)))\n*$R213","v":17846.64},{"$f":"(($D213*'fnd base rates'!J$107)\n+($E213*'fnd base rates'!J$108)\n+($F213*'fnd base rates'!J$109)\n+($G213*'fnd base rates'!J$110)\n+($H213*'fnd base rates'!J$111)\n+($I213*'fnd base rates'!J$112)\n+($J213*'fnd base rates'!J$113)\n+($K213*'fnd base rates'!J$114)\n+($M213*'fnd base rates'!J$116)\n+($N213*'fnd base rates'!J$117)\n+($O213*'fnd base rates'!J$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,10)))\n*$R213","v":22600.48},{"$f":"(($D213*'fnd base rates'!K$107)\n+($E213*'fnd base rates'!K$108)\n+($F213*'fnd base rates'!K$109)\n+($G213*'fnd base rates'!K$110)\n+($H213*'fnd base rates'!K$111)\n+($I213*'fnd base rates'!K$112)\n+($J213*'fnd base rates'!K$113)\n+($K213*'fnd base rates'!K$114)\n+($M213*'fnd base rates'!K$116)\n+($N213*'fnd base rates'!K$117)\n+($O213*'fnd base rates'!K$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,11)))\n*$R213","v":54554.992211999997},{"$f":"(($D213*'fnd base rates'!L$107)\n+($E213*'fnd base rates'!L$108)\n+($F213*'fnd base rates'!L$109)\n+($G213*'fnd base rates'!L$110)\n+($H213*'fnd base rates'!L$111)\n+($I213*'fnd base rates'!L$112)\n+($J213*'fnd base rates'!L$113)\n+($K213*'fnd base rates'!L$114)\n+($M213*'fnd base rates'!L$116)\n+($N213*'fnd base rates'!L$117)\n+($O213*'fnd base rates'!L$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,12)))","v":68384.539629000006},{"$f":"(($D213*'fnd base rates'!M$107)\n+($E213*'fnd base rates'!M$108)\n+($F213*'fnd base rates'!M$109)\n+($G213*'fnd base rates'!M$110)\n+($H213*'fnd base rates'!M$111)\n+($I213*'fnd base rates'!M$112)\n+($J213*'fnd base rates'!M$113)\n+($K213*'fnd base rates'!M$114)\n+($M213*'fnd base rates'!M$116)\n+($N213*'fnd base rates'!M$117)\n+($O213*'fnd base rates'!M$118)\n+($P213*VLOOKUP($S213+12,rate_basefnd,13)))","v":0},523040.75394200004,null,432712660,"432","712","660",1,49,523040.75394200004,10674,0,10674,null,null,null,null,null,10768,7,10775,-101,10674,0,10674]
[432,432712712,"CAPE COD LIGHTHOUSE",{"$f":"'fnd enro'!D214","v":0},{"$f":"'fnd enro'!E214","v":0},{"$f":"'fnd enro'!F214","v":0},{"$f":"'fnd enro'!G214","v":0},{"$f":"'fnd enro'!H214","v":30},{"$f":"'fnd enro'!I214","v":0},{"$f":"'fnd enro'!J214","v":0},{"$f":"'fnd enro'!K214","v":1.137},{"$f":"'fnd enro'!L214","v":0},{"$f":"'fnd enro'!M214+'fnd enro'!N214","v":0},{"$f":"'fnd enro'!O214","v":0},{"$f":"'fnd enro'!P214","v":0},{"$f":"'fnd enro'!Q214","v":7},{"$f":"'fnd enro'!S214","v":30},1,{"$f":"VALUE('fnd enro'!R214)","v":7},null,{"$f":"(($D214*'fnd base rates'!C$107)\n+($E214*'fnd base rates'!C$108)\n+($F214*'fnd base rates'!C$109)\n+($G214*'fnd base rates'!C$110)\n+($H214*'fnd base rates'!C$111)\n+($I214*'fnd base rates'!C$112)\n+($J214*'fnd base rates'!C$113)\n+($K214*'fnd base rates'!C$114)\n+($M214*'fnd base rates'!C$116)\n+($N214*'fnd base rates'!C$117)\n+($O214*'fnd base rates'!C$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,3)))\n*$R214","v":15544.466970000001},{"$f":"(($D214*'fnd base rates'!D$107)\n+($E214*'fnd base rates'!D$108)\n+($F214*'fnd base rates'!D$109)\n+($G214*'fnd base rates'!D$110)\n+($H214*'fnd base rates'!D$111)\n+($I214*'fnd base rates'!D$112)\n+($J214*'fnd base rates'!D$113)\n+($K214*'fnd base rates'!D$114)\n+($M214*'fnd base rates'!D$116)\n+($N214*'fnd base rates'!D$117)\n+($O214*'fnd base rates'!D$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,4)))\n*$R214","v":23628.51},{"$f":"(($D214*'fnd base rates'!E$107)\n+($E214*'fnd base rates'!E$108)\n+($F214*'fnd base rates'!E$109)\n+($G214*'fnd base rates'!E$110)\n+($H214*'fnd base rates'!E$111)\n+($I214*'fnd base rates'!E$112)\n+($J214*'fnd base rates'!E$113)\n+($K214*'fnd base rates'!E$114)\n+($M214*'fnd base rates'!E$116)\n+($N214*'fnd base rates'!E$117)\n+($O214*'fnd base rates'!E$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,5)))\n*$R214","v":116974.54169000001},{"$f":"(($D214*'fnd base rates'!F$107)\n+($E214*'fnd base rates'!F$108)\n+($F214*'fnd base rates'!F$109)\n+($G214*'fnd base rates'!F$110)\n+($H214*'fnd base rates'!F$111)\n+($I214*'fnd base rates'!F$112)\n+($J214*'fnd base rates'!F$113)\n+($K214*'fnd base rates'!F$114)\n+($M214*'fnd base rates'!F$116)\n+($N214*'fnd base rates'!F$117)\n+($O214*'fnd base rates'!F$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,6)))\n*$R214","v":27999.547529999996},{"$f":"(($D214*'fnd base rates'!G$107)\n+($E214*'fnd base rates'!G$108)\n+($F214*'fnd base rates'!G$109)\n+($G214*'fnd base rates'!G$110)\n+($H214*'fnd base rates'!G$111)\n+($I214*'fnd base rates'!G$112)\n+($J214*'fnd base rates'!G$113)\n+($K214*'fnd base rates'!G$114)\n+($M214*'fnd base rates'!G$116)\n+($N214*'fnd base rates'!G$117)\n+($O214*'fnd base rates'!G$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,7)))\n*$R214","v":5692.6321799999987},{"$f":"(($D214*'fnd base rates'!H$107)\n+($E214*'fnd base rates'!H$108)\n+($F214*'fnd base rates'!H$109)\n+($G214*'fnd base rates'!H$110)\n+($H214*'fnd base rates'!H$111)\n+($I214*'fnd base rates'!H$112)\n+($J214*'fnd base rates'!H$113)\n+($K214*'fnd base rates'!H$114)\n+($M214*'fnd base rates'!H$116)\n+($N214*'fnd base rates'!H$117)\n+($O214*'fnd base rates'!H$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,8)))","v":14952.722099999999},{"$f":"(($D214*'fnd base rates'!I$107)\n+($E214*'fnd base rates'!I$108)\n+($F214*'fnd base rates'!I$109)\n+($G214*'fnd base rates'!I$110)\n+($H214*'fnd base rates'!I$111)\n+($I214*'fnd base rates'!I$112)\n+($J214*'fnd base rates'!I$113)\n+($K214*'fnd base rates'!I$114)\n+($M214*'fnd base rates'!I$116)\n+($N214*'fnd base rates'!I$117)\n+($O214*'fnd base rates'!I$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,9)))\n*$R214","v":10397.949999999999},{"$f":"(($D214*'fnd base rates'!J$107)\n+($E214*'fnd base rates'!J$108)\n+($F214*'fnd base rates'!J$109)\n+($G214*'fnd base rates'!J$110)\n+($H214*'fnd base rates'!J$111)\n+($I214*'fnd base rates'!J$112)\n+($J214*'fnd base rates'!J$113)\n+($K214*'fnd base rates'!J$114)\n+($M214*'fnd base rates'!J$116)\n+($N214*'fnd base rates'!J$117)\n+($O214*'fnd base rates'!J$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,10)))\n*$R214","v":11090.26},{"$f":"(($D214*'fnd base rates'!K$107)\n+($E214*'fnd base rates'!K$108)\n+($F214*'fnd base rates'!K$109)\n+($G214*'fnd base rates'!K$110)\n+($H214*'fnd base rates'!K$111)\n+($I214*'fnd base rates'!K$112)\n+($J214*'fnd base rates'!K$113)\n+($K214*'fnd base rates'!K$114)\n+($M214*'fnd base rates'!K$116)\n+($N214*'fnd base rates'!K$117)\n+($O214*'fnd base rates'!K$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,11)))\n*$R214","v":33401.015640000005},{"$f":"(($D214*'fnd base rates'!L$107)\n+($E214*'fnd base rates'!L$108)\n+($F214*'fnd base rates'!L$109)\n+($G214*'fnd base rates'!L$110)\n+($H214*'fnd base rates'!L$111)\n+($I214*'fnd base rates'!L$112)\n+($J214*'fnd base rates'!L$113)\n+($K214*'fnd base rates'!L$114)\n+($M214*'fnd base rates'!L$116)\n+($N214*'fnd base rates'!L$117)\n+($O214*'fnd base rates'!L$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,12)))","v":39756.442630000005},{"$f":"(($D214*'fnd base rates'!M$107)\n+($E214*'fnd base rates'!M$108)\n+($F214*'fnd base rates'!M$109)\n+($G214*'fnd base rates'!M$110)\n+($H214*'fnd base rates'!M$111)\n+($I214*'fnd base rates'!M$112)\n+($J214*'fnd base rates'!M$113)\n+($K214*'fnd base rates'!M$114)\n+($M214*'fnd base rates'!M$116)\n+($N214*'fnd base rates'!M$117)\n+($O214*'fnd base rates'!M$118)\n+($P214*VLOOKUP($S214+12,rate_basefnd,13)))","v":0},299438.08873999998,null,432712712,"432","712","712",1,30,299438.08873999998,9981,0,9981,null,null,null,null,null,10051,6,10057,-76,9981,0,9981]
[435,435301009,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D215","v":0},{"$f":"'fnd enro'!E215","v":0},{"$f":"'fnd enro'!F215","v":0},{"$f":"'fnd enro'!G215","v":0},{"$f":"'fnd enro'!H215","v":0},{"$f":"'fnd enro'!I215","v":2},{"$f":"'fnd enro'!J215","v":0},{"$f":"'fnd enro'!K215","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L215","v":0},{"$f":"'fnd enro'!M215+'fnd enro'!N215","v":0},{"$f":"'fnd enro'!O215","v":0},{"$f":"'fnd enro'!P215","v":0},{"$f":"'fnd enro'!Q215","v":0},{"$f":"'fnd enro'!S215","v":2},1,{"$f":"VALUE('fnd enro'!R215)","v":2},null,{"$f":"(($D215*'fnd base rates'!C$107)\n+($E215*'fnd base rates'!C$108)\n+($F215*'fnd base rates'!C$109)\n+($G215*'fnd base rates'!C$110)\n+($H215*'fnd base rates'!C$111)\n+($I215*'fnd base rates'!C$112)\n+($J215*'fnd base rates'!C$113)\n+($K215*'fnd base rates'!C$114)\n+($M215*'fnd base rates'!C$116)\n+($N215*'fnd base rates'!C$117)\n+($O215*'fnd base rates'!C$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,3)))\n*$R215","v":1008.577798},{"$f":"(($D215*'fnd base rates'!D$107)\n+($E215*'fnd base rates'!D$108)\n+($F215*'fnd base rates'!D$109)\n+($G215*'fnd base rates'!D$110)\n+($H215*'fnd base rates'!D$111)\n+($I215*'fnd base rates'!D$112)\n+($J215*'fnd base rates'!D$113)\n+($K215*'fnd base rates'!D$114)\n+($M215*'fnd base rates'!D$116)\n+($N215*'fnd base rates'!D$117)\n+($O215*'fnd base rates'!D$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,4)))\n*$R215","v":1443.9},{"$f":"(($D215*'fnd base rates'!E$107)\n+($E215*'fnd base rates'!E$108)\n+($F215*'fnd base rates'!E$109)\n+($G215*'fnd base rates'!E$110)\n+($H215*'fnd base rates'!E$111)\n+($I215*'fnd base rates'!E$112)\n+($J215*'fnd base rates'!E$113)\n+($K215*'fnd base rates'!E$114)\n+($M215*'fnd base rates'!E$116)\n+($N215*'fnd base rates'!E$117)\n+($O215*'fnd base rates'!E$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,5)))\n*$R215","v":9257.8954460000004},{"$f":"(($D215*'fnd base rates'!F$107)\n+($E215*'fnd base rates'!F$108)\n+($F215*'fnd base rates'!F$109)\n+($G215*'fnd base rates'!F$110)\n+($H215*'fnd base rates'!F$111)\n+($I215*'fnd base rates'!F$112)\n+($J215*'fnd base rates'!F$113)\n+($K215*'fnd base rates'!F$114)\n+($M215*'fnd base rates'!F$116)\n+($N215*'fnd base rates'!F$117)\n+($O215*'fnd base rates'!F$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,6)))\n*$R215","v":1661.8965020000001},{"$f":"(($D215*'fnd base rates'!G$107)\n+($E215*'fnd base rates'!G$108)\n+($F215*'fnd base rates'!G$109)\n+($G215*'fnd base rates'!G$110)\n+($H215*'fnd base rates'!G$111)\n+($I215*'fnd base rates'!G$112)\n+($J215*'fnd base rates'!G$113)\n+($K215*'fnd base rates'!G$114)\n+($M215*'fnd base rates'!G$116)\n+($N215*'fnd base rates'!G$117)\n+($O215*'fnd base rates'!G$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,7)))\n*$R215","v":308.68681199999997},{"$f":"(($D215*'fnd base rates'!H$107)\n+($E215*'fnd base rates'!H$108)\n+($F215*'fnd base rates'!H$109)\n+($G215*'fnd base rates'!H$110)\n+($H215*'fnd base rates'!H$111)\n+($I215*'fnd base rates'!H$112)\n+($J215*'fnd base rates'!H$113)\n+($K215*'fnd base rates'!H$114)\n+($M215*'fnd base rates'!H$116)\n+($N215*'fnd base rates'!H$117)\n+($O215*'fnd base rates'!H$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D215*'fnd base rates'!I$107)\n+($E215*'fnd base rates'!I$108)\n+($F215*'fnd base rates'!I$109)\n+($G215*'fnd base rates'!I$110)\n+($H215*'fnd base rates'!I$111)\n+($I215*'fnd base rates'!I$112)\n+($J215*'fnd base rates'!I$113)\n+($K215*'fnd base rates'!I$114)\n+($M215*'fnd base rates'!I$116)\n+($N215*'fnd base rates'!I$117)\n+($O215*'fnd base rates'!I$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,9)))\n*$R215","v":803.86},{"$f":"(($D215*'fnd base rates'!J$107)\n+($E215*'fnd base rates'!J$108)\n+($F215*'fnd base rates'!J$109)\n+($G215*'fnd base rates'!J$110)\n+($H215*'fnd base rates'!J$111)\n+($I215*'fnd base rates'!J$112)\n+($J215*'fnd base rates'!J$113)\n+($K215*'fnd base rates'!J$114)\n+($M215*'fnd base rates'!J$116)\n+($N215*'fnd base rates'!J$117)\n+($O215*'fnd base rates'!J$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,10)))\n*$R215","v":1082.82},{"$f":"(($D215*'fnd base rates'!K$107)\n+($E215*'fnd base rates'!K$108)\n+($F215*'fnd base rates'!K$109)\n+($G215*'fnd base rates'!K$110)\n+($H215*'fnd base rates'!K$111)\n+($I215*'fnd base rates'!K$112)\n+($J215*'fnd base rates'!K$113)\n+($K215*'fnd base rates'!K$114)\n+($M215*'fnd base rates'!K$116)\n+($N215*'fnd base rates'!K$117)\n+($O215*'fnd base rates'!K$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,11)))\n*$R215","v":2166.154376},{"$f":"(($D215*'fnd base rates'!L$107)\n+($E215*'fnd base rates'!L$108)\n+($F215*'fnd base rates'!L$109)\n+($G215*'fnd base rates'!L$110)\n+($H215*'fnd base rates'!L$111)\n+($I215*'fnd base rates'!L$112)\n+($J215*'fnd base rates'!L$113)\n+($K215*'fnd base rates'!L$114)\n+($M215*'fnd base rates'!L$116)\n+($N215*'fnd base rates'!L$117)\n+($O215*'fnd base rates'!L$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D215*'fnd base rates'!M$107)\n+($E215*'fnd base rates'!M$108)\n+($F215*'fnd base rates'!M$109)\n+($G215*'fnd base rates'!M$110)\n+($H215*'fnd base rates'!M$111)\n+($I215*'fnd base rates'!M$112)\n+($J215*'fnd base rates'!M$113)\n+($K215*'fnd base rates'!M$114)\n+($M215*'fnd base rates'!M$116)\n+($N215*'fnd base rates'!M$117)\n+($O215*'fnd base rates'!M$118)\n+($P215*VLOOKUP($S215+12,rate_basefnd,13)))","v":0},21531.187915999999,null,435301009,"435","301","009",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[435,435301031,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D216","v":0},{"$f":"'fnd enro'!E216","v":0},{"$f":"'fnd enro'!F216","v":0},{"$f":"'fnd enro'!G216","v":10},{"$f":"'fnd enro'!H216","v":33},{"$f":"'fnd enro'!I216","v":50},{"$f":"'fnd enro'!J216","v":0},{"$f":"'fnd enro'!K216","v":3.5247000000000002},{"$f":"'fnd enro'!L216","v":0},{"$f":"'fnd enro'!M216+'fnd enro'!N216","v":0},{"$f":"'fnd enro'!O216","v":0},{"$f":"'fnd enro'!P216","v":0},{"$f":"'fnd enro'!Q216","v":10},{"$f":"'fnd enro'!S216","v":93},1,{"$f":"VALUE('fnd enro'!R216)","v":4},null,{"$f":"(($D216*'fnd base rates'!C$107)\n+($E216*'fnd base rates'!C$108)\n+($F216*'fnd base rates'!C$109)\n+($G216*'fnd base rates'!C$110)\n+($H216*'fnd base rates'!C$111)\n+($I216*'fnd base rates'!C$112)\n+($J216*'fnd base rates'!C$113)\n+($K216*'fnd base rates'!C$114)\n+($M216*'fnd base rates'!C$116)\n+($N216*'fnd base rates'!C$117)\n+($O216*'fnd base rates'!C$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,3)))\n*$R216","v":47436.067606999997},{"$f":"(($D216*'fnd base rates'!D$107)\n+($E216*'fnd base rates'!D$108)\n+($F216*'fnd base rates'!D$109)\n+($G216*'fnd base rates'!D$110)\n+($H216*'fnd base rates'!D$111)\n+($I216*'fnd base rates'!D$112)\n+($J216*'fnd base rates'!D$113)\n+($K216*'fnd base rates'!D$114)\n+($M216*'fnd base rates'!D$116)\n+($N216*'fnd base rates'!D$117)\n+($O216*'fnd base rates'!D$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,4)))\n*$R216","v":69686.450000000012},{"$f":"(($D216*'fnd base rates'!E$107)\n+($E216*'fnd base rates'!E$108)\n+($F216*'fnd base rates'!E$109)\n+($G216*'fnd base rates'!E$110)\n+($H216*'fnd base rates'!E$111)\n+($I216*'fnd base rates'!E$112)\n+($J216*'fnd base rates'!E$113)\n+($K216*'fnd base rates'!E$114)\n+($M216*'fnd base rates'!E$116)\n+($N216*'fnd base rates'!E$117)\n+($O216*'fnd base rates'!E$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,5)))\n*$R216","v":400363.31823899999},{"$f":"(($D216*'fnd base rates'!F$107)\n+($E216*'fnd base rates'!F$108)\n+($F216*'fnd base rates'!F$109)\n+($G216*'fnd base rates'!F$110)\n+($H216*'fnd base rates'!F$111)\n+($I216*'fnd base rates'!F$112)\n+($J216*'fnd base rates'!F$113)\n+($K216*'fnd base rates'!F$114)\n+($M216*'fnd base rates'!F$116)\n+($N216*'fnd base rates'!F$117)\n+($O216*'fnd base rates'!F$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,6)))\n*$R216","v":84058.697343000007},{"$f":"(($D216*'fnd base rates'!G$107)\n+($E216*'fnd base rates'!G$108)\n+($F216*'fnd base rates'!G$109)\n+($G216*'fnd base rates'!G$110)\n+($H216*'fnd base rates'!G$111)\n+($I216*'fnd base rates'!G$112)\n+($J216*'fnd base rates'!G$113)\n+($K216*'fnd base rates'!G$114)\n+($M216*'fnd base rates'!G$116)\n+($N216*'fnd base rates'!G$117)\n+($O216*'fnd base rates'!G$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,7)))\n*$R216","v":15634.466757999997},{"$f":"(($D216*'fnd base rates'!H$107)\n+($E216*'fnd base rates'!H$108)\n+($F216*'fnd base rates'!H$109)\n+($G216*'fnd base rates'!H$110)\n+($H216*'fnd base rates'!H$111)\n+($I216*'fnd base rates'!H$112)\n+($J216*'fnd base rates'!H$113)\n+($K216*'fnd base rates'!H$114)\n+($M216*'fnd base rates'!H$116)\n+($N216*'fnd base rates'!H$117)\n+($O216*'fnd base rates'!H$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,8)))","v":60468.907509999997},{"$f":"(($D216*'fnd base rates'!I$107)\n+($E216*'fnd base rates'!I$108)\n+($F216*'fnd base rates'!I$109)\n+($G216*'fnd base rates'!I$110)\n+($H216*'fnd base rates'!I$111)\n+($I216*'fnd base rates'!I$112)\n+($J216*'fnd base rates'!I$113)\n+($K216*'fnd base rates'!I$114)\n+($M216*'fnd base rates'!I$116)\n+($N216*'fnd base rates'!I$117)\n+($O216*'fnd base rates'!I$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,9)))\n*$R216","v":34092.519999999997},{"$f":"(($D216*'fnd base rates'!J$107)\n+($E216*'fnd base rates'!J$108)\n+($F216*'fnd base rates'!J$109)\n+($G216*'fnd base rates'!J$110)\n+($H216*'fnd base rates'!J$111)\n+($I216*'fnd base rates'!J$112)\n+($J216*'fnd base rates'!J$113)\n+($K216*'fnd base rates'!J$114)\n+($M216*'fnd base rates'!J$116)\n+($N216*'fnd base rates'!J$117)\n+($O216*'fnd base rates'!J$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,10)))\n*$R216","v":41483.569999999992},{"$f":"(($D216*'fnd base rates'!K$107)\n+($E216*'fnd base rates'!K$108)\n+($F216*'fnd base rates'!K$109)\n+($G216*'fnd base rates'!K$110)\n+($H216*'fnd base rates'!K$111)\n+($I216*'fnd base rates'!K$112)\n+($J216*'fnd base rates'!K$113)\n+($K216*'fnd base rates'!K$114)\n+($M216*'fnd base rates'!K$116)\n+($N216*'fnd base rates'!K$117)\n+($O216*'fnd base rates'!K$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,11)))\n*$R216","v":101255.348484},{"$f":"(($D216*'fnd base rates'!L$107)\n+($E216*'fnd base rates'!L$108)\n+($F216*'fnd base rates'!L$109)\n+($G216*'fnd base rates'!L$110)\n+($H216*'fnd base rates'!L$111)\n+($I216*'fnd base rates'!L$112)\n+($J216*'fnd base rates'!L$113)\n+($K216*'fnd base rates'!L$114)\n+($M216*'fnd base rates'!L$116)\n+($N216*'fnd base rates'!L$117)\n+($O216*'fnd base rates'!L$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,12)))","v":112106.292153},{"$f":"(($D216*'fnd base rates'!M$107)\n+($E216*'fnd base rates'!M$108)\n+($F216*'fnd base rates'!M$109)\n+($G216*'fnd base rates'!M$110)\n+($H216*'fnd base rates'!M$111)\n+($I216*'fnd base rates'!M$112)\n+($J216*'fnd base rates'!M$113)\n+($K216*'fnd base rates'!M$114)\n+($M216*'fnd base rates'!M$116)\n+($N216*'fnd base rates'!M$117)\n+($O216*'fnd base rates'!M$118)\n+($P216*VLOOKUP($S216+12,rate_basefnd,13)))","v":0},966585.63809399994,null,435301031,"435","301","031",1,93,966585.63809399994,10393,0,10393,null,null,null,null,null,10474,1,10475,-82,10393,0,10393]
[435,435301048,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D217","v":0},{"$f":"'fnd enro'!E217","v":0},{"$f":"'fnd enro'!F217","v":0},{"$f":"'fnd enro'!G217","v":0},{"$f":"'fnd enro'!H217","v":0},{"$f":"'fnd enro'!I217","v":2},{"$f":"'fnd enro'!J217","v":0},{"$f":"'fnd enro'!K217","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L217","v":0},{"$f":"'fnd enro'!M217+'fnd enro'!N217","v":0},{"$f":"'fnd enro'!O217","v":0},{"$f":"'fnd enro'!P217","v":0},{"$f":"'fnd enro'!Q217","v":0},{"$f":"'fnd enro'!S217","v":2},1,{"$f":"VALUE('fnd enro'!R217)","v":3},null,{"$f":"(($D217*'fnd base rates'!C$107)\n+($E217*'fnd base rates'!C$108)\n+($F217*'fnd base rates'!C$109)\n+($G217*'fnd base rates'!C$110)\n+($H217*'fnd base rates'!C$111)\n+($I217*'fnd base rates'!C$112)\n+($J217*'fnd base rates'!C$113)\n+($K217*'fnd base rates'!C$114)\n+($M217*'fnd base rates'!C$116)\n+($N217*'fnd base rates'!C$117)\n+($O217*'fnd base rates'!C$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,3)))\n*$R217","v":1008.577798},{"$f":"(($D217*'fnd base rates'!D$107)\n+($E217*'fnd base rates'!D$108)\n+($F217*'fnd base rates'!D$109)\n+($G217*'fnd base rates'!D$110)\n+($H217*'fnd base rates'!D$111)\n+($I217*'fnd base rates'!D$112)\n+($J217*'fnd base rates'!D$113)\n+($K217*'fnd base rates'!D$114)\n+($M217*'fnd base rates'!D$116)\n+($N217*'fnd base rates'!D$117)\n+($O217*'fnd base rates'!D$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,4)))\n*$R217","v":1443.9},{"$f":"(($D217*'fnd base rates'!E$107)\n+($E217*'fnd base rates'!E$108)\n+($F217*'fnd base rates'!E$109)\n+($G217*'fnd base rates'!E$110)\n+($H217*'fnd base rates'!E$111)\n+($I217*'fnd base rates'!E$112)\n+($J217*'fnd base rates'!E$113)\n+($K217*'fnd base rates'!E$114)\n+($M217*'fnd base rates'!E$116)\n+($N217*'fnd base rates'!E$117)\n+($O217*'fnd base rates'!E$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,5)))\n*$R217","v":9257.8954460000004},{"$f":"(($D217*'fnd base rates'!F$107)\n+($E217*'fnd base rates'!F$108)\n+($F217*'fnd base rates'!F$109)\n+($G217*'fnd base rates'!F$110)\n+($H217*'fnd base rates'!F$111)\n+($I217*'fnd base rates'!F$112)\n+($J217*'fnd base rates'!F$113)\n+($K217*'fnd base rates'!F$114)\n+($M217*'fnd base rates'!F$116)\n+($N217*'fnd base rates'!F$117)\n+($O217*'fnd base rates'!F$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,6)))\n*$R217","v":1661.8965020000001},{"$f":"(($D217*'fnd base rates'!G$107)\n+($E217*'fnd base rates'!G$108)\n+($F217*'fnd base rates'!G$109)\n+($G217*'fnd base rates'!G$110)\n+($H217*'fnd base rates'!G$111)\n+($I217*'fnd base rates'!G$112)\n+($J217*'fnd base rates'!G$113)\n+($K217*'fnd base rates'!G$114)\n+($M217*'fnd base rates'!G$116)\n+($N217*'fnd base rates'!G$117)\n+($O217*'fnd base rates'!G$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,7)))\n*$R217","v":308.68681199999997},{"$f":"(($D217*'fnd base rates'!H$107)\n+($E217*'fnd base rates'!H$108)\n+($F217*'fnd base rates'!H$109)\n+($G217*'fnd base rates'!H$110)\n+($H217*'fnd base rates'!H$111)\n+($I217*'fnd base rates'!H$112)\n+($J217*'fnd base rates'!H$113)\n+($K217*'fnd base rates'!H$114)\n+($M217*'fnd base rates'!H$116)\n+($N217*'fnd base rates'!H$117)\n+($O217*'fnd base rates'!H$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D217*'fnd base rates'!I$107)\n+($E217*'fnd base rates'!I$108)\n+($F217*'fnd base rates'!I$109)\n+($G217*'fnd base rates'!I$110)\n+($H217*'fnd base rates'!I$111)\n+($I217*'fnd base rates'!I$112)\n+($J217*'fnd base rates'!I$113)\n+($K217*'fnd base rates'!I$114)\n+($M217*'fnd base rates'!I$116)\n+($N217*'fnd base rates'!I$117)\n+($O217*'fnd base rates'!I$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,9)))\n*$R217","v":803.86},{"$f":"(($D217*'fnd base rates'!J$107)\n+($E217*'fnd base rates'!J$108)\n+($F217*'fnd base rates'!J$109)\n+($G217*'fnd base rates'!J$110)\n+($H217*'fnd base rates'!J$111)\n+($I217*'fnd base rates'!J$112)\n+($J217*'fnd base rates'!J$113)\n+($K217*'fnd base rates'!J$114)\n+($M217*'fnd base rates'!J$116)\n+($N217*'fnd base rates'!J$117)\n+($O217*'fnd base rates'!J$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,10)))\n*$R217","v":1082.82},{"$f":"(($D217*'fnd base rates'!K$107)\n+($E217*'fnd base rates'!K$108)\n+($F217*'fnd base rates'!K$109)\n+($G217*'fnd base rates'!K$110)\n+($H217*'fnd base rates'!K$111)\n+($I217*'fnd base rates'!K$112)\n+($J217*'fnd base rates'!K$113)\n+($K217*'fnd base rates'!K$114)\n+($M217*'fnd base rates'!K$116)\n+($N217*'fnd base rates'!K$117)\n+($O217*'fnd base rates'!K$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,11)))\n*$R217","v":2166.154376},{"$f":"(($D217*'fnd base rates'!L$107)\n+($E217*'fnd base rates'!L$108)\n+($F217*'fnd base rates'!L$109)\n+($G217*'fnd base rates'!L$110)\n+($H217*'fnd base rates'!L$111)\n+($I217*'fnd base rates'!L$112)\n+($J217*'fnd base rates'!L$113)\n+($K217*'fnd base rates'!L$114)\n+($M217*'fnd base rates'!L$116)\n+($N217*'fnd base rates'!L$117)\n+($O217*'fnd base rates'!L$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D217*'fnd base rates'!M$107)\n+($E217*'fnd base rates'!M$108)\n+($F217*'fnd base rates'!M$109)\n+($G217*'fnd base rates'!M$110)\n+($H217*'fnd base rates'!M$111)\n+($I217*'fnd base rates'!M$112)\n+($J217*'fnd base rates'!M$113)\n+($K217*'fnd base rates'!M$114)\n+($M217*'fnd base rates'!M$116)\n+($N217*'fnd base rates'!M$117)\n+($O217*'fnd base rates'!M$118)\n+($P217*VLOOKUP($S217+12,rate_basefnd,13)))","v":0},21531.187915999999,null,435301048,"435","301","048",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[435,435301056,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D218","v":0},{"$f":"'fnd enro'!E218","v":0},{"$f":"'fnd enro'!F218","v":0},{"$f":"'fnd enro'!G218","v":10},{"$f":"'fnd enro'!H218","v":34},{"$f":"'fnd enro'!I218","v":49},{"$f":"'fnd enro'!J218","v":0},{"$f":"'fnd enro'!K218","v":3.5247000000000002},{"$f":"'fnd enro'!L218","v":0},{"$f":"'fnd enro'!M218+'fnd enro'!N218","v":0},{"$f":"'fnd enro'!O218","v":0},{"$f":"'fnd enro'!P218","v":0},{"$f":"'fnd enro'!Q218","v":10},{"$f":"'fnd enro'!S218","v":93},1,{"$f":"VALUE('fnd enro'!R218)","v":3},null,{"$f":"(($D218*'fnd base rates'!C$107)\n+($E218*'fnd base rates'!C$108)\n+($F218*'fnd base rates'!C$109)\n+($G218*'fnd base rates'!C$110)\n+($H218*'fnd base rates'!C$111)\n+($I218*'fnd base rates'!C$112)\n+($J218*'fnd base rates'!C$113)\n+($K218*'fnd base rates'!C$114)\n+($M218*'fnd base rates'!C$116)\n+($N218*'fnd base rates'!C$117)\n+($O218*'fnd base rates'!C$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,3)))\n*$R218","v":47430.267607000002},{"$f":"(($D218*'fnd base rates'!D$107)\n+($E218*'fnd base rates'!D$108)\n+($F218*'fnd base rates'!D$109)\n+($G218*'fnd base rates'!D$110)\n+($H218*'fnd base rates'!D$111)\n+($I218*'fnd base rates'!D$112)\n+($J218*'fnd base rates'!D$113)\n+($K218*'fnd base rates'!D$114)\n+($M218*'fnd base rates'!D$116)\n+($N218*'fnd base rates'!D$117)\n+($O218*'fnd base rates'!D$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,4)))\n*$R218","v":69659.150000000009},{"$f":"(($D218*'fnd base rates'!E$107)\n+($E218*'fnd base rates'!E$108)\n+($F218*'fnd base rates'!E$109)\n+($G218*'fnd base rates'!E$110)\n+($H218*'fnd base rates'!E$111)\n+($I218*'fnd base rates'!E$112)\n+($J218*'fnd base rates'!E$113)\n+($K218*'fnd base rates'!E$114)\n+($M218*'fnd base rates'!E$116)\n+($N218*'fnd base rates'!E$117)\n+($O218*'fnd base rates'!E$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,5)))\n*$R218","v":398726.67823899997},{"$f":"(($D218*'fnd base rates'!F$107)\n+($E218*'fnd base rates'!F$108)\n+($F218*'fnd base rates'!F$109)\n+($G218*'fnd base rates'!F$110)\n+($H218*'fnd base rates'!F$111)\n+($I218*'fnd base rates'!F$112)\n+($J218*'fnd base rates'!F$113)\n+($K218*'fnd base rates'!F$114)\n+($M218*'fnd base rates'!F$116)\n+($N218*'fnd base rates'!F$117)\n+($O218*'fnd base rates'!F$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,6)))\n*$R218","v":84161.067343000002},{"$f":"(($D218*'fnd base rates'!G$107)\n+($E218*'fnd base rates'!G$108)\n+($F218*'fnd base rates'!G$109)\n+($G218*'fnd base rates'!G$110)\n+($H218*'fnd base rates'!G$111)\n+($I218*'fnd base rates'!G$112)\n+($J218*'fnd base rates'!G$113)\n+($K218*'fnd base rates'!G$114)\n+($M218*'fnd base rates'!G$116)\n+($N218*'fnd base rates'!G$117)\n+($O218*'fnd base rates'!G$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,7)))\n*$R218","v":15625.976757999999},{"$f":"(($D218*'fnd base rates'!H$107)\n+($E218*'fnd base rates'!H$108)\n+($F218*'fnd base rates'!H$109)\n+($G218*'fnd base rates'!H$110)\n+($H218*'fnd base rates'!H$111)\n+($I218*'fnd base rates'!H$112)\n+($J218*'fnd base rates'!H$113)\n+($K218*'fnd base rates'!H$114)\n+($M218*'fnd base rates'!H$116)\n+($N218*'fnd base rates'!H$117)\n+($O218*'fnd base rates'!H$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,8)))","v":60179.427510000001},{"$f":"(($D218*'fnd base rates'!I$107)\n+($E218*'fnd base rates'!I$108)\n+($F218*'fnd base rates'!I$109)\n+($G218*'fnd base rates'!I$110)\n+($H218*'fnd base rates'!I$111)\n+($I218*'fnd base rates'!I$112)\n+($J218*'fnd base rates'!I$113)\n+($K218*'fnd base rates'!I$114)\n+($M218*'fnd base rates'!I$116)\n+($N218*'fnd base rates'!I$117)\n+($O218*'fnd base rates'!I$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,9)))\n*$R218","v":34000.53},{"$f":"(($D218*'fnd base rates'!J$107)\n+($E218*'fnd base rates'!J$108)\n+($F218*'fnd base rates'!J$109)\n+($G218*'fnd base rates'!J$110)\n+($H218*'fnd base rates'!J$111)\n+($I218*'fnd base rates'!J$112)\n+($J218*'fnd base rates'!J$113)\n+($K218*'fnd base rates'!J$114)\n+($M218*'fnd base rates'!J$116)\n+($N218*'fnd base rates'!J$117)\n+($O218*'fnd base rates'!J$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,10)))\n*$R218","v":41121.050000000003},{"$f":"(($D218*'fnd base rates'!K$107)\n+($E218*'fnd base rates'!K$108)\n+($F218*'fnd base rates'!K$109)\n+($G218*'fnd base rates'!K$110)\n+($H218*'fnd base rates'!K$111)\n+($I218*'fnd base rates'!K$112)\n+($J218*'fnd base rates'!K$113)\n+($K218*'fnd base rates'!K$114)\n+($M218*'fnd base rates'!K$116)\n+($N218*'fnd base rates'!K$117)\n+($O218*'fnd base rates'!K$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,11)))\n*$R218","v":101285.638484},{"$f":"(($D218*'fnd base rates'!L$107)\n+($E218*'fnd base rates'!L$108)\n+($F218*'fnd base rates'!L$109)\n+($G218*'fnd base rates'!L$110)\n+($H218*'fnd base rates'!L$111)\n+($I218*'fnd base rates'!L$112)\n+($J218*'fnd base rates'!L$113)\n+($K218*'fnd base rates'!L$114)\n+($M218*'fnd base rates'!L$116)\n+($N218*'fnd base rates'!L$117)\n+($O218*'fnd base rates'!L$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,12)))","v":112167.25215299999},{"$f":"(($D218*'fnd base rates'!M$107)\n+($E218*'fnd base rates'!M$108)\n+($F218*'fnd base rates'!M$109)\n+($G218*'fnd base rates'!M$110)\n+($H218*'fnd base rates'!M$111)\n+($I218*'fnd base rates'!M$112)\n+($J218*'fnd base rates'!M$113)\n+($K218*'fnd base rates'!M$114)\n+($M218*'fnd base rates'!M$116)\n+($N218*'fnd base rates'!M$117)\n+($O218*'fnd base rates'!M$118)\n+($P218*VLOOKUP($S218+12,rate_basefnd,13)))","v":0},964357.03809399996,null,435301056,"435","301","056",1,93,964357.03809399996,10369,0,10369,null,null,null,null,null,10450,0,10450,-81,10369,0,10369]
[435,435301079,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D219","v":0},{"$f":"'fnd enro'!E219","v":0},{"$f":"'fnd enro'!F219","v":0},{"$f":"'fnd enro'!G219","v":26},{"$f":"'fnd enro'!H219","v":64},{"$f":"'fnd enro'!I219","v":68},{"$f":"'fnd enro'!J219","v":0},{"$f":"'fnd enro'!K219","v":5.9882},{"$f":"'fnd enro'!L219","v":0},{"$f":"'fnd enro'!M219+'fnd enro'!N219","v":2},{"$f":"'fnd enro'!O219","v":1},{"$f":"'fnd enro'!P219","v":1},{"$f":"'fnd enro'!Q219","v":21},{"$f":"'fnd enro'!S219","v":158},1,{"$f":"VALUE('fnd enro'!R219)","v":6},null,{"$f":"(($D219*'fnd base rates'!C$107)\n+($E219*'fnd base rates'!C$108)\n+($F219*'fnd base rates'!C$109)\n+($G219*'fnd base rates'!C$110)\n+($H219*'fnd base rates'!C$111)\n+($I219*'fnd base rates'!C$112)\n+($J219*'fnd base rates'!C$113)\n+($K219*'fnd base rates'!C$114)\n+($M219*'fnd base rates'!C$116)\n+($N219*'fnd base rates'!C$117)\n+($O219*'fnd base rates'!C$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,3)))\n*$R219","v":81251.136041999998},{"$f":"(($D219*'fnd base rates'!D$107)\n+($E219*'fnd base rates'!D$108)\n+($F219*'fnd base rates'!D$109)\n+($G219*'fnd base rates'!D$110)\n+($H219*'fnd base rates'!D$111)\n+($I219*'fnd base rates'!D$112)\n+($J219*'fnd base rates'!D$113)\n+($K219*'fnd base rates'!D$114)\n+($M219*'fnd base rates'!D$116)\n+($N219*'fnd base rates'!D$117)\n+($O219*'fnd base rates'!D$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,4)))\n*$R219","v":120461.96},{"$f":"(($D219*'fnd base rates'!E$107)\n+($E219*'fnd base rates'!E$108)\n+($F219*'fnd base rates'!E$109)\n+($G219*'fnd base rates'!E$110)\n+($H219*'fnd base rates'!E$111)\n+($I219*'fnd base rates'!E$112)\n+($J219*'fnd base rates'!E$113)\n+($K219*'fnd base rates'!E$114)\n+($M219*'fnd base rates'!E$116)\n+($N219*'fnd base rates'!E$117)\n+($O219*'fnd base rates'!E$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,5)))\n*$R219","v":679027.77023400005},{"$f":"(($D219*'fnd base rates'!F$107)\n+($E219*'fnd base rates'!F$108)\n+($F219*'fnd base rates'!F$109)\n+($G219*'fnd base rates'!F$110)\n+($H219*'fnd base rates'!F$111)\n+($I219*'fnd base rates'!F$112)\n+($J219*'fnd base rates'!F$113)\n+($K219*'fnd base rates'!F$114)\n+($M219*'fnd base rates'!F$116)\n+($N219*'fnd base rates'!F$117)\n+($O219*'fnd base rates'!F$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,6)))\n*$R219","v":147308.86365800002},{"$f":"(($D219*'fnd base rates'!G$107)\n+($E219*'fnd base rates'!G$108)\n+($F219*'fnd base rates'!G$109)\n+($G219*'fnd base rates'!G$110)\n+($H219*'fnd base rates'!G$111)\n+($I219*'fnd base rates'!G$112)\n+($J219*'fnd base rates'!G$113)\n+($K219*'fnd base rates'!G$114)\n+($M219*'fnd base rates'!G$116)\n+($N219*'fnd base rates'!G$117)\n+($O219*'fnd base rates'!G$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,7)))\n*$R219","v":27399.398147999993},{"$f":"(($D219*'fnd base rates'!H$107)\n+($E219*'fnd base rates'!H$108)\n+($F219*'fnd base rates'!H$109)\n+($G219*'fnd base rates'!H$110)\n+($H219*'fnd base rates'!H$111)\n+($I219*'fnd base rates'!H$112)\n+($J219*'fnd base rates'!H$113)\n+($K219*'fnd base rates'!H$114)\n+($M219*'fnd base rates'!H$116)\n+($N219*'fnd base rates'!H$117)\n+($O219*'fnd base rates'!H$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,8)))","v":98409.417059999992},{"$f":"(($D219*'fnd base rates'!I$107)\n+($E219*'fnd base rates'!I$108)\n+($F219*'fnd base rates'!I$109)\n+($G219*'fnd base rates'!I$110)\n+($H219*'fnd base rates'!I$111)\n+($I219*'fnd base rates'!I$112)\n+($J219*'fnd base rates'!I$113)\n+($K219*'fnd base rates'!I$114)\n+($M219*'fnd base rates'!I$116)\n+($N219*'fnd base rates'!I$117)\n+($O219*'fnd base rates'!I$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,9)))\n*$R219","v":56663.51},{"$f":"(($D219*'fnd base rates'!J$107)\n+($E219*'fnd base rates'!J$108)\n+($F219*'fnd base rates'!J$109)\n+($G219*'fnd base rates'!J$110)\n+($H219*'fnd base rates'!J$111)\n+($I219*'fnd base rates'!J$112)\n+($J219*'fnd base rates'!J$113)\n+($K219*'fnd base rates'!J$114)\n+($M219*'fnd base rates'!J$116)\n+($N219*'fnd base rates'!J$117)\n+($O219*'fnd base rates'!J$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,10)))\n*$R219","v":67525.649999999994},{"$f":"(($D219*'fnd base rates'!K$107)\n+($E219*'fnd base rates'!K$108)\n+($F219*'fnd base rates'!K$109)\n+($G219*'fnd base rates'!K$110)\n+($H219*'fnd base rates'!K$111)\n+($I219*'fnd base rates'!K$112)\n+($J219*'fnd base rates'!K$113)\n+($K219*'fnd base rates'!K$114)\n+($M219*'fnd base rates'!K$116)\n+($N219*'fnd base rates'!K$117)\n+($O219*'fnd base rates'!K$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,11)))\n*$R219","v":172906.895704},{"$f":"(($D219*'fnd base rates'!L$107)\n+($E219*'fnd base rates'!L$108)\n+($F219*'fnd base rates'!L$109)\n+($G219*'fnd base rates'!L$110)\n+($H219*'fnd base rates'!L$111)\n+($I219*'fnd base rates'!L$112)\n+($J219*'fnd base rates'!L$113)\n+($K219*'fnd base rates'!L$114)\n+($M219*'fnd base rates'!L$116)\n+($N219*'fnd base rates'!L$117)\n+($O219*'fnd base rates'!L$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,12)))","v":195201.11451799999},{"$f":"(($D219*'fnd base rates'!M$107)\n+($E219*'fnd base rates'!M$108)\n+($F219*'fnd base rates'!M$109)\n+($G219*'fnd base rates'!M$110)\n+($H219*'fnd base rates'!M$111)\n+($I219*'fnd base rates'!M$112)\n+($J219*'fnd base rates'!M$113)\n+($K219*'fnd base rates'!M$114)\n+($M219*'fnd base rates'!M$116)\n+($N219*'fnd base rates'!M$117)\n+($O219*'fnd base rates'!M$118)\n+($P219*VLOOKUP($S219+12,rate_basefnd,13)))","v":0},1646155.7153639998,null,435301079,"435","301","079",1,158,1646155.7153639998,10419,0,10419,null,null,null,null,null,10467,2,10469,-50,10419,0,10419]
[435,435301149,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D220","v":0},{"$f":"'fnd enro'!E220","v":0},{"$f":"'fnd enro'!F220","v":0},{"$f":"'fnd enro'!G220","v":0},{"$f":"'fnd enro'!H220","v":0},{"$f":"'fnd enro'!I220","v":1},{"$f":"'fnd enro'!J220","v":0},{"$f":"'fnd enro'!K220","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L220","v":0},{"$f":"'fnd enro'!M220+'fnd enro'!N220","v":0},{"$f":"'fnd enro'!O220","v":0},{"$f":"'fnd enro'!P220","v":0},{"$f":"'fnd enro'!Q220","v":0},{"$f":"'fnd enro'!S220","v":1},1,{"$f":"VALUE('fnd enro'!R220)","v":10},null,{"$f":"(($D220*'fnd base rates'!C$107)\n+($E220*'fnd base rates'!C$108)\n+($F220*'fnd base rates'!C$109)\n+($G220*'fnd base rates'!C$110)\n+($H220*'fnd base rates'!C$111)\n+($I220*'fnd base rates'!C$112)\n+($J220*'fnd base rates'!C$113)\n+($K220*'fnd base rates'!C$114)\n+($M220*'fnd base rates'!C$116)\n+($N220*'fnd base rates'!C$117)\n+($O220*'fnd base rates'!C$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,3)))\n*$R220","v":504.28889900000001},{"$f":"(($D220*'fnd base rates'!D$107)\n+($E220*'fnd base rates'!D$108)\n+($F220*'fnd base rates'!D$109)\n+($G220*'fnd base rates'!D$110)\n+($H220*'fnd base rates'!D$111)\n+($I220*'fnd base rates'!D$112)\n+($J220*'fnd base rates'!D$113)\n+($K220*'fnd base rates'!D$114)\n+($M220*'fnd base rates'!D$116)\n+($N220*'fnd base rates'!D$117)\n+($O220*'fnd base rates'!D$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,4)))\n*$R220","v":721.95},{"$f":"(($D220*'fnd base rates'!E$107)\n+($E220*'fnd base rates'!E$108)\n+($F220*'fnd base rates'!E$109)\n+($G220*'fnd base rates'!E$110)\n+($H220*'fnd base rates'!E$111)\n+($I220*'fnd base rates'!E$112)\n+($J220*'fnd base rates'!E$113)\n+($K220*'fnd base rates'!E$114)\n+($M220*'fnd base rates'!E$116)\n+($N220*'fnd base rates'!E$117)\n+($O220*'fnd base rates'!E$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,5)))\n*$R220","v":4628.9477230000002},{"$f":"(($D220*'fnd base rates'!F$107)\n+($E220*'fnd base rates'!F$108)\n+($F220*'fnd base rates'!F$109)\n+($G220*'fnd base rates'!F$110)\n+($H220*'fnd base rates'!F$111)\n+($I220*'fnd base rates'!F$112)\n+($J220*'fnd base rates'!F$113)\n+($K220*'fnd base rates'!F$114)\n+($M220*'fnd base rates'!F$116)\n+($N220*'fnd base rates'!F$117)\n+($O220*'fnd base rates'!F$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,6)))\n*$R220","v":830.94825100000003},{"$f":"(($D220*'fnd base rates'!G$107)\n+($E220*'fnd base rates'!G$108)\n+($F220*'fnd base rates'!G$109)\n+($G220*'fnd base rates'!G$110)\n+($H220*'fnd base rates'!G$111)\n+($I220*'fnd base rates'!G$112)\n+($J220*'fnd base rates'!G$113)\n+($K220*'fnd base rates'!G$114)\n+($M220*'fnd base rates'!G$116)\n+($N220*'fnd base rates'!G$117)\n+($O220*'fnd base rates'!G$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,7)))\n*$R220","v":154.34340599999999},{"$f":"(($D220*'fnd base rates'!H$107)\n+($E220*'fnd base rates'!H$108)\n+($F220*'fnd base rates'!H$109)\n+($G220*'fnd base rates'!H$110)\n+($H220*'fnd base rates'!H$111)\n+($I220*'fnd base rates'!H$112)\n+($J220*'fnd base rates'!H$113)\n+($K220*'fnd base rates'!H$114)\n+($M220*'fnd base rates'!H$116)\n+($N220*'fnd base rates'!H$117)\n+($O220*'fnd base rates'!H$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D220*'fnd base rates'!I$107)\n+($E220*'fnd base rates'!I$108)\n+($F220*'fnd base rates'!I$109)\n+($G220*'fnd base rates'!I$110)\n+($H220*'fnd base rates'!I$111)\n+($I220*'fnd base rates'!I$112)\n+($J220*'fnd base rates'!I$113)\n+($K220*'fnd base rates'!I$114)\n+($M220*'fnd base rates'!I$116)\n+($N220*'fnd base rates'!I$117)\n+($O220*'fnd base rates'!I$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,9)))\n*$R220","v":401.93},{"$f":"(($D220*'fnd base rates'!J$107)\n+($E220*'fnd base rates'!J$108)\n+($F220*'fnd base rates'!J$109)\n+($G220*'fnd base rates'!J$110)\n+($H220*'fnd base rates'!J$111)\n+($I220*'fnd base rates'!J$112)\n+($J220*'fnd base rates'!J$113)\n+($K220*'fnd base rates'!J$114)\n+($M220*'fnd base rates'!J$116)\n+($N220*'fnd base rates'!J$117)\n+($O220*'fnd base rates'!J$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,10)))\n*$R220","v":541.41},{"$f":"(($D220*'fnd base rates'!K$107)\n+($E220*'fnd base rates'!K$108)\n+($F220*'fnd base rates'!K$109)\n+($G220*'fnd base rates'!K$110)\n+($H220*'fnd base rates'!K$111)\n+($I220*'fnd base rates'!K$112)\n+($J220*'fnd base rates'!K$113)\n+($K220*'fnd base rates'!K$114)\n+($M220*'fnd base rates'!K$116)\n+($N220*'fnd base rates'!K$117)\n+($O220*'fnd base rates'!K$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,11)))\n*$R220","v":1083.077188},{"$f":"(($D220*'fnd base rates'!L$107)\n+($E220*'fnd base rates'!L$108)\n+($F220*'fnd base rates'!L$109)\n+($G220*'fnd base rates'!L$110)\n+($H220*'fnd base rates'!L$111)\n+($I220*'fnd base rates'!L$112)\n+($J220*'fnd base rates'!L$113)\n+($K220*'fnd base rates'!L$114)\n+($M220*'fnd base rates'!L$116)\n+($N220*'fnd base rates'!L$117)\n+($O220*'fnd base rates'!L$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D220*'fnd base rates'!M$107)\n+($E220*'fnd base rates'!M$108)\n+($F220*'fnd base rates'!M$109)\n+($G220*'fnd base rates'!M$110)\n+($H220*'fnd base rates'!M$111)\n+($I220*'fnd base rates'!M$112)\n+($J220*'fnd base rates'!M$113)\n+($K220*'fnd base rates'!M$114)\n+($M220*'fnd base rates'!M$116)\n+($N220*'fnd base rates'!M$117)\n+($O220*'fnd base rates'!M$118)\n+($P220*VLOOKUP($S220+12,rate_basefnd,13)))","v":0},10765.593957999999,null,435301149,"435","301","149",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[435,435301160,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D221","v":0},{"$f":"'fnd enro'!E221","v":0},{"$f":"'fnd enro'!F221","v":0},{"$f":"'fnd enro'!G221","v":44},{"$f":"'fnd enro'!H221","v":112},{"$f":"'fnd enro'!I221","v":144},{"$f":"'fnd enro'!J221","v":0},{"$f":"'fnd enro'!K221","v":11.37},{"$f":"'fnd enro'!L221","v":0},{"$f":"'fnd enro'!M221+'fnd enro'!N221","v":2},{"$f":"'fnd enro'!O221","v":1},{"$f":"'fnd enro'!P221","v":11},{"$f":"'fnd enro'!Q221","v":89},{"$f":"'fnd enro'!S221","v":300},1,{"$f":"VALUE('fnd enro'!R221)","v":10},null,{"$f":"(($D221*'fnd base rates'!C$107)\n+($E221*'fnd base rates'!C$108)\n+($F221*'fnd base rates'!C$109)\n+($G221*'fnd base rates'!C$110)\n+($H221*'fnd base rates'!C$111)\n+($I221*'fnd base rates'!C$112)\n+($J221*'fnd base rates'!C$113)\n+($K221*'fnd base rates'!C$114)\n+($M221*'fnd base rates'!C$116)\n+($N221*'fnd base rates'!C$117)\n+($O221*'fnd base rates'!C$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,3)))\n*$R221","v":158047.29969999997},{"$f":"(($D221*'fnd base rates'!D$107)\n+($E221*'fnd base rates'!D$108)\n+($F221*'fnd base rates'!D$109)\n+($G221*'fnd base rates'!D$110)\n+($H221*'fnd base rates'!D$111)\n+($I221*'fnd base rates'!D$112)\n+($J221*'fnd base rates'!D$113)\n+($K221*'fnd base rates'!D$114)\n+($M221*'fnd base rates'!D$116)\n+($N221*'fnd base rates'!D$117)\n+($O221*'fnd base rates'!D$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,4)))\n*$R221","v":245314.22},{"$f":"(($D221*'fnd base rates'!E$107)\n+($E221*'fnd base rates'!E$108)\n+($F221*'fnd base rates'!E$109)\n+($G221*'fnd base rates'!E$110)\n+($H221*'fnd base rates'!E$111)\n+($I221*'fnd base rates'!E$112)\n+($J221*'fnd base rates'!E$113)\n+($K221*'fnd base rates'!E$114)\n+($M221*'fnd base rates'!E$116)\n+($N221*'fnd base rates'!E$117)\n+($O221*'fnd base rates'!E$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,5)))\n*$R221","v":1467422.0569},{"$f":"(($D221*'fnd base rates'!F$107)\n+($E221*'fnd base rates'!F$108)\n+($F221*'fnd base rates'!F$109)\n+($G221*'fnd base rates'!F$110)\n+($H221*'fnd base rates'!F$111)\n+($I221*'fnd base rates'!F$112)\n+($J221*'fnd base rates'!F$113)\n+($K221*'fnd base rates'!F$114)\n+($M221*'fnd base rates'!F$116)\n+($N221*'fnd base rates'!F$117)\n+($O221*'fnd base rates'!F$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,6)))\n*$R221","v":277654.91529999999},{"$f":"(($D221*'fnd base rates'!G$107)\n+($E221*'fnd base rates'!G$108)\n+($F221*'fnd base rates'!G$109)\n+($G221*'fnd base rates'!G$110)\n+($H221*'fnd base rates'!G$111)\n+($I221*'fnd base rates'!G$112)\n+($J221*'fnd base rates'!G$113)\n+($K221*'fnd base rates'!G$114)\n+($M221*'fnd base rates'!G$116)\n+($N221*'fnd base rates'!G$117)\n+($O221*'fnd base rates'!G$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,7)))\n*$R221","v":59733.271800000002},{"$f":"(($D221*'fnd base rates'!H$107)\n+($E221*'fnd base rates'!H$108)\n+($F221*'fnd base rates'!H$109)\n+($G221*'fnd base rates'!H$110)\n+($H221*'fnd base rates'!H$111)\n+($I221*'fnd base rates'!H$112)\n+($J221*'fnd base rates'!H$113)\n+($K221*'fnd base rates'!H$114)\n+($M221*'fnd base rates'!H$116)\n+($N221*'fnd base rates'!H$117)\n+($O221*'fnd base rates'!H$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,8)))","v":192821.68100000001},{"$f":"(($D221*'fnd base rates'!I$107)\n+($E221*'fnd base rates'!I$108)\n+($F221*'fnd base rates'!I$109)\n+($G221*'fnd base rates'!I$110)\n+($H221*'fnd base rates'!I$111)\n+($I221*'fnd base rates'!I$112)\n+($J221*'fnd base rates'!I$113)\n+($K221*'fnd base rates'!I$114)\n+($M221*'fnd base rates'!I$116)\n+($N221*'fnd base rates'!I$117)\n+($O221*'fnd base rates'!I$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,9)))\n*$R221","v":115809.85999999999},{"$f":"(($D221*'fnd base rates'!J$107)\n+($E221*'fnd base rates'!J$108)\n+($F221*'fnd base rates'!J$109)\n+($G221*'fnd base rates'!J$110)\n+($H221*'fnd base rates'!J$111)\n+($I221*'fnd base rates'!J$112)\n+($J221*'fnd base rates'!J$113)\n+($K221*'fnd base rates'!J$114)\n+($M221*'fnd base rates'!J$116)\n+($N221*'fnd base rates'!J$117)\n+($O221*'fnd base rates'!J$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,10)))\n*$R221","v":165897.72999999998},{"$f":"(($D221*'fnd base rates'!K$107)\n+($E221*'fnd base rates'!K$108)\n+($F221*'fnd base rates'!K$109)\n+($G221*'fnd base rates'!K$110)\n+($H221*'fnd base rates'!K$111)\n+($I221*'fnd base rates'!K$112)\n+($J221*'fnd base rates'!K$113)\n+($K221*'fnd base rates'!K$114)\n+($M221*'fnd base rates'!K$116)\n+($N221*'fnd base rates'!K$117)\n+($O221*'fnd base rates'!K$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,11)))\n*$R221","v":329562.65640000004},{"$f":"(($D221*'fnd base rates'!L$107)\n+($E221*'fnd base rates'!L$108)\n+($F221*'fnd base rates'!L$109)\n+($G221*'fnd base rates'!L$110)\n+($H221*'fnd base rates'!L$111)\n+($I221*'fnd base rates'!L$112)\n+($J221*'fnd base rates'!L$113)\n+($K221*'fnd base rates'!L$114)\n+($M221*'fnd base rates'!L$116)\n+($N221*'fnd base rates'!L$117)\n+($O221*'fnd base rates'!L$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,12)))","v":395447.23630000005},{"$f":"(($D221*'fnd base rates'!M$107)\n+($E221*'fnd base rates'!M$108)\n+($F221*'fnd base rates'!M$109)\n+($G221*'fnd base rates'!M$110)\n+($H221*'fnd base rates'!M$111)\n+($I221*'fnd base rates'!M$112)\n+($J221*'fnd base rates'!M$113)\n+($K221*'fnd base rates'!M$114)\n+($M221*'fnd base rates'!M$116)\n+($N221*'fnd base rates'!M$117)\n+($O221*'fnd base rates'!M$118)\n+($P221*VLOOKUP($S221+12,rate_basefnd,13)))","v":0},3407710.9273999999,null,435301160,"435","301","160",1,300,3407710.9273999999,11359,0,11359,null,null,null,null,null,11458,30,11488,-129,11359,0,11359]
[435,435301162,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D222","v":0},{"$f":"'fnd enro'!E222","v":0},{"$f":"'fnd enro'!F222","v":0},{"$f":"'fnd enro'!G222","v":1},{"$f":"'fnd enro'!H222","v":0},{"$f":"'fnd enro'!I222","v":1},{"$f":"'fnd enro'!J222","v":0},{"$f":"'fnd enro'!K222","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L222","v":0},{"$f":"'fnd enro'!M222+'fnd enro'!N222","v":0},{"$f":"'fnd enro'!O222","v":0},{"$f":"'fnd enro'!P222","v":0},{"$f":"'fnd enro'!Q222","v":0},{"$f":"'fnd enro'!S222","v":2},1,{"$f":"VALUE('fnd enro'!R222)","v":4},null,{"$f":"(($D222*'fnd base rates'!C$107)\n+($E222*'fnd base rates'!C$108)\n+($F222*'fnd base rates'!C$109)\n+($G222*'fnd base rates'!C$110)\n+($H222*'fnd base rates'!C$111)\n+($I222*'fnd base rates'!C$112)\n+($J222*'fnd base rates'!C$113)\n+($K222*'fnd base rates'!C$114)\n+($M222*'fnd base rates'!C$116)\n+($N222*'fnd base rates'!C$117)\n+($O222*'fnd base rates'!C$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,3)))\n*$R222","v":1008.577798},{"$f":"(($D222*'fnd base rates'!D$107)\n+($E222*'fnd base rates'!D$108)\n+($F222*'fnd base rates'!D$109)\n+($G222*'fnd base rates'!D$110)\n+($H222*'fnd base rates'!D$111)\n+($I222*'fnd base rates'!D$112)\n+($J222*'fnd base rates'!D$113)\n+($K222*'fnd base rates'!D$114)\n+($M222*'fnd base rates'!D$116)\n+($N222*'fnd base rates'!D$117)\n+($O222*'fnd base rates'!D$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,4)))\n*$R222","v":1443.9},{"$f":"(($D222*'fnd base rates'!E$107)\n+($E222*'fnd base rates'!E$108)\n+($F222*'fnd base rates'!E$109)\n+($G222*'fnd base rates'!E$110)\n+($H222*'fnd base rates'!E$111)\n+($I222*'fnd base rates'!E$112)\n+($J222*'fnd base rates'!E$113)\n+($K222*'fnd base rates'!E$114)\n+($M222*'fnd base rates'!E$116)\n+($N222*'fnd base rates'!E$117)\n+($O222*'fnd base rates'!E$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,5)))\n*$R222","v":8284.2754459999996},{"$f":"(($D222*'fnd base rates'!F$107)\n+($E222*'fnd base rates'!F$108)\n+($F222*'fnd base rates'!F$109)\n+($G222*'fnd base rates'!F$110)\n+($H222*'fnd base rates'!F$111)\n+($I222*'fnd base rates'!F$112)\n+($J222*'fnd base rates'!F$113)\n+($K222*'fnd base rates'!F$114)\n+($M222*'fnd base rates'!F$116)\n+($N222*'fnd base rates'!F$117)\n+($O222*'fnd base rates'!F$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,6)))\n*$R222","v":2002.1265020000001},{"$f":"(($D222*'fnd base rates'!G$107)\n+($E222*'fnd base rates'!G$108)\n+($F222*'fnd base rates'!G$109)\n+($G222*'fnd base rates'!G$110)\n+($H222*'fnd base rates'!G$111)\n+($I222*'fnd base rates'!G$112)\n+($J222*'fnd base rates'!G$113)\n+($K222*'fnd base rates'!G$114)\n+($M222*'fnd base rates'!G$116)\n+($N222*'fnd base rates'!G$117)\n+($O222*'fnd base rates'!G$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,7)))\n*$R222","v":301.98681199999999},{"$f":"(($D222*'fnd base rates'!H$107)\n+($E222*'fnd base rates'!H$108)\n+($F222*'fnd base rates'!H$109)\n+($G222*'fnd base rates'!H$110)\n+($H222*'fnd base rates'!H$111)\n+($I222*'fnd base rates'!H$112)\n+($J222*'fnd base rates'!H$113)\n+($K222*'fnd base rates'!H$114)\n+($M222*'fnd base rates'!H$116)\n+($N222*'fnd base rates'!H$117)\n+($O222*'fnd base rates'!H$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D222*'fnd base rates'!I$107)\n+($E222*'fnd base rates'!I$108)\n+($F222*'fnd base rates'!I$109)\n+($G222*'fnd base rates'!I$110)\n+($H222*'fnd base rates'!I$111)\n+($I222*'fnd base rates'!I$112)\n+($J222*'fnd base rates'!I$113)\n+($K222*'fnd base rates'!I$114)\n+($M222*'fnd base rates'!I$116)\n+($N222*'fnd base rates'!I$117)\n+($O222*'fnd base rates'!I$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,9)))\n*$R222","v":642.81999999999994},{"$f":"(($D222*'fnd base rates'!J$107)\n+($E222*'fnd base rates'!J$108)\n+($F222*'fnd base rates'!J$109)\n+($G222*'fnd base rates'!J$110)\n+($H222*'fnd base rates'!J$111)\n+($I222*'fnd base rates'!J$112)\n+($J222*'fnd base rates'!J$113)\n+($K222*'fnd base rates'!J$114)\n+($M222*'fnd base rates'!J$116)\n+($N222*'fnd base rates'!J$117)\n+($O222*'fnd base rates'!J$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,10)))\n*$R222","v":685.14},{"$f":"(($D222*'fnd base rates'!K$107)\n+($E222*'fnd base rates'!K$108)\n+($F222*'fnd base rates'!K$109)\n+($G222*'fnd base rates'!K$110)\n+($H222*'fnd base rates'!K$111)\n+($I222*'fnd base rates'!K$112)\n+($J222*'fnd base rates'!K$113)\n+($K222*'fnd base rates'!K$114)\n+($M222*'fnd base rates'!K$116)\n+($N222*'fnd base rates'!K$117)\n+($O222*'fnd base rates'!K$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,11)))\n*$R222","v":2119.114376},{"$f":"(($D222*'fnd base rates'!L$107)\n+($E222*'fnd base rates'!L$108)\n+($F222*'fnd base rates'!L$109)\n+($G222*'fnd base rates'!L$110)\n+($H222*'fnd base rates'!L$111)\n+($I222*'fnd base rates'!L$112)\n+($J222*'fnd base rates'!L$113)\n+($K222*'fnd base rates'!L$114)\n+($M222*'fnd base rates'!L$116)\n+($N222*'fnd base rates'!L$117)\n+($O222*'fnd base rates'!L$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,12)))","v":2307.4728420000001},{"$f":"(($D222*'fnd base rates'!M$107)\n+($E222*'fnd base rates'!M$108)\n+($F222*'fnd base rates'!M$109)\n+($G222*'fnd base rates'!M$110)\n+($H222*'fnd base rates'!M$111)\n+($I222*'fnd base rates'!M$112)\n+($J222*'fnd base rates'!M$113)\n+($K222*'fnd base rates'!M$114)\n+($M222*'fnd base rates'!M$116)\n+($N222*'fnd base rates'!M$117)\n+($O222*'fnd base rates'!M$118)\n+($P222*VLOOKUP($S222+12,rate_basefnd,13)))","v":0},20070.207915999996,null,435301162,"435","301","162",1,2,20070.207915999996,10035,0,10035,null,null,null,null,null,10115,0,10115,-80,10035,0,10035]
[435,435301295,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D223","v":0},{"$f":"'fnd enro'!E223","v":0},{"$f":"'fnd enro'!F223","v":0},{"$f":"'fnd enro'!G223","v":2},{"$f":"'fnd enro'!H223","v":26},{"$f":"'fnd enro'!I223","v":24},{"$f":"'fnd enro'!J223","v":0},{"$f":"'fnd enro'!K223","v":1.9708000000000001},{"$f":"'fnd enro'!L223","v":0},{"$f":"'fnd enro'!M223+'fnd enro'!N223","v":0},{"$f":"'fnd enro'!O223","v":0},{"$f":"'fnd enro'!P223","v":0},{"$f":"'fnd enro'!Q223","v":3},{"$f":"'fnd enro'!S223","v":52},1,{"$f":"VALUE('fnd enro'!R223)","v":3},null,{"$f":"(($D223*'fnd base rates'!C$107)\n+($E223*'fnd base rates'!C$108)\n+($F223*'fnd base rates'!C$109)\n+($G223*'fnd base rates'!C$110)\n+($H223*'fnd base rates'!C$111)\n+($I223*'fnd base rates'!C$112)\n+($J223*'fnd base rates'!C$113)\n+($K223*'fnd base rates'!C$114)\n+($M223*'fnd base rates'!C$116)\n+($N223*'fnd base rates'!C$117)\n+($O223*'fnd base rates'!C$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,3)))\n*$R223","v":26382.442747999998},{"$f":"(($D223*'fnd base rates'!D$107)\n+($E223*'fnd base rates'!D$108)\n+($F223*'fnd base rates'!D$109)\n+($G223*'fnd base rates'!D$110)\n+($H223*'fnd base rates'!D$111)\n+($I223*'fnd base rates'!D$112)\n+($J223*'fnd base rates'!D$113)\n+($K223*'fnd base rates'!D$114)\n+($M223*'fnd base rates'!D$116)\n+($N223*'fnd base rates'!D$117)\n+($O223*'fnd base rates'!D$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,4)))\n*$R223","v":38296.740000000005},{"$f":"(($D223*'fnd base rates'!E$107)\n+($E223*'fnd base rates'!E$108)\n+($F223*'fnd base rates'!E$109)\n+($G223*'fnd base rates'!E$110)\n+($H223*'fnd base rates'!E$111)\n+($I223*'fnd base rates'!E$112)\n+($J223*'fnd base rates'!E$113)\n+($K223*'fnd base rates'!E$114)\n+($M223*'fnd base rates'!E$116)\n+($N223*'fnd base rates'!E$117)\n+($O223*'fnd base rates'!E$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,5)))\n*$R223","v":210489.99159600001},{"$f":"(($D223*'fnd base rates'!F$107)\n+($E223*'fnd base rates'!F$108)\n+($F223*'fnd base rates'!F$109)\n+($G223*'fnd base rates'!F$110)\n+($H223*'fnd base rates'!F$111)\n+($I223*'fnd base rates'!F$112)\n+($J223*'fnd base rates'!F$113)\n+($K223*'fnd base rates'!F$114)\n+($M223*'fnd base rates'!F$116)\n+($N223*'fnd base rates'!F$117)\n+($O223*'fnd base rates'!F$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,6)))\n*$R223","v":46551.389051999999},{"$f":"(($D223*'fnd base rates'!G$107)\n+($E223*'fnd base rates'!G$108)\n+($F223*'fnd base rates'!G$109)\n+($G223*'fnd base rates'!G$110)\n+($H223*'fnd base rates'!G$111)\n+($I223*'fnd base rates'!G$112)\n+($J223*'fnd base rates'!G$113)\n+($K223*'fnd base rates'!G$114)\n+($M223*'fnd base rates'!G$116)\n+($N223*'fnd base rates'!G$117)\n+($O223*'fnd base rates'!G$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,7)))\n*$R223","v":8482.2671119999995},{"$f":"(($D223*'fnd base rates'!H$107)\n+($E223*'fnd base rates'!H$108)\n+($F223*'fnd base rates'!H$109)\n+($G223*'fnd base rates'!H$110)\n+($H223*'fnd base rates'!H$111)\n+($I223*'fnd base rates'!H$112)\n+($J223*'fnd base rates'!H$113)\n+($K223*'fnd base rates'!H$114)\n+($M223*'fnd base rates'!H$116)\n+($N223*'fnd base rates'!H$117)\n+($O223*'fnd base rates'!H$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,8)))","v":32624.52764},{"$f":"(($D223*'fnd base rates'!I$107)\n+($E223*'fnd base rates'!I$108)\n+($F223*'fnd base rates'!I$109)\n+($G223*'fnd base rates'!I$110)\n+($H223*'fnd base rates'!I$111)\n+($I223*'fnd base rates'!I$112)\n+($J223*'fnd base rates'!I$113)\n+($K223*'fnd base rates'!I$114)\n+($M223*'fnd base rates'!I$116)\n+($N223*'fnd base rates'!I$117)\n+($O223*'fnd base rates'!I$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,9)))\n*$R223","v":18763.329999999998},{"$f":"(($D223*'fnd base rates'!J$107)\n+($E223*'fnd base rates'!J$108)\n+($F223*'fnd base rates'!J$109)\n+($G223*'fnd base rates'!J$110)\n+($H223*'fnd base rates'!J$111)\n+($I223*'fnd base rates'!J$112)\n+($J223*'fnd base rates'!J$113)\n+($K223*'fnd base rates'!J$114)\n+($M223*'fnd base rates'!J$116)\n+($N223*'fnd base rates'!J$117)\n+($O223*'fnd base rates'!J$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,10)))\n*$R223","v":20937.38},{"$f":"(($D223*'fnd base rates'!K$107)\n+($E223*'fnd base rates'!K$108)\n+($F223*'fnd base rates'!K$109)\n+($G223*'fnd base rates'!K$110)\n+($H223*'fnd base rates'!K$111)\n+($I223*'fnd base rates'!K$112)\n+($J223*'fnd base rates'!K$113)\n+($K223*'fnd base rates'!K$114)\n+($M223*'fnd base rates'!K$116)\n+($N223*'fnd base rates'!K$117)\n+($O223*'fnd base rates'!K$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,11)))\n*$R223","v":57013.473776000006},{"$f":"(($D223*'fnd base rates'!L$107)\n+($E223*'fnd base rates'!L$108)\n+($F223*'fnd base rates'!L$109)\n+($G223*'fnd base rates'!L$110)\n+($H223*'fnd base rates'!L$111)\n+($I223*'fnd base rates'!L$112)\n+($J223*'fnd base rates'!L$113)\n+($K223*'fnd base rates'!L$114)\n+($M223*'fnd base rates'!L$116)\n+($N223*'fnd base rates'!L$117)\n+($O223*'fnd base rates'!L$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,12)))","v":62153.623891999996},{"$f":"(($D223*'fnd base rates'!M$107)\n+($E223*'fnd base rates'!M$108)\n+($F223*'fnd base rates'!M$109)\n+($G223*'fnd base rates'!M$110)\n+($H223*'fnd base rates'!M$111)\n+($I223*'fnd base rates'!M$112)\n+($J223*'fnd base rates'!M$113)\n+($K223*'fnd base rates'!M$114)\n+($M223*'fnd base rates'!M$116)\n+($N223*'fnd base rates'!M$117)\n+($O223*'fnd base rates'!M$118)\n+($P223*VLOOKUP($S223+12,rate_basefnd,13)))","v":0},521695.16581600002,null,435301295,"435","301","295",1,52,521695.16581600002,10033,0,10033,null,null,null,null,null,10345,1,10346,-313,10033,0,10033]
[435,435301301,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D224","v":0},{"$f":"'fnd enro'!E224","v":0},{"$f":"'fnd enro'!F224","v":0},{"$f":"'fnd enro'!G224","v":5},{"$f":"'fnd enro'!H224","v":21},{"$f":"'fnd enro'!I224","v":41},{"$f":"'fnd enro'!J224","v":0},{"$f":"'fnd enro'!K224","v":2.5392999999999999},{"$f":"'fnd enro'!L224","v":0},{"$f":"'fnd enro'!M224+'fnd enro'!N224","v":1},{"$f":"'fnd enro'!O224","v":0},{"$f":"'fnd enro'!P224","v":1},{"$f":"'fnd enro'!Q224","v":10},{"$f":"'fnd enro'!S224","v":67},1,{"$f":"VALUE('fnd enro'!R224)","v":3},null,{"$f":"(($D224*'fnd base rates'!C$107)\n+($E224*'fnd base rates'!C$108)\n+($F224*'fnd base rates'!C$109)\n+($G224*'fnd base rates'!C$110)\n+($H224*'fnd base rates'!C$111)\n+($I224*'fnd base rates'!C$112)\n+($J224*'fnd base rates'!C$113)\n+($K224*'fnd base rates'!C$114)\n+($M224*'fnd base rates'!C$116)\n+($N224*'fnd base rates'!C$117)\n+($O224*'fnd base rates'!C$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,3)))\n*$R224","v":34485.736233000003},{"$f":"(($D224*'fnd base rates'!D$107)\n+($E224*'fnd base rates'!D$108)\n+($F224*'fnd base rates'!D$109)\n+($G224*'fnd base rates'!D$110)\n+($H224*'fnd base rates'!D$111)\n+($I224*'fnd base rates'!D$112)\n+($J224*'fnd base rates'!D$113)\n+($K224*'fnd base rates'!D$114)\n+($M224*'fnd base rates'!D$116)\n+($N224*'fnd base rates'!D$117)\n+($O224*'fnd base rates'!D$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,4)))\n*$R224","v":51180.68},{"$f":"(($D224*'fnd base rates'!E$107)\n+($E224*'fnd base rates'!E$108)\n+($F224*'fnd base rates'!E$109)\n+($G224*'fnd base rates'!E$110)\n+($H224*'fnd base rates'!E$111)\n+($I224*'fnd base rates'!E$112)\n+($J224*'fnd base rates'!E$113)\n+($K224*'fnd base rates'!E$114)\n+($M224*'fnd base rates'!E$116)\n+($N224*'fnd base rates'!E$117)\n+($O224*'fnd base rates'!E$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,5)))\n*$R224","v":303108.55744100001},{"$f":"(($D224*'fnd base rates'!F$107)\n+($E224*'fnd base rates'!F$108)\n+($F224*'fnd base rates'!F$109)\n+($G224*'fnd base rates'!F$110)\n+($H224*'fnd base rates'!F$111)\n+($I224*'fnd base rates'!F$112)\n+($J224*'fnd base rates'!F$113)\n+($K224*'fnd base rates'!F$114)\n+($M224*'fnd base rates'!F$116)\n+($N224*'fnd base rates'!F$117)\n+($O224*'fnd base rates'!F$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,6)))\n*$R224","v":59816.682816999994},{"$f":"(($D224*'fnd base rates'!G$107)\n+($E224*'fnd base rates'!G$108)\n+($F224*'fnd base rates'!G$109)\n+($G224*'fnd base rates'!G$110)\n+($H224*'fnd base rates'!G$111)\n+($I224*'fnd base rates'!G$112)\n+($J224*'fnd base rates'!G$113)\n+($K224*'fnd base rates'!G$114)\n+($M224*'fnd base rates'!G$116)\n+($N224*'fnd base rates'!G$117)\n+($O224*'fnd base rates'!G$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,7)))\n*$R224","v":11673.998201999999},{"$f":"(($D224*'fnd base rates'!H$107)\n+($E224*'fnd base rates'!H$108)\n+($F224*'fnd base rates'!H$109)\n+($G224*'fnd base rates'!H$110)\n+($H224*'fnd base rates'!H$111)\n+($I224*'fnd base rates'!H$112)\n+($J224*'fnd base rates'!H$113)\n+($K224*'fnd base rates'!H$114)\n+($M224*'fnd base rates'!H$116)\n+($N224*'fnd base rates'!H$117)\n+($O224*'fnd base rates'!H$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,8)))","v":45253.213690000004},{"$f":"(($D224*'fnd base rates'!I$107)\n+($E224*'fnd base rates'!I$108)\n+($F224*'fnd base rates'!I$109)\n+($G224*'fnd base rates'!I$110)\n+($H224*'fnd base rates'!I$111)\n+($I224*'fnd base rates'!I$112)\n+($J224*'fnd base rates'!I$113)\n+($K224*'fnd base rates'!I$114)\n+($M224*'fnd base rates'!I$116)\n+($N224*'fnd base rates'!I$117)\n+($O224*'fnd base rates'!I$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,9)))\n*$R224","v":25537.56},{"$f":"(($D224*'fnd base rates'!J$107)\n+($E224*'fnd base rates'!J$108)\n+($F224*'fnd base rates'!J$109)\n+($G224*'fnd base rates'!J$110)\n+($H224*'fnd base rates'!J$111)\n+($I224*'fnd base rates'!J$112)\n+($J224*'fnd base rates'!J$113)\n+($K224*'fnd base rates'!J$114)\n+($M224*'fnd base rates'!J$116)\n+($N224*'fnd base rates'!J$117)\n+($O224*'fnd base rates'!J$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,10)))\n*$R224","v":33060.61},{"$f":"(($D224*'fnd base rates'!K$107)\n+($E224*'fnd base rates'!K$108)\n+($F224*'fnd base rates'!K$109)\n+($G224*'fnd base rates'!K$110)\n+($H224*'fnd base rates'!K$111)\n+($I224*'fnd base rates'!K$112)\n+($J224*'fnd base rates'!K$113)\n+($K224*'fnd base rates'!K$114)\n+($M224*'fnd base rates'!K$116)\n+($N224*'fnd base rates'!K$117)\n+($O224*'fnd base rates'!K$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,11)))\n*$R224","v":73468.001596000002},{"$f":"(($D224*'fnd base rates'!L$107)\n+($E224*'fnd base rates'!L$108)\n+($F224*'fnd base rates'!L$109)\n+($G224*'fnd base rates'!L$110)\n+($H224*'fnd base rates'!L$111)\n+($I224*'fnd base rates'!L$112)\n+($J224*'fnd base rates'!L$113)\n+($K224*'fnd base rates'!L$114)\n+($M224*'fnd base rates'!L$116)\n+($N224*'fnd base rates'!L$117)\n+($O224*'fnd base rates'!L$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,12)))","v":81856.615206999981},{"$f":"(($D224*'fnd base rates'!M$107)\n+($E224*'fnd base rates'!M$108)\n+($F224*'fnd base rates'!M$109)\n+($G224*'fnd base rates'!M$110)\n+($H224*'fnd base rates'!M$111)\n+($I224*'fnd base rates'!M$112)\n+($J224*'fnd base rates'!M$113)\n+($K224*'fnd base rates'!M$114)\n+($M224*'fnd base rates'!M$116)\n+($N224*'fnd base rates'!M$117)\n+($O224*'fnd base rates'!M$118)\n+($P224*VLOOKUP($S224+12,rate_basefnd,13)))","v":0},719441.65518599993,null,435301301,"435","301","301",1,67,719441.65518599993,10738,0,10738,null,null,null,null,null,10937,1,10938,-200,10738,0,10738]
[435,435301308,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D225","v":0},{"$f":"'fnd enro'!E225","v":0},{"$f":"'fnd enro'!F225","v":0},{"$f":"'fnd enro'!G225","v":0},{"$f":"'fnd enro'!H225","v":0},{"$f":"'fnd enro'!I225","v":1},{"$f":"'fnd enro'!J225","v":0},{"$f":"'fnd enro'!K225","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L225","v":0},{"$f":"'fnd enro'!M225+'fnd enro'!N225","v":0},{"$f":"'fnd enro'!O225","v":0},{"$f":"'fnd enro'!P225","v":0},{"$f":"'fnd enro'!Q225","v":1},{"$f":"'fnd enro'!S225","v":1},1,{"$f":"VALUE('fnd enro'!R225)","v":9},null,{"$f":"(($D225*'fnd base rates'!C$107)\n+($E225*'fnd base rates'!C$108)\n+($F225*'fnd base rates'!C$109)\n+($G225*'fnd base rates'!C$110)\n+($H225*'fnd base rates'!C$111)\n+($I225*'fnd base rates'!C$112)\n+($J225*'fnd base rates'!C$113)\n+($K225*'fnd base rates'!C$114)\n+($M225*'fnd base rates'!C$116)\n+($N225*'fnd base rates'!C$117)\n+($O225*'fnd base rates'!C$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,3)))\n*$R225","v":566.44889899999998},{"$f":"(($D225*'fnd base rates'!D$107)\n+($E225*'fnd base rates'!D$108)\n+($F225*'fnd base rates'!D$109)\n+($G225*'fnd base rates'!D$110)\n+($H225*'fnd base rates'!D$111)\n+($I225*'fnd base rates'!D$112)\n+($J225*'fnd base rates'!D$113)\n+($K225*'fnd base rates'!D$114)\n+($M225*'fnd base rates'!D$116)\n+($N225*'fnd base rates'!D$117)\n+($O225*'fnd base rates'!D$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,4)))\n*$R225","v":1016.47},{"$f":"(($D225*'fnd base rates'!E$107)\n+($E225*'fnd base rates'!E$108)\n+($F225*'fnd base rates'!E$109)\n+($G225*'fnd base rates'!E$110)\n+($H225*'fnd base rates'!E$111)\n+($I225*'fnd base rates'!E$112)\n+($J225*'fnd base rates'!E$113)\n+($K225*'fnd base rates'!E$114)\n+($M225*'fnd base rates'!E$116)\n+($N225*'fnd base rates'!E$117)\n+($O225*'fnd base rates'!E$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,5)))\n*$R225","v":7504.0377230000004},{"$f":"(($D225*'fnd base rates'!F$107)\n+($E225*'fnd base rates'!F$108)\n+($F225*'fnd base rates'!F$109)\n+($G225*'fnd base rates'!F$110)\n+($H225*'fnd base rates'!F$111)\n+($I225*'fnd base rates'!F$112)\n+($J225*'fnd base rates'!F$113)\n+($K225*'fnd base rates'!F$114)\n+($M225*'fnd base rates'!F$116)\n+($N225*'fnd base rates'!F$117)\n+($O225*'fnd base rates'!F$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,6)))\n*$R225","v":830.94825100000003},{"$f":"(($D225*'fnd base rates'!G$107)\n+($E225*'fnd base rates'!G$108)\n+($F225*'fnd base rates'!G$109)\n+($G225*'fnd base rates'!G$110)\n+($H225*'fnd base rates'!G$111)\n+($I225*'fnd base rates'!G$112)\n+($J225*'fnd base rates'!G$113)\n+($K225*'fnd base rates'!G$114)\n+($M225*'fnd base rates'!G$116)\n+($N225*'fnd base rates'!G$117)\n+($O225*'fnd base rates'!G$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,7)))\n*$R225","v":293.82340599999998},{"$f":"(($D225*'fnd base rates'!H$107)\n+($E225*'fnd base rates'!H$108)\n+($F225*'fnd base rates'!H$109)\n+($G225*'fnd base rates'!H$110)\n+($H225*'fnd base rates'!H$111)\n+($I225*'fnd base rates'!H$112)\n+($J225*'fnd base rates'!H$113)\n+($K225*'fnd base rates'!H$114)\n+($M225*'fnd base rates'!H$116)\n+($N225*'fnd base rates'!H$117)\n+($O225*'fnd base rates'!H$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,8)))","v":802.51706999999999},{"$f":"(($D225*'fnd base rates'!I$107)\n+($E225*'fnd base rates'!I$108)\n+($F225*'fnd base rates'!I$109)\n+($G225*'fnd base rates'!I$110)\n+($H225*'fnd base rates'!I$111)\n+($I225*'fnd base rates'!I$112)\n+($J225*'fnd base rates'!I$113)\n+($K225*'fnd base rates'!I$114)\n+($M225*'fnd base rates'!I$116)\n+($N225*'fnd base rates'!I$117)\n+($O225*'fnd base rates'!I$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,9)))\n*$R225","v":518.35},{"$f":"(($D225*'fnd base rates'!J$107)\n+($E225*'fnd base rates'!J$108)\n+($F225*'fnd base rates'!J$109)\n+($G225*'fnd base rates'!J$110)\n+($H225*'fnd base rates'!J$111)\n+($I225*'fnd base rates'!J$112)\n+($J225*'fnd base rates'!J$113)\n+($K225*'fnd base rates'!J$114)\n+($M225*'fnd base rates'!J$116)\n+($N225*'fnd base rates'!J$117)\n+($O225*'fnd base rates'!J$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,10)))\n*$R225","v":1146.3600000000001},{"$f":"(($D225*'fnd base rates'!K$107)\n+($E225*'fnd base rates'!K$108)\n+($F225*'fnd base rates'!K$109)\n+($G225*'fnd base rates'!K$110)\n+($H225*'fnd base rates'!K$111)\n+($I225*'fnd base rates'!K$112)\n+($J225*'fnd base rates'!K$113)\n+($K225*'fnd base rates'!K$114)\n+($M225*'fnd base rates'!K$116)\n+($N225*'fnd base rates'!K$117)\n+($O225*'fnd base rates'!K$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,11)))\n*$R225","v":1083.077188},{"$f":"(($D225*'fnd base rates'!L$107)\n+($E225*'fnd base rates'!L$108)\n+($F225*'fnd base rates'!L$109)\n+($G225*'fnd base rates'!L$110)\n+($H225*'fnd base rates'!L$111)\n+($I225*'fnd base rates'!L$112)\n+($J225*'fnd base rates'!L$113)\n+($K225*'fnd base rates'!L$114)\n+($M225*'fnd base rates'!L$116)\n+($N225*'fnd base rates'!L$117)\n+($O225*'fnd base rates'!L$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,12)))","v":1582.6214210000001},{"$f":"(($D225*'fnd base rates'!M$107)\n+($E225*'fnd base rates'!M$108)\n+($F225*'fnd base rates'!M$109)\n+($G225*'fnd base rates'!M$110)\n+($H225*'fnd base rates'!M$111)\n+($I225*'fnd base rates'!M$112)\n+($J225*'fnd base rates'!M$113)\n+($K225*'fnd base rates'!M$114)\n+($M225*'fnd base rates'!M$116)\n+($N225*'fnd base rates'!M$117)\n+($O225*'fnd base rates'!M$118)\n+($P225*VLOOKUP($S225+12,rate_basefnd,13)))","v":0},15344.653957999999,null,435301308,"435","301","308",1,1,15344.653957999999,15345,0,15345,null,null,null,null,null,15329,49,15378,-135,15243,102,15345]
[435,435301326,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D226","v":0},{"$f":"'fnd enro'!E226","v":0},{"$f":"'fnd enro'!F226","v":0},{"$f":"'fnd enro'!G226","v":0},{"$f":"'fnd enro'!H226","v":4},{"$f":"'fnd enro'!I226","v":4},{"$f":"'fnd enro'!J226","v":0},{"$f":"'fnd enro'!K226","v":0.30320000000000003},{"$f":"'fnd enro'!L226","v":0},{"$f":"'fnd enro'!M226+'fnd enro'!N226","v":0},{"$f":"'fnd enro'!O226","v":0},{"$f":"'fnd enro'!P226","v":0},{"$f":"'fnd enro'!Q226","v":0},{"$f":"'fnd enro'!S226","v":8},1,{"$f":"VALUE('fnd enro'!R226)","v":1},null,{"$f":"(($D226*'fnd base rates'!C$107)\n+($E226*'fnd base rates'!C$108)\n+($F226*'fnd base rates'!C$109)\n+($G226*'fnd base rates'!C$110)\n+($H226*'fnd base rates'!C$111)\n+($I226*'fnd base rates'!C$112)\n+($J226*'fnd base rates'!C$113)\n+($K226*'fnd base rates'!C$114)\n+($M226*'fnd base rates'!C$116)\n+($N226*'fnd base rates'!C$117)\n+($O226*'fnd base rates'!C$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,3)))\n*$R226","v":4034.3111920000001},{"$f":"(($D226*'fnd base rates'!D$107)\n+($E226*'fnd base rates'!D$108)\n+($F226*'fnd base rates'!D$109)\n+($G226*'fnd base rates'!D$110)\n+($H226*'fnd base rates'!D$111)\n+($I226*'fnd base rates'!D$112)\n+($J226*'fnd base rates'!D$113)\n+($K226*'fnd base rates'!D$114)\n+($M226*'fnd base rates'!D$116)\n+($N226*'fnd base rates'!D$117)\n+($O226*'fnd base rates'!D$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,4)))\n*$R226","v":5775.6},{"$f":"(($D226*'fnd base rates'!E$107)\n+($E226*'fnd base rates'!E$108)\n+($F226*'fnd base rates'!E$109)\n+($G226*'fnd base rates'!E$110)\n+($H226*'fnd base rates'!E$111)\n+($I226*'fnd base rates'!E$112)\n+($J226*'fnd base rates'!E$113)\n+($K226*'fnd base rates'!E$114)\n+($M226*'fnd base rates'!E$116)\n+($N226*'fnd base rates'!E$117)\n+($O226*'fnd base rates'!E$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,5)))\n*$R226","v":31548.221784000001},{"$f":"(($D226*'fnd base rates'!F$107)\n+($E226*'fnd base rates'!F$108)\n+($F226*'fnd base rates'!F$109)\n+($G226*'fnd base rates'!F$110)\n+($H226*'fnd base rates'!F$111)\n+($I226*'fnd base rates'!F$112)\n+($J226*'fnd base rates'!F$113)\n+($K226*'fnd base rates'!F$114)\n+($M226*'fnd base rates'!F$116)\n+($N226*'fnd base rates'!F$117)\n+($O226*'fnd base rates'!F$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,6)))\n*$R226","v":7057.0660079999998},{"$f":"(($D226*'fnd base rates'!G$107)\n+($E226*'fnd base rates'!G$108)\n+($F226*'fnd base rates'!G$109)\n+($G226*'fnd base rates'!G$110)\n+($H226*'fnd base rates'!G$111)\n+($I226*'fnd base rates'!G$112)\n+($J226*'fnd base rates'!G$113)\n+($K226*'fnd base rates'!G$114)\n+($M226*'fnd base rates'!G$116)\n+($N226*'fnd base rates'!G$117)\n+($O226*'fnd base rates'!G$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,7)))\n*$R226","v":1251.9872479999999},{"$f":"(($D226*'fnd base rates'!H$107)\n+($E226*'fnd base rates'!H$108)\n+($F226*'fnd base rates'!H$109)\n+($G226*'fnd base rates'!H$110)\n+($H226*'fnd base rates'!H$111)\n+($I226*'fnd base rates'!H$112)\n+($J226*'fnd base rates'!H$113)\n+($K226*'fnd base rates'!H$114)\n+($M226*'fnd base rates'!H$116)\n+($N226*'fnd base rates'!H$117)\n+($O226*'fnd base rates'!H$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,8)))","v":5099.1765599999999},{"$f":"(($D226*'fnd base rates'!I$107)\n+($E226*'fnd base rates'!I$108)\n+($F226*'fnd base rates'!I$109)\n+($G226*'fnd base rates'!I$110)\n+($H226*'fnd base rates'!I$111)\n+($I226*'fnd base rates'!I$112)\n+($J226*'fnd base rates'!I$113)\n+($K226*'fnd base rates'!I$114)\n+($M226*'fnd base rates'!I$116)\n+($N226*'fnd base rates'!I$117)\n+($O226*'fnd base rates'!I$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,9)))\n*$R226","v":2890.2799999999997},{"$f":"(($D226*'fnd base rates'!J$107)\n+($E226*'fnd base rates'!J$108)\n+($F226*'fnd base rates'!J$109)\n+($G226*'fnd base rates'!J$110)\n+($H226*'fnd base rates'!J$111)\n+($I226*'fnd base rates'!J$112)\n+($J226*'fnd base rates'!J$113)\n+($K226*'fnd base rates'!J$114)\n+($M226*'fnd base rates'!J$116)\n+($N226*'fnd base rates'!J$117)\n+($O226*'fnd base rates'!J$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,10)))\n*$R226","v":3104.7999999999997},{"$f":"(($D226*'fnd base rates'!K$107)\n+($E226*'fnd base rates'!K$108)\n+($F226*'fnd base rates'!K$109)\n+($G226*'fnd base rates'!K$110)\n+($H226*'fnd base rates'!K$111)\n+($I226*'fnd base rates'!K$112)\n+($J226*'fnd base rates'!K$113)\n+($K226*'fnd base rates'!K$114)\n+($M226*'fnd base rates'!K$116)\n+($N226*'fnd base rates'!K$117)\n+($O226*'fnd base rates'!K$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,11)))\n*$R226","v":8785.7775039999997},{"$f":"(($D226*'fnd base rates'!L$107)\n+($E226*'fnd base rates'!L$108)\n+($F226*'fnd base rates'!L$109)\n+($G226*'fnd base rates'!L$110)\n+($H226*'fnd base rates'!L$111)\n+($I226*'fnd base rates'!L$112)\n+($J226*'fnd base rates'!L$113)\n+($K226*'fnd base rates'!L$114)\n+($M226*'fnd base rates'!L$116)\n+($N226*'fnd base rates'!L$117)\n+($O226*'fnd base rates'!L$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,12)))","v":9356.3313679999992},{"$f":"(($D226*'fnd base rates'!M$107)\n+($E226*'fnd base rates'!M$108)\n+($F226*'fnd base rates'!M$109)\n+($G226*'fnd base rates'!M$110)\n+($H226*'fnd base rates'!M$111)\n+($I226*'fnd base rates'!M$112)\n+($J226*'fnd base rates'!M$113)\n+($K226*'fnd base rates'!M$114)\n+($M226*'fnd base rates'!M$116)\n+($N226*'fnd base rates'!M$117)\n+($O226*'fnd base rates'!M$118)\n+($P226*VLOOKUP($S226+12,rate_basefnd,13)))","v":0},78903.551663999999,null,435301326,"435","301","326",1,8,78903.551663999999,9863,0,9863,null,null,null,null,null,9944,0,9944,-81,9863,0,9863]
[435,435301673,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D227","v":0},{"$f":"'fnd enro'!E227","v":0},{"$f":"'fnd enro'!F227","v":0},{"$f":"'fnd enro'!G227","v":1},{"$f":"'fnd enro'!H227","v":5},{"$f":"'fnd enro'!I227","v":8},{"$f":"'fnd enro'!J227","v":0},{"$f":"'fnd enro'!K227","v":0.53059999999999996},{"$f":"'fnd enro'!L227","v":0},{"$f":"'fnd enro'!M227+'fnd enro'!N227","v":0},{"$f":"'fnd enro'!O227","v":0},{"$f":"'fnd enro'!P227","v":0},{"$f":"'fnd enro'!Q227","v":1},{"$f":"'fnd enro'!S227","v":14},1,{"$f":"VALUE('fnd enro'!R227)","v":2},null,{"$f":"(($D227*'fnd base rates'!C$107)\n+($E227*'fnd base rates'!C$108)\n+($F227*'fnd base rates'!C$109)\n+($G227*'fnd base rates'!C$110)\n+($H227*'fnd base rates'!C$111)\n+($I227*'fnd base rates'!C$112)\n+($J227*'fnd base rates'!C$113)\n+($K227*'fnd base rates'!C$114)\n+($M227*'fnd base rates'!C$116)\n+($N227*'fnd base rates'!C$117)\n+($O227*'fnd base rates'!C$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,3)))\n*$R227","v":7112.6145859999997},{"$f":"(($D227*'fnd base rates'!D$107)\n+($E227*'fnd base rates'!D$108)\n+($F227*'fnd base rates'!D$109)\n+($G227*'fnd base rates'!D$110)\n+($H227*'fnd base rates'!D$111)\n+($I227*'fnd base rates'!D$112)\n+($J227*'fnd base rates'!D$113)\n+($K227*'fnd base rates'!D$114)\n+($M227*'fnd base rates'!D$116)\n+($N227*'fnd base rates'!D$117)\n+($O227*'fnd base rates'!D$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,4)))\n*$R227","v":10356.359999999999},{"$f":"(($D227*'fnd base rates'!E$107)\n+($E227*'fnd base rates'!E$108)\n+($F227*'fnd base rates'!E$109)\n+($G227*'fnd base rates'!E$110)\n+($H227*'fnd base rates'!E$111)\n+($I227*'fnd base rates'!E$112)\n+($J227*'fnd base rates'!E$113)\n+($K227*'fnd base rates'!E$114)\n+($M227*'fnd base rates'!E$116)\n+($N227*'fnd base rates'!E$117)\n+($O227*'fnd base rates'!E$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,5)))\n*$R227","v":59408.808122000002},{"$f":"(($D227*'fnd base rates'!F$107)\n+($E227*'fnd base rates'!F$108)\n+($F227*'fnd base rates'!F$109)\n+($G227*'fnd base rates'!F$110)\n+($H227*'fnd base rates'!F$111)\n+($I227*'fnd base rates'!F$112)\n+($J227*'fnd base rates'!F$113)\n+($K227*'fnd base rates'!F$114)\n+($M227*'fnd base rates'!F$116)\n+($N227*'fnd base rates'!F$117)\n+($O227*'fnd base rates'!F$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,6)))\n*$R227","v":12485.355513999999},{"$f":"(($D227*'fnd base rates'!G$107)\n+($E227*'fnd base rates'!G$108)\n+($F227*'fnd base rates'!G$109)\n+($G227*'fnd base rates'!G$110)\n+($H227*'fnd base rates'!G$111)\n+($I227*'fnd base rates'!G$112)\n+($J227*'fnd base rates'!G$113)\n+($K227*'fnd base rates'!G$114)\n+($M227*'fnd base rates'!G$116)\n+($N227*'fnd base rates'!G$117)\n+($O227*'fnd base rates'!G$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,7)))\n*$R227","v":2293.6176839999998},{"$f":"(($D227*'fnd base rates'!H$107)\n+($E227*'fnd base rates'!H$108)\n+($F227*'fnd base rates'!H$109)\n+($G227*'fnd base rates'!H$110)\n+($H227*'fnd base rates'!H$111)\n+($I227*'fnd base rates'!H$112)\n+($J227*'fnd base rates'!H$113)\n+($K227*'fnd base rates'!H$114)\n+($M227*'fnd base rates'!H$116)\n+($N227*'fnd base rates'!H$117)\n+($O227*'fnd base rates'!H$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,8)))","v":9229.1189799999993},{"$f":"(($D227*'fnd base rates'!I$107)\n+($E227*'fnd base rates'!I$108)\n+($F227*'fnd base rates'!I$109)\n+($G227*'fnd base rates'!I$110)\n+($H227*'fnd base rates'!I$111)\n+($I227*'fnd base rates'!I$112)\n+($J227*'fnd base rates'!I$113)\n+($K227*'fnd base rates'!I$114)\n+($M227*'fnd base rates'!I$116)\n+($N227*'fnd base rates'!I$117)\n+($O227*'fnd base rates'!I$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,9)))\n*$R227","v":5157.9799999999996},{"$f":"(($D227*'fnd base rates'!J$107)\n+($E227*'fnd base rates'!J$108)\n+($F227*'fnd base rates'!J$109)\n+($G227*'fnd base rates'!J$110)\n+($H227*'fnd base rates'!J$111)\n+($I227*'fnd base rates'!J$112)\n+($J227*'fnd base rates'!J$113)\n+($K227*'fnd base rates'!J$114)\n+($M227*'fnd base rates'!J$116)\n+($N227*'fnd base rates'!J$117)\n+($O227*'fnd base rates'!J$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,10)))\n*$R227","v":6160.55},{"$f":"(($D227*'fnd base rates'!K$107)\n+($E227*'fnd base rates'!K$108)\n+($F227*'fnd base rates'!K$109)\n+($G227*'fnd base rates'!K$110)\n+($H227*'fnd base rates'!K$111)\n+($I227*'fnd base rates'!K$112)\n+($J227*'fnd base rates'!K$113)\n+($K227*'fnd base rates'!K$114)\n+($M227*'fnd base rates'!K$116)\n+($N227*'fnd base rates'!K$117)\n+($O227*'fnd base rates'!K$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,11)))\n*$R227","v":15267.490631999999},{"$f":"(($D227*'fnd base rates'!L$107)\n+($E227*'fnd base rates'!L$108)\n+($F227*'fnd base rates'!L$109)\n+($G227*'fnd base rates'!L$110)\n+($H227*'fnd base rates'!L$111)\n+($I227*'fnd base rates'!L$112)\n+($J227*'fnd base rates'!L$113)\n+($K227*'fnd base rates'!L$114)\n+($M227*'fnd base rates'!L$116)\n+($N227*'fnd base rates'!L$117)\n+($O227*'fnd base rates'!L$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,12)))","v":16631.299894},{"$f":"(($D227*'fnd base rates'!M$107)\n+($E227*'fnd base rates'!M$108)\n+($F227*'fnd base rates'!M$109)\n+($G227*'fnd base rates'!M$110)\n+($H227*'fnd base rates'!M$111)\n+($I227*'fnd base rates'!M$112)\n+($J227*'fnd base rates'!M$113)\n+($K227*'fnd base rates'!M$114)\n+($M227*'fnd base rates'!M$116)\n+($N227*'fnd base rates'!M$117)\n+($O227*'fnd base rates'!M$118)\n+($P227*VLOOKUP($S227+12,rate_basefnd,13)))","v":0},144103.195412,null,435301673,"435","301","673",1,14,144103.195412,10293,0,10293,null,null,null,null,null,10372,0,10372,-79,10293,0,10293]
[435,435301725,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D228","v":0},{"$f":"'fnd enro'!E228","v":0},{"$f":"'fnd enro'!F228","v":0},{"$f":"'fnd enro'!G228","v":0},{"$f":"'fnd enro'!H228","v":1},{"$f":"'fnd enro'!I228","v":0},{"$f":"'fnd enro'!J228","v":0},{"$f":"'fnd enro'!K228","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L228","v":0},{"$f":"'fnd enro'!M228+'fnd enro'!N228","v":0},{"$f":"'fnd enro'!O228","v":0},{"$f":"'fnd enro'!P228","v":0},{"$f":"'fnd enro'!Q228","v":1},{"$f":"'fnd enro'!S228","v":1},1,{"$f":"VALUE('fnd enro'!R228)","v":2},null,{"$f":"(($D228*'fnd base rates'!C$107)\n+($E228*'fnd base rates'!C$108)\n+($F228*'fnd base rates'!C$109)\n+($G228*'fnd base rates'!C$110)\n+($H228*'fnd base rates'!C$111)\n+($I228*'fnd base rates'!C$112)\n+($J228*'fnd base rates'!C$113)\n+($K228*'fnd base rates'!C$114)\n+($M228*'fnd base rates'!C$116)\n+($N228*'fnd base rates'!C$117)\n+($O228*'fnd base rates'!C$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,3)))\n*$R228","v":556.85889900000006},{"$f":"(($D228*'fnd base rates'!D$107)\n+($E228*'fnd base rates'!D$108)\n+($F228*'fnd base rates'!D$109)\n+($G228*'fnd base rates'!D$110)\n+($H228*'fnd base rates'!D$111)\n+($I228*'fnd base rates'!D$112)\n+($J228*'fnd base rates'!D$113)\n+($K228*'fnd base rates'!D$114)\n+($M228*'fnd base rates'!D$116)\n+($N228*'fnd base rates'!D$117)\n+($O228*'fnd base rates'!D$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,4)))\n*$R228","v":971.01},{"$f":"(($D228*'fnd base rates'!E$107)\n+($E228*'fnd base rates'!E$108)\n+($F228*'fnd base rates'!E$109)\n+($G228*'fnd base rates'!E$110)\n+($H228*'fnd base rates'!E$111)\n+($I228*'fnd base rates'!E$112)\n+($J228*'fnd base rates'!E$113)\n+($K228*'fnd base rates'!E$114)\n+($M228*'fnd base rates'!E$116)\n+($N228*'fnd base rates'!E$117)\n+($O228*'fnd base rates'!E$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,5)))\n*$R228","v":5689.4677229999998},{"$f":"(($D228*'fnd base rates'!F$107)\n+($E228*'fnd base rates'!F$108)\n+($F228*'fnd base rates'!F$109)\n+($G228*'fnd base rates'!F$110)\n+($H228*'fnd base rates'!F$111)\n+($I228*'fnd base rates'!F$112)\n+($J228*'fnd base rates'!F$113)\n+($K228*'fnd base rates'!F$114)\n+($M228*'fnd base rates'!F$116)\n+($N228*'fnd base rates'!F$117)\n+($O228*'fnd base rates'!F$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,6)))\n*$R228","v":933.31825099999992},{"$f":"(($D228*'fnd base rates'!G$107)\n+($E228*'fnd base rates'!G$108)\n+($F228*'fnd base rates'!G$109)\n+($G228*'fnd base rates'!G$110)\n+($H228*'fnd base rates'!G$111)\n+($I228*'fnd base rates'!G$112)\n+($J228*'fnd base rates'!G$113)\n+($K228*'fnd base rates'!G$114)\n+($M228*'fnd base rates'!G$116)\n+($N228*'fnd base rates'!G$117)\n+($O228*'fnd base rates'!G$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,7)))\n*$R228","v":276.613406},{"$f":"(($D228*'fnd base rates'!H$107)\n+($E228*'fnd base rates'!H$108)\n+($F228*'fnd base rates'!H$109)\n+($G228*'fnd base rates'!H$110)\n+($H228*'fnd base rates'!H$111)\n+($I228*'fnd base rates'!H$112)\n+($J228*'fnd base rates'!H$113)\n+($K228*'fnd base rates'!H$114)\n+($M228*'fnd base rates'!H$116)\n+($N228*'fnd base rates'!H$117)\n+($O228*'fnd base rates'!H$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,8)))","v":511.73706999999996},{"$f":"(($D228*'fnd base rates'!I$107)\n+($E228*'fnd base rates'!I$108)\n+($F228*'fnd base rates'!I$109)\n+($G228*'fnd base rates'!I$110)\n+($H228*'fnd base rates'!I$111)\n+($I228*'fnd base rates'!I$112)\n+($J228*'fnd base rates'!I$113)\n+($K228*'fnd base rates'!I$114)\n+($M228*'fnd base rates'!I$116)\n+($N228*'fnd base rates'!I$117)\n+($O228*'fnd base rates'!I$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,9)))\n*$R228","v":419.09},{"$f":"(($D228*'fnd base rates'!J$107)\n+($E228*'fnd base rates'!J$108)\n+($F228*'fnd base rates'!J$109)\n+($G228*'fnd base rates'!J$110)\n+($H228*'fnd base rates'!J$111)\n+($I228*'fnd base rates'!J$112)\n+($J228*'fnd base rates'!J$113)\n+($K228*'fnd base rates'!J$114)\n+($M228*'fnd base rates'!J$116)\n+($N228*'fnd base rates'!J$117)\n+($O228*'fnd base rates'!J$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,10)))\n*$R228","v":746.38},{"$f":"(($D228*'fnd base rates'!K$107)\n+($E228*'fnd base rates'!K$108)\n+($F228*'fnd base rates'!K$109)\n+($G228*'fnd base rates'!K$110)\n+($H228*'fnd base rates'!K$111)\n+($I228*'fnd base rates'!K$112)\n+($J228*'fnd base rates'!K$113)\n+($K228*'fnd base rates'!K$114)\n+($M228*'fnd base rates'!K$116)\n+($N228*'fnd base rates'!K$117)\n+($O228*'fnd base rates'!K$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,11)))\n*$R228","v":1113.3671880000002},{"$f":"(($D228*'fnd base rates'!L$107)\n+($E228*'fnd base rates'!L$108)\n+($F228*'fnd base rates'!L$109)\n+($G228*'fnd base rates'!L$110)\n+($H228*'fnd base rates'!L$111)\n+($I228*'fnd base rates'!L$112)\n+($J228*'fnd base rates'!L$113)\n+($K228*'fnd base rates'!L$114)\n+($M228*'fnd base rates'!L$116)\n+($N228*'fnd base rates'!L$117)\n+($O228*'fnd base rates'!L$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,12)))","v":1614.8114209999999},{"$f":"(($D228*'fnd base rates'!M$107)\n+($E228*'fnd base rates'!M$108)\n+($F228*'fnd base rates'!M$109)\n+($G228*'fnd base rates'!M$110)\n+($H228*'fnd base rates'!M$111)\n+($I228*'fnd base rates'!M$112)\n+($J228*'fnd base rates'!M$113)\n+($K228*'fnd base rates'!M$114)\n+($M228*'fnd base rates'!M$116)\n+($N228*'fnd base rates'!M$117)\n+($O228*'fnd base rates'!M$118)\n+($P228*VLOOKUP($S228+12,rate_basefnd,13)))","v":0},12832.653957999999,null,435301725,"435","301","725",1,1,12832.653957999999,12833,0,12833,null,null,null,null,null,12924,-2,12922,-89,12833,0,12833]
[435,435301735,"INNOVATION ACADEMY",{"$f":"'fnd enro'!D229","v":0},{"$f":"'fnd enro'!E229","v":0},{"$f":"'fnd enro'!F229","v":0},{"$f":"'fnd enro'!G229","v":1},{"$f":"'fnd enro'!H229","v":1},{"$f":"'fnd enro'!I229","v":2},{"$f":"'fnd enro'!J229","v":0},{"$f":"'fnd enro'!K229","v":0.15160000000000001},{"$f":"'fnd enro'!L229","v":0},{"$f":"'fnd enro'!M229+'fnd enro'!N229","v":0},{"$f":"'fnd enro'!O229","v":0},{"$f":"'fnd enro'!P229","v":0},{"$f":"'fnd enro'!Q229","v":0},{"$f":"'fnd enro'!S229","v":4},1,{"$f":"VALUE('fnd enro'!R229)","v":4},null,{"$f":"(($D229*'fnd base rates'!C$107)\n+($E229*'fnd base rates'!C$108)\n+($F229*'fnd base rates'!C$109)\n+($G229*'fnd base rates'!C$110)\n+($H229*'fnd base rates'!C$111)\n+($I229*'fnd base rates'!C$112)\n+($J229*'fnd base rates'!C$113)\n+($K229*'fnd base rates'!C$114)\n+($M229*'fnd base rates'!C$116)\n+($N229*'fnd base rates'!C$117)\n+($O229*'fnd base rates'!C$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,3)))\n*$R229","v":2017.1555960000001},{"$f":"(($D229*'fnd base rates'!D$107)\n+($E229*'fnd base rates'!D$108)\n+($F229*'fnd base rates'!D$109)\n+($G229*'fnd base rates'!D$110)\n+($H229*'fnd base rates'!D$111)\n+($I229*'fnd base rates'!D$112)\n+($J229*'fnd base rates'!D$113)\n+($K229*'fnd base rates'!D$114)\n+($M229*'fnd base rates'!D$116)\n+($N229*'fnd base rates'!D$117)\n+($O229*'fnd base rates'!D$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,4)))\n*$R229","v":2887.8},{"$f":"(($D229*'fnd base rates'!E$107)\n+($E229*'fnd base rates'!E$108)\n+($F229*'fnd base rates'!E$109)\n+($G229*'fnd base rates'!E$110)\n+($H229*'fnd base rates'!E$111)\n+($I229*'fnd base rates'!E$112)\n+($J229*'fnd base rates'!E$113)\n+($K229*'fnd base rates'!E$114)\n+($M229*'fnd base rates'!E$116)\n+($N229*'fnd base rates'!E$117)\n+($O229*'fnd base rates'!E$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,5)))\n*$R229","v":16171.330892},{"$f":"(($D229*'fnd base rates'!F$107)\n+($E229*'fnd base rates'!F$108)\n+($F229*'fnd base rates'!F$109)\n+($G229*'fnd base rates'!F$110)\n+($H229*'fnd base rates'!F$111)\n+($I229*'fnd base rates'!F$112)\n+($J229*'fnd base rates'!F$113)\n+($K229*'fnd base rates'!F$114)\n+($M229*'fnd base rates'!F$116)\n+($N229*'fnd base rates'!F$117)\n+($O229*'fnd base rates'!F$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,6)))\n*$R229","v":3766.3930039999996},{"$f":"(($D229*'fnd base rates'!G$107)\n+($E229*'fnd base rates'!G$108)\n+($F229*'fnd base rates'!G$109)\n+($G229*'fnd base rates'!G$110)\n+($H229*'fnd base rates'!G$111)\n+($I229*'fnd base rates'!G$112)\n+($J229*'fnd base rates'!G$113)\n+($K229*'fnd base rates'!G$114)\n+($M229*'fnd base rates'!G$116)\n+($N229*'fnd base rates'!G$117)\n+($O229*'fnd base rates'!G$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,7)))\n*$R229","v":614.98362399999996},{"$f":"(($D229*'fnd base rates'!H$107)\n+($E229*'fnd base rates'!H$108)\n+($F229*'fnd base rates'!H$109)\n+($G229*'fnd base rates'!H$110)\n+($H229*'fnd base rates'!H$111)\n+($I229*'fnd base rates'!H$112)\n+($J229*'fnd base rates'!H$113)\n+($K229*'fnd base rates'!H$114)\n+($M229*'fnd base rates'!H$116)\n+($N229*'fnd base rates'!H$117)\n+($O229*'fnd base rates'!H$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,8)))","v":2549.5882799999999},{"$f":"(($D229*'fnd base rates'!I$107)\n+($E229*'fnd base rates'!I$108)\n+($F229*'fnd base rates'!I$109)\n+($G229*'fnd base rates'!I$110)\n+($H229*'fnd base rates'!I$111)\n+($I229*'fnd base rates'!I$112)\n+($J229*'fnd base rates'!I$113)\n+($K229*'fnd base rates'!I$114)\n+($M229*'fnd base rates'!I$116)\n+($N229*'fnd base rates'!I$117)\n+($O229*'fnd base rates'!I$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,9)))\n*$R229","v":1365.3899999999999},{"$f":"(($D229*'fnd base rates'!J$107)\n+($E229*'fnd base rates'!J$108)\n+($F229*'fnd base rates'!J$109)\n+($G229*'fnd base rates'!J$110)\n+($H229*'fnd base rates'!J$111)\n+($I229*'fnd base rates'!J$112)\n+($J229*'fnd base rates'!J$113)\n+($K229*'fnd base rates'!J$114)\n+($M229*'fnd base rates'!J$116)\n+($N229*'fnd base rates'!J$117)\n+($O229*'fnd base rates'!J$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,10)))\n*$R229","v":1461.34},{"$f":"(($D229*'fnd base rates'!K$107)\n+($E229*'fnd base rates'!K$108)\n+($F229*'fnd base rates'!K$109)\n+($G229*'fnd base rates'!K$110)\n+($H229*'fnd base rates'!K$111)\n+($I229*'fnd base rates'!K$112)\n+($J229*'fnd base rates'!K$113)\n+($K229*'fnd base rates'!K$114)\n+($M229*'fnd base rates'!K$116)\n+($N229*'fnd base rates'!K$117)\n+($O229*'fnd base rates'!K$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,11)))\n*$R229","v":4315.5587519999999},{"$f":"(($D229*'fnd base rates'!L$107)\n+($E229*'fnd base rates'!L$108)\n+($F229*'fnd base rates'!L$109)\n+($G229*'fnd base rates'!L$110)\n+($H229*'fnd base rates'!L$111)\n+($I229*'fnd base rates'!L$112)\n+($J229*'fnd base rates'!L$113)\n+($K229*'fnd base rates'!L$114)\n+($M229*'fnd base rates'!L$116)\n+($N229*'fnd base rates'!L$117)\n+($O229*'fnd base rates'!L$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,12)))","v":4646.5556839999999},{"$f":"(($D229*'fnd base rates'!M$107)\n+($E229*'fnd base rates'!M$108)\n+($F229*'fnd base rates'!M$109)\n+($G229*'fnd base rates'!M$110)\n+($H229*'fnd base rates'!M$111)\n+($I229*'fnd base rates'!M$112)\n+($J229*'fnd base rates'!M$113)\n+($K229*'fnd base rates'!M$114)\n+($M229*'fnd base rates'!M$116)\n+($N229*'fnd base rates'!M$117)\n+($O229*'fnd base rates'!M$118)\n+($P229*VLOOKUP($S229+12,rate_basefnd,13)))","v":0},39796.095831999992,null,435301735,"435","301","735",1,4,39796.095831999992,9949,0,9949,null,null,null,null,null,10029,0,10029,-80,9949,0,9949]
[436,436049001,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D230","v":0},{"$f":"'fnd enro'!E230","v":0},{"$f":"'fnd enro'!F230","v":0},{"$f":"'fnd enro'!G230","v":0},{"$f":"'fnd enro'!H230","v":0},{"$f":"'fnd enro'!I230","v":1},{"$f":"'fnd enro'!J230","v":0},{"$f":"'fnd enro'!K230","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L230","v":0},{"$f":"'fnd enro'!M230+'fnd enro'!N230","v":0},{"$f":"'fnd enro'!O230","v":0},{"$f":"'fnd enro'!P230","v":0},{"$f":"'fnd enro'!Q230","v":0},{"$f":"'fnd enro'!S230","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R230)","v":6},null,{"$f":"(($D230*'fnd base rates'!C$107)\n+($E230*'fnd base rates'!C$108)\n+($F230*'fnd base rates'!C$109)\n+($G230*'fnd base rates'!C$110)\n+($H230*'fnd base rates'!C$111)\n+($I230*'fnd base rates'!C$112)\n+($J230*'fnd base rates'!C$113)\n+($K230*'fnd base rates'!C$114)\n+($M230*'fnd base rates'!C$116)\n+($N230*'fnd base rates'!C$117)\n+($O230*'fnd base rates'!C$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,3)))\n*$R230","v":558.75210009200009},{"$f":"(($D230*'fnd base rates'!D$107)\n+($E230*'fnd base rates'!D$108)\n+($F230*'fnd base rates'!D$109)\n+($G230*'fnd base rates'!D$110)\n+($H230*'fnd base rates'!D$111)\n+($I230*'fnd base rates'!D$112)\n+($J230*'fnd base rates'!D$113)\n+($K230*'fnd base rates'!D$114)\n+($M230*'fnd base rates'!D$116)\n+($N230*'fnd base rates'!D$117)\n+($O230*'fnd base rates'!D$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,4)))\n*$R230","v":799.92060000000015},{"$f":"(($D230*'fnd base rates'!E$107)\n+($E230*'fnd base rates'!E$108)\n+($F230*'fnd base rates'!E$109)\n+($G230*'fnd base rates'!E$110)\n+($H230*'fnd base rates'!E$111)\n+($I230*'fnd base rates'!E$112)\n+($J230*'fnd base rates'!E$113)\n+($K230*'fnd base rates'!E$114)\n+($M230*'fnd base rates'!E$116)\n+($N230*'fnd base rates'!E$117)\n+($O230*'fnd base rates'!E$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,5)))\n*$R230","v":5128.8740770840004},{"$f":"(($D230*'fnd base rates'!F$107)\n+($E230*'fnd base rates'!F$108)\n+($F230*'fnd base rates'!F$109)\n+($G230*'fnd base rates'!F$110)\n+($H230*'fnd base rates'!F$111)\n+($I230*'fnd base rates'!F$112)\n+($J230*'fnd base rates'!F$113)\n+($K230*'fnd base rates'!F$114)\n+($M230*'fnd base rates'!F$116)\n+($N230*'fnd base rates'!F$117)\n+($O230*'fnd base rates'!F$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,6)))\n*$R230","v":920.69066210800008},{"$f":"(($D230*'fnd base rates'!G$107)\n+($E230*'fnd base rates'!G$108)\n+($F230*'fnd base rates'!G$109)\n+($G230*'fnd base rates'!G$110)\n+($H230*'fnd base rates'!G$111)\n+($I230*'fnd base rates'!G$112)\n+($J230*'fnd base rates'!G$113)\n+($K230*'fnd base rates'!G$114)\n+($M230*'fnd base rates'!G$116)\n+($N230*'fnd base rates'!G$117)\n+($O230*'fnd base rates'!G$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,7)))\n*$R230","v":171.01249384799999},{"$f":"(($D230*'fnd base rates'!H$107)\n+($E230*'fnd base rates'!H$108)\n+($F230*'fnd base rates'!H$109)\n+($G230*'fnd base rates'!H$110)\n+($H230*'fnd base rates'!H$111)\n+($I230*'fnd base rates'!H$112)\n+($J230*'fnd base rates'!H$113)\n+($K230*'fnd base rates'!H$114)\n+($M230*'fnd base rates'!H$116)\n+($N230*'fnd base rates'!H$117)\n+($O230*'fnd base rates'!H$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D230*'fnd base rates'!I$107)\n+($E230*'fnd base rates'!I$108)\n+($F230*'fnd base rates'!I$109)\n+($G230*'fnd base rates'!I$110)\n+($H230*'fnd base rates'!I$111)\n+($I230*'fnd base rates'!I$112)\n+($J230*'fnd base rates'!I$113)\n+($K230*'fnd base rates'!I$114)\n+($M230*'fnd base rates'!I$116)\n+($N230*'fnd base rates'!I$117)\n+($O230*'fnd base rates'!I$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,9)))\n*$R230","v":445.33844000000005},{"$f":"(($D230*'fnd base rates'!J$107)\n+($E230*'fnd base rates'!J$108)\n+($F230*'fnd base rates'!J$109)\n+($G230*'fnd base rates'!J$110)\n+($H230*'fnd base rates'!J$111)\n+($I230*'fnd base rates'!J$112)\n+($J230*'fnd base rates'!J$113)\n+($K230*'fnd base rates'!J$114)\n+($M230*'fnd base rates'!J$116)\n+($N230*'fnd base rates'!J$117)\n+($O230*'fnd base rates'!J$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,10)))\n*$R230","v":599.88228000000004},{"$f":"(($D230*'fnd base rates'!K$107)\n+($E230*'fnd base rates'!K$108)\n+($F230*'fnd base rates'!K$109)\n+($G230*'fnd base rates'!K$110)\n+($H230*'fnd base rates'!K$111)\n+($I230*'fnd base rates'!K$112)\n+($J230*'fnd base rates'!K$113)\n+($K230*'fnd base rates'!K$114)\n+($M230*'fnd base rates'!K$116)\n+($N230*'fnd base rates'!K$117)\n+($O230*'fnd base rates'!K$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,11)))\n*$R230","v":1200.049524304},{"$f":"(($D230*'fnd base rates'!L$107)\n+($E230*'fnd base rates'!L$108)\n+($F230*'fnd base rates'!L$109)\n+($G230*'fnd base rates'!L$110)\n+($H230*'fnd base rates'!L$111)\n+($I230*'fnd base rates'!L$112)\n+($J230*'fnd base rates'!L$113)\n+($K230*'fnd base rates'!L$114)\n+($M230*'fnd base rates'!L$116)\n+($N230*'fnd base rates'!L$117)\n+($O230*'fnd base rates'!L$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D230*'fnd base rates'!M$107)\n+($E230*'fnd base rates'!M$108)\n+($F230*'fnd base rates'!M$109)\n+($G230*'fnd base rates'!M$110)\n+($H230*'fnd base rates'!M$111)\n+($I230*'fnd base rates'!M$112)\n+($J230*'fnd base rates'!M$113)\n+($K230*'fnd base rates'!M$114)\n+($M230*'fnd base rates'!M$116)\n+($N230*'fnd base rates'!M$117)\n+($O230*'fnd base rates'!M$118)\n+($P230*VLOOKUP($S230+12,rate_basefnd,13)))","v":0},11723.218668436,null,436049001,"436","049","001",1,1,11723.218668436,11723,0,11723,null,null,null,null,null,11794,0,11794,-71,11723,0,11723]
[436,436049035,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D231","v":0},{"$f":"'fnd enro'!E231","v":0},{"$f":"'fnd enro'!F231","v":0},{"$f":"'fnd enro'!G231","v":0},{"$f":"'fnd enro'!H231","v":6},{"$f":"'fnd enro'!I231","v":27},{"$f":"'fnd enro'!J231","v":0},{"$f":"'fnd enro'!K231","v":1.2506999999999999},{"$f":"'fnd enro'!L231","v":0},{"$f":"'fnd enro'!M231+'fnd enro'!N231","v":0},{"$f":"'fnd enro'!O231","v":1},{"$f":"'fnd enro'!P231","v":1},{"$f":"'fnd enro'!Q231","v":8},{"$f":"'fnd enro'!S231","v":33},1.1080000000000001,{"$f":"VALUE('fnd enro'!R231)","v":10},null,{"$f":"(($D231*'fnd base rates'!C$107)\n+($E231*'fnd base rates'!C$108)\n+($F231*'fnd base rates'!C$109)\n+($G231*'fnd base rates'!C$110)\n+($H231*'fnd base rates'!C$111)\n+($I231*'fnd base rates'!C$112)\n+($J231*'fnd base rates'!C$113)\n+($K231*'fnd base rates'!C$114)\n+($M231*'fnd base rates'!C$116)\n+($N231*'fnd base rates'!C$117)\n+($O231*'fnd base rates'!C$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,3)))\n*$R231","v":19191.738543036001},{"$f":"(($D231*'fnd base rates'!D$107)\n+($E231*'fnd base rates'!D$108)\n+($F231*'fnd base rates'!D$109)\n+($G231*'fnd base rates'!D$110)\n+($H231*'fnd base rates'!D$111)\n+($I231*'fnd base rates'!D$112)\n+($J231*'fnd base rates'!D$113)\n+($K231*'fnd base rates'!D$114)\n+($M231*'fnd base rates'!D$116)\n+($N231*'fnd base rates'!D$117)\n+($O231*'fnd base rates'!D$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,4)))\n*$R231","v":29397.954600000005},{"$f":"(($D231*'fnd base rates'!E$107)\n+($E231*'fnd base rates'!E$108)\n+($F231*'fnd base rates'!E$109)\n+($G231*'fnd base rates'!E$110)\n+($H231*'fnd base rates'!E$111)\n+($I231*'fnd base rates'!E$112)\n+($J231*'fnd base rates'!E$113)\n+($K231*'fnd base rates'!E$114)\n+($M231*'fnd base rates'!E$116)\n+($N231*'fnd base rates'!E$117)\n+($O231*'fnd base rates'!E$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,5)))\n*$R231","v":188514.25006377205},{"$f":"(($D231*'fnd base rates'!F$107)\n+($E231*'fnd base rates'!F$108)\n+($F231*'fnd base rates'!F$109)\n+($G231*'fnd base rates'!F$110)\n+($H231*'fnd base rates'!F$111)\n+($I231*'fnd base rates'!F$112)\n+($J231*'fnd base rates'!F$113)\n+($K231*'fnd base rates'!F$114)\n+($M231*'fnd base rates'!F$116)\n+($N231*'fnd base rates'!F$117)\n+($O231*'fnd base rates'!F$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,6)))\n*$R231","v":31395.326569564},{"$f":"(($D231*'fnd base rates'!G$107)\n+($E231*'fnd base rates'!G$108)\n+($F231*'fnd base rates'!G$109)\n+($G231*'fnd base rates'!G$110)\n+($H231*'fnd base rates'!G$111)\n+($I231*'fnd base rates'!G$112)\n+($J231*'fnd base rates'!G$113)\n+($K231*'fnd base rates'!G$114)\n+($M231*'fnd base rates'!G$116)\n+($N231*'fnd base rates'!G$117)\n+($O231*'fnd base rates'!G$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,7)))\n*$R231","v":7030.7280169840005},{"$f":"(($D231*'fnd base rates'!H$107)\n+($E231*'fnd base rates'!H$108)\n+($F231*'fnd base rates'!H$109)\n+($G231*'fnd base rates'!H$110)\n+($H231*'fnd base rates'!H$111)\n+($I231*'fnd base rates'!H$112)\n+($J231*'fnd base rates'!H$113)\n+($K231*'fnd base rates'!H$114)\n+($M231*'fnd base rates'!H$116)\n+($N231*'fnd base rates'!H$117)\n+($O231*'fnd base rates'!H$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,8)))","v":24441.52331},{"$f":"(($D231*'fnd base rates'!I$107)\n+($E231*'fnd base rates'!I$108)\n+($F231*'fnd base rates'!I$109)\n+($G231*'fnd base rates'!I$110)\n+($H231*'fnd base rates'!I$111)\n+($I231*'fnd base rates'!I$112)\n+($J231*'fnd base rates'!I$113)\n+($K231*'fnd base rates'!I$114)\n+($M231*'fnd base rates'!I$116)\n+($N231*'fnd base rates'!I$117)\n+($O231*'fnd base rates'!I$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,9)))\n*$R231","v":15352.935520000005},{"$f":"(($D231*'fnd base rates'!J$107)\n+($E231*'fnd base rates'!J$108)\n+($F231*'fnd base rates'!J$109)\n+($G231*'fnd base rates'!J$110)\n+($H231*'fnd base rates'!J$111)\n+($I231*'fnd base rates'!J$112)\n+($J231*'fnd base rates'!J$113)\n+($K231*'fnd base rates'!J$114)\n+($M231*'fnd base rates'!J$116)\n+($N231*'fnd base rates'!J$117)\n+($O231*'fnd base rates'!J$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,10)))\n*$R231","v":23286.636560000003},{"$f":"(($D231*'fnd base rates'!K$107)\n+($E231*'fnd base rates'!K$108)\n+($F231*'fnd base rates'!K$109)\n+($G231*'fnd base rates'!K$110)\n+($H231*'fnd base rates'!K$111)\n+($I231*'fnd base rates'!K$112)\n+($J231*'fnd base rates'!K$113)\n+($K231*'fnd base rates'!K$114)\n+($M231*'fnd base rates'!K$116)\n+($N231*'fnd base rates'!K$117)\n+($O231*'fnd base rates'!K$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,11)))\n*$R231","v":40372.093182031997},{"$f":"(($D231*'fnd base rates'!L$107)\n+($E231*'fnd base rates'!L$108)\n+($F231*'fnd base rates'!L$109)\n+($G231*'fnd base rates'!L$110)\n+($H231*'fnd base rates'!L$111)\n+($I231*'fnd base rates'!L$112)\n+($J231*'fnd base rates'!L$113)\n+($K231*'fnd base rates'!L$114)\n+($M231*'fnd base rates'!L$116)\n+($N231*'fnd base rates'!L$117)\n+($O231*'fnd base rates'!L$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,12)))","v":41777.386892999995},{"$f":"(($D231*'fnd base rates'!M$107)\n+($E231*'fnd base rates'!M$108)\n+($F231*'fnd base rates'!M$109)\n+($G231*'fnd base rates'!M$110)\n+($H231*'fnd base rates'!M$111)\n+($I231*'fnd base rates'!M$112)\n+($J231*'fnd base rates'!M$113)\n+($K231*'fnd base rates'!M$114)\n+($M231*'fnd base rates'!M$116)\n+($N231*'fnd base rates'!M$117)\n+($O231*'fnd base rates'!M$118)\n+($P231*VLOOKUP($S231+12,rate_basefnd,13)))","v":0},420760.57325838809,null,436049035,"436","049","035",1,33,420760.57325838809,12750,0,12750,null,null,null,null,null,14096,54,14150,-1400,12750,0,12750]
[436,436049044,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D232","v":0},{"$f":"'fnd enro'!E232","v":0},{"$f":"'fnd enro'!F232","v":0},{"$f":"'fnd enro'!G232","v":0},{"$f":"'fnd enro'!H232","v":0},{"$f":"'fnd enro'!I232","v":2},{"$f":"'fnd enro'!J232","v":0},{"$f":"'fnd enro'!K232","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L232","v":0},{"$f":"'fnd enro'!M232+'fnd enro'!N232","v":0},{"$f":"'fnd enro'!O232","v":0},{"$f":"'fnd enro'!P232","v":0},{"$f":"'fnd enro'!Q232","v":2},{"$f":"'fnd enro'!S232","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R232)","v":10},null,{"$f":"(($D232*'fnd base rates'!C$107)\n+($E232*'fnd base rates'!C$108)\n+($F232*'fnd base rates'!C$109)\n+($G232*'fnd base rates'!C$110)\n+($H232*'fnd base rates'!C$111)\n+($I232*'fnd base rates'!C$112)\n+($J232*'fnd base rates'!C$113)\n+($K232*'fnd base rates'!C$114)\n+($M232*'fnd base rates'!C$116)\n+($N232*'fnd base rates'!C$117)\n+($O232*'fnd base rates'!C$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,3)))\n*$R232","v":1258.308840184},{"$f":"(($D232*'fnd base rates'!D$107)\n+($E232*'fnd base rates'!D$108)\n+($F232*'fnd base rates'!D$109)\n+($G232*'fnd base rates'!D$110)\n+($H232*'fnd base rates'!D$111)\n+($I232*'fnd base rates'!D$112)\n+($J232*'fnd base rates'!D$113)\n+($K232*'fnd base rates'!D$114)\n+($M232*'fnd base rates'!D$116)\n+($N232*'fnd base rates'!D$117)\n+($O232*'fnd base rates'!D$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,4)))\n*$R232","v":2266.9901600000003},{"$f":"(($D232*'fnd base rates'!E$107)\n+($E232*'fnd base rates'!E$108)\n+($F232*'fnd base rates'!E$109)\n+($G232*'fnd base rates'!E$110)\n+($H232*'fnd base rates'!E$111)\n+($I232*'fnd base rates'!E$112)\n+($J232*'fnd base rates'!E$113)\n+($K232*'fnd base rates'!E$114)\n+($M232*'fnd base rates'!E$116)\n+($N232*'fnd base rates'!E$117)\n+($O232*'fnd base rates'!E$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,5)))\n*$R232","v":16770.483514168001},{"$f":"(($D232*'fnd base rates'!F$107)\n+($E232*'fnd base rates'!F$108)\n+($F232*'fnd base rates'!F$109)\n+($G232*'fnd base rates'!F$110)\n+($H232*'fnd base rates'!F$111)\n+($I232*'fnd base rates'!F$112)\n+($J232*'fnd base rates'!F$113)\n+($K232*'fnd base rates'!F$114)\n+($M232*'fnd base rates'!F$116)\n+($N232*'fnd base rates'!F$117)\n+($O232*'fnd base rates'!F$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,6)))\n*$R232","v":1841.3813242160002},{"$f":"(($D232*'fnd base rates'!G$107)\n+($E232*'fnd base rates'!G$108)\n+($F232*'fnd base rates'!G$109)\n+($G232*'fnd base rates'!G$110)\n+($H232*'fnd base rates'!G$111)\n+($I232*'fnd base rates'!G$112)\n+($J232*'fnd base rates'!G$113)\n+($K232*'fnd base rates'!G$114)\n+($M232*'fnd base rates'!G$116)\n+($N232*'fnd base rates'!G$117)\n+($O232*'fnd base rates'!G$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,7)))\n*$R232","v":657.98226769600001},{"$f":"(($D232*'fnd base rates'!H$107)\n+($E232*'fnd base rates'!H$108)\n+($F232*'fnd base rates'!H$109)\n+($G232*'fnd base rates'!H$110)\n+($H232*'fnd base rates'!H$111)\n+($I232*'fnd base rates'!H$112)\n+($J232*'fnd base rates'!H$113)\n+($K232*'fnd base rates'!H$114)\n+($M232*'fnd base rates'!H$116)\n+($N232*'fnd base rates'!H$117)\n+($O232*'fnd base rates'!H$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,8)))","v":1605.99414},{"$f":"(($D232*'fnd base rates'!I$107)\n+($E232*'fnd base rates'!I$108)\n+($F232*'fnd base rates'!I$109)\n+($G232*'fnd base rates'!I$110)\n+($H232*'fnd base rates'!I$111)\n+($I232*'fnd base rates'!I$112)\n+($J232*'fnd base rates'!I$113)\n+($K232*'fnd base rates'!I$114)\n+($M232*'fnd base rates'!I$116)\n+($N232*'fnd base rates'!I$117)\n+($O232*'fnd base rates'!I$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,9)))\n*$R232","v":1154.4030400000001},{"$f":"(($D232*'fnd base rates'!J$107)\n+($E232*'fnd base rates'!J$108)\n+($F232*'fnd base rates'!J$109)\n+($G232*'fnd base rates'!J$110)\n+($H232*'fnd base rates'!J$111)\n+($I232*'fnd base rates'!J$112)\n+($J232*'fnd base rates'!J$113)\n+($K232*'fnd base rates'!J$114)\n+($M232*'fnd base rates'!J$116)\n+($N232*'fnd base rates'!J$117)\n+($O232*'fnd base rates'!J$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,10)))\n*$R232","v":2570.1389600000002},{"$f":"(($D232*'fnd base rates'!K$107)\n+($E232*'fnd base rates'!K$108)\n+($F232*'fnd base rates'!K$109)\n+($G232*'fnd base rates'!K$110)\n+($H232*'fnd base rates'!K$111)\n+($I232*'fnd base rates'!K$112)\n+($J232*'fnd base rates'!K$113)\n+($K232*'fnd base rates'!K$114)\n+($M232*'fnd base rates'!K$116)\n+($N232*'fnd base rates'!K$117)\n+($O232*'fnd base rates'!K$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,11)))\n*$R232","v":2400.099048608},{"$f":"(($D232*'fnd base rates'!L$107)\n+($E232*'fnd base rates'!L$108)\n+($F232*'fnd base rates'!L$109)\n+($G232*'fnd base rates'!L$110)\n+($H232*'fnd base rates'!L$111)\n+($I232*'fnd base rates'!L$112)\n+($J232*'fnd base rates'!L$113)\n+($K232*'fnd base rates'!L$114)\n+($M232*'fnd base rates'!L$116)\n+($N232*'fnd base rates'!L$117)\n+($O232*'fnd base rates'!L$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,12)))","v":3185.9428420000004},{"$f":"(($D232*'fnd base rates'!M$107)\n+($E232*'fnd base rates'!M$108)\n+($F232*'fnd base rates'!M$109)\n+($G232*'fnd base rates'!M$110)\n+($H232*'fnd base rates'!M$111)\n+($I232*'fnd base rates'!M$112)\n+($J232*'fnd base rates'!M$113)\n+($K232*'fnd base rates'!M$114)\n+($M232*'fnd base rates'!M$116)\n+($N232*'fnd base rates'!M$117)\n+($O232*'fnd base rates'!M$118)\n+($P232*VLOOKUP($S232+12,rate_basefnd,13)))","v":0},33711.724136871999,null,436049044,"436","049","044",1,2,33711.724136871999,16856,0,16856,null,null,null,null,null,16973,142,17115,-259,16856,0,16856]
[436,436049049,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D233","v":0},{"$f":"'fnd enro'!E233","v":0},{"$f":"'fnd enro'!F233","v":0},{"$f":"'fnd enro'!G233","v":0},{"$f":"'fnd enro'!H233","v":124},{"$f":"'fnd enro'!I233","v":92},{"$f":"'fnd enro'!J233","v":0},{"$f":"'fnd enro'!K233","v":8.1864000000000008},{"$f":"'fnd enro'!L233","v":0},{"$f":"'fnd enro'!M233+'fnd enro'!N233","v":0},{"$f":"'fnd enro'!O233","v":14},{"$f":"'fnd enro'!P233","v":4},{"$f":"'fnd enro'!Q233","v":106},{"$f":"'fnd enro'!S233","v":216},1.1080000000000001,{"$f":"VALUE('fnd enro'!R233)","v":7},null,{"$f":"(($D233*'fnd base rates'!C$107)\n+($E233*'fnd base rates'!C$108)\n+($F233*'fnd base rates'!C$109)\n+($G233*'fnd base rates'!C$110)\n+($H233*'fnd base rates'!C$111)\n+($I233*'fnd base rates'!C$112)\n+($J233*'fnd base rates'!C$113)\n+($K233*'fnd base rates'!C$114)\n+($M233*'fnd base rates'!C$116)\n+($N233*'fnd base rates'!C$117)\n+($O233*'fnd base rates'!C$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,3)))\n*$R233","v":129491.12033987201},{"$f":"(($D233*'fnd base rates'!D$107)\n+($E233*'fnd base rates'!D$108)\n+($F233*'fnd base rates'!D$109)\n+($G233*'fnd base rates'!D$110)\n+($H233*'fnd base rates'!D$111)\n+($I233*'fnd base rates'!D$112)\n+($J233*'fnd base rates'!D$113)\n+($K233*'fnd base rates'!D$114)\n+($M233*'fnd base rates'!D$116)\n+($N233*'fnd base rates'!D$117)\n+($O233*'fnd base rates'!D$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,4)))\n*$R233","v":209028.58768000006},{"$f":"(($D233*'fnd base rates'!E$107)\n+($E233*'fnd base rates'!E$108)\n+($F233*'fnd base rates'!E$109)\n+($G233*'fnd base rates'!E$110)\n+($H233*'fnd base rates'!E$111)\n+($I233*'fnd base rates'!E$112)\n+($J233*'fnd base rates'!E$113)\n+($K233*'fnd base rates'!E$114)\n+($M233*'fnd base rates'!E$116)\n+($N233*'fnd base rates'!E$117)\n+($O233*'fnd base rates'!E$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,5)))\n*$R233","v":1264508.9092101441},{"$f":"(($D233*'fnd base rates'!F$107)\n+($E233*'fnd base rates'!F$108)\n+($F233*'fnd base rates'!F$109)\n+($G233*'fnd base rates'!F$110)\n+($H233*'fnd base rates'!F$111)\n+($I233*'fnd base rates'!F$112)\n+($J233*'fnd base rates'!F$113)\n+($K233*'fnd base rates'!F$114)\n+($M233*'fnd base rates'!F$116)\n+($N233*'fnd base rates'!F$117)\n+($O233*'fnd base rates'!F$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,6)))\n*$R233","v":216126.349495328},{"$f":"(($D233*'fnd base rates'!G$107)\n+($E233*'fnd base rates'!G$108)\n+($F233*'fnd base rates'!G$109)\n+($G233*'fnd base rates'!G$110)\n+($H233*'fnd base rates'!G$111)\n+($I233*'fnd base rates'!G$112)\n+($J233*'fnd base rates'!G$113)\n+($K233*'fnd base rates'!G$114)\n+($M233*'fnd base rates'!G$116)\n+($N233*'fnd base rates'!G$117)\n+($O233*'fnd base rates'!G$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,7)))\n*$R233","v":54097.45259116801},{"$f":"(($D233*'fnd base rates'!H$107)\n+($E233*'fnd base rates'!H$108)\n+($F233*'fnd base rates'!H$109)\n+($G233*'fnd base rates'!H$110)\n+($H233*'fnd base rates'!H$111)\n+($I233*'fnd base rates'!H$112)\n+($J233*'fnd base rates'!H$113)\n+($K233*'fnd base rates'!H$114)\n+($M233*'fnd base rates'!H$116)\n+($N233*'fnd base rates'!H$117)\n+($O233*'fnd base rates'!H$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,8)))","v":137301.56711999996},{"$f":"(($D233*'fnd base rates'!I$107)\n+($E233*'fnd base rates'!I$108)\n+($F233*'fnd base rates'!I$109)\n+($G233*'fnd base rates'!I$110)\n+($H233*'fnd base rates'!I$111)\n+($I233*'fnd base rates'!I$112)\n+($J233*'fnd base rates'!I$113)\n+($K233*'fnd base rates'!I$114)\n+($M233*'fnd base rates'!I$116)\n+($N233*'fnd base rates'!I$117)\n+($O233*'fnd base rates'!I$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,9)))\n*$R233","v":99458.800080000001},{"$f":"(($D233*'fnd base rates'!J$107)\n+($E233*'fnd base rates'!J$108)\n+($F233*'fnd base rates'!J$109)\n+($G233*'fnd base rates'!J$110)\n+($H233*'fnd base rates'!J$111)\n+($I233*'fnd base rates'!J$112)\n+($J233*'fnd base rates'!J$113)\n+($K233*'fnd base rates'!J$114)\n+($M233*'fnd base rates'!J$116)\n+($N233*'fnd base rates'!J$117)\n+($O233*'fnd base rates'!J$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,10)))\n*$R233","v":155797.8744},{"$f":"(($D233*'fnd base rates'!K$107)\n+($E233*'fnd base rates'!K$108)\n+($F233*'fnd base rates'!K$109)\n+($G233*'fnd base rates'!K$110)\n+($H233*'fnd base rates'!K$111)\n+($I233*'fnd base rates'!K$112)\n+($J233*'fnd base rates'!K$113)\n+($K233*'fnd base rates'!K$114)\n+($M233*'fnd base rates'!K$116)\n+($N233*'fnd base rates'!K$117)\n+($O233*'fnd base rates'!K$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,11)))\n*$R233","v":268844.80156966404},{"$f":"(($D233*'fnd base rates'!L$107)\n+($E233*'fnd base rates'!L$108)\n+($F233*'fnd base rates'!L$109)\n+($G233*'fnd base rates'!L$110)\n+($H233*'fnd base rates'!L$111)\n+($I233*'fnd base rates'!L$112)\n+($J233*'fnd base rates'!L$113)\n+($K233*'fnd base rates'!L$114)\n+($M233*'fnd base rates'!L$116)\n+($N233*'fnd base rates'!L$117)\n+($O233*'fnd base rates'!L$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,12)))","v":305918.18693600001},{"$f":"(($D233*'fnd base rates'!M$107)\n+($E233*'fnd base rates'!M$108)\n+($F233*'fnd base rates'!M$109)\n+($G233*'fnd base rates'!M$110)\n+($H233*'fnd base rates'!M$111)\n+($I233*'fnd base rates'!M$112)\n+($J233*'fnd base rates'!M$113)\n+($K233*'fnd base rates'!M$114)\n+($M233*'fnd base rates'!M$116)\n+($N233*'fnd base rates'!M$117)\n+($O233*'fnd base rates'!M$118)\n+($P233*VLOOKUP($S233+12,rate_basefnd,13)))","v":0},2840573.6494221762,null,436049049,"436","049","049",1,216,2840573.6494221762,13151,0,13151,null,null,null,null,null,13557,29,13586,-435,13151,0,13151]
[436,436049057,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D234","v":0},{"$f":"'fnd enro'!E234","v":0},{"$f":"'fnd enro'!F234","v":0},{"$f":"'fnd enro'!G234","v":0},{"$f":"'fnd enro'!H234","v":1},{"$f":"'fnd enro'!I234","v":4},{"$f":"'fnd enro'!J234","v":0},{"$f":"'fnd enro'!K234","v":0.1895},{"$f":"'fnd enro'!L234","v":0},{"$f":"'fnd enro'!M234+'fnd enro'!N234","v":0},{"$f":"'fnd enro'!O234","v":0},{"$f":"'fnd enro'!P234","v":0},{"$f":"'fnd enro'!Q234","v":1},{"$f":"'fnd enro'!S234","v":5},1.1080000000000001,{"$f":"VALUE('fnd enro'!R234)","v":10},null,{"$f":"(($D234*'fnd base rates'!C$107)\n+($E234*'fnd base rates'!C$108)\n+($F234*'fnd base rates'!C$109)\n+($G234*'fnd base rates'!C$110)\n+($H234*'fnd base rates'!C$111)\n+($I234*'fnd base rates'!C$112)\n+($J234*'fnd base rates'!C$113)\n+($K234*'fnd base rates'!C$114)\n+($M234*'fnd base rates'!C$116)\n+($N234*'fnd base rates'!C$117)\n+($O234*'fnd base rates'!C$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,3)))\n*$R234","v":2864.1628204600006},{"$f":"(($D234*'fnd base rates'!D$107)\n+($E234*'fnd base rates'!D$108)\n+($F234*'fnd base rates'!D$109)\n+($G234*'fnd base rates'!D$110)\n+($H234*'fnd base rates'!D$111)\n+($I234*'fnd base rates'!D$112)\n+($J234*'fnd base rates'!D$113)\n+($K234*'fnd base rates'!D$114)\n+($M234*'fnd base rates'!D$116)\n+($N234*'fnd base rates'!D$117)\n+($O234*'fnd base rates'!D$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,4)))\n*$R234","v":4333.1774800000003},{"$f":"(($D234*'fnd base rates'!E$107)\n+($E234*'fnd base rates'!E$108)\n+($F234*'fnd base rates'!E$109)\n+($G234*'fnd base rates'!E$110)\n+($H234*'fnd base rates'!E$111)\n+($I234*'fnd base rates'!E$112)\n+($J234*'fnd base rates'!E$113)\n+($K234*'fnd base rates'!E$114)\n+($M234*'fnd base rates'!E$116)\n+($N234*'fnd base rates'!E$117)\n+($O234*'fnd base rates'!E$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,5)))\n*$R234","v":27381.847345420003},{"$f":"(($D234*'fnd base rates'!F$107)\n+($E234*'fnd base rates'!F$108)\n+($F234*'fnd base rates'!F$109)\n+($G234*'fnd base rates'!F$110)\n+($H234*'fnd base rates'!F$111)\n+($I234*'fnd base rates'!F$112)\n+($J234*'fnd base rates'!F$113)\n+($K234*'fnd base rates'!F$114)\n+($M234*'fnd base rates'!F$116)\n+($N234*'fnd base rates'!F$117)\n+($O234*'fnd base rates'!F$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,6)))\n*$R234","v":4716.8792705400001},{"$f":"(($D234*'fnd base rates'!G$107)\n+($E234*'fnd base rates'!G$108)\n+($F234*'fnd base rates'!G$109)\n+($G234*'fnd base rates'!G$110)\n+($H234*'fnd base rates'!G$111)\n+($I234*'fnd base rates'!G$112)\n+($J234*'fnd base rates'!G$113)\n+($K234*'fnd base rates'!G$114)\n+($M234*'fnd base rates'!G$116)\n+($N234*'fnd base rates'!G$117)\n+($O234*'fnd base rates'!G$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,7)))\n*$R234","v":1017.8165892400001},{"$f":"(($D234*'fnd base rates'!H$107)\n+($E234*'fnd base rates'!H$108)\n+($F234*'fnd base rates'!H$109)\n+($G234*'fnd base rates'!H$110)\n+($H234*'fnd base rates'!H$111)\n+($I234*'fnd base rates'!H$112)\n+($J234*'fnd base rates'!H$113)\n+($K234*'fnd base rates'!H$114)\n+($M234*'fnd base rates'!H$116)\n+($N234*'fnd base rates'!H$117)\n+($O234*'fnd base rates'!H$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,8)))","v":3640.0653500000003},{"$f":"(($D234*'fnd base rates'!I$107)\n+($E234*'fnd base rates'!I$108)\n+($F234*'fnd base rates'!I$109)\n+($G234*'fnd base rates'!I$110)\n+($H234*'fnd base rates'!I$111)\n+($I234*'fnd base rates'!I$112)\n+($J234*'fnd base rates'!I$113)\n+($K234*'fnd base rates'!I$114)\n+($M234*'fnd base rates'!I$116)\n+($N234*'fnd base rates'!I$117)\n+($O234*'fnd base rates'!I$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,9)))\n*$R234","v":2268.4859600000004},{"$f":"(($D234*'fnd base rates'!J$107)\n+($E234*'fnd base rates'!J$108)\n+($F234*'fnd base rates'!J$109)\n+($G234*'fnd base rates'!J$110)\n+($H234*'fnd base rates'!J$111)\n+($I234*'fnd base rates'!J$112)\n+($J234*'fnd base rates'!J$113)\n+($K234*'fnd base rates'!J$114)\n+($M234*'fnd base rates'!J$116)\n+($N234*'fnd base rates'!J$117)\n+($O234*'fnd base rates'!J$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,10)))\n*$R234","v":3344.86364},{"$f":"(($D234*'fnd base rates'!K$107)\n+($E234*'fnd base rates'!K$108)\n+($F234*'fnd base rates'!K$109)\n+($G234*'fnd base rates'!K$110)\n+($H234*'fnd base rates'!K$111)\n+($I234*'fnd base rates'!K$112)\n+($J234*'fnd base rates'!K$113)\n+($K234*'fnd base rates'!K$114)\n+($M234*'fnd base rates'!K$116)\n+($N234*'fnd base rates'!K$117)\n+($O234*'fnd base rates'!K$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,11)))\n*$R234","v":6033.8089415199993},{"$f":"(($D234*'fnd base rates'!L$107)\n+($E234*'fnd base rates'!L$108)\n+($F234*'fnd base rates'!L$109)\n+($G234*'fnd base rates'!L$110)\n+($H234*'fnd base rates'!L$111)\n+($I234*'fnd base rates'!L$112)\n+($J234*'fnd base rates'!L$113)\n+($K234*'fnd base rates'!L$114)\n+($M234*'fnd base rates'!L$116)\n+($N234*'fnd base rates'!L$117)\n+($O234*'fnd base rates'!L$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,12)))","v":6167.1771049999998},{"$f":"(($D234*'fnd base rates'!M$107)\n+($E234*'fnd base rates'!M$108)\n+($F234*'fnd base rates'!M$109)\n+($G234*'fnd base rates'!M$110)\n+($H234*'fnd base rates'!M$111)\n+($I234*'fnd base rates'!M$112)\n+($J234*'fnd base rates'!M$113)\n+($K234*'fnd base rates'!M$114)\n+($M234*'fnd base rates'!M$116)\n+($N234*'fnd base rates'!M$117)\n+($O234*'fnd base rates'!M$118)\n+($P234*VLOOKUP($S234+12,rate_basefnd,13)))","v":0},61768.284502180002,null,436049057,"436","049","057",1,5,61768.284502180002,12354,0,12354,null,null,null,null,null,14510,85,14595,-2241,12354,0,12354]
[436,436049093,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D235","v":0},{"$f":"'fnd enro'!E235","v":0},{"$f":"'fnd enro'!F235","v":0},{"$f":"'fnd enro'!G235","v":0},{"$f":"'fnd enro'!H235","v":1},{"$f":"'fnd enro'!I235","v":9},{"$f":"'fnd enro'!J235","v":0},{"$f":"'fnd enro'!K235","v":0.379},{"$f":"'fnd enro'!L235","v":0},{"$f":"'fnd enro'!M235+'fnd enro'!N235","v":0},{"$f":"'fnd enro'!O235","v":0},{"$f":"'fnd enro'!P235","v":0},{"$f":"'fnd enro'!Q235","v":5},{"$f":"'fnd enro'!S235","v":10},1.1080000000000001,{"$f":"VALUE('fnd enro'!R235)","v":10},null,{"$f":"(($D235*'fnd base rates'!C$107)\n+($E235*'fnd base rates'!C$108)\n+($F235*'fnd base rates'!C$109)\n+($G235*'fnd base rates'!C$110)\n+($H235*'fnd base rates'!C$111)\n+($I235*'fnd base rates'!C$112)\n+($J235*'fnd base rates'!C$113)\n+($K235*'fnd base rates'!C$114)\n+($M235*'fnd base rates'!C$116)\n+($N235*'fnd base rates'!C$117)\n+($O235*'fnd base rates'!C$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,3)))\n*$R235","v":5939.5326009200007},{"$f":"(($D235*'fnd base rates'!D$107)\n+($E235*'fnd base rates'!D$108)\n+($F235*'fnd base rates'!D$109)\n+($G235*'fnd base rates'!D$110)\n+($H235*'fnd base rates'!D$111)\n+($I235*'fnd base rates'!D$112)\n+($J235*'fnd base rates'!D$113)\n+($K235*'fnd base rates'!D$114)\n+($M235*'fnd base rates'!D$116)\n+($N235*'fnd base rates'!D$117)\n+($O235*'fnd base rates'!D$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,4)))\n*$R235","v":9667.0784000000003},{"$f":"(($D235*'fnd base rates'!E$107)\n+($E235*'fnd base rates'!E$108)\n+($F235*'fnd base rates'!E$109)\n+($G235*'fnd base rates'!E$110)\n+($H235*'fnd base rates'!E$111)\n+($I235*'fnd base rates'!E$112)\n+($J235*'fnd base rates'!E$113)\n+($K235*'fnd base rates'!E$114)\n+($M235*'fnd base rates'!E$116)\n+($N235*'fnd base rates'!E$117)\n+($O235*'fnd base rates'!E$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,5)))\n*$R235","v":66051.688450840011},{"$f":"(($D235*'fnd base rates'!F$107)\n+($E235*'fnd base rates'!F$108)\n+($F235*'fnd base rates'!F$109)\n+($G235*'fnd base rates'!F$110)\n+($H235*'fnd base rates'!F$111)\n+($I235*'fnd base rates'!F$112)\n+($J235*'fnd base rates'!F$113)\n+($K235*'fnd base rates'!F$114)\n+($M235*'fnd base rates'!F$116)\n+($N235*'fnd base rates'!F$117)\n+($O235*'fnd base rates'!F$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,6)))\n*$R235","v":9320.3325810800015},{"$f":"(($D235*'fnd base rates'!G$107)\n+($E235*'fnd base rates'!G$108)\n+($F235*'fnd base rates'!G$109)\n+($G235*'fnd base rates'!G$110)\n+($H235*'fnd base rates'!G$111)\n+($I235*'fnd base rates'!G$112)\n+($J235*'fnd base rates'!G$113)\n+($K235*'fnd base rates'!G$114)\n+($M235*'fnd base rates'!G$116)\n+($N235*'fnd base rates'!G$117)\n+($O235*'fnd base rates'!G$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,7)))\n*$R235","v":2504.7936184800005},{"$f":"(($D235*'fnd base rates'!H$107)\n+($E235*'fnd base rates'!H$108)\n+($F235*'fnd base rates'!H$109)\n+($G235*'fnd base rates'!H$110)\n+($H235*'fnd base rates'!H$111)\n+($I235*'fnd base rates'!H$112)\n+($J235*'fnd base rates'!H$113)\n+($K235*'fnd base rates'!H$114)\n+($M235*'fnd base rates'!H$116)\n+($N235*'fnd base rates'!H$117)\n+($O235*'fnd base rates'!H$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,8)))","v":7633.1907000000001},{"$f":"(($D235*'fnd base rates'!I$107)\n+($E235*'fnd base rates'!I$108)\n+($F235*'fnd base rates'!I$109)\n+($G235*'fnd base rates'!I$110)\n+($H235*'fnd base rates'!I$111)\n+($I235*'fnd base rates'!I$112)\n+($J235*'fnd base rates'!I$113)\n+($K235*'fnd base rates'!I$114)\n+($M235*'fnd base rates'!I$116)\n+($N235*'fnd base rates'!I$117)\n+($O235*'fnd base rates'!I$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,9)))\n*$R235","v":5022.6304799999998},{"$f":"(($D235*'fnd base rates'!J$107)\n+($E235*'fnd base rates'!J$108)\n+($F235*'fnd base rates'!J$109)\n+($G235*'fnd base rates'!J$110)\n+($H235*'fnd base rates'!J$111)\n+($I235*'fnd base rates'!J$112)\n+($J235*'fnd base rates'!J$113)\n+($K235*'fnd base rates'!J$114)\n+($M235*'fnd base rates'!J$116)\n+($N235*'fnd base rates'!J$117)\n+($O235*'fnd base rates'!J$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,10)))\n*$R235","v":9085.0238399999998},{"$f":"(($D235*'fnd base rates'!K$107)\n+($E235*'fnd base rates'!K$108)\n+($F235*'fnd base rates'!K$109)\n+($G235*'fnd base rates'!K$110)\n+($H235*'fnd base rates'!K$111)\n+($I235*'fnd base rates'!K$112)\n+($J235*'fnd base rates'!K$113)\n+($K235*'fnd base rates'!K$114)\n+($M235*'fnd base rates'!K$116)\n+($N235*'fnd base rates'!K$117)\n+($O235*'fnd base rates'!K$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,11)))\n*$R235","v":12034.05656304},{"$f":"(($D235*'fnd base rates'!L$107)\n+($E235*'fnd base rates'!L$108)\n+($F235*'fnd base rates'!L$109)\n+($G235*'fnd base rates'!L$110)\n+($H235*'fnd base rates'!L$111)\n+($I235*'fnd base rates'!L$112)\n+($J235*'fnd base rates'!L$113)\n+($K235*'fnd base rates'!L$114)\n+($M235*'fnd base rates'!L$116)\n+($N235*'fnd base rates'!L$117)\n+($O235*'fnd base rates'!L$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,12)))","v":13656.624209999998},{"$f":"(($D235*'fnd base rates'!M$107)\n+($E235*'fnd base rates'!M$108)\n+($F235*'fnd base rates'!M$109)\n+($G235*'fnd base rates'!M$110)\n+($H235*'fnd base rates'!M$111)\n+($I235*'fnd base rates'!M$112)\n+($J235*'fnd base rates'!M$113)\n+($K235*'fnd base rates'!M$114)\n+($M235*'fnd base rates'!M$116)\n+($N235*'fnd base rates'!M$117)\n+($O235*'fnd base rates'!M$118)\n+($P235*VLOOKUP($S235+12,rate_basefnd,13)))","v":0},140914.95144436002,null,436049093,"436","049","093",1,10,140914.95144436002,14091,0,14091,null,null,null,null,null,14183,56,14239,-148,14091,0,14091]
[436,436049133,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D236","v":0},{"$f":"'fnd enro'!E236","v":0},{"$f":"'fnd enro'!F236","v":0},{"$f":"'fnd enro'!G236","v":0},{"$f":"'fnd enro'!H236","v":0},{"$f":"'fnd enro'!I236","v":2},{"$f":"'fnd enro'!J236","v":0},{"$f":"'fnd enro'!K236","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L236","v":0},{"$f":"'fnd enro'!M236+'fnd enro'!N236","v":0},{"$f":"'fnd enro'!O236","v":0},{"$f":"'fnd enro'!P236","v":0},{"$f":"'fnd enro'!Q236","v":0},{"$f":"'fnd enro'!S236","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R236)","v":7},null,{"$f":"(($D236*'fnd base rates'!C$107)\n+($E236*'fnd base rates'!C$108)\n+($F236*'fnd base rates'!C$109)\n+($G236*'fnd base rates'!C$110)\n+($H236*'fnd base rates'!C$111)\n+($I236*'fnd base rates'!C$112)\n+($J236*'fnd base rates'!C$113)\n+($K236*'fnd base rates'!C$114)\n+($M236*'fnd base rates'!C$116)\n+($N236*'fnd base rates'!C$117)\n+($O236*'fnd base rates'!C$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,3)))\n*$R236","v":1117.5042001840002},{"$f":"(($D236*'fnd base rates'!D$107)\n+($E236*'fnd base rates'!D$108)\n+($F236*'fnd base rates'!D$109)\n+($G236*'fnd base rates'!D$110)\n+($H236*'fnd base rates'!D$111)\n+($I236*'fnd base rates'!D$112)\n+($J236*'fnd base rates'!D$113)\n+($K236*'fnd base rates'!D$114)\n+($M236*'fnd base rates'!D$116)\n+($N236*'fnd base rates'!D$117)\n+($O236*'fnd base rates'!D$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,4)))\n*$R236","v":1599.8412000000003},{"$f":"(($D236*'fnd base rates'!E$107)\n+($E236*'fnd base rates'!E$108)\n+($F236*'fnd base rates'!E$109)\n+($G236*'fnd base rates'!E$110)\n+($H236*'fnd base rates'!E$111)\n+($I236*'fnd base rates'!E$112)\n+($J236*'fnd base rates'!E$113)\n+($K236*'fnd base rates'!E$114)\n+($M236*'fnd base rates'!E$116)\n+($N236*'fnd base rates'!E$117)\n+($O236*'fnd base rates'!E$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,5)))\n*$R236","v":10257.748154168001},{"$f":"(($D236*'fnd base rates'!F$107)\n+($E236*'fnd base rates'!F$108)\n+($F236*'fnd base rates'!F$109)\n+($G236*'fnd base rates'!F$110)\n+($H236*'fnd base rates'!F$111)\n+($I236*'fnd base rates'!F$112)\n+($J236*'fnd base rates'!F$113)\n+($K236*'fnd base rates'!F$114)\n+($M236*'fnd base rates'!F$116)\n+($N236*'fnd base rates'!F$117)\n+($O236*'fnd base rates'!F$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,6)))\n*$R236","v":1841.3813242160002},{"$f":"(($D236*'fnd base rates'!G$107)\n+($E236*'fnd base rates'!G$108)\n+($F236*'fnd base rates'!G$109)\n+($G236*'fnd base rates'!G$110)\n+($H236*'fnd base rates'!G$111)\n+($I236*'fnd base rates'!G$112)\n+($J236*'fnd base rates'!G$113)\n+($K236*'fnd base rates'!G$114)\n+($M236*'fnd base rates'!G$116)\n+($N236*'fnd base rates'!G$117)\n+($O236*'fnd base rates'!G$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,7)))\n*$R236","v":342.02498769599998},{"$f":"(($D236*'fnd base rates'!H$107)\n+($E236*'fnd base rates'!H$108)\n+($F236*'fnd base rates'!H$109)\n+($G236*'fnd base rates'!H$110)\n+($H236*'fnd base rates'!H$111)\n+($I236*'fnd base rates'!H$112)\n+($J236*'fnd base rates'!H$113)\n+($K236*'fnd base rates'!H$114)\n+($M236*'fnd base rates'!H$116)\n+($N236*'fnd base rates'!H$117)\n+($O236*'fnd base rates'!H$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D236*'fnd base rates'!I$107)\n+($E236*'fnd base rates'!I$108)\n+($F236*'fnd base rates'!I$109)\n+($G236*'fnd base rates'!I$110)\n+($H236*'fnd base rates'!I$111)\n+($I236*'fnd base rates'!I$112)\n+($J236*'fnd base rates'!I$113)\n+($K236*'fnd base rates'!I$114)\n+($M236*'fnd base rates'!I$116)\n+($N236*'fnd base rates'!I$117)\n+($O236*'fnd base rates'!I$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,9)))\n*$R236","v":890.6768800000001},{"$f":"(($D236*'fnd base rates'!J$107)\n+($E236*'fnd base rates'!J$108)\n+($F236*'fnd base rates'!J$109)\n+($G236*'fnd base rates'!J$110)\n+($H236*'fnd base rates'!J$111)\n+($I236*'fnd base rates'!J$112)\n+($J236*'fnd base rates'!J$113)\n+($K236*'fnd base rates'!J$114)\n+($M236*'fnd base rates'!J$116)\n+($N236*'fnd base rates'!J$117)\n+($O236*'fnd base rates'!J$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,10)))\n*$R236","v":1199.7645600000001},{"$f":"(($D236*'fnd base rates'!K$107)\n+($E236*'fnd base rates'!K$108)\n+($F236*'fnd base rates'!K$109)\n+($G236*'fnd base rates'!K$110)\n+($H236*'fnd base rates'!K$111)\n+($I236*'fnd base rates'!K$112)\n+($J236*'fnd base rates'!K$113)\n+($K236*'fnd base rates'!K$114)\n+($M236*'fnd base rates'!K$116)\n+($N236*'fnd base rates'!K$117)\n+($O236*'fnd base rates'!K$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,11)))\n*$R236","v":2400.099048608},{"$f":"(($D236*'fnd base rates'!L$107)\n+($E236*'fnd base rates'!L$108)\n+($F236*'fnd base rates'!L$109)\n+($G236*'fnd base rates'!L$110)\n+($H236*'fnd base rates'!L$111)\n+($I236*'fnd base rates'!L$112)\n+($J236*'fnd base rates'!L$113)\n+($K236*'fnd base rates'!L$114)\n+($M236*'fnd base rates'!L$116)\n+($N236*'fnd base rates'!L$117)\n+($O236*'fnd base rates'!L$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D236*'fnd base rates'!M$107)\n+($E236*'fnd base rates'!M$108)\n+($F236*'fnd base rates'!M$109)\n+($G236*'fnd base rates'!M$110)\n+($H236*'fnd base rates'!M$111)\n+($I236*'fnd base rates'!M$112)\n+($J236*'fnd base rates'!M$113)\n+($K236*'fnd base rates'!M$114)\n+($M236*'fnd base rates'!M$116)\n+($N236*'fnd base rates'!M$117)\n+($O236*'fnd base rates'!M$118)\n+($P236*VLOOKUP($S236+12,rate_basefnd,13)))","v":0},23446.437336872001,null,436049133,"436","049","133",1,2,23446.437336872001,11723,0,11723,null,null,null,null,null,11794,0,11794,-71,11723,0,11723]
[436,436049149,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D237","v":0},{"$f":"'fnd enro'!E237","v":0},{"$f":"'fnd enro'!F237","v":0},{"$f":"'fnd enro'!G237","v":0},{"$f":"'fnd enro'!H237","v":1},{"$f":"'fnd enro'!I237","v":0},{"$f":"'fnd enro'!J237","v":0},{"$f":"'fnd enro'!K237","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L237","v":0},{"$f":"'fnd enro'!M237+'fnd enro'!N237","v":0},{"$f":"'fnd enro'!O237","v":0},{"$f":"'fnd enro'!P237","v":0},{"$f":"'fnd enro'!Q237","v":0},{"$f":"'fnd enro'!S237","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R237)","v":10},null,{"$f":"(($D237*'fnd base rates'!C$107)\n+($E237*'fnd base rates'!C$108)\n+($F237*'fnd base rates'!C$109)\n+($G237*'fnd base rates'!C$110)\n+($H237*'fnd base rates'!C$111)\n+($I237*'fnd base rates'!C$112)\n+($J237*'fnd base rates'!C$113)\n+($K237*'fnd base rates'!C$114)\n+($M237*'fnd base rates'!C$116)\n+($N237*'fnd base rates'!C$117)\n+($O237*'fnd base rates'!C$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,3)))\n*$R237","v":558.75210009200009},{"$f":"(($D237*'fnd base rates'!D$107)\n+($E237*'fnd base rates'!D$108)\n+($F237*'fnd base rates'!D$109)\n+($G237*'fnd base rates'!D$110)\n+($H237*'fnd base rates'!D$111)\n+($I237*'fnd base rates'!D$112)\n+($J237*'fnd base rates'!D$113)\n+($K237*'fnd base rates'!D$114)\n+($M237*'fnd base rates'!D$116)\n+($N237*'fnd base rates'!D$117)\n+($O237*'fnd base rates'!D$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,4)))\n*$R237","v":799.92060000000015},{"$f":"(($D237*'fnd base rates'!E$107)\n+($E237*'fnd base rates'!E$108)\n+($F237*'fnd base rates'!E$109)\n+($G237*'fnd base rates'!E$110)\n+($H237*'fnd base rates'!E$111)\n+($I237*'fnd base rates'!E$112)\n+($J237*'fnd base rates'!E$113)\n+($K237*'fnd base rates'!E$114)\n+($M237*'fnd base rates'!E$116)\n+($N237*'fnd base rates'!E$117)\n+($O237*'fnd base rates'!E$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,5)))\n*$R237","v":3609.9833570840005},{"$f":"(($D237*'fnd base rates'!F$107)\n+($E237*'fnd base rates'!F$108)\n+($F237*'fnd base rates'!F$109)\n+($G237*'fnd base rates'!F$110)\n+($H237*'fnd base rates'!F$111)\n+($I237*'fnd base rates'!F$112)\n+($J237*'fnd base rates'!F$113)\n+($K237*'fnd base rates'!F$114)\n+($M237*'fnd base rates'!F$116)\n+($N237*'fnd base rates'!F$117)\n+($O237*'fnd base rates'!F$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,6)))\n*$R237","v":1034.116622108},{"$f":"(($D237*'fnd base rates'!G$107)\n+($E237*'fnd base rates'!G$108)\n+($F237*'fnd base rates'!G$109)\n+($G237*'fnd base rates'!G$110)\n+($H237*'fnd base rates'!G$111)\n+($I237*'fnd base rates'!G$112)\n+($J237*'fnd base rates'!G$113)\n+($K237*'fnd base rates'!G$114)\n+($M237*'fnd base rates'!G$116)\n+($N237*'fnd base rates'!G$117)\n+($O237*'fnd base rates'!G$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,7)))\n*$R237","v":175.78797384800001},{"$f":"(($D237*'fnd base rates'!H$107)\n+($E237*'fnd base rates'!H$108)\n+($F237*'fnd base rates'!H$109)\n+($G237*'fnd base rates'!H$110)\n+($H237*'fnd base rates'!H$111)\n+($I237*'fnd base rates'!H$112)\n+($J237*'fnd base rates'!H$113)\n+($K237*'fnd base rates'!H$114)\n+($M237*'fnd base rates'!H$116)\n+($N237*'fnd base rates'!H$117)\n+($O237*'fnd base rates'!H$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D237*'fnd base rates'!I$107)\n+($E237*'fnd base rates'!I$108)\n+($F237*'fnd base rates'!I$109)\n+($G237*'fnd base rates'!I$110)\n+($H237*'fnd base rates'!I$111)\n+($I237*'fnd base rates'!I$112)\n+($J237*'fnd base rates'!I$113)\n+($K237*'fnd base rates'!I$114)\n+($M237*'fnd base rates'!I$116)\n+($N237*'fnd base rates'!I$117)\n+($O237*'fnd base rates'!I$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,9)))\n*$R237","v":355.26912000000004},{"$f":"(($D237*'fnd base rates'!J$107)\n+($E237*'fnd base rates'!J$108)\n+($F237*'fnd base rates'!J$109)\n+($G237*'fnd base rates'!J$110)\n+($H237*'fnd base rates'!J$111)\n+($I237*'fnd base rates'!J$112)\n+($J237*'fnd base rates'!J$113)\n+($K237*'fnd base rates'!J$114)\n+($M237*'fnd base rates'!J$116)\n+($N237*'fnd base rates'!J$117)\n+($O237*'fnd base rates'!J$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,10)))\n*$R237","v":260.14732000000004},{"$f":"(($D237*'fnd base rates'!K$107)\n+($E237*'fnd base rates'!K$108)\n+($F237*'fnd base rates'!K$109)\n+($G237*'fnd base rates'!K$110)\n+($H237*'fnd base rates'!K$111)\n+($I237*'fnd base rates'!K$112)\n+($J237*'fnd base rates'!K$113)\n+($K237*'fnd base rates'!K$114)\n+($M237*'fnd base rates'!K$116)\n+($N237*'fnd base rates'!K$117)\n+($O237*'fnd base rates'!K$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,11)))\n*$R237","v":1233.6108443040002},{"$f":"(($D237*'fnd base rates'!L$107)\n+($E237*'fnd base rates'!L$108)\n+($F237*'fnd base rates'!L$109)\n+($G237*'fnd base rates'!L$110)\n+($H237*'fnd base rates'!L$111)\n+($I237*'fnd base rates'!L$112)\n+($J237*'fnd base rates'!L$113)\n+($K237*'fnd base rates'!L$114)\n+($M237*'fnd base rates'!L$116)\n+($N237*'fnd base rates'!L$117)\n+($O237*'fnd base rates'!L$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D237*'fnd base rates'!M$107)\n+($E237*'fnd base rates'!M$108)\n+($F237*'fnd base rates'!M$109)\n+($G237*'fnd base rates'!M$110)\n+($H237*'fnd base rates'!M$111)\n+($I237*'fnd base rates'!M$112)\n+($J237*'fnd base rates'!M$113)\n+($K237*'fnd base rates'!M$114)\n+($M237*'fnd base rates'!M$116)\n+($N237*'fnd base rates'!M$117)\n+($O237*'fnd base rates'!M$118)\n+($P237*VLOOKUP($S237+12,rate_basefnd,13)))","v":0},9742.7664284360017,null,436049149,"436","049","149",1,1,9742.7664284360017,9743,0,9743,null,null,null,null,null,9837,0,9837,-94,9743,0,9743]
[436,436049155,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D238","v":0},{"$f":"'fnd enro'!E238","v":0},{"$f":"'fnd enro'!F238","v":0},{"$f":"'fnd enro'!G238","v":0},{"$f":"'fnd enro'!H238","v":1},{"$f":"'fnd enro'!I238","v":0},{"$f":"'fnd enro'!J238","v":0},{"$f":"'fnd enro'!K238","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L238","v":0},{"$f":"'fnd enro'!M238+'fnd enro'!N238","v":0},{"$f":"'fnd enro'!O238","v":0},{"$f":"'fnd enro'!P238","v":0},{"$f":"'fnd enro'!Q238","v":0},{"$f":"'fnd enro'!S238","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R238)","v":1},null,{"$f":"(($D238*'fnd base rates'!C$107)\n+($E238*'fnd base rates'!C$108)\n+($F238*'fnd base rates'!C$109)\n+($G238*'fnd base rates'!C$110)\n+($H238*'fnd base rates'!C$111)\n+($I238*'fnd base rates'!C$112)\n+($J238*'fnd base rates'!C$113)\n+($K238*'fnd base rates'!C$114)\n+($M238*'fnd base rates'!C$116)\n+($N238*'fnd base rates'!C$117)\n+($O238*'fnd base rates'!C$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,3)))\n*$R238","v":558.75210009200009},{"$f":"(($D238*'fnd base rates'!D$107)\n+($E238*'fnd base rates'!D$108)\n+($F238*'fnd base rates'!D$109)\n+($G238*'fnd base rates'!D$110)\n+($H238*'fnd base rates'!D$111)\n+($I238*'fnd base rates'!D$112)\n+($J238*'fnd base rates'!D$113)\n+($K238*'fnd base rates'!D$114)\n+($M238*'fnd base rates'!D$116)\n+($N238*'fnd base rates'!D$117)\n+($O238*'fnd base rates'!D$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,4)))\n*$R238","v":799.92060000000015},{"$f":"(($D238*'fnd base rates'!E$107)\n+($E238*'fnd base rates'!E$108)\n+($F238*'fnd base rates'!E$109)\n+($G238*'fnd base rates'!E$110)\n+($H238*'fnd base rates'!E$111)\n+($I238*'fnd base rates'!E$112)\n+($J238*'fnd base rates'!E$113)\n+($K238*'fnd base rates'!E$114)\n+($M238*'fnd base rates'!E$116)\n+($N238*'fnd base rates'!E$117)\n+($O238*'fnd base rates'!E$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,5)))\n*$R238","v":3609.9833570840005},{"$f":"(($D238*'fnd base rates'!F$107)\n+($E238*'fnd base rates'!F$108)\n+($F238*'fnd base rates'!F$109)\n+($G238*'fnd base rates'!F$110)\n+($H238*'fnd base rates'!F$111)\n+($I238*'fnd base rates'!F$112)\n+($J238*'fnd base rates'!F$113)\n+($K238*'fnd base rates'!F$114)\n+($M238*'fnd base rates'!F$116)\n+($N238*'fnd base rates'!F$117)\n+($O238*'fnd base rates'!F$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,6)))\n*$R238","v":1034.116622108},{"$f":"(($D238*'fnd base rates'!G$107)\n+($E238*'fnd base rates'!G$108)\n+($F238*'fnd base rates'!G$109)\n+($G238*'fnd base rates'!G$110)\n+($H238*'fnd base rates'!G$111)\n+($I238*'fnd base rates'!G$112)\n+($J238*'fnd base rates'!G$113)\n+($K238*'fnd base rates'!G$114)\n+($M238*'fnd base rates'!G$116)\n+($N238*'fnd base rates'!G$117)\n+($O238*'fnd base rates'!G$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,7)))\n*$R238","v":175.78797384800001},{"$f":"(($D238*'fnd base rates'!H$107)\n+($E238*'fnd base rates'!H$108)\n+($F238*'fnd base rates'!H$109)\n+($G238*'fnd base rates'!H$110)\n+($H238*'fnd base rates'!H$111)\n+($I238*'fnd base rates'!H$112)\n+($J238*'fnd base rates'!H$113)\n+($K238*'fnd base rates'!H$114)\n+($M238*'fnd base rates'!H$116)\n+($N238*'fnd base rates'!H$117)\n+($O238*'fnd base rates'!H$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D238*'fnd base rates'!I$107)\n+($E238*'fnd base rates'!I$108)\n+($F238*'fnd base rates'!I$109)\n+($G238*'fnd base rates'!I$110)\n+($H238*'fnd base rates'!I$111)\n+($I238*'fnd base rates'!I$112)\n+($J238*'fnd base rates'!I$113)\n+($K238*'fnd base rates'!I$114)\n+($M238*'fnd base rates'!I$116)\n+($N238*'fnd base rates'!I$117)\n+($O238*'fnd base rates'!I$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,9)))\n*$R238","v":355.26912000000004},{"$f":"(($D238*'fnd base rates'!J$107)\n+($E238*'fnd base rates'!J$108)\n+($F238*'fnd base rates'!J$109)\n+($G238*'fnd base rates'!J$110)\n+($H238*'fnd base rates'!J$111)\n+($I238*'fnd base rates'!J$112)\n+($J238*'fnd base rates'!J$113)\n+($K238*'fnd base rates'!J$114)\n+($M238*'fnd base rates'!J$116)\n+($N238*'fnd base rates'!J$117)\n+($O238*'fnd base rates'!J$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,10)))\n*$R238","v":260.14732000000004},{"$f":"(($D238*'fnd base rates'!K$107)\n+($E238*'fnd base rates'!K$108)\n+($F238*'fnd base rates'!K$109)\n+($G238*'fnd base rates'!K$110)\n+($H238*'fnd base rates'!K$111)\n+($I238*'fnd base rates'!K$112)\n+($J238*'fnd base rates'!K$113)\n+($K238*'fnd base rates'!K$114)\n+($M238*'fnd base rates'!K$116)\n+($N238*'fnd base rates'!K$117)\n+($O238*'fnd base rates'!K$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,11)))\n*$R238","v":1233.6108443040002},{"$f":"(($D238*'fnd base rates'!L$107)\n+($E238*'fnd base rates'!L$108)\n+($F238*'fnd base rates'!L$109)\n+($G238*'fnd base rates'!L$110)\n+($H238*'fnd base rates'!L$111)\n+($I238*'fnd base rates'!L$112)\n+($J238*'fnd base rates'!L$113)\n+($K238*'fnd base rates'!L$114)\n+($M238*'fnd base rates'!L$116)\n+($N238*'fnd base rates'!L$117)\n+($O238*'fnd base rates'!L$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D238*'fnd base rates'!M$107)\n+($E238*'fnd base rates'!M$108)\n+($F238*'fnd base rates'!M$109)\n+($G238*'fnd base rates'!M$110)\n+($H238*'fnd base rates'!M$111)\n+($I238*'fnd base rates'!M$112)\n+($J238*'fnd base rates'!M$113)\n+($K238*'fnd base rates'!M$114)\n+($M238*'fnd base rates'!M$116)\n+($N238*'fnd base rates'!M$117)\n+($O238*'fnd base rates'!M$118)\n+($P238*VLOOKUP($S238+12,rate_basefnd,13)))","v":0},9742.7664284360017,null,436049155,"436","049","155",1,1,9742.7664284360017,9743,0,9743,null,null,null,null,null,9837,0,9837,-94,9743,0,9743]
[436,436049163,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D239","v":0},{"$f":"'fnd enro'!E239","v":0},{"$f":"'fnd enro'!F239","v":0},{"$f":"'fnd enro'!G239","v":0},{"$f":"'fnd enro'!H239","v":1},{"$f":"'fnd enro'!I239","v":0},{"$f":"'fnd enro'!J239","v":0},{"$f":"'fnd enro'!K239","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L239","v":0},{"$f":"'fnd enro'!M239+'fnd enro'!N239","v":0},{"$f":"'fnd enro'!O239","v":0},{"$f":"'fnd enro'!P239","v":0},{"$f":"'fnd enro'!Q239","v":0},{"$f":"'fnd enro'!S239","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R239)","v":10},null,{"$f":"(($D239*'fnd base rates'!C$107)\n+($E239*'fnd base rates'!C$108)\n+($F239*'fnd base rates'!C$109)\n+($G239*'fnd base rates'!C$110)\n+($H239*'fnd base rates'!C$111)\n+($I239*'fnd base rates'!C$112)\n+($J239*'fnd base rates'!C$113)\n+($K239*'fnd base rates'!C$114)\n+($M239*'fnd base rates'!C$116)\n+($N239*'fnd base rates'!C$117)\n+($O239*'fnd base rates'!C$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,3)))\n*$R239","v":558.75210009200009},{"$f":"(($D239*'fnd base rates'!D$107)\n+($E239*'fnd base rates'!D$108)\n+($F239*'fnd base rates'!D$109)\n+($G239*'fnd base rates'!D$110)\n+($H239*'fnd base rates'!D$111)\n+($I239*'fnd base rates'!D$112)\n+($J239*'fnd base rates'!D$113)\n+($K239*'fnd base rates'!D$114)\n+($M239*'fnd base rates'!D$116)\n+($N239*'fnd base rates'!D$117)\n+($O239*'fnd base rates'!D$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,4)))\n*$R239","v":799.92060000000015},{"$f":"(($D239*'fnd base rates'!E$107)\n+($E239*'fnd base rates'!E$108)\n+($F239*'fnd base rates'!E$109)\n+($G239*'fnd base rates'!E$110)\n+($H239*'fnd base rates'!E$111)\n+($I239*'fnd base rates'!E$112)\n+($J239*'fnd base rates'!E$113)\n+($K239*'fnd base rates'!E$114)\n+($M239*'fnd base rates'!E$116)\n+($N239*'fnd base rates'!E$117)\n+($O239*'fnd base rates'!E$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,5)))\n*$R239","v":3609.9833570840005},{"$f":"(($D239*'fnd base rates'!F$107)\n+($E239*'fnd base rates'!F$108)\n+($F239*'fnd base rates'!F$109)\n+($G239*'fnd base rates'!F$110)\n+($H239*'fnd base rates'!F$111)\n+($I239*'fnd base rates'!F$112)\n+($J239*'fnd base rates'!F$113)\n+($K239*'fnd base rates'!F$114)\n+($M239*'fnd base rates'!F$116)\n+($N239*'fnd base rates'!F$117)\n+($O239*'fnd base rates'!F$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,6)))\n*$R239","v":1034.116622108},{"$f":"(($D239*'fnd base rates'!G$107)\n+($E239*'fnd base rates'!G$108)\n+($F239*'fnd base rates'!G$109)\n+($G239*'fnd base rates'!G$110)\n+($H239*'fnd base rates'!G$111)\n+($I239*'fnd base rates'!G$112)\n+($J239*'fnd base rates'!G$113)\n+($K239*'fnd base rates'!G$114)\n+($M239*'fnd base rates'!G$116)\n+($N239*'fnd base rates'!G$117)\n+($O239*'fnd base rates'!G$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,7)))\n*$R239","v":175.78797384800001},{"$f":"(($D239*'fnd base rates'!H$107)\n+($E239*'fnd base rates'!H$108)\n+($F239*'fnd base rates'!H$109)\n+($G239*'fnd base rates'!H$110)\n+($H239*'fnd base rates'!H$111)\n+($I239*'fnd base rates'!H$112)\n+($J239*'fnd base rates'!H$113)\n+($K239*'fnd base rates'!H$114)\n+($M239*'fnd base rates'!H$116)\n+($N239*'fnd base rates'!H$117)\n+($O239*'fnd base rates'!H$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D239*'fnd base rates'!I$107)\n+($E239*'fnd base rates'!I$108)\n+($F239*'fnd base rates'!I$109)\n+($G239*'fnd base rates'!I$110)\n+($H239*'fnd base rates'!I$111)\n+($I239*'fnd base rates'!I$112)\n+($J239*'fnd base rates'!I$113)\n+($K239*'fnd base rates'!I$114)\n+($M239*'fnd base rates'!I$116)\n+($N239*'fnd base rates'!I$117)\n+($O239*'fnd base rates'!I$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,9)))\n*$R239","v":355.26912000000004},{"$f":"(($D239*'fnd base rates'!J$107)\n+($E239*'fnd base rates'!J$108)\n+($F239*'fnd base rates'!J$109)\n+($G239*'fnd base rates'!J$110)\n+($H239*'fnd base rates'!J$111)\n+($I239*'fnd base rates'!J$112)\n+($J239*'fnd base rates'!J$113)\n+($K239*'fnd base rates'!J$114)\n+($M239*'fnd base rates'!J$116)\n+($N239*'fnd base rates'!J$117)\n+($O239*'fnd base rates'!J$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,10)))\n*$R239","v":260.14732000000004},{"$f":"(($D239*'fnd base rates'!K$107)\n+($E239*'fnd base rates'!K$108)\n+($F239*'fnd base rates'!K$109)\n+($G239*'fnd base rates'!K$110)\n+($H239*'fnd base rates'!K$111)\n+($I239*'fnd base rates'!K$112)\n+($J239*'fnd base rates'!K$113)\n+($K239*'fnd base rates'!K$114)\n+($M239*'fnd base rates'!K$116)\n+($N239*'fnd base rates'!K$117)\n+($O239*'fnd base rates'!K$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,11)))\n*$R239","v":1233.6108443040002},{"$f":"(($D239*'fnd base rates'!L$107)\n+($E239*'fnd base rates'!L$108)\n+($F239*'fnd base rates'!L$109)\n+($G239*'fnd base rates'!L$110)\n+($H239*'fnd base rates'!L$111)\n+($I239*'fnd base rates'!L$112)\n+($J239*'fnd base rates'!L$113)\n+($K239*'fnd base rates'!L$114)\n+($M239*'fnd base rates'!L$116)\n+($N239*'fnd base rates'!L$117)\n+($O239*'fnd base rates'!L$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D239*'fnd base rates'!M$107)\n+($E239*'fnd base rates'!M$108)\n+($F239*'fnd base rates'!M$109)\n+($G239*'fnd base rates'!M$110)\n+($H239*'fnd base rates'!M$111)\n+($I239*'fnd base rates'!M$112)\n+($J239*'fnd base rates'!M$113)\n+($K239*'fnd base rates'!M$114)\n+($M239*'fnd base rates'!M$116)\n+($N239*'fnd base rates'!M$117)\n+($O239*'fnd base rates'!M$118)\n+($P239*VLOOKUP($S239+12,rate_basefnd,13)))","v":0},9742.7664284360017,null,436049163,"436","049","163",1,1,9742.7664284360017,9743,0,9743,null,null,null,null,null,9837,0,9837,-94,9743,0,9743]
[436,436049165,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D240","v":0},{"$f":"'fnd enro'!E240","v":0},{"$f":"'fnd enro'!F240","v":0},{"$f":"'fnd enro'!G240","v":0},{"$f":"'fnd enro'!H240","v":7},{"$f":"'fnd enro'!I240","v":14},{"$f":"'fnd enro'!J240","v":0},{"$f":"'fnd enro'!K240","v":0.79590000000000005},{"$f":"'fnd enro'!L240","v":0},{"$f":"'fnd enro'!M240+'fnd enro'!N240","v":0},{"$f":"'fnd enro'!O240","v":1},{"$f":"'fnd enro'!P240","v":0},{"$f":"'fnd enro'!Q240","v":6},{"$f":"'fnd enro'!S240","v":21},1.1080000000000001,{"$f":"VALUE('fnd enro'!R240)","v":9},null,{"$f":"(($D240*'fnd base rates'!C$107)\n+($E240*'fnd base rates'!C$108)\n+($F240*'fnd base rates'!C$109)\n+($G240*'fnd base rates'!C$110)\n+($H240*'fnd base rates'!C$111)\n+($I240*'fnd base rates'!C$112)\n+($J240*'fnd base rates'!C$113)\n+($K240*'fnd base rates'!C$114)\n+($M240*'fnd base rates'!C$116)\n+($N240*'fnd base rates'!C$117)\n+($O240*'fnd base rates'!C$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,3)))\n*$R240","v":12253.579061932},{"$f":"(($D240*'fnd base rates'!D$107)\n+($E240*'fnd base rates'!D$108)\n+($F240*'fnd base rates'!D$109)\n+($G240*'fnd base rates'!D$110)\n+($H240*'fnd base rates'!D$111)\n+($I240*'fnd base rates'!D$112)\n+($J240*'fnd base rates'!D$113)\n+($K240*'fnd base rates'!D$114)\n+($M240*'fnd base rates'!D$116)\n+($N240*'fnd base rates'!D$117)\n+($O240*'fnd base rates'!D$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,4)))\n*$R240","v":18942.744720000002},{"$f":"(($D240*'fnd base rates'!E$107)\n+($E240*'fnd base rates'!E$108)\n+($F240*'fnd base rates'!E$109)\n+($G240*'fnd base rates'!E$110)\n+($H240*'fnd base rates'!E$111)\n+($I240*'fnd base rates'!E$112)\n+($J240*'fnd base rates'!E$113)\n+($K240*'fnd base rates'!E$114)\n+($M240*'fnd base rates'!E$116)\n+($N240*'fnd base rates'!E$117)\n+($O240*'fnd base rates'!E$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,5)))\n*$R240","v":117492.80993876401},{"$f":"(($D240*'fnd base rates'!F$107)\n+($E240*'fnd base rates'!F$108)\n+($F240*'fnd base rates'!F$109)\n+($G240*'fnd base rates'!F$110)\n+($H240*'fnd base rates'!F$111)\n+($I240*'fnd base rates'!F$112)\n+($J240*'fnd base rates'!F$113)\n+($K240*'fnd base rates'!F$114)\n+($M240*'fnd base rates'!F$116)\n+($N240*'fnd base rates'!F$117)\n+($O240*'fnd base rates'!F$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,6)))\n*$R240","v":20314.928784268002},{"$f":"(($D240*'fnd base rates'!G$107)\n+($E240*'fnd base rates'!G$108)\n+($F240*'fnd base rates'!G$109)\n+($G240*'fnd base rates'!G$110)\n+($H240*'fnd base rates'!G$111)\n+($I240*'fnd base rates'!G$112)\n+($J240*'fnd base rates'!G$113)\n+($K240*'fnd base rates'!G$114)\n+($M240*'fnd base rates'!G$116)\n+($N240*'fnd base rates'!G$117)\n+($O240*'fnd base rates'!G$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,7)))\n*$R240","v":4605.2153308080005},{"$f":"(($D240*'fnd base rates'!H$107)\n+($E240*'fnd base rates'!H$108)\n+($F240*'fnd base rates'!H$109)\n+($G240*'fnd base rates'!H$110)\n+($H240*'fnd base rates'!H$111)\n+($I240*'fnd base rates'!H$112)\n+($J240*'fnd base rates'!H$113)\n+($K240*'fnd base rates'!H$114)\n+($M240*'fnd base rates'!H$116)\n+($N240*'fnd base rates'!H$117)\n+($O240*'fnd base rates'!H$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,8)))","v":14639.988470000002},{"$f":"(($D240*'fnd base rates'!I$107)\n+($E240*'fnd base rates'!I$108)\n+($F240*'fnd base rates'!I$109)\n+($G240*'fnd base rates'!I$110)\n+($H240*'fnd base rates'!I$111)\n+($I240*'fnd base rates'!I$112)\n+($J240*'fnd base rates'!I$113)\n+($K240*'fnd base rates'!I$114)\n+($M240*'fnd base rates'!I$116)\n+($N240*'fnd base rates'!I$117)\n+($O240*'fnd base rates'!I$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,9)))\n*$R240","v":9575.4911200000006},{"$f":"(($D240*'fnd base rates'!J$107)\n+($E240*'fnd base rates'!J$108)\n+($F240*'fnd base rates'!J$109)\n+($G240*'fnd base rates'!J$110)\n+($H240*'fnd base rates'!J$111)\n+($I240*'fnd base rates'!J$112)\n+($J240*'fnd base rates'!J$113)\n+($K240*'fnd base rates'!J$114)\n+($M240*'fnd base rates'!J$116)\n+($N240*'fnd base rates'!J$117)\n+($O240*'fnd base rates'!J$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,10)))\n*$R240","v":14267.727080000004},{"$f":"(($D240*'fnd base rates'!K$107)\n+($E240*'fnd base rates'!K$108)\n+($F240*'fnd base rates'!K$109)\n+($G240*'fnd base rates'!K$110)\n+($H240*'fnd base rates'!K$111)\n+($I240*'fnd base rates'!K$112)\n+($J240*'fnd base rates'!K$113)\n+($K240*'fnd base rates'!K$114)\n+($M240*'fnd base rates'!K$116)\n+($N240*'fnd base rates'!K$117)\n+($O240*'fnd base rates'!K$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,11)))\n*$R240","v":25755.582930384},{"$f":"(($D240*'fnd base rates'!L$107)\n+($E240*'fnd base rates'!L$108)\n+($F240*'fnd base rates'!L$109)\n+($G240*'fnd base rates'!L$110)\n+($H240*'fnd base rates'!L$111)\n+($I240*'fnd base rates'!L$112)\n+($J240*'fnd base rates'!L$113)\n+($K240*'fnd base rates'!L$114)\n+($M240*'fnd base rates'!L$116)\n+($N240*'fnd base rates'!L$117)\n+($O240*'fnd base rates'!L$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,12)))","v":27251.289840999998},{"$f":"(($D240*'fnd base rates'!M$107)\n+($E240*'fnd base rates'!M$108)\n+($F240*'fnd base rates'!M$109)\n+($G240*'fnd base rates'!M$110)\n+($H240*'fnd base rates'!M$111)\n+($I240*'fnd base rates'!M$112)\n+($J240*'fnd base rates'!M$113)\n+($K240*'fnd base rates'!M$114)\n+($M240*'fnd base rates'!M$116)\n+($N240*'fnd base rates'!M$117)\n+($O240*'fnd base rates'!M$118)\n+($P240*VLOOKUP($S240+12,rate_basefnd,13)))","v":0},265099.35727715603,null,436049165,"436","049","165",1,21,265099.35727715603,12624,0,12624,null,null,null,null,null,14219,47,14266,-1642,12624,0,12624]
[436,436049176,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D241","v":0},{"$f":"'fnd enro'!E241","v":0},{"$f":"'fnd enro'!F241","v":0},{"$f":"'fnd enro'!G241","v":0},{"$f":"'fnd enro'!H241","v":4},{"$f":"'fnd enro'!I241","v":8},{"$f":"'fnd enro'!J241","v":0},{"$f":"'fnd enro'!K241","v":0.45479999999999998},{"$f":"'fnd enro'!L241","v":0},{"$f":"'fnd enro'!M241+'fnd enro'!N241","v":0},{"$f":"'fnd enro'!O241","v":2},{"$f":"'fnd enro'!P241","v":0},{"$f":"'fnd enro'!Q241","v":4},{"$f":"'fnd enro'!S241","v":12},1.1080000000000001,{"$f":"VALUE('fnd enro'!R241)","v":7},null,{"$f":"(($D241*'fnd base rates'!C$107)\n+($E241*'fnd base rates'!C$108)\n+($F241*'fnd base rates'!C$109)\n+($G241*'fnd base rates'!C$110)\n+($H241*'fnd base rates'!C$111)\n+($I241*'fnd base rates'!C$112)\n+($J241*'fnd base rates'!C$113)\n+($K241*'fnd base rates'!C$114)\n+($M241*'fnd base rates'!C$116)\n+($N241*'fnd base rates'!C$117)\n+($O241*'fnd base rates'!C$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,3)))\n*$R241","v":7181.3765611040008},{"$f":"(($D241*'fnd base rates'!D$107)\n+($E241*'fnd base rates'!D$108)\n+($F241*'fnd base rates'!D$109)\n+($G241*'fnd base rates'!D$110)\n+($H241*'fnd base rates'!D$111)\n+($I241*'fnd base rates'!D$112)\n+($J241*'fnd base rates'!D$113)\n+($K241*'fnd base rates'!D$114)\n+($M241*'fnd base rates'!D$116)\n+($N241*'fnd base rates'!D$117)\n+($O241*'fnd base rates'!D$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,4)))\n*$R241","v":11219.231280000004},{"$f":"(($D241*'fnd base rates'!E$107)\n+($E241*'fnd base rates'!E$108)\n+($F241*'fnd base rates'!E$109)\n+($G241*'fnd base rates'!E$110)\n+($H241*'fnd base rates'!E$111)\n+($I241*'fnd base rates'!E$112)\n+($J241*'fnd base rates'!E$113)\n+($K241*'fnd base rates'!E$114)\n+($M241*'fnd base rates'!E$116)\n+($N241*'fnd base rates'!E$117)\n+($O241*'fnd base rates'!E$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,5)))\n*$R241","v":70257.274685008015},{"$f":"(($D241*'fnd base rates'!F$107)\n+($E241*'fnd base rates'!F$108)\n+($F241*'fnd base rates'!F$109)\n+($G241*'fnd base rates'!F$110)\n+($H241*'fnd base rates'!F$111)\n+($I241*'fnd base rates'!F$112)\n+($J241*'fnd base rates'!F$113)\n+($K241*'fnd base rates'!F$114)\n+($M241*'fnd base rates'!F$116)\n+($N241*'fnd base rates'!F$117)\n+($O241*'fnd base rates'!F$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,6)))\n*$R241","v":11874.878105296002},{"$f":"(($D241*'fnd base rates'!G$107)\n+($E241*'fnd base rates'!G$108)\n+($F241*'fnd base rates'!G$109)\n+($G241*'fnd base rates'!G$110)\n+($H241*'fnd base rates'!G$111)\n+($I241*'fnd base rates'!G$112)\n+($J241*'fnd base rates'!G$113)\n+($K241*'fnd base rates'!G$114)\n+($M241*'fnd base rates'!G$116)\n+($N241*'fnd base rates'!G$117)\n+($O241*'fnd base rates'!G$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,7)))\n*$R241","v":2768.5162461760001},{"$f":"(($D241*'fnd base rates'!H$107)\n+($E241*'fnd base rates'!H$108)\n+($F241*'fnd base rates'!H$109)\n+($G241*'fnd base rates'!H$110)\n+($H241*'fnd base rates'!H$111)\n+($I241*'fnd base rates'!H$112)\n+($J241*'fnd base rates'!H$113)\n+($K241*'fnd base rates'!H$114)\n+($M241*'fnd base rates'!H$116)\n+($N241*'fnd base rates'!H$117)\n+($O241*'fnd base rates'!H$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,8)))","v":8545.8248399999975},{"$f":"(($D241*'fnd base rates'!I$107)\n+($E241*'fnd base rates'!I$108)\n+($F241*'fnd base rates'!I$109)\n+($G241*'fnd base rates'!I$110)\n+($H241*'fnd base rates'!I$111)\n+($I241*'fnd base rates'!I$112)\n+($J241*'fnd base rates'!I$113)\n+($K241*'fnd base rates'!I$114)\n+($M241*'fnd base rates'!I$116)\n+($N241*'fnd base rates'!I$117)\n+($O241*'fnd base rates'!I$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,9)))\n*$R241","v":5636.6619200000005},{"$f":"(($D241*'fnd base rates'!J$107)\n+($E241*'fnd base rates'!J$108)\n+($F241*'fnd base rates'!J$109)\n+($G241*'fnd base rates'!J$110)\n+($H241*'fnd base rates'!J$111)\n+($I241*'fnd base rates'!J$112)\n+($J241*'fnd base rates'!J$113)\n+($K241*'fnd base rates'!J$114)\n+($M241*'fnd base rates'!J$116)\n+($N241*'fnd base rates'!J$117)\n+($O241*'fnd base rates'!J$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,10)))\n*$R241","v":8454.9707200000012},{"$f":"(($D241*'fnd base rates'!K$107)\n+($E241*'fnd base rates'!K$108)\n+($F241*'fnd base rates'!K$109)\n+($G241*'fnd base rates'!K$110)\n+($H241*'fnd base rates'!K$111)\n+($I241*'fnd base rates'!K$112)\n+($J241*'fnd base rates'!K$113)\n+($K241*'fnd base rates'!K$114)\n+($M241*'fnd base rates'!K$116)\n+($N241*'fnd base rates'!K$117)\n+($O241*'fnd base rates'!K$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,11)))\n*$R241","v":15174.066931648002},{"$f":"(($D241*'fnd base rates'!L$107)\n+($E241*'fnd base rates'!L$108)\n+($F241*'fnd base rates'!L$109)\n+($G241*'fnd base rates'!L$110)\n+($H241*'fnd base rates'!L$111)\n+($I241*'fnd base rates'!L$112)\n+($J241*'fnd base rates'!L$113)\n+($K241*'fnd base rates'!L$114)\n+($M241*'fnd base rates'!L$116)\n+($N241*'fnd base rates'!L$117)\n+($O241*'fnd base rates'!L$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,12)))","v":16133.017052000001},{"$f":"(($D241*'fnd base rates'!M$107)\n+($E241*'fnd base rates'!M$108)\n+($F241*'fnd base rates'!M$109)\n+($G241*'fnd base rates'!M$110)\n+($H241*'fnd base rates'!M$111)\n+($I241*'fnd base rates'!M$112)\n+($J241*'fnd base rates'!M$113)\n+($K241*'fnd base rates'!M$114)\n+($M241*'fnd base rates'!M$116)\n+($N241*'fnd base rates'!M$117)\n+($O241*'fnd base rates'!M$118)\n+($P241*VLOOKUP($S241+12,rate_basefnd,13)))","v":0},157245.81834123202,null,436049176,"436","049","176",1,12,157245.81834123202,13104,0,13104,null,null,null,null,null,13596,17,13613,-509,13104,0,13104]
[436,436049199,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D242","v":0},{"$f":"'fnd enro'!E242","v":0},{"$f":"'fnd enro'!F242","v":0},{"$f":"'fnd enro'!G242","v":0},{"$f":"'fnd enro'!H242","v":0},{"$f":"'fnd enro'!I242","v":1},{"$f":"'fnd enro'!J242","v":0},{"$f":"'fnd enro'!K242","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L242","v":0},{"$f":"'fnd enro'!M242+'fnd enro'!N242","v":0},{"$f":"'fnd enro'!O242","v":0},{"$f":"'fnd enro'!P242","v":0},{"$f":"'fnd enro'!Q242","v":1},{"$f":"'fnd enro'!S242","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R242)","v":1},null,{"$f":"(($D242*'fnd base rates'!C$107)\n+($E242*'fnd base rates'!C$108)\n+($F242*'fnd base rates'!C$109)\n+($G242*'fnd base rates'!C$110)\n+($H242*'fnd base rates'!C$111)\n+($I242*'fnd base rates'!C$112)\n+($J242*'fnd base rates'!C$113)\n+($K242*'fnd base rates'!C$114)\n+($M242*'fnd base rates'!C$116)\n+($N242*'fnd base rates'!C$117)\n+($O242*'fnd base rates'!C$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,3)))\n*$R242","v":616.35702009200008},{"$f":"(($D242*'fnd base rates'!D$107)\n+($E242*'fnd base rates'!D$108)\n+($F242*'fnd base rates'!D$109)\n+($G242*'fnd base rates'!D$110)\n+($H242*'fnd base rates'!D$111)\n+($I242*'fnd base rates'!D$112)\n+($J242*'fnd base rates'!D$113)\n+($K242*'fnd base rates'!D$114)\n+($M242*'fnd base rates'!D$116)\n+($N242*'fnd base rates'!D$117)\n+($O242*'fnd base rates'!D$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,4)))\n*$R242","v":1072.8764000000001},{"$f":"(($D242*'fnd base rates'!E$107)\n+($E242*'fnd base rates'!E$108)\n+($F242*'fnd base rates'!E$109)\n+($G242*'fnd base rates'!E$110)\n+($H242*'fnd base rates'!E$111)\n+($I242*'fnd base rates'!E$112)\n+($J242*'fnd base rates'!E$113)\n+($K242*'fnd base rates'!E$114)\n+($M242*'fnd base rates'!E$116)\n+($N242*'fnd base rates'!E$117)\n+($O242*'fnd base rates'!E$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,5)))\n*$R242","v":7793.3703170840008},{"$f":"(($D242*'fnd base rates'!F$107)\n+($E242*'fnd base rates'!F$108)\n+($F242*'fnd base rates'!F$109)\n+($G242*'fnd base rates'!F$110)\n+($H242*'fnd base rates'!F$111)\n+($I242*'fnd base rates'!F$112)\n+($J242*'fnd base rates'!F$113)\n+($K242*'fnd base rates'!F$114)\n+($M242*'fnd base rates'!F$116)\n+($N242*'fnd base rates'!F$117)\n+($O242*'fnd base rates'!F$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,6)))\n*$R242","v":920.69066210800008},{"$f":"(($D242*'fnd base rates'!G$107)\n+($E242*'fnd base rates'!G$108)\n+($F242*'fnd base rates'!G$109)\n+($G242*'fnd base rates'!G$110)\n+($H242*'fnd base rates'!G$111)\n+($I242*'fnd base rates'!G$112)\n+($J242*'fnd base rates'!G$113)\n+($K242*'fnd base rates'!G$114)\n+($M242*'fnd base rates'!G$116)\n+($N242*'fnd base rates'!G$117)\n+($O242*'fnd base rates'!G$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,7)))\n*$R242","v":300.282853848},{"$f":"(($D242*'fnd base rates'!H$107)\n+($E242*'fnd base rates'!H$108)\n+($F242*'fnd base rates'!H$109)\n+($G242*'fnd base rates'!H$110)\n+($H242*'fnd base rates'!H$111)\n+($I242*'fnd base rates'!H$112)\n+($J242*'fnd base rates'!H$113)\n+($K242*'fnd base rates'!H$114)\n+($M242*'fnd base rates'!H$116)\n+($N242*'fnd base rates'!H$117)\n+($O242*'fnd base rates'!H$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,8)))","v":799.02706999999998},{"$f":"(($D242*'fnd base rates'!I$107)\n+($E242*'fnd base rates'!I$108)\n+($F242*'fnd base rates'!I$109)\n+($G242*'fnd base rates'!I$110)\n+($H242*'fnd base rates'!I$111)\n+($I242*'fnd base rates'!I$112)\n+($J242*'fnd base rates'!I$113)\n+($K242*'fnd base rates'!I$114)\n+($M242*'fnd base rates'!I$116)\n+($N242*'fnd base rates'!I$117)\n+($O242*'fnd base rates'!I$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,9)))\n*$R242","v":553.23548000000005},{"$f":"(($D242*'fnd base rates'!J$107)\n+($E242*'fnd base rates'!J$108)\n+($F242*'fnd base rates'!J$109)\n+($G242*'fnd base rates'!J$110)\n+($H242*'fnd base rates'!J$111)\n+($I242*'fnd base rates'!J$112)\n+($J242*'fnd base rates'!J$113)\n+($K242*'fnd base rates'!J$114)\n+($M242*'fnd base rates'!J$116)\n+($N242*'fnd base rates'!J$117)\n+($O242*'fnd base rates'!J$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,10)))\n*$R242","v":1160.5302799999999},{"$f":"(($D242*'fnd base rates'!K$107)\n+($E242*'fnd base rates'!K$108)\n+($F242*'fnd base rates'!K$109)\n+($G242*'fnd base rates'!K$110)\n+($H242*'fnd base rates'!K$111)\n+($I242*'fnd base rates'!K$112)\n+($J242*'fnd base rates'!K$113)\n+($K242*'fnd base rates'!K$114)\n+($M242*'fnd base rates'!K$116)\n+($N242*'fnd base rates'!K$117)\n+($O242*'fnd base rates'!K$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,11)))\n*$R242","v":1200.049524304},{"$f":"(($D242*'fnd base rates'!L$107)\n+($E242*'fnd base rates'!L$108)\n+($F242*'fnd base rates'!L$109)\n+($G242*'fnd base rates'!L$110)\n+($H242*'fnd base rates'!L$111)\n+($I242*'fnd base rates'!L$112)\n+($J242*'fnd base rates'!L$113)\n+($K242*'fnd base rates'!L$114)\n+($M242*'fnd base rates'!L$116)\n+($N242*'fnd base rates'!L$117)\n+($O242*'fnd base rates'!L$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,12)))","v":1506.5514210000001},{"$f":"(($D242*'fnd base rates'!M$107)\n+($E242*'fnd base rates'!M$108)\n+($F242*'fnd base rates'!M$109)\n+($G242*'fnd base rates'!M$110)\n+($H242*'fnd base rates'!M$111)\n+($I242*'fnd base rates'!M$112)\n+($J242*'fnd base rates'!M$113)\n+($K242*'fnd base rates'!M$114)\n+($M242*'fnd base rates'!M$116)\n+($N242*'fnd base rates'!M$117)\n+($O242*'fnd base rates'!M$118)\n+($P242*VLOOKUP($S242+12,rate_basefnd,13)))","v":0},15922.971028436003,null,436049199,"436","049","199",1,1,15922.971028436003,15923,0,15923,null,null,null,null,null,16039,-2,16037,-114,15923,0,15923]
[436,436049244,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D243","v":0},{"$f":"'fnd enro'!E243","v":0},{"$f":"'fnd enro'!F243","v":0},{"$f":"'fnd enro'!G243","v":0},{"$f":"'fnd enro'!H243","v":1},{"$f":"'fnd enro'!I243","v":5},{"$f":"'fnd enro'!J243","v":0},{"$f":"'fnd enro'!K243","v":0.22739999999999999},{"$f":"'fnd enro'!L243","v":0},{"$f":"'fnd enro'!M243+'fnd enro'!N243","v":0},{"$f":"'fnd enro'!O243","v":0},{"$f":"'fnd enro'!P243","v":0},{"$f":"'fnd enro'!Q243","v":0},{"$f":"'fnd enro'!S243","v":6},1.1080000000000001,{"$f":"VALUE('fnd enro'!R243)","v":9},null,{"$f":"(($D243*'fnd base rates'!C$107)\n+($E243*'fnd base rates'!C$108)\n+($F243*'fnd base rates'!C$109)\n+($G243*'fnd base rates'!C$110)\n+($H243*'fnd base rates'!C$111)\n+($I243*'fnd base rates'!C$112)\n+($J243*'fnd base rates'!C$113)\n+($K243*'fnd base rates'!C$114)\n+($M243*'fnd base rates'!C$116)\n+($N243*'fnd base rates'!C$117)\n+($O243*'fnd base rates'!C$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,3)))\n*$R243","v":3352.5126005520001},{"$f":"(($D243*'fnd base rates'!D$107)\n+($E243*'fnd base rates'!D$108)\n+($F243*'fnd base rates'!D$109)\n+($G243*'fnd base rates'!D$110)\n+($H243*'fnd base rates'!D$111)\n+($I243*'fnd base rates'!D$112)\n+($J243*'fnd base rates'!D$113)\n+($K243*'fnd base rates'!D$114)\n+($M243*'fnd base rates'!D$116)\n+($N243*'fnd base rates'!D$117)\n+($O243*'fnd base rates'!D$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,4)))\n*$R243","v":4799.5236000000004},{"$f":"(($D243*'fnd base rates'!E$107)\n+($E243*'fnd base rates'!E$108)\n+($F243*'fnd base rates'!E$109)\n+($G243*'fnd base rates'!E$110)\n+($H243*'fnd base rates'!E$111)\n+($I243*'fnd base rates'!E$112)\n+($J243*'fnd base rates'!E$113)\n+($K243*'fnd base rates'!E$114)\n+($M243*'fnd base rates'!E$116)\n+($N243*'fnd base rates'!E$117)\n+($O243*'fnd base rates'!E$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,5)))\n*$R243","v":29254.353742504005},{"$f":"(($D243*'fnd base rates'!F$107)\n+($E243*'fnd base rates'!F$108)\n+($F243*'fnd base rates'!F$109)\n+($G243*'fnd base rates'!F$110)\n+($H243*'fnd base rates'!F$111)\n+($I243*'fnd base rates'!F$112)\n+($J243*'fnd base rates'!F$113)\n+($K243*'fnd base rates'!F$114)\n+($M243*'fnd base rates'!F$116)\n+($N243*'fnd base rates'!F$117)\n+($O243*'fnd base rates'!F$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,6)))\n*$R243","v":5637.5699326479998},{"$f":"(($D243*'fnd base rates'!G$107)\n+($E243*'fnd base rates'!G$108)\n+($F243*'fnd base rates'!G$109)\n+($G243*'fnd base rates'!G$110)\n+($H243*'fnd base rates'!G$111)\n+($I243*'fnd base rates'!G$112)\n+($J243*'fnd base rates'!G$113)\n+($K243*'fnd base rates'!G$114)\n+($M243*'fnd base rates'!G$116)\n+($N243*'fnd base rates'!G$117)\n+($O243*'fnd base rates'!G$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,7)))\n*$R243","v":1030.850443088},{"$f":"(($D243*'fnd base rates'!H$107)\n+($E243*'fnd base rates'!H$108)\n+($F243*'fnd base rates'!H$109)\n+($G243*'fnd base rates'!H$110)\n+($H243*'fnd base rates'!H$111)\n+($I243*'fnd base rates'!H$112)\n+($J243*'fnd base rates'!H$113)\n+($K243*'fnd base rates'!H$114)\n+($M243*'fnd base rates'!H$116)\n+($N243*'fnd base rates'!H$117)\n+($O243*'fnd base rates'!H$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,8)))","v":4399.3424199999999},{"$f":"(($D243*'fnd base rates'!I$107)\n+($E243*'fnd base rates'!I$108)\n+($F243*'fnd base rates'!I$109)\n+($G243*'fnd base rates'!I$110)\n+($H243*'fnd base rates'!I$111)\n+($I243*'fnd base rates'!I$112)\n+($J243*'fnd base rates'!I$113)\n+($K243*'fnd base rates'!I$114)\n+($M243*'fnd base rates'!I$116)\n+($N243*'fnd base rates'!I$117)\n+($O243*'fnd base rates'!I$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,9)))\n*$R243","v":2581.9613200000003},{"$f":"(($D243*'fnd base rates'!J$107)\n+($E243*'fnd base rates'!J$108)\n+($F243*'fnd base rates'!J$109)\n+($G243*'fnd base rates'!J$110)\n+($H243*'fnd base rates'!J$111)\n+($I243*'fnd base rates'!J$112)\n+($J243*'fnd base rates'!J$113)\n+($K243*'fnd base rates'!J$114)\n+($M243*'fnd base rates'!J$116)\n+($N243*'fnd base rates'!J$117)\n+($O243*'fnd base rates'!J$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,10)))\n*$R243","v":3259.55872},{"$f":"(($D243*'fnd base rates'!K$107)\n+($E243*'fnd base rates'!K$108)\n+($F243*'fnd base rates'!K$109)\n+($G243*'fnd base rates'!K$110)\n+($H243*'fnd base rates'!K$111)\n+($I243*'fnd base rates'!K$112)\n+($J243*'fnd base rates'!K$113)\n+($K243*'fnd base rates'!K$114)\n+($M243*'fnd base rates'!K$116)\n+($N243*'fnd base rates'!K$117)\n+($O243*'fnd base rates'!K$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,11)))\n*$R243","v":7233.8584658239997},{"$f":"(($D243*'fnd base rates'!L$107)\n+($E243*'fnd base rates'!L$108)\n+($F243*'fnd base rates'!L$109)\n+($G243*'fnd base rates'!L$110)\n+($H243*'fnd base rates'!L$111)\n+($I243*'fnd base rates'!L$112)\n+($J243*'fnd base rates'!L$113)\n+($K243*'fnd base rates'!L$114)\n+($M243*'fnd base rates'!L$116)\n+($N243*'fnd base rates'!L$117)\n+($O243*'fnd base rates'!L$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,12)))","v":6809.3285259999993},{"$f":"(($D243*'fnd base rates'!M$107)\n+($E243*'fnd base rates'!M$108)\n+($F243*'fnd base rates'!M$109)\n+($G243*'fnd base rates'!M$110)\n+($H243*'fnd base rates'!M$111)\n+($I243*'fnd base rates'!M$112)\n+($J243*'fnd base rates'!M$113)\n+($K243*'fnd base rates'!M$114)\n+($M243*'fnd base rates'!M$116)\n+($N243*'fnd base rates'!M$117)\n+($O243*'fnd base rates'!M$118)\n+($P243*VLOOKUP($S243+12,rate_basefnd,13)))","v":0},68358.859770616007,null,436049244,"436","049","244",1,6,68358.859770616007,11393,0,11393,null,null,null,null,null,13188,27,13215,-1822,11393,0,11393]
[436,436049248,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D244","v":0},{"$f":"'fnd enro'!E244","v":0},{"$f":"'fnd enro'!F244","v":0},{"$f":"'fnd enro'!G244","v":0},{"$f":"'fnd enro'!H244","v":2},{"$f":"'fnd enro'!I244","v":0},{"$f":"'fnd enro'!J244","v":0},{"$f":"'fnd enro'!K244","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L244","v":0},{"$f":"'fnd enro'!M244+'fnd enro'!N244","v":0},{"$f":"'fnd enro'!O244","v":0},{"$f":"'fnd enro'!P244","v":0},{"$f":"'fnd enro'!Q244","v":1},{"$f":"'fnd enro'!S244","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R244)","v":10},null,{"$f":"(($D244*'fnd base rates'!C$107)\n+($E244*'fnd base rates'!C$108)\n+($F244*'fnd base rates'!C$109)\n+($G244*'fnd base rates'!C$110)\n+($H244*'fnd base rates'!C$111)\n+($I244*'fnd base rates'!C$112)\n+($J244*'fnd base rates'!C$113)\n+($K244*'fnd base rates'!C$114)\n+($M244*'fnd base rates'!C$116)\n+($N244*'fnd base rates'!C$117)\n+($O244*'fnd base rates'!C$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,3)))\n*$R244","v":1187.9065201840001},{"$f":"(($D244*'fnd base rates'!D$107)\n+($E244*'fnd base rates'!D$108)\n+($F244*'fnd base rates'!D$109)\n+($G244*'fnd base rates'!D$110)\n+($H244*'fnd base rates'!D$111)\n+($I244*'fnd base rates'!D$112)\n+($J244*'fnd base rates'!D$113)\n+($K244*'fnd base rates'!D$114)\n+($M244*'fnd base rates'!D$116)\n+($N244*'fnd base rates'!D$117)\n+($O244*'fnd base rates'!D$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,4)))\n*$R244","v":1933.4156800000003},{"$f":"(($D244*'fnd base rates'!E$107)\n+($E244*'fnd base rates'!E$108)\n+($F244*'fnd base rates'!E$109)\n+($G244*'fnd base rates'!E$110)\n+($H244*'fnd base rates'!E$111)\n+($I244*'fnd base rates'!E$112)\n+($J244*'fnd base rates'!E$113)\n+($K244*'fnd base rates'!E$114)\n+($M244*'fnd base rates'!E$116)\n+($N244*'fnd base rates'!E$117)\n+($O244*'fnd base rates'!E$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,5)))\n*$R244","v":10476.334394168001},{"$f":"(($D244*'fnd base rates'!F$107)\n+($E244*'fnd base rates'!F$108)\n+($F244*'fnd base rates'!F$109)\n+($G244*'fnd base rates'!F$110)\n+($H244*'fnd base rates'!F$111)\n+($I244*'fnd base rates'!F$112)\n+($J244*'fnd base rates'!F$113)\n+($K244*'fnd base rates'!F$114)\n+($M244*'fnd base rates'!F$116)\n+($N244*'fnd base rates'!F$117)\n+($O244*'fnd base rates'!F$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,6)))\n*$R244","v":2068.233244216},{"$f":"(($D244*'fnd base rates'!G$107)\n+($E244*'fnd base rates'!G$108)\n+($F244*'fnd base rates'!G$109)\n+($G244*'fnd base rates'!G$110)\n+($H244*'fnd base rates'!G$111)\n+($I244*'fnd base rates'!G$112)\n+($J244*'fnd base rates'!G$113)\n+($K244*'fnd base rates'!G$114)\n+($M244*'fnd base rates'!G$116)\n+($N244*'fnd base rates'!G$117)\n+($O244*'fnd base rates'!G$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,7)))\n*$R244","v":509.554587696},{"$f":"(($D244*'fnd base rates'!H$107)\n+($E244*'fnd base rates'!H$108)\n+($F244*'fnd base rates'!H$109)\n+($G244*'fnd base rates'!H$110)\n+($H244*'fnd base rates'!H$111)\n+($I244*'fnd base rates'!H$112)\n+($J244*'fnd base rates'!H$113)\n+($K244*'fnd base rates'!H$114)\n+($M244*'fnd base rates'!H$116)\n+($N244*'fnd base rates'!H$117)\n+($O244*'fnd base rates'!H$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,8)))","v":1009.17414},{"$f":"(($D244*'fnd base rates'!I$107)\n+($E244*'fnd base rates'!I$108)\n+($F244*'fnd base rates'!I$109)\n+($G244*'fnd base rates'!I$110)\n+($H244*'fnd base rates'!I$111)\n+($I244*'fnd base rates'!I$112)\n+($J244*'fnd base rates'!I$113)\n+($K244*'fnd base rates'!I$114)\n+($M244*'fnd base rates'!I$116)\n+($N244*'fnd base rates'!I$117)\n+($O244*'fnd base rates'!I$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,9)))\n*$R244","v":842.40132000000006},{"$f":"(($D244*'fnd base rates'!J$107)\n+($E244*'fnd base rates'!J$108)\n+($F244*'fnd base rates'!J$109)\n+($G244*'fnd base rates'!J$110)\n+($H244*'fnd base rates'!J$111)\n+($I244*'fnd base rates'!J$112)\n+($J244*'fnd base rates'!J$113)\n+($K244*'fnd base rates'!J$114)\n+($M244*'fnd base rates'!J$116)\n+($N244*'fnd base rates'!J$117)\n+($O244*'fnd base rates'!J$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,10)))\n*$R244","v":1205.4818400000001},{"$f":"(($D244*'fnd base rates'!K$107)\n+($E244*'fnd base rates'!K$108)\n+($F244*'fnd base rates'!K$109)\n+($G244*'fnd base rates'!K$110)\n+($H244*'fnd base rates'!K$111)\n+($I244*'fnd base rates'!K$112)\n+($J244*'fnd base rates'!K$113)\n+($K244*'fnd base rates'!K$114)\n+($M244*'fnd base rates'!K$116)\n+($N244*'fnd base rates'!K$117)\n+($O244*'fnd base rates'!K$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,11)))\n*$R244","v":2467.2216886080005},{"$f":"(($D244*'fnd base rates'!L$107)\n+($E244*'fnd base rates'!L$108)\n+($F244*'fnd base rates'!L$109)\n+($G244*'fnd base rates'!L$110)\n+($H244*'fnd base rates'!L$111)\n+($I244*'fnd base rates'!L$112)\n+($J244*'fnd base rates'!L$113)\n+($K244*'fnd base rates'!L$114)\n+($M244*'fnd base rates'!L$116)\n+($N244*'fnd base rates'!L$117)\n+($O244*'fnd base rates'!L$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,12)))","v":2918.4528419999997},{"$f":"(($D244*'fnd base rates'!M$107)\n+($E244*'fnd base rates'!M$108)\n+($F244*'fnd base rates'!M$109)\n+($G244*'fnd base rates'!M$110)\n+($H244*'fnd base rates'!M$111)\n+($I244*'fnd base rates'!M$112)\n+($J244*'fnd base rates'!M$113)\n+($K244*'fnd base rates'!M$114)\n+($M244*'fnd base rates'!M$116)\n+($N244*'fnd base rates'!M$117)\n+($O244*'fnd base rates'!M$118)\n+($P244*VLOOKUP($S244+12,rate_basefnd,13)))","v":0},24618.176256872001,null,436049248,"436","049","248",1,2,24618.176256872001,12309,0,12309,null,null,null,null,null,12421,56,12477,-168,12309,0,12309]
[436,436049262,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D245","v":0},{"$f":"'fnd enro'!E245","v":0},{"$f":"'fnd enro'!F245","v":0},{"$f":"'fnd enro'!G245","v":0},{"$f":"'fnd enro'!H245","v":0},{"$f":"'fnd enro'!I245","v":1},{"$f":"'fnd enro'!J245","v":0},{"$f":"'fnd enro'!K245","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L245","v":0},{"$f":"'fnd enro'!M245+'fnd enro'!N245","v":0},{"$f":"'fnd enro'!O245","v":0},{"$f":"'fnd enro'!P245","v":0},{"$f":"'fnd enro'!Q245","v":0},{"$f":"'fnd enro'!S245","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R245)","v":8},null,{"$f":"(($D245*'fnd base rates'!C$107)\n+($E245*'fnd base rates'!C$108)\n+($F245*'fnd base rates'!C$109)\n+($G245*'fnd base rates'!C$110)\n+($H245*'fnd base rates'!C$111)\n+($I245*'fnd base rates'!C$112)\n+($J245*'fnd base rates'!C$113)\n+($K245*'fnd base rates'!C$114)\n+($M245*'fnd base rates'!C$116)\n+($N245*'fnd base rates'!C$117)\n+($O245*'fnd base rates'!C$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,3)))\n*$R245","v":558.75210009200009},{"$f":"(($D245*'fnd base rates'!D$107)\n+($E245*'fnd base rates'!D$108)\n+($F245*'fnd base rates'!D$109)\n+($G245*'fnd base rates'!D$110)\n+($H245*'fnd base rates'!D$111)\n+($I245*'fnd base rates'!D$112)\n+($J245*'fnd base rates'!D$113)\n+($K245*'fnd base rates'!D$114)\n+($M245*'fnd base rates'!D$116)\n+($N245*'fnd base rates'!D$117)\n+($O245*'fnd base rates'!D$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,4)))\n*$R245","v":799.92060000000015},{"$f":"(($D245*'fnd base rates'!E$107)\n+($E245*'fnd base rates'!E$108)\n+($F245*'fnd base rates'!E$109)\n+($G245*'fnd base rates'!E$110)\n+($H245*'fnd base rates'!E$111)\n+($I245*'fnd base rates'!E$112)\n+($J245*'fnd base rates'!E$113)\n+($K245*'fnd base rates'!E$114)\n+($M245*'fnd base rates'!E$116)\n+($N245*'fnd base rates'!E$117)\n+($O245*'fnd base rates'!E$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,5)))\n*$R245","v":5128.8740770840004},{"$f":"(($D245*'fnd base rates'!F$107)\n+($E245*'fnd base rates'!F$108)\n+($F245*'fnd base rates'!F$109)\n+($G245*'fnd base rates'!F$110)\n+($H245*'fnd base rates'!F$111)\n+($I245*'fnd base rates'!F$112)\n+($J245*'fnd base rates'!F$113)\n+($K245*'fnd base rates'!F$114)\n+($M245*'fnd base rates'!F$116)\n+($N245*'fnd base rates'!F$117)\n+($O245*'fnd base rates'!F$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,6)))\n*$R245","v":920.69066210800008},{"$f":"(($D245*'fnd base rates'!G$107)\n+($E245*'fnd base rates'!G$108)\n+($F245*'fnd base rates'!G$109)\n+($G245*'fnd base rates'!G$110)\n+($H245*'fnd base rates'!G$111)\n+($I245*'fnd base rates'!G$112)\n+($J245*'fnd base rates'!G$113)\n+($K245*'fnd base rates'!G$114)\n+($M245*'fnd base rates'!G$116)\n+($N245*'fnd base rates'!G$117)\n+($O245*'fnd base rates'!G$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,7)))\n*$R245","v":171.01249384799999},{"$f":"(($D245*'fnd base rates'!H$107)\n+($E245*'fnd base rates'!H$108)\n+($F245*'fnd base rates'!H$109)\n+($G245*'fnd base rates'!H$110)\n+($H245*'fnd base rates'!H$111)\n+($I245*'fnd base rates'!H$112)\n+($J245*'fnd base rates'!H$113)\n+($K245*'fnd base rates'!H$114)\n+($M245*'fnd base rates'!H$116)\n+($N245*'fnd base rates'!H$117)\n+($O245*'fnd base rates'!H$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D245*'fnd base rates'!I$107)\n+($E245*'fnd base rates'!I$108)\n+($F245*'fnd base rates'!I$109)\n+($G245*'fnd base rates'!I$110)\n+($H245*'fnd base rates'!I$111)\n+($I245*'fnd base rates'!I$112)\n+($J245*'fnd base rates'!I$113)\n+($K245*'fnd base rates'!I$114)\n+($M245*'fnd base rates'!I$116)\n+($N245*'fnd base rates'!I$117)\n+($O245*'fnd base rates'!I$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,9)))\n*$R245","v":445.33844000000005},{"$f":"(($D245*'fnd base rates'!J$107)\n+($E245*'fnd base rates'!J$108)\n+($F245*'fnd base rates'!J$109)\n+($G245*'fnd base rates'!J$110)\n+($H245*'fnd base rates'!J$111)\n+($I245*'fnd base rates'!J$112)\n+($J245*'fnd base rates'!J$113)\n+($K245*'fnd base rates'!J$114)\n+($M245*'fnd base rates'!J$116)\n+($N245*'fnd base rates'!J$117)\n+($O245*'fnd base rates'!J$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,10)))\n*$R245","v":599.88228000000004},{"$f":"(($D245*'fnd base rates'!K$107)\n+($E245*'fnd base rates'!K$108)\n+($F245*'fnd base rates'!K$109)\n+($G245*'fnd base rates'!K$110)\n+($H245*'fnd base rates'!K$111)\n+($I245*'fnd base rates'!K$112)\n+($J245*'fnd base rates'!K$113)\n+($K245*'fnd base rates'!K$114)\n+($M245*'fnd base rates'!K$116)\n+($N245*'fnd base rates'!K$117)\n+($O245*'fnd base rates'!K$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,11)))\n*$R245","v":1200.049524304},{"$f":"(($D245*'fnd base rates'!L$107)\n+($E245*'fnd base rates'!L$108)\n+($F245*'fnd base rates'!L$109)\n+($G245*'fnd base rates'!L$110)\n+($H245*'fnd base rates'!L$111)\n+($I245*'fnd base rates'!L$112)\n+($J245*'fnd base rates'!L$113)\n+($K245*'fnd base rates'!L$114)\n+($M245*'fnd base rates'!L$116)\n+($N245*'fnd base rates'!L$117)\n+($O245*'fnd base rates'!L$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D245*'fnd base rates'!M$107)\n+($E245*'fnd base rates'!M$108)\n+($F245*'fnd base rates'!M$109)\n+($G245*'fnd base rates'!M$110)\n+($H245*'fnd base rates'!M$111)\n+($I245*'fnd base rates'!M$112)\n+($J245*'fnd base rates'!M$113)\n+($K245*'fnd base rates'!M$114)\n+($M245*'fnd base rates'!M$116)\n+($N245*'fnd base rates'!M$117)\n+($O245*'fnd base rates'!M$118)\n+($P245*VLOOKUP($S245+12,rate_basefnd,13)))","v":0},11723.218668436,null,436049262,"436","049","262",1,1,11723.218668436,11723,0,11723,null,null,null,null,null,11794,0,11794,-71,11723,0,11723]
[436,436049274,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D246","v":0},{"$f":"'fnd enro'!E246","v":0},{"$f":"'fnd enro'!F246","v":0},{"$f":"'fnd enro'!G246","v":0},{"$f":"'fnd enro'!H246","v":3},{"$f":"'fnd enro'!I246","v":3},{"$f":"'fnd enro'!J246","v":0},{"$f":"'fnd enro'!K246","v":0.22739999999999999},{"$f":"'fnd enro'!L246","v":0},{"$f":"'fnd enro'!M246+'fnd enro'!N246","v":0},{"$f":"'fnd enro'!O246","v":0},{"$f":"'fnd enro'!P246","v":0},{"$f":"'fnd enro'!Q246","v":4},{"$f":"'fnd enro'!S246","v":6},1.1080000000000001,{"$f":"VALUE('fnd enro'!R246)","v":9},null,{"$f":"(($D246*'fnd base rates'!C$107)\n+($E246*'fnd base rates'!C$108)\n+($F246*'fnd base rates'!C$109)\n+($G246*'fnd base rates'!C$110)\n+($H246*'fnd base rates'!C$111)\n+($I246*'fnd base rates'!C$112)\n+($J246*'fnd base rates'!C$113)\n+($K246*'fnd base rates'!C$114)\n+($M246*'fnd base rates'!C$116)\n+($N246*'fnd base rates'!C$117)\n+($O246*'fnd base rates'!C$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,3)))\n*$R246","v":3628.0057205520002},{"$f":"(($D246*'fnd base rates'!D$107)\n+($E246*'fnd base rates'!D$108)\n+($F246*'fnd base rates'!D$109)\n+($G246*'fnd base rates'!D$110)\n+($H246*'fnd base rates'!D$111)\n+($I246*'fnd base rates'!D$112)\n+($J246*'fnd base rates'!D$113)\n+($K246*'fnd base rates'!D$114)\n+($M246*'fnd base rates'!D$116)\n+($N246*'fnd base rates'!D$117)\n+($O246*'fnd base rates'!D$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,4)))\n*$R246","v":6104.8362400000015},{"$f":"(($D246*'fnd base rates'!E$107)\n+($E246*'fnd base rates'!E$108)\n+($F246*'fnd base rates'!E$109)\n+($G246*'fnd base rates'!E$110)\n+($H246*'fnd base rates'!E$111)\n+($I246*'fnd base rates'!E$112)\n+($J246*'fnd base rates'!E$113)\n+($K246*'fnd base rates'!E$114)\n+($M246*'fnd base rates'!E$116)\n+($N246*'fnd base rates'!E$117)\n+($O246*'fnd base rates'!E$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,5)))\n*$R246","v":38958.971182504007},{"$f":"(($D246*'fnd base rates'!F$107)\n+($E246*'fnd base rates'!F$108)\n+($F246*'fnd base rates'!F$109)\n+($G246*'fnd base rates'!F$110)\n+($H246*'fnd base rates'!F$111)\n+($I246*'fnd base rates'!F$112)\n+($J246*'fnd base rates'!F$113)\n+($K246*'fnd base rates'!F$114)\n+($M246*'fnd base rates'!F$116)\n+($N246*'fnd base rates'!F$117)\n+($O246*'fnd base rates'!F$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,6)))\n*$R246","v":5864.4218526480008},{"$f":"(($D246*'fnd base rates'!G$107)\n+($E246*'fnd base rates'!G$108)\n+($F246*'fnd base rates'!G$109)\n+($G246*'fnd base rates'!G$110)\n+($H246*'fnd base rates'!G$111)\n+($I246*'fnd base rates'!G$112)\n+($J246*'fnd base rates'!G$113)\n+($K246*'fnd base rates'!G$114)\n+($M246*'fnd base rates'!G$116)\n+($N246*'fnd base rates'!G$117)\n+($O246*'fnd base rates'!G$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,7)))\n*$R246","v":1658.5767630879998},{"$f":"(($D246*'fnd base rates'!H$107)\n+($E246*'fnd base rates'!H$108)\n+($F246*'fnd base rates'!H$109)\n+($G246*'fnd base rates'!H$110)\n+($H246*'fnd base rates'!H$111)\n+($I246*'fnd base rates'!H$112)\n+($J246*'fnd base rates'!H$113)\n+($K246*'fnd base rates'!H$114)\n+($M246*'fnd base rates'!H$116)\n+($N246*'fnd base rates'!H$117)\n+($O246*'fnd base rates'!H$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,8)))","v":3909.9024199999999},{"$f":"(($D246*'fnd base rates'!I$107)\n+($E246*'fnd base rates'!I$108)\n+($F246*'fnd base rates'!I$109)\n+($G246*'fnd base rates'!I$110)\n+($H246*'fnd base rates'!I$111)\n+($I246*'fnd base rates'!I$112)\n+($J246*'fnd base rates'!I$113)\n+($K246*'fnd base rates'!I$114)\n+($M246*'fnd base rates'!I$116)\n+($N246*'fnd base rates'!I$117)\n+($O246*'fnd base rates'!I$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,9)))\n*$R246","v":2917.79612},{"$f":"(($D246*'fnd base rates'!J$107)\n+($E246*'fnd base rates'!J$108)\n+($F246*'fnd base rates'!J$109)\n+($G246*'fnd base rates'!J$110)\n+($H246*'fnd base rates'!J$111)\n+($I246*'fnd base rates'!J$112)\n+($J246*'fnd base rates'!J$113)\n+($K246*'fnd base rates'!J$114)\n+($M246*'fnd base rates'!J$116)\n+($N246*'fnd base rates'!J$117)\n+($O246*'fnd base rates'!J$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,10)))\n*$R246","v":5261.2272000000003},{"$f":"(($D246*'fnd base rates'!K$107)\n+($E246*'fnd base rates'!K$108)\n+($F246*'fnd base rates'!K$109)\n+($G246*'fnd base rates'!K$110)\n+($H246*'fnd base rates'!K$111)\n+($I246*'fnd base rates'!K$112)\n+($J246*'fnd base rates'!K$113)\n+($K246*'fnd base rates'!K$114)\n+($M246*'fnd base rates'!K$116)\n+($N246*'fnd base rates'!K$117)\n+($O246*'fnd base rates'!K$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,11)))\n*$R246","v":7300.9811058240011},{"$f":"(($D246*'fnd base rates'!L$107)\n+($E246*'fnd base rates'!L$108)\n+($F246*'fnd base rates'!L$109)\n+($G246*'fnd base rates'!L$110)\n+($H246*'fnd base rates'!L$111)\n+($I246*'fnd base rates'!L$112)\n+($J246*'fnd base rates'!L$113)\n+($K246*'fnd base rates'!L$114)\n+($M246*'fnd base rates'!L$116)\n+($N246*'fnd base rates'!L$117)\n+($O246*'fnd base rates'!L$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,12)))","v":8877.4885259999992},{"$f":"(($D246*'fnd base rates'!M$107)\n+($E246*'fnd base rates'!M$108)\n+($F246*'fnd base rates'!M$109)\n+($G246*'fnd base rates'!M$110)\n+($H246*'fnd base rates'!M$111)\n+($I246*'fnd base rates'!M$112)\n+($J246*'fnd base rates'!M$113)\n+($K246*'fnd base rates'!M$114)\n+($M246*'fnd base rates'!M$116)\n+($N246*'fnd base rates'!M$117)\n+($O246*'fnd base rates'!M$118)\n+($P246*VLOOKUP($S246+12,rate_basefnd,13)))","v":0},84482.207130616007,null,436049274,"436","049","274",1,6,84482.207130616007,14080,0,14080,null,null,null,null,null,14255,55,14310,-230,14080,0,14080]
[436,436049308,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D247","v":0},{"$f":"'fnd enro'!E247","v":0},{"$f":"'fnd enro'!F247","v":0},{"$f":"'fnd enro'!G247","v":0},{"$f":"'fnd enro'!H247","v":1},{"$f":"'fnd enro'!I247","v":2},{"$f":"'fnd enro'!J247","v":0},{"$f":"'fnd enro'!K247","v":0.1137},{"$f":"'fnd enro'!L247","v":0},{"$f":"'fnd enro'!M247+'fnd enro'!N247","v":0},{"$f":"'fnd enro'!O247","v":0},{"$f":"'fnd enro'!P247","v":0},{"$f":"'fnd enro'!Q247","v":1},{"$f":"'fnd enro'!S247","v":3},1.1080000000000001,{"$f":"VALUE('fnd enro'!R247)","v":9},null,{"$f":"(($D247*'fnd base rates'!C$107)\n+($E247*'fnd base rates'!C$108)\n+($F247*'fnd base rates'!C$109)\n+($G247*'fnd base rates'!C$110)\n+($H247*'fnd base rates'!C$111)\n+($I247*'fnd base rates'!C$112)\n+($J247*'fnd base rates'!C$113)\n+($K247*'fnd base rates'!C$114)\n+($M247*'fnd base rates'!C$116)\n+($N247*'fnd base rates'!C$117)\n+($O247*'fnd base rates'!C$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,3)))\n*$R247","v":1745.1295802760001},{"$f":"(($D247*'fnd base rates'!D$107)\n+($E247*'fnd base rates'!D$108)\n+($F247*'fnd base rates'!D$109)\n+($G247*'fnd base rates'!D$110)\n+($H247*'fnd base rates'!D$111)\n+($I247*'fnd base rates'!D$112)\n+($J247*'fnd base rates'!D$113)\n+($K247*'fnd base rates'!D$114)\n+($M247*'fnd base rates'!D$116)\n+($N247*'fnd base rates'!D$117)\n+($O247*'fnd base rates'!D$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,4)))\n*$R247","v":2726.0899600000007},{"$f":"(($D247*'fnd base rates'!E$107)\n+($E247*'fnd base rates'!E$108)\n+($F247*'fnd base rates'!E$109)\n+($G247*'fnd base rates'!E$110)\n+($H247*'fnd base rates'!E$111)\n+($I247*'fnd base rates'!E$112)\n+($J247*'fnd base rates'!E$113)\n+($K247*'fnd base rates'!E$114)\n+($M247*'fnd base rates'!E$116)\n+($N247*'fnd base rates'!E$117)\n+($O247*'fnd base rates'!E$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,5)))\n*$R247","v":17053.331231252003},{"$f":"(($D247*'fnd base rates'!F$107)\n+($E247*'fnd base rates'!F$108)\n+($F247*'fnd base rates'!F$109)\n+($G247*'fnd base rates'!F$110)\n+($H247*'fnd base rates'!F$111)\n+($I247*'fnd base rates'!F$112)\n+($J247*'fnd base rates'!F$113)\n+($K247*'fnd base rates'!F$114)\n+($M247*'fnd base rates'!F$116)\n+($N247*'fnd base rates'!F$117)\n+($O247*'fnd base rates'!F$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,6)))\n*$R247","v":2875.4979463240006},{"$f":"(($D247*'fnd base rates'!G$107)\n+($E247*'fnd base rates'!G$108)\n+($F247*'fnd base rates'!G$109)\n+($G247*'fnd base rates'!G$110)\n+($H247*'fnd base rates'!G$111)\n+($I247*'fnd base rates'!G$112)\n+($J247*'fnd base rates'!G$113)\n+($K247*'fnd base rates'!G$114)\n+($M247*'fnd base rates'!G$116)\n+($N247*'fnd base rates'!G$117)\n+($O247*'fnd base rates'!G$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,7)))\n*$R247","v":672.35680154400006},{"$f":"(($D247*'fnd base rates'!H$107)\n+($E247*'fnd base rates'!H$108)\n+($F247*'fnd base rates'!H$109)\n+($G247*'fnd base rates'!H$110)\n+($H247*'fnd base rates'!H$111)\n+($I247*'fnd base rates'!H$112)\n+($J247*'fnd base rates'!H$113)\n+($K247*'fnd base rates'!H$114)\n+($M247*'fnd base rates'!H$116)\n+($N247*'fnd base rates'!H$117)\n+($O247*'fnd base rates'!H$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,8)))","v":2077.3112099999998},{"$f":"(($D247*'fnd base rates'!I$107)\n+($E247*'fnd base rates'!I$108)\n+($F247*'fnd base rates'!I$109)\n+($G247*'fnd base rates'!I$110)\n+($H247*'fnd base rates'!I$111)\n+($I247*'fnd base rates'!I$112)\n+($J247*'fnd base rates'!I$113)\n+($K247*'fnd base rates'!I$114)\n+($M247*'fnd base rates'!I$116)\n+($N247*'fnd base rates'!I$117)\n+($O247*'fnd base rates'!I$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,9)))\n*$R247","v":1374.9393600000003},{"$f":"(($D247*'fnd base rates'!J$107)\n+($E247*'fnd base rates'!J$108)\n+($F247*'fnd base rates'!J$109)\n+($G247*'fnd base rates'!J$110)\n+($H247*'fnd base rates'!J$111)\n+($I247*'fnd base rates'!J$112)\n+($J247*'fnd base rates'!J$113)\n+($K247*'fnd base rates'!J$114)\n+($M247*'fnd base rates'!J$116)\n+($N247*'fnd base rates'!J$117)\n+($O247*'fnd base rates'!J$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,10)))\n*$R247","v":2130.1964800000001},{"$f":"(($D247*'fnd base rates'!K$107)\n+($E247*'fnd base rates'!K$108)\n+($F247*'fnd base rates'!K$109)\n+($G247*'fnd base rates'!K$110)\n+($H247*'fnd base rates'!K$111)\n+($I247*'fnd base rates'!K$112)\n+($J247*'fnd base rates'!K$113)\n+($K247*'fnd base rates'!K$114)\n+($M247*'fnd base rates'!K$116)\n+($N247*'fnd base rates'!K$117)\n+($O247*'fnd base rates'!K$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,11)))\n*$R247","v":3633.7098929120007},{"$f":"(($D247*'fnd base rates'!L$107)\n+($E247*'fnd base rates'!L$108)\n+($F247*'fnd base rates'!L$109)\n+($G247*'fnd base rates'!L$110)\n+($H247*'fnd base rates'!L$111)\n+($I247*'fnd base rates'!L$112)\n+($J247*'fnd base rates'!L$113)\n+($K247*'fnd base rates'!L$114)\n+($M247*'fnd base rates'!L$116)\n+($N247*'fnd base rates'!L$117)\n+($O247*'fnd base rates'!L$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,12)))","v":3921.7042630000001},{"$f":"(($D247*'fnd base rates'!M$107)\n+($E247*'fnd base rates'!M$108)\n+($F247*'fnd base rates'!M$109)\n+($G247*'fnd base rates'!M$110)\n+($H247*'fnd base rates'!M$111)\n+($I247*'fnd base rates'!M$112)\n+($J247*'fnd base rates'!M$113)\n+($K247*'fnd base rates'!M$114)\n+($M247*'fnd base rates'!M$116)\n+($N247*'fnd base rates'!M$117)\n+($O247*'fnd base rates'!M$118)\n+($P247*VLOOKUP($S247+12,rate_basefnd,13)))","v":0},38210.266725308007,null,436049308,"436","049","308",1,3,38210.266725308007,12737,0,12737,null,null,null,null,null,12784,18,12802,-102,12700,37,12737]
[436,436049336,"COMMUNITY CS OF CAMBRIDGE",{"$f":"'fnd enro'!D248","v":0},{"$f":"'fnd enro'!E248","v":0},{"$f":"'fnd enro'!F248","v":0},{"$f":"'fnd enro'!G248","v":0},{"$f":"'fnd enro'!H248","v":0},{"$f":"'fnd enro'!I248","v":2},{"$f":"'fnd enro'!J248","v":0},{"$f":"'fnd enro'!K248","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L248","v":0},{"$f":"'fnd enro'!M248+'fnd enro'!N248","v":0},{"$f":"'fnd enro'!O248","v":0},{"$f":"'fnd enro'!P248","v":0},{"$f":"'fnd enro'!Q248","v":0},{"$f":"'fnd enro'!S248","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R248)","v":7},null,{"$f":"(($D248*'fnd base rates'!C$107)\n+($E248*'fnd base rates'!C$108)\n+($F248*'fnd base rates'!C$109)\n+($G248*'fnd base rates'!C$110)\n+($H248*'fnd base rates'!C$111)\n+($I248*'fnd base rates'!C$112)\n+($J248*'fnd base rates'!C$113)\n+($K248*'fnd base rates'!C$114)\n+($M248*'fnd base rates'!C$116)\n+($N248*'fnd base rates'!C$117)\n+($O248*'fnd base rates'!C$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,3)))\n*$R248","v":1117.5042001840002},{"$f":"(($D248*'fnd base rates'!D$107)\n+($E248*'fnd base rates'!D$108)\n+($F248*'fnd base rates'!D$109)\n+($G248*'fnd base rates'!D$110)\n+($H248*'fnd base rates'!D$111)\n+($I248*'fnd base rates'!D$112)\n+($J248*'fnd base rates'!D$113)\n+($K248*'fnd base rates'!D$114)\n+($M248*'fnd base rates'!D$116)\n+($N248*'fnd base rates'!D$117)\n+($O248*'fnd base rates'!D$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,4)))\n*$R248","v":1599.8412000000003},{"$f":"(($D248*'fnd base rates'!E$107)\n+($E248*'fnd base rates'!E$108)\n+($F248*'fnd base rates'!E$109)\n+($G248*'fnd base rates'!E$110)\n+($H248*'fnd base rates'!E$111)\n+($I248*'fnd base rates'!E$112)\n+($J248*'fnd base rates'!E$113)\n+($K248*'fnd base rates'!E$114)\n+($M248*'fnd base rates'!E$116)\n+($N248*'fnd base rates'!E$117)\n+($O248*'fnd base rates'!E$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,5)))\n*$R248","v":10257.748154168001},{"$f":"(($D248*'fnd base rates'!F$107)\n+($E248*'fnd base rates'!F$108)\n+($F248*'fnd base rates'!F$109)\n+($G248*'fnd base rates'!F$110)\n+($H248*'fnd base rates'!F$111)\n+($I248*'fnd base rates'!F$112)\n+($J248*'fnd base rates'!F$113)\n+($K248*'fnd base rates'!F$114)\n+($M248*'fnd base rates'!F$116)\n+($N248*'fnd base rates'!F$117)\n+($O248*'fnd base rates'!F$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,6)))\n*$R248","v":1841.3813242160002},{"$f":"(($D248*'fnd base rates'!G$107)\n+($E248*'fnd base rates'!G$108)\n+($F248*'fnd base rates'!G$109)\n+($G248*'fnd base rates'!G$110)\n+($H248*'fnd base rates'!G$111)\n+($I248*'fnd base rates'!G$112)\n+($J248*'fnd base rates'!G$113)\n+($K248*'fnd base rates'!G$114)\n+($M248*'fnd base rates'!G$116)\n+($N248*'fnd base rates'!G$117)\n+($O248*'fnd base rates'!G$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,7)))\n*$R248","v":342.02498769599998},{"$f":"(($D248*'fnd base rates'!H$107)\n+($E248*'fnd base rates'!H$108)\n+($F248*'fnd base rates'!H$109)\n+($G248*'fnd base rates'!H$110)\n+($H248*'fnd base rates'!H$111)\n+($I248*'fnd base rates'!H$112)\n+($J248*'fnd base rates'!H$113)\n+($K248*'fnd base rates'!H$114)\n+($M248*'fnd base rates'!H$116)\n+($N248*'fnd base rates'!H$117)\n+($O248*'fnd base rates'!H$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D248*'fnd base rates'!I$107)\n+($E248*'fnd base rates'!I$108)\n+($F248*'fnd base rates'!I$109)\n+($G248*'fnd base rates'!I$110)\n+($H248*'fnd base rates'!I$111)\n+($I248*'fnd base rates'!I$112)\n+($J248*'fnd base rates'!I$113)\n+($K248*'fnd base rates'!I$114)\n+($M248*'fnd base rates'!I$116)\n+($N248*'fnd base rates'!I$117)\n+($O248*'fnd base rates'!I$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,9)))\n*$R248","v":890.6768800000001},{"$f":"(($D248*'fnd base rates'!J$107)\n+($E248*'fnd base rates'!J$108)\n+($F248*'fnd base rates'!J$109)\n+($G248*'fnd base rates'!J$110)\n+($H248*'fnd base rates'!J$111)\n+($I248*'fnd base rates'!J$112)\n+($J248*'fnd base rates'!J$113)\n+($K248*'fnd base rates'!J$114)\n+($M248*'fnd base rates'!J$116)\n+($N248*'fnd base rates'!J$117)\n+($O248*'fnd base rates'!J$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,10)))\n*$R248","v":1199.7645600000001},{"$f":"(($D248*'fnd base rates'!K$107)\n+($E248*'fnd base rates'!K$108)\n+($F248*'fnd base rates'!K$109)\n+($G248*'fnd base rates'!K$110)\n+($H248*'fnd base rates'!K$111)\n+($I248*'fnd base rates'!K$112)\n+($J248*'fnd base rates'!K$113)\n+($K248*'fnd base rates'!K$114)\n+($M248*'fnd base rates'!K$116)\n+($N248*'fnd base rates'!K$117)\n+($O248*'fnd base rates'!K$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,11)))\n*$R248","v":2400.099048608},{"$f":"(($D248*'fnd base rates'!L$107)\n+($E248*'fnd base rates'!L$108)\n+($F248*'fnd base rates'!L$109)\n+($G248*'fnd base rates'!L$110)\n+($H248*'fnd base rates'!L$111)\n+($I248*'fnd base rates'!L$112)\n+($J248*'fnd base rates'!L$113)\n+($K248*'fnd base rates'!L$114)\n+($M248*'fnd base rates'!L$116)\n+($N248*'fnd base rates'!L$117)\n+($O248*'fnd base rates'!L$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D248*'fnd base rates'!M$107)\n+($E248*'fnd base rates'!M$108)\n+($F248*'fnd base rates'!M$109)\n+($G248*'fnd base rates'!M$110)\n+($H248*'fnd base rates'!M$111)\n+($I248*'fnd base rates'!M$112)\n+($J248*'fnd base rates'!M$113)\n+($K248*'fnd base rates'!M$114)\n+($M248*'fnd base rates'!M$116)\n+($N248*'fnd base rates'!M$117)\n+($O248*'fnd base rates'!M$118)\n+($P248*VLOOKUP($S248+12,rate_basefnd,13)))","v":0},23446.437336872001,null,436049336,"436","049","336",1,2,23446.437336872001,11723,0,11723,null,null,null,null,null,11794,0,11794,-71,11723,0,11723]
[437,437035035,"CITY ON A HILL - CIRCUIT ST",{"$f":"'fnd enro'!D249","v":0},{"$f":"'fnd enro'!E249","v":0},{"$f":"'fnd enro'!F249","v":0},{"$f":"'fnd enro'!G249","v":0},{"$f":"'fnd enro'!H249","v":0},{"$f":"'fnd enro'!I249","v":227},{"$f":"'fnd enro'!J249","v":0},{"$f":"'fnd enro'!K249","v":8.6033000000000008},{"$f":"'fnd enro'!L249","v":0},{"$f":"'fnd enro'!M249+'fnd enro'!N249","v":0},{"$f":"'fnd enro'!O249","v":0},{"$f":"'fnd enro'!P249","v":33},{"$f":"'fnd enro'!Q249","v":146},{"$f":"'fnd enro'!S249","v":227},1.085,{"$f":"VALUE('fnd enro'!R249)","v":10},null,{"$f":"(($D249*'fnd base rates'!C$107)\n+($E249*'fnd base rates'!C$108)\n+($F249*'fnd base rates'!C$109)\n+($G249*'fnd base rates'!C$110)\n+($H249*'fnd base rates'!C$111)\n+($I249*'fnd base rates'!C$112)\n+($J249*'fnd base rates'!C$113)\n+($K249*'fnd base rates'!C$114)\n+($M249*'fnd base rates'!C$116)\n+($N249*'fnd base rates'!C$117)\n+($O249*'fnd base rates'!C$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,3)))\n*$R249","v":136956.37102920498},{"$f":"(($D249*'fnd base rates'!D$107)\n+($E249*'fnd base rates'!D$108)\n+($F249*'fnd base rates'!D$109)\n+($G249*'fnd base rates'!D$110)\n+($H249*'fnd base rates'!D$111)\n+($I249*'fnd base rates'!D$112)\n+($J249*'fnd base rates'!D$113)\n+($K249*'fnd base rates'!D$114)\n+($M249*'fnd base rates'!D$116)\n+($N249*'fnd base rates'!D$117)\n+($O249*'fnd base rates'!D$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,4)))\n*$R249","v":230206.57660000003},{"$f":"(($D249*'fnd base rates'!E$107)\n+($E249*'fnd base rates'!E$108)\n+($F249*'fnd base rates'!E$109)\n+($G249*'fnd base rates'!E$110)\n+($H249*'fnd base rates'!E$111)\n+($I249*'fnd base rates'!E$112)\n+($J249*'fnd base rates'!E$113)\n+($K249*'fnd base rates'!E$114)\n+($M249*'fnd base rates'!E$116)\n+($N249*'fnd base rates'!E$117)\n+($O249*'fnd base rates'!E$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,5)))\n*$R249","v":1638567.1661362851},{"$f":"(($D249*'fnd base rates'!F$107)\n+($E249*'fnd base rates'!F$108)\n+($F249*'fnd base rates'!F$109)\n+($G249*'fnd base rates'!F$110)\n+($H249*'fnd base rates'!F$111)\n+($I249*'fnd base rates'!F$112)\n+($J249*'fnd base rates'!F$113)\n+($K249*'fnd base rates'!F$114)\n+($M249*'fnd base rates'!F$116)\n+($N249*'fnd base rates'!F$117)\n+($O249*'fnd base rates'!F$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,6)))\n*$R249","v":209361.386230045},{"$f":"(($D249*'fnd base rates'!G$107)\n+($E249*'fnd base rates'!G$108)\n+($F249*'fnd base rates'!G$109)\n+($G249*'fnd base rates'!G$110)\n+($H249*'fnd base rates'!G$111)\n+($I249*'fnd base rates'!G$112)\n+($J249*'fnd base rates'!G$113)\n+($K249*'fnd base rates'!G$114)\n+($M249*'fnd base rates'!G$116)\n+($N249*'fnd base rates'!G$117)\n+($O249*'fnd base rates'!G$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,7)))\n*$R249","v":61943.510580770002},{"$f":"(($D249*'fnd base rates'!H$107)\n+($E249*'fnd base rates'!H$108)\n+($F249*'fnd base rates'!H$109)\n+($G249*'fnd base rates'!H$110)\n+($H249*'fnd base rates'!H$111)\n+($I249*'fnd base rates'!H$112)\n+($J249*'fnd base rates'!H$113)\n+($K249*'fnd base rates'!H$114)\n+($M249*'fnd base rates'!H$116)\n+($N249*'fnd base rates'!H$117)\n+($O249*'fnd base rates'!H$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,8)))","v":183605.40489000001},{"$f":"(($D249*'fnd base rates'!I$107)\n+($E249*'fnd base rates'!I$108)\n+($F249*'fnd base rates'!I$109)\n+($G249*'fnd base rates'!I$110)\n+($H249*'fnd base rates'!I$111)\n+($I249*'fnd base rates'!I$112)\n+($J249*'fnd base rates'!I$113)\n+($K249*'fnd base rates'!I$114)\n+($M249*'fnd base rates'!I$116)\n+($N249*'fnd base rates'!I$117)\n+($O249*'fnd base rates'!I$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,9)))\n*$R249","v":119861.18690000002},{"$f":"(($D249*'fnd base rates'!J$107)\n+($E249*'fnd base rates'!J$108)\n+($F249*'fnd base rates'!J$109)\n+($G249*'fnd base rates'!J$110)\n+($H249*'fnd base rates'!J$111)\n+($I249*'fnd base rates'!J$112)\n+($J249*'fnd base rates'!J$113)\n+($K249*'fnd base rates'!J$114)\n+($M249*'fnd base rates'!J$116)\n+($N249*'fnd base rates'!J$117)\n+($O249*'fnd base rates'!J$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,10)))\n*$R249","v":231979.3798},{"$f":"(($D249*'fnd base rates'!K$107)\n+($E249*'fnd base rates'!K$108)\n+($F249*'fnd base rates'!K$109)\n+($G249*'fnd base rates'!K$110)\n+($H249*'fnd base rates'!K$111)\n+($I249*'fnd base rates'!K$112)\n+($J249*'fnd base rates'!K$113)\n+($K249*'fnd base rates'!K$114)\n+($M249*'fnd base rates'!K$116)\n+($N249*'fnd base rates'!K$117)\n+($O249*'fnd base rates'!K$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,11)))\n*$R249","v":274818.34981846},{"$f":"(($D249*'fnd base rates'!L$107)\n+($E249*'fnd base rates'!L$108)\n+($F249*'fnd base rates'!L$109)\n+($G249*'fnd base rates'!L$110)\n+($H249*'fnd base rates'!L$111)\n+($I249*'fnd base rates'!L$112)\n+($J249*'fnd base rates'!L$113)\n+($K249*'fnd base rates'!L$114)\n+($M249*'fnd base rates'!L$116)\n+($N249*'fnd base rates'!L$117)\n+($O249*'fnd base rates'!L$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,12)))","v":329907.50256699999},{"$f":"(($D249*'fnd base rates'!M$107)\n+($E249*'fnd base rates'!M$108)\n+($F249*'fnd base rates'!M$109)\n+($G249*'fnd base rates'!M$110)\n+($H249*'fnd base rates'!M$111)\n+($I249*'fnd base rates'!M$112)\n+($J249*'fnd base rates'!M$113)\n+($K249*'fnd base rates'!M$114)\n+($M249*'fnd base rates'!M$116)\n+($N249*'fnd base rates'!M$117)\n+($O249*'fnd base rates'!M$118)\n+($P249*VLOOKUP($S249+12,rate_basefnd,13)))","v":0},3417206.8345517656,null,437035035,"437","035","035",1,227,3417206.8345517656,15054,0,15054,null,null,null,null,null,16185,92,16277,-1223,15054,0,15054]
[437,437035285,"CITY ON A HILL - CIRCUIT ST",{"$f":"'fnd enro'!D250","v":0},{"$f":"'fnd enro'!E250","v":0},{"$f":"'fnd enro'!F250","v":0},{"$f":"'fnd enro'!G250","v":0},{"$f":"'fnd enro'!H250","v":0},{"$f":"'fnd enro'!I250","v":1},{"$f":"'fnd enro'!J250","v":0},{"$f":"'fnd enro'!K250","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L250","v":0},{"$f":"'fnd enro'!M250+'fnd enro'!N250","v":0},{"$f":"'fnd enro'!O250","v":0},{"$f":"'fnd enro'!P250","v":0},{"$f":"'fnd enro'!Q250","v":1},{"$f":"'fnd enro'!S250","v":1},1.085,{"$f":"VALUE('fnd enro'!R250)","v":7},null,{"$f":"(($D250*'fnd base rates'!C$107)\n+($E250*'fnd base rates'!C$108)\n+($F250*'fnd base rates'!C$109)\n+($G250*'fnd base rates'!C$110)\n+($H250*'fnd base rates'!C$111)\n+($I250*'fnd base rates'!C$112)\n+($J250*'fnd base rates'!C$113)\n+($K250*'fnd base rates'!C$114)\n+($M250*'fnd base rates'!C$116)\n+($N250*'fnd base rates'!C$117)\n+($O250*'fnd base rates'!C$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,3)))\n*$R250","v":611.60245541500001},{"$f":"(($D250*'fnd base rates'!D$107)\n+($E250*'fnd base rates'!D$108)\n+($F250*'fnd base rates'!D$109)\n+($G250*'fnd base rates'!D$110)\n+($H250*'fnd base rates'!D$111)\n+($I250*'fnd base rates'!D$112)\n+($J250*'fnd base rates'!D$113)\n+($K250*'fnd base rates'!D$114)\n+($M250*'fnd base rates'!D$116)\n+($N250*'fnd base rates'!D$117)\n+($O250*'fnd base rates'!D$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,4)))\n*$R250","v":1088.6673000000001},{"$f":"(($D250*'fnd base rates'!E$107)\n+($E250*'fnd base rates'!E$108)\n+($F250*'fnd base rates'!E$109)\n+($G250*'fnd base rates'!E$110)\n+($H250*'fnd base rates'!E$111)\n+($I250*'fnd base rates'!E$112)\n+($J250*'fnd base rates'!E$113)\n+($K250*'fnd base rates'!E$114)\n+($M250*'fnd base rates'!E$116)\n+($N250*'fnd base rates'!E$117)\n+($O250*'fnd base rates'!E$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,5)))\n*$R250","v":8003.2613294550001},{"$f":"(($D250*'fnd base rates'!F$107)\n+($E250*'fnd base rates'!F$108)\n+($F250*'fnd base rates'!F$109)\n+($G250*'fnd base rates'!F$110)\n+($H250*'fnd base rates'!F$111)\n+($I250*'fnd base rates'!F$112)\n+($J250*'fnd base rates'!F$113)\n+($K250*'fnd base rates'!F$114)\n+($M250*'fnd base rates'!F$116)\n+($N250*'fnd base rates'!F$117)\n+($O250*'fnd base rates'!F$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,6)))\n*$R250","v":901.57885233499997},{"$f":"(($D250*'fnd base rates'!G$107)\n+($E250*'fnd base rates'!G$108)\n+($F250*'fnd base rates'!G$109)\n+($G250*'fnd base rates'!G$110)\n+($H250*'fnd base rates'!G$111)\n+($I250*'fnd base rates'!G$112)\n+($J250*'fnd base rates'!G$113)\n+($K250*'fnd base rates'!G$114)\n+($M250*'fnd base rates'!G$116)\n+($N250*'fnd base rates'!G$117)\n+($O250*'fnd base rates'!G$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,7)))\n*$R250","v":312.08224550999995},{"$f":"(($D250*'fnd base rates'!H$107)\n+($E250*'fnd base rates'!H$108)\n+($F250*'fnd base rates'!H$109)\n+($G250*'fnd base rates'!H$110)\n+($H250*'fnd base rates'!H$111)\n+($I250*'fnd base rates'!H$112)\n+($J250*'fnd base rates'!H$113)\n+($K250*'fnd base rates'!H$114)\n+($M250*'fnd base rates'!H$116)\n+($N250*'fnd base rates'!H$117)\n+($O250*'fnd base rates'!H$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,8)))","v":801.56706999999994},{"$f":"(($D250*'fnd base rates'!I$107)\n+($E250*'fnd base rates'!I$108)\n+($F250*'fnd base rates'!I$109)\n+($G250*'fnd base rates'!I$110)\n+($H250*'fnd base rates'!I$111)\n+($I250*'fnd base rates'!I$112)\n+($J250*'fnd base rates'!I$113)\n+($K250*'fnd base rates'!I$114)\n+($M250*'fnd base rates'!I$116)\n+($N250*'fnd base rates'!I$117)\n+($O250*'fnd base rates'!I$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,9)))\n*$R250","v":556.80030000000011},{"$f":"(($D250*'fnd base rates'!J$107)\n+($E250*'fnd base rates'!J$108)\n+($F250*'fnd base rates'!J$109)\n+($G250*'fnd base rates'!J$110)\n+($H250*'fnd base rates'!J$111)\n+($I250*'fnd base rates'!J$112)\n+($J250*'fnd base rates'!J$113)\n+($K250*'fnd base rates'!J$114)\n+($M250*'fnd base rates'!J$116)\n+($N250*'fnd base rates'!J$117)\n+($O250*'fnd base rates'!J$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,10)))\n*$R250","v":1214.6466499999999},{"$f":"(($D250*'fnd base rates'!K$107)\n+($E250*'fnd base rates'!K$108)\n+($F250*'fnd base rates'!K$109)\n+($G250*'fnd base rates'!K$110)\n+($H250*'fnd base rates'!K$111)\n+($I250*'fnd base rates'!K$112)\n+($J250*'fnd base rates'!K$113)\n+($K250*'fnd base rates'!K$114)\n+($M250*'fnd base rates'!K$116)\n+($N250*'fnd base rates'!K$117)\n+($O250*'fnd base rates'!K$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,11)))\n*$R250","v":1175.1387489799999},{"$f":"(($D250*'fnd base rates'!L$107)\n+($E250*'fnd base rates'!L$108)\n+($F250*'fnd base rates'!L$109)\n+($G250*'fnd base rates'!L$110)\n+($H250*'fnd base rates'!L$111)\n+($I250*'fnd base rates'!L$112)\n+($J250*'fnd base rates'!L$113)\n+($K250*'fnd base rates'!L$114)\n+($M250*'fnd base rates'!L$116)\n+($N250*'fnd base rates'!L$117)\n+($O250*'fnd base rates'!L$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,12)))","v":1561.961421},{"$f":"(($D250*'fnd base rates'!M$107)\n+($E250*'fnd base rates'!M$108)\n+($F250*'fnd base rates'!M$109)\n+($G250*'fnd base rates'!M$110)\n+($H250*'fnd base rates'!M$111)\n+($I250*'fnd base rates'!M$112)\n+($J250*'fnd base rates'!M$113)\n+($K250*'fnd base rates'!M$114)\n+($M250*'fnd base rates'!M$116)\n+($N250*'fnd base rates'!M$117)\n+($O250*'fnd base rates'!M$118)\n+($P250*VLOOKUP($S250+12,rate_basefnd,13)))","v":0},16227.306372695,null,437035285,"437","035","285",1,1,16227.306372695,16227,0,16227,null,null,null,null,null,16310,39,16349,-122,16227,0,16227]
[438,438035035,"CODMAN ACADEMY",{"$f":"'fnd enro'!D251","v":20},{"$f":"'fnd enro'!E251","v":0},{"$f":"'fnd enro'!F251","v":22},{"$f":"'fnd enro'!G251","v":98},{"$f":"'fnd enro'!H251","v":57},{"$f":"'fnd enro'!I251","v":133},{"$f":"'fnd enro'!J251","v":0},{"$f":"'fnd enro'!K251","v":11.749000000000001},{"$f":"'fnd enro'!L251","v":0},{"$f":"'fnd enro'!M251+'fnd enro'!N251","v":22},{"$f":"'fnd enro'!O251","v":5},{"$f":"'fnd enro'!P251","v":12},{"$f":"'fnd enro'!Q251","v":228},{"$f":"'fnd enro'!S251","v":320},1.085,{"$f":"VALUE('fnd enro'!R251)","v":10},null,{"$f":"(($D251*'fnd base rates'!C$107)\n+($E251*'fnd base rates'!C$108)\n+($F251*'fnd base rates'!C$109)\n+($G251*'fnd base rates'!C$110)\n+($H251*'fnd base rates'!C$111)\n+($I251*'fnd base rates'!C$112)\n+($J251*'fnd base rates'!C$113)\n+($K251*'fnd base rates'!C$114)\n+($M251*'fnd base rates'!C$116)\n+($N251*'fnd base rates'!C$117)\n+($O251*'fnd base rates'!C$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,3)))\n*$R251","v":193366.46347864997},{"$f":"(($D251*'fnd base rates'!D$107)\n+($E251*'fnd base rates'!D$108)\n+($F251*'fnd base rates'!D$109)\n+($G251*'fnd base rates'!D$110)\n+($H251*'fnd base rates'!D$111)\n+($I251*'fnd base rates'!D$112)\n+($J251*'fnd base rates'!D$113)\n+($K251*'fnd base rates'!D$114)\n+($M251*'fnd base rates'!D$116)\n+($N251*'fnd base rates'!D$117)\n+($O251*'fnd base rates'!D$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,4)))\n*$R251","v":331600.40165000001},{"$f":"(($D251*'fnd base rates'!E$107)\n+($E251*'fnd base rates'!E$108)\n+($F251*'fnd base rates'!E$109)\n+($G251*'fnd base rates'!E$110)\n+($H251*'fnd base rates'!E$111)\n+($I251*'fnd base rates'!E$112)\n+($J251*'fnd base rates'!E$113)\n+($K251*'fnd base rates'!E$114)\n+($M251*'fnd base rates'!E$116)\n+($N251*'fnd base rates'!E$117)\n+($O251*'fnd base rates'!E$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,5)))\n*$R251","v":2153600.3054310502},{"$f":"(($D251*'fnd base rates'!F$107)\n+($E251*'fnd base rates'!F$108)\n+($F251*'fnd base rates'!F$109)\n+($G251*'fnd base rates'!F$110)\n+($H251*'fnd base rates'!F$111)\n+($I251*'fnd base rates'!F$112)\n+($J251*'fnd base rates'!F$113)\n+($K251*'fnd base rates'!F$114)\n+($M251*'fnd base rates'!F$116)\n+($N251*'fnd base rates'!F$117)\n+($O251*'fnd base rates'!F$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,6)))\n*$R251","v":345793.36022384994},{"$f":"(($D251*'fnd base rates'!G$107)\n+($E251*'fnd base rates'!G$108)\n+($F251*'fnd base rates'!G$109)\n+($G251*'fnd base rates'!G$110)\n+($H251*'fnd base rates'!G$111)\n+($I251*'fnd base rates'!G$112)\n+($J251*'fnd base rates'!G$113)\n+($K251*'fnd base rates'!G$114)\n+($M251*'fnd base rates'!G$116)\n+($N251*'fnd base rates'!G$117)\n+($O251*'fnd base rates'!G$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,7)))\n*$R251","v":89845.4169081},{"$f":"(($D251*'fnd base rates'!H$107)\n+($E251*'fnd base rates'!H$108)\n+($F251*'fnd base rates'!H$109)\n+($G251*'fnd base rates'!H$110)\n+($H251*'fnd base rates'!H$111)\n+($I251*'fnd base rates'!H$112)\n+($J251*'fnd base rates'!H$113)\n+($K251*'fnd base rates'!H$114)\n+($M251*'fnd base rates'!H$116)\n+($N251*'fnd base rates'!H$117)\n+($O251*'fnd base rates'!H$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,8)))","v":205298.28170000002},{"$f":"(($D251*'fnd base rates'!I$107)\n+($E251*'fnd base rates'!I$108)\n+($F251*'fnd base rates'!I$109)\n+($G251*'fnd base rates'!I$110)\n+($H251*'fnd base rates'!I$111)\n+($I251*'fnd base rates'!I$112)\n+($J251*'fnd base rates'!I$113)\n+($K251*'fnd base rates'!I$114)\n+($M251*'fnd base rates'!I$116)\n+($N251*'fnd base rates'!I$117)\n+($O251*'fnd base rates'!I$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,9)))\n*$R251","v":144018.37555000003},{"$f":"(($D251*'fnd base rates'!J$107)\n+($E251*'fnd base rates'!J$108)\n+($F251*'fnd base rates'!J$109)\n+($G251*'fnd base rates'!J$110)\n+($H251*'fnd base rates'!J$111)\n+($I251*'fnd base rates'!J$112)\n+($J251*'fnd base rates'!J$113)\n+($K251*'fnd base rates'!J$114)\n+($M251*'fnd base rates'!J$116)\n+($N251*'fnd base rates'!J$117)\n+($O251*'fnd base rates'!J$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,10)))\n*$R251","v":265161.848},{"$f":"(($D251*'fnd base rates'!K$107)\n+($E251*'fnd base rates'!K$108)\n+($F251*'fnd base rates'!K$109)\n+($G251*'fnd base rates'!K$110)\n+($H251*'fnd base rates'!K$111)\n+($I251*'fnd base rates'!K$112)\n+($J251*'fnd base rates'!K$113)\n+($K251*'fnd base rates'!K$114)\n+($M251*'fnd base rates'!K$116)\n+($N251*'fnd base rates'!K$117)\n+($O251*'fnd base rates'!K$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,11)))\n*$R251","v":381095.00753379992},{"$f":"(($D251*'fnd base rates'!L$107)\n+($E251*'fnd base rates'!L$108)\n+($F251*'fnd base rates'!L$109)\n+($G251*'fnd base rates'!L$110)\n+($H251*'fnd base rates'!L$111)\n+($I251*'fnd base rates'!L$112)\n+($J251*'fnd base rates'!L$113)\n+($K251*'fnd base rates'!L$114)\n+($M251*'fnd base rates'!L$116)\n+($N251*'fnd base rates'!L$117)\n+($O251*'fnd base rates'!L$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,12)))","v":489399.04050999996},{"$f":"(($D251*'fnd base rates'!M$107)\n+($E251*'fnd base rates'!M$108)\n+($F251*'fnd base rates'!M$109)\n+($G251*'fnd base rates'!M$110)\n+($H251*'fnd base rates'!M$111)\n+($I251*'fnd base rates'!M$112)\n+($J251*'fnd base rates'!M$113)\n+($K251*'fnd base rates'!M$114)\n+($M251*'fnd base rates'!M$116)\n+($N251*'fnd base rates'!M$117)\n+($O251*'fnd base rates'!M$118)\n+($P251*VLOOKUP($S251+12,rate_basefnd,13)))","v":0},4599178.5009854492,null,438035035,"438","035","035",1,320,4599178.5009854492,14372,0,14372,null,null,null,null,null,14494,78,14572,-200,14372,0,14372]
[438,438035057,"CODMAN ACADEMY",{"$f":"'fnd enro'!D252","v":0},{"$f":"'fnd enro'!E252","v":0},{"$f":"'fnd enro'!F252","v":0},{"$f":"'fnd enro'!G252","v":1},{"$f":"'fnd enro'!H252","v":0},{"$f":"'fnd enro'!I252","v":1},{"$f":"'fnd enro'!J252","v":0},{"$f":"'fnd enro'!K252","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L252","v":0},{"$f":"'fnd enro'!M252+'fnd enro'!N252","v":0},{"$f":"'fnd enro'!O252","v":0},{"$f":"'fnd enro'!P252","v":0},{"$f":"'fnd enro'!Q252","v":0},{"$f":"'fnd enro'!S252","v":2},1.085,{"$f":"VALUE('fnd enro'!R252)","v":10},null,{"$f":"(($D252*'fnd base rates'!C$107)\n+($E252*'fnd base rates'!C$108)\n+($F252*'fnd base rates'!C$109)\n+($G252*'fnd base rates'!C$110)\n+($H252*'fnd base rates'!C$111)\n+($I252*'fnd base rates'!C$112)\n+($J252*'fnd base rates'!C$113)\n+($K252*'fnd base rates'!C$114)\n+($M252*'fnd base rates'!C$116)\n+($N252*'fnd base rates'!C$117)\n+($O252*'fnd base rates'!C$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,3)))\n*$R252","v":1094.3069108300001},{"$f":"(($D252*'fnd base rates'!D$107)\n+($E252*'fnd base rates'!D$108)\n+($F252*'fnd base rates'!D$109)\n+($G252*'fnd base rates'!D$110)\n+($H252*'fnd base rates'!D$111)\n+($I252*'fnd base rates'!D$112)\n+($J252*'fnd base rates'!D$113)\n+($K252*'fnd base rates'!D$114)\n+($M252*'fnd base rates'!D$116)\n+($N252*'fnd base rates'!D$117)\n+($O252*'fnd base rates'!D$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,4)))\n*$R252","v":1566.6315},{"$f":"(($D252*'fnd base rates'!E$107)\n+($E252*'fnd base rates'!E$108)\n+($F252*'fnd base rates'!E$109)\n+($G252*'fnd base rates'!E$110)\n+($H252*'fnd base rates'!E$111)\n+($I252*'fnd base rates'!E$112)\n+($J252*'fnd base rates'!E$113)\n+($K252*'fnd base rates'!E$114)\n+($M252*'fnd base rates'!E$116)\n+($N252*'fnd base rates'!E$117)\n+($O252*'fnd base rates'!E$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,5)))\n*$R252","v":8988.4388589099999},{"$f":"(($D252*'fnd base rates'!F$107)\n+($E252*'fnd base rates'!F$108)\n+($F252*'fnd base rates'!F$109)\n+($G252*'fnd base rates'!F$110)\n+($H252*'fnd base rates'!F$111)\n+($I252*'fnd base rates'!F$112)\n+($J252*'fnd base rates'!F$113)\n+($K252*'fnd base rates'!F$114)\n+($M252*'fnd base rates'!F$116)\n+($N252*'fnd base rates'!F$117)\n+($O252*'fnd base rates'!F$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,6)))\n*$R252","v":2172.30725467},{"$f":"(($D252*'fnd base rates'!G$107)\n+($E252*'fnd base rates'!G$108)\n+($F252*'fnd base rates'!G$109)\n+($G252*'fnd base rates'!G$110)\n+($H252*'fnd base rates'!G$111)\n+($I252*'fnd base rates'!G$112)\n+($J252*'fnd base rates'!G$113)\n+($K252*'fnd base rates'!G$114)\n+($M252*'fnd base rates'!G$116)\n+($N252*'fnd base rates'!G$117)\n+($O252*'fnd base rates'!G$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,7)))\n*$R252","v":327.65569101999995},{"$f":"(($D252*'fnd base rates'!H$107)\n+($E252*'fnd base rates'!H$108)\n+($F252*'fnd base rates'!H$109)\n+($G252*'fnd base rates'!H$110)\n+($H252*'fnd base rates'!H$111)\n+($I252*'fnd base rates'!H$112)\n+($J252*'fnd base rates'!H$113)\n+($K252*'fnd base rates'!H$114)\n+($M252*'fnd base rates'!H$116)\n+($N252*'fnd base rates'!H$117)\n+($O252*'fnd base rates'!H$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D252*'fnd base rates'!I$107)\n+($E252*'fnd base rates'!I$108)\n+($F252*'fnd base rates'!I$109)\n+($G252*'fnd base rates'!I$110)\n+($H252*'fnd base rates'!I$111)\n+($I252*'fnd base rates'!I$112)\n+($J252*'fnd base rates'!I$113)\n+($K252*'fnd base rates'!I$114)\n+($M252*'fnd base rates'!I$116)\n+($N252*'fnd base rates'!I$117)\n+($O252*'fnd base rates'!I$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,9)))\n*$R252","v":697.45969999999988},{"$f":"(($D252*'fnd base rates'!J$107)\n+($E252*'fnd base rates'!J$108)\n+($F252*'fnd base rates'!J$109)\n+($G252*'fnd base rates'!J$110)\n+($H252*'fnd base rates'!J$111)\n+($I252*'fnd base rates'!J$112)\n+($J252*'fnd base rates'!J$113)\n+($K252*'fnd base rates'!J$114)\n+($M252*'fnd base rates'!J$116)\n+($N252*'fnd base rates'!J$117)\n+($O252*'fnd base rates'!J$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,10)))\n*$R252","v":743.37689999999998},{"$f":"(($D252*'fnd base rates'!K$107)\n+($E252*'fnd base rates'!K$108)\n+($F252*'fnd base rates'!K$109)\n+($G252*'fnd base rates'!K$110)\n+($H252*'fnd base rates'!K$111)\n+($I252*'fnd base rates'!K$112)\n+($J252*'fnd base rates'!K$113)\n+($K252*'fnd base rates'!K$114)\n+($M252*'fnd base rates'!K$116)\n+($N252*'fnd base rates'!K$117)\n+($O252*'fnd base rates'!K$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,11)))\n*$R252","v":2299.23909796},{"$f":"(($D252*'fnd base rates'!L$107)\n+($E252*'fnd base rates'!L$108)\n+($F252*'fnd base rates'!L$109)\n+($G252*'fnd base rates'!L$110)\n+($H252*'fnd base rates'!L$111)\n+($I252*'fnd base rates'!L$112)\n+($J252*'fnd base rates'!L$113)\n+($K252*'fnd base rates'!L$114)\n+($M252*'fnd base rates'!L$116)\n+($N252*'fnd base rates'!L$117)\n+($O252*'fnd base rates'!L$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,12)))","v":2307.4728420000001},{"$f":"(($D252*'fnd base rates'!M$107)\n+($E252*'fnd base rates'!M$108)\n+($F252*'fnd base rates'!M$109)\n+($G252*'fnd base rates'!M$110)\n+($H252*'fnd base rates'!M$111)\n+($I252*'fnd base rates'!M$112)\n+($J252*'fnd base rates'!M$113)\n+($K252*'fnd base rates'!M$114)\n+($M252*'fnd base rates'!M$116)\n+($N252*'fnd base rates'!M$117)\n+($O252*'fnd base rates'!M$118)\n+($P252*VLOOKUP($S252+12,rate_basefnd,13)))","v":0},21471.682895389997,null,438035057,"438","035","057",1,2,21471.682895389997,10736,0,10736,null,null,null,null,null,15900,138,16038,-5302,10736,0,10736]
[438,438035244,"CODMAN ACADEMY",{"$f":"'fnd enro'!D253","v":0},{"$f":"'fnd enro'!E253","v":0},{"$f":"'fnd enro'!F253","v":0},{"$f":"'fnd enro'!G253","v":3},{"$f":"'fnd enro'!H253","v":0},{"$f":"'fnd enro'!I253","v":2},{"$f":"'fnd enro'!J253","v":0},{"$f":"'fnd enro'!K253","v":0.1895},{"$f":"'fnd enro'!L253","v":0},{"$f":"'fnd enro'!M253+'fnd enro'!N253","v":1},{"$f":"'fnd enro'!O253","v":0},{"$f":"'fnd enro'!P253","v":0},{"$f":"'fnd enro'!Q253","v":4},{"$f":"'fnd enro'!S253","v":5},1.085,{"$f":"VALUE('fnd enro'!R253)","v":9},null,{"$f":"(($D253*'fnd base rates'!C$107)\n+($E253*'fnd base rates'!C$108)\n+($F253*'fnd base rates'!C$109)\n+($G253*'fnd base rates'!C$110)\n+($H253*'fnd base rates'!C$111)\n+($I253*'fnd base rates'!C$112)\n+($J253*'fnd base rates'!C$113)\n+($K253*'fnd base rates'!C$114)\n+($M253*'fnd base rates'!C$116)\n+($N253*'fnd base rates'!C$117)\n+($O253*'fnd base rates'!C$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,3)))\n*$R253","v":3105.2857270749996},{"$f":"(($D253*'fnd base rates'!D$107)\n+($E253*'fnd base rates'!D$108)\n+($F253*'fnd base rates'!D$109)\n+($G253*'fnd base rates'!D$110)\n+($H253*'fnd base rates'!D$111)\n+($I253*'fnd base rates'!D$112)\n+($J253*'fnd base rates'!D$113)\n+($K253*'fnd base rates'!D$114)\n+($M253*'fnd base rates'!D$116)\n+($N253*'fnd base rates'!D$117)\n+($O253*'fnd base rates'!D$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,4)))\n*$R253","v":5369.3503500000006},{"$f":"(($D253*'fnd base rates'!E$107)\n+($E253*'fnd base rates'!E$108)\n+($F253*'fnd base rates'!E$109)\n+($G253*'fnd base rates'!E$110)\n+($H253*'fnd base rates'!E$111)\n+($I253*'fnd base rates'!E$112)\n+($J253*'fnd base rates'!E$113)\n+($K253*'fnd base rates'!E$114)\n+($M253*'fnd base rates'!E$116)\n+($N253*'fnd base rates'!E$117)\n+($O253*'fnd base rates'!E$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,5)))\n*$R253","v":35642.595697275006},{"$f":"(($D253*'fnd base rates'!F$107)\n+($E253*'fnd base rates'!F$108)\n+($F253*'fnd base rates'!F$109)\n+($G253*'fnd base rates'!F$110)\n+($H253*'fnd base rates'!F$111)\n+($I253*'fnd base rates'!F$112)\n+($J253*'fnd base rates'!F$113)\n+($K253*'fnd base rates'!F$114)\n+($M253*'fnd base rates'!F$116)\n+($N253*'fnd base rates'!F$117)\n+($O253*'fnd base rates'!F$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,6)))\n*$R253","v":5789.8977116749993},{"$f":"(($D253*'fnd base rates'!G$107)\n+($E253*'fnd base rates'!G$108)\n+($F253*'fnd base rates'!G$109)\n+($G253*'fnd base rates'!G$110)\n+($H253*'fnd base rates'!G$111)\n+($I253*'fnd base rates'!G$112)\n+($J253*'fnd base rates'!G$113)\n+($K253*'fnd base rates'!G$114)\n+($M253*'fnd base rates'!G$116)\n+($N253*'fnd base rates'!G$117)\n+($O253*'fnd base rates'!G$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,7)))\n*$R253","v":1470.7142775499999},{"$f":"(($D253*'fnd base rates'!H$107)\n+($E253*'fnd base rates'!H$108)\n+($F253*'fnd base rates'!H$109)\n+($G253*'fnd base rates'!H$110)\n+($H253*'fnd base rates'!H$111)\n+($I253*'fnd base rates'!H$112)\n+($J253*'fnd base rates'!H$113)\n+($K253*'fnd base rates'!H$114)\n+($M253*'fnd base rates'!H$116)\n+($N253*'fnd base rates'!H$117)\n+($O253*'fnd base rates'!H$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,8)))","v":3243.6653499999998},{"$f":"(($D253*'fnd base rates'!I$107)\n+($E253*'fnd base rates'!I$108)\n+($F253*'fnd base rates'!I$109)\n+($G253*'fnd base rates'!I$110)\n+($H253*'fnd base rates'!I$111)\n+($I253*'fnd base rates'!I$112)\n+($J253*'fnd base rates'!I$113)\n+($K253*'fnd base rates'!I$114)\n+($M253*'fnd base rates'!I$116)\n+($N253*'fnd base rates'!I$117)\n+($O253*'fnd base rates'!I$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,9)))\n*$R253","v":2236.3585999999996},{"$f":"(($D253*'fnd base rates'!J$107)\n+($E253*'fnd base rates'!J$108)\n+($F253*'fnd base rates'!J$109)\n+($G253*'fnd base rates'!J$110)\n+($H253*'fnd base rates'!J$111)\n+($I253*'fnd base rates'!J$112)\n+($J253*'fnd base rates'!J$113)\n+($K253*'fnd base rates'!J$114)\n+($M253*'fnd base rates'!J$116)\n+($N253*'fnd base rates'!J$117)\n+($O253*'fnd base rates'!J$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,10)))\n*$R253","v":4293.1279999999997},{"$f":"(($D253*'fnd base rates'!K$107)\n+($E253*'fnd base rates'!K$108)\n+($F253*'fnd base rates'!K$109)\n+($G253*'fnd base rates'!K$110)\n+($H253*'fnd base rates'!K$111)\n+($I253*'fnd base rates'!K$112)\n+($J253*'fnd base rates'!K$113)\n+($K253*'fnd base rates'!K$114)\n+($M253*'fnd base rates'!K$116)\n+($N253*'fnd base rates'!K$117)\n+($O253*'fnd base rates'!K$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,11)))\n*$R253","v":6021.7998448999997},{"$f":"(($D253*'fnd base rates'!L$107)\n+($E253*'fnd base rates'!L$108)\n+($F253*'fnd base rates'!L$109)\n+($G253*'fnd base rates'!L$110)\n+($H253*'fnd base rates'!L$111)\n+($I253*'fnd base rates'!L$112)\n+($J253*'fnd base rates'!L$113)\n+($K253*'fnd base rates'!L$114)\n+($M253*'fnd base rates'!L$116)\n+($N253*'fnd base rates'!L$117)\n+($O253*'fnd base rates'!L$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,12)))","v":7917.8871049999998},{"$f":"(($D253*'fnd base rates'!M$107)\n+($E253*'fnd base rates'!M$108)\n+($F253*'fnd base rates'!M$109)\n+($G253*'fnd base rates'!M$110)\n+($H253*'fnd base rates'!M$111)\n+($I253*'fnd base rates'!M$112)\n+($J253*'fnd base rates'!M$113)\n+($K253*'fnd base rates'!M$114)\n+($M253*'fnd base rates'!M$116)\n+($N253*'fnd base rates'!M$117)\n+($O253*'fnd base rates'!M$118)\n+($P253*VLOOKUP($S253+12,rate_basefnd,13)))","v":0},75090.682663475003,null,438035244,"438","035","244",1,5,75090.682663475003,15018,0,15018,null,null,null,null,null,15219,65,15284,-266,15018,0,15018]
[438,438035336,"CODMAN ACADEMY",{"$f":"'fnd enro'!D254","v":1},{"$f":"'fnd enro'!E254","v":0},{"$f":"'fnd enro'!F254","v":0},{"$f":"'fnd enro'!G254","v":0},{"$f":"'fnd enro'!H254","v":1},{"$f":"'fnd enro'!I254","v":0},{"$f":"'fnd enro'!J254","v":0},{"$f":"'fnd enro'!K254","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L254","v":0},{"$f":"'fnd enro'!M254+'fnd enro'!N254","v":0},{"$f":"'fnd enro'!O254","v":0},{"$f":"'fnd enro'!P254","v":0},{"$f":"'fnd enro'!Q254","v":0},{"$f":"'fnd enro'!S254","v":2},1.085,{"$f":"VALUE('fnd enro'!R254)","v":7},null,{"$f":"(($D254*'fnd base rates'!C$107)\n+($E254*'fnd base rates'!C$108)\n+($F254*'fnd base rates'!C$109)\n+($G254*'fnd base rates'!C$110)\n+($H254*'fnd base rates'!C$111)\n+($I254*'fnd base rates'!C$112)\n+($J254*'fnd base rates'!C$113)\n+($K254*'fnd base rates'!C$114)\n+($M254*'fnd base rates'!C$116)\n+($N254*'fnd base rates'!C$117)\n+($O254*'fnd base rates'!C$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,3)))\n*$R254","v":764.01240541499999},{"$f":"(($D254*'fnd base rates'!D$107)\n+($E254*'fnd base rates'!D$108)\n+($F254*'fnd base rates'!D$109)\n+($G254*'fnd base rates'!D$110)\n+($H254*'fnd base rates'!D$111)\n+($I254*'fnd base rates'!D$112)\n+($J254*'fnd base rates'!D$113)\n+($K254*'fnd base rates'!D$114)\n+($M254*'fnd base rates'!D$116)\n+($N254*'fnd base rates'!D$117)\n+($O254*'fnd base rates'!D$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,4)))\n*$R254","v":1174.9682},{"$f":"(($D254*'fnd base rates'!E$107)\n+($E254*'fnd base rates'!E$108)\n+($F254*'fnd base rates'!E$109)\n+($G254*'fnd base rates'!E$110)\n+($H254*'fnd base rates'!E$111)\n+($I254*'fnd base rates'!E$112)\n+($J254*'fnd base rates'!E$113)\n+($K254*'fnd base rates'!E$114)\n+($M254*'fnd base rates'!E$116)\n+($N254*'fnd base rates'!E$117)\n+($O254*'fnd base rates'!E$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,5)))\n*$R254","v":5330.9171794550002},{"$f":"(($D254*'fnd base rates'!F$107)\n+($E254*'fnd base rates'!F$108)\n+($F254*'fnd base rates'!F$109)\n+($G254*'fnd base rates'!F$110)\n+($H254*'fnd base rates'!F$111)\n+($I254*'fnd base rates'!F$112)\n+($J254*'fnd base rates'!F$113)\n+($K254*'fnd base rates'!F$114)\n+($M254*'fnd base rates'!F$116)\n+($N254*'fnd base rates'!F$117)\n+($O254*'fnd base rates'!F$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,6)))\n*$R254","v":1473.2328023349999},{"$f":"(($D254*'fnd base rates'!G$107)\n+($E254*'fnd base rates'!G$108)\n+($F254*'fnd base rates'!G$109)\n+($G254*'fnd base rates'!G$110)\n+($H254*'fnd base rates'!G$111)\n+($I254*'fnd base rates'!G$112)\n+($J254*'fnd base rates'!G$113)\n+($K254*'fnd base rates'!G$114)\n+($M254*'fnd base rates'!G$116)\n+($N254*'fnd base rates'!G$117)\n+($O254*'fnd base rates'!G$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,7)))\n*$R254","v":243.16304550999996},{"$f":"(($D254*'fnd base rates'!H$107)\n+($E254*'fnd base rates'!H$108)\n+($F254*'fnd base rates'!H$109)\n+($G254*'fnd base rates'!H$110)\n+($H254*'fnd base rates'!H$111)\n+($I254*'fnd base rates'!H$112)\n+($J254*'fnd base rates'!H$113)\n+($K254*'fnd base rates'!H$114)\n+($M254*'fnd base rates'!H$116)\n+($N254*'fnd base rates'!H$117)\n+($O254*'fnd base rates'!H$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,8)))","v":733.21707000000004},{"$f":"(($D254*'fnd base rates'!I$107)\n+($E254*'fnd base rates'!I$108)\n+($F254*'fnd base rates'!I$109)\n+($G254*'fnd base rates'!I$110)\n+($H254*'fnd base rates'!I$111)\n+($I254*'fnd base rates'!I$112)\n+($J254*'fnd base rates'!I$113)\n+($K254*'fnd base rates'!I$114)\n+($M254*'fnd base rates'!I$116)\n+($N254*'fnd base rates'!I$117)\n+($O254*'fnd base rates'!I$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,9)))\n*$R254","v":478.56094999999999},{"$f":"(($D254*'fnd base rates'!J$107)\n+($E254*'fnd base rates'!J$108)\n+($F254*'fnd base rates'!J$109)\n+($G254*'fnd base rates'!J$110)\n+($H254*'fnd base rates'!J$111)\n+($I254*'fnd base rates'!J$112)\n+($J254*'fnd base rates'!J$113)\n+($K254*'fnd base rates'!J$114)\n+($M254*'fnd base rates'!J$116)\n+($N254*'fnd base rates'!J$117)\n+($O254*'fnd base rates'!J$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,10)))\n*$R254","v":306.70780000000002},{"$f":"(($D254*'fnd base rates'!K$107)\n+($E254*'fnd base rates'!K$108)\n+($F254*'fnd base rates'!K$109)\n+($G254*'fnd base rates'!K$110)\n+($H254*'fnd base rates'!K$111)\n+($I254*'fnd base rates'!K$112)\n+($J254*'fnd base rates'!K$113)\n+($K254*'fnd base rates'!K$114)\n+($M254*'fnd base rates'!K$116)\n+($N254*'fnd base rates'!K$117)\n+($O254*'fnd base rates'!K$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,11)))\n*$R254","v":1706.70194898},{"$f":"(($D254*'fnd base rates'!L$107)\n+($E254*'fnd base rates'!L$108)\n+($F254*'fnd base rates'!L$109)\n+($G254*'fnd base rates'!L$110)\n+($H254*'fnd base rates'!L$111)\n+($I254*'fnd base rates'!L$112)\n+($J254*'fnd base rates'!L$113)\n+($K254*'fnd base rates'!L$114)\n+($M254*'fnd base rates'!L$116)\n+($N254*'fnd base rates'!L$117)\n+($O254*'fnd base rates'!L$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,12)))","v":1751.2414209999999},{"$f":"(($D254*'fnd base rates'!M$107)\n+($E254*'fnd base rates'!M$108)\n+($F254*'fnd base rates'!M$109)\n+($G254*'fnd base rates'!M$110)\n+($H254*'fnd base rates'!M$111)\n+($I254*'fnd base rates'!M$112)\n+($J254*'fnd base rates'!M$113)\n+($K254*'fnd base rates'!M$114)\n+($M254*'fnd base rates'!M$116)\n+($N254*'fnd base rates'!M$117)\n+($O254*'fnd base rates'!M$118)\n+($P254*VLOOKUP($S254+12,rate_basefnd,13)))","v":0},13962.722822695001,null,438035336,"438","035","336",1,2,13962.722822695001,6981,0,6981,null,null,null,null,null,7051,0,7051,-70,6981,0,6981]
[439,439035035,"CONSERVATORY LAB",{"$f":"'fnd enro'!D255","v":50},{"$f":"'fnd enro'!E255","v":0},{"$f":"'fnd enro'!F255","v":47},{"$f":"'fnd enro'!G255","v":254},{"$f":"'fnd enro'!H255","v":96},{"$f":"'fnd enro'!I255","v":0},{"$f":"'fnd enro'!J255","v":0},{"$f":"'fnd enro'!K255","v":15.0463},{"$f":"'fnd enro'!L255","v":0},{"$f":"'fnd enro'!M255+'fnd enro'!N255","v":59},{"$f":"'fnd enro'!O255","v":15},{"$f":"'fnd enro'!P255","v":0},{"$f":"'fnd enro'!Q255","v":257},{"$f":"'fnd enro'!S255","v":422},1.085,{"$f":"VALUE('fnd enro'!R255)","v":10},null,{"$f":"(($D255*'fnd base rates'!C$107)\n+($E255*'fnd base rates'!C$108)\n+($F255*'fnd base rates'!C$109)\n+($G255*'fnd base rates'!C$110)\n+($H255*'fnd base rates'!C$111)\n+($I255*'fnd base rates'!C$112)\n+($J255*'fnd base rates'!C$113)\n+($K255*'fnd base rates'!C$114)\n+($M255*'fnd base rates'!C$116)\n+($N255*'fnd base rates'!C$117)\n+($O255*'fnd base rates'!C$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,3)))\n*$R255","v":253230.58354975496},{"$f":"(($D255*'fnd base rates'!D$107)\n+($E255*'fnd base rates'!D$108)\n+($F255*'fnd base rates'!D$109)\n+($G255*'fnd base rates'!D$110)\n+($H255*'fnd base rates'!D$111)\n+($I255*'fnd base rates'!D$112)\n+($J255*'fnd base rates'!D$113)\n+($K255*'fnd base rates'!D$114)\n+($M255*'fnd base rates'!D$116)\n+($N255*'fnd base rates'!D$117)\n+($O255*'fnd base rates'!D$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,4)))\n*$R255","v":427545.37839999999},{"$f":"(($D255*'fnd base rates'!E$107)\n+($E255*'fnd base rates'!E$108)\n+($F255*'fnd base rates'!E$109)\n+($G255*'fnd base rates'!E$110)\n+($H255*'fnd base rates'!E$111)\n+($I255*'fnd base rates'!E$112)\n+($J255*'fnd base rates'!E$113)\n+($K255*'fnd base rates'!E$114)\n+($M255*'fnd base rates'!E$116)\n+($N255*'fnd base rates'!E$117)\n+($O255*'fnd base rates'!E$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,5)))\n*$R255","v":2533705.5690436349},{"$f":"(($D255*'fnd base rates'!F$107)\n+($E255*'fnd base rates'!F$108)\n+($F255*'fnd base rates'!F$109)\n+($G255*'fnd base rates'!F$110)\n+($H255*'fnd base rates'!F$111)\n+($I255*'fnd base rates'!F$112)\n+($J255*'fnd base rates'!F$113)\n+($K255*'fnd base rates'!F$114)\n+($M255*'fnd base rates'!F$116)\n+($N255*'fnd base rates'!F$117)\n+($O255*'fnd base rates'!F$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,6)))\n*$R255","v":515770.13057699497},{"$f":"(($D255*'fnd base rates'!G$107)\n+($E255*'fnd base rates'!G$108)\n+($F255*'fnd base rates'!G$109)\n+($G255*'fnd base rates'!G$110)\n+($H255*'fnd base rates'!G$111)\n+($I255*'fnd base rates'!G$112)\n+($J255*'fnd base rates'!G$113)\n+($K255*'fnd base rates'!G$114)\n+($M255*'fnd base rates'!G$116)\n+($N255*'fnd base rates'!G$117)\n+($O255*'fnd base rates'!G$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,7)))\n*$R255","v":111775.83436747},{"$f":"(($D255*'fnd base rates'!H$107)\n+($E255*'fnd base rates'!H$108)\n+($F255*'fnd base rates'!H$109)\n+($G255*'fnd base rates'!H$110)\n+($H255*'fnd base rates'!H$111)\n+($I255*'fnd base rates'!H$112)\n+($J255*'fnd base rates'!H$113)\n+($K255*'fnd base rates'!H$114)\n+($M255*'fnd base rates'!H$116)\n+($N255*'fnd base rates'!H$117)\n+($O255*'fnd base rates'!H$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,8)))","v":222159.82678999999},{"$f":"(($D255*'fnd base rates'!I$107)\n+($E255*'fnd base rates'!I$108)\n+($F255*'fnd base rates'!I$109)\n+($G255*'fnd base rates'!I$110)\n+($H255*'fnd base rates'!I$111)\n+($I255*'fnd base rates'!I$112)\n+($J255*'fnd base rates'!I$113)\n+($K255*'fnd base rates'!I$114)\n+($M255*'fnd base rates'!I$116)\n+($N255*'fnd base rates'!I$117)\n+($O255*'fnd base rates'!I$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,9)))\n*$R255","v":157375.18124999999},{"$f":"(($D255*'fnd base rates'!J$107)\n+($E255*'fnd base rates'!J$108)\n+($F255*'fnd base rates'!J$109)\n+($G255*'fnd base rates'!J$110)\n+($H255*'fnd base rates'!J$111)\n+($I255*'fnd base rates'!J$112)\n+($J255*'fnd base rates'!J$113)\n+($K255*'fnd base rates'!J$114)\n+($M255*'fnd base rates'!J$116)\n+($N255*'fnd base rates'!J$117)\n+($O255*'fnd base rates'!J$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,10)))\n*$R255","v":245852.37424999999},{"$f":"(($D255*'fnd base rates'!K$107)\n+($E255*'fnd base rates'!K$108)\n+($F255*'fnd base rates'!K$109)\n+($G255*'fnd base rates'!K$110)\n+($H255*'fnd base rates'!K$111)\n+($I255*'fnd base rates'!K$112)\n+($J255*'fnd base rates'!K$113)\n+($K255*'fnd base rates'!K$114)\n+($M255*'fnd base rates'!K$116)\n+($N255*'fnd base rates'!K$117)\n+($O255*'fnd base rates'!K$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,11)))\n*$R255","v":501606.20204506},{"$f":"(($D255*'fnd base rates'!L$107)\n+($E255*'fnd base rates'!L$108)\n+($F255*'fnd base rates'!L$109)\n+($G255*'fnd base rates'!L$110)\n+($H255*'fnd base rates'!L$111)\n+($I255*'fnd base rates'!L$112)\n+($J255*'fnd base rates'!L$113)\n+($K255*'fnd base rates'!L$114)\n+($M255*'fnd base rates'!L$116)\n+($N255*'fnd base rates'!L$117)\n+($O255*'fnd base rates'!L$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,12)))","v":642974.79413699999},{"$f":"(($D255*'fnd base rates'!M$107)\n+($E255*'fnd base rates'!M$108)\n+($F255*'fnd base rates'!M$109)\n+($G255*'fnd base rates'!M$110)\n+($H255*'fnd base rates'!M$111)\n+($I255*'fnd base rates'!M$112)\n+($J255*'fnd base rates'!M$113)\n+($K255*'fnd base rates'!M$114)\n+($M255*'fnd base rates'!M$116)\n+($N255*'fnd base rates'!M$117)\n+($O255*'fnd base rates'!M$118)\n+($P255*VLOOKUP($S255+12,rate_basefnd,13)))","v":0},5611995.8744099149,null,439035035,"439","035","035",1,422,5611995.8744099149,13299,0,13299,null,null,null,null,null,13638,71,13709,-410,13299,0,13299]
[439,439035044,"CONSERVATORY LAB",{"$f":"'fnd enro'!D256","v":1},{"$f":"'fnd enro'!E256","v":0},{"$f":"'fnd enro'!F256","v":0},{"$f":"'fnd enro'!G256","v":0},{"$f":"'fnd enro'!H256","v":0},{"$f":"'fnd enro'!I256","v":0},{"$f":"'fnd enro'!J256","v":0},{"$f":"'fnd enro'!K256","v":0},{"$f":"'fnd enro'!L256","v":0},{"$f":"'fnd enro'!M256+'fnd enro'!N256","v":0},{"$f":"'fnd enro'!O256","v":0},{"$f":"'fnd enro'!P256","v":0},{"$f":"'fnd enro'!Q256","v":0},{"$f":"'fnd enro'!S256","v":1},1.085,{"$f":"VALUE('fnd enro'!R256)","v":10},null,{"$f":"(($D256*'fnd base rates'!C$107)\n+($E256*'fnd base rates'!C$108)\n+($F256*'fnd base rates'!C$109)\n+($G256*'fnd base rates'!C$110)\n+($H256*'fnd base rates'!C$111)\n+($I256*'fnd base rates'!C$112)\n+($J256*'fnd base rates'!C$113)\n+($K256*'fnd base rates'!C$114)\n+($M256*'fnd base rates'!C$116)\n+($N256*'fnd base rates'!C$117)\n+($O256*'fnd base rates'!C$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,3)))\n*$R256","v":216.85894999999999},{"$f":"(($D256*'fnd base rates'!D$107)\n+($E256*'fnd base rates'!D$108)\n+($F256*'fnd base rates'!D$109)\n+($G256*'fnd base rates'!D$110)\n+($H256*'fnd base rates'!D$111)\n+($I256*'fnd base rates'!D$112)\n+($J256*'fnd base rates'!D$113)\n+($K256*'fnd base rates'!D$114)\n+($M256*'fnd base rates'!D$116)\n+($N256*'fnd base rates'!D$117)\n+($O256*'fnd base rates'!D$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,4)))\n*$R256","v":391.65245000000004},{"$f":"(($D256*'fnd base rates'!E$107)\n+($E256*'fnd base rates'!E$108)\n+($F256*'fnd base rates'!E$109)\n+($G256*'fnd base rates'!E$110)\n+($H256*'fnd base rates'!E$111)\n+($I256*'fnd base rates'!E$112)\n+($J256*'fnd base rates'!E$113)\n+($K256*'fnd base rates'!E$114)\n+($M256*'fnd base rates'!E$116)\n+($N256*'fnd base rates'!E$117)\n+($O256*'fnd base rates'!E$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,5)))\n*$R256","v":1795.8703},{"$f":"(($D256*'fnd base rates'!F$107)\n+($E256*'fnd base rates'!F$108)\n+($F256*'fnd base rates'!F$109)\n+($G256*'fnd base rates'!F$110)\n+($H256*'fnd base rates'!F$111)\n+($I256*'fnd base rates'!F$112)\n+($J256*'fnd base rates'!F$113)\n+($K256*'fnd base rates'!F$114)\n+($M256*'fnd base rates'!F$116)\n+($N256*'fnd base rates'!F$117)\n+($O256*'fnd base rates'!F$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,6)))\n*$R256","v":460.58249999999998},{"$f":"(($D256*'fnd base rates'!G$107)\n+($E256*'fnd base rates'!G$108)\n+($F256*'fnd base rates'!G$109)\n+($G256*'fnd base rates'!G$110)\n+($H256*'fnd base rates'!G$111)\n+($I256*'fnd base rates'!G$112)\n+($J256*'fnd base rates'!G$113)\n+($K256*'fnd base rates'!G$114)\n+($M256*'fnd base rates'!G$116)\n+($N256*'fnd base rates'!G$117)\n+($O256*'fnd base rates'!G$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,7)))\n*$R256","v":71.02409999999999},{"$f":"(($D256*'fnd base rates'!H$107)\n+($E256*'fnd base rates'!H$108)\n+($F256*'fnd base rates'!H$109)\n+($G256*'fnd base rates'!H$110)\n+($H256*'fnd base rates'!H$111)\n+($I256*'fnd base rates'!H$112)\n+($J256*'fnd base rates'!H$113)\n+($K256*'fnd base rates'!H$114)\n+($M256*'fnd base rates'!H$116)\n+($N256*'fnd base rates'!H$117)\n+($O256*'fnd base rates'!H$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,8)))","v":239.56},{"$f":"(($D256*'fnd base rates'!I$107)\n+($E256*'fnd base rates'!I$108)\n+($F256*'fnd base rates'!I$109)\n+($G256*'fnd base rates'!I$110)\n+($H256*'fnd base rates'!I$111)\n+($I256*'fnd base rates'!I$112)\n+($J256*'fnd base rates'!I$113)\n+($K256*'fnd base rates'!I$114)\n+($M256*'fnd base rates'!I$116)\n+($N256*'fnd base rates'!I$117)\n+($O256*'fnd base rates'!I$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,9)))\n*$R256","v":130.66655},{"$f":"(($D256*'fnd base rates'!J$107)\n+($E256*'fnd base rates'!J$108)\n+($F256*'fnd base rates'!J$109)\n+($G256*'fnd base rates'!J$110)\n+($H256*'fnd base rates'!J$111)\n+($I256*'fnd base rates'!J$112)\n+($J256*'fnd base rates'!J$113)\n+($K256*'fnd base rates'!J$114)\n+($M256*'fnd base rates'!J$116)\n+($N256*'fnd base rates'!J$117)\n+($O256*'fnd base rates'!J$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,10)))\n*$R256","v":51.960650000000001},{"$f":"(($D256*'fnd base rates'!K$107)\n+($E256*'fnd base rates'!K$108)\n+($F256*'fnd base rates'!K$109)\n+($G256*'fnd base rates'!K$110)\n+($H256*'fnd base rates'!K$111)\n+($I256*'fnd base rates'!K$112)\n+($J256*'fnd base rates'!K$113)\n+($K256*'fnd base rates'!K$114)\n+($M256*'fnd base rates'!K$116)\n+($N256*'fnd base rates'!K$117)\n+($O256*'fnd base rates'!K$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,11)))\n*$R256","v":498.69854999999995},{"$f":"(($D256*'fnd base rates'!L$107)\n+($E256*'fnd base rates'!L$108)\n+($F256*'fnd base rates'!L$109)\n+($G256*'fnd base rates'!L$110)\n+($H256*'fnd base rates'!L$111)\n+($I256*'fnd base rates'!L$112)\n+($J256*'fnd base rates'!L$113)\n+($K256*'fnd base rates'!L$114)\n+($M256*'fnd base rates'!L$116)\n+($N256*'fnd base rates'!L$117)\n+($O256*'fnd base rates'!L$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,12)))","v":529.72},{"$f":"(($D256*'fnd base rates'!M$107)\n+($E256*'fnd base rates'!M$108)\n+($F256*'fnd base rates'!M$109)\n+($G256*'fnd base rates'!M$110)\n+($H256*'fnd base rates'!M$111)\n+($I256*'fnd base rates'!M$112)\n+($J256*'fnd base rates'!M$113)\n+($K256*'fnd base rates'!M$114)\n+($M256*'fnd base rates'!M$116)\n+($N256*'fnd base rates'!M$117)\n+($O256*'fnd base rates'!M$118)\n+($P256*VLOOKUP($S256+12,rate_basefnd,13)))","v":0},4386.5940499999997,null,439035044,"439","035","044",1,1,4386.5940499999997,4387,0,4387,null,null,null,null,null,9515,139,9654,-5267,4387,0,4387]
[439,439035073,"CONSERVATORY LAB",{"$f":"'fnd enro'!D257","v":0},{"$f":"'fnd enro'!E257","v":0},{"$f":"'fnd enro'!F257","v":1},{"$f":"'fnd enro'!G257","v":1},{"$f":"'fnd enro'!H257","v":0},{"$f":"'fnd enro'!I257","v":0},{"$f":"'fnd enro'!J257","v":0},{"$f":"'fnd enro'!K257","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L257","v":0},{"$f":"'fnd enro'!M257+'fnd enro'!N257","v":0},{"$f":"'fnd enro'!O257","v":0},{"$f":"'fnd enro'!P257","v":0},{"$f":"'fnd enro'!Q257","v":2},{"$f":"'fnd enro'!S257","v":2},1.085,{"$f":"VALUE('fnd enro'!R257)","v":5},null,{"$f":"(($D257*'fnd base rates'!C$107)\n+($E257*'fnd base rates'!C$108)\n+($F257*'fnd base rates'!C$109)\n+($G257*'fnd base rates'!C$110)\n+($H257*'fnd base rates'!C$111)\n+($I257*'fnd base rates'!C$112)\n+($J257*'fnd base rates'!C$113)\n+($K257*'fnd base rates'!C$114)\n+($M257*'fnd base rates'!C$116)\n+($N257*'fnd base rates'!C$117)\n+($O257*'fnd base rates'!C$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,3)))\n*$R257","v":1212.11621083},{"$f":"(($D257*'fnd base rates'!D$107)\n+($E257*'fnd base rates'!D$108)\n+($F257*'fnd base rates'!D$109)\n+($G257*'fnd base rates'!D$110)\n+($H257*'fnd base rates'!D$111)\n+($I257*'fnd base rates'!D$112)\n+($J257*'fnd base rates'!D$113)\n+($K257*'fnd base rates'!D$114)\n+($M257*'fnd base rates'!D$116)\n+($N257*'fnd base rates'!D$117)\n+($O257*'fnd base rates'!D$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,4)))\n*$R257","v":2124.8206},{"$f":"(($D257*'fnd base rates'!E$107)\n+($E257*'fnd base rates'!E$108)\n+($F257*'fnd base rates'!E$109)\n+($G257*'fnd base rates'!E$110)\n+($H257*'fnd base rates'!E$111)\n+($I257*'fnd base rates'!E$112)\n+($J257*'fnd base rates'!E$113)\n+($K257*'fnd base rates'!E$114)\n+($M257*'fnd base rates'!E$116)\n+($N257*'fnd base rates'!E$117)\n+($O257*'fnd base rates'!E$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,5)))\n*$R257","v":13381.16985891},{"$f":"(($D257*'fnd base rates'!F$107)\n+($E257*'fnd base rates'!F$108)\n+($F257*'fnd base rates'!F$109)\n+($G257*'fnd base rates'!F$110)\n+($H257*'fnd base rates'!F$111)\n+($I257*'fnd base rates'!F$112)\n+($J257*'fnd base rates'!F$113)\n+($K257*'fnd base rates'!F$114)\n+($M257*'fnd base rates'!F$116)\n+($N257*'fnd base rates'!F$117)\n+($O257*'fnd base rates'!F$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,6)))\n*$R257","v":2541.4568046700001},{"$f":"(($D257*'fnd base rates'!G$107)\n+($E257*'fnd base rates'!G$108)\n+($F257*'fnd base rates'!G$109)\n+($G257*'fnd base rates'!G$110)\n+($H257*'fnd base rates'!G$111)\n+($I257*'fnd base rates'!G$112)\n+($J257*'fnd base rates'!G$113)\n+($K257*'fnd base rates'!G$114)\n+($M257*'fnd base rates'!G$116)\n+($N257*'fnd base rates'!G$117)\n+($O257*'fnd base rates'!G$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,7)))\n*$R257","v":584.73559102000002},{"$f":"(($D257*'fnd base rates'!H$107)\n+($E257*'fnd base rates'!H$108)\n+($F257*'fnd base rates'!H$109)\n+($G257*'fnd base rates'!H$110)\n+($H257*'fnd base rates'!H$111)\n+($I257*'fnd base rates'!H$112)\n+($J257*'fnd base rates'!H$113)\n+($K257*'fnd base rates'!H$114)\n+($M257*'fnd base rates'!H$116)\n+($N257*'fnd base rates'!H$117)\n+($O257*'fnd base rates'!H$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,8)))","v":1024.6541399999999},{"$f":"(($D257*'fnd base rates'!I$107)\n+($E257*'fnd base rates'!I$108)\n+($F257*'fnd base rates'!I$109)\n+($G257*'fnd base rates'!I$110)\n+($H257*'fnd base rates'!I$111)\n+($I257*'fnd base rates'!I$112)\n+($J257*'fnd base rates'!I$113)\n+($K257*'fnd base rates'!I$114)\n+($M257*'fnd base rates'!I$116)\n+($N257*'fnd base rates'!I$117)\n+($O257*'fnd base rates'!I$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,9)))\n*$R257","v":743.37689999999998},{"$f":"(($D257*'fnd base rates'!J$107)\n+($E257*'fnd base rates'!J$108)\n+($F257*'fnd base rates'!J$109)\n+($G257*'fnd base rates'!J$110)\n+($H257*'fnd base rates'!J$111)\n+($I257*'fnd base rates'!J$112)\n+($J257*'fnd base rates'!J$113)\n+($K257*'fnd base rates'!J$114)\n+($M257*'fnd base rates'!J$116)\n+($N257*'fnd base rates'!J$117)\n+($O257*'fnd base rates'!J$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,10)))\n*$R257","v":1406.4963499999999},{"$f":"(($D257*'fnd base rates'!K$107)\n+($E257*'fnd base rates'!K$108)\n+($F257*'fnd base rates'!K$109)\n+($G257*'fnd base rates'!K$110)\n+($H257*'fnd base rates'!K$111)\n+($I257*'fnd base rates'!K$112)\n+($J257*'fnd base rates'!K$113)\n+($K257*'fnd base rates'!K$114)\n+($M257*'fnd base rates'!K$116)\n+($N257*'fnd base rates'!K$117)\n+($O257*'fnd base rates'!K$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,11)))\n*$R257","v":2248.2006979600001},{"$f":"(($D257*'fnd base rates'!L$107)\n+($E257*'fnd base rates'!L$108)\n+($F257*'fnd base rates'!L$109)\n+($G257*'fnd base rates'!L$110)\n+($H257*'fnd base rates'!L$111)\n+($I257*'fnd base rates'!L$112)\n+($J257*'fnd base rates'!L$113)\n+($K257*'fnd base rates'!L$114)\n+($M257*'fnd base rates'!L$116)\n+($N257*'fnd base rates'!L$117)\n+($O257*'fnd base rates'!L$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,12)))","v":3192.1628420000002},{"$f":"(($D257*'fnd base rates'!M$107)\n+($E257*'fnd base rates'!M$108)\n+($F257*'fnd base rates'!M$109)\n+($G257*'fnd base rates'!M$110)\n+($H257*'fnd base rates'!M$111)\n+($I257*'fnd base rates'!M$112)\n+($J257*'fnd base rates'!M$113)\n+($K257*'fnd base rates'!M$114)\n+($M257*'fnd base rates'!M$116)\n+($N257*'fnd base rates'!M$117)\n+($O257*'fnd base rates'!M$118)\n+($P257*VLOOKUP($S257+12,rate_basefnd,13)))","v":0},28459.189995389999,null,439035073,"439","035","073",1,2,28459.189995389999,14230,0,14230,null,null,null,null,null,14328,15,14343,-113,14230,0,14230]
[439,439035133,"CONSERVATORY LAB",{"$f":"'fnd enro'!D258","v":0},{"$f":"'fnd enro'!E258","v":0},{"$f":"'fnd enro'!F258","v":1},{"$f":"'fnd enro'!G258","v":0},{"$f":"'fnd enro'!H258","v":0},{"$f":"'fnd enro'!I258","v":0},{"$f":"'fnd enro'!J258","v":0},{"$f":"'fnd enro'!K258","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L258","v":0},{"$f":"'fnd enro'!M258+'fnd enro'!N258","v":0},{"$f":"'fnd enro'!O258","v":0},{"$f":"'fnd enro'!P258","v":0},{"$f":"'fnd enro'!Q258","v":0},{"$f":"'fnd enro'!S258","v":1},1.085,{"$f":"VALUE('fnd enro'!R258)","v":7},null,{"$f":"(($D258*'fnd base rates'!C$107)\n+($E258*'fnd base rates'!C$108)\n+($F258*'fnd base rates'!C$109)\n+($G258*'fnd base rates'!C$110)\n+($H258*'fnd base rates'!C$111)\n+($I258*'fnd base rates'!C$112)\n+($J258*'fnd base rates'!C$113)\n+($K258*'fnd base rates'!C$114)\n+($M258*'fnd base rates'!C$116)\n+($N258*'fnd base rates'!C$117)\n+($O258*'fnd base rates'!C$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,3)))\n*$R258","v":547.15345541500005},{"$f":"(($D258*'fnd base rates'!D$107)\n+($E258*'fnd base rates'!D$108)\n+($F258*'fnd base rates'!D$109)\n+($G258*'fnd base rates'!D$110)\n+($H258*'fnd base rates'!D$111)\n+($I258*'fnd base rates'!D$112)\n+($J258*'fnd base rates'!D$113)\n+($K258*'fnd base rates'!D$114)\n+($M258*'fnd base rates'!D$116)\n+($N258*'fnd base rates'!D$117)\n+($O258*'fnd base rates'!D$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,4)))\n*$R258","v":783.31574999999998},{"$f":"(($D258*'fnd base rates'!E$107)\n+($E258*'fnd base rates'!E$108)\n+($F258*'fnd base rates'!E$109)\n+($G258*'fnd base rates'!E$110)\n+($H258*'fnd base rates'!E$111)\n+($I258*'fnd base rates'!E$112)\n+($J258*'fnd base rates'!E$113)\n+($K258*'fnd base rates'!E$114)\n+($M258*'fnd base rates'!E$116)\n+($N258*'fnd base rates'!E$117)\n+($O258*'fnd base rates'!E$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,5)))\n*$R258","v":3966.0739794549995},{"$f":"(($D258*'fnd base rates'!F$107)\n+($E258*'fnd base rates'!F$108)\n+($F258*'fnd base rates'!F$109)\n+($G258*'fnd base rates'!F$110)\n+($H258*'fnd base rates'!F$111)\n+($I258*'fnd base rates'!F$112)\n+($J258*'fnd base rates'!F$113)\n+($K258*'fnd base rates'!F$114)\n+($M258*'fnd base rates'!F$116)\n+($N258*'fnd base rates'!F$117)\n+($O258*'fnd base rates'!F$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,6)))\n*$R258","v":1270.7284023350001},{"$f":"(($D258*'fnd base rates'!G$107)\n+($E258*'fnd base rates'!G$108)\n+($F258*'fnd base rates'!G$109)\n+($G258*'fnd base rates'!G$110)\n+($H258*'fnd base rates'!G$111)\n+($I258*'fnd base rates'!G$112)\n+($J258*'fnd base rates'!G$113)\n+($K258*'fnd base rates'!G$114)\n+($M258*'fnd base rates'!G$116)\n+($N258*'fnd base rates'!G$117)\n+($O258*'fnd base rates'!G$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,7)))\n*$R258","v":160.17139551},{"$f":"(($D258*'fnd base rates'!H$107)\n+($E258*'fnd base rates'!H$108)\n+($F258*'fnd base rates'!H$109)\n+($G258*'fnd base rates'!H$110)\n+($H258*'fnd base rates'!H$111)\n+($I258*'fnd base rates'!H$112)\n+($J258*'fnd base rates'!H$113)\n+($K258*'fnd base rates'!H$114)\n+($M258*'fnd base rates'!H$116)\n+($N258*'fnd base rates'!H$117)\n+($O258*'fnd base rates'!H$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D258*'fnd base rates'!I$107)\n+($E258*'fnd base rates'!I$108)\n+($F258*'fnd base rates'!I$109)\n+($G258*'fnd base rates'!I$110)\n+($H258*'fnd base rates'!I$111)\n+($I258*'fnd base rates'!I$112)\n+($J258*'fnd base rates'!I$113)\n+($K258*'fnd base rates'!I$114)\n+($M258*'fnd base rates'!I$116)\n+($N258*'fnd base rates'!I$117)\n+($O258*'fnd base rates'!I$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,9)))\n*$R258","v":261.36564999999996},{"$f":"(($D258*'fnd base rates'!J$107)\n+($E258*'fnd base rates'!J$108)\n+($F258*'fnd base rates'!J$109)\n+($G258*'fnd base rates'!J$110)\n+($H258*'fnd base rates'!J$111)\n+($I258*'fnd base rates'!J$112)\n+($J258*'fnd base rates'!J$113)\n+($K258*'fnd base rates'!J$114)\n+($M258*'fnd base rates'!J$116)\n+($N258*'fnd base rates'!J$117)\n+($O258*'fnd base rates'!J$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,10)))\n*$R258","v":103.9864},{"$f":"(($D258*'fnd base rates'!K$107)\n+($E258*'fnd base rates'!K$108)\n+($F258*'fnd base rates'!K$109)\n+($G258*'fnd base rates'!K$110)\n+($H258*'fnd base rates'!K$111)\n+($I258*'fnd base rates'!K$112)\n+($J258*'fnd base rates'!K$113)\n+($K258*'fnd base rates'!K$114)\n+($M258*'fnd base rates'!K$116)\n+($N258*'fnd base rates'!K$117)\n+($O258*'fnd base rates'!K$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,11)))\n*$R258","v":1124.10034898},{"$f":"(($D258*'fnd base rates'!L$107)\n+($E258*'fnd base rates'!L$108)\n+($F258*'fnd base rates'!L$109)\n+($G258*'fnd base rates'!L$110)\n+($H258*'fnd base rates'!L$111)\n+($I258*'fnd base rates'!L$112)\n+($J258*'fnd base rates'!L$113)\n+($K258*'fnd base rates'!L$114)\n+($M258*'fnd base rates'!L$116)\n+($N258*'fnd base rates'!L$117)\n+($O258*'fnd base rates'!L$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,12)))","v":1189.8714210000001},{"$f":"(($D258*'fnd base rates'!M$107)\n+($E258*'fnd base rates'!M$108)\n+($F258*'fnd base rates'!M$109)\n+($G258*'fnd base rates'!M$110)\n+($H258*'fnd base rates'!M$111)\n+($I258*'fnd base rates'!M$112)\n+($J258*'fnd base rates'!M$113)\n+($K258*'fnd base rates'!M$114)\n+($M258*'fnd base rates'!M$116)\n+($N258*'fnd base rates'!M$117)\n+($O258*'fnd base rates'!M$118)\n+($P258*VLOOKUP($S258+12,rate_basefnd,13)))","v":0},9900.4238726949989,null,439035133,"439","035","133",1,1,9900.4238726949989,9900,0,9900,null,null,null,null,null,9993,0,9993,-93,9900,0,9900]
[439,439035165,"CONSERVATORY LAB",{"$f":"'fnd enro'!D259","v":0},{"$f":"'fnd enro'!E259","v":0},{"$f":"'fnd enro'!F259","v":0},{"$f":"'fnd enro'!G259","v":1},{"$f":"'fnd enro'!H259","v":0},{"$f":"'fnd enro'!I259","v":0},{"$f":"'fnd enro'!J259","v":0},{"$f":"'fnd enro'!K259","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L259","v":0},{"$f":"'fnd enro'!M259+'fnd enro'!N259","v":0},{"$f":"'fnd enro'!O259","v":0},{"$f":"'fnd enro'!P259","v":0},{"$f":"'fnd enro'!Q259","v":1},{"$f":"'fnd enro'!S259","v":1},1.085,{"$f":"VALUE('fnd enro'!R259)","v":9},null,{"$f":"(($D259*'fnd base rates'!C$107)\n+($E259*'fnd base rates'!C$108)\n+($F259*'fnd base rates'!C$109)\n+($G259*'fnd base rates'!C$110)\n+($H259*'fnd base rates'!C$111)\n+($I259*'fnd base rates'!C$112)\n+($J259*'fnd base rates'!C$113)\n+($K259*'fnd base rates'!C$114)\n+($M259*'fnd base rates'!C$116)\n+($N259*'fnd base rates'!C$117)\n+($O259*'fnd base rates'!C$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,3)))\n*$R259","v":614.597055415},{"$f":"(($D259*'fnd base rates'!D$107)\n+($E259*'fnd base rates'!D$108)\n+($F259*'fnd base rates'!D$109)\n+($G259*'fnd base rates'!D$110)\n+($H259*'fnd base rates'!D$111)\n+($I259*'fnd base rates'!D$112)\n+($J259*'fnd base rates'!D$113)\n+($K259*'fnd base rates'!D$114)\n+($M259*'fnd base rates'!D$116)\n+($N259*'fnd base rates'!D$117)\n+($O259*'fnd base rates'!D$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,4)))\n*$R259","v":1102.86995},{"$f":"(($D259*'fnd base rates'!E$107)\n+($E259*'fnd base rates'!E$108)\n+($F259*'fnd base rates'!E$109)\n+($G259*'fnd base rates'!E$110)\n+($H259*'fnd base rates'!E$111)\n+($I259*'fnd base rates'!E$112)\n+($J259*'fnd base rates'!E$113)\n+($K259*'fnd base rates'!E$114)\n+($M259*'fnd base rates'!E$116)\n+($N259*'fnd base rates'!E$117)\n+($O259*'fnd base rates'!E$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,5)))\n*$R259","v":7085.5032294550001},{"$f":"(($D259*'fnd base rates'!F$107)\n+($E259*'fnd base rates'!F$108)\n+($F259*'fnd base rates'!F$109)\n+($G259*'fnd base rates'!F$110)\n+($H259*'fnd base rates'!F$111)\n+($I259*'fnd base rates'!F$112)\n+($J259*'fnd base rates'!F$113)\n+($K259*'fnd base rates'!F$114)\n+($M259*'fnd base rates'!F$116)\n+($N259*'fnd base rates'!F$117)\n+($O259*'fnd base rates'!F$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,6)))\n*$R259","v":1270.7284023350001},{"$f":"(($D259*'fnd base rates'!G$107)\n+($E259*'fnd base rates'!G$108)\n+($F259*'fnd base rates'!G$109)\n+($G259*'fnd base rates'!G$110)\n+($H259*'fnd base rates'!G$111)\n+($I259*'fnd base rates'!G$112)\n+($J259*'fnd base rates'!G$113)\n+($K259*'fnd base rates'!G$114)\n+($M259*'fnd base rates'!G$116)\n+($N259*'fnd base rates'!G$117)\n+($O259*'fnd base rates'!G$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,7)))\n*$R259","v":311.52889550999998},{"$f":"(($D259*'fnd base rates'!H$107)\n+($E259*'fnd base rates'!H$108)\n+($F259*'fnd base rates'!H$109)\n+($G259*'fnd base rates'!H$110)\n+($H259*'fnd base rates'!H$111)\n+($I259*'fnd base rates'!H$112)\n+($J259*'fnd base rates'!H$113)\n+($K259*'fnd base rates'!H$114)\n+($M259*'fnd base rates'!H$116)\n+($N259*'fnd base rates'!H$117)\n+($O259*'fnd base rates'!H$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,8)))","v":515.03706999999997},{"$f":"(($D259*'fnd base rates'!I$107)\n+($E259*'fnd base rates'!I$108)\n+($F259*'fnd base rates'!I$109)\n+($G259*'fnd base rates'!I$110)\n+($H259*'fnd base rates'!I$111)\n+($I259*'fnd base rates'!I$112)\n+($J259*'fnd base rates'!I$113)\n+($K259*'fnd base rates'!I$114)\n+($M259*'fnd base rates'!I$116)\n+($N259*'fnd base rates'!I$117)\n+($O259*'fnd base rates'!I$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,9)))\n*$R259","v":387.68135000000001},{"$f":"(($D259*'fnd base rates'!J$107)\n+($E259*'fnd base rates'!J$108)\n+($F259*'fnd base rates'!J$109)\n+($G259*'fnd base rates'!J$110)\n+($H259*'fnd base rates'!J$111)\n+($I259*'fnd base rates'!J$112)\n+($J259*'fnd base rates'!J$113)\n+($K259*'fnd base rates'!J$114)\n+($M259*'fnd base rates'!J$116)\n+($N259*'fnd base rates'!J$117)\n+($O259*'fnd base rates'!J$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,10)))\n*$R259","v":812.31780000000003},{"$f":"(($D259*'fnd base rates'!K$107)\n+($E259*'fnd base rates'!K$108)\n+($F259*'fnd base rates'!K$109)\n+($G259*'fnd base rates'!K$110)\n+($H259*'fnd base rates'!K$111)\n+($I259*'fnd base rates'!K$112)\n+($J259*'fnd base rates'!K$113)\n+($K259*'fnd base rates'!K$114)\n+($M259*'fnd base rates'!K$116)\n+($N259*'fnd base rates'!K$117)\n+($O259*'fnd base rates'!K$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,11)))\n*$R259","v":1124.10034898},{"$f":"(($D259*'fnd base rates'!L$107)\n+($E259*'fnd base rates'!L$108)\n+($F259*'fnd base rates'!L$109)\n+($G259*'fnd base rates'!L$110)\n+($H259*'fnd base rates'!L$111)\n+($I259*'fnd base rates'!L$112)\n+($J259*'fnd base rates'!L$113)\n+($K259*'fnd base rates'!L$114)\n+($M259*'fnd base rates'!L$116)\n+($N259*'fnd base rates'!L$117)\n+($O259*'fnd base rates'!L$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,12)))","v":1654.971421},{"$f":"(($D259*'fnd base rates'!M$107)\n+($E259*'fnd base rates'!M$108)\n+($F259*'fnd base rates'!M$109)\n+($G259*'fnd base rates'!M$110)\n+($H259*'fnd base rates'!M$111)\n+($I259*'fnd base rates'!M$112)\n+($J259*'fnd base rates'!M$113)\n+($K259*'fnd base rates'!M$114)\n+($M259*'fnd base rates'!M$116)\n+($N259*'fnd base rates'!M$117)\n+($O259*'fnd base rates'!M$118)\n+($P259*VLOOKUP($S259+12,rate_basefnd,13)))","v":0},14879.335522695004,null,439035165,"439","035","165",1,1,14879.335522695004,14879,0,14879,null,null,null,null,null,15108,81,15189,-310,14879,0,14879]
[439,439035244,"CONSERVATORY LAB",{"$f":"'fnd enro'!D260","v":0},{"$f":"'fnd enro'!E260","v":0},{"$f":"'fnd enro'!F260","v":0},{"$f":"'fnd enro'!G260","v":0},{"$f":"'fnd enro'!H260","v":1},{"$f":"'fnd enro'!I260","v":0},{"$f":"'fnd enro'!J260","v":0},{"$f":"'fnd enro'!K260","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L260","v":0},{"$f":"'fnd enro'!M260+'fnd enro'!N260","v":0},{"$f":"'fnd enro'!O260","v":1},{"$f":"'fnd enro'!P260","v":0},{"$f":"'fnd enro'!Q260","v":1},{"$f":"'fnd enro'!S260","v":1},1.085,{"$f":"VALUE('fnd enro'!R260)","v":9},null,{"$f":"(($D260*'fnd base rates'!C$107)\n+($E260*'fnd base rates'!C$108)\n+($F260*'fnd base rates'!C$109)\n+($G260*'fnd base rates'!C$110)\n+($H260*'fnd base rates'!C$111)\n+($I260*'fnd base rates'!C$112)\n+($J260*'fnd base rates'!C$113)\n+($K260*'fnd base rates'!C$114)\n+($M260*'fnd base rates'!C$116)\n+($N260*'fnd base rates'!C$117)\n+($O260*'fnd base rates'!C$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,3)))\n*$R260","v":718.93065541499993},{"$f":"(($D260*'fnd base rates'!D$107)\n+($E260*'fnd base rates'!D$108)\n+($F260*'fnd base rates'!D$109)\n+($G260*'fnd base rates'!D$110)\n+($H260*'fnd base rates'!D$111)\n+($I260*'fnd base rates'!D$112)\n+($J260*'fnd base rates'!D$113)\n+($K260*'fnd base rates'!D$114)\n+($M260*'fnd base rates'!D$116)\n+($N260*'fnd base rates'!D$117)\n+($O260*'fnd base rates'!D$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,4)))\n*$R260","v":1285.4429},{"$f":"(($D260*'fnd base rates'!E$107)\n+($E260*'fnd base rates'!E$108)\n+($F260*'fnd base rates'!E$109)\n+($G260*'fnd base rates'!E$110)\n+($H260*'fnd base rates'!E$111)\n+($I260*'fnd base rates'!E$112)\n+($J260*'fnd base rates'!E$113)\n+($K260*'fnd base rates'!E$114)\n+($M260*'fnd base rates'!E$116)\n+($N260*'fnd base rates'!E$117)\n+($O260*'fnd base rates'!E$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,5)))\n*$R260","v":7932.5193294549999},{"$f":"(($D260*'fnd base rates'!F$107)\n+($E260*'fnd base rates'!F$108)\n+($F260*'fnd base rates'!F$109)\n+($G260*'fnd base rates'!F$110)\n+($H260*'fnd base rates'!F$111)\n+($I260*'fnd base rates'!F$112)\n+($J260*'fnd base rates'!F$113)\n+($K260*'fnd base rates'!F$114)\n+($M260*'fnd base rates'!F$116)\n+($N260*'fnd base rates'!F$117)\n+($O260*'fnd base rates'!F$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,6)))\n*$R260","v":1195.2232523349999},{"$f":"(($D260*'fnd base rates'!G$107)\n+($E260*'fnd base rates'!G$108)\n+($F260*'fnd base rates'!G$109)\n+($G260*'fnd base rates'!G$110)\n+($H260*'fnd base rates'!G$111)\n+($I260*'fnd base rates'!G$112)\n+($J260*'fnd base rates'!G$113)\n+($K260*'fnd base rates'!G$114)\n+($M260*'fnd base rates'!G$116)\n+($N260*'fnd base rates'!G$117)\n+($O260*'fnd base rates'!G$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,7)))\n*$R260","v":375.63069550999995},{"$f":"(($D260*'fnd base rates'!H$107)\n+($E260*'fnd base rates'!H$108)\n+($F260*'fnd base rates'!H$109)\n+($G260*'fnd base rates'!H$110)\n+($H260*'fnd base rates'!H$111)\n+($I260*'fnd base rates'!H$112)\n+($J260*'fnd base rates'!H$113)\n+($K260*'fnd base rates'!H$114)\n+($M260*'fnd base rates'!H$116)\n+($N260*'fnd base rates'!H$117)\n+($O260*'fnd base rates'!H$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,8)))","v":635.22707000000003},{"$f":"(($D260*'fnd base rates'!I$107)\n+($E260*'fnd base rates'!I$108)\n+($F260*'fnd base rates'!I$109)\n+($G260*'fnd base rates'!I$110)\n+($H260*'fnd base rates'!I$111)\n+($I260*'fnd base rates'!I$112)\n+($J260*'fnd base rates'!I$113)\n+($K260*'fnd base rates'!I$114)\n+($M260*'fnd base rates'!I$116)\n+($N260*'fnd base rates'!I$117)\n+($O260*'fnd base rates'!I$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,9)))\n*$R260","v":552.46029999999996},{"$f":"(($D260*'fnd base rates'!J$107)\n+($E260*'fnd base rates'!J$108)\n+($F260*'fnd base rates'!J$109)\n+($G260*'fnd base rates'!J$110)\n+($H260*'fnd base rates'!J$111)\n+($I260*'fnd base rates'!J$112)\n+($J260*'fnd base rates'!J$113)\n+($K260*'fnd base rates'!J$114)\n+($M260*'fnd base rates'!J$116)\n+($N260*'fnd base rates'!J$117)\n+($O260*'fnd base rates'!J$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,10)))\n*$R260","v":937.20129999999995},{"$f":"(($D260*'fnd base rates'!K$107)\n+($E260*'fnd base rates'!K$108)\n+($F260*'fnd base rates'!K$109)\n+($G260*'fnd base rates'!K$110)\n+($H260*'fnd base rates'!K$111)\n+($I260*'fnd base rates'!K$112)\n+($J260*'fnd base rates'!K$113)\n+($K260*'fnd base rates'!K$114)\n+($M260*'fnd base rates'!K$116)\n+($N260*'fnd base rates'!K$117)\n+($O260*'fnd base rates'!K$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,11)))\n*$R260","v":1520.9824989800002},{"$f":"(($D260*'fnd base rates'!L$107)\n+($E260*'fnd base rates'!L$108)\n+($F260*'fnd base rates'!L$109)\n+($G260*'fnd base rates'!L$110)\n+($H260*'fnd base rates'!L$111)\n+($I260*'fnd base rates'!L$112)\n+($J260*'fnd base rates'!L$113)\n+($K260*'fnd base rates'!L$114)\n+($M260*'fnd base rates'!L$116)\n+($N260*'fnd base rates'!L$117)\n+($O260*'fnd base rates'!L$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,12)))","v":1951.0014209999999},{"$f":"(($D260*'fnd base rates'!M$107)\n+($E260*'fnd base rates'!M$108)\n+($F260*'fnd base rates'!M$109)\n+($G260*'fnd base rates'!M$110)\n+($H260*'fnd base rates'!M$111)\n+($I260*'fnd base rates'!M$112)\n+($J260*'fnd base rates'!M$113)\n+($K260*'fnd base rates'!M$114)\n+($M260*'fnd base rates'!M$116)\n+($N260*'fnd base rates'!M$117)\n+($O260*'fnd base rates'!M$118)\n+($P260*VLOOKUP($S260+12,rate_basefnd,13)))","v":0},17104.619422695003,null,439035244,"439","035","244",1,1,17104.619422695003,17105,0,17105,null,null,null,null,null,17388,80,17468,-363,17105,0,17105]
[440,440149128,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D261","v":0},{"$f":"'fnd enro'!E261","v":0},{"$f":"'fnd enro'!F261","v":0},{"$f":"'fnd enro'!G261","v":2},{"$f":"'fnd enro'!H261","v":1},{"$f":"'fnd enro'!I261","v":0},{"$f":"'fnd enro'!J261","v":0},{"$f":"'fnd enro'!K261","v":0.1137},{"$f":"'fnd enro'!L261","v":0},{"$f":"'fnd enro'!M261+'fnd enro'!N261","v":0},{"$f":"'fnd enro'!O261","v":0},{"$f":"'fnd enro'!P261","v":0},{"$f":"'fnd enro'!Q261","v":1},{"$f":"'fnd enro'!S261","v":3},1,{"$f":"VALUE('fnd enro'!R261)","v":9},null,{"$f":"(($D261*'fnd base rates'!C$107)\n+($E261*'fnd base rates'!C$108)\n+($F261*'fnd base rates'!C$109)\n+($G261*'fnd base rates'!C$110)\n+($H261*'fnd base rates'!C$111)\n+($I261*'fnd base rates'!C$112)\n+($J261*'fnd base rates'!C$113)\n+($K261*'fnd base rates'!C$114)\n+($M261*'fnd base rates'!C$116)\n+($N261*'fnd base rates'!C$117)\n+($O261*'fnd base rates'!C$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,3)))\n*$R261","v":1575.026697},{"$f":"(($D261*'fnd base rates'!D$107)\n+($E261*'fnd base rates'!D$108)\n+($F261*'fnd base rates'!D$109)\n+($G261*'fnd base rates'!D$110)\n+($H261*'fnd base rates'!D$111)\n+($I261*'fnd base rates'!D$112)\n+($J261*'fnd base rates'!D$113)\n+($K261*'fnd base rates'!D$114)\n+($M261*'fnd base rates'!D$116)\n+($N261*'fnd base rates'!D$117)\n+($O261*'fnd base rates'!D$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,4)))\n*$R261","v":2460.3700000000003},{"$f":"(($D261*'fnd base rates'!E$107)\n+($E261*'fnd base rates'!E$108)\n+($F261*'fnd base rates'!E$109)\n+($G261*'fnd base rates'!E$110)\n+($H261*'fnd base rates'!E$111)\n+($I261*'fnd base rates'!E$112)\n+($J261*'fnd base rates'!E$113)\n+($K261*'fnd base rates'!E$114)\n+($M261*'fnd base rates'!E$116)\n+($N261*'fnd base rates'!E$117)\n+($O261*'fnd base rates'!E$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,5)))\n*$R261","v":13443.853169},{"$f":"(($D261*'fnd base rates'!F$107)\n+($E261*'fnd base rates'!F$108)\n+($F261*'fnd base rates'!F$109)\n+($G261*'fnd base rates'!F$110)\n+($H261*'fnd base rates'!F$111)\n+($I261*'fnd base rates'!F$112)\n+($J261*'fnd base rates'!F$113)\n+($K261*'fnd base rates'!F$114)\n+($M261*'fnd base rates'!F$116)\n+($N261*'fnd base rates'!F$117)\n+($O261*'fnd base rates'!F$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,6)))\n*$R261","v":3275.6747529999998},{"$f":"(($D261*'fnd base rates'!G$107)\n+($E261*'fnd base rates'!G$108)\n+($F261*'fnd base rates'!G$109)\n+($G261*'fnd base rates'!G$110)\n+($H261*'fnd base rates'!G$111)\n+($I261*'fnd base rates'!G$112)\n+($J261*'fnd base rates'!G$113)\n+($K261*'fnd base rates'!G$114)\n+($M261*'fnd base rates'!G$116)\n+($N261*'fnd base rates'!G$117)\n+($O261*'fnd base rates'!G$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,7)))\n*$R261","v":593.42021799999998},{"$f":"(($D261*'fnd base rates'!H$107)\n+($E261*'fnd base rates'!H$108)\n+($F261*'fnd base rates'!H$109)\n+($G261*'fnd base rates'!H$110)\n+($H261*'fnd base rates'!H$111)\n+($I261*'fnd base rates'!H$112)\n+($J261*'fnd base rates'!H$113)\n+($K261*'fnd base rates'!H$114)\n+($M261*'fnd base rates'!H$116)\n+($N261*'fnd base rates'!H$117)\n+($O261*'fnd base rates'!H$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,8)))","v":1502.35121},{"$f":"(($D261*'fnd base rates'!I$107)\n+($E261*'fnd base rates'!I$108)\n+($F261*'fnd base rates'!I$109)\n+($G261*'fnd base rates'!I$110)\n+($H261*'fnd base rates'!I$111)\n+($I261*'fnd base rates'!I$112)\n+($J261*'fnd base rates'!I$113)\n+($K261*'fnd base rates'!I$114)\n+($M261*'fnd base rates'!I$116)\n+($N261*'fnd base rates'!I$117)\n+($O261*'fnd base rates'!I$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,9)))\n*$R261","v":918.83999999999992},{"$f":"(($D261*'fnd base rates'!J$107)\n+($E261*'fnd base rates'!J$108)\n+($F261*'fnd base rates'!J$109)\n+($G261*'fnd base rates'!J$110)\n+($H261*'fnd base rates'!J$111)\n+($I261*'fnd base rates'!J$112)\n+($J261*'fnd base rates'!J$113)\n+($K261*'fnd base rates'!J$114)\n+($M261*'fnd base rates'!J$116)\n+($N261*'fnd base rates'!J$117)\n+($O261*'fnd base rates'!J$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,10)))\n*$R261","v":1127.2},{"$f":"(($D261*'fnd base rates'!K$107)\n+($E261*'fnd base rates'!K$108)\n+($F261*'fnd base rates'!K$109)\n+($G261*'fnd base rates'!K$110)\n+($H261*'fnd base rates'!K$111)\n+($I261*'fnd base rates'!K$112)\n+($J261*'fnd base rates'!K$113)\n+($K261*'fnd base rates'!K$114)\n+($M261*'fnd base rates'!K$116)\n+($N261*'fnd base rates'!K$117)\n+($O261*'fnd base rates'!K$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,11)))\n*$R261","v":3185.4415640000002},{"$f":"(($D261*'fnd base rates'!L$107)\n+($E261*'fnd base rates'!L$108)\n+($F261*'fnd base rates'!L$109)\n+($G261*'fnd base rates'!L$110)\n+($H261*'fnd base rates'!L$111)\n+($I261*'fnd base rates'!L$112)\n+($J261*'fnd base rates'!L$113)\n+($K261*'fnd base rates'!L$114)\n+($M261*'fnd base rates'!L$116)\n+($N261*'fnd base rates'!L$117)\n+($O261*'fnd base rates'!L$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,12)))","v":4066.4042629999999},{"$f":"(($D261*'fnd base rates'!M$107)\n+($E261*'fnd base rates'!M$108)\n+($F261*'fnd base rates'!M$109)\n+($G261*'fnd base rates'!M$110)\n+($H261*'fnd base rates'!M$111)\n+($I261*'fnd base rates'!M$112)\n+($J261*'fnd base rates'!M$113)\n+($K261*'fnd base rates'!M$114)\n+($M261*'fnd base rates'!M$116)\n+($N261*'fnd base rates'!M$117)\n+($O261*'fnd base rates'!M$118)\n+($P261*VLOOKUP($S261+12,rate_basefnd,13)))","v":0},32148.581874,null,440149128,"440","149","128",1,3,32148.581874,10716,0,10716,null,null,null,null,null,10849,25,10874,-158,10716,0,10716]
[440,440149149,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D262","v":20},{"$f":"'fnd enro'!E262","v":0},{"$f":"'fnd enro'!F262","v":22},{"$f":"'fnd enro'!G262","v":223},{"$f":"'fnd enro'!H262","v":103},{"$f":"'fnd enro'!I262","v":0},{"$f":"'fnd enro'!J262","v":0},{"$f":"'fnd enro'!K262","v":13.1892},{"$f":"'fnd enro'!L262","v":0},{"$f":"'fnd enro'!M262+'fnd enro'!N262","v":94},{"$f":"'fnd enro'!O262","v":7},{"$f":"'fnd enro'!P262","v":0},{"$f":"'fnd enro'!Q262","v":220},{"$f":"'fnd enro'!S262","v":358},1,{"$f":"VALUE('fnd enro'!R262)","v":10},null,{"$f":"(($D262*'fnd base rates'!C$107)\n+($E262*'fnd base rates'!C$108)\n+($F262*'fnd base rates'!C$109)\n+($G262*'fnd base rates'!C$110)\n+($H262*'fnd base rates'!C$111)\n+($I262*'fnd base rates'!C$112)\n+($J262*'fnd base rates'!C$113)\n+($K262*'fnd base rates'!C$114)\n+($M262*'fnd base rates'!C$116)\n+($N262*'fnd base rates'!C$117)\n+($O262*'fnd base rates'!C$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,3)))\n*$R262","v":202783.27685200001},{"$f":"(($D262*'fnd base rates'!D$107)\n+($E262*'fnd base rates'!D$108)\n+($F262*'fnd base rates'!D$109)\n+($G262*'fnd base rates'!D$110)\n+($H262*'fnd base rates'!D$111)\n+($I262*'fnd base rates'!D$112)\n+($J262*'fnd base rates'!D$113)\n+($K262*'fnd base rates'!D$114)\n+($M262*'fnd base rates'!D$116)\n+($N262*'fnd base rates'!D$117)\n+($O262*'fnd base rates'!D$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,4)))\n*$R262","v":340991.81000000006},{"$f":"(($D262*'fnd base rates'!E$107)\n+($E262*'fnd base rates'!E$108)\n+($F262*'fnd base rates'!E$109)\n+($G262*'fnd base rates'!E$110)\n+($H262*'fnd base rates'!E$111)\n+($I262*'fnd base rates'!E$112)\n+($J262*'fnd base rates'!E$113)\n+($K262*'fnd base rates'!E$114)\n+($M262*'fnd base rates'!E$116)\n+($N262*'fnd base rates'!E$117)\n+($O262*'fnd base rates'!E$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,5)))\n*$R262","v":2024912.7476039999},{"$f":"(($D262*'fnd base rates'!F$107)\n+($E262*'fnd base rates'!F$108)\n+($F262*'fnd base rates'!F$109)\n+($G262*'fnd base rates'!F$110)\n+($H262*'fnd base rates'!F$111)\n+($I262*'fnd base rates'!F$112)\n+($J262*'fnd base rates'!F$113)\n+($K262*'fnd base rates'!F$114)\n+($M262*'fnd base rates'!F$116)\n+($N262*'fnd base rates'!F$117)\n+($O262*'fnd base rates'!F$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,6)))\n*$R262","v":407861.06134799996},{"$f":"(($D262*'fnd base rates'!G$107)\n+($E262*'fnd base rates'!G$108)\n+($F262*'fnd base rates'!G$109)\n+($G262*'fnd base rates'!G$110)\n+($H262*'fnd base rates'!G$111)\n+($I262*'fnd base rates'!G$112)\n+($J262*'fnd base rates'!G$113)\n+($K262*'fnd base rates'!G$114)\n+($M262*'fnd base rates'!G$116)\n+($N262*'fnd base rates'!G$117)\n+($O262*'fnd base rates'!G$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,7)))\n*$R262","v":89847.025288000004},{"$f":"(($D262*'fnd base rates'!H$107)\n+($E262*'fnd base rates'!H$108)\n+($F262*'fnd base rates'!H$109)\n+($G262*'fnd base rates'!H$110)\n+($H262*'fnd base rates'!H$111)\n+($I262*'fnd base rates'!H$112)\n+($J262*'fnd base rates'!H$113)\n+($K262*'fnd base rates'!H$114)\n+($M262*'fnd base rates'!H$116)\n+($N262*'fnd base rates'!H$117)\n+($O262*'fnd base rates'!H$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,8)))","v":193034.99036},{"$f":"(($D262*'fnd base rates'!I$107)\n+($E262*'fnd base rates'!I$108)\n+($F262*'fnd base rates'!I$109)\n+($G262*'fnd base rates'!I$110)\n+($H262*'fnd base rates'!I$111)\n+($I262*'fnd base rates'!I$112)\n+($J262*'fnd base rates'!I$113)\n+($K262*'fnd base rates'!I$114)\n+($M262*'fnd base rates'!I$116)\n+($N262*'fnd base rates'!I$117)\n+($O262*'fnd base rates'!I$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,9)))\n*$R262","v":127620.90999999999},{"$f":"(($D262*'fnd base rates'!J$107)\n+($E262*'fnd base rates'!J$108)\n+($F262*'fnd base rates'!J$109)\n+($G262*'fnd base rates'!J$110)\n+($H262*'fnd base rates'!J$111)\n+($I262*'fnd base rates'!J$112)\n+($J262*'fnd base rates'!J$113)\n+($K262*'fnd base rates'!J$114)\n+($M262*'fnd base rates'!J$116)\n+($N262*'fnd base rates'!J$117)\n+($O262*'fnd base rates'!J$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,10)))\n*$R262","v":197678.78},{"$f":"(($D262*'fnd base rates'!K$107)\n+($E262*'fnd base rates'!K$108)\n+($F262*'fnd base rates'!K$109)\n+($G262*'fnd base rates'!K$110)\n+($H262*'fnd base rates'!K$111)\n+($I262*'fnd base rates'!K$112)\n+($J262*'fnd base rates'!K$113)\n+($K262*'fnd base rates'!K$114)\n+($M262*'fnd base rates'!K$116)\n+($N262*'fnd base rates'!K$117)\n+($O262*'fnd base rates'!K$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,11)))\n*$R262","v":405641.07142399997},{"$f":"(($D262*'fnd base rates'!L$107)\n+($E262*'fnd base rates'!L$108)\n+($F262*'fnd base rates'!L$109)\n+($G262*'fnd base rates'!L$110)\n+($H262*'fnd base rates'!L$111)\n+($I262*'fnd base rates'!L$112)\n+($J262*'fnd base rates'!L$113)\n+($K262*'fnd base rates'!L$114)\n+($M262*'fnd base rates'!L$116)\n+($N262*'fnd base rates'!L$117)\n+($O262*'fnd base rates'!L$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,12)))","v":558141.92450800003},{"$f":"(($D262*'fnd base rates'!M$107)\n+($E262*'fnd base rates'!M$108)\n+($F262*'fnd base rates'!M$109)\n+($G262*'fnd base rates'!M$110)\n+($H262*'fnd base rates'!M$111)\n+($I262*'fnd base rates'!M$112)\n+($J262*'fnd base rates'!M$113)\n+($K262*'fnd base rates'!M$114)\n+($M262*'fnd base rates'!M$116)\n+($N262*'fnd base rates'!M$117)\n+($O262*'fnd base rates'!M$118)\n+($P262*VLOOKUP($S262+12,rate_basefnd,13)))","v":0},4548513.5973840002,null,440149149,"440","149","149",1,358,4548513.5973840002,12705,0,12705,null,null,null,null,null,13454,96,13550,-845,12705,0,12705]
[440,440149160,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D263","v":0},{"$f":"'fnd enro'!E263","v":0},{"$f":"'fnd enro'!F263","v":0},{"$f":"'fnd enro'!G263","v":0},{"$f":"'fnd enro'!H263","v":2},{"$f":"'fnd enro'!I263","v":0},{"$f":"'fnd enro'!J263","v":0},{"$f":"'fnd enro'!K263","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L263","v":0},{"$f":"'fnd enro'!M263+'fnd enro'!N263","v":0},{"$f":"'fnd enro'!O263","v":1},{"$f":"'fnd enro'!P263","v":0},{"$f":"'fnd enro'!Q263","v":1},{"$f":"'fnd enro'!S263","v":2},1,{"$f":"VALUE('fnd enro'!R263)","v":10},null,{"$f":"(($D263*'fnd base rates'!C$107)\n+($E263*'fnd base rates'!C$108)\n+($F263*'fnd base rates'!C$109)\n+($G263*'fnd base rates'!C$110)\n+($H263*'fnd base rates'!C$111)\n+($I263*'fnd base rates'!C$112)\n+($J263*'fnd base rates'!C$113)\n+($K263*'fnd base rates'!C$114)\n+($M263*'fnd base rates'!C$116)\n+($N263*'fnd base rates'!C$117)\n+($O263*'fnd base rates'!C$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,3)))\n*$R263","v":1168.2777980000001},{"$f":"(($D263*'fnd base rates'!D$107)\n+($E263*'fnd base rates'!D$108)\n+($F263*'fnd base rates'!D$109)\n+($G263*'fnd base rates'!D$110)\n+($H263*'fnd base rates'!D$111)\n+($I263*'fnd base rates'!D$112)\n+($J263*'fnd base rates'!D$113)\n+($K263*'fnd base rates'!D$114)\n+($M263*'fnd base rates'!D$116)\n+($N263*'fnd base rates'!D$117)\n+($O263*'fnd base rates'!D$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,4)))\n*$R263","v":1913.23},{"$f":"(($D263*'fnd base rates'!E$107)\n+($E263*'fnd base rates'!E$108)\n+($F263*'fnd base rates'!E$109)\n+($G263*'fnd base rates'!E$110)\n+($H263*'fnd base rates'!E$111)\n+($I263*'fnd base rates'!E$112)\n+($J263*'fnd base rates'!E$113)\n+($K263*'fnd base rates'!E$114)\n+($M263*'fnd base rates'!E$116)\n+($N263*'fnd base rates'!E$117)\n+($O263*'fnd base rates'!E$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,5)))\n*$R263","v":10633.055446},{"$f":"(($D263*'fnd base rates'!F$107)\n+($E263*'fnd base rates'!F$108)\n+($F263*'fnd base rates'!F$109)\n+($G263*'fnd base rates'!F$110)\n+($H263*'fnd base rates'!F$111)\n+($I263*'fnd base rates'!F$112)\n+($J263*'fnd base rates'!F$113)\n+($K263*'fnd base rates'!F$114)\n+($M263*'fnd base rates'!F$116)\n+($N263*'fnd base rates'!F$117)\n+($O263*'fnd base rates'!F$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,6)))\n*$R263","v":2034.9065019999998},{"$f":"(($D263*'fnd base rates'!G$107)\n+($E263*'fnd base rates'!G$108)\n+($F263*'fnd base rates'!G$109)\n+($G263*'fnd base rates'!G$110)\n+($H263*'fnd base rates'!G$111)\n+($I263*'fnd base rates'!G$112)\n+($J263*'fnd base rates'!G$113)\n+($K263*'fnd base rates'!G$114)\n+($M263*'fnd base rates'!G$116)\n+($N263*'fnd base rates'!G$117)\n+($O263*'fnd base rates'!G$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,7)))\n*$R263","v":507.95681200000001},{"$f":"(($D263*'fnd base rates'!H$107)\n+($E263*'fnd base rates'!H$108)\n+($F263*'fnd base rates'!H$109)\n+($G263*'fnd base rates'!H$110)\n+($H263*'fnd base rates'!H$111)\n+($I263*'fnd base rates'!H$112)\n+($J263*'fnd base rates'!H$113)\n+($K263*'fnd base rates'!H$114)\n+($M263*'fnd base rates'!H$116)\n+($N263*'fnd base rates'!H$117)\n+($O263*'fnd base rates'!H$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,8)))","v":1129.3641399999999},{"$f":"(($D263*'fnd base rates'!I$107)\n+($E263*'fnd base rates'!I$108)\n+($F263*'fnd base rates'!I$109)\n+($G263*'fnd base rates'!I$110)\n+($H263*'fnd base rates'!I$111)\n+($I263*'fnd base rates'!I$112)\n+($J263*'fnd base rates'!I$113)\n+($K263*'fnd base rates'!I$114)\n+($M263*'fnd base rates'!I$116)\n+($N263*'fnd base rates'!I$117)\n+($O263*'fnd base rates'!I$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,9)))\n*$R263","v":832.41},{"$f":"(($D263*'fnd base rates'!J$107)\n+($E263*'fnd base rates'!J$108)\n+($F263*'fnd base rates'!J$109)\n+($G263*'fnd base rates'!J$110)\n+($H263*'fnd base rates'!J$111)\n+($I263*'fnd base rates'!J$112)\n+($J263*'fnd base rates'!J$113)\n+($K263*'fnd base rates'!J$114)\n+($M263*'fnd base rates'!J$116)\n+($N263*'fnd base rates'!J$117)\n+($O263*'fnd base rates'!J$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,10)))\n*$R263","v":1112.02},{"$f":"(($D263*'fnd base rates'!K$107)\n+($E263*'fnd base rates'!K$108)\n+($F263*'fnd base rates'!K$109)\n+($G263*'fnd base rates'!K$110)\n+($H263*'fnd base rates'!K$111)\n+($I263*'fnd base rates'!K$112)\n+($J263*'fnd base rates'!K$113)\n+($K263*'fnd base rates'!K$114)\n+($M263*'fnd base rates'!K$116)\n+($N263*'fnd base rates'!K$117)\n+($O263*'fnd base rates'!K$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,11)))\n*$R263","v":2515.1943760000004},{"$f":"(($D263*'fnd base rates'!L$107)\n+($E263*'fnd base rates'!L$108)\n+($F263*'fnd base rates'!L$109)\n+($G263*'fnd base rates'!L$110)\n+($H263*'fnd base rates'!L$111)\n+($I263*'fnd base rates'!L$112)\n+($J263*'fnd base rates'!L$113)\n+($K263*'fnd base rates'!L$114)\n+($M263*'fnd base rates'!L$116)\n+($N263*'fnd base rates'!L$117)\n+($O263*'fnd base rates'!L$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,12)))","v":3182.8728419999998},{"$f":"(($D263*'fnd base rates'!M$107)\n+($E263*'fnd base rates'!M$108)\n+($F263*'fnd base rates'!M$109)\n+($G263*'fnd base rates'!M$110)\n+($H263*'fnd base rates'!M$111)\n+($I263*'fnd base rates'!M$112)\n+($J263*'fnd base rates'!M$113)\n+($K263*'fnd base rates'!M$114)\n+($M263*'fnd base rates'!M$116)\n+($N263*'fnd base rates'!M$117)\n+($O263*'fnd base rates'!M$118)\n+($P263*VLOOKUP($S263+12,rate_basefnd,13)))","v":0},25029.287916000001,null,440149160,"440","149","160",1,2,25029.287916000001,12515,0,12515,null,null,null,null,null,12648,51,12699,-184,12515,0,12515]
[440,440149181,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D264","v":1},{"$f":"'fnd enro'!E264","v":0},{"$f":"'fnd enro'!F264","v":3},{"$f":"'fnd enro'!G264","v":11},{"$f":"'fnd enro'!H264","v":10},{"$f":"'fnd enro'!I264","v":0},{"$f":"'fnd enro'!J264","v":0},{"$f":"'fnd enro'!K264","v":0.90959999999999996},{"$f":"'fnd enro'!L264","v":0},{"$f":"'fnd enro'!M264+'fnd enro'!N264","v":4},{"$f":"'fnd enro'!O264","v":2},{"$f":"'fnd enro'!P264","v":0},{"$f":"'fnd enro'!Q264","v":8},{"$f":"'fnd enro'!S264","v":25},1,{"$f":"VALUE('fnd enro'!R264)","v":9},null,{"$f":"(($D264*'fnd base rates'!C$107)\n+($E264*'fnd base rates'!C$108)\n+($F264*'fnd base rates'!C$109)\n+($G264*'fnd base rates'!C$110)\n+($H264*'fnd base rates'!C$111)\n+($I264*'fnd base rates'!C$112)\n+($J264*'fnd base rates'!C$113)\n+($K264*'fnd base rates'!C$114)\n+($M264*'fnd base rates'!C$116)\n+($N264*'fnd base rates'!C$117)\n+($O264*'fnd base rates'!C$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,3)))\n*$R264","v":13360.123575999998},{"$f":"(($D264*'fnd base rates'!D$107)\n+($E264*'fnd base rates'!D$108)\n+($F264*'fnd base rates'!D$109)\n+($G264*'fnd base rates'!D$110)\n+($H264*'fnd base rates'!D$111)\n+($I264*'fnd base rates'!D$112)\n+($J264*'fnd base rates'!D$113)\n+($K264*'fnd base rates'!D$114)\n+($M264*'fnd base rates'!D$116)\n+($N264*'fnd base rates'!D$117)\n+($O264*'fnd base rates'!D$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,4)))\n*$R264","v":21023.99},{"$f":"(($D264*'fnd base rates'!E$107)\n+($E264*'fnd base rates'!E$108)\n+($F264*'fnd base rates'!E$109)\n+($G264*'fnd base rates'!E$110)\n+($H264*'fnd base rates'!E$111)\n+($I264*'fnd base rates'!E$112)\n+($J264*'fnd base rates'!E$113)\n+($K264*'fnd base rates'!E$114)\n+($M264*'fnd base rates'!E$116)\n+($N264*'fnd base rates'!E$117)\n+($O264*'fnd base rates'!E$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,5)))\n*$R264","v":115271.765352},{"$f":"(($D264*'fnd base rates'!F$107)\n+($E264*'fnd base rates'!F$108)\n+($F264*'fnd base rates'!F$109)\n+($G264*'fnd base rates'!F$110)\n+($H264*'fnd base rates'!F$111)\n+($I264*'fnd base rates'!F$112)\n+($J264*'fnd base rates'!F$113)\n+($K264*'fnd base rates'!F$114)\n+($M264*'fnd base rates'!F$116)\n+($N264*'fnd base rates'!F$117)\n+($O264*'fnd base rates'!F$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,6)))\n*$R264","v":27134.238023999998},{"$f":"(($D264*'fnd base rates'!G$107)\n+($E264*'fnd base rates'!G$108)\n+($F264*'fnd base rates'!G$109)\n+($G264*'fnd base rates'!G$110)\n+($H264*'fnd base rates'!G$111)\n+($I264*'fnd base rates'!G$112)\n+($J264*'fnd base rates'!G$113)\n+($K264*'fnd base rates'!G$114)\n+($M264*'fnd base rates'!G$116)\n+($N264*'fnd base rates'!G$117)\n+($O264*'fnd base rates'!G$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,7)))\n*$R264","v":5114.7617439999995},{"$f":"(($D264*'fnd base rates'!H$107)\n+($E264*'fnd base rates'!H$108)\n+($F264*'fnd base rates'!H$109)\n+($G264*'fnd base rates'!H$110)\n+($H264*'fnd base rates'!H$111)\n+($I264*'fnd base rates'!H$112)\n+($J264*'fnd base rates'!H$113)\n+($K264*'fnd base rates'!H$114)\n+($M264*'fnd base rates'!H$116)\n+($N264*'fnd base rates'!H$117)\n+($O264*'fnd base rates'!H$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,8)))","v":12958.349680000001},{"$f":"(($D264*'fnd base rates'!I$107)\n+($E264*'fnd base rates'!I$108)\n+($F264*'fnd base rates'!I$109)\n+($G264*'fnd base rates'!I$110)\n+($H264*'fnd base rates'!I$111)\n+($I264*'fnd base rates'!I$112)\n+($J264*'fnd base rates'!I$113)\n+($K264*'fnd base rates'!I$114)\n+($M264*'fnd base rates'!I$116)\n+($N264*'fnd base rates'!I$117)\n+($O264*'fnd base rates'!I$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,9)))\n*$R264","v":8050.6899999999987},{"$f":"(($D264*'fnd base rates'!J$107)\n+($E264*'fnd base rates'!J$108)\n+($F264*'fnd base rates'!J$109)\n+($G264*'fnd base rates'!J$110)\n+($H264*'fnd base rates'!J$111)\n+($I264*'fnd base rates'!J$112)\n+($J264*'fnd base rates'!J$113)\n+($K264*'fnd base rates'!J$114)\n+($M264*'fnd base rates'!J$116)\n+($N264*'fnd base rates'!J$117)\n+($O264*'fnd base rates'!J$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,10)))\n*$R264","v":9243.98},{"$f":"(($D264*'fnd base rates'!K$107)\n+($E264*'fnd base rates'!K$108)\n+($F264*'fnd base rates'!K$109)\n+($G264*'fnd base rates'!K$110)\n+($H264*'fnd base rates'!K$111)\n+($I264*'fnd base rates'!K$112)\n+($J264*'fnd base rates'!K$113)\n+($K264*'fnd base rates'!K$114)\n+($M264*'fnd base rates'!K$116)\n+($N264*'fnd base rates'!K$117)\n+($O264*'fnd base rates'!K$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,11)))\n*$R264","v":27777.862512},{"$f":"(($D264*'fnd base rates'!L$107)\n+($E264*'fnd base rates'!L$108)\n+($F264*'fnd base rates'!L$109)\n+($G264*'fnd base rates'!L$110)\n+($H264*'fnd base rates'!L$111)\n+($I264*'fnd base rates'!L$112)\n+($J264*'fnd base rates'!L$113)\n+($K264*'fnd base rates'!L$114)\n+($M264*'fnd base rates'!L$116)\n+($N264*'fnd base rates'!L$117)\n+($O264*'fnd base rates'!L$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,12)))","v":34664.054104000003},{"$f":"(($D264*'fnd base rates'!M$107)\n+($E264*'fnd base rates'!M$108)\n+($F264*'fnd base rates'!M$109)\n+($G264*'fnd base rates'!M$110)\n+($H264*'fnd base rates'!M$111)\n+($I264*'fnd base rates'!M$112)\n+($J264*'fnd base rates'!M$113)\n+($K264*'fnd base rates'!M$114)\n+($M264*'fnd base rates'!M$116)\n+($N264*'fnd base rates'!M$117)\n+($O264*'fnd base rates'!M$118)\n+($P264*VLOOKUP($S264+12,rate_basefnd,13)))","v":0},274599.814992,null,440149181,"440","149","181",1,25,274599.814992,10984,0,10984,null,null,null,null,null,12194,34,12228,-1244,10984,0,10984]
[440,440149211,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D265","v":0},{"$f":"'fnd enro'!E265","v":0},{"$f":"'fnd enro'!F265","v":0},{"$f":"'fnd enro'!G265","v":1},{"$f":"'fnd enro'!H265","v":0},{"$f":"'fnd enro'!I265","v":0},{"$f":"'fnd enro'!J265","v":0},{"$f":"'fnd enro'!K265","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L265","v":0},{"$f":"'fnd enro'!M265+'fnd enro'!N265","v":1},{"$f":"'fnd enro'!O265","v":0},{"$f":"'fnd enro'!P265","v":0},{"$f":"'fnd enro'!Q265","v":0},{"$f":"'fnd enro'!S265","v":1},1,{"$f":"VALUE('fnd enro'!R265)","v":4},null,{"$f":"(($D265*'fnd base rates'!C$107)\n+($E265*'fnd base rates'!C$108)\n+($F265*'fnd base rates'!C$109)\n+($G265*'fnd base rates'!C$110)\n+($H265*'fnd base rates'!C$111)\n+($I265*'fnd base rates'!C$112)\n+($J265*'fnd base rates'!C$113)\n+($K265*'fnd base rates'!C$114)\n+($M265*'fnd base rates'!C$116)\n+($N265*'fnd base rates'!C$117)\n+($O265*'fnd base rates'!C$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,3)))\n*$R265","v":596.21889899999996},{"$f":"(($D265*'fnd base rates'!D$107)\n+($E265*'fnd base rates'!D$108)\n+($F265*'fnd base rates'!D$109)\n+($G265*'fnd base rates'!D$110)\n+($H265*'fnd base rates'!D$111)\n+($I265*'fnd base rates'!D$112)\n+($J265*'fnd base rates'!D$113)\n+($K265*'fnd base rates'!D$114)\n+($M265*'fnd base rates'!D$116)\n+($N265*'fnd base rates'!D$117)\n+($O265*'fnd base rates'!D$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,4)))\n*$R265","v":882.83},{"$f":"(($D265*'fnd base rates'!E$107)\n+($E265*'fnd base rates'!E$108)\n+($F265*'fnd base rates'!E$109)\n+($G265*'fnd base rates'!E$110)\n+($H265*'fnd base rates'!E$111)\n+($I265*'fnd base rates'!E$112)\n+($J265*'fnd base rates'!E$113)\n+($K265*'fnd base rates'!E$114)\n+($M265*'fnd base rates'!E$116)\n+($N265*'fnd base rates'!E$117)\n+($O265*'fnd base rates'!E$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,5)))\n*$R265","v":4781.4077230000003},{"$f":"(($D265*'fnd base rates'!F$107)\n+($E265*'fnd base rates'!F$108)\n+($F265*'fnd base rates'!F$109)\n+($G265*'fnd base rates'!F$110)\n+($H265*'fnd base rates'!F$111)\n+($I265*'fnd base rates'!F$112)\n+($J265*'fnd base rates'!F$113)\n+($K265*'fnd base rates'!F$114)\n+($M265*'fnd base rates'!F$116)\n+($N265*'fnd base rates'!F$117)\n+($O265*'fnd base rates'!F$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,6)))\n*$R265","v":1332.0582509999999},{"$f":"(($D265*'fnd base rates'!G$107)\n+($E265*'fnd base rates'!G$108)\n+($F265*'fnd base rates'!G$109)\n+($G265*'fnd base rates'!G$110)\n+($H265*'fnd base rates'!G$111)\n+($I265*'fnd base rates'!G$112)\n+($J265*'fnd base rates'!G$113)\n+($K265*'fnd base rates'!G$114)\n+($M265*'fnd base rates'!G$116)\n+($N265*'fnd base rates'!G$117)\n+($O265*'fnd base rates'!G$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,7)))\n*$R265","v":193.60340600000001},{"$f":"(($D265*'fnd base rates'!H$107)\n+($E265*'fnd base rates'!H$108)\n+($F265*'fnd base rates'!H$109)\n+($G265*'fnd base rates'!H$110)\n+($H265*'fnd base rates'!H$111)\n+($I265*'fnd base rates'!H$112)\n+($J265*'fnd base rates'!H$113)\n+($K265*'fnd base rates'!H$114)\n+($M265*'fnd base rates'!H$116)\n+($N265*'fnd base rates'!H$117)\n+($O265*'fnd base rates'!H$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,8)))","v":608.55706999999995},{"$f":"(($D265*'fnd base rates'!I$107)\n+($E265*'fnd base rates'!I$108)\n+($F265*'fnd base rates'!I$109)\n+($G265*'fnd base rates'!I$110)\n+($H265*'fnd base rates'!I$111)\n+($I265*'fnd base rates'!I$112)\n+($J265*'fnd base rates'!I$113)\n+($K265*'fnd base rates'!I$114)\n+($M265*'fnd base rates'!I$116)\n+($N265*'fnd base rates'!I$117)\n+($O265*'fnd base rates'!I$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,9)))\n*$R265","v":309.83999999999997},{"$f":"(($D265*'fnd base rates'!J$107)\n+($E265*'fnd base rates'!J$108)\n+($F265*'fnd base rates'!J$109)\n+($G265*'fnd base rates'!J$110)\n+($H265*'fnd base rates'!J$111)\n+($I265*'fnd base rates'!J$112)\n+($J265*'fnd base rates'!J$113)\n+($K265*'fnd base rates'!J$114)\n+($M265*'fnd base rates'!J$116)\n+($N265*'fnd base rates'!J$117)\n+($O265*'fnd base rates'!J$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,10)))\n*$R265","v":166.72},{"$f":"(($D265*'fnd base rates'!K$107)\n+($E265*'fnd base rates'!K$108)\n+($F265*'fnd base rates'!K$109)\n+($G265*'fnd base rates'!K$110)\n+($H265*'fnd base rates'!K$111)\n+($I265*'fnd base rates'!K$112)\n+($J265*'fnd base rates'!K$113)\n+($K265*'fnd base rates'!K$114)\n+($M265*'fnd base rates'!K$116)\n+($N265*'fnd base rates'!K$117)\n+($O265*'fnd base rates'!K$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,11)))\n*$R265","v":1311.817188},{"$f":"(($D265*'fnd base rates'!L$107)\n+($E265*'fnd base rates'!L$108)\n+($F265*'fnd base rates'!L$109)\n+($G265*'fnd base rates'!L$110)\n+($H265*'fnd base rates'!L$111)\n+($I265*'fnd base rates'!L$112)\n+($J265*'fnd base rates'!L$113)\n+($K265*'fnd base rates'!L$114)\n+($M265*'fnd base rates'!L$116)\n+($N265*'fnd base rates'!L$117)\n+($O265*'fnd base rates'!L$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,12)))","v":1442.701421},{"$f":"(($D265*'fnd base rates'!M$107)\n+($E265*'fnd base rates'!M$108)\n+($F265*'fnd base rates'!M$109)\n+($G265*'fnd base rates'!M$110)\n+($H265*'fnd base rates'!M$111)\n+($I265*'fnd base rates'!M$112)\n+($J265*'fnd base rates'!M$113)\n+($K265*'fnd base rates'!M$114)\n+($M265*'fnd base rates'!M$116)\n+($N265*'fnd base rates'!M$117)\n+($O265*'fnd base rates'!M$118)\n+($P265*VLOOKUP($S265+12,rate_basefnd,13)))","v":0},11625.753957999999,null,440149211,"440","149","211",1,1,11625.753957999999,11626,0,11626,null,null,null,null,null,15714,9,15723,-4097,11626,0,11626]
[440,440149745,"COMMUNITY DAY - PROSPECT",{"$f":"'fnd enro'!D266","v":0},{"$f":"'fnd enro'!E266","v":0},{"$f":"'fnd enro'!F266","v":0},{"$f":"'fnd enro'!G266","v":1},{"$f":"'fnd enro'!H266","v":0},{"$f":"'fnd enro'!I266","v":0},{"$f":"'fnd enro'!J266","v":0},{"$f":"'fnd enro'!K266","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L266","v":0},{"$f":"'fnd enro'!M266+'fnd enro'!N266","v":0},{"$f":"'fnd enro'!O266","v":0},{"$f":"'fnd enro'!P266","v":0},{"$f":"'fnd enro'!Q266","v":0},{"$f":"'fnd enro'!S266","v":1},1,{"$f":"VALUE('fnd enro'!R266)","v":3},null,{"$f":"(($D266*'fnd base rates'!C$107)\n+($E266*'fnd base rates'!C$108)\n+($F266*'fnd base rates'!C$109)\n+($G266*'fnd base rates'!C$110)\n+($H266*'fnd base rates'!C$111)\n+($I266*'fnd base rates'!C$112)\n+($J266*'fnd base rates'!C$113)\n+($K266*'fnd base rates'!C$114)\n+($M266*'fnd base rates'!C$116)\n+($N266*'fnd base rates'!C$117)\n+($O266*'fnd base rates'!C$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,3)))\n*$R266","v":504.28889900000001},{"$f":"(($D266*'fnd base rates'!D$107)\n+($E266*'fnd base rates'!D$108)\n+($F266*'fnd base rates'!D$109)\n+($G266*'fnd base rates'!D$110)\n+($H266*'fnd base rates'!D$111)\n+($I266*'fnd base rates'!D$112)\n+($J266*'fnd base rates'!D$113)\n+($K266*'fnd base rates'!D$114)\n+($M266*'fnd base rates'!D$116)\n+($N266*'fnd base rates'!D$117)\n+($O266*'fnd base rates'!D$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,4)))\n*$R266","v":721.95},{"$f":"(($D266*'fnd base rates'!E$107)\n+($E266*'fnd base rates'!E$108)\n+($F266*'fnd base rates'!E$109)\n+($G266*'fnd base rates'!E$110)\n+($H266*'fnd base rates'!E$111)\n+($I266*'fnd base rates'!E$112)\n+($J266*'fnd base rates'!E$113)\n+($K266*'fnd base rates'!E$114)\n+($M266*'fnd base rates'!E$116)\n+($N266*'fnd base rates'!E$117)\n+($O266*'fnd base rates'!E$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,5)))\n*$R266","v":3655.3277229999999},{"$f":"(($D266*'fnd base rates'!F$107)\n+($E266*'fnd base rates'!F$108)\n+($F266*'fnd base rates'!F$109)\n+($G266*'fnd base rates'!F$110)\n+($H266*'fnd base rates'!F$111)\n+($I266*'fnd base rates'!F$112)\n+($J266*'fnd base rates'!F$113)\n+($K266*'fnd base rates'!F$114)\n+($M266*'fnd base rates'!F$116)\n+($N266*'fnd base rates'!F$117)\n+($O266*'fnd base rates'!F$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,6)))\n*$R266","v":1171.178251},{"$f":"(($D266*'fnd base rates'!G$107)\n+($E266*'fnd base rates'!G$108)\n+($F266*'fnd base rates'!G$109)\n+($G266*'fnd base rates'!G$110)\n+($H266*'fnd base rates'!G$111)\n+($I266*'fnd base rates'!G$112)\n+($J266*'fnd base rates'!G$113)\n+($K266*'fnd base rates'!G$114)\n+($M266*'fnd base rates'!G$116)\n+($N266*'fnd base rates'!G$117)\n+($O266*'fnd base rates'!G$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,7)))\n*$R266","v":147.643406},{"$f":"(($D266*'fnd base rates'!H$107)\n+($E266*'fnd base rates'!H$108)\n+($F266*'fnd base rates'!H$109)\n+($G266*'fnd base rates'!H$110)\n+($H266*'fnd base rates'!H$111)\n+($I266*'fnd base rates'!H$112)\n+($J266*'fnd base rates'!H$113)\n+($K266*'fnd base rates'!H$114)\n+($M266*'fnd base rates'!H$116)\n+($N266*'fnd base rates'!H$117)\n+($O266*'fnd base rates'!H$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D266*'fnd base rates'!I$107)\n+($E266*'fnd base rates'!I$108)\n+($F266*'fnd base rates'!I$109)\n+($G266*'fnd base rates'!I$110)\n+($H266*'fnd base rates'!I$111)\n+($I266*'fnd base rates'!I$112)\n+($J266*'fnd base rates'!I$113)\n+($K266*'fnd base rates'!I$114)\n+($M266*'fnd base rates'!I$116)\n+($N266*'fnd base rates'!I$117)\n+($O266*'fnd base rates'!I$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,9)))\n*$R266","v":240.89},{"$f":"(($D266*'fnd base rates'!J$107)\n+($E266*'fnd base rates'!J$108)\n+($F266*'fnd base rates'!J$109)\n+($G266*'fnd base rates'!J$110)\n+($H266*'fnd base rates'!J$111)\n+($I266*'fnd base rates'!J$112)\n+($J266*'fnd base rates'!J$113)\n+($K266*'fnd base rates'!J$114)\n+($M266*'fnd base rates'!J$116)\n+($N266*'fnd base rates'!J$117)\n+($O266*'fnd base rates'!J$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,10)))\n*$R266","v":143.72999999999999},{"$f":"(($D266*'fnd base rates'!K$107)\n+($E266*'fnd base rates'!K$108)\n+($F266*'fnd base rates'!K$109)\n+($G266*'fnd base rates'!K$110)\n+($H266*'fnd base rates'!K$111)\n+($I266*'fnd base rates'!K$112)\n+($J266*'fnd base rates'!K$113)\n+($K266*'fnd base rates'!K$114)\n+($M266*'fnd base rates'!K$116)\n+($N266*'fnd base rates'!K$117)\n+($O266*'fnd base rates'!K$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,11)))\n*$R266","v":1036.037188},{"$f":"(($D266*'fnd base rates'!L$107)\n+($E266*'fnd base rates'!L$108)\n+($F266*'fnd base rates'!L$109)\n+($G266*'fnd base rates'!L$110)\n+($H266*'fnd base rates'!L$111)\n+($I266*'fnd base rates'!L$112)\n+($J266*'fnd base rates'!L$113)\n+($K266*'fnd base rates'!L$114)\n+($M266*'fnd base rates'!L$116)\n+($N266*'fnd base rates'!L$117)\n+($O266*'fnd base rates'!L$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D266*'fnd base rates'!M$107)\n+($E266*'fnd base rates'!M$108)\n+($F266*'fnd base rates'!M$109)\n+($G266*'fnd base rates'!M$110)\n+($H266*'fnd base rates'!M$111)\n+($I266*'fnd base rates'!M$112)\n+($J266*'fnd base rates'!M$113)\n+($K266*'fnd base rates'!M$114)\n+($M266*'fnd base rates'!M$116)\n+($N266*'fnd base rates'!M$117)\n+($O266*'fnd base rates'!M$118)\n+($P266*VLOOKUP($S266+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,440149745,"440","149","745",1,{"$f":"enro","v":1},9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[441,441281005,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D267","v":0},{"$f":"'fnd enro'!E267","v":0},{"$f":"'fnd enro'!F267","v":0},{"$f":"'fnd enro'!G267","v":0},{"$f":"'fnd enro'!H267","v":0},{"$f":"'fnd enro'!I267","v":1},{"$f":"'fnd enro'!J267","v":0},{"$f":"'fnd enro'!K267","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L267","v":0},{"$f":"'fnd enro'!M267+'fnd enro'!N267","v":0},{"$f":"'fnd enro'!O267","v":0},{"$f":"'fnd enro'!P267","v":0},{"$f":"'fnd enro'!Q267","v":0},{"$f":"'fnd enro'!S267","v":1},{"$f":"VLOOKUP(B267,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!R267)","v":7},null,{"$f":"(($D267*'fnd base rates'!C$107)\n+($E267*'fnd base rates'!C$108)\n+($F267*'fnd base rates'!C$109)\n+($G267*'fnd base rates'!C$110)\n+($H267*'fnd base rates'!C$111)\n+($I267*'fnd base rates'!C$112)\n+($J267*'fnd base rates'!C$113)\n+($K267*'fnd base rates'!C$114)\n+($M267*'fnd base rates'!C$116)\n+($N267*'fnd base rates'!C$117)\n+($O267*'fnd base rates'!C$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,3)))\n*$R267","v":504.28889900000001},{"$f":"(($D267*'fnd base rates'!D$107)\n+($E267*'fnd base rates'!D$108)\n+($F267*'fnd base rates'!D$109)\n+($G267*'fnd base rates'!D$110)\n+($H267*'fnd base rates'!D$111)\n+($I267*'fnd base rates'!D$112)\n+($J267*'fnd base rates'!D$113)\n+($K267*'fnd base rates'!D$114)\n+($M267*'fnd base rates'!D$116)\n+($N267*'fnd base rates'!D$117)\n+($O267*'fnd base rates'!D$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,4)))\n*$R267","v":721.95},{"$f":"(($D267*'fnd base rates'!E$107)\n+($E267*'fnd base rates'!E$108)\n+($F267*'fnd base rates'!E$109)\n+($G267*'fnd base rates'!E$110)\n+($H267*'fnd base rates'!E$111)\n+($I267*'fnd base rates'!E$112)\n+($J267*'fnd base rates'!E$113)\n+($K267*'fnd base rates'!E$114)\n+($M267*'fnd base rates'!E$116)\n+($N267*'fnd base rates'!E$117)\n+($O267*'fnd base rates'!E$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,5)))\n*$R267","v":4628.9477230000002},{"$f":"(($D267*'fnd base rates'!F$107)\n+($E267*'fnd base rates'!F$108)\n+($F267*'fnd base rates'!F$109)\n+($G267*'fnd base rates'!F$110)\n+($H267*'fnd base rates'!F$111)\n+($I267*'fnd base rates'!F$112)\n+($J267*'fnd base rates'!F$113)\n+($K267*'fnd base rates'!F$114)\n+($M267*'fnd base rates'!F$116)\n+($N267*'fnd base rates'!F$117)\n+($O267*'fnd base rates'!F$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,6)))\n*$R267","v":830.94825100000003},{"$f":"(($D267*'fnd base rates'!G$107)\n+($E267*'fnd base rates'!G$108)\n+($F267*'fnd base rates'!G$109)\n+($G267*'fnd base rates'!G$110)\n+($H267*'fnd base rates'!G$111)\n+($I267*'fnd base rates'!G$112)\n+($J267*'fnd base rates'!G$113)\n+($K267*'fnd base rates'!G$114)\n+($M267*'fnd base rates'!G$116)\n+($N267*'fnd base rates'!G$117)\n+($O267*'fnd base rates'!G$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,7)))\n*$R267","v":154.34340599999999},{"$f":"(($D267*'fnd base rates'!H$107)\n+($E267*'fnd base rates'!H$108)\n+($F267*'fnd base rates'!H$109)\n+($G267*'fnd base rates'!H$110)\n+($H267*'fnd base rates'!H$111)\n+($I267*'fnd base rates'!H$112)\n+($J267*'fnd base rates'!H$113)\n+($K267*'fnd base rates'!H$114)\n+($M267*'fnd base rates'!H$116)\n+($N267*'fnd base rates'!H$117)\n+($O267*'fnd base rates'!H$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D267*'fnd base rates'!I$107)\n+($E267*'fnd base rates'!I$108)\n+($F267*'fnd base rates'!I$109)\n+($G267*'fnd base rates'!I$110)\n+($H267*'fnd base rates'!I$111)\n+($I267*'fnd base rates'!I$112)\n+($J267*'fnd base rates'!I$113)\n+($K267*'fnd base rates'!I$114)\n+($M267*'fnd base rates'!I$116)\n+($N267*'fnd base rates'!I$117)\n+($O267*'fnd base rates'!I$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,9)))\n*$R267","v":401.93},{"$f":"(($D267*'fnd base rates'!J$107)\n+($E267*'fnd base rates'!J$108)\n+($F267*'fnd base rates'!J$109)\n+($G267*'fnd base rates'!J$110)\n+($H267*'fnd base rates'!J$111)\n+($I267*'fnd base rates'!J$112)\n+($J267*'fnd base rates'!J$113)\n+($K267*'fnd base rates'!J$114)\n+($M267*'fnd base rates'!J$116)\n+($N267*'fnd base rates'!J$117)\n+($O267*'fnd base rates'!J$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,10)))\n*$R267","v":541.41},{"$f":"(($D267*'fnd base rates'!K$107)\n+($E267*'fnd base rates'!K$108)\n+($F267*'fnd base rates'!K$109)\n+($G267*'fnd base rates'!K$110)\n+($H267*'fnd base rates'!K$111)\n+($I267*'fnd base rates'!K$112)\n+($J267*'fnd base rates'!K$113)\n+($K267*'fnd base rates'!K$114)\n+($M267*'fnd base rates'!K$116)\n+($N267*'fnd base rates'!K$117)\n+($O267*'fnd base rates'!K$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,11)))\n*$R267","v":1083.077188},{"$f":"(($D267*'fnd base rates'!L$107)\n+($E267*'fnd base rates'!L$108)\n+($F267*'fnd base rates'!L$109)\n+($G267*'fnd base rates'!L$110)\n+($H267*'fnd base rates'!L$111)\n+($I267*'fnd base rates'!L$112)\n+($J267*'fnd base rates'!L$113)\n+($K267*'fnd base rates'!L$114)\n+($M267*'fnd base rates'!L$116)\n+($N267*'fnd base rates'!L$117)\n+($O267*'fnd base rates'!L$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D267*'fnd base rates'!M$107)\n+($E267*'fnd base rates'!M$108)\n+($F267*'fnd base rates'!M$109)\n+($G267*'fnd base rates'!M$110)\n+($H267*'fnd base rates'!M$111)\n+($I267*'fnd base rates'!M$112)\n+($J267*'fnd base rates'!M$113)\n+($K267*'fnd base rates'!M$114)\n+($M267*'fnd base rates'!M$116)\n+($N267*'fnd base rates'!M$117)\n+($O267*'fnd base rates'!M$118)\n+($P267*VLOOKUP($S267+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U267:AE267)","v":10765.593957999999},null,{"$f":"B267","v":441281005},{"$f":"IF($B267<499999999,MID($B267,1,3),MID($B267,1,4))","v":"441"},{"$f":"IF($B267<499999999,MID($B267,4,3),MID($B267,5,3))","v":"281"},{"$f":"IF($B267<499999999,MID($B267,7,3),MID($B267,8,3))","v":"005"},{"$f":"IF(VLOOKUP(VALUE(IF(AH267<499999999,MID(AH267,4,3),MID(AH267,5,3))),distinfo,4)=R267,1,0)","v":1},1,{"$f":"AF267","v":10765.593957999999},{"$f":"IF(OR(AF267=0,AM267=0),0,ROUND(AN267/AM267,0))","v":10766},{"$f":"AO267-AQ267","v":0},10766,null,null,null,null,null,10835,{"$f":"AY267-AW267","v":0},10835,-69,10766,0,10766]
[441,441281061,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D268","v":0},{"$f":"'fnd enro'!E268","v":0},{"$f":"'fnd enro'!F268","v":0},{"$f":"'fnd enro'!G268","v":2},{"$f":"'fnd enro'!H268","v":1},{"$f":"'fnd enro'!I268","v":0},{"$f":"'fnd enro'!J268","v":0},{"$f":"'fnd enro'!K268","v":0.1137},{"$f":"'fnd enro'!L268","v":0},{"$f":"'fnd enro'!M268+'fnd enro'!N268","v":0},{"$f":"'fnd enro'!O268","v":0},{"$f":"'fnd enro'!P268","v":0},{"$f":"'fnd enro'!Q268","v":3},{"$f":"'fnd enro'!S268","v":3},1,{"$f":"VALUE('fnd enro'!R268)","v":10},null,{"$f":"(($D268*'fnd base rates'!C$107)\n+($E268*'fnd base rates'!C$108)\n+($F268*'fnd base rates'!C$109)\n+($G268*'fnd base rates'!C$110)\n+($H268*'fnd base rates'!C$111)\n+($I268*'fnd base rates'!C$112)\n+($J268*'fnd base rates'!C$113)\n+($K268*'fnd base rates'!C$114)\n+($M268*'fnd base rates'!C$116)\n+($N268*'fnd base rates'!C$117)\n+($O268*'fnd base rates'!C$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,3)))\n*$R268","v":1703.4866969999998},{"$f":"(($D268*'fnd base rates'!D$107)\n+($E268*'fnd base rates'!D$108)\n+($F268*'fnd base rates'!D$109)\n+($G268*'fnd base rates'!D$110)\n+($H268*'fnd base rates'!D$111)\n+($I268*'fnd base rates'!D$112)\n+($J268*'fnd base rates'!D$113)\n+($K268*'fnd base rates'!D$114)\n+($M268*'fnd base rates'!D$116)\n+($N268*'fnd base rates'!D$117)\n+($O268*'fnd base rates'!D$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,4)))\n*$R268","v":3069.0300000000007},{"$f":"(($D268*'fnd base rates'!E$107)\n+($E268*'fnd base rates'!E$108)\n+($F268*'fnd base rates'!E$109)\n+($G268*'fnd base rates'!E$110)\n+($H268*'fnd base rates'!E$111)\n+($I268*'fnd base rates'!E$112)\n+($J268*'fnd base rates'!E$113)\n+($K268*'fnd base rates'!E$114)\n+($M268*'fnd base rates'!E$116)\n+($N268*'fnd base rates'!E$117)\n+($O268*'fnd base rates'!E$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,5)))\n*$R268","v":19385.643169000003},{"$f":"(($D268*'fnd base rates'!F$107)\n+($E268*'fnd base rates'!F$108)\n+($F268*'fnd base rates'!F$109)\n+($G268*'fnd base rates'!F$110)\n+($H268*'fnd base rates'!F$111)\n+($I268*'fnd base rates'!F$112)\n+($J268*'fnd base rates'!F$113)\n+($K268*'fnd base rates'!F$114)\n+($M268*'fnd base rates'!F$116)\n+($N268*'fnd base rates'!F$117)\n+($O268*'fnd base rates'!F$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,6)))\n*$R268","v":3275.6747529999998},{"$f":"(($D268*'fnd base rates'!G$107)\n+($E268*'fnd base rates'!G$108)\n+($F268*'fnd base rates'!G$109)\n+($G268*'fnd base rates'!G$110)\n+($H268*'fnd base rates'!G$111)\n+($I268*'fnd base rates'!G$112)\n+($J268*'fnd base rates'!G$113)\n+($K268*'fnd base rates'!G$114)\n+($M268*'fnd base rates'!G$116)\n+($N268*'fnd base rates'!G$117)\n+($O268*'fnd base rates'!G$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,7)))\n*$R268","v":881.68021799999997},{"$f":"(($D268*'fnd base rates'!H$107)\n+($E268*'fnd base rates'!H$108)\n+($F268*'fnd base rates'!H$109)\n+($G268*'fnd base rates'!H$110)\n+($H268*'fnd base rates'!H$111)\n+($I268*'fnd base rates'!H$112)\n+($J268*'fnd base rates'!H$113)\n+($K268*'fnd base rates'!H$114)\n+($M268*'fnd base rates'!H$116)\n+($N268*'fnd base rates'!H$117)\n+($O268*'fnd base rates'!H$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,8)))","v":1546.5512099999999},{"$f":"(($D268*'fnd base rates'!I$107)\n+($E268*'fnd base rates'!I$108)\n+($F268*'fnd base rates'!I$109)\n+($G268*'fnd base rates'!I$110)\n+($H268*'fnd base rates'!I$111)\n+($I268*'fnd base rates'!I$112)\n+($J268*'fnd base rates'!I$113)\n+($K268*'fnd base rates'!I$114)\n+($M268*'fnd base rates'!I$116)\n+($N268*'fnd base rates'!I$117)\n+($O268*'fnd base rates'!I$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,9)))\n*$R268","v":1159.45},{"$f":"(($D268*'fnd base rates'!J$107)\n+($E268*'fnd base rates'!J$108)\n+($F268*'fnd base rates'!J$109)\n+($G268*'fnd base rates'!J$110)\n+($H268*'fnd base rates'!J$111)\n+($I268*'fnd base rates'!J$112)\n+($J268*'fnd base rates'!J$113)\n+($K268*'fnd base rates'!J$114)\n+($M268*'fnd base rates'!J$116)\n+($N268*'fnd base rates'!J$117)\n+($O268*'fnd base rates'!J$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,10)))\n*$R268","v":2377.4499999999998},{"$f":"(($D268*'fnd base rates'!K$107)\n+($E268*'fnd base rates'!K$108)\n+($F268*'fnd base rates'!K$109)\n+($G268*'fnd base rates'!K$110)\n+($H268*'fnd base rates'!K$111)\n+($I268*'fnd base rates'!K$112)\n+($J268*'fnd base rates'!K$113)\n+($K268*'fnd base rates'!K$114)\n+($M268*'fnd base rates'!K$116)\n+($N268*'fnd base rates'!K$117)\n+($O268*'fnd base rates'!K$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,11)))\n*$R268","v":3185.4415640000002},{"$f":"(($D268*'fnd base rates'!L$107)\n+($E268*'fnd base rates'!L$108)\n+($F268*'fnd base rates'!L$109)\n+($G268*'fnd base rates'!L$110)\n+($H268*'fnd base rates'!L$111)\n+($I268*'fnd base rates'!L$112)\n+($J268*'fnd base rates'!L$113)\n+($K268*'fnd base rates'!L$114)\n+($M268*'fnd base rates'!L$116)\n+($N268*'fnd base rates'!L$117)\n+($O268*'fnd base rates'!L$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,12)))","v":5027.5742630000004},{"$f":"(($D268*'fnd base rates'!M$107)\n+($E268*'fnd base rates'!M$108)\n+($F268*'fnd base rates'!M$109)\n+($G268*'fnd base rates'!M$110)\n+($H268*'fnd base rates'!M$111)\n+($I268*'fnd base rates'!M$112)\n+($J268*'fnd base rates'!M$113)\n+($K268*'fnd base rates'!M$114)\n+($M268*'fnd base rates'!M$116)\n+($N268*'fnd base rates'!M$117)\n+($O268*'fnd base rates'!M$118)\n+($P268*VLOOKUP($S268+12,rate_basefnd,13)))","v":0},41611.981874000005,null,441281061,"441","281","061",1,3,41611.981874000005,13871,0,13871,null,null,null,null,null,13987,74,14061,-190,13871,0,13871]
[441,441281087,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D269","v":0},{"$f":"'fnd enro'!E269","v":0},{"$f":"'fnd enro'!F269","v":0},{"$f":"'fnd enro'!G269","v":1},{"$f":"'fnd enro'!H269","v":0},{"$f":"'fnd enro'!I269","v":1},{"$f":"'fnd enro'!J269","v":0},{"$f":"'fnd enro'!K269","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L269","v":0},{"$f":"'fnd enro'!M269+'fnd enro'!N269","v":0},{"$f":"'fnd enro'!O269","v":0},{"$f":"'fnd enro'!P269","v":0},{"$f":"'fnd enro'!Q269","v":1},{"$f":"'fnd enro'!S269","v":2},1,{"$f":"VALUE('fnd enro'!R269)","v":5},null,{"$f":"(($D269*'fnd base rates'!C$107)\n+($E269*'fnd base rates'!C$108)\n+($F269*'fnd base rates'!C$109)\n+($G269*'fnd base rates'!C$110)\n+($H269*'fnd base rates'!C$111)\n+($I269*'fnd base rates'!C$112)\n+($J269*'fnd base rates'!C$113)\n+($K269*'fnd base rates'!C$114)\n+($M269*'fnd base rates'!C$116)\n+($N269*'fnd base rates'!C$117)\n+($O269*'fnd base rates'!C$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,3)))\n*$R269","v":1062.867798},{"$f":"(($D269*'fnd base rates'!D$107)\n+($E269*'fnd base rates'!D$108)\n+($F269*'fnd base rates'!D$109)\n+($G269*'fnd base rates'!D$110)\n+($H269*'fnd base rates'!D$111)\n+($I269*'fnd base rates'!D$112)\n+($J269*'fnd base rates'!D$113)\n+($K269*'fnd base rates'!D$114)\n+($M269*'fnd base rates'!D$116)\n+($N269*'fnd base rates'!D$117)\n+($O269*'fnd base rates'!D$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,4)))\n*$R269","v":1701.13},{"$f":"(($D269*'fnd base rates'!E$107)\n+($E269*'fnd base rates'!E$108)\n+($F269*'fnd base rates'!E$109)\n+($G269*'fnd base rates'!E$110)\n+($H269*'fnd base rates'!E$111)\n+($I269*'fnd base rates'!E$112)\n+($J269*'fnd base rates'!E$113)\n+($K269*'fnd base rates'!E$114)\n+($M269*'fnd base rates'!E$116)\n+($N269*'fnd base rates'!E$117)\n+($O269*'fnd base rates'!E$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,5)))\n*$R269","v":10795.365446},{"$f":"(($D269*'fnd base rates'!F$107)\n+($E269*'fnd base rates'!F$108)\n+($F269*'fnd base rates'!F$109)\n+($G269*'fnd base rates'!F$110)\n+($H269*'fnd base rates'!F$111)\n+($I269*'fnd base rates'!F$112)\n+($J269*'fnd base rates'!F$113)\n+($K269*'fnd base rates'!F$114)\n+($M269*'fnd base rates'!F$116)\n+($N269*'fnd base rates'!F$117)\n+($O269*'fnd base rates'!F$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,6)))\n*$R269","v":2002.1265020000001},{"$f":"(($D269*'fnd base rates'!G$107)\n+($E269*'fnd base rates'!G$108)\n+($F269*'fnd base rates'!G$109)\n+($G269*'fnd base rates'!G$110)\n+($H269*'fnd base rates'!G$111)\n+($I269*'fnd base rates'!G$112)\n+($J269*'fnd base rates'!G$113)\n+($K269*'fnd base rates'!G$114)\n+($M269*'fnd base rates'!G$116)\n+($N269*'fnd base rates'!G$117)\n+($O269*'fnd base rates'!G$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,7)))\n*$R269","v":423.81681199999997},{"$f":"(($D269*'fnd base rates'!H$107)\n+($E269*'fnd base rates'!H$108)\n+($F269*'fnd base rates'!H$109)\n+($G269*'fnd base rates'!H$110)\n+($H269*'fnd base rates'!H$111)\n+($I269*'fnd base rates'!H$112)\n+($J269*'fnd base rates'!H$113)\n+($K269*'fnd base rates'!H$114)\n+($M269*'fnd base rates'!H$116)\n+($N269*'fnd base rates'!H$117)\n+($O269*'fnd base rates'!H$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,8)))","v":1293.46414},{"$f":"(($D269*'fnd base rates'!I$107)\n+($E269*'fnd base rates'!I$108)\n+($F269*'fnd base rates'!I$109)\n+($G269*'fnd base rates'!I$110)\n+($H269*'fnd base rates'!I$111)\n+($I269*'fnd base rates'!I$112)\n+($J269*'fnd base rates'!I$113)\n+($K269*'fnd base rates'!I$114)\n+($M269*'fnd base rates'!I$116)\n+($N269*'fnd base rates'!I$117)\n+($O269*'fnd base rates'!I$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,9)))\n*$R269","v":744.5},{"$f":"(($D269*'fnd base rates'!J$107)\n+($E269*'fnd base rates'!J$108)\n+($F269*'fnd base rates'!J$109)\n+($G269*'fnd base rates'!J$110)\n+($H269*'fnd base rates'!J$111)\n+($I269*'fnd base rates'!J$112)\n+($J269*'fnd base rates'!J$113)\n+($K269*'fnd base rates'!J$114)\n+($M269*'fnd base rates'!J$116)\n+($N269*'fnd base rates'!J$117)\n+($O269*'fnd base rates'!J$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,10)))\n*$R269","v":1213.51},{"$f":"(($D269*'fnd base rates'!K$107)\n+($E269*'fnd base rates'!K$108)\n+($F269*'fnd base rates'!K$109)\n+($G269*'fnd base rates'!K$110)\n+($H269*'fnd base rates'!K$111)\n+($I269*'fnd base rates'!K$112)\n+($J269*'fnd base rates'!K$113)\n+($K269*'fnd base rates'!K$114)\n+($M269*'fnd base rates'!K$116)\n+($N269*'fnd base rates'!K$117)\n+($O269*'fnd base rates'!K$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,11)))\n*$R269","v":2119.114376},{"$f":"(($D269*'fnd base rates'!L$107)\n+($E269*'fnd base rates'!L$108)\n+($F269*'fnd base rates'!L$109)\n+($G269*'fnd base rates'!L$110)\n+($H269*'fnd base rates'!L$111)\n+($I269*'fnd base rates'!L$112)\n+($J269*'fnd base rates'!L$113)\n+($K269*'fnd base rates'!L$114)\n+($M269*'fnd base rates'!L$116)\n+($N269*'fnd base rates'!L$117)\n+($O269*'fnd base rates'!L$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,12)))","v":2713.6628420000002},{"$f":"(($D269*'fnd base rates'!M$107)\n+($E269*'fnd base rates'!M$108)\n+($F269*'fnd base rates'!M$109)\n+($G269*'fnd base rates'!M$110)\n+($H269*'fnd base rates'!M$111)\n+($I269*'fnd base rates'!M$112)\n+($J269*'fnd base rates'!M$113)\n+($K269*'fnd base rates'!M$114)\n+($M269*'fnd base rates'!M$116)\n+($N269*'fnd base rates'!M$117)\n+($O269*'fnd base rates'!M$118)\n+($P269*VLOOKUP($S269+12,rate_basefnd,13)))","v":0},24069.557916000002,null,441281087,"441","281","087",1,2,24069.557916000002,12035,0,12035,null,null,null,null,null,14075,9,14084,-2049,12035,0,12035]
[441,441281137,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D270","v":0},{"$f":"'fnd enro'!E270","v":0},{"$f":"'fnd enro'!F270","v":0},{"$f":"'fnd enro'!G270","v":1},{"$f":"'fnd enro'!H270","v":1},{"$f":"'fnd enro'!I270","v":0},{"$f":"'fnd enro'!J270","v":0},{"$f":"'fnd enro'!K270","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L270","v":0},{"$f":"'fnd enro'!M270+'fnd enro'!N270","v":0},{"$f":"'fnd enro'!O270","v":0},{"$f":"'fnd enro'!P270","v":0},{"$f":"'fnd enro'!Q270","v":2},{"$f":"'fnd enro'!S270","v":2},1,{"$f":"VALUE('fnd enro'!R270)","v":10},null,{"$f":"(($D270*'fnd base rates'!C$107)\n+($E270*'fnd base rates'!C$108)\n+($F270*'fnd base rates'!C$109)\n+($G270*'fnd base rates'!C$110)\n+($H270*'fnd base rates'!C$111)\n+($I270*'fnd base rates'!C$112)\n+($J270*'fnd base rates'!C$113)\n+($K270*'fnd base rates'!C$114)\n+($M270*'fnd base rates'!C$116)\n+($N270*'fnd base rates'!C$117)\n+($O270*'fnd base rates'!C$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,3)))\n*$R270","v":1135.657798},{"$f":"(($D270*'fnd base rates'!D$107)\n+($E270*'fnd base rates'!D$108)\n+($F270*'fnd base rates'!D$109)\n+($G270*'fnd base rates'!D$110)\n+($H270*'fnd base rates'!D$111)\n+($I270*'fnd base rates'!D$112)\n+($J270*'fnd base rates'!D$113)\n+($K270*'fnd base rates'!D$114)\n+($M270*'fnd base rates'!D$116)\n+($N270*'fnd base rates'!D$117)\n+($O270*'fnd base rates'!D$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,4)))\n*$R270","v":2046.02},{"$f":"(($D270*'fnd base rates'!E$107)\n+($E270*'fnd base rates'!E$108)\n+($F270*'fnd base rates'!E$109)\n+($G270*'fnd base rates'!E$110)\n+($H270*'fnd base rates'!E$111)\n+($I270*'fnd base rates'!E$112)\n+($J270*'fnd base rates'!E$113)\n+($K270*'fnd base rates'!E$114)\n+($M270*'fnd base rates'!E$116)\n+($N270*'fnd base rates'!E$117)\n+($O270*'fnd base rates'!E$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,5)))\n*$R270","v":12791.355446},{"$f":"(($D270*'fnd base rates'!F$107)\n+($E270*'fnd base rates'!F$108)\n+($F270*'fnd base rates'!F$109)\n+($G270*'fnd base rates'!F$110)\n+($H270*'fnd base rates'!F$111)\n+($I270*'fnd base rates'!F$112)\n+($J270*'fnd base rates'!F$113)\n+($K270*'fnd base rates'!F$114)\n+($M270*'fnd base rates'!F$116)\n+($N270*'fnd base rates'!F$117)\n+($O270*'fnd base rates'!F$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,6)))\n*$R270","v":2104.496502},{"$f":"(($D270*'fnd base rates'!G$107)\n+($E270*'fnd base rates'!G$108)\n+($F270*'fnd base rates'!G$109)\n+($G270*'fnd base rates'!G$110)\n+($H270*'fnd base rates'!G$111)\n+($I270*'fnd base rates'!G$112)\n+($J270*'fnd base rates'!G$113)\n+($K270*'fnd base rates'!G$114)\n+($M270*'fnd base rates'!G$116)\n+($N270*'fnd base rates'!G$117)\n+($O270*'fnd base rates'!G$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,7)))\n*$R270","v":591.45681200000001},{"$f":"(($D270*'fnd base rates'!H$107)\n+($E270*'fnd base rates'!H$108)\n+($F270*'fnd base rates'!H$109)\n+($G270*'fnd base rates'!H$110)\n+($H270*'fnd base rates'!H$111)\n+($I270*'fnd base rates'!H$112)\n+($J270*'fnd base rates'!H$113)\n+($K270*'fnd base rates'!H$114)\n+($M270*'fnd base rates'!H$116)\n+($N270*'fnd base rates'!H$117)\n+($O270*'fnd base rates'!H$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,8)))","v":1031.03414},{"$f":"(($D270*'fnd base rates'!I$107)\n+($E270*'fnd base rates'!I$108)\n+($F270*'fnd base rates'!I$109)\n+($G270*'fnd base rates'!I$110)\n+($H270*'fnd base rates'!I$111)\n+($I270*'fnd base rates'!I$112)\n+($J270*'fnd base rates'!I$113)\n+($K270*'fnd base rates'!I$114)\n+($M270*'fnd base rates'!I$116)\n+($N270*'fnd base rates'!I$117)\n+($O270*'fnd base rates'!I$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,9)))\n*$R270","v":799.55},{"$f":"(($D270*'fnd base rates'!J$107)\n+($E270*'fnd base rates'!J$108)\n+($F270*'fnd base rates'!J$109)\n+($G270*'fnd base rates'!J$110)\n+($H270*'fnd base rates'!J$111)\n+($I270*'fnd base rates'!J$112)\n+($J270*'fnd base rates'!J$113)\n+($K270*'fnd base rates'!J$114)\n+($M270*'fnd base rates'!J$116)\n+($N270*'fnd base rates'!J$117)\n+($O270*'fnd base rates'!J$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,10)))\n*$R270","v":1615.32},{"$f":"(($D270*'fnd base rates'!K$107)\n+($E270*'fnd base rates'!K$108)\n+($F270*'fnd base rates'!K$109)\n+($G270*'fnd base rates'!K$110)\n+($H270*'fnd base rates'!K$111)\n+($I270*'fnd base rates'!K$112)\n+($J270*'fnd base rates'!K$113)\n+($K270*'fnd base rates'!K$114)\n+($M270*'fnd base rates'!K$116)\n+($N270*'fnd base rates'!K$117)\n+($O270*'fnd base rates'!K$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,11)))\n*$R270","v":2149.404376},{"$f":"(($D270*'fnd base rates'!L$107)\n+($E270*'fnd base rates'!L$108)\n+($F270*'fnd base rates'!L$109)\n+($G270*'fnd base rates'!L$110)\n+($H270*'fnd base rates'!L$111)\n+($I270*'fnd base rates'!L$112)\n+($J270*'fnd base rates'!L$113)\n+($K270*'fnd base rates'!L$114)\n+($M270*'fnd base rates'!L$116)\n+($N270*'fnd base rates'!L$117)\n+($O270*'fnd base rates'!L$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,12)))","v":3362.2528419999999},{"$f":"(($D270*'fnd base rates'!M$107)\n+($E270*'fnd base rates'!M$108)\n+($F270*'fnd base rates'!M$109)\n+($G270*'fnd base rates'!M$110)\n+($H270*'fnd base rates'!M$111)\n+($I270*'fnd base rates'!M$112)\n+($J270*'fnd base rates'!M$113)\n+($K270*'fnd base rates'!M$114)\n+($M270*'fnd base rates'!M$116)\n+($N270*'fnd base rates'!M$117)\n+($O270*'fnd base rates'!M$118)\n+($P270*VLOOKUP($S270+12,rate_basefnd,13)))","v":0},27626.547915999996,null,441281137,"441","281","137",1,2,27626.547915999996,13813,0,13813,null,null,null,null,null,13947,129,14076,-263,13813,0,13813]
[441,441281159,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D271","v":0},{"$f":"'fnd enro'!E271","v":0},{"$f":"'fnd enro'!F271","v":0},{"$f":"'fnd enro'!G271","v":0},{"$f":"'fnd enro'!H271","v":1},{"$f":"'fnd enro'!I271","v":1},{"$f":"'fnd enro'!J271","v":0},{"$f":"'fnd enro'!K271","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L271","v":0},{"$f":"'fnd enro'!M271+'fnd enro'!N271","v":0},{"$f":"'fnd enro'!O271","v":0},{"$f":"'fnd enro'!P271","v":0},{"$f":"'fnd enro'!Q271","v":1},{"$f":"'fnd enro'!S271","v":2},1,{"$f":"VALUE('fnd enro'!R271)","v":2},null,{"$f":"(($D271*'fnd base rates'!C$107)\n+($E271*'fnd base rates'!C$108)\n+($F271*'fnd base rates'!C$109)\n+($G271*'fnd base rates'!C$110)\n+($H271*'fnd base rates'!C$111)\n+($I271*'fnd base rates'!C$112)\n+($J271*'fnd base rates'!C$113)\n+($K271*'fnd base rates'!C$114)\n+($M271*'fnd base rates'!C$116)\n+($N271*'fnd base rates'!C$117)\n+($O271*'fnd base rates'!C$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,3)))\n*$R271","v":1061.147798},{"$f":"(($D271*'fnd base rates'!D$107)\n+($E271*'fnd base rates'!D$108)\n+($F271*'fnd base rates'!D$109)\n+($G271*'fnd base rates'!D$110)\n+($H271*'fnd base rates'!D$111)\n+($I271*'fnd base rates'!D$112)\n+($J271*'fnd base rates'!D$113)\n+($K271*'fnd base rates'!D$114)\n+($M271*'fnd base rates'!D$116)\n+($N271*'fnd base rates'!D$117)\n+($O271*'fnd base rates'!D$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,4)))\n*$R271","v":1692.96},{"$f":"(($D271*'fnd base rates'!E$107)\n+($E271*'fnd base rates'!E$108)\n+($F271*'fnd base rates'!E$109)\n+($G271*'fnd base rates'!E$110)\n+($H271*'fnd base rates'!E$111)\n+($I271*'fnd base rates'!E$112)\n+($J271*'fnd base rates'!E$113)\n+($K271*'fnd base rates'!E$114)\n+($M271*'fnd base rates'!E$116)\n+($N271*'fnd base rates'!E$117)\n+($O271*'fnd base rates'!E$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,5)))\n*$R271","v":10318.415446000001},{"$f":"(($D271*'fnd base rates'!F$107)\n+($E271*'fnd base rates'!F$108)\n+($F271*'fnd base rates'!F$109)\n+($G271*'fnd base rates'!F$110)\n+($H271*'fnd base rates'!F$111)\n+($I271*'fnd base rates'!F$112)\n+($J271*'fnd base rates'!F$113)\n+($K271*'fnd base rates'!F$114)\n+($M271*'fnd base rates'!F$116)\n+($N271*'fnd base rates'!F$117)\n+($O271*'fnd base rates'!F$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,6)))\n*$R271","v":1764.2665019999999},{"$f":"(($D271*'fnd base rates'!G$107)\n+($E271*'fnd base rates'!G$108)\n+($F271*'fnd base rates'!G$109)\n+($G271*'fnd base rates'!G$110)\n+($H271*'fnd base rates'!G$111)\n+($I271*'fnd base rates'!G$112)\n+($J271*'fnd base rates'!G$113)\n+($K271*'fnd base rates'!G$114)\n+($M271*'fnd base rates'!G$116)\n+($N271*'fnd base rates'!G$117)\n+($O271*'fnd base rates'!G$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,7)))\n*$R271","v":430.95681199999996},{"$f":"(($D271*'fnd base rates'!H$107)\n+($E271*'fnd base rates'!H$108)\n+($F271*'fnd base rates'!H$109)\n+($G271*'fnd base rates'!H$110)\n+($H271*'fnd base rates'!H$111)\n+($I271*'fnd base rates'!H$112)\n+($J271*'fnd base rates'!H$113)\n+($K271*'fnd base rates'!H$114)\n+($M271*'fnd base rates'!H$116)\n+($N271*'fnd base rates'!H$117)\n+($O271*'fnd base rates'!H$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,8)))","v":1292.8741399999999},{"$f":"(($D271*'fnd base rates'!I$107)\n+($E271*'fnd base rates'!I$108)\n+($F271*'fnd base rates'!I$109)\n+($G271*'fnd base rates'!I$110)\n+($H271*'fnd base rates'!I$111)\n+($I271*'fnd base rates'!I$112)\n+($J271*'fnd base rates'!I$113)\n+($K271*'fnd base rates'!I$114)\n+($M271*'fnd base rates'!I$116)\n+($N271*'fnd base rates'!I$117)\n+($O271*'fnd base rates'!I$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,9)))\n*$R271","v":821.02},{"$f":"(($D271*'fnd base rates'!J$107)\n+($E271*'fnd base rates'!J$108)\n+($F271*'fnd base rates'!J$109)\n+($G271*'fnd base rates'!J$110)\n+($H271*'fnd base rates'!J$111)\n+($I271*'fnd base rates'!J$112)\n+($J271*'fnd base rates'!J$113)\n+($K271*'fnd base rates'!J$114)\n+($M271*'fnd base rates'!J$116)\n+($N271*'fnd base rates'!J$117)\n+($O271*'fnd base rates'!J$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,10)))\n*$R271","v":1287.79},{"$f":"(($D271*'fnd base rates'!K$107)\n+($E271*'fnd base rates'!K$108)\n+($F271*'fnd base rates'!K$109)\n+($G271*'fnd base rates'!K$110)\n+($H271*'fnd base rates'!K$111)\n+($I271*'fnd base rates'!K$112)\n+($J271*'fnd base rates'!K$113)\n+($K271*'fnd base rates'!K$114)\n+($M271*'fnd base rates'!K$116)\n+($N271*'fnd base rates'!K$117)\n+($O271*'fnd base rates'!K$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,11)))\n*$R271","v":2196.4443759999999},{"$f":"(($D271*'fnd base rates'!L$107)\n+($E271*'fnd base rates'!L$108)\n+($F271*'fnd base rates'!L$109)\n+($G271*'fnd base rates'!L$110)\n+($H271*'fnd base rates'!L$111)\n+($I271*'fnd base rates'!L$112)\n+($J271*'fnd base rates'!L$113)\n+($K271*'fnd base rates'!L$114)\n+($M271*'fnd base rates'!L$116)\n+($N271*'fnd base rates'!L$117)\n+($O271*'fnd base rates'!L$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,12)))","v":2732.3728419999998},{"$f":"(($D271*'fnd base rates'!M$107)\n+($E271*'fnd base rates'!M$108)\n+($F271*'fnd base rates'!M$109)\n+($G271*'fnd base rates'!M$110)\n+($H271*'fnd base rates'!M$111)\n+($I271*'fnd base rates'!M$112)\n+($J271*'fnd base rates'!M$113)\n+($K271*'fnd base rates'!M$114)\n+($M271*'fnd base rates'!M$116)\n+($N271*'fnd base rates'!M$117)\n+($O271*'fnd base rates'!M$118)\n+($P271*VLOOKUP($S271+12,rate_basefnd,13)))","v":0},23598.247916,null,441281159,"441","281","159",1,2,23598.247916,11799,0,11799,null,null,null,null,null,13816,-2,13814,-2015,11799,0,11799]
[441,441281161,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D272","v":0},{"$f":"'fnd enro'!E272","v":0},{"$f":"'fnd enro'!F272","v":0},{"$f":"'fnd enro'!G272","v":3},{"$f":"'fnd enro'!H272","v":1},{"$f":"'fnd enro'!I272","v":2},{"$f":"'fnd enro'!J272","v":0},{"$f":"'fnd enro'!K272","v":0.22739999999999999},{"$f":"'fnd enro'!L272","v":0},{"$f":"'fnd enro'!M272+'fnd enro'!N272","v":0},{"$f":"'fnd enro'!O272","v":0},{"$f":"'fnd enro'!P272","v":0},{"$f":"'fnd enro'!Q272","v":5},{"$f":"'fnd enro'!S272","v":6},1,{"$f":"VALUE('fnd enro'!R272)","v":7},null,{"$f":"(($D272*'fnd base rates'!C$107)\n+($E272*'fnd base rates'!C$108)\n+($F272*'fnd base rates'!C$109)\n+($G272*'fnd base rates'!C$110)\n+($H272*'fnd base rates'!C$111)\n+($I272*'fnd base rates'!C$112)\n+($J272*'fnd base rates'!C$113)\n+($K272*'fnd base rates'!C$114)\n+($M272*'fnd base rates'!C$116)\n+($N272*'fnd base rates'!C$117)\n+($O272*'fnd base rates'!C$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,3)))\n*$R272","v":3322.7333939999999},{"$f":"(($D272*'fnd base rates'!D$107)\n+($E272*'fnd base rates'!D$108)\n+($F272*'fnd base rates'!D$109)\n+($G272*'fnd base rates'!D$110)\n+($H272*'fnd base rates'!D$111)\n+($I272*'fnd base rates'!D$112)\n+($J272*'fnd base rates'!D$113)\n+($K272*'fnd base rates'!D$114)\n+($M272*'fnd base rates'!D$116)\n+($N272*'fnd base rates'!D$117)\n+($O272*'fnd base rates'!D$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,4)))\n*$R272","v":5738.85},{"$f":"(($D272*'fnd base rates'!E$107)\n+($E272*'fnd base rates'!E$108)\n+($F272*'fnd base rates'!E$109)\n+($G272*'fnd base rates'!E$110)\n+($H272*'fnd base rates'!E$111)\n+($I272*'fnd base rates'!E$112)\n+($J272*'fnd base rates'!E$113)\n+($K272*'fnd base rates'!E$114)\n+($M272*'fnd base rates'!E$116)\n+($N272*'fnd base rates'!E$117)\n+($O272*'fnd base rates'!E$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,5)))\n*$R272","v":37218.636338000004},{"$f":"(($D272*'fnd base rates'!F$107)\n+($E272*'fnd base rates'!F$108)\n+($F272*'fnd base rates'!F$109)\n+($G272*'fnd base rates'!F$110)\n+($H272*'fnd base rates'!F$111)\n+($I272*'fnd base rates'!F$112)\n+($J272*'fnd base rates'!F$113)\n+($K272*'fnd base rates'!F$114)\n+($M272*'fnd base rates'!F$116)\n+($N272*'fnd base rates'!F$117)\n+($O272*'fnd base rates'!F$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,6)))\n*$R272","v":6108.7495060000001},{"$f":"(($D272*'fnd base rates'!G$107)\n+($E272*'fnd base rates'!G$108)\n+($F272*'fnd base rates'!G$109)\n+($G272*'fnd base rates'!G$110)\n+($H272*'fnd base rates'!G$111)\n+($I272*'fnd base rates'!G$112)\n+($J272*'fnd base rates'!G$113)\n+($K272*'fnd base rates'!G$114)\n+($M272*'fnd base rates'!G$116)\n+($N272*'fnd base rates'!G$117)\n+($O272*'fnd base rates'!G$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,7)))\n*$R272","v":1576.7204360000001},{"$f":"(($D272*'fnd base rates'!H$107)\n+($E272*'fnd base rates'!H$108)\n+($F272*'fnd base rates'!H$109)\n+($G272*'fnd base rates'!H$110)\n+($H272*'fnd base rates'!H$111)\n+($I272*'fnd base rates'!H$112)\n+($J272*'fnd base rates'!H$113)\n+($K272*'fnd base rates'!H$114)\n+($M272*'fnd base rates'!H$116)\n+($N272*'fnd base rates'!H$117)\n+($O272*'fnd base rates'!H$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,8)))","v":3639.05242},{"$f":"(($D272*'fnd base rates'!I$107)\n+($E272*'fnd base rates'!I$108)\n+($F272*'fnd base rates'!I$109)\n+($G272*'fnd base rates'!I$110)\n+($H272*'fnd base rates'!I$111)\n+($I272*'fnd base rates'!I$112)\n+($J272*'fnd base rates'!I$113)\n+($K272*'fnd base rates'!I$114)\n+($M272*'fnd base rates'!I$116)\n+($N272*'fnd base rates'!I$117)\n+($O272*'fnd base rates'!I$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,9)))\n*$R272","v":2403.42},{"$f":"(($D272*'fnd base rates'!J$107)\n+($E272*'fnd base rates'!J$108)\n+($F272*'fnd base rates'!J$109)\n+($G272*'fnd base rates'!J$110)\n+($H272*'fnd base rates'!J$111)\n+($I272*'fnd base rates'!J$112)\n+($J272*'fnd base rates'!J$113)\n+($K272*'fnd base rates'!J$114)\n+($M272*'fnd base rates'!J$116)\n+($N272*'fnd base rates'!J$117)\n+($O272*'fnd base rates'!J$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,10)))\n*$R272","v":4639.2},{"$f":"(($D272*'fnd base rates'!K$107)\n+($E272*'fnd base rates'!K$108)\n+($F272*'fnd base rates'!K$109)\n+($G272*'fnd base rates'!K$110)\n+($H272*'fnd base rates'!K$111)\n+($I272*'fnd base rates'!K$112)\n+($J272*'fnd base rates'!K$113)\n+($K272*'fnd base rates'!K$114)\n+($M272*'fnd base rates'!K$116)\n+($N272*'fnd base rates'!K$117)\n+($O272*'fnd base rates'!K$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,11)))\n*$R272","v":6387.6331280000004},{"$f":"(($D272*'fnd base rates'!L$107)\n+($E272*'fnd base rates'!L$108)\n+($F272*'fnd base rates'!L$109)\n+($G272*'fnd base rates'!L$110)\n+($H272*'fnd base rates'!L$111)\n+($I272*'fnd base rates'!L$112)\n+($J272*'fnd base rates'!L$113)\n+($K272*'fnd base rates'!L$114)\n+($M272*'fnd base rates'!L$116)\n+($N272*'fnd base rates'!L$117)\n+($O272*'fnd base rates'!L$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,12)))","v":9248.3785260000004},{"$f":"(($D272*'fnd base rates'!M$107)\n+($E272*'fnd base rates'!M$108)\n+($F272*'fnd base rates'!M$109)\n+($G272*'fnd base rates'!M$110)\n+($H272*'fnd base rates'!M$111)\n+($I272*'fnd base rates'!M$112)\n+($J272*'fnd base rates'!M$113)\n+($K272*'fnd base rates'!M$114)\n+($M272*'fnd base rates'!M$116)\n+($N272*'fnd base rates'!M$117)\n+($O272*'fnd base rates'!M$118)\n+($P272*VLOOKUP($S272+12,rate_basefnd,13)))","v":0},80283.373747999998,null,441281161,"441","281","161",1,6,80283.373747999998,13381,0,13381,null,null,null,null,null,13386,19,13405,-24,13381,0,13381]
[441,441281191,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D273","v":0},{"$f":"'fnd enro'!E273","v":0},{"$f":"'fnd enro'!F273","v":1},{"$f":"'fnd enro'!G273","v":1},{"$f":"'fnd enro'!H273","v":0},{"$f":"'fnd enro'!I273","v":0},{"$f":"'fnd enro'!J273","v":0},{"$f":"'fnd enro'!K273","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L273","v":0},{"$f":"'fnd enro'!M273+'fnd enro'!N273","v":0},{"$f":"'fnd enro'!O273","v":0},{"$f":"'fnd enro'!P273","v":0},{"$f":"'fnd enro'!Q273","v":2},{"$f":"'fnd enro'!S273","v":2},1,{"$f":"VALUE('fnd enro'!R273)","v":7},null,{"$f":"(($D273*'fnd base rates'!C$107)\n+($E273*'fnd base rates'!C$108)\n+($F273*'fnd base rates'!C$109)\n+($G273*'fnd base rates'!C$110)\n+($H273*'fnd base rates'!C$111)\n+($I273*'fnd base rates'!C$112)\n+($J273*'fnd base rates'!C$113)\n+($K273*'fnd base rates'!C$114)\n+($M273*'fnd base rates'!C$116)\n+($N273*'fnd base rates'!C$117)\n+($O273*'fnd base rates'!C$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,3)))\n*$R273","v":1127.377798},{"$f":"(($D273*'fnd base rates'!D$107)\n+($E273*'fnd base rates'!D$108)\n+($F273*'fnd base rates'!D$109)\n+($G273*'fnd base rates'!D$110)\n+($H273*'fnd base rates'!D$111)\n+($I273*'fnd base rates'!D$112)\n+($J273*'fnd base rates'!D$113)\n+($K273*'fnd base rates'!D$114)\n+($M273*'fnd base rates'!D$116)\n+($N273*'fnd base rates'!D$117)\n+($O273*'fnd base rates'!D$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,4)))\n*$R273","v":2006.7600000000002},{"$f":"(($D273*'fnd base rates'!E$107)\n+($E273*'fnd base rates'!E$108)\n+($F273*'fnd base rates'!E$109)\n+($G273*'fnd base rates'!E$110)\n+($H273*'fnd base rates'!E$111)\n+($I273*'fnd base rates'!E$112)\n+($J273*'fnd base rates'!E$113)\n+($K273*'fnd base rates'!E$114)\n+($M273*'fnd base rates'!E$116)\n+($N273*'fnd base rates'!E$117)\n+($O273*'fnd base rates'!E$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,5)))\n*$R273","v":12805.355446},{"$f":"(($D273*'fnd base rates'!F$107)\n+($E273*'fnd base rates'!F$108)\n+($F273*'fnd base rates'!F$109)\n+($G273*'fnd base rates'!F$110)\n+($H273*'fnd base rates'!F$111)\n+($I273*'fnd base rates'!F$112)\n+($J273*'fnd base rates'!F$113)\n+($K273*'fnd base rates'!F$114)\n+($M273*'fnd base rates'!F$116)\n+($N273*'fnd base rates'!F$117)\n+($O273*'fnd base rates'!F$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,6)))\n*$R273","v":2342.3565020000001},{"$f":"(($D273*'fnd base rates'!G$107)\n+($E273*'fnd base rates'!G$108)\n+($F273*'fnd base rates'!G$109)\n+($G273*'fnd base rates'!G$110)\n+($H273*'fnd base rates'!G$111)\n+($I273*'fnd base rates'!G$112)\n+($J273*'fnd base rates'!G$113)\n+($K273*'fnd base rates'!G$114)\n+($M273*'fnd base rates'!G$116)\n+($N273*'fnd base rates'!G$117)\n+($O273*'fnd base rates'!G$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,7)))\n*$R273","v":561.846812},{"$f":"(($D273*'fnd base rates'!H$107)\n+($E273*'fnd base rates'!H$108)\n+($F273*'fnd base rates'!H$109)\n+($G273*'fnd base rates'!H$110)\n+($H273*'fnd base rates'!H$111)\n+($I273*'fnd base rates'!H$112)\n+($J273*'fnd base rates'!H$113)\n+($K273*'fnd base rates'!H$114)\n+($M273*'fnd base rates'!H$116)\n+($N273*'fnd base rates'!H$117)\n+($O273*'fnd base rates'!H$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,8)))","v":1028.1741399999999},{"$f":"(($D273*'fnd base rates'!I$107)\n+($E273*'fnd base rates'!I$108)\n+($F273*'fnd base rates'!I$109)\n+($G273*'fnd base rates'!I$110)\n+($H273*'fnd base rates'!I$111)\n+($I273*'fnd base rates'!I$112)\n+($J273*'fnd base rates'!I$113)\n+($K273*'fnd base rates'!I$114)\n+($M273*'fnd base rates'!I$116)\n+($N273*'fnd base rates'!I$117)\n+($O273*'fnd base rates'!I$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,9)))\n*$R273","v":704.28},{"$f":"(($D273*'fnd base rates'!J$107)\n+($E273*'fnd base rates'!J$108)\n+($F273*'fnd base rates'!J$109)\n+($G273*'fnd base rates'!J$110)\n+($H273*'fnd base rates'!J$111)\n+($I273*'fnd base rates'!J$112)\n+($J273*'fnd base rates'!J$113)\n+($K273*'fnd base rates'!J$114)\n+($M273*'fnd base rates'!J$116)\n+($N273*'fnd base rates'!J$117)\n+($O273*'fnd base rates'!J$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,10)))\n*$R273","v":1395.73},{"$f":"(($D273*'fnd base rates'!K$107)\n+($E273*'fnd base rates'!K$108)\n+($F273*'fnd base rates'!K$109)\n+($G273*'fnd base rates'!K$110)\n+($H273*'fnd base rates'!K$111)\n+($I273*'fnd base rates'!K$112)\n+($J273*'fnd base rates'!K$113)\n+($K273*'fnd base rates'!K$114)\n+($M273*'fnd base rates'!K$116)\n+($N273*'fnd base rates'!K$117)\n+($O273*'fnd base rates'!K$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,11)))\n*$R273","v":2072.074376},{"$f":"(($D273*'fnd base rates'!L$107)\n+($E273*'fnd base rates'!L$108)\n+($F273*'fnd base rates'!L$109)\n+($G273*'fnd base rates'!L$110)\n+($H273*'fnd base rates'!L$111)\n+($I273*'fnd base rates'!L$112)\n+($J273*'fnd base rates'!L$113)\n+($K273*'fnd base rates'!L$114)\n+($M273*'fnd base rates'!L$116)\n+($N273*'fnd base rates'!L$117)\n+($O273*'fnd base rates'!L$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,12)))","v":3268.5828419999998},{"$f":"(($D273*'fnd base rates'!M$107)\n+($E273*'fnd base rates'!M$108)\n+($F273*'fnd base rates'!M$109)\n+($G273*'fnd base rates'!M$110)\n+($H273*'fnd base rates'!M$111)\n+($I273*'fnd base rates'!M$112)\n+($J273*'fnd base rates'!M$113)\n+($K273*'fnd base rates'!M$114)\n+($M273*'fnd base rates'!M$116)\n+($N273*'fnd base rates'!M$117)\n+($O273*'fnd base rates'!M$118)\n+($P273*VLOOKUP($S273+12,rate_basefnd,13)))","v":0},27312.537915999997,null,441281191,"441","281","191",1,2,27312.537915999997,13656,0,13656,null,null,null,null,null,13652,23,13675,-19,13656,0,13656]
[441,441281227,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D274","v":0},{"$f":"'fnd enro'!E274","v":0},{"$f":"'fnd enro'!F274","v":1},{"$f":"'fnd enro'!G274","v":1},{"$f":"'fnd enro'!H274","v":0},{"$f":"'fnd enro'!I274","v":0},{"$f":"'fnd enro'!J274","v":0},{"$f":"'fnd enro'!K274","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L274","v":0},{"$f":"'fnd enro'!M274+'fnd enro'!N274","v":0},{"$f":"'fnd enro'!O274","v":0},{"$f":"'fnd enro'!P274","v":0},{"$f":"'fnd enro'!Q274","v":2},{"$f":"'fnd enro'!S274","v":2},1,{"$f":"VALUE('fnd enro'!R274)","v":9},null,{"$f":"(($D274*'fnd base rates'!C$107)\n+($E274*'fnd base rates'!C$108)\n+($F274*'fnd base rates'!C$109)\n+($G274*'fnd base rates'!C$110)\n+($H274*'fnd base rates'!C$111)\n+($I274*'fnd base rates'!C$112)\n+($J274*'fnd base rates'!C$113)\n+($K274*'fnd base rates'!C$114)\n+($M274*'fnd base rates'!C$116)\n+($N274*'fnd base rates'!C$117)\n+($O274*'fnd base rates'!C$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,3)))\n*$R274","v":1132.897798},{"$f":"(($D274*'fnd base rates'!D$107)\n+($E274*'fnd base rates'!D$108)\n+($F274*'fnd base rates'!D$109)\n+($G274*'fnd base rates'!D$110)\n+($H274*'fnd base rates'!D$111)\n+($I274*'fnd base rates'!D$112)\n+($J274*'fnd base rates'!D$113)\n+($K274*'fnd base rates'!D$114)\n+($M274*'fnd base rates'!D$116)\n+($N274*'fnd base rates'!D$117)\n+($O274*'fnd base rates'!D$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,4)))\n*$R274","v":2032.94},{"$f":"(($D274*'fnd base rates'!E$107)\n+($E274*'fnd base rates'!E$108)\n+($F274*'fnd base rates'!E$109)\n+($G274*'fnd base rates'!E$110)\n+($H274*'fnd base rates'!E$111)\n+($I274*'fnd base rates'!E$112)\n+($J274*'fnd base rates'!E$113)\n+($K274*'fnd base rates'!E$114)\n+($M274*'fnd base rates'!E$116)\n+($N274*'fnd base rates'!E$117)\n+($O274*'fnd base rates'!E$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,5)))\n*$R274","v":13060.875446},{"$f":"(($D274*'fnd base rates'!F$107)\n+($E274*'fnd base rates'!F$108)\n+($F274*'fnd base rates'!F$109)\n+($G274*'fnd base rates'!F$110)\n+($H274*'fnd base rates'!F$111)\n+($I274*'fnd base rates'!F$112)\n+($J274*'fnd base rates'!F$113)\n+($K274*'fnd base rates'!F$114)\n+($M274*'fnd base rates'!F$116)\n+($N274*'fnd base rates'!F$117)\n+($O274*'fnd base rates'!F$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,6)))\n*$R274","v":2342.3565020000001},{"$f":"(($D274*'fnd base rates'!G$107)\n+($E274*'fnd base rates'!G$108)\n+($F274*'fnd base rates'!G$109)\n+($G274*'fnd base rates'!G$110)\n+($H274*'fnd base rates'!G$111)\n+($I274*'fnd base rates'!G$112)\n+($J274*'fnd base rates'!G$113)\n+($K274*'fnd base rates'!G$114)\n+($M274*'fnd base rates'!G$116)\n+($N274*'fnd base rates'!G$117)\n+($O274*'fnd base rates'!G$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,7)))\n*$R274","v":574.226812},{"$f":"(($D274*'fnd base rates'!H$107)\n+($E274*'fnd base rates'!H$108)\n+($F274*'fnd base rates'!H$109)\n+($G274*'fnd base rates'!H$110)\n+($H274*'fnd base rates'!H$111)\n+($I274*'fnd base rates'!H$112)\n+($J274*'fnd base rates'!H$113)\n+($K274*'fnd base rates'!H$114)\n+($M274*'fnd base rates'!H$116)\n+($N274*'fnd base rates'!H$117)\n+($O274*'fnd base rates'!H$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,8)))","v":1030.0741399999999},{"$f":"(($D274*'fnd base rates'!I$107)\n+($E274*'fnd base rates'!I$108)\n+($F274*'fnd base rates'!I$109)\n+($G274*'fnd base rates'!I$110)\n+($H274*'fnd base rates'!I$111)\n+($I274*'fnd base rates'!I$112)\n+($J274*'fnd base rates'!I$113)\n+($K274*'fnd base rates'!I$114)\n+($M274*'fnd base rates'!I$116)\n+($N274*'fnd base rates'!I$117)\n+($O274*'fnd base rates'!I$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,9)))\n*$R274","v":714.62},{"$f":"(($D274*'fnd base rates'!J$107)\n+($E274*'fnd base rates'!J$108)\n+($F274*'fnd base rates'!J$109)\n+($G274*'fnd base rates'!J$110)\n+($H274*'fnd base rates'!J$111)\n+($I274*'fnd base rates'!J$112)\n+($J274*'fnd base rates'!J$113)\n+($K274*'fnd base rates'!J$114)\n+($M274*'fnd base rates'!J$116)\n+($N274*'fnd base rates'!J$117)\n+($O274*'fnd base rates'!J$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,10)))\n*$R274","v":1449.47},{"$f":"(($D274*'fnd base rates'!K$107)\n+($E274*'fnd base rates'!K$108)\n+($F274*'fnd base rates'!K$109)\n+($G274*'fnd base rates'!K$110)\n+($H274*'fnd base rates'!K$111)\n+($I274*'fnd base rates'!K$112)\n+($J274*'fnd base rates'!K$113)\n+($K274*'fnd base rates'!K$114)\n+($M274*'fnd base rates'!K$116)\n+($N274*'fnd base rates'!K$117)\n+($O274*'fnd base rates'!K$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,11)))\n*$R274","v":2072.074376},{"$f":"(($D274*'fnd base rates'!L$107)\n+($E274*'fnd base rates'!L$108)\n+($F274*'fnd base rates'!L$109)\n+($G274*'fnd base rates'!L$110)\n+($H274*'fnd base rates'!L$111)\n+($I274*'fnd base rates'!L$112)\n+($J274*'fnd base rates'!L$113)\n+($K274*'fnd base rates'!L$114)\n+($M274*'fnd base rates'!L$116)\n+($N274*'fnd base rates'!L$117)\n+($O274*'fnd base rates'!L$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,12)))","v":3309.902842},{"$f":"(($D274*'fnd base rates'!M$107)\n+($E274*'fnd base rates'!M$108)\n+($F274*'fnd base rates'!M$109)\n+($G274*'fnd base rates'!M$110)\n+($H274*'fnd base rates'!M$111)\n+($I274*'fnd base rates'!M$112)\n+($J274*'fnd base rates'!M$113)\n+($K274*'fnd base rates'!M$114)\n+($M274*'fnd base rates'!M$116)\n+($N274*'fnd base rates'!M$117)\n+($O274*'fnd base rates'!M$118)\n+($P274*VLOOKUP($S274+12,rate_basefnd,13)))","v":0},27719.437916000003,null,441281227,"441","281","227",1,2,27719.437916000003,13860,0,13860,null,null,null,null,null,13971,62,14033,-173,13860,0,13860]
[441,441281281,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D275","v":0},{"$f":"'fnd enro'!E275","v":0},{"$f":"'fnd enro'!F275","v":103},{"$f":"'fnd enro'!G275","v":672},{"$f":"'fnd enro'!H275","v":385},{"$f":"'fnd enro'!I275","v":392},{"$f":"'fnd enro'!J275","v":0},{"$f":"'fnd enro'!K275","v":58.820799999999998},{"$f":"'fnd enro'!L275","v":0},{"$f":"'fnd enro'!M275+'fnd enro'!N275","v":108},{"$f":"'fnd enro'!O275","v":10},{"$f":"'fnd enro'!P275","v":7},{"$f":"'fnd enro'!Q275","v":747},{"$f":"'fnd enro'!S275","v":1552},1,{"$f":"VALUE('fnd enro'!R275)","v":10},null,{"$f":"(($D275*'fnd base rates'!C$107)\n+($E275*'fnd base rates'!C$108)\n+($F275*'fnd base rates'!C$109)\n+($G275*'fnd base rates'!C$110)\n+($H275*'fnd base rates'!C$111)\n+($I275*'fnd base rates'!C$112)\n+($J275*'fnd base rates'!C$113)\n+($K275*'fnd base rates'!C$114)\n+($M275*'fnd base rates'!C$116)\n+($N275*'fnd base rates'!C$117)\n+($O275*'fnd base rates'!C$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,3)))\n*$R275","v":841536.14124799997},{"$f":"(($D275*'fnd base rates'!D$107)\n+($E275*'fnd base rates'!D$108)\n+($F275*'fnd base rates'!D$109)\n+($G275*'fnd base rates'!D$110)\n+($H275*'fnd base rates'!D$111)\n+($I275*'fnd base rates'!D$112)\n+($J275*'fnd base rates'!D$113)\n+($K275*'fnd base rates'!D$114)\n+($M275*'fnd base rates'!D$116)\n+($N275*'fnd base rates'!D$117)\n+($O275*'fnd base rates'!D$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,4)))\n*$R275","v":1365335.41},{"$f":"(($D275*'fnd base rates'!E$107)\n+($E275*'fnd base rates'!E$108)\n+($F275*'fnd base rates'!E$109)\n+($G275*'fnd base rates'!E$110)\n+($H275*'fnd base rates'!E$111)\n+($I275*'fnd base rates'!E$112)\n+($J275*'fnd base rates'!E$113)\n+($K275*'fnd base rates'!E$114)\n+($M275*'fnd base rates'!E$116)\n+($N275*'fnd base rates'!E$117)\n+($O275*'fnd base rates'!E$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,5)))\n*$R275","v":8237036.5860959999},{"$f":"(($D275*'fnd base rates'!F$107)\n+($E275*'fnd base rates'!F$108)\n+($F275*'fnd base rates'!F$109)\n+($G275*'fnd base rates'!F$110)\n+($H275*'fnd base rates'!F$111)\n+($I275*'fnd base rates'!F$112)\n+($J275*'fnd base rates'!F$113)\n+($K275*'fnd base rates'!F$114)\n+($M275*'fnd base rates'!F$116)\n+($N275*'fnd base rates'!F$117)\n+($O275*'fnd base rates'!F$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,6)))\n*$R275","v":1612699.575552},{"$f":"(($D275*'fnd base rates'!G$107)\n+($E275*'fnd base rates'!G$108)\n+($F275*'fnd base rates'!G$109)\n+($G275*'fnd base rates'!G$110)\n+($H275*'fnd base rates'!G$111)\n+($I275*'fnd base rates'!G$112)\n+($J275*'fnd base rates'!G$113)\n+($K275*'fnd base rates'!G$114)\n+($M275*'fnd base rates'!G$116)\n+($N275*'fnd base rates'!G$117)\n+($O275*'fnd base rates'!G$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,7)))\n*$R275","v":348220.036112},{"$f":"(($D275*'fnd base rates'!H$107)\n+($E275*'fnd base rates'!H$108)\n+($F275*'fnd base rates'!H$109)\n+($G275*'fnd base rates'!H$110)\n+($H275*'fnd base rates'!H$111)\n+($I275*'fnd base rates'!H$112)\n+($J275*'fnd base rates'!H$113)\n+($K275*'fnd base rates'!H$114)\n+($M275*'fnd base rates'!H$116)\n+($N275*'fnd base rates'!H$117)\n+($O275*'fnd base rates'!H$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,8)))","v":909445.12264000007},{"$f":"(($D275*'fnd base rates'!I$107)\n+($E275*'fnd base rates'!I$108)\n+($F275*'fnd base rates'!I$109)\n+($G275*'fnd base rates'!I$110)\n+($H275*'fnd base rates'!I$111)\n+($I275*'fnd base rates'!I$112)\n+($J275*'fnd base rates'!I$113)\n+($K275*'fnd base rates'!I$114)\n+($M275*'fnd base rates'!I$116)\n+($N275*'fnd base rates'!I$117)\n+($O275*'fnd base rates'!I$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,9)))\n*$R275","v":565155.01},{"$f":"(($D275*'fnd base rates'!J$107)\n+($E275*'fnd base rates'!J$108)\n+($F275*'fnd base rates'!J$109)\n+($G275*'fnd base rates'!J$110)\n+($H275*'fnd base rates'!J$111)\n+($I275*'fnd base rates'!J$112)\n+($J275*'fnd base rates'!J$113)\n+($K275*'fnd base rates'!J$114)\n+($M275*'fnd base rates'!J$116)\n+($N275*'fnd base rates'!J$117)\n+($O275*'fnd base rates'!J$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,10)))\n*$R275","v":873884.46},{"$f":"(($D275*'fnd base rates'!K$107)\n+($E275*'fnd base rates'!K$108)\n+($F275*'fnd base rates'!K$109)\n+($G275*'fnd base rates'!K$110)\n+($H275*'fnd base rates'!K$111)\n+($I275*'fnd base rates'!K$112)\n+($J275*'fnd base rates'!K$113)\n+($K275*'fnd base rates'!K$114)\n+($M275*'fnd base rates'!K$116)\n+($N275*'fnd base rates'!K$117)\n+($O275*'fnd base rates'!K$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,11)))\n*$R275","v":1690386.4057760001},{"$f":"(($D275*'fnd base rates'!L$107)\n+($E275*'fnd base rates'!L$108)\n+($F275*'fnd base rates'!L$109)\n+($G275*'fnd base rates'!L$110)\n+($H275*'fnd base rates'!L$111)\n+($I275*'fnd base rates'!L$112)\n+($J275*'fnd base rates'!L$113)\n+($K275*'fnd base rates'!L$114)\n+($M275*'fnd base rates'!L$116)\n+($N275*'fnd base rates'!L$117)\n+($O275*'fnd base rates'!L$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,12)))","v":2217068.6453920002},{"$f":"(($D275*'fnd base rates'!M$107)\n+($E275*'fnd base rates'!M$108)\n+($F275*'fnd base rates'!M$109)\n+($G275*'fnd base rates'!M$110)\n+($H275*'fnd base rates'!M$111)\n+($I275*'fnd base rates'!M$112)\n+($J275*'fnd base rates'!M$113)\n+($K275*'fnd base rates'!M$114)\n+($M275*'fnd base rates'!M$116)\n+($N275*'fnd base rates'!M$117)\n+($O275*'fnd base rates'!M$118)\n+($P275*VLOOKUP($S275+12,rate_basefnd,13)))","v":0},18660767.392815996,null,441281281,"441","281","281",1,1552,18660767.392815996,12024,0,12024,null,null,null,null,null,12587,75,12662,-638,12024,0,12024]
[441,441281332,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D276","v":0},{"$f":"'fnd enro'!E276","v":0},{"$f":"'fnd enro'!F276","v":0},{"$f":"'fnd enro'!G276","v":0},{"$f":"'fnd enro'!H276","v":1},{"$f":"'fnd enro'!I276","v":0},{"$f":"'fnd enro'!J276","v":0},{"$f":"'fnd enro'!K276","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L276","v":0},{"$f":"'fnd enro'!M276+'fnd enro'!N276","v":0},{"$f":"'fnd enro'!O276","v":0},{"$f":"'fnd enro'!P276","v":0},{"$f":"'fnd enro'!Q276","v":0},{"$f":"'fnd enro'!S276","v":1},1,{"$f":"VALUE('fnd enro'!R276)","v":9},null,{"$f":"(($D276*'fnd base rates'!C$107)\n+($E276*'fnd base rates'!C$108)\n+($F276*'fnd base rates'!C$109)\n+($G276*'fnd base rates'!C$110)\n+($H276*'fnd base rates'!C$111)\n+($I276*'fnd base rates'!C$112)\n+($J276*'fnd base rates'!C$113)\n+($K276*'fnd base rates'!C$114)\n+($M276*'fnd base rates'!C$116)\n+($N276*'fnd base rates'!C$117)\n+($O276*'fnd base rates'!C$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,3)))\n*$R276","v":504.28889900000001},{"$f":"(($D276*'fnd base rates'!D$107)\n+($E276*'fnd base rates'!D$108)\n+($F276*'fnd base rates'!D$109)\n+($G276*'fnd base rates'!D$110)\n+($H276*'fnd base rates'!D$111)\n+($I276*'fnd base rates'!D$112)\n+($J276*'fnd base rates'!D$113)\n+($K276*'fnd base rates'!D$114)\n+($M276*'fnd base rates'!D$116)\n+($N276*'fnd base rates'!D$117)\n+($O276*'fnd base rates'!D$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,4)))\n*$R276","v":721.95},{"$f":"(($D276*'fnd base rates'!E$107)\n+($E276*'fnd base rates'!E$108)\n+($F276*'fnd base rates'!E$109)\n+($G276*'fnd base rates'!E$110)\n+($H276*'fnd base rates'!E$111)\n+($I276*'fnd base rates'!E$112)\n+($J276*'fnd base rates'!E$113)\n+($K276*'fnd base rates'!E$114)\n+($M276*'fnd base rates'!E$116)\n+($N276*'fnd base rates'!E$117)\n+($O276*'fnd base rates'!E$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,5)))\n*$R276","v":3258.1077230000001},{"$f":"(($D276*'fnd base rates'!F$107)\n+($E276*'fnd base rates'!F$108)\n+($F276*'fnd base rates'!F$109)\n+($G276*'fnd base rates'!F$110)\n+($H276*'fnd base rates'!F$111)\n+($I276*'fnd base rates'!F$112)\n+($J276*'fnd base rates'!F$113)\n+($K276*'fnd base rates'!F$114)\n+($M276*'fnd base rates'!F$116)\n+($N276*'fnd base rates'!F$117)\n+($O276*'fnd base rates'!F$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,6)))\n*$R276","v":933.31825099999992},{"$f":"(($D276*'fnd base rates'!G$107)\n+($E276*'fnd base rates'!G$108)\n+($F276*'fnd base rates'!G$109)\n+($G276*'fnd base rates'!G$110)\n+($H276*'fnd base rates'!G$111)\n+($I276*'fnd base rates'!G$112)\n+($J276*'fnd base rates'!G$113)\n+($K276*'fnd base rates'!G$114)\n+($M276*'fnd base rates'!G$116)\n+($N276*'fnd base rates'!G$117)\n+($O276*'fnd base rates'!G$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,7)))\n*$R276","v":158.65340599999999},{"$f":"(($D276*'fnd base rates'!H$107)\n+($E276*'fnd base rates'!H$108)\n+($F276*'fnd base rates'!H$109)\n+($G276*'fnd base rates'!H$110)\n+($H276*'fnd base rates'!H$111)\n+($I276*'fnd base rates'!H$112)\n+($J276*'fnd base rates'!H$113)\n+($K276*'fnd base rates'!H$114)\n+($M276*'fnd base rates'!H$116)\n+($N276*'fnd base rates'!H$117)\n+($O276*'fnd base rates'!H$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D276*'fnd base rates'!I$107)\n+($E276*'fnd base rates'!I$108)\n+($F276*'fnd base rates'!I$109)\n+($G276*'fnd base rates'!I$110)\n+($H276*'fnd base rates'!I$111)\n+($I276*'fnd base rates'!I$112)\n+($J276*'fnd base rates'!I$113)\n+($K276*'fnd base rates'!I$114)\n+($M276*'fnd base rates'!I$116)\n+($N276*'fnd base rates'!I$117)\n+($O276*'fnd base rates'!I$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,9)))\n*$R276","v":320.64},{"$f":"(($D276*'fnd base rates'!J$107)\n+($E276*'fnd base rates'!J$108)\n+($F276*'fnd base rates'!J$109)\n+($G276*'fnd base rates'!J$110)\n+($H276*'fnd base rates'!J$111)\n+($I276*'fnd base rates'!J$112)\n+($J276*'fnd base rates'!J$113)\n+($K276*'fnd base rates'!J$114)\n+($M276*'fnd base rates'!J$116)\n+($N276*'fnd base rates'!J$117)\n+($O276*'fnd base rates'!J$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,10)))\n*$R276","v":234.79},{"$f":"(($D276*'fnd base rates'!K$107)\n+($E276*'fnd base rates'!K$108)\n+($F276*'fnd base rates'!K$109)\n+($G276*'fnd base rates'!K$110)\n+($H276*'fnd base rates'!K$111)\n+($I276*'fnd base rates'!K$112)\n+($J276*'fnd base rates'!K$113)\n+($K276*'fnd base rates'!K$114)\n+($M276*'fnd base rates'!K$116)\n+($N276*'fnd base rates'!K$117)\n+($O276*'fnd base rates'!K$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,11)))\n*$R276","v":1113.3671880000002},{"$f":"(($D276*'fnd base rates'!L$107)\n+($E276*'fnd base rates'!L$108)\n+($F276*'fnd base rates'!L$109)\n+($G276*'fnd base rates'!L$110)\n+($H276*'fnd base rates'!L$111)\n+($I276*'fnd base rates'!L$112)\n+($J276*'fnd base rates'!L$113)\n+($K276*'fnd base rates'!L$114)\n+($M276*'fnd base rates'!L$116)\n+($N276*'fnd base rates'!L$117)\n+($O276*'fnd base rates'!L$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D276*'fnd base rates'!M$107)\n+($E276*'fnd base rates'!M$108)\n+($F276*'fnd base rates'!M$109)\n+($G276*'fnd base rates'!M$110)\n+($H276*'fnd base rates'!M$111)\n+($I276*'fnd base rates'!M$112)\n+($J276*'fnd base rates'!M$113)\n+($K276*'fnd base rates'!M$114)\n+($M276*'fnd base rates'!M$116)\n+($N276*'fnd base rates'!M$117)\n+($O276*'fnd base rates'!M$118)\n+($P276*VLOOKUP($S276+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,441281332,"441","281","332",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,13758,75,13833,-4873,8960,0,8960]
[441,441281680,"SABIS INTERNATIONAL",{"$f":"'fnd enro'!D277","v":0},{"$f":"'fnd enro'!E277","v":0},{"$f":"'fnd enro'!F277","v":0},{"$f":"'fnd enro'!G277","v":0},{"$f":"'fnd enro'!H277","v":1},{"$f":"'fnd enro'!I277","v":0},{"$f":"'fnd enro'!J277","v":0},{"$f":"'fnd enro'!K277","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L277","v":0},{"$f":"'fnd enro'!M277+'fnd enro'!N277","v":0},{"$f":"'fnd enro'!O277","v":0},{"$f":"'fnd enro'!P277","v":0},{"$f":"'fnd enro'!Q277","v":1},{"$f":"'fnd enro'!S277","v":1},1,{"$f":"VALUE('fnd enro'!R277)","v":4},null,{"$f":"(($D277*'fnd base rates'!C$107)\n+($E277*'fnd base rates'!C$108)\n+($F277*'fnd base rates'!C$109)\n+($G277*'fnd base rates'!C$110)\n+($H277*'fnd base rates'!C$111)\n+($I277*'fnd base rates'!C$112)\n+($J277*'fnd base rates'!C$113)\n+($K277*'fnd base rates'!C$114)\n+($M277*'fnd base rates'!C$116)\n+($N277*'fnd base rates'!C$117)\n+($O277*'fnd base rates'!C$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,3)))\n*$R277","v":558.00889900000004},{"$f":"(($D277*'fnd base rates'!D$107)\n+($E277*'fnd base rates'!D$108)\n+($F277*'fnd base rates'!D$109)\n+($G277*'fnd base rates'!D$110)\n+($H277*'fnd base rates'!D$111)\n+($I277*'fnd base rates'!D$112)\n+($J277*'fnd base rates'!D$113)\n+($K277*'fnd base rates'!D$114)\n+($M277*'fnd base rates'!D$116)\n+($N277*'fnd base rates'!D$117)\n+($O277*'fnd base rates'!D$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,4)))\n*$R277","v":976.46},{"$f":"(($D277*'fnd base rates'!E$107)\n+($E277*'fnd base rates'!E$108)\n+($F277*'fnd base rates'!E$109)\n+($G277*'fnd base rates'!E$110)\n+($H277*'fnd base rates'!E$111)\n+($I277*'fnd base rates'!E$112)\n+($J277*'fnd base rates'!E$113)\n+($K277*'fnd base rates'!E$114)\n+($M277*'fnd base rates'!E$116)\n+($N277*'fnd base rates'!E$117)\n+($O277*'fnd base rates'!E$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,5)))\n*$R277","v":5742.6177230000003},{"$f":"(($D277*'fnd base rates'!F$107)\n+($E277*'fnd base rates'!F$108)\n+($F277*'fnd base rates'!F$109)\n+($G277*'fnd base rates'!F$110)\n+($H277*'fnd base rates'!F$111)\n+($I277*'fnd base rates'!F$112)\n+($J277*'fnd base rates'!F$113)\n+($K277*'fnd base rates'!F$114)\n+($M277*'fnd base rates'!F$116)\n+($N277*'fnd base rates'!F$117)\n+($O277*'fnd base rates'!F$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,6)))\n*$R277","v":933.31825099999992},{"$f":"(($D277*'fnd base rates'!G$107)\n+($E277*'fnd base rates'!G$108)\n+($F277*'fnd base rates'!G$109)\n+($G277*'fnd base rates'!G$110)\n+($H277*'fnd base rates'!G$111)\n+($I277*'fnd base rates'!G$112)\n+($J277*'fnd base rates'!G$113)\n+($K277*'fnd base rates'!G$114)\n+($M277*'fnd base rates'!G$116)\n+($N277*'fnd base rates'!G$117)\n+($O277*'fnd base rates'!G$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,7)))\n*$R277","v":279.18340599999999},{"$f":"(($D277*'fnd base rates'!H$107)\n+($E277*'fnd base rates'!H$108)\n+($F277*'fnd base rates'!H$109)\n+($G277*'fnd base rates'!H$110)\n+($H277*'fnd base rates'!H$111)\n+($I277*'fnd base rates'!H$112)\n+($J277*'fnd base rates'!H$113)\n+($K277*'fnd base rates'!H$114)\n+($M277*'fnd base rates'!H$116)\n+($N277*'fnd base rates'!H$117)\n+($O277*'fnd base rates'!H$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,8)))","v":512.13706999999999},{"$f":"(($D277*'fnd base rates'!I$107)\n+($E277*'fnd base rates'!I$108)\n+($F277*'fnd base rates'!I$109)\n+($G277*'fnd base rates'!I$110)\n+($H277*'fnd base rates'!I$111)\n+($I277*'fnd base rates'!I$112)\n+($J277*'fnd base rates'!I$113)\n+($K277*'fnd base rates'!I$114)\n+($M277*'fnd base rates'!I$116)\n+($N277*'fnd base rates'!I$117)\n+($O277*'fnd base rates'!I$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,9)))\n*$R277","v":421.24},{"$f":"(($D277*'fnd base rates'!J$107)\n+($E277*'fnd base rates'!J$108)\n+($F277*'fnd base rates'!J$109)\n+($G277*'fnd base rates'!J$110)\n+($H277*'fnd base rates'!J$111)\n+($I277*'fnd base rates'!J$112)\n+($J277*'fnd base rates'!J$113)\n+($K277*'fnd base rates'!J$114)\n+($M277*'fnd base rates'!J$116)\n+($N277*'fnd base rates'!J$117)\n+($O277*'fnd base rates'!J$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,10)))\n*$R277","v":757.56},{"$f":"(($D277*'fnd base rates'!K$107)\n+($E277*'fnd base rates'!K$108)\n+($F277*'fnd base rates'!K$109)\n+($G277*'fnd base rates'!K$110)\n+($H277*'fnd base rates'!K$111)\n+($I277*'fnd base rates'!K$112)\n+($J277*'fnd base rates'!K$113)\n+($K277*'fnd base rates'!K$114)\n+($M277*'fnd base rates'!K$116)\n+($N277*'fnd base rates'!K$117)\n+($O277*'fnd base rates'!K$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,11)))\n*$R277","v":1113.3671880000002},{"$f":"(($D277*'fnd base rates'!L$107)\n+($E277*'fnd base rates'!L$108)\n+($F277*'fnd base rates'!L$109)\n+($G277*'fnd base rates'!L$110)\n+($H277*'fnd base rates'!L$111)\n+($I277*'fnd base rates'!L$112)\n+($J277*'fnd base rates'!L$113)\n+($K277*'fnd base rates'!L$114)\n+($M277*'fnd base rates'!L$116)\n+($N277*'fnd base rates'!L$117)\n+($O277*'fnd base rates'!L$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,12)))","v":1623.4114209999998},{"$f":"(($D277*'fnd base rates'!M$107)\n+($E277*'fnd base rates'!M$108)\n+($F277*'fnd base rates'!M$109)\n+($G277*'fnd base rates'!M$110)\n+($H277*'fnd base rates'!M$111)\n+($I277*'fnd base rates'!M$112)\n+($J277*'fnd base rates'!M$113)\n+($K277*'fnd base rates'!M$114)\n+($M277*'fnd base rates'!M$116)\n+($N277*'fnd base rates'!M$117)\n+($O277*'fnd base rates'!M$118)\n+($P277*VLOOKUP($S277+12,rate_basefnd,13)))","v":0},12917.303958,null,441281680,"441","281","680",1,1,12917.303958,12917,0,12917,null,null,null,null,null,13012,10,13022,-105,12917,0,12917]
[444,444035001,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D278","v":0},{"$f":"'fnd enro'!E278","v":0},{"$f":"'fnd enro'!F278","v":0},{"$f":"'fnd enro'!G278","v":0},{"$f":"'fnd enro'!H278","v":1},{"$f":"'fnd enro'!I278","v":0},{"$f":"'fnd enro'!J278","v":0},{"$f":"'fnd enro'!K278","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L278","v":0},{"$f":"'fnd enro'!M278+'fnd enro'!N278","v":0},{"$f":"'fnd enro'!O278","v":0},{"$f":"'fnd enro'!P278","v":0},{"$f":"'fnd enro'!Q278","v":0},{"$f":"'fnd enro'!S278","v":1},1.085,{"$f":"VALUE('fnd enro'!R278)","v":6},null,{"$f":"(($D278*'fnd base rates'!C$107)\n+($E278*'fnd base rates'!C$108)\n+($F278*'fnd base rates'!C$109)\n+($G278*'fnd base rates'!C$110)\n+($H278*'fnd base rates'!C$111)\n+($I278*'fnd base rates'!C$112)\n+($J278*'fnd base rates'!C$113)\n+($K278*'fnd base rates'!C$114)\n+($M278*'fnd base rates'!C$116)\n+($N278*'fnd base rates'!C$117)\n+($O278*'fnd base rates'!C$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,3)))\n*$R278","v":547.15345541500005},{"$f":"(($D278*'fnd base rates'!D$107)\n+($E278*'fnd base rates'!D$108)\n+($F278*'fnd base rates'!D$109)\n+($G278*'fnd base rates'!D$110)\n+($H278*'fnd base rates'!D$111)\n+($I278*'fnd base rates'!D$112)\n+($J278*'fnd base rates'!D$113)\n+($K278*'fnd base rates'!D$114)\n+($M278*'fnd base rates'!D$116)\n+($N278*'fnd base rates'!D$117)\n+($O278*'fnd base rates'!D$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,4)))\n*$R278","v":783.31574999999998},{"$f":"(($D278*'fnd base rates'!E$107)\n+($E278*'fnd base rates'!E$108)\n+($F278*'fnd base rates'!E$109)\n+($G278*'fnd base rates'!E$110)\n+($H278*'fnd base rates'!E$111)\n+($I278*'fnd base rates'!E$112)\n+($J278*'fnd base rates'!E$113)\n+($K278*'fnd base rates'!E$114)\n+($M278*'fnd base rates'!E$116)\n+($N278*'fnd base rates'!E$117)\n+($O278*'fnd base rates'!E$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,5)))\n*$R278","v":3535.0468794550002},{"$f":"(($D278*'fnd base rates'!F$107)\n+($E278*'fnd base rates'!F$108)\n+($F278*'fnd base rates'!F$109)\n+($G278*'fnd base rates'!F$110)\n+($H278*'fnd base rates'!F$111)\n+($I278*'fnd base rates'!F$112)\n+($J278*'fnd base rates'!F$113)\n+($K278*'fnd base rates'!F$114)\n+($M278*'fnd base rates'!F$116)\n+($N278*'fnd base rates'!F$117)\n+($O278*'fnd base rates'!F$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,6)))\n*$R278","v":1012.6503023349999},{"$f":"(($D278*'fnd base rates'!G$107)\n+($E278*'fnd base rates'!G$108)\n+($F278*'fnd base rates'!G$109)\n+($G278*'fnd base rates'!G$110)\n+($H278*'fnd base rates'!G$111)\n+($I278*'fnd base rates'!G$112)\n+($J278*'fnd base rates'!G$113)\n+($K278*'fnd base rates'!G$114)\n+($M278*'fnd base rates'!G$116)\n+($N278*'fnd base rates'!G$117)\n+($O278*'fnd base rates'!G$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,7)))\n*$R278","v":172.13894550999999},{"$f":"(($D278*'fnd base rates'!H$107)\n+($E278*'fnd base rates'!H$108)\n+($F278*'fnd base rates'!H$109)\n+($G278*'fnd base rates'!H$110)\n+($H278*'fnd base rates'!H$111)\n+($I278*'fnd base rates'!H$112)\n+($J278*'fnd base rates'!H$113)\n+($K278*'fnd base rates'!H$114)\n+($M278*'fnd base rates'!H$116)\n+($N278*'fnd base rates'!H$117)\n+($O278*'fnd base rates'!H$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D278*'fnd base rates'!I$107)\n+($E278*'fnd base rates'!I$108)\n+($F278*'fnd base rates'!I$109)\n+($G278*'fnd base rates'!I$110)\n+($H278*'fnd base rates'!I$111)\n+($I278*'fnd base rates'!I$112)\n+($J278*'fnd base rates'!I$113)\n+($K278*'fnd base rates'!I$114)\n+($M278*'fnd base rates'!I$116)\n+($N278*'fnd base rates'!I$117)\n+($O278*'fnd base rates'!I$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,9)))\n*$R278","v":347.89439999999996},{"$f":"(($D278*'fnd base rates'!J$107)\n+($E278*'fnd base rates'!J$108)\n+($F278*'fnd base rates'!J$109)\n+($G278*'fnd base rates'!J$110)\n+($H278*'fnd base rates'!J$111)\n+($I278*'fnd base rates'!J$112)\n+($J278*'fnd base rates'!J$113)\n+($K278*'fnd base rates'!J$114)\n+($M278*'fnd base rates'!J$116)\n+($N278*'fnd base rates'!J$117)\n+($O278*'fnd base rates'!J$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,10)))\n*$R278","v":254.74714999999998},{"$f":"(($D278*'fnd base rates'!K$107)\n+($E278*'fnd base rates'!K$108)\n+($F278*'fnd base rates'!K$109)\n+($G278*'fnd base rates'!K$110)\n+($H278*'fnd base rates'!K$111)\n+($I278*'fnd base rates'!K$112)\n+($J278*'fnd base rates'!K$113)\n+($K278*'fnd base rates'!K$114)\n+($M278*'fnd base rates'!K$116)\n+($N278*'fnd base rates'!K$117)\n+($O278*'fnd base rates'!K$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,11)))\n*$R278","v":1208.0033989800002},{"$f":"(($D278*'fnd base rates'!L$107)\n+($E278*'fnd base rates'!L$108)\n+($F278*'fnd base rates'!L$109)\n+($G278*'fnd base rates'!L$110)\n+($H278*'fnd base rates'!L$111)\n+($I278*'fnd base rates'!L$112)\n+($J278*'fnd base rates'!L$113)\n+($K278*'fnd base rates'!L$114)\n+($M278*'fnd base rates'!L$116)\n+($N278*'fnd base rates'!L$117)\n+($O278*'fnd base rates'!L$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D278*'fnd base rates'!M$107)\n+($E278*'fnd base rates'!M$108)\n+($F278*'fnd base rates'!M$109)\n+($G278*'fnd base rates'!M$110)\n+($H278*'fnd base rates'!M$111)\n+($I278*'fnd base rates'!M$112)\n+($J278*'fnd base rates'!M$113)\n+($K278*'fnd base rates'!M$114)\n+($M278*'fnd base rates'!M$116)\n+($N278*'fnd base rates'!M$117)\n+($O278*'fnd base rates'!M$118)\n+($P278*VLOOKUP($S278+12,rate_basefnd,13)))","v":0},9576.1287726949995,null,444035001,"444","035","001",1,1,9576.1287726949995,9576,0,9576,null,null,null,null,null,9670,0,9670,-94,9576,0,9576]
[444,444035035,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D279","v":38},{"$f":"'fnd enro'!E279","v":0},{"$f":"'fnd enro'!F279","v":36},{"$f":"'fnd enro'!G279","v":227},{"$f":"'fnd enro'!H279","v":198},{"$f":"'fnd enro'!I279","v":179},{"$f":"'fnd enro'!J279","v":0},{"$f":"'fnd enro'!K279","v":24.256},{"$f":"'fnd enro'!L279","v":0},{"$f":"'fnd enro'!M279+'fnd enro'!N279","v":48},{"$f":"'fnd enro'!O279","v":13},{"$f":"'fnd enro'!P279","v":17},{"$f":"'fnd enro'!Q279","v":335},{"$f":"'fnd enro'!S279","v":659},1.085,{"$f":"VALUE('fnd enro'!R279)","v":10},null,{"$f":"(($D279*'fnd base rates'!C$107)\n+($E279*'fnd base rates'!C$108)\n+($F279*'fnd base rates'!C$109)\n+($G279*'fnd base rates'!C$110)\n+($H279*'fnd base rates'!C$111)\n+($I279*'fnd base rates'!C$112)\n+($J279*'fnd base rates'!C$113)\n+($K279*'fnd base rates'!C$114)\n+($M279*'fnd base rates'!C$116)\n+($N279*'fnd base rates'!C$117)\n+($O279*'fnd base rates'!C$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,3)))\n*$R279","v":389042.40151560004},{"$f":"(($D279*'fnd base rates'!D$107)\n+($E279*'fnd base rates'!D$108)\n+($F279*'fnd base rates'!D$109)\n+($G279*'fnd base rates'!D$110)\n+($H279*'fnd base rates'!D$111)\n+($I279*'fnd base rates'!D$112)\n+($J279*'fnd base rates'!D$113)\n+($K279*'fnd base rates'!D$114)\n+($M279*'fnd base rates'!D$116)\n+($N279*'fnd base rates'!D$117)\n+($O279*'fnd base rates'!D$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,4)))\n*$R279","v":638807.48609999998},{"$f":"(($D279*'fnd base rates'!E$107)\n+($E279*'fnd base rates'!E$108)\n+($F279*'fnd base rates'!E$109)\n+($G279*'fnd base rates'!E$110)\n+($H279*'fnd base rates'!E$111)\n+($I279*'fnd base rates'!E$112)\n+($J279*'fnd base rates'!E$113)\n+($K279*'fnd base rates'!E$114)\n+($M279*'fnd base rates'!E$116)\n+($N279*'fnd base rates'!E$117)\n+($O279*'fnd base rates'!E$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,5)))\n*$R279","v":3870718.4720512},{"$f":"(($D279*'fnd base rates'!F$107)\n+($E279*'fnd base rates'!F$108)\n+($F279*'fnd base rates'!F$109)\n+($G279*'fnd base rates'!F$110)\n+($H279*'fnd base rates'!F$111)\n+($I279*'fnd base rates'!F$112)\n+($J279*'fnd base rates'!F$113)\n+($K279*'fnd base rates'!F$114)\n+($M279*'fnd base rates'!F$116)\n+($N279*'fnd base rates'!F$117)\n+($O279*'fnd base rates'!F$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,6)))\n*$R279","v":726765.9087443999},{"$f":"(($D279*'fnd base rates'!G$107)\n+($E279*'fnd base rates'!G$108)\n+($F279*'fnd base rates'!G$109)\n+($G279*'fnd base rates'!G$110)\n+($H279*'fnd base rates'!G$111)\n+($I279*'fnd base rates'!G$112)\n+($J279*'fnd base rates'!G$113)\n+($K279*'fnd base rates'!G$114)\n+($M279*'fnd base rates'!G$116)\n+($N279*'fnd base rates'!G$117)\n+($O279*'fnd base rates'!G$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,7)))\n*$R279","v":164476.18057640002},{"$f":"(($D279*'fnd base rates'!H$107)\n+($E279*'fnd base rates'!H$108)\n+($F279*'fnd base rates'!H$109)\n+($G279*'fnd base rates'!H$110)\n+($H279*'fnd base rates'!H$111)\n+($I279*'fnd base rates'!H$112)\n+($J279*'fnd base rates'!H$113)\n+($K279*'fnd base rates'!H$114)\n+($M279*'fnd base rates'!H$116)\n+($N279*'fnd base rates'!H$117)\n+($O279*'fnd base rates'!H$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,8)))","v":392498.2648},{"$f":"(($D279*'fnd base rates'!I$107)\n+($E279*'fnd base rates'!I$108)\n+($F279*'fnd base rates'!I$109)\n+($G279*'fnd base rates'!I$110)\n+($H279*'fnd base rates'!I$111)\n+($I279*'fnd base rates'!I$112)\n+($J279*'fnd base rates'!I$113)\n+($K279*'fnd base rates'!I$114)\n+($M279*'fnd base rates'!I$116)\n+($N279*'fnd base rates'!I$117)\n+($O279*'fnd base rates'!I$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,9)))\n*$R279","v":269552.0184},{"$f":"(($D279*'fnd base rates'!J$107)\n+($E279*'fnd base rates'!J$108)\n+($F279*'fnd base rates'!J$109)\n+($G279*'fnd base rates'!J$110)\n+($H279*'fnd base rates'!J$111)\n+($I279*'fnd base rates'!J$112)\n+($J279*'fnd base rates'!J$113)\n+($K279*'fnd base rates'!J$114)\n+($M279*'fnd base rates'!J$116)\n+($N279*'fnd base rates'!J$117)\n+($O279*'fnd base rates'!J$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,10)))\n*$R279","v":423363.43034999992},{"$f":"(($D279*'fnd base rates'!K$107)\n+($E279*'fnd base rates'!K$108)\n+($F279*'fnd base rates'!K$109)\n+($G279*'fnd base rates'!K$110)\n+($H279*'fnd base rates'!K$111)\n+($I279*'fnd base rates'!K$112)\n+($J279*'fnd base rates'!K$113)\n+($K279*'fnd base rates'!K$114)\n+($M279*'fnd base rates'!K$116)\n+($N279*'fnd base rates'!K$117)\n+($O279*'fnd base rates'!K$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,11)))\n*$R279","v":786707.8726471999},{"$f":"(($D279*'fnd base rates'!L$107)\n+($E279*'fnd base rates'!L$108)\n+($F279*'fnd base rates'!L$109)\n+($G279*'fnd base rates'!L$110)\n+($H279*'fnd base rates'!L$111)\n+($I279*'fnd base rates'!L$112)\n+($J279*'fnd base rates'!L$113)\n+($K279*'fnd base rates'!L$114)\n+($M279*'fnd base rates'!L$116)\n+($N279*'fnd base rates'!L$117)\n+($O279*'fnd base rates'!L$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,12)))","v":953321.88943999994},{"$f":"(($D279*'fnd base rates'!M$107)\n+($E279*'fnd base rates'!M$108)\n+($F279*'fnd base rates'!M$109)\n+($G279*'fnd base rates'!M$110)\n+($H279*'fnd base rates'!M$111)\n+($I279*'fnd base rates'!M$112)\n+($J279*'fnd base rates'!M$113)\n+($K279*'fnd base rates'!M$114)\n+($M279*'fnd base rates'!M$116)\n+($N279*'fnd base rates'!M$117)\n+($O279*'fnd base rates'!M$118)\n+($P279*VLOOKUP($S279+12,rate_basefnd,13)))","v":0},8615253.9246248007,null,444035035,"444","035","035",1,659,8615253.9246248007,13073,0,13073,null,null,null,null,null,13927,72,13999,-926,13073,0,13073]
[444,444035044,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D280","v":1},{"$f":"'fnd enro'!E280","v":0},{"$f":"'fnd enro'!F280","v":0},{"$f":"'fnd enro'!G280","v":0},{"$f":"'fnd enro'!H280","v":2},{"$f":"'fnd enro'!I280","v":0},{"$f":"'fnd enro'!J280","v":0},{"$f":"'fnd enro'!K280","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L280","v":0},{"$f":"'fnd enro'!M280+'fnd enro'!N280","v":0},{"$f":"'fnd enro'!O280","v":0},{"$f":"'fnd enro'!P280","v":0},{"$f":"'fnd enro'!Q280","v":0},{"$f":"'fnd enro'!S280","v":3},1.085,{"$f":"VALUE('fnd enro'!R280)","v":10},null,{"$f":"(($D280*'fnd base rates'!C$107)\n+($E280*'fnd base rates'!C$108)\n+($F280*'fnd base rates'!C$109)\n+($G280*'fnd base rates'!C$110)\n+($H280*'fnd base rates'!C$111)\n+($I280*'fnd base rates'!C$112)\n+($J280*'fnd base rates'!C$113)\n+($K280*'fnd base rates'!C$114)\n+($M280*'fnd base rates'!C$116)\n+($N280*'fnd base rates'!C$117)\n+($O280*'fnd base rates'!C$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,3)))\n*$R280","v":1311.1658608300002},{"$f":"(($D280*'fnd base rates'!D$107)\n+($E280*'fnd base rates'!D$108)\n+($F280*'fnd base rates'!D$109)\n+($G280*'fnd base rates'!D$110)\n+($H280*'fnd base rates'!D$111)\n+($I280*'fnd base rates'!D$112)\n+($J280*'fnd base rates'!D$113)\n+($K280*'fnd base rates'!D$114)\n+($M280*'fnd base rates'!D$116)\n+($N280*'fnd base rates'!D$117)\n+($O280*'fnd base rates'!D$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,4)))\n*$R280","v":1958.28395},{"$f":"(($D280*'fnd base rates'!E$107)\n+($E280*'fnd base rates'!E$108)\n+($F280*'fnd base rates'!E$109)\n+($G280*'fnd base rates'!E$110)\n+($H280*'fnd base rates'!E$111)\n+($I280*'fnd base rates'!E$112)\n+($J280*'fnd base rates'!E$113)\n+($K280*'fnd base rates'!E$114)\n+($M280*'fnd base rates'!E$116)\n+($N280*'fnd base rates'!E$117)\n+($O280*'fnd base rates'!E$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,5)))\n*$R280","v":8865.9640589099999},{"$f":"(($D280*'fnd base rates'!F$107)\n+($E280*'fnd base rates'!F$108)\n+($F280*'fnd base rates'!F$109)\n+($G280*'fnd base rates'!F$110)\n+($H280*'fnd base rates'!F$111)\n+($I280*'fnd base rates'!F$112)\n+($J280*'fnd base rates'!F$113)\n+($K280*'fnd base rates'!F$114)\n+($M280*'fnd base rates'!F$116)\n+($N280*'fnd base rates'!F$117)\n+($O280*'fnd base rates'!F$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,6)))\n*$R280","v":2485.8831046699997},{"$f":"(($D280*'fnd base rates'!G$107)\n+($E280*'fnd base rates'!G$108)\n+($F280*'fnd base rates'!G$109)\n+($G280*'fnd base rates'!G$110)\n+($H280*'fnd base rates'!G$111)\n+($I280*'fnd base rates'!G$112)\n+($J280*'fnd base rates'!G$113)\n+($K280*'fnd base rates'!G$114)\n+($M280*'fnd base rates'!G$116)\n+($N280*'fnd base rates'!G$117)\n+($O280*'fnd base rates'!G$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,7)))\n*$R280","v":415.30199101999995},{"$f":"(($D280*'fnd base rates'!H$107)\n+($E280*'fnd base rates'!H$108)\n+($F280*'fnd base rates'!H$109)\n+($G280*'fnd base rates'!H$110)\n+($H280*'fnd base rates'!H$111)\n+($I280*'fnd base rates'!H$112)\n+($J280*'fnd base rates'!H$113)\n+($K280*'fnd base rates'!H$114)\n+($M280*'fnd base rates'!H$116)\n+($N280*'fnd base rates'!H$117)\n+($O280*'fnd base rates'!H$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,8)))","v":1226.8741399999999},{"$f":"(($D280*'fnd base rates'!I$107)\n+($E280*'fnd base rates'!I$108)\n+($F280*'fnd base rates'!I$109)\n+($G280*'fnd base rates'!I$110)\n+($H280*'fnd base rates'!I$111)\n+($I280*'fnd base rates'!I$112)\n+($J280*'fnd base rates'!I$113)\n+($K280*'fnd base rates'!I$114)\n+($M280*'fnd base rates'!I$116)\n+($N280*'fnd base rates'!I$117)\n+($O280*'fnd base rates'!I$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,9)))\n*$R280","v":826.45535000000007},{"$f":"(($D280*'fnd base rates'!J$107)\n+($E280*'fnd base rates'!J$108)\n+($F280*'fnd base rates'!J$109)\n+($G280*'fnd base rates'!J$110)\n+($H280*'fnd base rates'!J$111)\n+($I280*'fnd base rates'!J$112)\n+($J280*'fnd base rates'!J$113)\n+($K280*'fnd base rates'!J$114)\n+($M280*'fnd base rates'!J$116)\n+($N280*'fnd base rates'!J$117)\n+($O280*'fnd base rates'!J$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,10)))\n*$R280","v":561.45495000000005},{"$f":"(($D280*'fnd base rates'!K$107)\n+($E280*'fnd base rates'!K$108)\n+($F280*'fnd base rates'!K$109)\n+($G280*'fnd base rates'!K$110)\n+($H280*'fnd base rates'!K$111)\n+($I280*'fnd base rates'!K$112)\n+($J280*'fnd base rates'!K$113)\n+($K280*'fnd base rates'!K$114)\n+($M280*'fnd base rates'!K$116)\n+($N280*'fnd base rates'!K$117)\n+($O280*'fnd base rates'!K$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,11)))\n*$R280","v":2914.7053479599999},{"$f":"(($D280*'fnd base rates'!L$107)\n+($E280*'fnd base rates'!L$108)\n+($F280*'fnd base rates'!L$109)\n+($G280*'fnd base rates'!L$110)\n+($H280*'fnd base rates'!L$111)\n+($I280*'fnd base rates'!L$112)\n+($J280*'fnd base rates'!L$113)\n+($K280*'fnd base rates'!L$114)\n+($M280*'fnd base rates'!L$116)\n+($N280*'fnd base rates'!L$117)\n+($O280*'fnd base rates'!L$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,12)))","v":2972.7628419999996},{"$f":"(($D280*'fnd base rates'!M$107)\n+($E280*'fnd base rates'!M$108)\n+($F280*'fnd base rates'!M$109)\n+($G280*'fnd base rates'!M$110)\n+($H280*'fnd base rates'!M$111)\n+($I280*'fnd base rates'!M$112)\n+($J280*'fnd base rates'!M$113)\n+($K280*'fnd base rates'!M$114)\n+($M280*'fnd base rates'!M$116)\n+($N280*'fnd base rates'!M$117)\n+($O280*'fnd base rates'!M$118)\n+($P280*VLOOKUP($S280+12,rate_basefnd,13)))","v":0},23538.851595389999,null,444035044,"444","035","044",1,3,23538.851595389999,7846,0,7846,null,null,null,null,null,11312,93,11405,-3559,7846,0,7846]
[444,444035133,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D281","v":0},{"$f":"'fnd enro'!E281","v":0},{"$f":"'fnd enro'!F281","v":0},{"$f":"'fnd enro'!G281","v":1},{"$f":"'fnd enro'!H281","v":0},{"$f":"'fnd enro'!I281","v":1},{"$f":"'fnd enro'!J281","v":0},{"$f":"'fnd enro'!K281","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L281","v":0},{"$f":"'fnd enro'!M281+'fnd enro'!N281","v":0},{"$f":"'fnd enro'!O281","v":0},{"$f":"'fnd enro'!P281","v":0},{"$f":"'fnd enro'!Q281","v":0},{"$f":"'fnd enro'!S281","v":2},1.085,{"$f":"VALUE('fnd enro'!R281)","v":7},null,{"$f":"(($D281*'fnd base rates'!C$107)\n+($E281*'fnd base rates'!C$108)\n+($F281*'fnd base rates'!C$109)\n+($G281*'fnd base rates'!C$110)\n+($H281*'fnd base rates'!C$111)\n+($I281*'fnd base rates'!C$112)\n+($J281*'fnd base rates'!C$113)\n+($K281*'fnd base rates'!C$114)\n+($M281*'fnd base rates'!C$116)\n+($N281*'fnd base rates'!C$117)\n+($O281*'fnd base rates'!C$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,3)))\n*$R281","v":1094.3069108300001},{"$f":"(($D281*'fnd base rates'!D$107)\n+($E281*'fnd base rates'!D$108)\n+($F281*'fnd base rates'!D$109)\n+($G281*'fnd base rates'!D$110)\n+($H281*'fnd base rates'!D$111)\n+($I281*'fnd base rates'!D$112)\n+($J281*'fnd base rates'!D$113)\n+($K281*'fnd base rates'!D$114)\n+($M281*'fnd base rates'!D$116)\n+($N281*'fnd base rates'!D$117)\n+($O281*'fnd base rates'!D$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,4)))\n*$R281","v":1566.6315},{"$f":"(($D281*'fnd base rates'!E$107)\n+($E281*'fnd base rates'!E$108)\n+($F281*'fnd base rates'!E$109)\n+($G281*'fnd base rates'!E$110)\n+($H281*'fnd base rates'!E$111)\n+($I281*'fnd base rates'!E$112)\n+($J281*'fnd base rates'!E$113)\n+($K281*'fnd base rates'!E$114)\n+($M281*'fnd base rates'!E$116)\n+($N281*'fnd base rates'!E$117)\n+($O281*'fnd base rates'!E$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,5)))\n*$R281","v":8988.4388589099999},{"$f":"(($D281*'fnd base rates'!F$107)\n+($E281*'fnd base rates'!F$108)\n+($F281*'fnd base rates'!F$109)\n+($G281*'fnd base rates'!F$110)\n+($H281*'fnd base rates'!F$111)\n+($I281*'fnd base rates'!F$112)\n+($J281*'fnd base rates'!F$113)\n+($K281*'fnd base rates'!F$114)\n+($M281*'fnd base rates'!F$116)\n+($N281*'fnd base rates'!F$117)\n+($O281*'fnd base rates'!F$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,6)))\n*$R281","v":2172.30725467},{"$f":"(($D281*'fnd base rates'!G$107)\n+($E281*'fnd base rates'!G$108)\n+($F281*'fnd base rates'!G$109)\n+($G281*'fnd base rates'!G$110)\n+($H281*'fnd base rates'!G$111)\n+($I281*'fnd base rates'!G$112)\n+($J281*'fnd base rates'!G$113)\n+($K281*'fnd base rates'!G$114)\n+($M281*'fnd base rates'!G$116)\n+($N281*'fnd base rates'!G$117)\n+($O281*'fnd base rates'!G$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,7)))\n*$R281","v":327.65569101999995},{"$f":"(($D281*'fnd base rates'!H$107)\n+($E281*'fnd base rates'!H$108)\n+($F281*'fnd base rates'!H$109)\n+($G281*'fnd base rates'!H$110)\n+($H281*'fnd base rates'!H$111)\n+($I281*'fnd base rates'!H$112)\n+($J281*'fnd base rates'!H$113)\n+($K281*'fnd base rates'!H$114)\n+($M281*'fnd base rates'!H$116)\n+($N281*'fnd base rates'!H$117)\n+($O281*'fnd base rates'!H$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D281*'fnd base rates'!I$107)\n+($E281*'fnd base rates'!I$108)\n+($F281*'fnd base rates'!I$109)\n+($G281*'fnd base rates'!I$110)\n+($H281*'fnd base rates'!I$111)\n+($I281*'fnd base rates'!I$112)\n+($J281*'fnd base rates'!I$113)\n+($K281*'fnd base rates'!I$114)\n+($M281*'fnd base rates'!I$116)\n+($N281*'fnd base rates'!I$117)\n+($O281*'fnd base rates'!I$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,9)))\n*$R281","v":697.45969999999988},{"$f":"(($D281*'fnd base rates'!J$107)\n+($E281*'fnd base rates'!J$108)\n+($F281*'fnd base rates'!J$109)\n+($G281*'fnd base rates'!J$110)\n+($H281*'fnd base rates'!J$111)\n+($I281*'fnd base rates'!J$112)\n+($J281*'fnd base rates'!J$113)\n+($K281*'fnd base rates'!J$114)\n+($M281*'fnd base rates'!J$116)\n+($N281*'fnd base rates'!J$117)\n+($O281*'fnd base rates'!J$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,10)))\n*$R281","v":743.37689999999998},{"$f":"(($D281*'fnd base rates'!K$107)\n+($E281*'fnd base rates'!K$108)\n+($F281*'fnd base rates'!K$109)\n+($G281*'fnd base rates'!K$110)\n+($H281*'fnd base rates'!K$111)\n+($I281*'fnd base rates'!K$112)\n+($J281*'fnd base rates'!K$113)\n+($K281*'fnd base rates'!K$114)\n+($M281*'fnd base rates'!K$116)\n+($N281*'fnd base rates'!K$117)\n+($O281*'fnd base rates'!K$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,11)))\n*$R281","v":2299.23909796},{"$f":"(($D281*'fnd base rates'!L$107)\n+($E281*'fnd base rates'!L$108)\n+($F281*'fnd base rates'!L$109)\n+($G281*'fnd base rates'!L$110)\n+($H281*'fnd base rates'!L$111)\n+($I281*'fnd base rates'!L$112)\n+($J281*'fnd base rates'!L$113)\n+($K281*'fnd base rates'!L$114)\n+($M281*'fnd base rates'!L$116)\n+($N281*'fnd base rates'!L$117)\n+($O281*'fnd base rates'!L$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,12)))","v":2307.4728420000001},{"$f":"(($D281*'fnd base rates'!M$107)\n+($E281*'fnd base rates'!M$108)\n+($F281*'fnd base rates'!M$109)\n+($G281*'fnd base rates'!M$110)\n+($H281*'fnd base rates'!M$111)\n+($I281*'fnd base rates'!M$112)\n+($J281*'fnd base rates'!M$113)\n+($K281*'fnd base rates'!M$114)\n+($M281*'fnd base rates'!M$116)\n+($N281*'fnd base rates'!M$117)\n+($O281*'fnd base rates'!M$118)\n+($P281*VLOOKUP($S281+12,rate_basefnd,13)))","v":0},21471.682895389997,null,444035133,"444","035","133",1,2,21471.682895389997,10736,0,10736,null,null,null,null,null,13292,33,13325,-2589,10736,0,10736]
[444,444035189,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D282","v":0},{"$f":"'fnd enro'!E282","v":0},{"$f":"'fnd enro'!F282","v":0},{"$f":"'fnd enro'!G282","v":0},{"$f":"'fnd enro'!H282","v":1},{"$f":"'fnd enro'!I282","v":1},{"$f":"'fnd enro'!J282","v":0},{"$f":"'fnd enro'!K282","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L282","v":0},{"$f":"'fnd enro'!M282+'fnd enro'!N282","v":0},{"$f":"'fnd enro'!O282","v":0},{"$f":"'fnd enro'!P282","v":0},{"$f":"'fnd enro'!Q282","v":1},{"$f":"'fnd enro'!S282","v":2},1.085,{"$f":"VALUE('fnd enro'!R282)","v":2},null,{"$f":"(($D282*'fnd base rates'!C$107)\n+($E282*'fnd base rates'!C$108)\n+($F282*'fnd base rates'!C$109)\n+($G282*'fnd base rates'!C$110)\n+($H282*'fnd base rates'!C$111)\n+($I282*'fnd base rates'!C$112)\n+($J282*'fnd base rates'!C$113)\n+($K282*'fnd base rates'!C$114)\n+($M282*'fnd base rates'!C$116)\n+($N282*'fnd base rates'!C$117)\n+($O282*'fnd base rates'!C$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,3)))\n*$R282","v":1151.3453608299999},{"$f":"(($D282*'fnd base rates'!D$107)\n+($E282*'fnd base rates'!D$108)\n+($F282*'fnd base rates'!D$109)\n+($G282*'fnd base rates'!D$110)\n+($H282*'fnd base rates'!D$111)\n+($I282*'fnd base rates'!D$112)\n+($J282*'fnd base rates'!D$113)\n+($K282*'fnd base rates'!D$114)\n+($M282*'fnd base rates'!D$116)\n+($N282*'fnd base rates'!D$117)\n+($O282*'fnd base rates'!D$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,4)))\n*$R282","v":1836.8616},{"$f":"(($D282*'fnd base rates'!E$107)\n+($E282*'fnd base rates'!E$108)\n+($F282*'fnd base rates'!E$109)\n+($G282*'fnd base rates'!E$110)\n+($H282*'fnd base rates'!E$111)\n+($I282*'fnd base rates'!E$112)\n+($J282*'fnd base rates'!E$113)\n+($K282*'fnd base rates'!E$114)\n+($M282*'fnd base rates'!E$116)\n+($N282*'fnd base rates'!E$117)\n+($O282*'fnd base rates'!E$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,5)))\n*$R282","v":11195.48075891},{"$f":"(($D282*'fnd base rates'!F$107)\n+($E282*'fnd base rates'!F$108)\n+($F282*'fnd base rates'!F$109)\n+($G282*'fnd base rates'!F$110)\n+($H282*'fnd base rates'!F$111)\n+($I282*'fnd base rates'!F$112)\n+($J282*'fnd base rates'!F$113)\n+($K282*'fnd base rates'!F$114)\n+($M282*'fnd base rates'!F$116)\n+($N282*'fnd base rates'!F$117)\n+($O282*'fnd base rates'!F$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,6)))\n*$R282","v":1914.2291546699998},{"$f":"(($D282*'fnd base rates'!G$107)\n+($E282*'fnd base rates'!G$108)\n+($F282*'fnd base rates'!G$109)\n+($G282*'fnd base rates'!G$110)\n+($H282*'fnd base rates'!G$111)\n+($I282*'fnd base rates'!G$112)\n+($J282*'fnd base rates'!G$113)\n+($K282*'fnd base rates'!G$114)\n+($M282*'fnd base rates'!G$116)\n+($N282*'fnd base rates'!G$117)\n+($O282*'fnd base rates'!G$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,7)))\n*$R282","v":467.58814101999991},{"$f":"(($D282*'fnd base rates'!H$107)\n+($E282*'fnd base rates'!H$108)\n+($F282*'fnd base rates'!H$109)\n+($G282*'fnd base rates'!H$110)\n+($H282*'fnd base rates'!H$111)\n+($I282*'fnd base rates'!H$112)\n+($J282*'fnd base rates'!H$113)\n+($K282*'fnd base rates'!H$114)\n+($M282*'fnd base rates'!H$116)\n+($N282*'fnd base rates'!H$117)\n+($O282*'fnd base rates'!H$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,8)))","v":1292.8741399999999},{"$f":"(($D282*'fnd base rates'!I$107)\n+($E282*'fnd base rates'!I$108)\n+($F282*'fnd base rates'!I$109)\n+($G282*'fnd base rates'!I$110)\n+($H282*'fnd base rates'!I$111)\n+($I282*'fnd base rates'!I$112)\n+($J282*'fnd base rates'!I$113)\n+($K282*'fnd base rates'!I$114)\n+($M282*'fnd base rates'!I$116)\n+($N282*'fnd base rates'!I$117)\n+($O282*'fnd base rates'!I$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,9)))\n*$R282","v":890.80669999999998},{"$f":"(($D282*'fnd base rates'!J$107)\n+($E282*'fnd base rates'!J$108)\n+($F282*'fnd base rates'!J$109)\n+($G282*'fnd base rates'!J$110)\n+($H282*'fnd base rates'!J$111)\n+($I282*'fnd base rates'!J$112)\n+($J282*'fnd base rates'!J$113)\n+($K282*'fnd base rates'!J$114)\n+($M282*'fnd base rates'!J$116)\n+($N282*'fnd base rates'!J$117)\n+($O282*'fnd base rates'!J$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,10)))\n*$R282","v":1397.2521499999998},{"$f":"(($D282*'fnd base rates'!K$107)\n+($E282*'fnd base rates'!K$108)\n+($F282*'fnd base rates'!K$109)\n+($G282*'fnd base rates'!K$110)\n+($H282*'fnd base rates'!K$111)\n+($I282*'fnd base rates'!K$112)\n+($J282*'fnd base rates'!K$113)\n+($K282*'fnd base rates'!K$114)\n+($M282*'fnd base rates'!K$116)\n+($N282*'fnd base rates'!K$117)\n+($O282*'fnd base rates'!K$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,11)))\n*$R282","v":2383.1421479599999},{"$f":"(($D282*'fnd base rates'!L$107)\n+($E282*'fnd base rates'!L$108)\n+($F282*'fnd base rates'!L$109)\n+($G282*'fnd base rates'!L$110)\n+($H282*'fnd base rates'!L$111)\n+($I282*'fnd base rates'!L$112)\n+($J282*'fnd base rates'!L$113)\n+($K282*'fnd base rates'!L$114)\n+($M282*'fnd base rates'!L$116)\n+($N282*'fnd base rates'!L$117)\n+($O282*'fnd base rates'!L$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,12)))","v":2732.3728419999998},{"$f":"(($D282*'fnd base rates'!M$107)\n+($E282*'fnd base rates'!M$108)\n+($F282*'fnd base rates'!M$109)\n+($G282*'fnd base rates'!M$110)\n+($H282*'fnd base rates'!M$111)\n+($I282*'fnd base rates'!M$112)\n+($J282*'fnd base rates'!M$113)\n+($K282*'fnd base rates'!M$114)\n+($M282*'fnd base rates'!M$116)\n+($N282*'fnd base rates'!M$117)\n+($O282*'fnd base rates'!M$118)\n+($P282*VLOOKUP($S282+12,rate_basefnd,13)))","v":0},25261.952995389998,null,444035189,"444","035","189",1,2,25261.952995389998,12631,0,12631,null,null,null,null,null,12736,2,12738,-107,12631,0,12631]
[444,444035220,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D283","v":0},{"$f":"'fnd enro'!E283","v":0},{"$f":"'fnd enro'!F283","v":1},{"$f":"'fnd enro'!G283","v":0},{"$f":"'fnd enro'!H283","v":0},{"$f":"'fnd enro'!I283","v":0},{"$f":"'fnd enro'!J283","v":0},{"$f":"'fnd enro'!K283","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L283","v":0},{"$f":"'fnd enro'!M283+'fnd enro'!N283","v":0},{"$f":"'fnd enro'!O283","v":0},{"$f":"'fnd enro'!P283","v":0},{"$f":"'fnd enro'!Q283","v":0},{"$f":"'fnd enro'!S283","v":1},1.085,{"$f":"VALUE('fnd enro'!R283)","v":6},null,{"$f":"(($D283*'fnd base rates'!C$107)\n+($E283*'fnd base rates'!C$108)\n+($F283*'fnd base rates'!C$109)\n+($G283*'fnd base rates'!C$110)\n+($H283*'fnd base rates'!C$111)\n+($I283*'fnd base rates'!C$112)\n+($J283*'fnd base rates'!C$113)\n+($K283*'fnd base rates'!C$114)\n+($M283*'fnd base rates'!C$116)\n+($N283*'fnd base rates'!C$117)\n+($O283*'fnd base rates'!C$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,3)))\n*$R283","v":547.15345541500005},{"$f":"(($D283*'fnd base rates'!D$107)\n+($E283*'fnd base rates'!D$108)\n+($F283*'fnd base rates'!D$109)\n+($G283*'fnd base rates'!D$110)\n+($H283*'fnd base rates'!D$111)\n+($I283*'fnd base rates'!D$112)\n+($J283*'fnd base rates'!D$113)\n+($K283*'fnd base rates'!D$114)\n+($M283*'fnd base rates'!D$116)\n+($N283*'fnd base rates'!D$117)\n+($O283*'fnd base rates'!D$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,4)))\n*$R283","v":783.31574999999998},{"$f":"(($D283*'fnd base rates'!E$107)\n+($E283*'fnd base rates'!E$108)\n+($F283*'fnd base rates'!E$109)\n+($G283*'fnd base rates'!E$110)\n+($H283*'fnd base rates'!E$111)\n+($I283*'fnd base rates'!E$112)\n+($J283*'fnd base rates'!E$113)\n+($K283*'fnd base rates'!E$114)\n+($M283*'fnd base rates'!E$116)\n+($N283*'fnd base rates'!E$117)\n+($O283*'fnd base rates'!E$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,5)))\n*$R283","v":3966.0739794549995},{"$f":"(($D283*'fnd base rates'!F$107)\n+($E283*'fnd base rates'!F$108)\n+($F283*'fnd base rates'!F$109)\n+($G283*'fnd base rates'!F$110)\n+($H283*'fnd base rates'!F$111)\n+($I283*'fnd base rates'!F$112)\n+($J283*'fnd base rates'!F$113)\n+($K283*'fnd base rates'!F$114)\n+($M283*'fnd base rates'!F$116)\n+($N283*'fnd base rates'!F$117)\n+($O283*'fnd base rates'!F$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,6)))\n*$R283","v":1270.7284023350001},{"$f":"(($D283*'fnd base rates'!G$107)\n+($E283*'fnd base rates'!G$108)\n+($F283*'fnd base rates'!G$109)\n+($G283*'fnd base rates'!G$110)\n+($H283*'fnd base rates'!G$111)\n+($I283*'fnd base rates'!G$112)\n+($J283*'fnd base rates'!G$113)\n+($K283*'fnd base rates'!G$114)\n+($M283*'fnd base rates'!G$116)\n+($N283*'fnd base rates'!G$117)\n+($O283*'fnd base rates'!G$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,7)))\n*$R283","v":160.17139551},{"$f":"(($D283*'fnd base rates'!H$107)\n+($E283*'fnd base rates'!H$108)\n+($F283*'fnd base rates'!H$109)\n+($G283*'fnd base rates'!H$110)\n+($H283*'fnd base rates'!H$111)\n+($I283*'fnd base rates'!H$112)\n+($J283*'fnd base rates'!H$113)\n+($K283*'fnd base rates'!H$114)\n+($M283*'fnd base rates'!H$116)\n+($N283*'fnd base rates'!H$117)\n+($O283*'fnd base rates'!H$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D283*'fnd base rates'!I$107)\n+($E283*'fnd base rates'!I$108)\n+($F283*'fnd base rates'!I$109)\n+($G283*'fnd base rates'!I$110)\n+($H283*'fnd base rates'!I$111)\n+($I283*'fnd base rates'!I$112)\n+($J283*'fnd base rates'!I$113)\n+($K283*'fnd base rates'!I$114)\n+($M283*'fnd base rates'!I$116)\n+($N283*'fnd base rates'!I$117)\n+($O283*'fnd base rates'!I$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,9)))\n*$R283","v":261.36564999999996},{"$f":"(($D283*'fnd base rates'!J$107)\n+($E283*'fnd base rates'!J$108)\n+($F283*'fnd base rates'!J$109)\n+($G283*'fnd base rates'!J$110)\n+($H283*'fnd base rates'!J$111)\n+($I283*'fnd base rates'!J$112)\n+($J283*'fnd base rates'!J$113)\n+($K283*'fnd base rates'!J$114)\n+($M283*'fnd base rates'!J$116)\n+($N283*'fnd base rates'!J$117)\n+($O283*'fnd base rates'!J$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,10)))\n*$R283","v":103.9864},{"$f":"(($D283*'fnd base rates'!K$107)\n+($E283*'fnd base rates'!K$108)\n+($F283*'fnd base rates'!K$109)\n+($G283*'fnd base rates'!K$110)\n+($H283*'fnd base rates'!K$111)\n+($I283*'fnd base rates'!K$112)\n+($J283*'fnd base rates'!K$113)\n+($K283*'fnd base rates'!K$114)\n+($M283*'fnd base rates'!K$116)\n+($N283*'fnd base rates'!K$117)\n+($O283*'fnd base rates'!K$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,11)))\n*$R283","v":1124.10034898},{"$f":"(($D283*'fnd base rates'!L$107)\n+($E283*'fnd base rates'!L$108)\n+($F283*'fnd base rates'!L$109)\n+($G283*'fnd base rates'!L$110)\n+($H283*'fnd base rates'!L$111)\n+($I283*'fnd base rates'!L$112)\n+($J283*'fnd base rates'!L$113)\n+($K283*'fnd base rates'!L$114)\n+($M283*'fnd base rates'!L$116)\n+($N283*'fnd base rates'!L$117)\n+($O283*'fnd base rates'!L$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,12)))","v":1189.8714210000001},{"$f":"(($D283*'fnd base rates'!M$107)\n+($E283*'fnd base rates'!M$108)\n+($F283*'fnd base rates'!M$109)\n+($G283*'fnd base rates'!M$110)\n+($H283*'fnd base rates'!M$111)\n+($I283*'fnd base rates'!M$112)\n+($J283*'fnd base rates'!M$113)\n+($K283*'fnd base rates'!M$114)\n+($M283*'fnd base rates'!M$116)\n+($N283*'fnd base rates'!M$117)\n+($O283*'fnd base rates'!M$118)\n+($P283*VLOOKUP($S283+12,rate_basefnd,13)))","v":0},9900.4238726949989,null,444035220,"444","035","220",1,1,9900.4238726949989,9900,0,9900,null,null,null,null,null,9993,0,9993,-93,9900,0,9900]
[444,444035243,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D284","v":0},{"$f":"'fnd enro'!E284","v":0},{"$f":"'fnd enro'!F284","v":0},{"$f":"'fnd enro'!G284","v":0},{"$f":"'fnd enro'!H284","v":0},{"$f":"'fnd enro'!I284","v":1},{"$f":"'fnd enro'!J284","v":0},{"$f":"'fnd enro'!K284","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L284","v":0},{"$f":"'fnd enro'!M284+'fnd enro'!N284","v":0},{"$f":"'fnd enro'!O284","v":0},{"$f":"'fnd enro'!P284","v":0},{"$f":"'fnd enro'!Q284","v":1},{"$f":"'fnd enro'!S284","v":1},1.085,{"$f":"VALUE('fnd enro'!R284)","v":8},null,{"$f":"(($D284*'fnd base rates'!C$107)\n+($E284*'fnd base rates'!C$108)\n+($F284*'fnd base rates'!C$109)\n+($G284*'fnd base rates'!C$110)\n+($H284*'fnd base rates'!C$111)\n+($I284*'fnd base rates'!C$112)\n+($J284*'fnd base rates'!C$113)\n+($K284*'fnd base rates'!C$114)\n+($M284*'fnd base rates'!C$116)\n+($N284*'fnd base rates'!C$117)\n+($O284*'fnd base rates'!C$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,3)))\n*$R284","v":613.099755415},{"$f":"(($D284*'fnd base rates'!D$107)\n+($E284*'fnd base rates'!D$108)\n+($F284*'fnd base rates'!D$109)\n+($G284*'fnd base rates'!D$110)\n+($H284*'fnd base rates'!D$111)\n+($I284*'fnd base rates'!D$112)\n+($J284*'fnd base rates'!D$113)\n+($K284*'fnd base rates'!D$114)\n+($M284*'fnd base rates'!D$116)\n+($N284*'fnd base rates'!D$117)\n+($O284*'fnd base rates'!D$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,4)))\n*$R284","v":1095.77405},{"$f":"(($D284*'fnd base rates'!E$107)\n+($E284*'fnd base rates'!E$108)\n+($F284*'fnd base rates'!E$109)\n+($G284*'fnd base rates'!E$110)\n+($H284*'fnd base rates'!E$111)\n+($I284*'fnd base rates'!E$112)\n+($J284*'fnd base rates'!E$113)\n+($K284*'fnd base rates'!E$114)\n+($M284*'fnd base rates'!E$116)\n+($N284*'fnd base rates'!E$117)\n+($O284*'fnd base rates'!E$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,5)))\n*$R284","v":8072.5711294550001},{"$f":"(($D284*'fnd base rates'!F$107)\n+($E284*'fnd base rates'!F$108)\n+($F284*'fnd base rates'!F$109)\n+($G284*'fnd base rates'!F$110)\n+($H284*'fnd base rates'!F$111)\n+($I284*'fnd base rates'!F$112)\n+($J284*'fnd base rates'!F$113)\n+($K284*'fnd base rates'!F$114)\n+($M284*'fnd base rates'!F$116)\n+($N284*'fnd base rates'!F$117)\n+($O284*'fnd base rates'!F$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,6)))\n*$R284","v":901.57885233499997},{"$f":"(($D284*'fnd base rates'!G$107)\n+($E284*'fnd base rates'!G$108)\n+($F284*'fnd base rates'!G$109)\n+($G284*'fnd base rates'!G$110)\n+($H284*'fnd base rates'!G$111)\n+($I284*'fnd base rates'!G$112)\n+($J284*'fnd base rates'!G$113)\n+($K284*'fnd base rates'!G$114)\n+($M284*'fnd base rates'!G$116)\n+($N284*'fnd base rates'!G$117)\n+($O284*'fnd base rates'!G$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,7)))\n*$R284","v":315.43489550999993},{"$f":"(($D284*'fnd base rates'!H$107)\n+($E284*'fnd base rates'!H$108)\n+($F284*'fnd base rates'!H$109)\n+($G284*'fnd base rates'!H$110)\n+($H284*'fnd base rates'!H$111)\n+($I284*'fnd base rates'!H$112)\n+($J284*'fnd base rates'!H$113)\n+($K284*'fnd base rates'!H$114)\n+($M284*'fnd base rates'!H$116)\n+($N284*'fnd base rates'!H$117)\n+($O284*'fnd base rates'!H$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,8)))","v":802.04706999999996},{"$f":"(($D284*'fnd base rates'!I$107)\n+($E284*'fnd base rates'!I$108)\n+($F284*'fnd base rates'!I$109)\n+($G284*'fnd base rates'!I$110)\n+($H284*'fnd base rates'!I$111)\n+($I284*'fnd base rates'!I$112)\n+($J284*'fnd base rates'!I$113)\n+($K284*'fnd base rates'!I$114)\n+($M284*'fnd base rates'!I$116)\n+($N284*'fnd base rates'!I$117)\n+($O284*'fnd base rates'!I$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,9)))\n*$R284","v":559.59960000000001},{"$f":"(($D284*'fnd base rates'!J$107)\n+($E284*'fnd base rates'!J$108)\n+($F284*'fnd base rates'!J$109)\n+($G284*'fnd base rates'!J$110)\n+($H284*'fnd base rates'!J$111)\n+($I284*'fnd base rates'!J$112)\n+($J284*'fnd base rates'!J$113)\n+($K284*'fnd base rates'!J$114)\n+($M284*'fnd base rates'!J$116)\n+($N284*'fnd base rates'!J$117)\n+($O284*'fnd base rates'!J$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,10)))\n*$R284","v":1229.2182},{"$f":"(($D284*'fnd base rates'!K$107)\n+($E284*'fnd base rates'!K$108)\n+($F284*'fnd base rates'!K$109)\n+($G284*'fnd base rates'!K$110)\n+($H284*'fnd base rates'!K$111)\n+($I284*'fnd base rates'!K$112)\n+($J284*'fnd base rates'!K$113)\n+($K284*'fnd base rates'!K$114)\n+($M284*'fnd base rates'!K$116)\n+($N284*'fnd base rates'!K$117)\n+($O284*'fnd base rates'!K$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,11)))\n*$R284","v":1175.1387489799999},{"$f":"(($D284*'fnd base rates'!L$107)\n+($E284*'fnd base rates'!L$108)\n+($F284*'fnd base rates'!L$109)\n+($G284*'fnd base rates'!L$110)\n+($H284*'fnd base rates'!L$111)\n+($I284*'fnd base rates'!L$112)\n+($J284*'fnd base rates'!L$113)\n+($K284*'fnd base rates'!L$114)\n+($M284*'fnd base rates'!L$116)\n+($N284*'fnd base rates'!L$117)\n+($O284*'fnd base rates'!L$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,12)))","v":1572.2914210000001},{"$f":"(($D284*'fnd base rates'!M$107)\n+($E284*'fnd base rates'!M$108)\n+($F284*'fnd base rates'!M$109)\n+($G284*'fnd base rates'!M$110)\n+($H284*'fnd base rates'!M$111)\n+($I284*'fnd base rates'!M$112)\n+($J284*'fnd base rates'!M$113)\n+($K284*'fnd base rates'!M$114)\n+($M284*'fnd base rates'!M$116)\n+($N284*'fnd base rates'!M$117)\n+($O284*'fnd base rates'!M$118)\n+($P284*VLOOKUP($S284+12,rate_basefnd,13)))","v":0},16336.753722694999,null,444035243,"444","035","243",1,1,16336.753722694999,16337,0,16337,null,null,null,null,null,16539,66,16605,-268,16337,0,16337]
[444,444035244,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D285","v":0},{"$f":"'fnd enro'!E285","v":0},{"$f":"'fnd enro'!F285","v":2},{"$f":"'fnd enro'!G285","v":1},{"$f":"'fnd enro'!H285","v":2},{"$f":"'fnd enro'!I285","v":4},{"$f":"'fnd enro'!J285","v":0},{"$f":"'fnd enro'!K285","v":0.34110000000000001},{"$f":"'fnd enro'!L285","v":0},{"$f":"'fnd enro'!M285+'fnd enro'!N285","v":0},{"$f":"'fnd enro'!O285","v":0},{"$f":"'fnd enro'!P285","v":1},{"$f":"'fnd enro'!Q285","v":6},{"$f":"'fnd enro'!S285","v":9},1.085,{"$f":"VALUE('fnd enro'!R285)","v":9},null,{"$f":"(($D285*'fnd base rates'!C$107)\n+($E285*'fnd base rates'!C$108)\n+($F285*'fnd base rates'!C$109)\n+($G285*'fnd base rates'!C$110)\n+($H285*'fnd base rates'!C$111)\n+($I285*'fnd base rates'!C$112)\n+($J285*'fnd base rates'!C$113)\n+($K285*'fnd base rates'!C$114)\n+($M285*'fnd base rates'!C$116)\n+($N285*'fnd base rates'!C$117)\n+($O285*'fnd base rates'!C$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,3)))\n*$R285","v":5410.4719487350003},{"$f":"(($D285*'fnd base rates'!D$107)\n+($E285*'fnd base rates'!D$108)\n+($F285*'fnd base rates'!D$109)\n+($G285*'fnd base rates'!D$110)\n+($H285*'fnd base rates'!D$111)\n+($I285*'fnd base rates'!D$112)\n+($J285*'fnd base rates'!D$113)\n+($K285*'fnd base rates'!D$114)\n+($M285*'fnd base rates'!D$116)\n+($N285*'fnd base rates'!D$117)\n+($O285*'fnd base rates'!D$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,4)))\n*$R285","v":9109.681700000001},{"$f":"(($D285*'fnd base rates'!E$107)\n+($E285*'fnd base rates'!E$108)\n+($F285*'fnd base rates'!E$109)\n+($G285*'fnd base rates'!E$110)\n+($H285*'fnd base rates'!E$111)\n+($I285*'fnd base rates'!E$112)\n+($J285*'fnd base rates'!E$113)\n+($K285*'fnd base rates'!E$114)\n+($M285*'fnd base rates'!E$116)\n+($N285*'fnd base rates'!E$117)\n+($O285*'fnd base rates'!E$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,5)))\n*$R285","v":58772.312015095005},{"$f":"(($D285*'fnd base rates'!F$107)\n+($E285*'fnd base rates'!F$108)\n+($F285*'fnd base rates'!F$109)\n+($G285*'fnd base rates'!F$110)\n+($H285*'fnd base rates'!F$111)\n+($I285*'fnd base rates'!F$112)\n+($J285*'fnd base rates'!F$113)\n+($K285*'fnd base rates'!F$114)\n+($M285*'fnd base rates'!F$116)\n+($N285*'fnd base rates'!F$117)\n+($O285*'fnd base rates'!F$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,6)))\n*$R285","v":9586.3159710150012},{"$f":"(($D285*'fnd base rates'!G$107)\n+($E285*'fnd base rates'!G$108)\n+($F285*'fnd base rates'!G$109)\n+($G285*'fnd base rates'!G$110)\n+($H285*'fnd base rates'!G$111)\n+($I285*'fnd base rates'!G$112)\n+($J285*'fnd base rates'!G$113)\n+($K285*'fnd base rates'!G$114)\n+($M285*'fnd base rates'!G$116)\n+($N285*'fnd base rates'!G$117)\n+($O285*'fnd base rates'!G$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,7)))\n*$R285","v":2443.3881595899998},{"$f":"(($D285*'fnd base rates'!H$107)\n+($E285*'fnd base rates'!H$108)\n+($F285*'fnd base rates'!H$109)\n+($G285*'fnd base rates'!H$110)\n+($H285*'fnd base rates'!H$111)\n+($I285*'fnd base rates'!H$112)\n+($J285*'fnd base rates'!H$113)\n+($K285*'fnd base rates'!H$114)\n+($M285*'fnd base rates'!H$116)\n+($N285*'fnd base rates'!H$117)\n+($O285*'fnd base rates'!H$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,8)))","v":5814.9236300000002},{"$f":"(($D285*'fnd base rates'!I$107)\n+($E285*'fnd base rates'!I$108)\n+($F285*'fnd base rates'!I$109)\n+($G285*'fnd base rates'!I$110)\n+($H285*'fnd base rates'!I$111)\n+($I285*'fnd base rates'!I$112)\n+($J285*'fnd base rates'!I$113)\n+($K285*'fnd base rates'!I$114)\n+($M285*'fnd base rates'!I$116)\n+($N285*'fnd base rates'!I$117)\n+($O285*'fnd base rates'!I$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,9)))\n*$R285","v":4043.2307999999998},{"$f":"(($D285*'fnd base rates'!J$107)\n+($E285*'fnd base rates'!J$108)\n+($F285*'fnd base rates'!J$109)\n+($G285*'fnd base rates'!J$110)\n+($H285*'fnd base rates'!J$111)\n+($I285*'fnd base rates'!J$112)\n+($J285*'fnd base rates'!J$113)\n+($K285*'fnd base rates'!J$114)\n+($M285*'fnd base rates'!J$116)\n+($N285*'fnd base rates'!J$117)\n+($O285*'fnd base rates'!J$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,10)))\n*$R285","v":7181.7235000000001},{"$f":"(($D285*'fnd base rates'!K$107)\n+($E285*'fnd base rates'!K$108)\n+($F285*'fnd base rates'!K$109)\n+($G285*'fnd base rates'!K$110)\n+($H285*'fnd base rates'!K$111)\n+($I285*'fnd base rates'!K$112)\n+($J285*'fnd base rates'!K$113)\n+($K285*'fnd base rates'!K$114)\n+($M285*'fnd base rates'!K$116)\n+($N285*'fnd base rates'!K$117)\n+($O285*'fnd base rates'!K$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,11)))\n*$R285","v":10733.16144082},{"$f":"(($D285*'fnd base rates'!L$107)\n+($E285*'fnd base rates'!L$108)\n+($F285*'fnd base rates'!L$109)\n+($G285*'fnd base rates'!L$110)\n+($H285*'fnd base rates'!L$111)\n+($I285*'fnd base rates'!L$112)\n+($J285*'fnd base rates'!L$113)\n+($K285*'fnd base rates'!L$114)\n+($M285*'fnd base rates'!L$116)\n+($N285*'fnd base rates'!L$117)\n+($O285*'fnd base rates'!L$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,12)))","v":13479.702789000001},{"$f":"(($D285*'fnd base rates'!M$107)\n+($E285*'fnd base rates'!M$108)\n+($F285*'fnd base rates'!M$109)\n+($G285*'fnd base rates'!M$110)\n+($H285*'fnd base rates'!M$111)\n+($I285*'fnd base rates'!M$112)\n+($J285*'fnd base rates'!M$113)\n+($K285*'fnd base rates'!M$114)\n+($M285*'fnd base rates'!M$116)\n+($N285*'fnd base rates'!M$117)\n+($O285*'fnd base rates'!M$118)\n+($P285*VLOOKUP($S285+12,rate_basefnd,13)))","v":0},126574.91195425502,null,444035244,"444","035","244",1,9,126574.91195425502,14064,0,14064,null,null,null,null,null,14825,62,14887,-823,14064,0,14064]
[444,444035248,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D286","v":0},{"$f":"'fnd enro'!E286","v":0},{"$f":"'fnd enro'!F286","v":0},{"$f":"'fnd enro'!G286","v":0},{"$f":"'fnd enro'!H286","v":1},{"$f":"'fnd enro'!I286","v":0},{"$f":"'fnd enro'!J286","v":0},{"$f":"'fnd enro'!K286","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L286","v":0},{"$f":"'fnd enro'!M286+'fnd enro'!N286","v":0},{"$f":"'fnd enro'!O286","v":0},{"$f":"'fnd enro'!P286","v":0},{"$f":"'fnd enro'!Q286","v":1},{"$f":"'fnd enro'!S286","v":1},1.085,{"$f":"VALUE('fnd enro'!R286)","v":10},null,{"$f":"(($D286*'fnd base rates'!C$107)\n+($E286*'fnd base rates'!C$108)\n+($F286*'fnd base rates'!C$109)\n+($G286*'fnd base rates'!C$110)\n+($H286*'fnd base rates'!C$111)\n+($I286*'fnd base rates'!C$112)\n+($J286*'fnd base rates'!C$113)\n+($K286*'fnd base rates'!C$114)\n+($M286*'fnd base rates'!C$116)\n+($N286*'fnd base rates'!C$117)\n+($O286*'fnd base rates'!C$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,3)))\n*$R286","v":616.094355415},{"$f":"(($D286*'fnd base rates'!D$107)\n+($E286*'fnd base rates'!D$108)\n+($F286*'fnd base rates'!D$109)\n+($G286*'fnd base rates'!D$110)\n+($H286*'fnd base rates'!D$111)\n+($I286*'fnd base rates'!D$112)\n+($J286*'fnd base rates'!D$113)\n+($K286*'fnd base rates'!D$114)\n+($M286*'fnd base rates'!D$116)\n+($N286*'fnd base rates'!D$117)\n+($O286*'fnd base rates'!D$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,4)))\n*$R286","v":1109.96585},{"$f":"(($D286*'fnd base rates'!E$107)\n+($E286*'fnd base rates'!E$108)\n+($F286*'fnd base rates'!E$109)\n+($G286*'fnd base rates'!E$110)\n+($H286*'fnd base rates'!E$111)\n+($I286*'fnd base rates'!E$112)\n+($J286*'fnd base rates'!E$113)\n+($K286*'fnd base rates'!E$114)\n+($M286*'fnd base rates'!E$116)\n+($N286*'fnd base rates'!E$117)\n+($O286*'fnd base rates'!E$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,5)))\n*$R286","v":6723.8184794549998},{"$f":"(($D286*'fnd base rates'!F$107)\n+($E286*'fnd base rates'!F$108)\n+($F286*'fnd base rates'!F$109)\n+($G286*'fnd base rates'!F$110)\n+($H286*'fnd base rates'!F$111)\n+($I286*'fnd base rates'!F$112)\n+($J286*'fnd base rates'!F$113)\n+($K286*'fnd base rates'!F$114)\n+($M286*'fnd base rates'!F$116)\n+($N286*'fnd base rates'!F$117)\n+($O286*'fnd base rates'!F$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,6)))\n*$R286","v":1012.6503023349999},{"$f":"(($D286*'fnd base rates'!G$107)\n+($E286*'fnd base rates'!G$108)\n+($F286*'fnd base rates'!G$109)\n+($G286*'fnd base rates'!G$110)\n+($H286*'fnd base rates'!G$111)\n+($I286*'fnd base rates'!G$112)\n+($J286*'fnd base rates'!G$113)\n+($K286*'fnd base rates'!G$114)\n+($M286*'fnd base rates'!G$116)\n+($N286*'fnd base rates'!G$117)\n+($O286*'fnd base rates'!G$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,7)))\n*$R286","v":326.83824550999998},{"$f":"(($D286*'fnd base rates'!H$107)\n+($E286*'fnd base rates'!H$108)\n+($F286*'fnd base rates'!H$109)\n+($G286*'fnd base rates'!H$110)\n+($H286*'fnd base rates'!H$111)\n+($I286*'fnd base rates'!H$112)\n+($J286*'fnd base rates'!H$113)\n+($K286*'fnd base rates'!H$114)\n+($M286*'fnd base rates'!H$116)\n+($N286*'fnd base rates'!H$117)\n+($O286*'fnd base rates'!H$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D286*'fnd base rates'!I$107)\n+($E286*'fnd base rates'!I$108)\n+($F286*'fnd base rates'!I$109)\n+($G286*'fnd base rates'!I$110)\n+($H286*'fnd base rates'!I$111)\n+($I286*'fnd base rates'!I$112)\n+($J286*'fnd base rates'!I$113)\n+($K286*'fnd base rates'!I$114)\n+($M286*'fnd base rates'!I$116)\n+($N286*'fnd base rates'!I$117)\n+($O286*'fnd base rates'!I$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,9)))\n*$R286","v":477.02024999999998},{"$f":"(($D286*'fnd base rates'!J$107)\n+($E286*'fnd base rates'!J$108)\n+($F286*'fnd base rates'!J$109)\n+($G286*'fnd base rates'!J$110)\n+($H286*'fnd base rates'!J$111)\n+($I286*'fnd base rates'!J$112)\n+($J286*'fnd base rates'!J$113)\n+($K286*'fnd base rates'!J$114)\n+($M286*'fnd base rates'!J$116)\n+($N286*'fnd base rates'!J$117)\n+($O286*'fnd base rates'!J$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,10)))\n*$R286","v":925.71114999999986},{"$f":"(($D286*'fnd base rates'!K$107)\n+($E286*'fnd base rates'!K$108)\n+($F286*'fnd base rates'!K$109)\n+($G286*'fnd base rates'!K$110)\n+($H286*'fnd base rates'!K$111)\n+($I286*'fnd base rates'!K$112)\n+($J286*'fnd base rates'!K$113)\n+($K286*'fnd base rates'!K$114)\n+($M286*'fnd base rates'!K$116)\n+($N286*'fnd base rates'!K$117)\n+($O286*'fnd base rates'!K$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,11)))\n*$R286","v":1208.0033989800002},{"$f":"(($D286*'fnd base rates'!L$107)\n+($E286*'fnd base rates'!L$108)\n+($F286*'fnd base rates'!L$109)\n+($G286*'fnd base rates'!L$110)\n+($H286*'fnd base rates'!L$111)\n+($I286*'fnd base rates'!L$112)\n+($J286*'fnd base rates'!L$113)\n+($K286*'fnd base rates'!L$114)\n+($M286*'fnd base rates'!L$116)\n+($N286*'fnd base rates'!L$117)\n+($O286*'fnd base rates'!L$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,12)))","v":1696.931421},{"$f":"(($D286*'fnd base rates'!M$107)\n+($E286*'fnd base rates'!M$108)\n+($F286*'fnd base rates'!M$109)\n+($G286*'fnd base rates'!M$110)\n+($H286*'fnd base rates'!M$111)\n+($I286*'fnd base rates'!M$112)\n+($J286*'fnd base rates'!M$113)\n+($K286*'fnd base rates'!M$114)\n+($M286*'fnd base rates'!M$116)\n+($N286*'fnd base rates'!M$117)\n+($O286*'fnd base rates'!M$118)\n+($P286*VLOOKUP($S286+12,rate_basefnd,13)))","v":0},14612.550522694997,null,444035248,"444","035","248",1,1,14612.550522694997,14613,0,14613,null,null,null,null,null,14742,110,14852,-239,14613,0,14613]
[444,444035336,"NEIGHBORHOOD HOUSE",{"$f":"'fnd enro'!D287","v":0},{"$f":"'fnd enro'!E287","v":0},{"$f":"'fnd enro'!F287","v":0},{"$f":"'fnd enro'!G287","v":4},{"$f":"'fnd enro'!H287","v":1},{"$f":"'fnd enro'!I287","v":0},{"$f":"'fnd enro'!J287","v":0},{"$f":"'fnd enro'!K287","v":0.1895},{"$f":"'fnd enro'!L287","v":0},{"$f":"'fnd enro'!M287+'fnd enro'!N287","v":0},{"$f":"'fnd enro'!O287","v":0},{"$f":"'fnd enro'!P287","v":0},{"$f":"'fnd enro'!Q287","v":1},{"$f":"'fnd enro'!S287","v":5},1.085,{"$f":"VALUE('fnd enro'!R287)","v":7},null,{"$f":"(($D287*'fnd base rates'!C$107)\n+($E287*'fnd base rates'!C$108)\n+($F287*'fnd base rates'!C$109)\n+($G287*'fnd base rates'!C$110)\n+($H287*'fnd base rates'!C$111)\n+($I287*'fnd base rates'!C$112)\n+($J287*'fnd base rates'!C$113)\n+($K287*'fnd base rates'!C$114)\n+($M287*'fnd base rates'!C$116)\n+($N287*'fnd base rates'!C$117)\n+($O287*'fnd base rates'!C$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,3)))\n*$R287","v":2800.2162770750001},{"$f":"(($D287*'fnd base rates'!D$107)\n+($E287*'fnd base rates'!D$108)\n+($F287*'fnd base rates'!D$109)\n+($G287*'fnd base rates'!D$110)\n+($H287*'fnd base rates'!D$111)\n+($I287*'fnd base rates'!D$112)\n+($J287*'fnd base rates'!D$113)\n+($K287*'fnd base rates'!D$114)\n+($M287*'fnd base rates'!D$116)\n+($N287*'fnd base rates'!D$117)\n+($O287*'fnd base rates'!D$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,4)))\n*$R287","v":4221.9303},{"$f":"(($D287*'fnd base rates'!E$107)\n+($E287*'fnd base rates'!E$108)\n+($F287*'fnd base rates'!E$109)\n+($G287*'fnd base rates'!E$110)\n+($H287*'fnd base rates'!E$111)\n+($I287*'fnd base rates'!E$112)\n+($J287*'fnd base rates'!E$113)\n+($K287*'fnd base rates'!E$114)\n+($M287*'fnd base rates'!E$116)\n+($N287*'fnd base rates'!E$117)\n+($O287*'fnd base rates'!E$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,5)))\n*$R287","v":22380.022247274996},{"$f":"(($D287*'fnd base rates'!F$107)\n+($E287*'fnd base rates'!F$108)\n+($F287*'fnd base rates'!F$109)\n+($G287*'fnd base rates'!F$110)\n+($H287*'fnd base rates'!F$111)\n+($I287*'fnd base rates'!F$112)\n+($J287*'fnd base rates'!F$113)\n+($K287*'fnd base rates'!F$114)\n+($M287*'fnd base rates'!F$116)\n+($N287*'fnd base rates'!F$117)\n+($O287*'fnd base rates'!F$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,6)))\n*$R287","v":6095.5639116749999},{"$f":"(($D287*'fnd base rates'!G$107)\n+($E287*'fnd base rates'!G$108)\n+($F287*'fnd base rates'!G$109)\n+($G287*'fnd base rates'!G$110)\n+($H287*'fnd base rates'!G$111)\n+($I287*'fnd base rates'!G$112)\n+($J287*'fnd base rates'!G$113)\n+($K287*'fnd base rates'!G$114)\n+($M287*'fnd base rates'!G$116)\n+($N287*'fnd base rates'!G$117)\n+($O287*'fnd base rates'!G$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,7)))\n*$R287","v":957.53097754999999},{"$f":"(($D287*'fnd base rates'!H$107)\n+($E287*'fnd base rates'!H$108)\n+($F287*'fnd base rates'!H$109)\n+($G287*'fnd base rates'!H$110)\n+($H287*'fnd base rates'!H$111)\n+($I287*'fnd base rates'!H$112)\n+($J287*'fnd base rates'!H$113)\n+($K287*'fnd base rates'!H$114)\n+($M287*'fnd base rates'!H$116)\n+($N287*'fnd base rates'!H$117)\n+($O287*'fnd base rates'!H$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,8)))","v":2488.7153499999999},{"$f":"(($D287*'fnd base rates'!I$107)\n+($E287*'fnd base rates'!I$108)\n+($F287*'fnd base rates'!I$109)\n+($G287*'fnd base rates'!I$110)\n+($H287*'fnd base rates'!I$111)\n+($I287*'fnd base rates'!I$112)\n+($J287*'fnd base rates'!I$113)\n+($K287*'fnd base rates'!I$114)\n+($M287*'fnd base rates'!I$116)\n+($N287*'fnd base rates'!I$117)\n+($O287*'fnd base rates'!I$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,9)))\n*$R287","v":1514.0632499999997},{"$f":"(($D287*'fnd base rates'!J$107)\n+($E287*'fnd base rates'!J$108)\n+($F287*'fnd base rates'!J$109)\n+($G287*'fnd base rates'!J$110)\n+($H287*'fnd base rates'!J$111)\n+($I287*'fnd base rates'!J$112)\n+($J287*'fnd base rates'!J$113)\n+($K287*'fnd base rates'!J$114)\n+($M287*'fnd base rates'!J$116)\n+($N287*'fnd base rates'!J$117)\n+($O287*'fnd base rates'!J$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,10)))\n*$R287","v":1505.7521499999998},{"$f":"(($D287*'fnd base rates'!K$107)\n+($E287*'fnd base rates'!K$108)\n+($F287*'fnd base rates'!K$109)\n+($G287*'fnd base rates'!K$110)\n+($H287*'fnd base rates'!K$111)\n+($I287*'fnd base rates'!K$112)\n+($J287*'fnd base rates'!K$113)\n+($K287*'fnd base rates'!K$114)\n+($M287*'fnd base rates'!K$116)\n+($N287*'fnd base rates'!K$117)\n+($O287*'fnd base rates'!K$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,11)))\n*$R287","v":5704.4047948999987},{"$f":"(($D287*'fnd base rates'!L$107)\n+($E287*'fnd base rates'!L$108)\n+($F287*'fnd base rates'!L$109)\n+($G287*'fnd base rates'!L$110)\n+($H287*'fnd base rates'!L$111)\n+($I287*'fnd base rates'!L$112)\n+($J287*'fnd base rates'!L$113)\n+($K287*'fnd base rates'!L$114)\n+($M287*'fnd base rates'!L$116)\n+($N287*'fnd base rates'!L$117)\n+($O287*'fnd base rates'!L$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,12)))","v":6425.5671049999992},{"$f":"(($D287*'fnd base rates'!M$107)\n+($E287*'fnd base rates'!M$108)\n+($F287*'fnd base rates'!M$109)\n+($G287*'fnd base rates'!M$110)\n+($H287*'fnd base rates'!M$111)\n+($I287*'fnd base rates'!M$112)\n+($J287*'fnd base rates'!M$113)\n+($K287*'fnd base rates'!M$114)\n+($M287*'fnd base rates'!M$116)\n+($N287*'fnd base rates'!M$117)\n+($O287*'fnd base rates'!M$118)\n+($P287*VLOOKUP($S287+12,rate_basefnd,13)))","v":0},54093.766363474999,null,444035336,"444","035","336",1,5,54093.766363474999,10819,0,10819,null,null,null,null,null,10891,5,10896,-77,10819,0,10819]
[445,445348017,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D288","v":0},{"$f":"'fnd enro'!E288","v":0},{"$f":"'fnd enro'!F288","v":0},{"$f":"'fnd enro'!G288","v":3},{"$f":"'fnd enro'!H288","v":2},{"$f":"'fnd enro'!I288","v":3},{"$f":"'fnd enro'!J288","v":0},{"$f":"'fnd enro'!K288","v":0.30320000000000003},{"$f":"'fnd enro'!L288","v":0},{"$f":"'fnd enro'!M288+'fnd enro'!N288","v":0},{"$f":"'fnd enro'!O288","v":0},{"$f":"'fnd enro'!P288","v":0},{"$f":"'fnd enro'!Q288","v":8},{"$f":"'fnd enro'!S288","v":8},1,{"$f":"VALUE('fnd enro'!R288)","v":5},null,{"$f":"(($D288*'fnd base rates'!C$107)\n+($E288*'fnd base rates'!C$108)\n+($F288*'fnd base rates'!C$109)\n+($G288*'fnd base rates'!C$110)\n+($H288*'fnd base rates'!C$111)\n+($I288*'fnd base rates'!C$112)\n+($J288*'fnd base rates'!C$113)\n+($K288*'fnd base rates'!C$114)\n+($M288*'fnd base rates'!C$116)\n+($N288*'fnd base rates'!C$117)\n+($O288*'fnd base rates'!C$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,3)))\n*$R288","v":4468.6311919999998},{"$f":"(($D288*'fnd base rates'!D$107)\n+($E288*'fnd base rates'!D$108)\n+($F288*'fnd base rates'!D$109)\n+($G288*'fnd base rates'!D$110)\n+($H288*'fnd base rates'!D$111)\n+($I288*'fnd base rates'!D$112)\n+($J288*'fnd base rates'!D$113)\n+($K288*'fnd base rates'!D$114)\n+($M288*'fnd base rates'!D$116)\n+($N288*'fnd base rates'!D$117)\n+($O288*'fnd base rates'!D$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,4)))\n*$R288","v":7833.4400000000005},{"$f":"(($D288*'fnd base rates'!E$107)\n+($E288*'fnd base rates'!E$108)\n+($F288*'fnd base rates'!E$109)\n+($G288*'fnd base rates'!E$110)\n+($H288*'fnd base rates'!E$111)\n+($I288*'fnd base rates'!E$112)\n+($J288*'fnd base rates'!E$113)\n+($K288*'fnd base rates'!E$114)\n+($M288*'fnd base rates'!E$116)\n+($N288*'fnd base rates'!E$117)\n+($O288*'fnd base rates'!E$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,5)))\n*$R288","v":51457.761784000002},{"$f":"(($D288*'fnd base rates'!F$107)\n+($E288*'fnd base rates'!F$108)\n+($F288*'fnd base rates'!F$109)\n+($G288*'fnd base rates'!F$110)\n+($H288*'fnd base rates'!F$111)\n+($I288*'fnd base rates'!F$112)\n+($J288*'fnd base rates'!F$113)\n+($K288*'fnd base rates'!F$114)\n+($M288*'fnd base rates'!F$116)\n+($N288*'fnd base rates'!F$117)\n+($O288*'fnd base rates'!F$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,6)))\n*$R288","v":7873.0160080000005},{"$f":"(($D288*'fnd base rates'!G$107)\n+($E288*'fnd base rates'!G$108)\n+($F288*'fnd base rates'!G$109)\n+($G288*'fnd base rates'!G$110)\n+($H288*'fnd base rates'!G$111)\n+($I288*'fnd base rates'!G$112)\n+($J288*'fnd base rates'!G$113)\n+($K288*'fnd base rates'!G$114)\n+($M288*'fnd base rates'!G$116)\n+($N288*'fnd base rates'!G$117)\n+($O288*'fnd base rates'!G$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,7)))\n*$R288","v":2197.907248},{"$f":"(($D288*'fnd base rates'!H$107)\n+($E288*'fnd base rates'!H$108)\n+($F288*'fnd base rates'!H$109)\n+($G288*'fnd base rates'!H$110)\n+($H288*'fnd base rates'!H$111)\n+($I288*'fnd base rates'!H$112)\n+($J288*'fnd base rates'!H$113)\n+($K288*'fnd base rates'!H$114)\n+($M288*'fnd base rates'!H$116)\n+($N288*'fnd base rates'!H$117)\n+($O288*'fnd base rates'!H$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,8)))","v":4961.0565599999991},{"$f":"(($D288*'fnd base rates'!I$107)\n+($E288*'fnd base rates'!I$108)\n+($F288*'fnd base rates'!I$109)\n+($G288*'fnd base rates'!I$110)\n+($H288*'fnd base rates'!I$111)\n+($I288*'fnd base rates'!I$112)\n+($J288*'fnd base rates'!I$113)\n+($K288*'fnd base rates'!I$114)\n+($M288*'fnd base rates'!I$116)\n+($N288*'fnd base rates'!I$117)\n+($O288*'fnd base rates'!I$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,9)))\n*$R288","v":3383.18},{"$f":"(($D288*'fnd base rates'!J$107)\n+($E288*'fnd base rates'!J$108)\n+($F288*'fnd base rates'!J$109)\n+($G288*'fnd base rates'!J$110)\n+($H288*'fnd base rates'!J$111)\n+($I288*'fnd base rates'!J$112)\n+($J288*'fnd base rates'!J$113)\n+($K288*'fnd base rates'!J$114)\n+($M288*'fnd base rates'!J$116)\n+($N288*'fnd base rates'!J$117)\n+($O288*'fnd base rates'!J$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,10)))\n*$R288","v":6751.96},{"$f":"(($D288*'fnd base rates'!K$107)\n+($E288*'fnd base rates'!K$108)\n+($F288*'fnd base rates'!K$109)\n+($G288*'fnd base rates'!K$110)\n+($H288*'fnd base rates'!K$111)\n+($I288*'fnd base rates'!K$112)\n+($J288*'fnd base rates'!K$113)\n+($K288*'fnd base rates'!K$114)\n+($M288*'fnd base rates'!K$116)\n+($N288*'fnd base rates'!K$117)\n+($O288*'fnd base rates'!K$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,11)))\n*$R288","v":8584.0775040000008},{"$f":"(($D288*'fnd base rates'!L$107)\n+($E288*'fnd base rates'!L$108)\n+($F288*'fnd base rates'!L$109)\n+($G288*'fnd base rates'!L$110)\n+($H288*'fnd base rates'!L$111)\n+($I288*'fnd base rates'!L$112)\n+($J288*'fnd base rates'!L$113)\n+($K288*'fnd base rates'!L$114)\n+($M288*'fnd base rates'!L$116)\n+($N288*'fnd base rates'!L$117)\n+($O288*'fnd base rates'!L$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,12)))","v":12614.981368000001},{"$f":"(($D288*'fnd base rates'!M$107)\n+($E288*'fnd base rates'!M$108)\n+($F288*'fnd base rates'!M$109)\n+($G288*'fnd base rates'!M$110)\n+($H288*'fnd base rates'!M$111)\n+($I288*'fnd base rates'!M$112)\n+($J288*'fnd base rates'!M$113)\n+($K288*'fnd base rates'!M$114)\n+($M288*'fnd base rates'!M$116)\n+($N288*'fnd base rates'!M$117)\n+($O288*'fnd base rates'!M$118)\n+($P288*VLOOKUP($S288+12,rate_basefnd,13)))","v":0},110126.01166400002,null,445348017,"445","348","017",1,8,110126.01166400002,13766,0,13766,null,null,null,null,null,13854,14,13868,-102,13766,0,13766]
[445,445348064,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D289","v":0},{"$f":"'fnd enro'!E289","v":0},{"$f":"'fnd enro'!F289","v":0},{"$f":"'fnd enro'!G289","v":0},{"$f":"'fnd enro'!H289","v":0},{"$f":"'fnd enro'!I289","v":2},{"$f":"'fnd enro'!J289","v":0},{"$f":"'fnd enro'!K289","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L289","v":0},{"$f":"'fnd enro'!M289+'fnd enro'!N289","v":0},{"$f":"'fnd enro'!O289","v":0},{"$f":"'fnd enro'!P289","v":0},{"$f":"'fnd enro'!Q289","v":0},{"$f":"'fnd enro'!S289","v":2},1,{"$f":"VALUE('fnd enro'!R289)","v":9},null,{"$f":"(($D289*'fnd base rates'!C$107)\n+($E289*'fnd base rates'!C$108)\n+($F289*'fnd base rates'!C$109)\n+($G289*'fnd base rates'!C$110)\n+($H289*'fnd base rates'!C$111)\n+($I289*'fnd base rates'!C$112)\n+($J289*'fnd base rates'!C$113)\n+($K289*'fnd base rates'!C$114)\n+($M289*'fnd base rates'!C$116)\n+($N289*'fnd base rates'!C$117)\n+($O289*'fnd base rates'!C$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,3)))\n*$R289","v":1008.577798},{"$f":"(($D289*'fnd base rates'!D$107)\n+($E289*'fnd base rates'!D$108)\n+($F289*'fnd base rates'!D$109)\n+($G289*'fnd base rates'!D$110)\n+($H289*'fnd base rates'!D$111)\n+($I289*'fnd base rates'!D$112)\n+($J289*'fnd base rates'!D$113)\n+($K289*'fnd base rates'!D$114)\n+($M289*'fnd base rates'!D$116)\n+($N289*'fnd base rates'!D$117)\n+($O289*'fnd base rates'!D$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,4)))\n*$R289","v":1443.9},{"$f":"(($D289*'fnd base rates'!E$107)\n+($E289*'fnd base rates'!E$108)\n+($F289*'fnd base rates'!E$109)\n+($G289*'fnd base rates'!E$110)\n+($H289*'fnd base rates'!E$111)\n+($I289*'fnd base rates'!E$112)\n+($J289*'fnd base rates'!E$113)\n+($K289*'fnd base rates'!E$114)\n+($M289*'fnd base rates'!E$116)\n+($N289*'fnd base rates'!E$117)\n+($O289*'fnd base rates'!E$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,5)))\n*$R289","v":9257.8954460000004},{"$f":"(($D289*'fnd base rates'!F$107)\n+($E289*'fnd base rates'!F$108)\n+($F289*'fnd base rates'!F$109)\n+($G289*'fnd base rates'!F$110)\n+($H289*'fnd base rates'!F$111)\n+($I289*'fnd base rates'!F$112)\n+($J289*'fnd base rates'!F$113)\n+($K289*'fnd base rates'!F$114)\n+($M289*'fnd base rates'!F$116)\n+($N289*'fnd base rates'!F$117)\n+($O289*'fnd base rates'!F$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,6)))\n*$R289","v":1661.8965020000001},{"$f":"(($D289*'fnd base rates'!G$107)\n+($E289*'fnd base rates'!G$108)\n+($F289*'fnd base rates'!G$109)\n+($G289*'fnd base rates'!G$110)\n+($H289*'fnd base rates'!G$111)\n+($I289*'fnd base rates'!G$112)\n+($J289*'fnd base rates'!G$113)\n+($K289*'fnd base rates'!G$114)\n+($M289*'fnd base rates'!G$116)\n+($N289*'fnd base rates'!G$117)\n+($O289*'fnd base rates'!G$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,7)))\n*$R289","v":308.68681199999997},{"$f":"(($D289*'fnd base rates'!H$107)\n+($E289*'fnd base rates'!H$108)\n+($F289*'fnd base rates'!H$109)\n+($G289*'fnd base rates'!H$110)\n+($H289*'fnd base rates'!H$111)\n+($I289*'fnd base rates'!H$112)\n+($J289*'fnd base rates'!H$113)\n+($K289*'fnd base rates'!H$114)\n+($M289*'fnd base rates'!H$116)\n+($N289*'fnd base rates'!H$117)\n+($O289*'fnd base rates'!H$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D289*'fnd base rates'!I$107)\n+($E289*'fnd base rates'!I$108)\n+($F289*'fnd base rates'!I$109)\n+($G289*'fnd base rates'!I$110)\n+($H289*'fnd base rates'!I$111)\n+($I289*'fnd base rates'!I$112)\n+($J289*'fnd base rates'!I$113)\n+($K289*'fnd base rates'!I$114)\n+($M289*'fnd base rates'!I$116)\n+($N289*'fnd base rates'!I$117)\n+($O289*'fnd base rates'!I$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,9)))\n*$R289","v":803.86},{"$f":"(($D289*'fnd base rates'!J$107)\n+($E289*'fnd base rates'!J$108)\n+($F289*'fnd base rates'!J$109)\n+($G289*'fnd base rates'!J$110)\n+($H289*'fnd base rates'!J$111)\n+($I289*'fnd base rates'!J$112)\n+($J289*'fnd base rates'!J$113)\n+($K289*'fnd base rates'!J$114)\n+($M289*'fnd base rates'!J$116)\n+($N289*'fnd base rates'!J$117)\n+($O289*'fnd base rates'!J$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,10)))\n*$R289","v":1082.82},{"$f":"(($D289*'fnd base rates'!K$107)\n+($E289*'fnd base rates'!K$108)\n+($F289*'fnd base rates'!K$109)\n+($G289*'fnd base rates'!K$110)\n+($H289*'fnd base rates'!K$111)\n+($I289*'fnd base rates'!K$112)\n+($J289*'fnd base rates'!K$113)\n+($K289*'fnd base rates'!K$114)\n+($M289*'fnd base rates'!K$116)\n+($N289*'fnd base rates'!K$117)\n+($O289*'fnd base rates'!K$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,11)))\n*$R289","v":2166.154376},{"$f":"(($D289*'fnd base rates'!L$107)\n+($E289*'fnd base rates'!L$108)\n+($F289*'fnd base rates'!L$109)\n+($G289*'fnd base rates'!L$110)\n+($H289*'fnd base rates'!L$111)\n+($I289*'fnd base rates'!L$112)\n+($J289*'fnd base rates'!L$113)\n+($K289*'fnd base rates'!L$114)\n+($M289*'fnd base rates'!L$116)\n+($N289*'fnd base rates'!L$117)\n+($O289*'fnd base rates'!L$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D289*'fnd base rates'!M$107)\n+($E289*'fnd base rates'!M$108)\n+($F289*'fnd base rates'!M$109)\n+($G289*'fnd base rates'!M$110)\n+($H289*'fnd base rates'!M$111)\n+($I289*'fnd base rates'!M$112)\n+($J289*'fnd base rates'!M$113)\n+($K289*'fnd base rates'!M$114)\n+($M289*'fnd base rates'!M$116)\n+($N289*'fnd base rates'!M$117)\n+($O289*'fnd base rates'!M$118)\n+($P289*VLOOKUP($S289+12,rate_basefnd,13)))","v":0},21531.187915999999,null,445348064,"445","348","064",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[445,445348097,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D290","v":0},{"$f":"'fnd enro'!E290","v":0},{"$f":"'fnd enro'!F290","v":0},{"$f":"'fnd enro'!G290","v":1},{"$f":"'fnd enro'!H290","v":0},{"$f":"'fnd enro'!I290","v":0},{"$f":"'fnd enro'!J290","v":0},{"$f":"'fnd enro'!K290","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L290","v":0},{"$f":"'fnd enro'!M290+'fnd enro'!N290","v":1},{"$f":"'fnd enro'!O290","v":0},{"$f":"'fnd enro'!P290","v":0},{"$f":"'fnd enro'!Q290","v":1},{"$f":"'fnd enro'!S290","v":1},1,{"$f":"VALUE('fnd enro'!R290)","v":10},null,{"$f":"(($D290*'fnd base rates'!C$107)\n+($E290*'fnd base rates'!C$108)\n+($F290*'fnd base rates'!C$109)\n+($G290*'fnd base rates'!C$110)\n+($H290*'fnd base rates'!C$111)\n+($I290*'fnd base rates'!C$112)\n+($J290*'fnd base rates'!C$113)\n+($K290*'fnd base rates'!C$114)\n+($M290*'fnd base rates'!C$116)\n+($N290*'fnd base rates'!C$117)\n+($O290*'fnd base rates'!C$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,3)))\n*$R290","v":659.75889899999993},{"$f":"(($D290*'fnd base rates'!D$107)\n+($E290*'fnd base rates'!D$108)\n+($F290*'fnd base rates'!D$109)\n+($G290*'fnd base rates'!D$110)\n+($H290*'fnd base rates'!D$111)\n+($I290*'fnd base rates'!D$112)\n+($J290*'fnd base rates'!D$113)\n+($K290*'fnd base rates'!D$114)\n+($M290*'fnd base rates'!D$116)\n+($N290*'fnd base rates'!D$117)\n+($O290*'fnd base rates'!D$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,4)))\n*$R290","v":1183.8900000000001},{"$f":"(($D290*'fnd base rates'!E$107)\n+($E290*'fnd base rates'!E$108)\n+($F290*'fnd base rates'!E$109)\n+($G290*'fnd base rates'!E$110)\n+($H290*'fnd base rates'!E$111)\n+($I290*'fnd base rates'!E$112)\n+($J290*'fnd base rates'!E$113)\n+($K290*'fnd base rates'!E$114)\n+($M290*'fnd base rates'!E$116)\n+($N290*'fnd base rates'!E$117)\n+($O290*'fnd base rates'!E$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,5)))\n*$R290","v":7720.3677230000003},{"$f":"(($D290*'fnd base rates'!F$107)\n+($E290*'fnd base rates'!F$108)\n+($F290*'fnd base rates'!F$109)\n+($G290*'fnd base rates'!F$110)\n+($H290*'fnd base rates'!F$111)\n+($I290*'fnd base rates'!F$112)\n+($J290*'fnd base rates'!F$113)\n+($K290*'fnd base rates'!F$114)\n+($M290*'fnd base rates'!F$116)\n+($N290*'fnd base rates'!F$117)\n+($O290*'fnd base rates'!F$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,6)))\n*$R290","v":1332.0582509999999},{"$f":"(($D290*'fnd base rates'!G$107)\n+($E290*'fnd base rates'!G$108)\n+($F290*'fnd base rates'!G$109)\n+($G290*'fnd base rates'!G$110)\n+($H290*'fnd base rates'!G$111)\n+($I290*'fnd base rates'!G$112)\n+($J290*'fnd base rates'!G$113)\n+($K290*'fnd base rates'!G$114)\n+($M290*'fnd base rates'!G$116)\n+($N290*'fnd base rates'!G$117)\n+($O290*'fnd base rates'!G$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,7)))\n*$R290","v":336.18340599999999},{"$f":"(($D290*'fnd base rates'!H$107)\n+($E290*'fnd base rates'!H$108)\n+($F290*'fnd base rates'!H$109)\n+($G290*'fnd base rates'!H$110)\n+($H290*'fnd base rates'!H$111)\n+($I290*'fnd base rates'!H$112)\n+($J290*'fnd base rates'!H$113)\n+($K290*'fnd base rates'!H$114)\n+($M290*'fnd base rates'!H$116)\n+($N290*'fnd base rates'!H$117)\n+($O290*'fnd base rates'!H$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,8)))","v":630.41706999999997},{"$f":"(($D290*'fnd base rates'!I$107)\n+($E290*'fnd base rates'!I$108)\n+($F290*'fnd base rates'!I$109)\n+($G290*'fnd base rates'!I$110)\n+($H290*'fnd base rates'!I$111)\n+($I290*'fnd base rates'!I$112)\n+($J290*'fnd base rates'!I$113)\n+($K290*'fnd base rates'!I$114)\n+($M290*'fnd base rates'!I$116)\n+($N290*'fnd base rates'!I$117)\n+($O290*'fnd base rates'!I$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,9)))\n*$R290","v":428.84999999999997},{"$f":"(($D290*'fnd base rates'!J$107)\n+($E290*'fnd base rates'!J$108)\n+($F290*'fnd base rates'!J$109)\n+($G290*'fnd base rates'!J$110)\n+($H290*'fnd base rates'!J$111)\n+($I290*'fnd base rates'!J$112)\n+($J290*'fnd base rates'!J$113)\n+($K290*'fnd base rates'!J$114)\n+($M290*'fnd base rates'!J$116)\n+($N290*'fnd base rates'!J$117)\n+($O290*'fnd base rates'!J$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,10)))\n*$R290","v":785.12},{"$f":"(($D290*'fnd base rates'!K$107)\n+($E290*'fnd base rates'!K$108)\n+($F290*'fnd base rates'!K$109)\n+($G290*'fnd base rates'!K$110)\n+($H290*'fnd base rates'!K$111)\n+($I290*'fnd base rates'!K$112)\n+($J290*'fnd base rates'!K$113)\n+($K290*'fnd base rates'!K$114)\n+($M290*'fnd base rates'!K$116)\n+($N290*'fnd base rates'!K$117)\n+($O290*'fnd base rates'!K$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,11)))\n*$R290","v":1311.817188},{"$f":"(($D290*'fnd base rates'!L$107)\n+($E290*'fnd base rates'!L$108)\n+($F290*'fnd base rates'!L$109)\n+($G290*'fnd base rates'!L$110)\n+($H290*'fnd base rates'!L$111)\n+($I290*'fnd base rates'!L$112)\n+($J290*'fnd base rates'!L$113)\n+($K290*'fnd base rates'!L$114)\n+($M290*'fnd base rates'!L$116)\n+($N290*'fnd base rates'!L$117)\n+($O290*'fnd base rates'!L$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,12)))","v":1918.1114210000001},{"$f":"(($D290*'fnd base rates'!M$107)\n+($E290*'fnd base rates'!M$108)\n+($F290*'fnd base rates'!M$109)\n+($G290*'fnd base rates'!M$110)\n+($H290*'fnd base rates'!M$111)\n+($I290*'fnd base rates'!M$112)\n+($J290*'fnd base rates'!M$113)\n+($K290*'fnd base rates'!M$114)\n+($M290*'fnd base rates'!M$116)\n+($N290*'fnd base rates'!M$117)\n+($O290*'fnd base rates'!M$118)\n+($P290*VLOOKUP($S290+12,rate_basefnd,13)))","v":0},16306.573958000003,null,445348097,"445","348","097",1,1,16306.573958000003,16307,0,16307,null,null,null,null,null,16469,102,16571,-264,16307,0,16307]
[445,445348110,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D291","v":0},{"$f":"'fnd enro'!E291","v":0},{"$f":"'fnd enro'!F291","v":0},{"$f":"'fnd enro'!G291","v":1},{"$f":"'fnd enro'!H291","v":1},{"$f":"'fnd enro'!I291","v":0},{"$f":"'fnd enro'!J291","v":0},{"$f":"'fnd enro'!K291","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L291","v":0},{"$f":"'fnd enro'!M291+'fnd enro'!N291","v":0},{"$f":"'fnd enro'!O291","v":0},{"$f":"'fnd enro'!P291","v":0},{"$f":"'fnd enro'!Q291","v":2},{"$f":"'fnd enro'!S291","v":2},1,{"$f":"VALUE('fnd enro'!R291)","v":3},null,{"$f":"(($D291*'fnd base rates'!C$107)\n+($E291*'fnd base rates'!C$108)\n+($F291*'fnd base rates'!C$109)\n+($G291*'fnd base rates'!C$110)\n+($H291*'fnd base rates'!C$111)\n+($I291*'fnd base rates'!C$112)\n+($J291*'fnd base rates'!C$113)\n+($K291*'fnd base rates'!C$114)\n+($M291*'fnd base rates'!C$116)\n+($N291*'fnd base rates'!C$117)\n+($O291*'fnd base rates'!C$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,3)))\n*$R291","v":1114.857798},{"$f":"(($D291*'fnd base rates'!D$107)\n+($E291*'fnd base rates'!D$108)\n+($F291*'fnd base rates'!D$109)\n+($G291*'fnd base rates'!D$110)\n+($H291*'fnd base rates'!D$111)\n+($I291*'fnd base rates'!D$112)\n+($J291*'fnd base rates'!D$113)\n+($K291*'fnd base rates'!D$114)\n+($M291*'fnd base rates'!D$116)\n+($N291*'fnd base rates'!D$117)\n+($O291*'fnd base rates'!D$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,4)))\n*$R291","v":1947.46},{"$f":"(($D291*'fnd base rates'!E$107)\n+($E291*'fnd base rates'!E$108)\n+($F291*'fnd base rates'!E$109)\n+($G291*'fnd base rates'!E$110)\n+($H291*'fnd base rates'!E$111)\n+($I291*'fnd base rates'!E$112)\n+($J291*'fnd base rates'!E$113)\n+($K291*'fnd base rates'!E$114)\n+($M291*'fnd base rates'!E$116)\n+($N291*'fnd base rates'!E$117)\n+($O291*'fnd base rates'!E$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,5)))\n*$R291","v":11829.295446},{"$f":"(($D291*'fnd base rates'!F$107)\n+($E291*'fnd base rates'!F$108)\n+($F291*'fnd base rates'!F$109)\n+($G291*'fnd base rates'!F$110)\n+($H291*'fnd base rates'!F$111)\n+($I291*'fnd base rates'!F$112)\n+($J291*'fnd base rates'!F$113)\n+($K291*'fnd base rates'!F$114)\n+($M291*'fnd base rates'!F$116)\n+($N291*'fnd base rates'!F$117)\n+($O291*'fnd base rates'!F$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,6)))\n*$R291","v":2104.496502},{"$f":"(($D291*'fnd base rates'!G$107)\n+($E291*'fnd base rates'!G$108)\n+($F291*'fnd base rates'!G$109)\n+($G291*'fnd base rates'!G$110)\n+($H291*'fnd base rates'!G$111)\n+($I291*'fnd base rates'!G$112)\n+($J291*'fnd base rates'!G$113)\n+($K291*'fnd base rates'!G$114)\n+($M291*'fnd base rates'!G$116)\n+($N291*'fnd base rates'!G$117)\n+($O291*'fnd base rates'!G$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,7)))\n*$R291","v":544.79681200000005},{"$f":"(($D291*'fnd base rates'!H$107)\n+($E291*'fnd base rates'!H$108)\n+($F291*'fnd base rates'!H$109)\n+($G291*'fnd base rates'!H$110)\n+($H291*'fnd base rates'!H$111)\n+($I291*'fnd base rates'!H$112)\n+($J291*'fnd base rates'!H$113)\n+($K291*'fnd base rates'!H$114)\n+($M291*'fnd base rates'!H$116)\n+($N291*'fnd base rates'!H$117)\n+($O291*'fnd base rates'!H$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,8)))","v":1023.8741399999999},{"$f":"(($D291*'fnd base rates'!I$107)\n+($E291*'fnd base rates'!I$108)\n+($F291*'fnd base rates'!I$109)\n+($G291*'fnd base rates'!I$110)\n+($H291*'fnd base rates'!I$111)\n+($I291*'fnd base rates'!I$112)\n+($J291*'fnd base rates'!I$113)\n+($K291*'fnd base rates'!I$114)\n+($M291*'fnd base rates'!I$116)\n+($N291*'fnd base rates'!I$117)\n+($O291*'fnd base rates'!I$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,9)))\n*$R291","v":760.58999999999992},{"$f":"(($D291*'fnd base rates'!J$107)\n+($E291*'fnd base rates'!J$108)\n+($F291*'fnd base rates'!J$109)\n+($G291*'fnd base rates'!J$110)\n+($H291*'fnd base rates'!J$111)\n+($I291*'fnd base rates'!J$112)\n+($J291*'fnd base rates'!J$113)\n+($K291*'fnd base rates'!J$114)\n+($M291*'fnd base rates'!J$116)\n+($N291*'fnd base rates'!J$117)\n+($O291*'fnd base rates'!J$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,10)))\n*$R291","v":1412.8799999999999},{"$f":"(($D291*'fnd base rates'!K$107)\n+($E291*'fnd base rates'!K$108)\n+($F291*'fnd base rates'!K$109)\n+($G291*'fnd base rates'!K$110)\n+($H291*'fnd base rates'!K$111)\n+($I291*'fnd base rates'!K$112)\n+($J291*'fnd base rates'!K$113)\n+($K291*'fnd base rates'!K$114)\n+($M291*'fnd base rates'!K$116)\n+($N291*'fnd base rates'!K$117)\n+($O291*'fnd base rates'!K$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,11)))\n*$R291","v":2149.404376},{"$f":"(($D291*'fnd base rates'!L$107)\n+($E291*'fnd base rates'!L$108)\n+($F291*'fnd base rates'!L$109)\n+($G291*'fnd base rates'!L$110)\n+($H291*'fnd base rates'!L$111)\n+($I291*'fnd base rates'!L$112)\n+($J291*'fnd base rates'!L$113)\n+($K291*'fnd base rates'!L$114)\n+($M291*'fnd base rates'!L$116)\n+($N291*'fnd base rates'!L$117)\n+($O291*'fnd base rates'!L$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,12)))","v":3206.6128419999995},{"$f":"(($D291*'fnd base rates'!M$107)\n+($E291*'fnd base rates'!M$108)\n+($F291*'fnd base rates'!M$109)\n+($G291*'fnd base rates'!M$110)\n+($H291*'fnd base rates'!M$111)\n+($I291*'fnd base rates'!M$112)\n+($J291*'fnd base rates'!M$113)\n+($K291*'fnd base rates'!M$114)\n+($M291*'fnd base rates'!M$116)\n+($N291*'fnd base rates'!M$117)\n+($O291*'fnd base rates'!M$118)\n+($P291*VLOOKUP($S291+12,rate_basefnd,13)))","v":0},26094.267916000001,null,445348110,"445","348","110",1,2,26094.267916000001,13047,0,13047,null,null,null,null,null,13140,3,13143,-96,13047,0,13047]
[445,445348151,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D292","v":0},{"$f":"'fnd enro'!E292","v":0},{"$f":"'fnd enro'!F292","v":3},{"$f":"'fnd enro'!G292","v":6},{"$f":"'fnd enro'!H292","v":3},{"$f":"'fnd enro'!I292","v":6},{"$f":"'fnd enro'!J292","v":0},{"$f":"'fnd enro'!K292","v":0.68220000000000003},{"$f":"'fnd enro'!L292","v":0},{"$f":"'fnd enro'!M292+'fnd enro'!N292","v":0},{"$f":"'fnd enro'!O292","v":0},{"$f":"'fnd enro'!P292","v":0},{"$f":"'fnd enro'!Q292","v":8},{"$f":"'fnd enro'!S292","v":18},1,{"$f":"VALUE('fnd enro'!R292)","v":7},null,{"$f":"(($D292*'fnd base rates'!C$107)\n+($E292*'fnd base rates'!C$108)\n+($F292*'fnd base rates'!C$109)\n+($G292*'fnd base rates'!C$110)\n+($H292*'fnd base rates'!C$111)\n+($I292*'fnd base rates'!C$112)\n+($J292*'fnd base rates'!C$113)\n+($K292*'fnd base rates'!C$114)\n+($M292*'fnd base rates'!C$116)\n+($N292*'fnd base rates'!C$117)\n+($O292*'fnd base rates'!C$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,3)))\n*$R292","v":9552.4001820000012},{"$f":"(($D292*'fnd base rates'!D$107)\n+($E292*'fnd base rates'!D$108)\n+($F292*'fnd base rates'!D$109)\n+($G292*'fnd base rates'!D$110)\n+($H292*'fnd base rates'!D$111)\n+($I292*'fnd base rates'!D$112)\n+($J292*'fnd base rates'!D$113)\n+($K292*'fnd base rates'!D$114)\n+($M292*'fnd base rates'!D$116)\n+($N292*'fnd base rates'!D$117)\n+($O292*'fnd base rates'!D$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,4)))\n*$R292","v":15246.540000000003},{"$f":"(($D292*'fnd base rates'!E$107)\n+($E292*'fnd base rates'!E$108)\n+($F292*'fnd base rates'!E$109)\n+($G292*'fnd base rates'!E$110)\n+($H292*'fnd base rates'!E$111)\n+($I292*'fnd base rates'!E$112)\n+($J292*'fnd base rates'!E$113)\n+($K292*'fnd base rates'!E$114)\n+($M292*'fnd base rates'!E$116)\n+($N292*'fnd base rates'!E$117)\n+($O292*'fnd base rates'!E$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,5)))\n*$R292","v":92424.719014000002},{"$f":"(($D292*'fnd base rates'!F$107)\n+($E292*'fnd base rates'!F$108)\n+($F292*'fnd base rates'!F$109)\n+($G292*'fnd base rates'!F$110)\n+($H292*'fnd base rates'!F$111)\n+($I292*'fnd base rates'!F$112)\n+($J292*'fnd base rates'!F$113)\n+($K292*'fnd base rates'!F$114)\n+($M292*'fnd base rates'!F$116)\n+($N292*'fnd base rates'!F$117)\n+($O292*'fnd base rates'!F$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,6)))\n*$R292","v":18326.248518},{"$f":"(($D292*'fnd base rates'!G$107)\n+($E292*'fnd base rates'!G$108)\n+($F292*'fnd base rates'!G$109)\n+($G292*'fnd base rates'!G$110)\n+($H292*'fnd base rates'!G$111)\n+($I292*'fnd base rates'!G$112)\n+($J292*'fnd base rates'!G$113)\n+($K292*'fnd base rates'!G$114)\n+($M292*'fnd base rates'!G$116)\n+($N292*'fnd base rates'!G$117)\n+($O292*'fnd base rates'!G$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,7)))\n*$R292","v":3797.0713079999996},{"$f":"(($D292*'fnd base rates'!H$107)\n+($E292*'fnd base rates'!H$108)\n+($F292*'fnd base rates'!H$109)\n+($G292*'fnd base rates'!H$110)\n+($H292*'fnd base rates'!H$111)\n+($I292*'fnd base rates'!H$112)\n+($J292*'fnd base rates'!H$113)\n+($K292*'fnd base rates'!H$114)\n+($M292*'fnd base rates'!H$116)\n+($N292*'fnd base rates'!H$117)\n+($O292*'fnd base rates'!H$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,8)))","v":10774.14726},{"$f":"(($D292*'fnd base rates'!I$107)\n+($E292*'fnd base rates'!I$108)\n+($F292*'fnd base rates'!I$109)\n+($G292*'fnd base rates'!I$110)\n+($H292*'fnd base rates'!I$111)\n+($I292*'fnd base rates'!I$112)\n+($J292*'fnd base rates'!I$113)\n+($K292*'fnd base rates'!I$114)\n+($M292*'fnd base rates'!I$116)\n+($N292*'fnd base rates'!I$117)\n+($O292*'fnd base rates'!I$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,9)))\n*$R292","v":6431.51},{"$f":"(($D292*'fnd base rates'!J$107)\n+($E292*'fnd base rates'!J$108)\n+($F292*'fnd base rates'!J$109)\n+($G292*'fnd base rates'!J$110)\n+($H292*'fnd base rates'!J$111)\n+($I292*'fnd base rates'!J$112)\n+($J292*'fnd base rates'!J$113)\n+($K292*'fnd base rates'!J$114)\n+($M292*'fnd base rates'!J$116)\n+($N292*'fnd base rates'!J$117)\n+($O292*'fnd base rates'!J$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,10)))\n*$R292","v":9727.369999999999},{"$f":"(($D292*'fnd base rates'!K$107)\n+($E292*'fnd base rates'!K$108)\n+($F292*'fnd base rates'!K$109)\n+($G292*'fnd base rates'!K$110)\n+($H292*'fnd base rates'!K$111)\n+($I292*'fnd base rates'!K$112)\n+($J292*'fnd base rates'!K$113)\n+($K292*'fnd base rates'!K$114)\n+($M292*'fnd base rates'!K$116)\n+($N292*'fnd base rates'!K$117)\n+($O292*'fnd base rates'!K$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,11)))\n*$R292","v":19162.899384},{"$f":"(($D292*'fnd base rates'!L$107)\n+($E292*'fnd base rates'!L$108)\n+($F292*'fnd base rates'!L$109)\n+($G292*'fnd base rates'!L$110)\n+($H292*'fnd base rates'!L$111)\n+($I292*'fnd base rates'!L$112)\n+($J292*'fnd base rates'!L$113)\n+($K292*'fnd base rates'!L$114)\n+($M292*'fnd base rates'!L$116)\n+($N292*'fnd base rates'!L$117)\n+($O292*'fnd base rates'!L$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,12)))","v":24634.215577999999},{"$f":"(($D292*'fnd base rates'!M$107)\n+($E292*'fnd base rates'!M$108)\n+($F292*'fnd base rates'!M$109)\n+($G292*'fnd base rates'!M$110)\n+($H292*'fnd base rates'!M$111)\n+($I292*'fnd base rates'!M$112)\n+($J292*'fnd base rates'!M$113)\n+($K292*'fnd base rates'!M$114)\n+($M292*'fnd base rates'!M$116)\n+($N292*'fnd base rates'!M$117)\n+($O292*'fnd base rates'!M$118)\n+($P292*VLOOKUP($S292+12,rate_basefnd,13)))","v":0},210077.12124400001,null,445348151,"445","348","151",1,18,210077.12124400001,11671,0,11671,null,null,null,null,null,11760,16,11776,-150,11626,45,11671]
[445,445348186,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D293","v":0},{"$f":"'fnd enro'!E293","v":0},{"$f":"'fnd enro'!F293","v":0},{"$f":"'fnd enro'!G293","v":3},{"$f":"'fnd enro'!H293","v":1},{"$f":"'fnd enro'!I293","v":1},{"$f":"'fnd enro'!J293","v":0},{"$f":"'fnd enro'!K293","v":0.1895},{"$f":"'fnd enro'!L293","v":0},{"$f":"'fnd enro'!M293+'fnd enro'!N293","v":1},{"$f":"'fnd enro'!O293","v":0},{"$f":"'fnd enro'!P293","v":0},{"$f":"'fnd enro'!Q293","v":3},{"$f":"'fnd enro'!S293","v":5},1,{"$f":"VALUE('fnd enro'!R293)","v":6},null,{"$f":"(($D293*'fnd base rates'!C$107)\n+($E293*'fnd base rates'!C$108)\n+($F293*'fnd base rates'!C$109)\n+($G293*'fnd base rates'!C$110)\n+($H293*'fnd base rates'!C$111)\n+($I293*'fnd base rates'!C$112)\n+($J293*'fnd base rates'!C$113)\n+($K293*'fnd base rates'!C$114)\n+($M293*'fnd base rates'!C$116)\n+($N293*'fnd base rates'!C$117)\n+($O293*'fnd base rates'!C$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,3)))\n*$R293","v":2787.434495},{"$f":"(($D293*'fnd base rates'!D$107)\n+($E293*'fnd base rates'!D$108)\n+($F293*'fnd base rates'!D$109)\n+($G293*'fnd base rates'!D$110)\n+($H293*'fnd base rates'!D$111)\n+($I293*'fnd base rates'!D$112)\n+($J293*'fnd base rates'!D$113)\n+($K293*'fnd base rates'!D$114)\n+($M293*'fnd base rates'!D$116)\n+($N293*'fnd base rates'!D$117)\n+($O293*'fnd base rates'!D$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,4)))\n*$R293","v":4595.2700000000004},{"$f":"(($D293*'fnd base rates'!E$107)\n+($E293*'fnd base rates'!E$108)\n+($F293*'fnd base rates'!E$109)\n+($G293*'fnd base rates'!E$110)\n+($H293*'fnd base rates'!E$111)\n+($I293*'fnd base rates'!E$112)\n+($J293*'fnd base rates'!E$113)\n+($K293*'fnd base rates'!E$114)\n+($M293*'fnd base rates'!E$116)\n+($N293*'fnd base rates'!E$117)\n+($O293*'fnd base rates'!E$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,5)))\n*$R293","v":28029.468614999998},{"$f":"(($D293*'fnd base rates'!F$107)\n+($E293*'fnd base rates'!F$108)\n+($F293*'fnd base rates'!F$109)\n+($G293*'fnd base rates'!F$110)\n+($H293*'fnd base rates'!F$111)\n+($I293*'fnd base rates'!F$112)\n+($J293*'fnd base rates'!F$113)\n+($K293*'fnd base rates'!F$114)\n+($M293*'fnd base rates'!F$116)\n+($N293*'fnd base rates'!F$117)\n+($O293*'fnd base rates'!F$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,6)))\n*$R293","v":5438.6812550000004},{"$f":"(($D293*'fnd base rates'!G$107)\n+($E293*'fnd base rates'!G$108)\n+($F293*'fnd base rates'!G$109)\n+($G293*'fnd base rates'!G$110)\n+($H293*'fnd base rates'!G$111)\n+($I293*'fnd base rates'!G$112)\n+($J293*'fnd base rates'!G$113)\n+($K293*'fnd base rates'!G$114)\n+($M293*'fnd base rates'!G$116)\n+($N293*'fnd base rates'!G$117)\n+($O293*'fnd base rates'!G$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,7)))\n*$R293","v":1192.45703},{"$f":"(($D293*'fnd base rates'!H$107)\n+($E293*'fnd base rates'!H$108)\n+($F293*'fnd base rates'!H$109)\n+($G293*'fnd base rates'!H$110)\n+($H293*'fnd base rates'!H$111)\n+($I293*'fnd base rates'!H$112)\n+($J293*'fnd base rates'!H$113)\n+($K293*'fnd base rates'!H$114)\n+($M293*'fnd base rates'!H$116)\n+($N293*'fnd base rates'!H$117)\n+($O293*'fnd base rates'!H$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,8)))","v":2930.5453500000003},{"$f":"(($D293*'fnd base rates'!I$107)\n+($E293*'fnd base rates'!I$108)\n+($F293*'fnd base rates'!I$109)\n+($G293*'fnd base rates'!I$110)\n+($H293*'fnd base rates'!I$111)\n+($I293*'fnd base rates'!I$112)\n+($J293*'fnd base rates'!I$113)\n+($K293*'fnd base rates'!I$114)\n+($M293*'fnd base rates'!I$116)\n+($N293*'fnd base rates'!I$117)\n+($O293*'fnd base rates'!I$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,9)))\n*$R293","v":1840.17},{"$f":"(($D293*'fnd base rates'!J$107)\n+($E293*'fnd base rates'!J$108)\n+($F293*'fnd base rates'!J$109)\n+($G293*'fnd base rates'!J$110)\n+($H293*'fnd base rates'!J$111)\n+($I293*'fnd base rates'!J$112)\n+($J293*'fnd base rates'!J$113)\n+($K293*'fnd base rates'!J$114)\n+($M293*'fnd base rates'!J$116)\n+($N293*'fnd base rates'!J$117)\n+($O293*'fnd base rates'!J$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,10)))\n*$R293","v":2924.3},{"$f":"(($D293*'fnd base rates'!K$107)\n+($E293*'fnd base rates'!K$108)\n+($F293*'fnd base rates'!K$109)\n+($G293*'fnd base rates'!K$110)\n+($H293*'fnd base rates'!K$111)\n+($I293*'fnd base rates'!K$112)\n+($J293*'fnd base rates'!K$113)\n+($K293*'fnd base rates'!K$114)\n+($M293*'fnd base rates'!K$116)\n+($N293*'fnd base rates'!K$117)\n+($O293*'fnd base rates'!K$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,11)))\n*$R293","v":5580.3359399999999},{"$f":"(($D293*'fnd base rates'!L$107)\n+($E293*'fnd base rates'!L$108)\n+($F293*'fnd base rates'!L$109)\n+($G293*'fnd base rates'!L$110)\n+($H293*'fnd base rates'!L$111)\n+($I293*'fnd base rates'!L$112)\n+($J293*'fnd base rates'!L$113)\n+($K293*'fnd base rates'!L$114)\n+($M293*'fnd base rates'!L$116)\n+($N293*'fnd base rates'!L$117)\n+($O293*'fnd base rates'!L$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,12)))","v":7463.8171049999992},{"$f":"(($D293*'fnd base rates'!M$107)\n+($E293*'fnd base rates'!M$108)\n+($F293*'fnd base rates'!M$109)\n+($G293*'fnd base rates'!M$110)\n+($H293*'fnd base rates'!M$111)\n+($I293*'fnd base rates'!M$112)\n+($J293*'fnd base rates'!M$113)\n+($K293*'fnd base rates'!M$114)\n+($M293*'fnd base rates'!M$116)\n+($N293*'fnd base rates'!M$117)\n+($O293*'fnd base rates'!M$118)\n+($P293*VLOOKUP($S293+12,rate_basefnd,13)))","v":0},62782.479789999998,null,445348186,"445","348","186",1,5,62782.479789999998,12556,0,12556,null,null,null,null,null,12655,14,12669,-113,12556,0,12556]
[445,445348213,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D294","v":0},{"$f":"'fnd enro'!E294","v":0},{"$f":"'fnd enro'!F294","v":0},{"$f":"'fnd enro'!G294","v":1},{"$f":"'fnd enro'!H294","v":0},{"$f":"'fnd enro'!I294","v":0},{"$f":"'fnd enro'!J294","v":0},{"$f":"'fnd enro'!K294","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L294","v":0},{"$f":"'fnd enro'!M294+'fnd enro'!N294","v":0},{"$f":"'fnd enro'!O294","v":0},{"$f":"'fnd enro'!P294","v":0},{"$f":"'fnd enro'!Q294","v":1},{"$f":"'fnd enro'!S294","v":1},1,{"$f":"VALUE('fnd enro'!R294)","v":3},null,{"$f":"(($D294*'fnd base rates'!C$107)\n+($E294*'fnd base rates'!C$108)\n+($F294*'fnd base rates'!C$109)\n+($G294*'fnd base rates'!C$110)\n+($H294*'fnd base rates'!C$111)\n+($I294*'fnd base rates'!C$112)\n+($J294*'fnd base rates'!C$113)\n+($K294*'fnd base rates'!C$114)\n+($M294*'fnd base rates'!C$116)\n+($N294*'fnd base rates'!C$117)\n+($O294*'fnd base rates'!C$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,3)))\n*$R294","v":557.428899},{"$f":"(($D294*'fnd base rates'!D$107)\n+($E294*'fnd base rates'!D$108)\n+($F294*'fnd base rates'!D$109)\n+($G294*'fnd base rates'!D$110)\n+($H294*'fnd base rates'!D$111)\n+($I294*'fnd base rates'!D$112)\n+($J294*'fnd base rates'!D$113)\n+($K294*'fnd base rates'!D$114)\n+($M294*'fnd base rates'!D$116)\n+($N294*'fnd base rates'!D$117)\n+($O294*'fnd base rates'!D$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,4)))\n*$R294","v":973.73},{"$f":"(($D294*'fnd base rates'!E$107)\n+($E294*'fnd base rates'!E$108)\n+($F294*'fnd base rates'!E$109)\n+($G294*'fnd base rates'!E$110)\n+($H294*'fnd base rates'!E$111)\n+($I294*'fnd base rates'!E$112)\n+($J294*'fnd base rates'!E$113)\n+($K294*'fnd base rates'!E$114)\n+($M294*'fnd base rates'!E$116)\n+($N294*'fnd base rates'!E$117)\n+($O294*'fnd base rates'!E$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,5)))\n*$R294","v":6113.2577229999997},{"$f":"(($D294*'fnd base rates'!F$107)\n+($E294*'fnd base rates'!F$108)\n+($F294*'fnd base rates'!F$109)\n+($G294*'fnd base rates'!F$110)\n+($H294*'fnd base rates'!F$111)\n+($I294*'fnd base rates'!F$112)\n+($J294*'fnd base rates'!F$113)\n+($K294*'fnd base rates'!F$114)\n+($M294*'fnd base rates'!F$116)\n+($N294*'fnd base rates'!F$117)\n+($O294*'fnd base rates'!F$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,6)))\n*$R294","v":1171.178251},{"$f":"(($D294*'fnd base rates'!G$107)\n+($E294*'fnd base rates'!G$108)\n+($F294*'fnd base rates'!G$109)\n+($G294*'fnd base rates'!G$110)\n+($H294*'fnd base rates'!G$111)\n+($I294*'fnd base rates'!G$112)\n+($J294*'fnd base rates'!G$113)\n+($K294*'fnd base rates'!G$114)\n+($M294*'fnd base rates'!G$116)\n+($N294*'fnd base rates'!G$117)\n+($O294*'fnd base rates'!G$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,7)))\n*$R294","v":266.89340600000003},{"$f":"(($D294*'fnd base rates'!H$107)\n+($E294*'fnd base rates'!H$108)\n+($F294*'fnd base rates'!H$109)\n+($G294*'fnd base rates'!H$110)\n+($H294*'fnd base rates'!H$111)\n+($I294*'fnd base rates'!H$112)\n+($J294*'fnd base rates'!H$113)\n+($K294*'fnd base rates'!H$114)\n+($M294*'fnd base rates'!H$116)\n+($N294*'fnd base rates'!H$117)\n+($O294*'fnd base rates'!H$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,8)))","v":511.93706999999995},{"$f":"(($D294*'fnd base rates'!I$107)\n+($E294*'fnd base rates'!I$108)\n+($F294*'fnd base rates'!I$109)\n+($G294*'fnd base rates'!I$110)\n+($H294*'fnd base rates'!I$111)\n+($I294*'fnd base rates'!I$112)\n+($J294*'fnd base rates'!I$113)\n+($K294*'fnd base rates'!I$114)\n+($M294*'fnd base rates'!I$116)\n+($N294*'fnd base rates'!I$117)\n+($O294*'fnd base rates'!I$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,9)))\n*$R294","v":340.41999999999996},{"$f":"(($D294*'fnd base rates'!J$107)\n+($E294*'fnd base rates'!J$108)\n+($F294*'fnd base rates'!J$109)\n+($G294*'fnd base rates'!J$110)\n+($H294*'fnd base rates'!J$111)\n+($I294*'fnd base rates'!J$112)\n+($J294*'fnd base rates'!J$113)\n+($K294*'fnd base rates'!J$114)\n+($M294*'fnd base rates'!J$116)\n+($N294*'fnd base rates'!J$117)\n+($O294*'fnd base rates'!J$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,10)))\n*$R294","v":660.91},{"$f":"(($D294*'fnd base rates'!K$107)\n+($E294*'fnd base rates'!K$108)\n+($F294*'fnd base rates'!K$109)\n+($G294*'fnd base rates'!K$110)\n+($H294*'fnd base rates'!K$111)\n+($I294*'fnd base rates'!K$112)\n+($J294*'fnd base rates'!K$113)\n+($K294*'fnd base rates'!K$114)\n+($M294*'fnd base rates'!K$116)\n+($N294*'fnd base rates'!K$117)\n+($O294*'fnd base rates'!K$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,11)))\n*$R294","v":1036.037188},{"$f":"(($D294*'fnd base rates'!L$107)\n+($E294*'fnd base rates'!L$108)\n+($F294*'fnd base rates'!L$109)\n+($G294*'fnd base rates'!L$110)\n+($H294*'fnd base rates'!L$111)\n+($I294*'fnd base rates'!L$112)\n+($J294*'fnd base rates'!L$113)\n+($K294*'fnd base rates'!L$114)\n+($M294*'fnd base rates'!L$116)\n+($N294*'fnd base rates'!L$117)\n+($O294*'fnd base rates'!L$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,12)))","v":1587.5014209999999},{"$f":"(($D294*'fnd base rates'!M$107)\n+($E294*'fnd base rates'!M$108)\n+($F294*'fnd base rates'!M$109)\n+($G294*'fnd base rates'!M$110)\n+($H294*'fnd base rates'!M$111)\n+($I294*'fnd base rates'!M$112)\n+($J294*'fnd base rates'!M$113)\n+($K294*'fnd base rates'!M$114)\n+($M294*'fnd base rates'!M$116)\n+($N294*'fnd base rates'!M$117)\n+($O294*'fnd base rates'!M$118)\n+($P294*VLOOKUP($S294+12,rate_basefnd,13)))","v":0},13219.293957999998,null,445348213,"445","348","213",1,1,13219.293957999998,13219,0,13219,null,null,null,null,null,13311,4,13315,-96,13219,0,13219]
[445,445348226,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D295","v":0},{"$f":"'fnd enro'!E295","v":0},{"$f":"'fnd enro'!F295","v":4},{"$f":"'fnd enro'!G295","v":18},{"$f":"'fnd enro'!H295","v":3},{"$f":"'fnd enro'!I295","v":6},{"$f":"'fnd enro'!J295","v":0},{"$f":"'fnd enro'!K295","v":1.1749000000000001},{"$f":"'fnd enro'!L295","v":0},{"$f":"'fnd enro'!M295+'fnd enro'!N295","v":3},{"$f":"'fnd enro'!O295","v":0},{"$f":"'fnd enro'!P295","v":0},{"$f":"'fnd enro'!Q295","v":9},{"$f":"'fnd enro'!S295","v":31},1,{"$f":"VALUE('fnd enro'!R295)","v":8},null,{"$f":"(($D295*'fnd base rates'!C$107)\n+($E295*'fnd base rates'!C$108)\n+($F295*'fnd base rates'!C$109)\n+($G295*'fnd base rates'!C$110)\n+($H295*'fnd base rates'!C$111)\n+($I295*'fnd base rates'!C$112)\n+($J295*'fnd base rates'!C$113)\n+($K295*'fnd base rates'!C$114)\n+($M295*'fnd base rates'!C$116)\n+($N295*'fnd base rates'!C$117)\n+($O295*'fnd base rates'!C$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,3)))\n*$R295","v":16455.765869000003},{"$f":"(($D295*'fnd base rates'!D$107)\n+($E295*'fnd base rates'!D$108)\n+($F295*'fnd base rates'!D$109)\n+($G295*'fnd base rates'!D$110)\n+($H295*'fnd base rates'!D$111)\n+($I295*'fnd base rates'!D$112)\n+($J295*'fnd base rates'!D$113)\n+($K295*'fnd base rates'!D$114)\n+($M295*'fnd base rates'!D$116)\n+($N295*'fnd base rates'!D$117)\n+($O295*'fnd base rates'!D$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,4)))\n*$R295","v":25454.91},{"$f":"(($D295*'fnd base rates'!E$107)\n+($E295*'fnd base rates'!E$108)\n+($F295*'fnd base rates'!E$109)\n+($G295*'fnd base rates'!E$110)\n+($H295*'fnd base rates'!E$111)\n+($I295*'fnd base rates'!E$112)\n+($J295*'fnd base rates'!E$113)\n+($K295*'fnd base rates'!E$114)\n+($M295*'fnd base rates'!E$116)\n+($N295*'fnd base rates'!E$117)\n+($O295*'fnd base rates'!E$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,5)))\n*$R295","v":146644.50941300002},{"$f":"(($D295*'fnd base rates'!F$107)\n+($E295*'fnd base rates'!F$108)\n+($F295*'fnd base rates'!F$109)\n+($G295*'fnd base rates'!F$110)\n+($H295*'fnd base rates'!F$111)\n+($I295*'fnd base rates'!F$112)\n+($J295*'fnd base rates'!F$113)\n+($K295*'fnd base rates'!F$114)\n+($M295*'fnd base rates'!F$116)\n+($N295*'fnd base rates'!F$117)\n+($O295*'fnd base rates'!F$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,6)))\n*$R295","v":34034.205780999997},{"$f":"(($D295*'fnd base rates'!G$107)\n+($E295*'fnd base rates'!G$108)\n+($F295*'fnd base rates'!G$109)\n+($G295*'fnd base rates'!G$110)\n+($H295*'fnd base rates'!G$111)\n+($I295*'fnd base rates'!G$112)\n+($J295*'fnd base rates'!G$113)\n+($K295*'fnd base rates'!G$114)\n+($M295*'fnd base rates'!G$116)\n+($N295*'fnd base rates'!G$117)\n+($O295*'fnd base rates'!G$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,7)))\n*$R295","v":6015.3955859999996},{"$f":"(($D295*'fnd base rates'!H$107)\n+($E295*'fnd base rates'!H$108)\n+($F295*'fnd base rates'!H$109)\n+($G295*'fnd base rates'!H$110)\n+($H295*'fnd base rates'!H$111)\n+($I295*'fnd base rates'!H$112)\n+($J295*'fnd base rates'!H$113)\n+($K295*'fnd base rates'!H$114)\n+($M295*'fnd base rates'!H$116)\n+($N295*'fnd base rates'!H$117)\n+($O295*'fnd base rates'!H$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,8)))","v":17561.139169999999},{"$f":"(($D295*'fnd base rates'!I$107)\n+($E295*'fnd base rates'!I$108)\n+($F295*'fnd base rates'!I$109)\n+($G295*'fnd base rates'!I$110)\n+($H295*'fnd base rates'!I$111)\n+($I295*'fnd base rates'!I$112)\n+($J295*'fnd base rates'!I$113)\n+($K295*'fnd base rates'!I$114)\n+($M295*'fnd base rates'!I$116)\n+($N295*'fnd base rates'!I$117)\n+($O295*'fnd base rates'!I$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,9)))\n*$R295","v":9904.4},{"$f":"(($D295*'fnd base rates'!J$107)\n+($E295*'fnd base rates'!J$108)\n+($F295*'fnd base rates'!J$109)\n+($G295*'fnd base rates'!J$110)\n+($H295*'fnd base rates'!J$111)\n+($I295*'fnd base rates'!J$112)\n+($J295*'fnd base rates'!J$113)\n+($K295*'fnd base rates'!J$114)\n+($M295*'fnd base rates'!J$116)\n+($N295*'fnd base rates'!J$117)\n+($O295*'fnd base rates'!J$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,10)))\n*$R295","v":12315.89},{"$f":"(($D295*'fnd base rates'!K$107)\n+($E295*'fnd base rates'!K$108)\n+($F295*'fnd base rates'!K$109)\n+($G295*'fnd base rates'!K$110)\n+($H295*'fnd base rates'!K$111)\n+($I295*'fnd base rates'!K$112)\n+($J295*'fnd base rates'!K$113)\n+($K295*'fnd base rates'!K$114)\n+($M295*'fnd base rates'!K$116)\n+($N295*'fnd base rates'!K$117)\n+($O295*'fnd base rates'!K$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,11)))\n*$R295","v":33458.722827999998},{"$f":"(($D295*'fnd base rates'!L$107)\n+($E295*'fnd base rates'!L$108)\n+($F295*'fnd base rates'!L$109)\n+($G295*'fnd base rates'!L$110)\n+($H295*'fnd base rates'!L$111)\n+($I295*'fnd base rates'!L$112)\n+($J295*'fnd base rates'!L$113)\n+($K295*'fnd base rates'!L$114)\n+($M295*'fnd base rates'!L$116)\n+($N295*'fnd base rates'!L$117)\n+($O295*'fnd base rates'!L$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,12)))","v":41398.764050999998},{"$f":"(($D295*'fnd base rates'!M$107)\n+($E295*'fnd base rates'!M$108)\n+($F295*'fnd base rates'!M$109)\n+($G295*'fnd base rates'!M$110)\n+($H295*'fnd base rates'!M$111)\n+($I295*'fnd base rates'!M$112)\n+($J295*'fnd base rates'!M$113)\n+($K295*'fnd base rates'!M$114)\n+($M295*'fnd base rates'!M$116)\n+($N295*'fnd base rates'!M$117)\n+($O295*'fnd base rates'!M$118)\n+($P295*VLOOKUP($S295+12,rate_basefnd,13)))","v":0},343243.70269800001,null,445348226,"445","348","226",1,31,343243.70269800001,11072,0,11072,null,null,null,null,null,11986,17,12003,-931,11072,0,11072]
[445,445348271,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D296","v":0},{"$f":"'fnd enro'!E296","v":0},{"$f":"'fnd enro'!F296","v":1},{"$f":"'fnd enro'!G296","v":1},{"$f":"'fnd enro'!H296","v":0},{"$f":"'fnd enro'!I296","v":0},{"$f":"'fnd enro'!J296","v":0},{"$f":"'fnd enro'!K296","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L296","v":0},{"$f":"'fnd enro'!M296+'fnd enro'!N296","v":1},{"$f":"'fnd enro'!O296","v":0},{"$f":"'fnd enro'!P296","v":0},{"$f":"'fnd enro'!Q296","v":2},{"$f":"'fnd enro'!S296","v":2},1,{"$f":"VALUE('fnd enro'!R296)","v":3},null,{"$f":"(($D296*'fnd base rates'!C$107)\n+($E296*'fnd base rates'!C$108)\n+($F296*'fnd base rates'!C$109)\n+($G296*'fnd base rates'!C$110)\n+($H296*'fnd base rates'!C$111)\n+($I296*'fnd base rates'!C$112)\n+($J296*'fnd base rates'!C$113)\n+($K296*'fnd base rates'!C$114)\n+($M296*'fnd base rates'!C$116)\n+($N296*'fnd base rates'!C$117)\n+($O296*'fnd base rates'!C$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,3)))\n*$R296","v":1206.7877980000001},{"$f":"(($D296*'fnd base rates'!D$107)\n+($E296*'fnd base rates'!D$108)\n+($F296*'fnd base rates'!D$109)\n+($G296*'fnd base rates'!D$110)\n+($H296*'fnd base rates'!D$111)\n+($I296*'fnd base rates'!D$112)\n+($J296*'fnd base rates'!D$113)\n+($K296*'fnd base rates'!D$114)\n+($M296*'fnd base rates'!D$116)\n+($N296*'fnd base rates'!D$117)\n+($O296*'fnd base rates'!D$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,4)))\n*$R296","v":2108.34},{"$f":"(($D296*'fnd base rates'!E$107)\n+($E296*'fnd base rates'!E$108)\n+($F296*'fnd base rates'!E$109)\n+($G296*'fnd base rates'!E$110)\n+($H296*'fnd base rates'!E$111)\n+($I296*'fnd base rates'!E$112)\n+($J296*'fnd base rates'!E$113)\n+($K296*'fnd base rates'!E$114)\n+($M296*'fnd base rates'!E$116)\n+($N296*'fnd base rates'!E$117)\n+($O296*'fnd base rates'!E$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,5)))\n*$R296","v":13352.635446},{"$f":"(($D296*'fnd base rates'!F$107)\n+($E296*'fnd base rates'!F$108)\n+($F296*'fnd base rates'!F$109)\n+($G296*'fnd base rates'!F$110)\n+($H296*'fnd base rates'!F$111)\n+($I296*'fnd base rates'!F$112)\n+($J296*'fnd base rates'!F$113)\n+($K296*'fnd base rates'!F$114)\n+($M296*'fnd base rates'!F$116)\n+($N296*'fnd base rates'!F$117)\n+($O296*'fnd base rates'!F$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,6)))\n*$R296","v":2503.2365020000002},{"$f":"(($D296*'fnd base rates'!G$107)\n+($E296*'fnd base rates'!G$108)\n+($F296*'fnd base rates'!G$109)\n+($G296*'fnd base rates'!G$110)\n+($H296*'fnd base rates'!G$111)\n+($I296*'fnd base rates'!G$112)\n+($J296*'fnd base rates'!G$113)\n+($K296*'fnd base rates'!G$114)\n+($M296*'fnd base rates'!G$116)\n+($N296*'fnd base rates'!G$117)\n+($O296*'fnd base rates'!G$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,7)))\n*$R296","v":579.726812},{"$f":"(($D296*'fnd base rates'!H$107)\n+($E296*'fnd base rates'!H$108)\n+($F296*'fnd base rates'!H$109)\n+($G296*'fnd base rates'!H$110)\n+($H296*'fnd base rates'!H$111)\n+($I296*'fnd base rates'!H$112)\n+($J296*'fnd base rates'!H$113)\n+($K296*'fnd base rates'!H$114)\n+($M296*'fnd base rates'!H$116)\n+($N296*'fnd base rates'!H$117)\n+($O296*'fnd base rates'!H$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,8)))","v":1138.77414},{"$f":"(($D296*'fnd base rates'!I$107)\n+($E296*'fnd base rates'!I$108)\n+($F296*'fnd base rates'!I$109)\n+($G296*'fnd base rates'!I$110)\n+($H296*'fnd base rates'!I$111)\n+($I296*'fnd base rates'!I$112)\n+($J296*'fnd base rates'!I$113)\n+($K296*'fnd base rates'!I$114)\n+($M296*'fnd base rates'!I$116)\n+($N296*'fnd base rates'!I$117)\n+($O296*'fnd base rates'!I$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,9)))\n*$R296","v":749.79},{"$f":"(($D296*'fnd base rates'!J$107)\n+($E296*'fnd base rates'!J$108)\n+($F296*'fnd base rates'!J$109)\n+($G296*'fnd base rates'!J$110)\n+($H296*'fnd base rates'!J$111)\n+($I296*'fnd base rates'!J$112)\n+($J296*'fnd base rates'!J$113)\n+($K296*'fnd base rates'!J$114)\n+($M296*'fnd base rates'!J$116)\n+($N296*'fnd base rates'!J$117)\n+($O296*'fnd base rates'!J$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,10)))\n*$R296","v":1296.9199999999998},{"$f":"(($D296*'fnd base rates'!K$107)\n+($E296*'fnd base rates'!K$108)\n+($F296*'fnd base rates'!K$109)\n+($G296*'fnd base rates'!K$110)\n+($H296*'fnd base rates'!K$111)\n+($I296*'fnd base rates'!K$112)\n+($J296*'fnd base rates'!K$113)\n+($K296*'fnd base rates'!K$114)\n+($M296*'fnd base rates'!K$116)\n+($N296*'fnd base rates'!K$117)\n+($O296*'fnd base rates'!K$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,11)))\n*$R296","v":2347.8543760000002},{"$f":"(($D296*'fnd base rates'!L$107)\n+($E296*'fnd base rates'!L$108)\n+($F296*'fnd base rates'!L$109)\n+($G296*'fnd base rates'!L$110)\n+($H296*'fnd base rates'!L$111)\n+($I296*'fnd base rates'!L$112)\n+($J296*'fnd base rates'!L$113)\n+($K296*'fnd base rates'!L$114)\n+($M296*'fnd base rates'!L$116)\n+($N296*'fnd base rates'!L$117)\n+($O296*'fnd base rates'!L$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,12)))","v":3427.7528419999999},{"$f":"(($D296*'fnd base rates'!M$107)\n+($E296*'fnd base rates'!M$108)\n+($F296*'fnd base rates'!M$109)\n+($G296*'fnd base rates'!M$110)\n+($H296*'fnd base rates'!M$111)\n+($I296*'fnd base rates'!M$112)\n+($J296*'fnd base rates'!M$113)\n+($K296*'fnd base rates'!M$114)\n+($M296*'fnd base rates'!M$116)\n+($N296*'fnd base rates'!M$117)\n+($O296*'fnd base rates'!M$118)\n+($P296*VLOOKUP($S296+12,rate_basefnd,13)))","v":0},28711.817916,null,445348271,"445","348","271",1,2,28711.817916,14356,0,14356,null,null,null,null,null,14467,3,14470,-114,14356,0,14356]
[445,445348277,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D297","v":0},{"$f":"'fnd enro'!E297","v":0},{"$f":"'fnd enro'!F297","v":0},{"$f":"'fnd enro'!G297","v":1},{"$f":"'fnd enro'!H297","v":0},{"$f":"'fnd enro'!I297","v":0},{"$f":"'fnd enro'!J297","v":0},{"$f":"'fnd enro'!K297","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L297","v":0},{"$f":"'fnd enro'!M297+'fnd enro'!N297","v":0},{"$f":"'fnd enro'!O297","v":0},{"$f":"'fnd enro'!P297","v":0},{"$f":"'fnd enro'!Q297","v":1},{"$f":"'fnd enro'!S297","v":1},1,{"$f":"VALUE('fnd enro'!R297)","v":10},null,{"$f":"(($D297*'fnd base rates'!C$107)\n+($E297*'fnd base rates'!C$108)\n+($F297*'fnd base rates'!C$109)\n+($G297*'fnd base rates'!C$110)\n+($H297*'fnd base rates'!C$111)\n+($I297*'fnd base rates'!C$112)\n+($J297*'fnd base rates'!C$113)\n+($K297*'fnd base rates'!C$114)\n+($M297*'fnd base rates'!C$116)\n+($N297*'fnd base rates'!C$117)\n+($O297*'fnd base rates'!C$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,3)))\n*$R297","v":567.82889899999998},{"$f":"(($D297*'fnd base rates'!D$107)\n+($E297*'fnd base rates'!D$108)\n+($F297*'fnd base rates'!D$109)\n+($G297*'fnd base rates'!D$110)\n+($H297*'fnd base rates'!D$111)\n+($I297*'fnd base rates'!D$112)\n+($J297*'fnd base rates'!D$113)\n+($K297*'fnd base rates'!D$114)\n+($M297*'fnd base rates'!D$116)\n+($N297*'fnd base rates'!D$117)\n+($O297*'fnd base rates'!D$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,4)))\n*$R297","v":1023.01},{"$f":"(($D297*'fnd base rates'!E$107)\n+($E297*'fnd base rates'!E$108)\n+($F297*'fnd base rates'!E$109)\n+($G297*'fnd base rates'!E$110)\n+($H297*'fnd base rates'!E$111)\n+($I297*'fnd base rates'!E$112)\n+($J297*'fnd base rates'!E$113)\n+($K297*'fnd base rates'!E$114)\n+($M297*'fnd base rates'!E$116)\n+($N297*'fnd base rates'!E$117)\n+($O297*'fnd base rates'!E$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,5)))\n*$R297","v":6594.2877229999995},{"$f":"(($D297*'fnd base rates'!F$107)\n+($E297*'fnd base rates'!F$108)\n+($F297*'fnd base rates'!F$109)\n+($G297*'fnd base rates'!F$110)\n+($H297*'fnd base rates'!F$111)\n+($I297*'fnd base rates'!F$112)\n+($J297*'fnd base rates'!F$113)\n+($K297*'fnd base rates'!F$114)\n+($M297*'fnd base rates'!F$116)\n+($N297*'fnd base rates'!F$117)\n+($O297*'fnd base rates'!F$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,6)))\n*$R297","v":1171.178251},{"$f":"(($D297*'fnd base rates'!G$107)\n+($E297*'fnd base rates'!G$108)\n+($F297*'fnd base rates'!G$109)\n+($G297*'fnd base rates'!G$110)\n+($H297*'fnd base rates'!G$111)\n+($I297*'fnd base rates'!G$112)\n+($J297*'fnd base rates'!G$113)\n+($K297*'fnd base rates'!G$114)\n+($M297*'fnd base rates'!G$116)\n+($N297*'fnd base rates'!G$117)\n+($O297*'fnd base rates'!G$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,7)))\n*$R297","v":290.22340600000001},{"$f":"(($D297*'fnd base rates'!H$107)\n+($E297*'fnd base rates'!H$108)\n+($F297*'fnd base rates'!H$109)\n+($G297*'fnd base rates'!H$110)\n+($H297*'fnd base rates'!H$111)\n+($I297*'fnd base rates'!H$112)\n+($J297*'fnd base rates'!H$113)\n+($K297*'fnd base rates'!H$114)\n+($M297*'fnd base rates'!H$116)\n+($N297*'fnd base rates'!H$117)\n+($O297*'fnd base rates'!H$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D297*'fnd base rates'!I$107)\n+($E297*'fnd base rates'!I$108)\n+($F297*'fnd base rates'!I$109)\n+($G297*'fnd base rates'!I$110)\n+($H297*'fnd base rates'!I$111)\n+($I297*'fnd base rates'!I$112)\n+($J297*'fnd base rates'!I$113)\n+($K297*'fnd base rates'!I$114)\n+($M297*'fnd base rates'!I$116)\n+($N297*'fnd base rates'!I$117)\n+($O297*'fnd base rates'!I$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,9)))\n*$R297","v":359.9},{"$f":"(($D297*'fnd base rates'!J$107)\n+($E297*'fnd base rates'!J$108)\n+($F297*'fnd base rates'!J$109)\n+($G297*'fnd base rates'!J$110)\n+($H297*'fnd base rates'!J$111)\n+($I297*'fnd base rates'!J$112)\n+($J297*'fnd base rates'!J$113)\n+($K297*'fnd base rates'!J$114)\n+($M297*'fnd base rates'!J$116)\n+($N297*'fnd base rates'!J$117)\n+($O297*'fnd base rates'!J$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,10)))\n*$R297","v":762.13},{"$f":"(($D297*'fnd base rates'!K$107)\n+($E297*'fnd base rates'!K$108)\n+($F297*'fnd base rates'!K$109)\n+($G297*'fnd base rates'!K$110)\n+($H297*'fnd base rates'!K$111)\n+($I297*'fnd base rates'!K$112)\n+($J297*'fnd base rates'!K$113)\n+($K297*'fnd base rates'!K$114)\n+($M297*'fnd base rates'!K$116)\n+($N297*'fnd base rates'!K$117)\n+($O297*'fnd base rates'!K$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,11)))\n*$R297","v":1036.037188},{"$f":"(($D297*'fnd base rates'!L$107)\n+($E297*'fnd base rates'!L$108)\n+($F297*'fnd base rates'!L$109)\n+($G297*'fnd base rates'!L$110)\n+($H297*'fnd base rates'!L$111)\n+($I297*'fnd base rates'!L$112)\n+($J297*'fnd base rates'!L$113)\n+($K297*'fnd base rates'!L$114)\n+($M297*'fnd base rates'!L$116)\n+($N297*'fnd base rates'!L$117)\n+($O297*'fnd base rates'!L$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,12)))","v":1665.3214210000001},{"$f":"(($D297*'fnd base rates'!M$107)\n+($E297*'fnd base rates'!M$108)\n+($F297*'fnd base rates'!M$109)\n+($G297*'fnd base rates'!M$110)\n+($H297*'fnd base rates'!M$111)\n+($I297*'fnd base rates'!M$112)\n+($J297*'fnd base rates'!M$113)\n+($K297*'fnd base rates'!M$114)\n+($M297*'fnd base rates'!M$116)\n+($N297*'fnd base rates'!M$117)\n+($O297*'fnd base rates'!M$118)\n+($P297*VLOOKUP($S297+12,rate_basefnd,13)))","v":0},13985.433957999998,null,445348277,"445","348","277",1,1,13985.433957999998,13985,0,13985,null,null,null,null,null,14110,102,14212,-227,13985,0,13985]
[445,445348290,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D298","v":0},{"$f":"'fnd enro'!E298","v":0},{"$f":"'fnd enro'!F298","v":0},{"$f":"'fnd enro'!G298","v":1},{"$f":"'fnd enro'!H298","v":0},{"$f":"'fnd enro'!I298","v":0},{"$f":"'fnd enro'!J298","v":0},{"$f":"'fnd enro'!K298","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L298","v":0},{"$f":"'fnd enro'!M298+'fnd enro'!N298","v":0},{"$f":"'fnd enro'!O298","v":0},{"$f":"'fnd enro'!P298","v":0},{"$f":"'fnd enro'!Q298","v":0},{"$f":"'fnd enro'!S298","v":1},1,{"$f":"VALUE('fnd enro'!R298)","v":3},null,{"$f":"(($D298*'fnd base rates'!C$107)\n+($E298*'fnd base rates'!C$108)\n+($F298*'fnd base rates'!C$109)\n+($G298*'fnd base rates'!C$110)\n+($H298*'fnd base rates'!C$111)\n+($I298*'fnd base rates'!C$112)\n+($J298*'fnd base rates'!C$113)\n+($K298*'fnd base rates'!C$114)\n+($M298*'fnd base rates'!C$116)\n+($N298*'fnd base rates'!C$117)\n+($O298*'fnd base rates'!C$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,3)))\n*$R298","v":504.28889900000001},{"$f":"(($D298*'fnd base rates'!D$107)\n+($E298*'fnd base rates'!D$108)\n+($F298*'fnd base rates'!D$109)\n+($G298*'fnd base rates'!D$110)\n+($H298*'fnd base rates'!D$111)\n+($I298*'fnd base rates'!D$112)\n+($J298*'fnd base rates'!D$113)\n+($K298*'fnd base rates'!D$114)\n+($M298*'fnd base rates'!D$116)\n+($N298*'fnd base rates'!D$117)\n+($O298*'fnd base rates'!D$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,4)))\n*$R298","v":721.95},{"$f":"(($D298*'fnd base rates'!E$107)\n+($E298*'fnd base rates'!E$108)\n+($F298*'fnd base rates'!E$109)\n+($G298*'fnd base rates'!E$110)\n+($H298*'fnd base rates'!E$111)\n+($I298*'fnd base rates'!E$112)\n+($J298*'fnd base rates'!E$113)\n+($K298*'fnd base rates'!E$114)\n+($M298*'fnd base rates'!E$116)\n+($N298*'fnd base rates'!E$117)\n+($O298*'fnd base rates'!E$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,5)))\n*$R298","v":3655.3277229999999},{"$f":"(($D298*'fnd base rates'!F$107)\n+($E298*'fnd base rates'!F$108)\n+($F298*'fnd base rates'!F$109)\n+($G298*'fnd base rates'!F$110)\n+($H298*'fnd base rates'!F$111)\n+($I298*'fnd base rates'!F$112)\n+($J298*'fnd base rates'!F$113)\n+($K298*'fnd base rates'!F$114)\n+($M298*'fnd base rates'!F$116)\n+($N298*'fnd base rates'!F$117)\n+($O298*'fnd base rates'!F$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,6)))\n*$R298","v":1171.178251},{"$f":"(($D298*'fnd base rates'!G$107)\n+($E298*'fnd base rates'!G$108)\n+($F298*'fnd base rates'!G$109)\n+($G298*'fnd base rates'!G$110)\n+($H298*'fnd base rates'!G$111)\n+($I298*'fnd base rates'!G$112)\n+($J298*'fnd base rates'!G$113)\n+($K298*'fnd base rates'!G$114)\n+($M298*'fnd base rates'!G$116)\n+($N298*'fnd base rates'!G$117)\n+($O298*'fnd base rates'!G$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,7)))\n*$R298","v":147.643406},{"$f":"(($D298*'fnd base rates'!H$107)\n+($E298*'fnd base rates'!H$108)\n+($F298*'fnd base rates'!H$109)\n+($G298*'fnd base rates'!H$110)\n+($H298*'fnd base rates'!H$111)\n+($I298*'fnd base rates'!H$112)\n+($J298*'fnd base rates'!H$113)\n+($K298*'fnd base rates'!H$114)\n+($M298*'fnd base rates'!H$116)\n+($N298*'fnd base rates'!H$117)\n+($O298*'fnd base rates'!H$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D298*'fnd base rates'!I$107)\n+($E298*'fnd base rates'!I$108)\n+($F298*'fnd base rates'!I$109)\n+($G298*'fnd base rates'!I$110)\n+($H298*'fnd base rates'!I$111)\n+($I298*'fnd base rates'!I$112)\n+($J298*'fnd base rates'!I$113)\n+($K298*'fnd base rates'!I$114)\n+($M298*'fnd base rates'!I$116)\n+($N298*'fnd base rates'!I$117)\n+($O298*'fnd base rates'!I$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,9)))\n*$R298","v":240.89},{"$f":"(($D298*'fnd base rates'!J$107)\n+($E298*'fnd base rates'!J$108)\n+($F298*'fnd base rates'!J$109)\n+($G298*'fnd base rates'!J$110)\n+($H298*'fnd base rates'!J$111)\n+($I298*'fnd base rates'!J$112)\n+($J298*'fnd base rates'!J$113)\n+($K298*'fnd base rates'!J$114)\n+($M298*'fnd base rates'!J$116)\n+($N298*'fnd base rates'!J$117)\n+($O298*'fnd base rates'!J$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,10)))\n*$R298","v":143.72999999999999},{"$f":"(($D298*'fnd base rates'!K$107)\n+($E298*'fnd base rates'!K$108)\n+($F298*'fnd base rates'!K$109)\n+($G298*'fnd base rates'!K$110)\n+($H298*'fnd base rates'!K$111)\n+($I298*'fnd base rates'!K$112)\n+($J298*'fnd base rates'!K$113)\n+($K298*'fnd base rates'!K$114)\n+($M298*'fnd base rates'!K$116)\n+($N298*'fnd base rates'!K$117)\n+($O298*'fnd base rates'!K$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,11)))\n*$R298","v":1036.037188},{"$f":"(($D298*'fnd base rates'!L$107)\n+($E298*'fnd base rates'!L$108)\n+($F298*'fnd base rates'!L$109)\n+($G298*'fnd base rates'!L$110)\n+($H298*'fnd base rates'!L$111)\n+($I298*'fnd base rates'!L$112)\n+($J298*'fnd base rates'!L$113)\n+($K298*'fnd base rates'!L$114)\n+($M298*'fnd base rates'!L$116)\n+($N298*'fnd base rates'!L$117)\n+($O298*'fnd base rates'!L$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D298*'fnd base rates'!M$107)\n+($E298*'fnd base rates'!M$108)\n+($F298*'fnd base rates'!M$109)\n+($G298*'fnd base rates'!M$110)\n+($H298*'fnd base rates'!M$111)\n+($I298*'fnd base rates'!M$112)\n+($J298*'fnd base rates'!M$113)\n+($K298*'fnd base rates'!M$114)\n+($M298*'fnd base rates'!M$116)\n+($N298*'fnd base rates'!M$117)\n+($O298*'fnd base rates'!M$118)\n+($P298*VLOOKUP($S298+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,445348290,"445","348","290",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[445,445348316,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D299","v":0},{"$f":"'fnd enro'!E299","v":0},{"$f":"'fnd enro'!F299","v":0},{"$f":"'fnd enro'!G299","v":1},{"$f":"'fnd enro'!H299","v":2},{"$f":"'fnd enro'!I299","v":4},{"$f":"'fnd enro'!J299","v":0},{"$f":"'fnd enro'!K299","v":0.26529999999999998},{"$f":"'fnd enro'!L299","v":0},{"$f":"'fnd enro'!M299+'fnd enro'!N299","v":0},{"$f":"'fnd enro'!O299","v":0},{"$f":"'fnd enro'!P299","v":0},{"$f":"'fnd enro'!Q299","v":3},{"$f":"'fnd enro'!S299","v":7},1,{"$f":"VALUE('fnd enro'!R299)","v":10},null,{"$f":"(($D299*'fnd base rates'!C$107)\n+($E299*'fnd base rates'!C$108)\n+($F299*'fnd base rates'!C$109)\n+($G299*'fnd base rates'!C$110)\n+($H299*'fnd base rates'!C$111)\n+($I299*'fnd base rates'!C$112)\n+($J299*'fnd base rates'!C$113)\n+($K299*'fnd base rates'!C$114)\n+($M299*'fnd base rates'!C$116)\n+($N299*'fnd base rates'!C$117)\n+($O299*'fnd base rates'!C$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,3)))\n*$R299","v":3720.6422929999999},{"$f":"(($D299*'fnd base rates'!D$107)\n+($E299*'fnd base rates'!D$108)\n+($F299*'fnd base rates'!D$109)\n+($G299*'fnd base rates'!D$110)\n+($H299*'fnd base rates'!D$111)\n+($I299*'fnd base rates'!D$112)\n+($J299*'fnd base rates'!D$113)\n+($K299*'fnd base rates'!D$114)\n+($M299*'fnd base rates'!D$116)\n+($N299*'fnd base rates'!D$117)\n+($O299*'fnd base rates'!D$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,4)))\n*$R299","v":5956.8300000000008},{"$f":"(($D299*'fnd base rates'!E$107)\n+($E299*'fnd base rates'!E$108)\n+($F299*'fnd base rates'!E$109)\n+($G299*'fnd base rates'!E$110)\n+($H299*'fnd base rates'!E$111)\n+($I299*'fnd base rates'!E$112)\n+($J299*'fnd base rates'!E$113)\n+($K299*'fnd base rates'!E$114)\n+($M299*'fnd base rates'!E$116)\n+($N299*'fnd base rates'!E$117)\n+($O299*'fnd base rates'!E$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,5)))\n*$R299","v":37504.214060999999},{"$f":"(($D299*'fnd base rates'!F$107)\n+($E299*'fnd base rates'!F$108)\n+($F299*'fnd base rates'!F$109)\n+($G299*'fnd base rates'!F$110)\n+($H299*'fnd base rates'!F$111)\n+($I299*'fnd base rates'!F$112)\n+($J299*'fnd base rates'!F$113)\n+($K299*'fnd base rates'!F$114)\n+($M299*'fnd base rates'!F$116)\n+($N299*'fnd base rates'!F$117)\n+($O299*'fnd base rates'!F$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,6)))\n*$R299","v":6361.6077569999998},{"$f":"(($D299*'fnd base rates'!G$107)\n+($E299*'fnd base rates'!G$108)\n+($F299*'fnd base rates'!G$109)\n+($G299*'fnd base rates'!G$110)\n+($H299*'fnd base rates'!G$111)\n+($I299*'fnd base rates'!G$112)\n+($J299*'fnd base rates'!G$113)\n+($K299*'fnd base rates'!G$114)\n+($M299*'fnd base rates'!G$116)\n+($N299*'fnd base rates'!G$117)\n+($O299*'fnd base rates'!G$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,7)))\n*$R299","v":1510.063842},{"$f":"(($D299*'fnd base rates'!H$107)\n+($E299*'fnd base rates'!H$108)\n+($F299*'fnd base rates'!H$109)\n+($G299*'fnd base rates'!H$110)\n+($H299*'fnd base rates'!H$111)\n+($I299*'fnd base rates'!H$112)\n+($J299*'fnd base rates'!H$113)\n+($K299*'fnd base rates'!H$114)\n+($M299*'fnd base rates'!H$116)\n+($N299*'fnd base rates'!H$117)\n+($O299*'fnd base rates'!H$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,8)))","v":4671.0994899999996},{"$f":"(($D299*'fnd base rates'!I$107)\n+($E299*'fnd base rates'!I$108)\n+($F299*'fnd base rates'!I$109)\n+($G299*'fnd base rates'!I$110)\n+($H299*'fnd base rates'!I$111)\n+($I299*'fnd base rates'!I$112)\n+($J299*'fnd base rates'!I$113)\n+($K299*'fnd base rates'!I$114)\n+($M299*'fnd base rates'!I$116)\n+($N299*'fnd base rates'!I$117)\n+($O299*'fnd base rates'!I$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,9)))\n*$R299","v":2846.92},{"$f":"(($D299*'fnd base rates'!J$107)\n+($E299*'fnd base rates'!J$108)\n+($F299*'fnd base rates'!J$109)\n+($G299*'fnd base rates'!J$110)\n+($H299*'fnd base rates'!J$111)\n+($I299*'fnd base rates'!J$112)\n+($J299*'fnd base rates'!J$113)\n+($K299*'fnd base rates'!J$114)\n+($M299*'fnd base rates'!J$116)\n+($N299*'fnd base rates'!J$117)\n+($O299*'fnd base rates'!J$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,10)))\n*$R299","v":4634.1499999999996},{"$f":"(($D299*'fnd base rates'!K$107)\n+($E299*'fnd base rates'!K$108)\n+($F299*'fnd base rates'!K$109)\n+($G299*'fnd base rates'!K$110)\n+($H299*'fnd base rates'!K$111)\n+($I299*'fnd base rates'!K$112)\n+($J299*'fnd base rates'!K$113)\n+($K299*'fnd base rates'!K$114)\n+($M299*'fnd base rates'!K$116)\n+($N299*'fnd base rates'!K$117)\n+($O299*'fnd base rates'!K$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,11)))\n*$R299","v":7595.0803159999996},{"$f":"(($D299*'fnd base rates'!L$107)\n+($E299*'fnd base rates'!L$108)\n+($F299*'fnd base rates'!L$109)\n+($G299*'fnd base rates'!L$110)\n+($H299*'fnd base rates'!L$111)\n+($I299*'fnd base rates'!L$112)\n+($J299*'fnd base rates'!L$113)\n+($K299*'fnd base rates'!L$114)\n+($M299*'fnd base rates'!L$116)\n+($N299*'fnd base rates'!L$117)\n+($O299*'fnd base rates'!L$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,12)))","v":9529.4299470000005},{"$f":"(($D299*'fnd base rates'!M$107)\n+($E299*'fnd base rates'!M$108)\n+($F299*'fnd base rates'!M$109)\n+($G299*'fnd base rates'!M$110)\n+($H299*'fnd base rates'!M$111)\n+($I299*'fnd base rates'!M$112)\n+($J299*'fnd base rates'!M$113)\n+($K299*'fnd base rates'!M$114)\n+($M299*'fnd base rates'!M$116)\n+($N299*'fnd base rates'!M$117)\n+($O299*'fnd base rates'!M$118)\n+($P299*VLOOKUP($S299+12,rate_basefnd,13)))","v":0},84330.037706000003,null,445348316,"445","348","316",1,7,84330.037706000003,12047,0,12047,null,null,null,null,null,12137,32,12169,-122,12047,0,12047]
[445,445348321,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D300","v":0},{"$f":"'fnd enro'!E300","v":0},{"$f":"'fnd enro'!F300","v":0},{"$f":"'fnd enro'!G300","v":0},{"$f":"'fnd enro'!H300","v":0},{"$f":"'fnd enro'!I300","v":1},{"$f":"'fnd enro'!J300","v":0},{"$f":"'fnd enro'!K300","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L300","v":0},{"$f":"'fnd enro'!M300+'fnd enro'!N300","v":0},{"$f":"'fnd enro'!O300","v":0},{"$f":"'fnd enro'!P300","v":0},{"$f":"'fnd enro'!Q300","v":0},{"$f":"'fnd enro'!S300","v":1},1,{"$f":"VALUE('fnd enro'!R300)","v":2},null,{"$f":"(($D300*'fnd base rates'!C$107)\n+($E300*'fnd base rates'!C$108)\n+($F300*'fnd base rates'!C$109)\n+($G300*'fnd base rates'!C$110)\n+($H300*'fnd base rates'!C$111)\n+($I300*'fnd base rates'!C$112)\n+($J300*'fnd base rates'!C$113)\n+($K300*'fnd base rates'!C$114)\n+($M300*'fnd base rates'!C$116)\n+($N300*'fnd base rates'!C$117)\n+($O300*'fnd base rates'!C$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,3)))\n*$R300","v":504.28889900000001},{"$f":"(($D300*'fnd base rates'!D$107)\n+($E300*'fnd base rates'!D$108)\n+($F300*'fnd base rates'!D$109)\n+($G300*'fnd base rates'!D$110)\n+($H300*'fnd base rates'!D$111)\n+($I300*'fnd base rates'!D$112)\n+($J300*'fnd base rates'!D$113)\n+($K300*'fnd base rates'!D$114)\n+($M300*'fnd base rates'!D$116)\n+($N300*'fnd base rates'!D$117)\n+($O300*'fnd base rates'!D$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,4)))\n*$R300","v":721.95},{"$f":"(($D300*'fnd base rates'!E$107)\n+($E300*'fnd base rates'!E$108)\n+($F300*'fnd base rates'!E$109)\n+($G300*'fnd base rates'!E$110)\n+($H300*'fnd base rates'!E$111)\n+($I300*'fnd base rates'!E$112)\n+($J300*'fnd base rates'!E$113)\n+($K300*'fnd base rates'!E$114)\n+($M300*'fnd base rates'!E$116)\n+($N300*'fnd base rates'!E$117)\n+($O300*'fnd base rates'!E$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,5)))\n*$R300","v":4628.9477230000002},{"$f":"(($D300*'fnd base rates'!F$107)\n+($E300*'fnd base rates'!F$108)\n+($F300*'fnd base rates'!F$109)\n+($G300*'fnd base rates'!F$110)\n+($H300*'fnd base rates'!F$111)\n+($I300*'fnd base rates'!F$112)\n+($J300*'fnd base rates'!F$113)\n+($K300*'fnd base rates'!F$114)\n+($M300*'fnd base rates'!F$116)\n+($N300*'fnd base rates'!F$117)\n+($O300*'fnd base rates'!F$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,6)))\n*$R300","v":830.94825100000003},{"$f":"(($D300*'fnd base rates'!G$107)\n+($E300*'fnd base rates'!G$108)\n+($F300*'fnd base rates'!G$109)\n+($G300*'fnd base rates'!G$110)\n+($H300*'fnd base rates'!G$111)\n+($I300*'fnd base rates'!G$112)\n+($J300*'fnd base rates'!G$113)\n+($K300*'fnd base rates'!G$114)\n+($M300*'fnd base rates'!G$116)\n+($N300*'fnd base rates'!G$117)\n+($O300*'fnd base rates'!G$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,7)))\n*$R300","v":154.34340599999999},{"$f":"(($D300*'fnd base rates'!H$107)\n+($E300*'fnd base rates'!H$108)\n+($F300*'fnd base rates'!H$109)\n+($G300*'fnd base rates'!H$110)\n+($H300*'fnd base rates'!H$111)\n+($I300*'fnd base rates'!H$112)\n+($J300*'fnd base rates'!H$113)\n+($K300*'fnd base rates'!H$114)\n+($M300*'fnd base rates'!H$116)\n+($N300*'fnd base rates'!H$117)\n+($O300*'fnd base rates'!H$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D300*'fnd base rates'!I$107)\n+($E300*'fnd base rates'!I$108)\n+($F300*'fnd base rates'!I$109)\n+($G300*'fnd base rates'!I$110)\n+($H300*'fnd base rates'!I$111)\n+($I300*'fnd base rates'!I$112)\n+($J300*'fnd base rates'!I$113)\n+($K300*'fnd base rates'!I$114)\n+($M300*'fnd base rates'!I$116)\n+($N300*'fnd base rates'!I$117)\n+($O300*'fnd base rates'!I$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,9)))\n*$R300","v":401.93},{"$f":"(($D300*'fnd base rates'!J$107)\n+($E300*'fnd base rates'!J$108)\n+($F300*'fnd base rates'!J$109)\n+($G300*'fnd base rates'!J$110)\n+($H300*'fnd base rates'!J$111)\n+($I300*'fnd base rates'!J$112)\n+($J300*'fnd base rates'!J$113)\n+($K300*'fnd base rates'!J$114)\n+($M300*'fnd base rates'!J$116)\n+($N300*'fnd base rates'!J$117)\n+($O300*'fnd base rates'!J$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,10)))\n*$R300","v":541.41},{"$f":"(($D300*'fnd base rates'!K$107)\n+($E300*'fnd base rates'!K$108)\n+($F300*'fnd base rates'!K$109)\n+($G300*'fnd base rates'!K$110)\n+($H300*'fnd base rates'!K$111)\n+($I300*'fnd base rates'!K$112)\n+($J300*'fnd base rates'!K$113)\n+($K300*'fnd base rates'!K$114)\n+($M300*'fnd base rates'!K$116)\n+($N300*'fnd base rates'!K$117)\n+($O300*'fnd base rates'!K$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,11)))\n*$R300","v":1083.077188},{"$f":"(($D300*'fnd base rates'!L$107)\n+($E300*'fnd base rates'!L$108)\n+($F300*'fnd base rates'!L$109)\n+($G300*'fnd base rates'!L$110)\n+($H300*'fnd base rates'!L$111)\n+($I300*'fnd base rates'!L$112)\n+($J300*'fnd base rates'!L$113)\n+($K300*'fnd base rates'!L$114)\n+($M300*'fnd base rates'!L$116)\n+($N300*'fnd base rates'!L$117)\n+($O300*'fnd base rates'!L$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D300*'fnd base rates'!M$107)\n+($E300*'fnd base rates'!M$108)\n+($F300*'fnd base rates'!M$109)\n+($G300*'fnd base rates'!M$110)\n+($H300*'fnd base rates'!M$111)\n+($I300*'fnd base rates'!M$112)\n+($J300*'fnd base rates'!M$113)\n+($K300*'fnd base rates'!M$114)\n+($M300*'fnd base rates'!M$116)\n+($N300*'fnd base rates'!M$117)\n+($O300*'fnd base rates'!M$118)\n+($P300*VLOOKUP($S300+12,rate_basefnd,13)))","v":0},10765.593957999999,null,445348321,"445","348","321",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[445,445348322,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D301","v":0},{"$f":"'fnd enro'!E301","v":0},{"$f":"'fnd enro'!F301","v":0},{"$f":"'fnd enro'!G301","v":1},{"$f":"'fnd enro'!H301","v":2},{"$f":"'fnd enro'!I301","v":1},{"$f":"'fnd enro'!J301","v":0},{"$f":"'fnd enro'!K301","v":0.15160000000000001},{"$f":"'fnd enro'!L301","v":0},{"$f":"'fnd enro'!M301+'fnd enro'!N301","v":0},{"$f":"'fnd enro'!O301","v":1},{"$f":"'fnd enro'!P301","v":0},{"$f":"'fnd enro'!Q301","v":1},{"$f":"'fnd enro'!S301","v":4},1,{"$f":"VALUE('fnd enro'!R301)","v":5},null,{"$f":"(($D301*'fnd base rates'!C$107)\n+($E301*'fnd base rates'!C$108)\n+($F301*'fnd base rates'!C$109)\n+($G301*'fnd base rates'!C$110)\n+($H301*'fnd base rates'!C$111)\n+($I301*'fnd base rates'!C$112)\n+($J301*'fnd base rates'!C$113)\n+($K301*'fnd base rates'!C$114)\n+($M301*'fnd base rates'!C$116)\n+($N301*'fnd base rates'!C$117)\n+($O301*'fnd base rates'!C$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,3)))\n*$R301","v":2167.6055959999999},{"$f":"(($D301*'fnd base rates'!D$107)\n+($E301*'fnd base rates'!D$108)\n+($F301*'fnd base rates'!D$109)\n+($G301*'fnd base rates'!D$110)\n+($H301*'fnd base rates'!D$111)\n+($I301*'fnd base rates'!D$112)\n+($J301*'fnd base rates'!D$113)\n+($K301*'fnd base rates'!D$114)\n+($M301*'fnd base rates'!D$116)\n+($N301*'fnd base rates'!D$117)\n+($O301*'fnd base rates'!D$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,4)))\n*$R301","v":3313.3},{"$f":"(($D301*'fnd base rates'!E$107)\n+($E301*'fnd base rates'!E$108)\n+($F301*'fnd base rates'!E$109)\n+($G301*'fnd base rates'!E$110)\n+($H301*'fnd base rates'!E$111)\n+($I301*'fnd base rates'!E$112)\n+($J301*'fnd base rates'!E$113)\n+($K301*'fnd base rates'!E$114)\n+($M301*'fnd base rates'!E$116)\n+($N301*'fnd base rates'!E$117)\n+($O301*'fnd base rates'!E$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,5)))\n*$R301","v":18489.460891999999},{"$f":"(($D301*'fnd base rates'!F$107)\n+($E301*'fnd base rates'!F$108)\n+($F301*'fnd base rates'!F$109)\n+($G301*'fnd base rates'!F$110)\n+($H301*'fnd base rates'!F$111)\n+($I301*'fnd base rates'!F$112)\n+($J301*'fnd base rates'!F$113)\n+($K301*'fnd base rates'!F$114)\n+($M301*'fnd base rates'!F$116)\n+($N301*'fnd base rates'!F$117)\n+($O301*'fnd base rates'!F$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,6)))\n*$R301","v":4037.0330039999994},{"$f":"(($D301*'fnd base rates'!G$107)\n+($E301*'fnd base rates'!G$108)\n+($F301*'fnd base rates'!G$109)\n+($G301*'fnd base rates'!G$110)\n+($H301*'fnd base rates'!G$111)\n+($I301*'fnd base rates'!G$112)\n+($J301*'fnd base rates'!G$113)\n+($K301*'fnd base rates'!G$114)\n+($M301*'fnd base rates'!G$116)\n+($N301*'fnd base rates'!G$117)\n+($O301*'fnd base rates'!G$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,7)))\n*$R301","v":789.19362400000011},{"$f":"(($D301*'fnd base rates'!H$107)\n+($E301*'fnd base rates'!H$108)\n+($F301*'fnd base rates'!H$109)\n+($G301*'fnd base rates'!H$110)\n+($H301*'fnd base rates'!H$111)\n+($I301*'fnd base rates'!H$112)\n+($J301*'fnd base rates'!H$113)\n+($K301*'fnd base rates'!H$114)\n+($M301*'fnd base rates'!H$116)\n+($N301*'fnd base rates'!H$117)\n+($O301*'fnd base rates'!H$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,8)))","v":2400.96828},{"$f":"(($D301*'fnd base rates'!I$107)\n+($E301*'fnd base rates'!I$108)\n+($F301*'fnd base rates'!I$109)\n+($G301*'fnd base rates'!I$110)\n+($H301*'fnd base rates'!I$111)\n+($I301*'fnd base rates'!I$112)\n+($J301*'fnd base rates'!I$113)\n+($K301*'fnd base rates'!I$114)\n+($M301*'fnd base rates'!I$116)\n+($N301*'fnd base rates'!I$117)\n+($O301*'fnd base rates'!I$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,9)))\n*$R301","v":1457.8999999999999},{"$f":"(($D301*'fnd base rates'!J$107)\n+($E301*'fnd base rates'!J$108)\n+($F301*'fnd base rates'!J$109)\n+($G301*'fnd base rates'!J$110)\n+($H301*'fnd base rates'!J$111)\n+($I301*'fnd base rates'!J$112)\n+($J301*'fnd base rates'!J$113)\n+($K301*'fnd base rates'!J$114)\n+($M301*'fnd base rates'!J$116)\n+($N301*'fnd base rates'!J$117)\n+($O301*'fnd base rates'!J$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,10)))\n*$R301","v":1707.1299999999997},{"$f":"(($D301*'fnd base rates'!K$107)\n+($E301*'fnd base rates'!K$108)\n+($F301*'fnd base rates'!K$109)\n+($G301*'fnd base rates'!K$110)\n+($H301*'fnd base rates'!K$111)\n+($I301*'fnd base rates'!K$112)\n+($J301*'fnd base rates'!K$113)\n+($K301*'fnd base rates'!K$114)\n+($M301*'fnd base rates'!K$116)\n+($N301*'fnd base rates'!K$117)\n+($O301*'fnd base rates'!K$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,11)))\n*$R301","v":4634.3087519999999},{"$f":"(($D301*'fnd base rates'!L$107)\n+($E301*'fnd base rates'!L$108)\n+($F301*'fnd base rates'!L$109)\n+($G301*'fnd base rates'!L$110)\n+($H301*'fnd base rates'!L$111)\n+($I301*'fnd base rates'!L$112)\n+($J301*'fnd base rates'!L$113)\n+($K301*'fnd base rates'!L$114)\n+($M301*'fnd base rates'!L$116)\n+($N301*'fnd base rates'!L$117)\n+($O301*'fnd base rates'!L$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,12)))","v":5421.1256839999996},{"$f":"(($D301*'fnd base rates'!M$107)\n+($E301*'fnd base rates'!M$108)\n+($F301*'fnd base rates'!M$109)\n+($G301*'fnd base rates'!M$110)\n+($H301*'fnd base rates'!M$111)\n+($I301*'fnd base rates'!M$112)\n+($J301*'fnd base rates'!M$113)\n+($K301*'fnd base rates'!M$114)\n+($M301*'fnd base rates'!M$116)\n+($N301*'fnd base rates'!M$117)\n+($O301*'fnd base rates'!M$118)\n+($P301*VLOOKUP($S301+12,rate_basefnd,13)))","v":0},44418.025831999999,null,445348322,"445","348","322",1,4,44418.025831999999,11105,0,11105,null,null,null,null,null,14207,15,14222,-3117,11105,0,11105]
[445,445348348,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D302","v":0},{"$f":"'fnd enro'!E302","v":0},{"$f":"'fnd enro'!F302","v":105},{"$f":"'fnd enro'!G302","v":542},{"$f":"'fnd enro'!H302","v":321},{"$f":"'fnd enro'!I302","v":351},{"$f":"'fnd enro'!J302","v":0},{"$f":"'fnd enro'!K302","v":49.990099999999998},{"$f":"'fnd enro'!L302","v":0},{"$f":"'fnd enro'!M302+'fnd enro'!N302","v":133},{"$f":"'fnd enro'!O302","v":9},{"$f":"'fnd enro'!P302","v":6},{"$f":"'fnd enro'!Q302","v":635},{"$f":"'fnd enro'!S302","v":1319},1,{"$f":"VALUE('fnd enro'!R302)","v":10},null,{"$f":"(($D302*'fnd base rates'!C$107)\n+($E302*'fnd base rates'!C$108)\n+($F302*'fnd base rates'!C$109)\n+($G302*'fnd base rates'!C$110)\n+($H302*'fnd base rates'!C$111)\n+($I302*'fnd base rates'!C$112)\n+($J302*'fnd base rates'!C$113)\n+($K302*'fnd base rates'!C$114)\n+($M302*'fnd base rates'!C$116)\n+($N302*'fnd base rates'!C$117)\n+($O302*'fnd base rates'!C$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,3)))\n*$R302","v":719047.38778099988},{"$f":"(($D302*'fnd base rates'!D$107)\n+($E302*'fnd base rates'!D$108)\n+($F302*'fnd base rates'!D$109)\n+($G302*'fnd base rates'!D$110)\n+($H302*'fnd base rates'!D$111)\n+($I302*'fnd base rates'!D$112)\n+($J302*'fnd base rates'!D$113)\n+($K302*'fnd base rates'!D$114)\n+($M302*'fnd base rates'!D$116)\n+($N302*'fnd base rates'!D$117)\n+($O302*'fnd base rates'!D$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,4)))\n*$R302","v":1167124.7200000002},{"$f":"(($D302*'fnd base rates'!E$107)\n+($E302*'fnd base rates'!E$108)\n+($F302*'fnd base rates'!E$109)\n+($G302*'fnd base rates'!E$110)\n+($H302*'fnd base rates'!E$111)\n+($I302*'fnd base rates'!E$112)\n+($J302*'fnd base rates'!E$113)\n+($K302*'fnd base rates'!E$114)\n+($M302*'fnd base rates'!E$116)\n+($N302*'fnd base rates'!E$117)\n+($O302*'fnd base rates'!E$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,5)))\n*$R302","v":7067740.1466369983},{"$f":"(($D302*'fnd base rates'!F$107)\n+($E302*'fnd base rates'!F$108)\n+($F302*'fnd base rates'!F$109)\n+($G302*'fnd base rates'!F$110)\n+($H302*'fnd base rates'!F$111)\n+($I302*'fnd base rates'!F$112)\n+($J302*'fnd base rates'!F$113)\n+($K302*'fnd base rates'!F$114)\n+($M302*'fnd base rates'!F$116)\n+($N302*'fnd base rates'!F$117)\n+($O302*'fnd base rates'!F$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,6)))\n*$R302","v":1372709.893069},{"$f":"(($D302*'fnd base rates'!G$107)\n+($E302*'fnd base rates'!G$108)\n+($F302*'fnd base rates'!G$109)\n+($G302*'fnd base rates'!G$110)\n+($H302*'fnd base rates'!G$111)\n+($I302*'fnd base rates'!G$112)\n+($J302*'fnd base rates'!G$113)\n+($K302*'fnd base rates'!G$114)\n+($M302*'fnd base rates'!G$116)\n+($N302*'fnd base rates'!G$117)\n+($O302*'fnd base rates'!G$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,7)))\n*$R302","v":297934.19251399999},{"$f":"(($D302*'fnd base rates'!H$107)\n+($E302*'fnd base rates'!H$108)\n+($F302*'fnd base rates'!H$109)\n+($G302*'fnd base rates'!H$110)\n+($H302*'fnd base rates'!H$111)\n+($I302*'fnd base rates'!H$112)\n+($J302*'fnd base rates'!H$113)\n+($K302*'fnd base rates'!H$114)\n+($M302*'fnd base rates'!H$116)\n+($N302*'fnd base rates'!H$117)\n+($O302*'fnd base rates'!H$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,8)))","v":782846.52532999986},{"$f":"(($D302*'fnd base rates'!I$107)\n+($E302*'fnd base rates'!I$108)\n+($F302*'fnd base rates'!I$109)\n+($G302*'fnd base rates'!I$110)\n+($H302*'fnd base rates'!I$111)\n+($I302*'fnd base rates'!I$112)\n+($J302*'fnd base rates'!I$113)\n+($K302*'fnd base rates'!I$114)\n+($M302*'fnd base rates'!I$116)\n+($N302*'fnd base rates'!I$117)\n+($O302*'fnd base rates'!I$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,9)))\n*$R302","v":485587.22},{"$f":"(($D302*'fnd base rates'!J$107)\n+($E302*'fnd base rates'!J$108)\n+($F302*'fnd base rates'!J$109)\n+($G302*'fnd base rates'!J$110)\n+($H302*'fnd base rates'!J$111)\n+($I302*'fnd base rates'!J$112)\n+($J302*'fnd base rates'!J$113)\n+($K302*'fnd base rates'!J$114)\n+($M302*'fnd base rates'!J$116)\n+($N302*'fnd base rates'!J$117)\n+($O302*'fnd base rates'!J$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,10)))\n*$R302","v":749438.01},{"$f":"(($D302*'fnd base rates'!K$107)\n+($E302*'fnd base rates'!K$108)\n+($F302*'fnd base rates'!K$109)\n+($G302*'fnd base rates'!K$110)\n+($H302*'fnd base rates'!K$111)\n+($I302*'fnd base rates'!K$112)\n+($J302*'fnd base rates'!K$113)\n+($K302*'fnd base rates'!K$114)\n+($M302*'fnd base rates'!K$116)\n+($N302*'fnd base rates'!K$117)\n+($O302*'fnd base rates'!K$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,11)))\n*$R302","v":1448492.8609719998},{"$f":"(($D302*'fnd base rates'!L$107)\n+($E302*'fnd base rates'!L$108)\n+($F302*'fnd base rates'!L$109)\n+($G302*'fnd base rates'!L$110)\n+($H302*'fnd base rates'!L$111)\n+($I302*'fnd base rates'!L$112)\n+($J302*'fnd base rates'!L$113)\n+($K302*'fnd base rates'!L$114)\n+($M302*'fnd base rates'!L$116)\n+($N302*'fnd base rates'!L$117)\n+($O302*'fnd base rates'!L$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,12)))","v":1893365.5242990002},{"$f":"(($D302*'fnd base rates'!M$107)\n+($E302*'fnd base rates'!M$108)\n+($F302*'fnd base rates'!M$109)\n+($G302*'fnd base rates'!M$110)\n+($H302*'fnd base rates'!M$111)\n+($I302*'fnd base rates'!M$112)\n+($J302*'fnd base rates'!M$113)\n+($K302*'fnd base rates'!M$114)\n+($M302*'fnd base rates'!M$116)\n+($N302*'fnd base rates'!M$117)\n+($O302*'fnd base rates'!M$118)\n+($P302*VLOOKUP($S302+12,rate_basefnd,13)))","v":0},15984286.480602,null,445348348,"445","348","348",1,1319,15984286.480602,12118,0,12118,null,null,null,null,null,13162,69,13231,-1113,12118,0,12118]
[445,445348615,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D303","v":0},{"$f":"'fnd enro'!E303","v":0},{"$f":"'fnd enro'!F303","v":0},{"$f":"'fnd enro'!G303","v":2},{"$f":"'fnd enro'!H303","v":0},{"$f":"'fnd enro'!I303","v":0},{"$f":"'fnd enro'!J303","v":0},{"$f":"'fnd enro'!K303","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L303","v":0},{"$f":"'fnd enro'!M303+'fnd enro'!N303","v":2},{"$f":"'fnd enro'!O303","v":0},{"$f":"'fnd enro'!P303","v":0},{"$f":"'fnd enro'!Q303","v":0},{"$f":"'fnd enro'!S303","v":2},1,{"$f":"VALUE('fnd enro'!R303)","v":10},null,{"$f":"(($D303*'fnd base rates'!C$107)\n+($E303*'fnd base rates'!C$108)\n+($F303*'fnd base rates'!C$109)\n+($G303*'fnd base rates'!C$110)\n+($H303*'fnd base rates'!C$111)\n+($I303*'fnd base rates'!C$112)\n+($J303*'fnd base rates'!C$113)\n+($K303*'fnd base rates'!C$114)\n+($M303*'fnd base rates'!C$116)\n+($N303*'fnd base rates'!C$117)\n+($O303*'fnd base rates'!C$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,3)))\n*$R303","v":1192.4377979999999},{"$f":"(($D303*'fnd base rates'!D$107)\n+($E303*'fnd base rates'!D$108)\n+($F303*'fnd base rates'!D$109)\n+($G303*'fnd base rates'!D$110)\n+($H303*'fnd base rates'!D$111)\n+($I303*'fnd base rates'!D$112)\n+($J303*'fnd base rates'!D$113)\n+($K303*'fnd base rates'!D$114)\n+($M303*'fnd base rates'!D$116)\n+($N303*'fnd base rates'!D$117)\n+($O303*'fnd base rates'!D$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,4)))\n*$R303","v":1765.66},{"$f":"(($D303*'fnd base rates'!E$107)\n+($E303*'fnd base rates'!E$108)\n+($F303*'fnd base rates'!E$109)\n+($G303*'fnd base rates'!E$110)\n+($H303*'fnd base rates'!E$111)\n+($I303*'fnd base rates'!E$112)\n+($J303*'fnd base rates'!E$113)\n+($K303*'fnd base rates'!E$114)\n+($M303*'fnd base rates'!E$116)\n+($N303*'fnd base rates'!E$117)\n+($O303*'fnd base rates'!E$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,5)))\n*$R303","v":9562.8154460000005},{"$f":"(($D303*'fnd base rates'!F$107)\n+($E303*'fnd base rates'!F$108)\n+($F303*'fnd base rates'!F$109)\n+($G303*'fnd base rates'!F$110)\n+($H303*'fnd base rates'!F$111)\n+($I303*'fnd base rates'!F$112)\n+($J303*'fnd base rates'!F$113)\n+($K303*'fnd base rates'!F$114)\n+($M303*'fnd base rates'!F$116)\n+($N303*'fnd base rates'!F$117)\n+($O303*'fnd base rates'!F$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,6)))\n*$R303","v":2664.1165019999999},{"$f":"(($D303*'fnd base rates'!G$107)\n+($E303*'fnd base rates'!G$108)\n+($F303*'fnd base rates'!G$109)\n+($G303*'fnd base rates'!G$110)\n+($H303*'fnd base rates'!G$111)\n+($I303*'fnd base rates'!G$112)\n+($J303*'fnd base rates'!G$113)\n+($K303*'fnd base rates'!G$114)\n+($M303*'fnd base rates'!G$116)\n+($N303*'fnd base rates'!G$117)\n+($O303*'fnd base rates'!G$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,7)))\n*$R303","v":387.20681200000001},{"$f":"(($D303*'fnd base rates'!H$107)\n+($E303*'fnd base rates'!H$108)\n+($F303*'fnd base rates'!H$109)\n+($G303*'fnd base rates'!H$110)\n+($H303*'fnd base rates'!H$111)\n+($I303*'fnd base rates'!H$112)\n+($J303*'fnd base rates'!H$113)\n+($K303*'fnd base rates'!H$114)\n+($M303*'fnd base rates'!H$116)\n+($N303*'fnd base rates'!H$117)\n+($O303*'fnd base rates'!H$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,8)))","v":1217.1141399999999},{"$f":"(($D303*'fnd base rates'!I$107)\n+($E303*'fnd base rates'!I$108)\n+($F303*'fnd base rates'!I$109)\n+($G303*'fnd base rates'!I$110)\n+($H303*'fnd base rates'!I$111)\n+($I303*'fnd base rates'!I$112)\n+($J303*'fnd base rates'!I$113)\n+($K303*'fnd base rates'!I$114)\n+($M303*'fnd base rates'!I$116)\n+($N303*'fnd base rates'!I$117)\n+($O303*'fnd base rates'!I$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,9)))\n*$R303","v":619.67999999999995},{"$f":"(($D303*'fnd base rates'!J$107)\n+($E303*'fnd base rates'!J$108)\n+($F303*'fnd base rates'!J$109)\n+($G303*'fnd base rates'!J$110)\n+($H303*'fnd base rates'!J$111)\n+($I303*'fnd base rates'!J$112)\n+($J303*'fnd base rates'!J$113)\n+($K303*'fnd base rates'!J$114)\n+($M303*'fnd base rates'!J$116)\n+($N303*'fnd base rates'!J$117)\n+($O303*'fnd base rates'!J$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,10)))\n*$R303","v":333.44},{"$f":"(($D303*'fnd base rates'!K$107)\n+($E303*'fnd base rates'!K$108)\n+($F303*'fnd base rates'!K$109)\n+($G303*'fnd base rates'!K$110)\n+($H303*'fnd base rates'!K$111)\n+($I303*'fnd base rates'!K$112)\n+($J303*'fnd base rates'!K$113)\n+($K303*'fnd base rates'!K$114)\n+($M303*'fnd base rates'!K$116)\n+($N303*'fnd base rates'!K$117)\n+($O303*'fnd base rates'!K$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,11)))\n*$R303","v":2623.634376},{"$f":"(($D303*'fnd base rates'!L$107)\n+($E303*'fnd base rates'!L$108)\n+($F303*'fnd base rates'!L$109)\n+($G303*'fnd base rates'!L$110)\n+($H303*'fnd base rates'!L$111)\n+($I303*'fnd base rates'!L$112)\n+($J303*'fnd base rates'!L$113)\n+($K303*'fnd base rates'!L$114)\n+($M303*'fnd base rates'!L$116)\n+($N303*'fnd base rates'!L$117)\n+($O303*'fnd base rates'!L$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,12)))","v":2885.402842},{"$f":"(($D303*'fnd base rates'!M$107)\n+($E303*'fnd base rates'!M$108)\n+($F303*'fnd base rates'!M$109)\n+($G303*'fnd base rates'!M$110)\n+($H303*'fnd base rates'!M$111)\n+($I303*'fnd base rates'!M$112)\n+($J303*'fnd base rates'!M$113)\n+($K303*'fnd base rates'!M$114)\n+($M303*'fnd base rates'!M$116)\n+($N303*'fnd base rates'!M$117)\n+($O303*'fnd base rates'!M$118)\n+($P303*VLOOKUP($S303+12,rate_basefnd,13)))","v":0},23251.507915999999,null,445348615,"445","348","615",1,2,23251.507915999999,11626,0,11626,null,null,null,null,null,14107,38,14145,-2519,11626,0,11626]
[445,445348658,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D304","v":0},{"$f":"'fnd enro'!E304","v":0},{"$f":"'fnd enro'!F304","v":0},{"$f":"'fnd enro'!G304","v":1},{"$f":"'fnd enro'!H304","v":0},{"$f":"'fnd enro'!I304","v":1},{"$f":"'fnd enro'!J304","v":0},{"$f":"'fnd enro'!K304","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L304","v":0},{"$f":"'fnd enro'!M304+'fnd enro'!N304","v":0},{"$f":"'fnd enro'!O304","v":0},{"$f":"'fnd enro'!P304","v":0},{"$f":"'fnd enro'!Q304","v":0},{"$f":"'fnd enro'!S304","v":2},1,{"$f":"VALUE('fnd enro'!R304)","v":5},null,{"$f":"(($D304*'fnd base rates'!C$107)\n+($E304*'fnd base rates'!C$108)\n+($F304*'fnd base rates'!C$109)\n+($G304*'fnd base rates'!C$110)\n+($H304*'fnd base rates'!C$111)\n+($I304*'fnd base rates'!C$112)\n+($J304*'fnd base rates'!C$113)\n+($K304*'fnd base rates'!C$114)\n+($M304*'fnd base rates'!C$116)\n+($N304*'fnd base rates'!C$117)\n+($O304*'fnd base rates'!C$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,3)))\n*$R304","v":1008.577798},{"$f":"(($D304*'fnd base rates'!D$107)\n+($E304*'fnd base rates'!D$108)\n+($F304*'fnd base rates'!D$109)\n+($G304*'fnd base rates'!D$110)\n+($H304*'fnd base rates'!D$111)\n+($I304*'fnd base rates'!D$112)\n+($J304*'fnd base rates'!D$113)\n+($K304*'fnd base rates'!D$114)\n+($M304*'fnd base rates'!D$116)\n+($N304*'fnd base rates'!D$117)\n+($O304*'fnd base rates'!D$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,4)))\n*$R304","v":1443.9},{"$f":"(($D304*'fnd base rates'!E$107)\n+($E304*'fnd base rates'!E$108)\n+($F304*'fnd base rates'!E$109)\n+($G304*'fnd base rates'!E$110)\n+($H304*'fnd base rates'!E$111)\n+($I304*'fnd base rates'!E$112)\n+($J304*'fnd base rates'!E$113)\n+($K304*'fnd base rates'!E$114)\n+($M304*'fnd base rates'!E$116)\n+($N304*'fnd base rates'!E$117)\n+($O304*'fnd base rates'!E$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,5)))\n*$R304","v":8284.2754459999996},{"$f":"(($D304*'fnd base rates'!F$107)\n+($E304*'fnd base rates'!F$108)\n+($F304*'fnd base rates'!F$109)\n+($G304*'fnd base rates'!F$110)\n+($H304*'fnd base rates'!F$111)\n+($I304*'fnd base rates'!F$112)\n+($J304*'fnd base rates'!F$113)\n+($K304*'fnd base rates'!F$114)\n+($M304*'fnd base rates'!F$116)\n+($N304*'fnd base rates'!F$117)\n+($O304*'fnd base rates'!F$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,6)))\n*$R304","v":2002.1265020000001},{"$f":"(($D304*'fnd base rates'!G$107)\n+($E304*'fnd base rates'!G$108)\n+($F304*'fnd base rates'!G$109)\n+($G304*'fnd base rates'!G$110)\n+($H304*'fnd base rates'!G$111)\n+($I304*'fnd base rates'!G$112)\n+($J304*'fnd base rates'!G$113)\n+($K304*'fnd base rates'!G$114)\n+($M304*'fnd base rates'!G$116)\n+($N304*'fnd base rates'!G$117)\n+($O304*'fnd base rates'!G$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,7)))\n*$R304","v":301.98681199999999},{"$f":"(($D304*'fnd base rates'!H$107)\n+($E304*'fnd base rates'!H$108)\n+($F304*'fnd base rates'!H$109)\n+($G304*'fnd base rates'!H$110)\n+($H304*'fnd base rates'!H$111)\n+($I304*'fnd base rates'!H$112)\n+($J304*'fnd base rates'!H$113)\n+($K304*'fnd base rates'!H$114)\n+($M304*'fnd base rates'!H$116)\n+($N304*'fnd base rates'!H$117)\n+($O304*'fnd base rates'!H$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D304*'fnd base rates'!I$107)\n+($E304*'fnd base rates'!I$108)\n+($F304*'fnd base rates'!I$109)\n+($G304*'fnd base rates'!I$110)\n+($H304*'fnd base rates'!I$111)\n+($I304*'fnd base rates'!I$112)\n+($J304*'fnd base rates'!I$113)\n+($K304*'fnd base rates'!I$114)\n+($M304*'fnd base rates'!I$116)\n+($N304*'fnd base rates'!I$117)\n+($O304*'fnd base rates'!I$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,9)))\n*$R304","v":642.81999999999994},{"$f":"(($D304*'fnd base rates'!J$107)\n+($E304*'fnd base rates'!J$108)\n+($F304*'fnd base rates'!J$109)\n+($G304*'fnd base rates'!J$110)\n+($H304*'fnd base rates'!J$111)\n+($I304*'fnd base rates'!J$112)\n+($J304*'fnd base rates'!J$113)\n+($K304*'fnd base rates'!J$114)\n+($M304*'fnd base rates'!J$116)\n+($N304*'fnd base rates'!J$117)\n+($O304*'fnd base rates'!J$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,10)))\n*$R304","v":685.14},{"$f":"(($D304*'fnd base rates'!K$107)\n+($E304*'fnd base rates'!K$108)\n+($F304*'fnd base rates'!K$109)\n+($G304*'fnd base rates'!K$110)\n+($H304*'fnd base rates'!K$111)\n+($I304*'fnd base rates'!K$112)\n+($J304*'fnd base rates'!K$113)\n+($K304*'fnd base rates'!K$114)\n+($M304*'fnd base rates'!K$116)\n+($N304*'fnd base rates'!K$117)\n+($O304*'fnd base rates'!K$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,11)))\n*$R304","v":2119.114376},{"$f":"(($D304*'fnd base rates'!L$107)\n+($E304*'fnd base rates'!L$108)\n+($F304*'fnd base rates'!L$109)\n+($G304*'fnd base rates'!L$110)\n+($H304*'fnd base rates'!L$111)\n+($I304*'fnd base rates'!L$112)\n+($J304*'fnd base rates'!L$113)\n+($K304*'fnd base rates'!L$114)\n+($M304*'fnd base rates'!L$116)\n+($N304*'fnd base rates'!L$117)\n+($O304*'fnd base rates'!L$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,12)))","v":2307.4728420000001},{"$f":"(($D304*'fnd base rates'!M$107)\n+($E304*'fnd base rates'!M$108)\n+($F304*'fnd base rates'!M$109)\n+($G304*'fnd base rates'!M$110)\n+($H304*'fnd base rates'!M$111)\n+($I304*'fnd base rates'!M$112)\n+($J304*'fnd base rates'!M$113)\n+($K304*'fnd base rates'!M$114)\n+($M304*'fnd base rates'!M$116)\n+($N304*'fnd base rates'!M$117)\n+($O304*'fnd base rates'!M$118)\n+($P304*VLOOKUP($S304+12,rate_basefnd,13)))","v":0},20070.207915999996,null,445348658,"445","348","658",1,2,20070.207915999996,10035,0,10035,null,null,null,null,null,10115,0,10115,-80,10035,0,10035]
[445,445348753,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D305","v":0},{"$f":"'fnd enro'!E305","v":0},{"$f":"'fnd enro'!F305","v":0},{"$f":"'fnd enro'!G305","v":0},{"$f":"'fnd enro'!H305","v":1},{"$f":"'fnd enro'!I305","v":0},{"$f":"'fnd enro'!J305","v":0},{"$f":"'fnd enro'!K305","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L305","v":0},{"$f":"'fnd enro'!M305+'fnd enro'!N305","v":0},{"$f":"'fnd enro'!O305","v":0},{"$f":"'fnd enro'!P305","v":0},{"$f":"'fnd enro'!Q305","v":0},{"$f":"'fnd enro'!S305","v":1},1,{"$f":"VALUE('fnd enro'!R305)","v":6},null,{"$f":"(($D305*'fnd base rates'!C$107)\n+($E305*'fnd base rates'!C$108)\n+($F305*'fnd base rates'!C$109)\n+($G305*'fnd base rates'!C$110)\n+($H305*'fnd base rates'!C$111)\n+($I305*'fnd base rates'!C$112)\n+($J305*'fnd base rates'!C$113)\n+($K305*'fnd base rates'!C$114)\n+($M305*'fnd base rates'!C$116)\n+($N305*'fnd base rates'!C$117)\n+($O305*'fnd base rates'!C$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,3)))\n*$R305","v":504.28889900000001},{"$f":"(($D305*'fnd base rates'!D$107)\n+($E305*'fnd base rates'!D$108)\n+($F305*'fnd base rates'!D$109)\n+($G305*'fnd base rates'!D$110)\n+($H305*'fnd base rates'!D$111)\n+($I305*'fnd base rates'!D$112)\n+($J305*'fnd base rates'!D$113)\n+($K305*'fnd base rates'!D$114)\n+($M305*'fnd base rates'!D$116)\n+($N305*'fnd base rates'!D$117)\n+($O305*'fnd base rates'!D$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,4)))\n*$R305","v":721.95},{"$f":"(($D305*'fnd base rates'!E$107)\n+($E305*'fnd base rates'!E$108)\n+($F305*'fnd base rates'!E$109)\n+($G305*'fnd base rates'!E$110)\n+($H305*'fnd base rates'!E$111)\n+($I305*'fnd base rates'!E$112)\n+($J305*'fnd base rates'!E$113)\n+($K305*'fnd base rates'!E$114)\n+($M305*'fnd base rates'!E$116)\n+($N305*'fnd base rates'!E$117)\n+($O305*'fnd base rates'!E$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,5)))\n*$R305","v":3258.1077230000001},{"$f":"(($D305*'fnd base rates'!F$107)\n+($E305*'fnd base rates'!F$108)\n+($F305*'fnd base rates'!F$109)\n+($G305*'fnd base rates'!F$110)\n+($H305*'fnd base rates'!F$111)\n+($I305*'fnd base rates'!F$112)\n+($J305*'fnd base rates'!F$113)\n+($K305*'fnd base rates'!F$114)\n+($M305*'fnd base rates'!F$116)\n+($N305*'fnd base rates'!F$117)\n+($O305*'fnd base rates'!F$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,6)))\n*$R305","v":933.31825099999992},{"$f":"(($D305*'fnd base rates'!G$107)\n+($E305*'fnd base rates'!G$108)\n+($F305*'fnd base rates'!G$109)\n+($G305*'fnd base rates'!G$110)\n+($H305*'fnd base rates'!G$111)\n+($I305*'fnd base rates'!G$112)\n+($J305*'fnd base rates'!G$113)\n+($K305*'fnd base rates'!G$114)\n+($M305*'fnd base rates'!G$116)\n+($N305*'fnd base rates'!G$117)\n+($O305*'fnd base rates'!G$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,7)))\n*$R305","v":158.65340599999999},{"$f":"(($D305*'fnd base rates'!H$107)\n+($E305*'fnd base rates'!H$108)\n+($F305*'fnd base rates'!H$109)\n+($G305*'fnd base rates'!H$110)\n+($H305*'fnd base rates'!H$111)\n+($I305*'fnd base rates'!H$112)\n+($J305*'fnd base rates'!H$113)\n+($K305*'fnd base rates'!H$114)\n+($M305*'fnd base rates'!H$116)\n+($N305*'fnd base rates'!H$117)\n+($O305*'fnd base rates'!H$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D305*'fnd base rates'!I$107)\n+($E305*'fnd base rates'!I$108)\n+($F305*'fnd base rates'!I$109)\n+($G305*'fnd base rates'!I$110)\n+($H305*'fnd base rates'!I$111)\n+($I305*'fnd base rates'!I$112)\n+($J305*'fnd base rates'!I$113)\n+($K305*'fnd base rates'!I$114)\n+($M305*'fnd base rates'!I$116)\n+($N305*'fnd base rates'!I$117)\n+($O305*'fnd base rates'!I$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,9)))\n*$R305","v":320.64},{"$f":"(($D305*'fnd base rates'!J$107)\n+($E305*'fnd base rates'!J$108)\n+($F305*'fnd base rates'!J$109)\n+($G305*'fnd base rates'!J$110)\n+($H305*'fnd base rates'!J$111)\n+($I305*'fnd base rates'!J$112)\n+($J305*'fnd base rates'!J$113)\n+($K305*'fnd base rates'!J$114)\n+($M305*'fnd base rates'!J$116)\n+($N305*'fnd base rates'!J$117)\n+($O305*'fnd base rates'!J$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,10)))\n*$R305","v":234.79},{"$f":"(($D305*'fnd base rates'!K$107)\n+($E305*'fnd base rates'!K$108)\n+($F305*'fnd base rates'!K$109)\n+($G305*'fnd base rates'!K$110)\n+($H305*'fnd base rates'!K$111)\n+($I305*'fnd base rates'!K$112)\n+($J305*'fnd base rates'!K$113)\n+($K305*'fnd base rates'!K$114)\n+($M305*'fnd base rates'!K$116)\n+($N305*'fnd base rates'!K$117)\n+($O305*'fnd base rates'!K$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,11)))\n*$R305","v":1113.3671880000002},{"$f":"(($D305*'fnd base rates'!L$107)\n+($E305*'fnd base rates'!L$108)\n+($F305*'fnd base rates'!L$109)\n+($G305*'fnd base rates'!L$110)\n+($H305*'fnd base rates'!L$111)\n+($I305*'fnd base rates'!L$112)\n+($J305*'fnd base rates'!L$113)\n+($K305*'fnd base rates'!L$114)\n+($M305*'fnd base rates'!L$116)\n+($N305*'fnd base rates'!L$117)\n+($O305*'fnd base rates'!L$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D305*'fnd base rates'!M$107)\n+($E305*'fnd base rates'!M$108)\n+($F305*'fnd base rates'!M$109)\n+($G305*'fnd base rates'!M$110)\n+($H305*'fnd base rates'!M$111)\n+($I305*'fnd base rates'!M$112)\n+($J305*'fnd base rates'!M$113)\n+($K305*'fnd base rates'!M$114)\n+($M305*'fnd base rates'!M$116)\n+($N305*'fnd base rates'!M$117)\n+($O305*'fnd base rates'!M$118)\n+($P305*VLOOKUP($S305+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,445348753,"445","348","753",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[445,445348767,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D306","v":0},{"$f":"'fnd enro'!E306","v":0},{"$f":"'fnd enro'!F306","v":0},{"$f":"'fnd enro'!G306","v":1},{"$f":"'fnd enro'!H306","v":1},{"$f":"'fnd enro'!I306","v":1},{"$f":"'fnd enro'!J306","v":0},{"$f":"'fnd enro'!K306","v":0.1137},{"$f":"'fnd enro'!L306","v":0},{"$f":"'fnd enro'!M306+'fnd enro'!N306","v":0},{"$f":"'fnd enro'!O306","v":0},{"$f":"'fnd enro'!P306","v":0},{"$f":"'fnd enro'!Q306","v":0},{"$f":"'fnd enro'!S306","v":3},1,{"$f":"VALUE('fnd enro'!R306)","v":9},null,{"$f":"(($D306*'fnd base rates'!C$107)\n+($E306*'fnd base rates'!C$108)\n+($F306*'fnd base rates'!C$109)\n+($G306*'fnd base rates'!C$110)\n+($H306*'fnd base rates'!C$111)\n+($I306*'fnd base rates'!C$112)\n+($J306*'fnd base rates'!C$113)\n+($K306*'fnd base rates'!C$114)\n+($M306*'fnd base rates'!C$116)\n+($N306*'fnd base rates'!C$117)\n+($O306*'fnd base rates'!C$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,3)))\n*$R306","v":1512.8666969999999},{"$f":"(($D306*'fnd base rates'!D$107)\n+($E306*'fnd base rates'!D$108)\n+($F306*'fnd base rates'!D$109)\n+($G306*'fnd base rates'!D$110)\n+($H306*'fnd base rates'!D$111)\n+($I306*'fnd base rates'!D$112)\n+($J306*'fnd base rates'!D$113)\n+($K306*'fnd base rates'!D$114)\n+($M306*'fnd base rates'!D$116)\n+($N306*'fnd base rates'!D$117)\n+($O306*'fnd base rates'!D$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,4)))\n*$R306","v":2165.8500000000004},{"$f":"(($D306*'fnd base rates'!E$107)\n+($E306*'fnd base rates'!E$108)\n+($F306*'fnd base rates'!E$109)\n+($G306*'fnd base rates'!E$110)\n+($H306*'fnd base rates'!E$111)\n+($I306*'fnd base rates'!E$112)\n+($J306*'fnd base rates'!E$113)\n+($K306*'fnd base rates'!E$114)\n+($M306*'fnd base rates'!E$116)\n+($N306*'fnd base rates'!E$117)\n+($O306*'fnd base rates'!E$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,5)))\n*$R306","v":11542.383169000001},{"$f":"(($D306*'fnd base rates'!F$107)\n+($E306*'fnd base rates'!F$108)\n+($F306*'fnd base rates'!F$109)\n+($G306*'fnd base rates'!F$110)\n+($H306*'fnd base rates'!F$111)\n+($I306*'fnd base rates'!F$112)\n+($J306*'fnd base rates'!F$113)\n+($K306*'fnd base rates'!F$114)\n+($M306*'fnd base rates'!F$116)\n+($N306*'fnd base rates'!F$117)\n+($O306*'fnd base rates'!F$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,6)))\n*$R306","v":2935.4447529999998},{"$f":"(($D306*'fnd base rates'!G$107)\n+($E306*'fnd base rates'!G$108)\n+($F306*'fnd base rates'!G$109)\n+($G306*'fnd base rates'!G$110)\n+($H306*'fnd base rates'!G$111)\n+($I306*'fnd base rates'!G$112)\n+($J306*'fnd base rates'!G$113)\n+($K306*'fnd base rates'!G$114)\n+($M306*'fnd base rates'!G$116)\n+($N306*'fnd base rates'!G$117)\n+($O306*'fnd base rates'!G$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,7)))\n*$R306","v":460.640218},{"$f":"(($D306*'fnd base rates'!H$107)\n+($E306*'fnd base rates'!H$108)\n+($F306*'fnd base rates'!H$109)\n+($G306*'fnd base rates'!H$110)\n+($H306*'fnd base rates'!H$111)\n+($I306*'fnd base rates'!H$112)\n+($J306*'fnd base rates'!H$113)\n+($K306*'fnd base rates'!H$114)\n+($M306*'fnd base rates'!H$116)\n+($N306*'fnd base rates'!H$117)\n+($O306*'fnd base rates'!H$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,8)))","v":1768.4512099999999},{"$f":"(($D306*'fnd base rates'!I$107)\n+($E306*'fnd base rates'!I$108)\n+($F306*'fnd base rates'!I$109)\n+($G306*'fnd base rates'!I$110)\n+($H306*'fnd base rates'!I$111)\n+($I306*'fnd base rates'!I$112)\n+($J306*'fnd base rates'!I$113)\n+($K306*'fnd base rates'!I$114)\n+($M306*'fnd base rates'!I$116)\n+($N306*'fnd base rates'!I$117)\n+($O306*'fnd base rates'!I$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,9)))\n*$R306","v":963.46},{"$f":"(($D306*'fnd base rates'!J$107)\n+($E306*'fnd base rates'!J$108)\n+($F306*'fnd base rates'!J$109)\n+($G306*'fnd base rates'!J$110)\n+($H306*'fnd base rates'!J$111)\n+($I306*'fnd base rates'!J$112)\n+($J306*'fnd base rates'!J$113)\n+($K306*'fnd base rates'!J$114)\n+($M306*'fnd base rates'!J$116)\n+($N306*'fnd base rates'!J$117)\n+($O306*'fnd base rates'!J$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,10)))\n*$R306","v":919.93},{"$f":"(($D306*'fnd base rates'!K$107)\n+($E306*'fnd base rates'!K$108)\n+($F306*'fnd base rates'!K$109)\n+($G306*'fnd base rates'!K$110)\n+($H306*'fnd base rates'!K$111)\n+($I306*'fnd base rates'!K$112)\n+($J306*'fnd base rates'!K$113)\n+($K306*'fnd base rates'!K$114)\n+($M306*'fnd base rates'!K$116)\n+($N306*'fnd base rates'!K$117)\n+($O306*'fnd base rates'!K$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,11)))\n*$R306","v":3232.4815640000002},{"$f":"(($D306*'fnd base rates'!L$107)\n+($E306*'fnd base rates'!L$108)\n+($F306*'fnd base rates'!L$109)\n+($G306*'fnd base rates'!L$110)\n+($H306*'fnd base rates'!L$111)\n+($I306*'fnd base rates'!L$112)\n+($J306*'fnd base rates'!L$113)\n+($K306*'fnd base rates'!L$114)\n+($M306*'fnd base rates'!L$116)\n+($N306*'fnd base rates'!L$117)\n+($O306*'fnd base rates'!L$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,12)))","v":3528.9942629999996},{"$f":"(($D306*'fnd base rates'!M$107)\n+($E306*'fnd base rates'!M$108)\n+($F306*'fnd base rates'!M$109)\n+($G306*'fnd base rates'!M$110)\n+($H306*'fnd base rates'!M$111)\n+($I306*'fnd base rates'!M$112)\n+($J306*'fnd base rates'!M$113)\n+($K306*'fnd base rates'!M$114)\n+($M306*'fnd base rates'!M$116)\n+($N306*'fnd base rates'!M$117)\n+($O306*'fnd base rates'!M$118)\n+($P306*VLOOKUP($S306+12,rate_basefnd,13)))","v":0},29030.501874000001,null,445348767,"445","348","767",1,3,29030.501874000001,9677,0,9677,null,null,null,null,null,9761,0,9761,-84,9677,0,9677]
[445,445348775,"ABBY KELLEY FOSTER",{"$f":"'fnd enro'!D307","v":0},{"$f":"'fnd enro'!E307","v":0},{"$f":"'fnd enro'!F307","v":1},{"$f":"'fnd enro'!G307","v":7},{"$f":"'fnd enro'!H307","v":4},{"$f":"'fnd enro'!I307","v":2},{"$f":"'fnd enro'!J307","v":0},{"$f":"'fnd enro'!K307","v":0.53059999999999996},{"$f":"'fnd enro'!L307","v":0},{"$f":"'fnd enro'!M307+'fnd enro'!N307","v":0},{"$f":"'fnd enro'!O307","v":0},{"$f":"'fnd enro'!P307","v":0},{"$f":"'fnd enro'!Q307","v":3},{"$f":"'fnd enro'!S307","v":14},1,{"$f":"VALUE('fnd enro'!R307)","v":3},null,{"$f":"(($D307*'fnd base rates'!C$107)\n+($E307*'fnd base rates'!C$108)\n+($F307*'fnd base rates'!C$109)\n+($G307*'fnd base rates'!C$110)\n+($H307*'fnd base rates'!C$111)\n+($I307*'fnd base rates'!C$112)\n+($J307*'fnd base rates'!C$113)\n+($K307*'fnd base rates'!C$114)\n+($M307*'fnd base rates'!C$116)\n+($N307*'fnd base rates'!C$117)\n+($O307*'fnd base rates'!C$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,3)))\n*$R307","v":7219.4645860000001},{"$f":"(($D307*'fnd base rates'!D$107)\n+($E307*'fnd base rates'!D$108)\n+($F307*'fnd base rates'!D$109)\n+($G307*'fnd base rates'!D$110)\n+($H307*'fnd base rates'!D$111)\n+($I307*'fnd base rates'!D$112)\n+($J307*'fnd base rates'!D$113)\n+($K307*'fnd base rates'!D$114)\n+($M307*'fnd base rates'!D$116)\n+($N307*'fnd base rates'!D$117)\n+($O307*'fnd base rates'!D$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,4)))\n*$R307","v":10862.640000000001},{"$f":"(($D307*'fnd base rates'!E$107)\n+($E307*'fnd base rates'!E$108)\n+($F307*'fnd base rates'!E$109)\n+($G307*'fnd base rates'!E$110)\n+($H307*'fnd base rates'!E$111)\n+($I307*'fnd base rates'!E$112)\n+($J307*'fnd base rates'!E$113)\n+($K307*'fnd base rates'!E$114)\n+($M307*'fnd base rates'!E$116)\n+($N307*'fnd base rates'!E$117)\n+($O307*'fnd base rates'!E$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,5)))\n*$R307","v":58906.778121999996},{"$f":"(($D307*'fnd base rates'!F$107)\n+($E307*'fnd base rates'!F$108)\n+($F307*'fnd base rates'!F$109)\n+($G307*'fnd base rates'!F$110)\n+($H307*'fnd base rates'!F$111)\n+($I307*'fnd base rates'!F$112)\n+($J307*'fnd base rates'!F$113)\n+($K307*'fnd base rates'!F$114)\n+($M307*'fnd base rates'!F$116)\n+($N307*'fnd base rates'!F$117)\n+($O307*'fnd base rates'!F$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,6)))\n*$R307","v":14764.595514000001},{"$f":"(($D307*'fnd base rates'!G$107)\n+($E307*'fnd base rates'!G$108)\n+($F307*'fnd base rates'!G$109)\n+($G307*'fnd base rates'!G$110)\n+($H307*'fnd base rates'!G$111)\n+($I307*'fnd base rates'!G$112)\n+($J307*'fnd base rates'!G$113)\n+($K307*'fnd base rates'!G$114)\n+($M307*'fnd base rates'!G$116)\n+($N307*'fnd base rates'!G$117)\n+($O307*'fnd base rates'!G$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,7)))\n*$R307","v":2482.1776840000002},{"$f":"(($D307*'fnd base rates'!H$107)\n+($E307*'fnd base rates'!H$108)\n+($F307*'fnd base rates'!H$109)\n+($G307*'fnd base rates'!H$110)\n+($H307*'fnd base rates'!H$111)\n+($I307*'fnd base rates'!H$112)\n+($J307*'fnd base rates'!H$113)\n+($K307*'fnd base rates'!H$114)\n+($M307*'fnd base rates'!H$116)\n+($N307*'fnd base rates'!H$117)\n+($O307*'fnd base rates'!H$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,8)))","v":7540.9989800000003},{"$f":"(($D307*'fnd base rates'!I$107)\n+($E307*'fnd base rates'!I$108)\n+($F307*'fnd base rates'!I$109)\n+($G307*'fnd base rates'!I$110)\n+($H307*'fnd base rates'!I$111)\n+($I307*'fnd base rates'!I$112)\n+($J307*'fnd base rates'!I$113)\n+($K307*'fnd base rates'!I$114)\n+($M307*'fnd base rates'!I$116)\n+($N307*'fnd base rates'!I$117)\n+($O307*'fnd base rates'!I$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,9)))\n*$R307","v":4312.13},{"$f":"(($D307*'fnd base rates'!J$107)\n+($E307*'fnd base rates'!J$108)\n+($F307*'fnd base rates'!J$109)\n+($G307*'fnd base rates'!J$110)\n+($H307*'fnd base rates'!J$111)\n+($I307*'fnd base rates'!J$112)\n+($J307*'fnd base rates'!J$113)\n+($K307*'fnd base rates'!J$114)\n+($M307*'fnd base rates'!J$116)\n+($N307*'fnd base rates'!J$117)\n+($O307*'fnd base rates'!J$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,10)))\n*$R307","v":4675.4699999999993},{"$f":"(($D307*'fnd base rates'!K$107)\n+($E307*'fnd base rates'!K$108)\n+($F307*'fnd base rates'!K$109)\n+($G307*'fnd base rates'!K$110)\n+($H307*'fnd base rates'!K$111)\n+($I307*'fnd base rates'!K$112)\n+($J307*'fnd base rates'!K$113)\n+($K307*'fnd base rates'!K$114)\n+($M307*'fnd base rates'!K$116)\n+($N307*'fnd base rates'!K$117)\n+($O307*'fnd base rates'!K$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,11)))\n*$R307","v":14907.920631999999},{"$f":"(($D307*'fnd base rates'!L$107)\n+($E307*'fnd base rates'!L$108)\n+($F307*'fnd base rates'!L$109)\n+($G307*'fnd base rates'!L$110)\n+($H307*'fnd base rates'!L$111)\n+($I307*'fnd base rates'!L$112)\n+($J307*'fnd base rates'!L$113)\n+($K307*'fnd base rates'!L$114)\n+($M307*'fnd base rates'!L$116)\n+($N307*'fnd base rates'!L$117)\n+($O307*'fnd base rates'!L$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,12)))","v":17833.229893999996},{"$f":"(($D307*'fnd base rates'!M$107)\n+($E307*'fnd base rates'!M$108)\n+($F307*'fnd base rates'!M$109)\n+($G307*'fnd base rates'!M$110)\n+($H307*'fnd base rates'!M$111)\n+($I307*'fnd base rates'!M$112)\n+($J307*'fnd base rates'!M$113)\n+($K307*'fnd base rates'!M$114)\n+($M307*'fnd base rates'!M$116)\n+($N307*'fnd base rates'!M$117)\n+($O307*'fnd base rates'!M$118)\n+($P307*VLOOKUP($S307+12,rate_basefnd,13)))","v":0},143505.40541199999,null,445348775,"445","348","775",1,14,143505.40541199999,10250,0,10250,null,null,null,null,null,10339,0,10339,-89,10250,0,10250]
[446,446099001,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D308","v":0},{"$f":"'fnd enro'!E308","v":0},{"$f":"'fnd enro'!F308","v":0},{"$f":"'fnd enro'!G308","v":1},{"$f":"'fnd enro'!H308","v":0},{"$f":"'fnd enro'!I308","v":0},{"$f":"'fnd enro'!J308","v":0},{"$f":"'fnd enro'!K308","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L308","v":0},{"$f":"'fnd enro'!M308+'fnd enro'!N308","v":0},{"$f":"'fnd enro'!O308","v":0},{"$f":"'fnd enro'!P308","v":0},{"$f":"'fnd enro'!Q308","v":1},{"$f":"'fnd enro'!S308","v":1},1.056,{"$f":"VALUE('fnd enro'!R308)","v":6},null,{"$f":"(($D308*'fnd base rates'!C$107)\n+($E308*'fnd base rates'!C$108)\n+($F308*'fnd base rates'!C$109)\n+($G308*'fnd base rates'!C$110)\n+($H308*'fnd base rates'!C$111)\n+($I308*'fnd base rates'!C$112)\n+($J308*'fnd base rates'!C$113)\n+($K308*'fnd base rates'!C$114)\n+($M308*'fnd base rates'!C$116)\n+($N308*'fnd base rates'!C$117)\n+($O308*'fnd base rates'!C$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,3)))\n*$R308","v":593.79819734400007},{"$f":"(($D308*'fnd base rates'!D$107)\n+($E308*'fnd base rates'!D$108)\n+($F308*'fnd base rates'!D$109)\n+($G308*'fnd base rates'!D$110)\n+($H308*'fnd base rates'!D$111)\n+($I308*'fnd base rates'!D$112)\n+($J308*'fnd base rates'!D$113)\n+($K308*'fnd base rates'!D$114)\n+($M308*'fnd base rates'!D$116)\n+($N308*'fnd base rates'!D$117)\n+($O308*'fnd base rates'!D$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,4)))\n*$R308","v":1052.6524800000002},{"$f":"(($D308*'fnd base rates'!E$107)\n+($E308*'fnd base rates'!E$108)\n+($F308*'fnd base rates'!E$109)\n+($G308*'fnd base rates'!E$110)\n+($H308*'fnd base rates'!E$111)\n+($I308*'fnd base rates'!E$112)\n+($J308*'fnd base rates'!E$113)\n+($K308*'fnd base rates'!E$114)\n+($M308*'fnd base rates'!E$116)\n+($N308*'fnd base rates'!E$117)\n+($O308*'fnd base rates'!E$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,5)))\n*$R308","v":6693.7492754879995},{"$f":"(($D308*'fnd base rates'!F$107)\n+($E308*'fnd base rates'!F$108)\n+($F308*'fnd base rates'!F$109)\n+($G308*'fnd base rates'!F$110)\n+($H308*'fnd base rates'!F$111)\n+($I308*'fnd base rates'!F$112)\n+($J308*'fnd base rates'!F$113)\n+($K308*'fnd base rates'!F$114)\n+($M308*'fnd base rates'!F$116)\n+($N308*'fnd base rates'!F$117)\n+($O308*'fnd base rates'!F$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,6)))\n*$R308","v":1236.7642330560002},{"$f":"(($D308*'fnd base rates'!G$107)\n+($E308*'fnd base rates'!G$108)\n+($F308*'fnd base rates'!G$109)\n+($G308*'fnd base rates'!G$110)\n+($H308*'fnd base rates'!G$111)\n+($I308*'fnd base rates'!G$112)\n+($J308*'fnd base rates'!G$113)\n+($K308*'fnd base rates'!G$114)\n+($M308*'fnd base rates'!G$116)\n+($N308*'fnd base rates'!G$117)\n+($O308*'fnd base rates'!G$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,7)))\n*$R308","v":293.39207673599998},{"$f":"(($D308*'fnd base rates'!H$107)\n+($E308*'fnd base rates'!H$108)\n+($F308*'fnd base rates'!H$109)\n+($G308*'fnd base rates'!H$110)\n+($H308*'fnd base rates'!H$111)\n+($I308*'fnd base rates'!H$112)\n+($J308*'fnd base rates'!H$113)\n+($K308*'fnd base rates'!H$114)\n+($M308*'fnd base rates'!H$116)\n+($N308*'fnd base rates'!H$117)\n+($O308*'fnd base rates'!H$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,8)))","v":513.61707000000001},{"$f":"(($D308*'fnd base rates'!I$107)\n+($E308*'fnd base rates'!I$108)\n+($F308*'fnd base rates'!I$109)\n+($G308*'fnd base rates'!I$110)\n+($H308*'fnd base rates'!I$111)\n+($I308*'fnd base rates'!I$112)\n+($J308*'fnd base rates'!I$113)\n+($K308*'fnd base rates'!I$114)\n+($M308*'fnd base rates'!I$116)\n+($N308*'fnd base rates'!I$117)\n+($O308*'fnd base rates'!I$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,9)))\n*$R308","v":369.12479999999999},{"$f":"(($D308*'fnd base rates'!J$107)\n+($E308*'fnd base rates'!J$108)\n+($F308*'fnd base rates'!J$109)\n+($G308*'fnd base rates'!J$110)\n+($H308*'fnd base rates'!J$111)\n+($I308*'fnd base rates'!J$112)\n+($J308*'fnd base rates'!J$113)\n+($K308*'fnd base rates'!J$114)\n+($M308*'fnd base rates'!J$116)\n+($N308*'fnd base rates'!J$117)\n+($O308*'fnd base rates'!J$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,10)))\n*$R308","v":748.03872000000001},{"$f":"(($D308*'fnd base rates'!K$107)\n+($E308*'fnd base rates'!K$108)\n+($F308*'fnd base rates'!K$109)\n+($G308*'fnd base rates'!K$110)\n+($H308*'fnd base rates'!K$111)\n+($I308*'fnd base rates'!K$112)\n+($J308*'fnd base rates'!K$113)\n+($K308*'fnd base rates'!K$114)\n+($M308*'fnd base rates'!K$116)\n+($N308*'fnd base rates'!K$117)\n+($O308*'fnd base rates'!K$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,11)))\n*$R308","v":1094.0552705280002},{"$f":"(($D308*'fnd base rates'!L$107)\n+($E308*'fnd base rates'!L$108)\n+($F308*'fnd base rates'!L$109)\n+($G308*'fnd base rates'!L$110)\n+($H308*'fnd base rates'!L$111)\n+($I308*'fnd base rates'!L$112)\n+($J308*'fnd base rates'!L$113)\n+($K308*'fnd base rates'!L$114)\n+($M308*'fnd base rates'!L$116)\n+($N308*'fnd base rates'!L$117)\n+($O308*'fnd base rates'!L$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,12)))","v":1623.981421},{"$f":"(($D308*'fnd base rates'!M$107)\n+($E308*'fnd base rates'!M$108)\n+($F308*'fnd base rates'!M$109)\n+($G308*'fnd base rates'!M$110)\n+($H308*'fnd base rates'!M$111)\n+($I308*'fnd base rates'!M$112)\n+($J308*'fnd base rates'!M$113)\n+($K308*'fnd base rates'!M$114)\n+($M308*'fnd base rates'!M$116)\n+($N308*'fnd base rates'!M$117)\n+($O308*'fnd base rates'!M$118)\n+($P308*VLOOKUP($S308+12,rate_basefnd,13)))","v":0},14219.173544152,null,446099001,"446","099","001",1,1,14219.173544152,14219,0,14219,null,null,null,null,null,14028,15,14043,176,14219,0,14219]
[446,446099016,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D309","v":0},{"$f":"'fnd enro'!E309","v":0},{"$f":"'fnd enro'!F309","v":31},{"$f":"'fnd enro'!G309","v":149},{"$f":"'fnd enro'!H309","v":93},{"$f":"'fnd enro'!I309","v":67},{"$f":"'fnd enro'!J309","v":0},{"$f":"'fnd enro'!K309","v":12.885999999999999},{"$f":"'fnd enro'!L309","v":0},{"$f":"'fnd enro'!M309+'fnd enro'!N309","v":9},{"$f":"'fnd enro'!O309","v":0},{"$f":"'fnd enro'!P309","v":1},{"$f":"'fnd enro'!Q309","v":72},{"$f":"'fnd enro'!S309","v":340},1.056,{"$f":"VALUE('fnd enro'!R309)","v":7},null,{"$f":"(($D309*'fnd base rates'!C$107)\n+($E309*'fnd base rates'!C$108)\n+($F309*'fnd base rates'!C$109)\n+($G309*'fnd base rates'!C$110)\n+($H309*'fnd base rates'!C$111)\n+($I309*'fnd base rates'!C$112)\n+($J309*'fnd base rates'!C$113)\n+($K309*'fnd base rates'!C$114)\n+($M309*'fnd base rates'!C$116)\n+($N309*'fnd base rates'!C$117)\n+($O309*'fnd base rates'!C$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,3)))\n*$R309","v":186529.14261695999},{"$f":"(($D309*'fnd base rates'!D$107)\n+($E309*'fnd base rates'!D$108)\n+($F309*'fnd base rates'!D$109)\n+($G309*'fnd base rates'!D$110)\n+($H309*'fnd base rates'!D$111)\n+($I309*'fnd base rates'!D$112)\n+($J309*'fnd base rates'!D$113)\n+($K309*'fnd base rates'!D$114)\n+($M309*'fnd base rates'!D$116)\n+($N309*'fnd base rates'!D$117)\n+($O309*'fnd base rates'!D$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,4)))\n*$R309","v":282274.32288000005},{"$f":"(($D309*'fnd base rates'!E$107)\n+($E309*'fnd base rates'!E$108)\n+($F309*'fnd base rates'!E$109)\n+($G309*'fnd base rates'!E$110)\n+($H309*'fnd base rates'!E$111)\n+($I309*'fnd base rates'!E$112)\n+($J309*'fnd base rates'!E$113)\n+($K309*'fnd base rates'!E$114)\n+($M309*'fnd base rates'!E$116)\n+($N309*'fnd base rates'!E$117)\n+($O309*'fnd base rates'!E$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,5)))\n*$R309","v":1562843.7219859201},{"$f":"(($D309*'fnd base rates'!F$107)\n+($E309*'fnd base rates'!F$108)\n+($F309*'fnd base rates'!F$109)\n+($G309*'fnd base rates'!F$110)\n+($H309*'fnd base rates'!F$111)\n+($I309*'fnd base rates'!F$112)\n+($J309*'fnd base rates'!F$113)\n+($K309*'fnd base rates'!F$114)\n+($M309*'fnd base rates'!F$116)\n+($N309*'fnd base rates'!F$117)\n+($O309*'fnd base rates'!F$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,6)))\n*$R309","v":374735.84051903995},{"$f":"(($D309*'fnd base rates'!G$107)\n+($E309*'fnd base rates'!G$108)\n+($F309*'fnd base rates'!G$109)\n+($G309*'fnd base rates'!G$110)\n+($H309*'fnd base rates'!G$111)\n+($I309*'fnd base rates'!G$112)\n+($J309*'fnd base rates'!G$113)\n+($K309*'fnd base rates'!G$114)\n+($M309*'fnd base rates'!G$116)\n+($N309*'fnd base rates'!G$117)\n+($O309*'fnd base rates'!G$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,7)))\n*$R309","v":65175.272490239993},{"$f":"(($D309*'fnd base rates'!H$107)\n+($E309*'fnd base rates'!H$108)\n+($F309*'fnd base rates'!H$109)\n+($G309*'fnd base rates'!H$110)\n+($H309*'fnd base rates'!H$111)\n+($I309*'fnd base rates'!H$112)\n+($J309*'fnd base rates'!H$113)\n+($K309*'fnd base rates'!H$114)\n+($M309*'fnd base rates'!H$116)\n+($N309*'fnd base rates'!H$117)\n+($O309*'fnd base rates'!H$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,8)))","v":189703.43379999997},{"$f":"(($D309*'fnd base rates'!I$107)\n+($E309*'fnd base rates'!I$108)\n+($F309*'fnd base rates'!I$109)\n+($G309*'fnd base rates'!I$110)\n+($H309*'fnd base rates'!I$111)\n+($I309*'fnd base rates'!I$112)\n+($J309*'fnd base rates'!I$113)\n+($K309*'fnd base rates'!I$114)\n+($M309*'fnd base rates'!I$116)\n+($N309*'fnd base rates'!I$117)\n+($O309*'fnd base rates'!I$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,9)))\n*$R309","v":114888.43872000001},{"$f":"(($D309*'fnd base rates'!J$107)\n+($E309*'fnd base rates'!J$108)\n+($F309*'fnd base rates'!J$109)\n+($G309*'fnd base rates'!J$110)\n+($H309*'fnd base rates'!J$111)\n+($I309*'fnd base rates'!J$112)\n+($J309*'fnd base rates'!J$113)\n+($K309*'fnd base rates'!J$114)\n+($M309*'fnd base rates'!J$116)\n+($N309*'fnd base rates'!J$117)\n+($O309*'fnd base rates'!J$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,10)))\n*$R309","v":131307.46464000002},{"$f":"(($D309*'fnd base rates'!K$107)\n+($E309*'fnd base rates'!K$108)\n+($F309*'fnd base rates'!K$109)\n+($G309*'fnd base rates'!K$110)\n+($H309*'fnd base rates'!K$111)\n+($I309*'fnd base rates'!K$112)\n+($J309*'fnd base rates'!K$113)\n+($K309*'fnd base rates'!K$114)\n+($M309*'fnd base rates'!K$116)\n+($N309*'fnd base rates'!K$117)\n+($O309*'fnd base rates'!K$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,11)))\n*$R309","v":385760.17277952004},{"$f":"(($D309*'fnd base rates'!L$107)\n+($E309*'fnd base rates'!L$108)\n+($F309*'fnd base rates'!L$109)\n+($G309*'fnd base rates'!L$110)\n+($H309*'fnd base rates'!L$111)\n+($I309*'fnd base rates'!L$112)\n+($J309*'fnd base rates'!L$113)\n+($K309*'fnd base rates'!L$114)\n+($M309*'fnd base rates'!L$116)\n+($N309*'fnd base rates'!L$117)\n+($O309*'fnd base rates'!L$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,12)))","v":437139.23313999997},{"$f":"(($D309*'fnd base rates'!M$107)\n+($E309*'fnd base rates'!M$108)\n+($F309*'fnd base rates'!M$109)\n+($G309*'fnd base rates'!M$110)\n+($H309*'fnd base rates'!M$111)\n+($I309*'fnd base rates'!M$112)\n+($J309*'fnd base rates'!M$113)\n+($K309*'fnd base rates'!M$114)\n+($M309*'fnd base rates'!M$116)\n+($N309*'fnd base rates'!M$117)\n+($O309*'fnd base rates'!M$118)\n+($P309*VLOOKUP($S309+12,rate_basefnd,13)))","v":0},3730357.0435716803,null,446099016,"446","099","016",1,340,3730357.0435716803,10972,0,10972,null,null,null,null,null,11064,8,11072,-100,10972,0,10972]
[446,446099018,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D310","v":0},{"$f":"'fnd enro'!E310","v":0},{"$f":"'fnd enro'!F310","v":0},{"$f":"'fnd enro'!G310","v":1},{"$f":"'fnd enro'!H310","v":1},{"$f":"'fnd enro'!I310","v":3},{"$f":"'fnd enro'!J310","v":0},{"$f":"'fnd enro'!K310","v":0.1895},{"$f":"'fnd enro'!L310","v":0},{"$f":"'fnd enro'!M310+'fnd enro'!N310","v":0},{"$f":"'fnd enro'!O310","v":0},{"$f":"'fnd enro'!P310","v":0},{"$f":"'fnd enro'!Q310","v":1},{"$f":"'fnd enro'!S310","v":5},1.056,{"$f":"VALUE('fnd enro'!R310)","v":8},null,{"$f":"(($D310*'fnd base rates'!C$107)\n+($E310*'fnd base rates'!C$108)\n+($F310*'fnd base rates'!C$109)\n+($G310*'fnd base rates'!C$110)\n+($H310*'fnd base rates'!C$111)\n+($I310*'fnd base rates'!C$112)\n+($J310*'fnd base rates'!C$113)\n+($K310*'fnd base rates'!C$114)\n+($M310*'fnd base rates'!C$116)\n+($N310*'fnd base rates'!C$117)\n+($O310*'fnd base rates'!C$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,3)))\n*$R310","v":2726.8290667200004},{"$f":"(($D310*'fnd base rates'!D$107)\n+($E310*'fnd base rates'!D$108)\n+($F310*'fnd base rates'!D$109)\n+($G310*'fnd base rates'!D$110)\n+($H310*'fnd base rates'!D$111)\n+($I310*'fnd base rates'!D$112)\n+($J310*'fnd base rates'!D$113)\n+($K310*'fnd base rates'!D$114)\n+($M310*'fnd base rates'!D$116)\n+($N310*'fnd base rates'!D$117)\n+($O310*'fnd base rates'!D$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,4)))\n*$R310","v":4116.0028800000009},{"$f":"(($D310*'fnd base rates'!E$107)\n+($E310*'fnd base rates'!E$108)\n+($F310*'fnd base rates'!E$109)\n+($G310*'fnd base rates'!E$110)\n+($H310*'fnd base rates'!E$111)\n+($I310*'fnd base rates'!E$112)\n+($J310*'fnd base rates'!E$113)\n+($K310*'fnd base rates'!E$114)\n+($M310*'fnd base rates'!E$116)\n+($N310*'fnd base rates'!E$117)\n+($O310*'fnd base rates'!E$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,5)))\n*$R310","v":24933.731977440002},{"$f":"(($D310*'fnd base rates'!F$107)\n+($E310*'fnd base rates'!F$108)\n+($F310*'fnd base rates'!F$109)\n+($G310*'fnd base rates'!F$110)\n+($H310*'fnd base rates'!F$111)\n+($I310*'fnd base rates'!F$112)\n+($J310*'fnd base rates'!F$113)\n+($K310*'fnd base rates'!F$114)\n+($M310*'fnd base rates'!F$116)\n+($N310*'fnd base rates'!F$117)\n+($O310*'fnd base rates'!F$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,6)))\n*$R310","v":4854.7923652799991},{"$f":"(($D310*'fnd base rates'!G$107)\n+($E310*'fnd base rates'!G$108)\n+($F310*'fnd base rates'!G$109)\n+($G310*'fnd base rates'!G$110)\n+($H310*'fnd base rates'!G$111)\n+($I310*'fnd base rates'!G$112)\n+($J310*'fnd base rates'!G$113)\n+($K310*'fnd base rates'!G$114)\n+($M310*'fnd base rates'!G$116)\n+($N310*'fnd base rates'!G$117)\n+($O310*'fnd base rates'!G$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,7)))\n*$R310","v":956.42662367999992},{"$f":"(($D310*'fnd base rates'!H$107)\n+($E310*'fnd base rates'!H$108)\n+($F310*'fnd base rates'!H$109)\n+($G310*'fnd base rates'!H$110)\n+($H310*'fnd base rates'!H$111)\n+($I310*'fnd base rates'!H$112)\n+($J310*'fnd base rates'!H$113)\n+($K310*'fnd base rates'!H$114)\n+($M310*'fnd base rates'!H$116)\n+($N310*'fnd base rates'!H$117)\n+($O310*'fnd base rates'!H$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,8)))","v":3351.63535},{"$f":"(($D310*'fnd base rates'!I$107)\n+($E310*'fnd base rates'!I$108)\n+($F310*'fnd base rates'!I$109)\n+($G310*'fnd base rates'!I$110)\n+($H310*'fnd base rates'!I$111)\n+($I310*'fnd base rates'!I$112)\n+($J310*'fnd base rates'!I$113)\n+($K310*'fnd base rates'!I$114)\n+($M310*'fnd base rates'!I$116)\n+($N310*'fnd base rates'!I$117)\n+($O310*'fnd base rates'!I$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,9)))\n*$R310","v":1986.4944},{"$f":"(($D310*'fnd base rates'!J$107)\n+($E310*'fnd base rates'!J$108)\n+($F310*'fnd base rates'!J$109)\n+($G310*'fnd base rates'!J$110)\n+($H310*'fnd base rates'!J$111)\n+($I310*'fnd base rates'!J$112)\n+($J310*'fnd base rates'!J$113)\n+($K310*'fnd base rates'!J$114)\n+($M310*'fnd base rates'!J$116)\n+($N310*'fnd base rates'!J$117)\n+($O310*'fnd base rates'!J$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,10)))\n*$R310","v":2739.5385600000004},{"$f":"(($D310*'fnd base rates'!K$107)\n+($E310*'fnd base rates'!K$108)\n+($F310*'fnd base rates'!K$109)\n+($G310*'fnd base rates'!K$110)\n+($H310*'fnd base rates'!K$111)\n+($I310*'fnd base rates'!K$112)\n+($J310*'fnd base rates'!K$113)\n+($K310*'fnd base rates'!K$114)\n+($M310*'fnd base rates'!K$116)\n+($N310*'fnd base rates'!K$117)\n+($O310*'fnd base rates'!K$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,11)))\n*$R310","v":5700.9595526399999},{"$f":"(($D310*'fnd base rates'!L$107)\n+($E310*'fnd base rates'!L$108)\n+($F310*'fnd base rates'!L$109)\n+($G310*'fnd base rates'!L$110)\n+($H310*'fnd base rates'!L$111)\n+($I310*'fnd base rates'!L$112)\n+($J310*'fnd base rates'!L$113)\n+($K310*'fnd base rates'!L$114)\n+($M310*'fnd base rates'!L$116)\n+($N310*'fnd base rates'!L$117)\n+($O310*'fnd base rates'!L$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,12)))","v":6218.8471049999989},{"$f":"(($D310*'fnd base rates'!M$107)\n+($E310*'fnd base rates'!M$108)\n+($F310*'fnd base rates'!M$109)\n+($G310*'fnd base rates'!M$110)\n+($H310*'fnd base rates'!M$111)\n+($I310*'fnd base rates'!M$112)\n+($J310*'fnd base rates'!M$113)\n+($K310*'fnd base rates'!M$114)\n+($M310*'fnd base rates'!M$116)\n+($N310*'fnd base rates'!M$117)\n+($O310*'fnd base rates'!M$118)\n+($P310*VLOOKUP($S310+12,rate_basefnd,13)))","v":0},57585.257880760008,null,446099018,"446","099","018",1,5,57585.257880760008,11517,0,11517,null,null,null,null,null,11577,8,11585,-68,11517,0,11517]
[446,446099035,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D311","v":0},{"$f":"'fnd enro'!E311","v":0},{"$f":"'fnd enro'!F311","v":0},{"$f":"'fnd enro'!G311","v":0},{"$f":"'fnd enro'!H311","v":2},{"$f":"'fnd enro'!I311","v":4},{"$f":"'fnd enro'!J311","v":0},{"$f":"'fnd enro'!K311","v":0.22739999999999999},{"$f":"'fnd enro'!L311","v":0},{"$f":"'fnd enro'!M311+'fnd enro'!N311","v":0},{"$f":"'fnd enro'!O311","v":0},{"$f":"'fnd enro'!P311","v":3},{"$f":"'fnd enro'!Q311","v":1},{"$f":"'fnd enro'!S311","v":6},1.056,{"$f":"VALUE('fnd enro'!R311)","v":10},null,{"$f":"(($D311*'fnd base rates'!C$107)\n+($E311*'fnd base rates'!C$108)\n+($F311*'fnd base rates'!C$109)\n+($G311*'fnd base rates'!C$110)\n+($H311*'fnd base rates'!C$111)\n+($I311*'fnd base rates'!C$112)\n+($J311*'fnd base rates'!C$113)\n+($K311*'fnd base rates'!C$114)\n+($M311*'fnd base rates'!C$116)\n+($N311*'fnd base rates'!C$117)\n+($O311*'fnd base rates'!C$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,3)))\n*$R311","v":3500.0311040639999},{"$f":"(($D311*'fnd base rates'!D$107)\n+($E311*'fnd base rates'!D$108)\n+($F311*'fnd base rates'!D$109)\n+($G311*'fnd base rates'!D$110)\n+($H311*'fnd base rates'!D$111)\n+($I311*'fnd base rates'!D$112)\n+($J311*'fnd base rates'!D$113)\n+($K311*'fnd base rates'!D$114)\n+($M311*'fnd base rates'!D$116)\n+($N311*'fnd base rates'!D$117)\n+($O311*'fnd base rates'!D$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,4)))\n*$R311","v":5308.3113600000015},{"$f":"(($D311*'fnd base rates'!E$107)\n+($E311*'fnd base rates'!E$108)\n+($F311*'fnd base rates'!E$109)\n+($G311*'fnd base rates'!E$110)\n+($H311*'fnd base rates'!E$111)\n+($I311*'fnd base rates'!E$112)\n+($J311*'fnd base rates'!E$113)\n+($K311*'fnd base rates'!E$114)\n+($M311*'fnd base rates'!E$116)\n+($N311*'fnd base rates'!E$117)\n+($O311*'fnd base rates'!E$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,5)))\n*$R311","v":32450.063012928003},{"$f":"(($D311*'fnd base rates'!F$107)\n+($E311*'fnd base rates'!F$108)\n+($F311*'fnd base rates'!F$109)\n+($G311*'fnd base rates'!F$110)\n+($H311*'fnd base rates'!F$111)\n+($I311*'fnd base rates'!F$112)\n+($J311*'fnd base rates'!F$113)\n+($K311*'fnd base rates'!F$114)\n+($M311*'fnd base rates'!F$116)\n+($N311*'fnd base rates'!F$117)\n+($O311*'fnd base rates'!F$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,6)))\n*$R311","v":5897.2103583360013},{"$f":"(($D311*'fnd base rates'!G$107)\n+($E311*'fnd base rates'!G$108)\n+($F311*'fnd base rates'!G$109)\n+($G311*'fnd base rates'!G$110)\n+($H311*'fnd base rates'!G$111)\n+($I311*'fnd base rates'!G$112)\n+($J311*'fnd base rates'!G$113)\n+($K311*'fnd base rates'!G$114)\n+($M311*'fnd base rates'!G$116)\n+($N311*'fnd base rates'!G$117)\n+($O311*'fnd base rates'!G$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,7)))\n*$R311","v":1256.4503804159997},{"$f":"(($D311*'fnd base rates'!H$107)\n+($E311*'fnd base rates'!H$108)\n+($F311*'fnd base rates'!H$109)\n+($G311*'fnd base rates'!H$110)\n+($H311*'fnd base rates'!H$111)\n+($I311*'fnd base rates'!H$112)\n+($J311*'fnd base rates'!H$113)\n+($K311*'fnd base rates'!H$114)\n+($M311*'fnd base rates'!H$116)\n+($N311*'fnd base rates'!H$117)\n+($O311*'fnd base rates'!H$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,8)))","v":4415.1524199999994},{"$f":"(($D311*'fnd base rates'!I$107)\n+($E311*'fnd base rates'!I$108)\n+($F311*'fnd base rates'!I$109)\n+($G311*'fnd base rates'!I$110)\n+($H311*'fnd base rates'!I$111)\n+($I311*'fnd base rates'!I$112)\n+($J311*'fnd base rates'!I$113)\n+($K311*'fnd base rates'!I$114)\n+($M311*'fnd base rates'!I$116)\n+($N311*'fnd base rates'!I$117)\n+($O311*'fnd base rates'!I$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,9)))\n*$R311","v":2678.9452800000004},{"$f":"(($D311*'fnd base rates'!J$107)\n+($E311*'fnd base rates'!J$108)\n+($F311*'fnd base rates'!J$109)\n+($G311*'fnd base rates'!J$110)\n+($H311*'fnd base rates'!J$111)\n+($I311*'fnd base rates'!J$112)\n+($J311*'fnd base rates'!J$113)\n+($K311*'fnd base rates'!J$114)\n+($M311*'fnd base rates'!J$116)\n+($N311*'fnd base rates'!J$117)\n+($O311*'fnd base rates'!J$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,10)))\n*$R311","v":3495.2860799999999},{"$f":"(($D311*'fnd base rates'!K$107)\n+($E311*'fnd base rates'!K$108)\n+($F311*'fnd base rates'!K$109)\n+($G311*'fnd base rates'!K$110)\n+($H311*'fnd base rates'!K$111)\n+($I311*'fnd base rates'!K$112)\n+($J311*'fnd base rates'!K$113)\n+($K311*'fnd base rates'!K$114)\n+($M311*'fnd base rates'!K$116)\n+($N311*'fnd base rates'!K$117)\n+($O311*'fnd base rates'!K$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,11)))\n*$R311","v":7639.6564231680013},{"$f":"(($D311*'fnd base rates'!L$107)\n+($E311*'fnd base rates'!L$108)\n+($F311*'fnd base rates'!L$109)\n+($G311*'fnd base rates'!L$110)\n+($H311*'fnd base rates'!L$111)\n+($I311*'fnd base rates'!L$112)\n+($J311*'fnd base rates'!L$113)\n+($K311*'fnd base rates'!L$114)\n+($M311*'fnd base rates'!L$116)\n+($N311*'fnd base rates'!L$117)\n+($O311*'fnd base rates'!L$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,12)))","v":8007.8985259999999},{"$f":"(($D311*'fnd base rates'!M$107)\n+($E311*'fnd base rates'!M$108)\n+($F311*'fnd base rates'!M$109)\n+($G311*'fnd base rates'!M$110)\n+($H311*'fnd base rates'!M$111)\n+($I311*'fnd base rates'!M$112)\n+($J311*'fnd base rates'!M$113)\n+($K311*'fnd base rates'!M$114)\n+($M311*'fnd base rates'!M$116)\n+($N311*'fnd base rates'!M$117)\n+($O311*'fnd base rates'!M$118)\n+($P311*VLOOKUP($S311+12,rate_basefnd,13)))","v":0},74649.004944911998,null,446099035,"446","099","035",1,6,74649.004944911998,12442,0,12442,null,null,null,null,null,16758,107,16865,-4423,12442,0,12442]
[446,446099044,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D312","v":0},{"$f":"'fnd enro'!E312","v":0},{"$f":"'fnd enro'!F312","v":42},{"$f":"'fnd enro'!G312","v":244},{"$f":"'fnd enro'!H312","v":167},{"$f":"'fnd enro'!I312","v":113},{"$f":"'fnd enro'!J312","v":0},{"$f":"'fnd enro'!K312","v":21.4514},{"$f":"'fnd enro'!L312","v":0},{"$f":"'fnd enro'!M312+'fnd enro'!N312","v":48},{"$f":"'fnd enro'!O312","v":7},{"$f":"'fnd enro'!P312","v":3},{"$f":"'fnd enro'!Q312","v":239},{"$f":"'fnd enro'!S312","v":566},1.056,{"$f":"VALUE('fnd enro'!R312)","v":10},null,{"$f":"(($D312*'fnd base rates'!C$107)\n+($E312*'fnd base rates'!C$108)\n+($F312*'fnd base rates'!C$109)\n+($G312*'fnd base rates'!C$110)\n+($H312*'fnd base rates'!C$111)\n+($I312*'fnd base rates'!C$112)\n+($J312*'fnd base rates'!C$113)\n+($K312*'fnd base rates'!C$114)\n+($M312*'fnd base rates'!C$116)\n+($N312*'fnd base rates'!C$117)\n+($O312*'fnd base rates'!C$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,3)))\n*$R312","v":323056.25809670408},{"$f":"(($D312*'fnd base rates'!D$107)\n+($E312*'fnd base rates'!D$108)\n+($F312*'fnd base rates'!D$109)\n+($G312*'fnd base rates'!D$110)\n+($H312*'fnd base rates'!D$111)\n+($I312*'fnd base rates'!D$112)\n+($J312*'fnd base rates'!D$113)\n+($K312*'fnd base rates'!D$114)\n+($M312*'fnd base rates'!D$116)\n+($N312*'fnd base rates'!D$117)\n+($O312*'fnd base rates'!D$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,4)))\n*$R312","v":517304.00832000014},{"$f":"(($D312*'fnd base rates'!E$107)\n+($E312*'fnd base rates'!E$108)\n+($F312*'fnd base rates'!E$109)\n+($G312*'fnd base rates'!E$110)\n+($H312*'fnd base rates'!E$111)\n+($I312*'fnd base rates'!E$112)\n+($J312*'fnd base rates'!E$113)\n+($K312*'fnd base rates'!E$114)\n+($M312*'fnd base rates'!E$116)\n+($N312*'fnd base rates'!E$117)\n+($O312*'fnd base rates'!E$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,5)))\n*$R312","v":3041350.953926208},{"$f":"(($D312*'fnd base rates'!F$107)\n+($E312*'fnd base rates'!F$108)\n+($F312*'fnd base rates'!F$109)\n+($G312*'fnd base rates'!F$110)\n+($H312*'fnd base rates'!F$111)\n+($I312*'fnd base rates'!F$112)\n+($J312*'fnd base rates'!F$113)\n+($K312*'fnd base rates'!F$114)\n+($M312*'fnd base rates'!F$116)\n+($N312*'fnd base rates'!F$117)\n+($O312*'fnd base rates'!F$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,6)))\n*$R312","v":627277.1578296962},{"$f":"(($D312*'fnd base rates'!G$107)\n+($E312*'fnd base rates'!G$108)\n+($F312*'fnd base rates'!G$109)\n+($G312*'fnd base rates'!G$110)\n+($H312*'fnd base rates'!G$111)\n+($I312*'fnd base rates'!G$112)\n+($J312*'fnd base rates'!G$113)\n+($K312*'fnd base rates'!G$114)\n+($M312*'fnd base rates'!G$116)\n+($N312*'fnd base rates'!G$117)\n+($O312*'fnd base rates'!G$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,7)))\n*$R312","v":129774.84727257599},{"$f":"(($D312*'fnd base rates'!H$107)\n+($E312*'fnd base rates'!H$108)\n+($F312*'fnd base rates'!H$109)\n+($G312*'fnd base rates'!H$110)\n+($H312*'fnd base rates'!H$111)\n+($I312*'fnd base rates'!H$112)\n+($J312*'fnd base rates'!H$113)\n+($K312*'fnd base rates'!H$114)\n+($M312*'fnd base rates'!H$116)\n+($N312*'fnd base rates'!H$117)\n+($O312*'fnd base rates'!H$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,8)))","v":323757.64162000001},{"$f":"(($D312*'fnd base rates'!I$107)\n+($E312*'fnd base rates'!I$108)\n+($F312*'fnd base rates'!I$109)\n+($G312*'fnd base rates'!I$110)\n+($H312*'fnd base rates'!I$111)\n+($I312*'fnd base rates'!I$112)\n+($J312*'fnd base rates'!I$113)\n+($K312*'fnd base rates'!I$114)\n+($M312*'fnd base rates'!I$116)\n+($N312*'fnd base rates'!I$117)\n+($O312*'fnd base rates'!I$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,9)))\n*$R312","v":211502.23775999996},{"$f":"(($D312*'fnd base rates'!J$107)\n+($E312*'fnd base rates'!J$108)\n+($F312*'fnd base rates'!J$109)\n+($G312*'fnd base rates'!J$110)\n+($H312*'fnd base rates'!J$111)\n+($I312*'fnd base rates'!J$112)\n+($J312*'fnd base rates'!J$113)\n+($K312*'fnd base rates'!J$114)\n+($M312*'fnd base rates'!J$116)\n+($N312*'fnd base rates'!J$117)\n+($O312*'fnd base rates'!J$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,10)))\n*$R312","v":304772.55072},{"$f":"(($D312*'fnd base rates'!K$107)\n+($E312*'fnd base rates'!K$108)\n+($F312*'fnd base rates'!K$109)\n+($G312*'fnd base rates'!K$110)\n+($H312*'fnd base rates'!K$111)\n+($I312*'fnd base rates'!K$112)\n+($J312*'fnd base rates'!K$113)\n+($K312*'fnd base rates'!K$114)\n+($M312*'fnd base rates'!K$116)\n+($N312*'fnd base rates'!K$117)\n+($O312*'fnd base rates'!K$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,11)))\n*$R312","v":655310.11223884788},{"$f":"(($D312*'fnd base rates'!L$107)\n+($E312*'fnd base rates'!L$108)\n+($F312*'fnd base rates'!L$109)\n+($G312*'fnd base rates'!L$110)\n+($H312*'fnd base rates'!L$111)\n+($I312*'fnd base rates'!L$112)\n+($J312*'fnd base rates'!L$113)\n+($K312*'fnd base rates'!L$114)\n+($M312*'fnd base rates'!L$116)\n+($N312*'fnd base rates'!L$117)\n+($O312*'fnd base rates'!L$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,12)))","v":798818.55428599997},{"$f":"(($D312*'fnd base rates'!M$107)\n+($E312*'fnd base rates'!M$108)\n+($F312*'fnd base rates'!M$109)\n+($G312*'fnd base rates'!M$110)\n+($H312*'fnd base rates'!M$111)\n+($I312*'fnd base rates'!M$112)\n+($J312*'fnd base rates'!M$113)\n+($K312*'fnd base rates'!M$114)\n+($M312*'fnd base rates'!M$116)\n+($N312*'fnd base rates'!M$117)\n+($O312*'fnd base rates'!M$118)\n+($P312*VLOOKUP($S312+12,rate_basefnd,13)))","v":0},6932924.3220700314,null,446099044,"446","099","044",1,566,6932924.3220700314,12249,0,12249,null,null,null,null,null,12878,71,12949,-700,12249,0,12249]
[446,446099050,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D313","v":0},{"$f":"'fnd enro'!E313","v":0},{"$f":"'fnd enro'!F313","v":1},{"$f":"'fnd enro'!G313","v":2},{"$f":"'fnd enro'!H313","v":5},{"$f":"'fnd enro'!I313","v":0},{"$f":"'fnd enro'!J313","v":0},{"$f":"'fnd enro'!K313","v":0.30320000000000003},{"$f":"'fnd enro'!L313","v":0},{"$f":"'fnd enro'!M313+'fnd enro'!N313","v":0},{"$f":"'fnd enro'!O313","v":1},{"$f":"'fnd enro'!P313","v":0},{"$f":"'fnd enro'!Q313","v":2},{"$f":"'fnd enro'!S313","v":8},1.056,{"$f":"VALUE('fnd enro'!R313)","v":3},null,{"$f":"(($D313*'fnd base rates'!C$107)\n+($E313*'fnd base rates'!C$108)\n+($F313*'fnd base rates'!C$109)\n+($G313*'fnd base rates'!C$110)\n+($H313*'fnd base rates'!C$111)\n+($I313*'fnd base rates'!C$112)\n+($J313*'fnd base rates'!C$113)\n+($K313*'fnd base rates'!C$114)\n+($M313*'fnd base rates'!C$116)\n+($N313*'fnd base rates'!C$117)\n+($O313*'fnd base rates'!C$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,3)))\n*$R313","v":4474.0092587520003},{"$f":"(($D313*'fnd base rates'!D$107)\n+($E313*'fnd base rates'!D$108)\n+($F313*'fnd base rates'!D$109)\n+($G313*'fnd base rates'!D$110)\n+($H313*'fnd base rates'!D$111)\n+($I313*'fnd base rates'!D$112)\n+($J313*'fnd base rates'!D$113)\n+($K313*'fnd base rates'!D$114)\n+($M313*'fnd base rates'!D$116)\n+($N313*'fnd base rates'!D$117)\n+($O313*'fnd base rates'!D$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,4)))\n*$R313","v":6808.4860800000015},{"$f":"(($D313*'fnd base rates'!E$107)\n+($E313*'fnd base rates'!E$108)\n+($F313*'fnd base rates'!E$109)\n+($G313*'fnd base rates'!E$110)\n+($H313*'fnd base rates'!E$111)\n+($I313*'fnd base rates'!E$112)\n+($J313*'fnd base rates'!E$113)\n+($K313*'fnd base rates'!E$114)\n+($M313*'fnd base rates'!E$116)\n+($N313*'fnd base rates'!E$117)\n+($O313*'fnd base rates'!E$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,5)))\n*$R313","v":35217.918683903998},{"$f":"(($D313*'fnd base rates'!F$107)\n+($E313*'fnd base rates'!F$108)\n+($F313*'fnd base rates'!F$109)\n+($G313*'fnd base rates'!F$110)\n+($H313*'fnd base rates'!F$111)\n+($I313*'fnd base rates'!F$112)\n+($J313*'fnd base rates'!F$113)\n+($K313*'fnd base rates'!F$114)\n+($M313*'fnd base rates'!F$116)\n+($N313*'fnd base rates'!F$117)\n+($O313*'fnd base rates'!F$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,6)))\n*$R313","v":8815.9061844480002},{"$f":"(($D313*'fnd base rates'!G$107)\n+($E313*'fnd base rates'!G$108)\n+($F313*'fnd base rates'!G$109)\n+($G313*'fnd base rates'!G$110)\n+($H313*'fnd base rates'!G$111)\n+($I313*'fnd base rates'!G$112)\n+($J313*'fnd base rates'!G$113)\n+($K313*'fnd base rates'!G$114)\n+($M313*'fnd base rates'!G$116)\n+($N313*'fnd base rates'!G$117)\n+($O313*'fnd base rates'!G$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,7)))\n*$R313","v":1608.021093888},{"$f":"(($D313*'fnd base rates'!H$107)\n+($E313*'fnd base rates'!H$108)\n+($F313*'fnd base rates'!H$109)\n+($G313*'fnd base rates'!H$110)\n+($H313*'fnd base rates'!H$111)\n+($I313*'fnd base rates'!H$112)\n+($J313*'fnd base rates'!H$113)\n+($K313*'fnd base rates'!H$114)\n+($M313*'fnd base rates'!H$116)\n+($N313*'fnd base rates'!H$117)\n+($O313*'fnd base rates'!H$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,8)))","v":4106.0065599999998},{"$f":"(($D313*'fnd base rates'!I$107)\n+($E313*'fnd base rates'!I$108)\n+($F313*'fnd base rates'!I$109)\n+($G313*'fnd base rates'!I$110)\n+($H313*'fnd base rates'!I$111)\n+($I313*'fnd base rates'!I$112)\n+($J313*'fnd base rates'!I$113)\n+($K313*'fnd base rates'!I$114)\n+($M313*'fnd base rates'!I$116)\n+($N313*'fnd base rates'!I$117)\n+($O313*'fnd base rates'!I$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,9)))\n*$R313","v":2742.4847999999997},{"$f":"(($D313*'fnd base rates'!J$107)\n+($E313*'fnd base rates'!J$108)\n+($F313*'fnd base rates'!J$109)\n+($G313*'fnd base rates'!J$110)\n+($H313*'fnd base rates'!J$111)\n+($I313*'fnd base rates'!J$112)\n+($J313*'fnd base rates'!J$113)\n+($K313*'fnd base rates'!J$114)\n+($M313*'fnd base rates'!J$116)\n+($N313*'fnd base rates'!J$117)\n+($O313*'fnd base rates'!J$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,10)))\n*$R313","v":2762.1263999999996},{"$f":"(($D313*'fnd base rates'!K$107)\n+($E313*'fnd base rates'!K$108)\n+($F313*'fnd base rates'!K$109)\n+($G313*'fnd base rates'!K$110)\n+($H313*'fnd base rates'!K$111)\n+($I313*'fnd base rates'!K$112)\n+($J313*'fnd base rates'!K$113)\n+($K313*'fnd base rates'!K$114)\n+($M313*'fnd base rates'!K$116)\n+($N313*'fnd base rates'!K$117)\n+($O313*'fnd base rates'!K$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,11)))\n*$R313","v":9465.3583242240002},{"$f":"(($D313*'fnd base rates'!L$107)\n+($E313*'fnd base rates'!L$108)\n+($F313*'fnd base rates'!L$109)\n+($G313*'fnd base rates'!L$110)\n+($H313*'fnd base rates'!L$111)\n+($I313*'fnd base rates'!L$112)\n+($J313*'fnd base rates'!L$113)\n+($K313*'fnd base rates'!L$114)\n+($M313*'fnd base rates'!L$116)\n+($N313*'fnd base rates'!L$117)\n+($O313*'fnd base rates'!L$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,12)))","v":10736.901367999999},{"$f":"(($D313*'fnd base rates'!M$107)\n+($E313*'fnd base rates'!M$108)\n+($F313*'fnd base rates'!M$109)\n+($G313*'fnd base rates'!M$110)\n+($H313*'fnd base rates'!M$111)\n+($I313*'fnd base rates'!M$112)\n+($J313*'fnd base rates'!M$113)\n+($K313*'fnd base rates'!M$114)\n+($M313*'fnd base rates'!M$116)\n+($N313*'fnd base rates'!M$117)\n+($O313*'fnd base rates'!M$118)\n+($P313*VLOOKUP($S313+12,rate_basefnd,13)))","v":0},86737.218753216002,null,446099050,"446","099","050",1,8,86737.218753216002,10842,0,10842,null,null,null,null,null,10942,0,10942,-100,10842,0,10842]
[446,446099083,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D314","v":0},{"$f":"'fnd enro'!E314","v":0},{"$f":"'fnd enro'!F314","v":0},{"$f":"'fnd enro'!G314","v":0},{"$f":"'fnd enro'!H314","v":2},{"$f":"'fnd enro'!I314","v":0},{"$f":"'fnd enro'!J314","v":0},{"$f":"'fnd enro'!K314","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L314","v":0},{"$f":"'fnd enro'!M314+'fnd enro'!N314","v":0},{"$f":"'fnd enro'!O314","v":0},{"$f":"'fnd enro'!P314","v":0},{"$f":"'fnd enro'!Q314","v":1},{"$f":"'fnd enro'!S314","v":2},1.056,{"$f":"VALUE('fnd enro'!R314)","v":5},null,{"$f":"(($D314*'fnd base rates'!C$107)\n+($E314*'fnd base rates'!C$108)\n+($F314*'fnd base rates'!C$109)\n+($G314*'fnd base rates'!C$110)\n+($H314*'fnd base rates'!C$111)\n+($I314*'fnd base rates'!C$112)\n+($J314*'fnd base rates'!C$113)\n+($K314*'fnd base rates'!C$114)\n+($M314*'fnd base rates'!C$116)\n+($N314*'fnd base rates'!C$117)\n+($O314*'fnd base rates'!C$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,3)))\n*$R314","v":1122.3883946880001},{"$f":"(($D314*'fnd base rates'!D$107)\n+($E314*'fnd base rates'!D$108)\n+($F314*'fnd base rates'!D$109)\n+($G314*'fnd base rates'!D$110)\n+($H314*'fnd base rates'!D$111)\n+($I314*'fnd base rates'!D$112)\n+($J314*'fnd base rates'!D$113)\n+($K314*'fnd base rates'!D$114)\n+($M314*'fnd base rates'!D$116)\n+($N314*'fnd base rates'!D$117)\n+($O314*'fnd base rates'!D$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,4)))\n*$R314","v":1796.3932800000002},{"$f":"(($D314*'fnd base rates'!E$107)\n+($E314*'fnd base rates'!E$108)\n+($F314*'fnd base rates'!E$109)\n+($G314*'fnd base rates'!E$110)\n+($H314*'fnd base rates'!E$111)\n+($I314*'fnd base rates'!E$112)\n+($J314*'fnd base rates'!E$113)\n+($K314*'fnd base rates'!E$114)\n+($M314*'fnd base rates'!E$116)\n+($N314*'fnd base rates'!E$117)\n+($O314*'fnd base rates'!E$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,5)))\n*$R314","v":9532.8345509760002},{"$f":"(($D314*'fnd base rates'!F$107)\n+($E314*'fnd base rates'!F$108)\n+($F314*'fnd base rates'!F$109)\n+($G314*'fnd base rates'!F$110)\n+($H314*'fnd base rates'!F$111)\n+($I314*'fnd base rates'!F$112)\n+($J314*'fnd base rates'!F$113)\n+($K314*'fnd base rates'!F$114)\n+($M314*'fnd base rates'!F$116)\n+($N314*'fnd base rates'!F$117)\n+($O314*'fnd base rates'!F$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,6)))\n*$R314","v":1971.1681461119999},{"$f":"(($D314*'fnd base rates'!G$107)\n+($E314*'fnd base rates'!G$108)\n+($F314*'fnd base rates'!G$109)\n+($G314*'fnd base rates'!G$110)\n+($H314*'fnd base rates'!G$111)\n+($I314*'fnd base rates'!G$112)\n+($J314*'fnd base rates'!G$113)\n+($K314*'fnd base rates'!G$114)\n+($M314*'fnd base rates'!G$116)\n+($N314*'fnd base rates'!G$117)\n+($O314*'fnd base rates'!G$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,7)))\n*$R314","v":463.72847347199996},{"$f":"(($D314*'fnd base rates'!H$107)\n+($E314*'fnd base rates'!H$108)\n+($F314*'fnd base rates'!H$109)\n+($G314*'fnd base rates'!H$110)\n+($H314*'fnd base rates'!H$111)\n+($I314*'fnd base rates'!H$112)\n+($J314*'fnd base rates'!H$113)\n+($K314*'fnd base rates'!H$114)\n+($M314*'fnd base rates'!H$116)\n+($N314*'fnd base rates'!H$117)\n+($O314*'fnd base rates'!H$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,8)))","v":1005.9841399999999},{"$f":"(($D314*'fnd base rates'!I$107)\n+($E314*'fnd base rates'!I$108)\n+($F314*'fnd base rates'!I$109)\n+($G314*'fnd base rates'!I$110)\n+($H314*'fnd base rates'!I$111)\n+($I314*'fnd base rates'!I$112)\n+($J314*'fnd base rates'!I$113)\n+($K314*'fnd base rates'!I$114)\n+($M314*'fnd base rates'!I$116)\n+($N314*'fnd base rates'!I$117)\n+($O314*'fnd base rates'!I$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,9)))\n*$R314","v":784.56576000000007},{"$f":"(($D314*'fnd base rates'!J$107)\n+($E314*'fnd base rates'!J$108)\n+($F314*'fnd base rates'!J$109)\n+($G314*'fnd base rates'!J$110)\n+($H314*'fnd base rates'!J$111)\n+($I314*'fnd base rates'!J$112)\n+($J314*'fnd base rates'!J$113)\n+($K314*'fnd base rates'!J$114)\n+($M314*'fnd base rates'!J$116)\n+($N314*'fnd base rates'!J$117)\n+($O314*'fnd base rates'!J$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,10)))\n*$R314","v":1053.8352},{"$f":"(($D314*'fnd base rates'!K$107)\n+($E314*'fnd base rates'!K$108)\n+($F314*'fnd base rates'!K$109)\n+($G314*'fnd base rates'!K$110)\n+($H314*'fnd base rates'!K$111)\n+($I314*'fnd base rates'!K$112)\n+($J314*'fnd base rates'!K$113)\n+($K314*'fnd base rates'!K$114)\n+($M314*'fnd base rates'!K$116)\n+($N314*'fnd base rates'!K$117)\n+($O314*'fnd base rates'!K$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,11)))\n*$R314","v":2351.4315010560003},{"$f":"(($D314*'fnd base rates'!L$107)\n+($E314*'fnd base rates'!L$108)\n+($F314*'fnd base rates'!L$109)\n+($G314*'fnd base rates'!L$110)\n+($H314*'fnd base rates'!L$111)\n+($I314*'fnd base rates'!L$112)\n+($J314*'fnd base rates'!L$113)\n+($K314*'fnd base rates'!L$114)\n+($M314*'fnd base rates'!L$116)\n+($N314*'fnd base rates'!L$117)\n+($O314*'fnd base rates'!L$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,12)))","v":2849.2328419999999},{"$f":"(($D314*'fnd base rates'!M$107)\n+($E314*'fnd base rates'!M$108)\n+($F314*'fnd base rates'!M$109)\n+($G314*'fnd base rates'!M$110)\n+($H314*'fnd base rates'!M$111)\n+($I314*'fnd base rates'!M$112)\n+($J314*'fnd base rates'!M$113)\n+($K314*'fnd base rates'!M$114)\n+($M314*'fnd base rates'!M$116)\n+($N314*'fnd base rates'!M$117)\n+($O314*'fnd base rates'!M$118)\n+($P314*VLOOKUP($S314+12,rate_basefnd,13)))","v":0},22931.562288304001,null,446099083,"446","099","083",1,2,22931.562288304001,11466,0,11466,null,null,null,null,null,11538,5,11543,-77,11466,0,11466]
[446,446099088,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D315","v":0},{"$f":"'fnd enro'!E315","v":0},{"$f":"'fnd enro'!F315","v":1},{"$f":"'fnd enro'!G315","v":7},{"$f":"'fnd enro'!H315","v":8},{"$f":"'fnd enro'!I315","v":5},{"$f":"'fnd enro'!J315","v":0},{"$f":"'fnd enro'!K315","v":0.79590000000000005},{"$f":"'fnd enro'!L315","v":0},{"$f":"'fnd enro'!M315+'fnd enro'!N315","v":0},{"$f":"'fnd enro'!O315","v":0},{"$f":"'fnd enro'!P315","v":0},{"$f":"'fnd enro'!Q315","v":8},{"$f":"'fnd enro'!S315","v":21},1.056,{"$f":"VALUE('fnd enro'!R315)","v":3},null,{"$f":"(($D315*'fnd base rates'!C$107)\n+($E315*'fnd base rates'!C$108)\n+($F315*'fnd base rates'!C$109)\n+($G315*'fnd base rates'!C$110)\n+($H315*'fnd base rates'!C$111)\n+($I315*'fnd base rates'!C$112)\n+($J315*'fnd base rates'!C$113)\n+($K315*'fnd base rates'!C$114)\n+($M315*'fnd base rates'!C$116)\n+($N315*'fnd base rates'!C$117)\n+($O315*'fnd base rates'!C$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,3)))\n*$R315","v":11632.037344224002},{"$f":"(($D315*'fnd base rates'!D$107)\n+($E315*'fnd base rates'!D$108)\n+($F315*'fnd base rates'!D$109)\n+($G315*'fnd base rates'!D$110)\n+($H315*'fnd base rates'!D$111)\n+($I315*'fnd base rates'!D$112)\n+($J315*'fnd base rates'!D$113)\n+($K315*'fnd base rates'!D$114)\n+($M315*'fnd base rates'!D$116)\n+($N315*'fnd base rates'!D$117)\n+($O315*'fnd base rates'!D$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,4)))\n*$R315","v":18137.000640000002},{"$f":"(($D315*'fnd base rates'!E$107)\n+($E315*'fnd base rates'!E$108)\n+($F315*'fnd base rates'!E$109)\n+($G315*'fnd base rates'!E$110)\n+($H315*'fnd base rates'!E$111)\n+($I315*'fnd base rates'!E$112)\n+($J315*'fnd base rates'!E$113)\n+($K315*'fnd base rates'!E$114)\n+($M315*'fnd base rates'!E$116)\n+($N315*'fnd base rates'!E$117)\n+($O315*'fnd base rates'!E$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,5)))\n*$R315","v":103610.18150524801},{"$f":"(($D315*'fnd base rates'!F$107)\n+($E315*'fnd base rates'!F$108)\n+($F315*'fnd base rates'!F$109)\n+($G315*'fnd base rates'!F$110)\n+($H315*'fnd base rates'!F$111)\n+($I315*'fnd base rates'!F$112)\n+($J315*'fnd base rates'!F$113)\n+($K315*'fnd base rates'!F$114)\n+($M315*'fnd base rates'!F$116)\n+($N315*'fnd base rates'!F$117)\n+($O315*'fnd base rates'!F$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,6)))\n*$R315","v":22166.193214176001},{"$f":"(($D315*'fnd base rates'!G$107)\n+($E315*'fnd base rates'!G$108)\n+($F315*'fnd base rates'!G$109)\n+($G315*'fnd base rates'!G$110)\n+($H315*'fnd base rates'!G$111)\n+($I315*'fnd base rates'!G$112)\n+($J315*'fnd base rates'!G$113)\n+($K315*'fnd base rates'!G$114)\n+($M315*'fnd base rates'!G$116)\n+($N315*'fnd base rates'!G$117)\n+($O315*'fnd base rates'!G$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,7)))\n*$R315","v":4409.9315314559999},{"$f":"(($D315*'fnd base rates'!H$107)\n+($E315*'fnd base rates'!H$108)\n+($F315*'fnd base rates'!H$109)\n+($G315*'fnd base rates'!H$110)\n+($H315*'fnd base rates'!H$111)\n+($I315*'fnd base rates'!H$112)\n+($J315*'fnd base rates'!H$113)\n+($K315*'fnd base rates'!H$114)\n+($M315*'fnd base rates'!H$116)\n+($N315*'fnd base rates'!H$117)\n+($O315*'fnd base rates'!H$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,8)))","v":11950.438470000001},{"$f":"(($D315*'fnd base rates'!I$107)\n+($E315*'fnd base rates'!I$108)\n+($F315*'fnd base rates'!I$109)\n+($G315*'fnd base rates'!I$110)\n+($H315*'fnd base rates'!I$111)\n+($I315*'fnd base rates'!I$112)\n+($J315*'fnd base rates'!I$113)\n+($K315*'fnd base rates'!I$114)\n+($M315*'fnd base rates'!I$116)\n+($N315*'fnd base rates'!I$117)\n+($O315*'fnd base rates'!I$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,9)))\n*$R315","v":7706.8252799999991},{"$f":"(($D315*'fnd base rates'!J$107)\n+($E315*'fnd base rates'!J$108)\n+($F315*'fnd base rates'!J$109)\n+($G315*'fnd base rates'!J$110)\n+($H315*'fnd base rates'!J$111)\n+($I315*'fnd base rates'!J$112)\n+($J315*'fnd base rates'!J$113)\n+($K315*'fnd base rates'!J$114)\n+($M315*'fnd base rates'!J$116)\n+($N315*'fnd base rates'!J$117)\n+($O315*'fnd base rates'!J$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,10)))\n*$R315","v":10374.946559999998},{"$f":"(($D315*'fnd base rates'!K$107)\n+($E315*'fnd base rates'!K$108)\n+($F315*'fnd base rates'!K$109)\n+($G315*'fnd base rates'!K$110)\n+($H315*'fnd base rates'!K$111)\n+($I315*'fnd base rates'!K$112)\n+($J315*'fnd base rates'!K$113)\n+($K315*'fnd base rates'!K$114)\n+($M315*'fnd base rates'!K$116)\n+($N315*'fnd base rates'!K$117)\n+($O315*'fnd base rates'!K$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,11)))\n*$R315","v":23876.815721087998},{"$f":"(($D315*'fnd base rates'!L$107)\n+($E315*'fnd base rates'!L$108)\n+($F315*'fnd base rates'!L$109)\n+($G315*'fnd base rates'!L$110)\n+($H315*'fnd base rates'!L$111)\n+($I315*'fnd base rates'!L$112)\n+($J315*'fnd base rates'!L$113)\n+($K315*'fnd base rates'!L$114)\n+($M315*'fnd base rates'!L$116)\n+($N315*'fnd base rates'!L$117)\n+($O315*'fnd base rates'!L$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,12)))","v":28059.949840999998},{"$f":"(($D315*'fnd base rates'!M$107)\n+($E315*'fnd base rates'!M$108)\n+($F315*'fnd base rates'!M$109)\n+($G315*'fnd base rates'!M$110)\n+($H315*'fnd base rates'!M$111)\n+($I315*'fnd base rates'!M$112)\n+($J315*'fnd base rates'!M$113)\n+($K315*'fnd base rates'!M$114)\n+($M315*'fnd base rates'!M$116)\n+($N315*'fnd base rates'!M$117)\n+($O315*'fnd base rates'!M$118)\n+($P315*VLOOKUP($S315+12,rate_basefnd,13)))","v":0},241924.320107192,null,446099088,"446","099","088",1,21,241924.320107192,11520,0,11520,null,null,null,null,null,11608,1,11609,-89,11520,0,11520]
[446,446099099,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D316","v":0},{"$f":"'fnd enro'!E316","v":0},{"$f":"'fnd enro'!F316","v":13},{"$f":"'fnd enro'!G316","v":59},{"$f":"'fnd enro'!H316","v":21},{"$f":"'fnd enro'!I316","v":20},{"$f":"'fnd enro'!J316","v":0},{"$f":"'fnd enro'!K316","v":4.2827000000000002},{"$f":"'fnd enro'!L316","v":0},{"$f":"'fnd enro'!M316+'fnd enro'!N316","v":8},{"$f":"'fnd enro'!O316","v":2},{"$f":"'fnd enro'!P316","v":0},{"$f":"'fnd enro'!Q316","v":32},{"$f":"'fnd enro'!S316","v":113},1.056,{"$f":"VALUE('fnd enro'!R316)","v":4},null,{"$f":"(($D316*'fnd base rates'!C$107)\n+($E316*'fnd base rates'!C$108)\n+($F316*'fnd base rates'!C$109)\n+($G316*'fnd base rates'!C$110)\n+($H316*'fnd base rates'!C$111)\n+($I316*'fnd base rates'!C$112)\n+($J316*'fnd base rates'!C$113)\n+($K316*'fnd base rates'!C$114)\n+($M316*'fnd base rates'!C$116)\n+($N316*'fnd base rates'!C$117)\n+($O316*'fnd base rates'!C$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,3)))\n*$R316","v":62970.806539872006},{"$f":"(($D316*'fnd base rates'!D$107)\n+($E316*'fnd base rates'!D$108)\n+($F316*'fnd base rates'!D$109)\n+($G316*'fnd base rates'!D$110)\n+($H316*'fnd base rates'!D$111)\n+($I316*'fnd base rates'!D$112)\n+($J316*'fnd base rates'!D$113)\n+($K316*'fnd base rates'!D$114)\n+($M316*'fnd base rates'!D$116)\n+($N316*'fnd base rates'!D$117)\n+($O316*'fnd base rates'!D$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,4)))\n*$R316","v":96463.752000000008},{"$f":"(($D316*'fnd base rates'!E$107)\n+($E316*'fnd base rates'!E$108)\n+($F316*'fnd base rates'!E$109)\n+($G316*'fnd base rates'!E$110)\n+($H316*'fnd base rates'!E$111)\n+($I316*'fnd base rates'!E$112)\n+($J316*'fnd base rates'!E$113)\n+($K316*'fnd base rates'!E$114)\n+($M316*'fnd base rates'!E$116)\n+($N316*'fnd base rates'!E$117)\n+($O316*'fnd base rates'!E$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,5)))\n*$R316","v":543894.96765014401},{"$f":"(($D316*'fnd base rates'!F$107)\n+($E316*'fnd base rates'!F$108)\n+($F316*'fnd base rates'!F$109)\n+($G316*'fnd base rates'!F$110)\n+($H316*'fnd base rates'!F$111)\n+($I316*'fnd base rates'!F$112)\n+($J316*'fnd base rates'!F$113)\n+($K316*'fnd base rates'!F$114)\n+($M316*'fnd base rates'!F$116)\n+($N316*'fnd base rates'!F$117)\n+($O316*'fnd base rates'!F$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,6)))\n*$R316","v":129008.41785532799},{"$f":"(($D316*'fnd base rates'!G$107)\n+($E316*'fnd base rates'!G$108)\n+($F316*'fnd base rates'!G$109)\n+($G316*'fnd base rates'!G$110)\n+($H316*'fnd base rates'!G$111)\n+($I316*'fnd base rates'!G$112)\n+($J316*'fnd base rates'!G$113)\n+($K316*'fnd base rates'!G$114)\n+($M316*'fnd base rates'!G$116)\n+($N316*'fnd base rates'!G$117)\n+($O316*'fnd base rates'!G$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,7)))\n*$R316","v":22566.123231168},{"$f":"(($D316*'fnd base rates'!H$107)\n+($E316*'fnd base rates'!H$108)\n+($F316*'fnd base rates'!H$109)\n+($G316*'fnd base rates'!H$110)\n+($H316*'fnd base rates'!H$111)\n+($I316*'fnd base rates'!H$112)\n+($J316*'fnd base rates'!H$113)\n+($K316*'fnd base rates'!H$114)\n+($M316*'fnd base rates'!H$116)\n+($N316*'fnd base rates'!H$117)\n+($O316*'fnd base rates'!H$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,8)))","v":63283.788909999988},{"$f":"(($D316*'fnd base rates'!I$107)\n+($E316*'fnd base rates'!I$108)\n+($F316*'fnd base rates'!I$109)\n+($G316*'fnd base rates'!I$110)\n+($H316*'fnd base rates'!I$111)\n+($I316*'fnd base rates'!I$112)\n+($J316*'fnd base rates'!I$113)\n+($K316*'fnd base rates'!I$114)\n+($M316*'fnd base rates'!I$116)\n+($N316*'fnd base rates'!I$117)\n+($O316*'fnd base rates'!I$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,9)))\n*$R316","v":38048.904959999993},{"$f":"(($D316*'fnd base rates'!J$107)\n+($E316*'fnd base rates'!J$108)\n+($F316*'fnd base rates'!J$109)\n+($G316*'fnd base rates'!J$110)\n+($H316*'fnd base rates'!J$111)\n+($I316*'fnd base rates'!J$112)\n+($J316*'fnd base rates'!J$113)\n+($K316*'fnd base rates'!J$114)\n+($M316*'fnd base rates'!J$116)\n+($N316*'fnd base rates'!J$117)\n+($O316*'fnd base rates'!J$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,10)))\n*$R316","v":44822.363519999999},{"$f":"(($D316*'fnd base rates'!K$107)\n+($E316*'fnd base rates'!K$108)\n+($F316*'fnd base rates'!K$109)\n+($G316*'fnd base rates'!K$110)\n+($H316*'fnd base rates'!K$111)\n+($I316*'fnd base rates'!K$112)\n+($J316*'fnd base rates'!K$113)\n+($K316*'fnd base rates'!K$114)\n+($M316*'fnd base rates'!K$116)\n+($N316*'fnd base rates'!K$117)\n+($O316*'fnd base rates'!K$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,11)))\n*$R316","v":129275.61740966402},{"$f":"(($D316*'fnd base rates'!L$107)\n+($E316*'fnd base rates'!L$108)\n+($F316*'fnd base rates'!L$109)\n+($G316*'fnd base rates'!L$110)\n+($H316*'fnd base rates'!L$111)\n+($I316*'fnd base rates'!L$112)\n+($J316*'fnd base rates'!L$113)\n+($K316*'fnd base rates'!L$114)\n+($M316*'fnd base rates'!L$116)\n+($N316*'fnd base rates'!L$117)\n+($O316*'fnd base rates'!L$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,12)))","v":149087.92057300001},{"$f":"(($D316*'fnd base rates'!M$107)\n+($E316*'fnd base rates'!M$108)\n+($F316*'fnd base rates'!M$109)\n+($G316*'fnd base rates'!M$110)\n+($H316*'fnd base rates'!M$111)\n+($I316*'fnd base rates'!M$112)\n+($J316*'fnd base rates'!M$113)\n+($K316*'fnd base rates'!M$114)\n+($M316*'fnd base rates'!M$116)\n+($N316*'fnd base rates'!M$117)\n+($O316*'fnd base rates'!M$118)\n+($P316*VLOOKUP($S316+12,rate_basefnd,13)))","v":0},1279422.6626491761,null,446099099,"446","099","099",1,113,1279422.6626491761,11322,0,11322,null,null,null,null,null,11415,3,11418,-96,11322,0,11322]
[446,446099101,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D317","v":0},{"$f":"'fnd enro'!E317","v":0},{"$f":"'fnd enro'!F317","v":0},{"$f":"'fnd enro'!G317","v":0},{"$f":"'fnd enro'!H317","v":1},{"$f":"'fnd enro'!I317","v":0},{"$f":"'fnd enro'!J317","v":0},{"$f":"'fnd enro'!K317","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L317","v":0},{"$f":"'fnd enro'!M317+'fnd enro'!N317","v":0},{"$f":"'fnd enro'!O317","v":0},{"$f":"'fnd enro'!P317","v":0},{"$f":"'fnd enro'!Q317","v":1},{"$f":"'fnd enro'!S317","v":1},1.056,{"$f":"VALUE('fnd enro'!R317)","v":2},null,{"$f":"(($D317*'fnd base rates'!C$107)\n+($E317*'fnd base rates'!C$108)\n+($F317*'fnd base rates'!C$109)\n+($G317*'fnd base rates'!C$110)\n+($H317*'fnd base rates'!C$111)\n+($I317*'fnd base rates'!C$112)\n+($J317*'fnd base rates'!C$113)\n+($K317*'fnd base rates'!C$114)\n+($M317*'fnd base rates'!C$116)\n+($N317*'fnd base rates'!C$117)\n+($O317*'fnd base rates'!C$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,3)))\n*$R317","v":588.04299734400013},{"$f":"(($D317*'fnd base rates'!D$107)\n+($E317*'fnd base rates'!D$108)\n+($F317*'fnd base rates'!D$109)\n+($G317*'fnd base rates'!D$110)\n+($H317*'fnd base rates'!D$111)\n+($I317*'fnd base rates'!D$112)\n+($J317*'fnd base rates'!D$113)\n+($K317*'fnd base rates'!D$114)\n+($M317*'fnd base rates'!D$116)\n+($N317*'fnd base rates'!D$117)\n+($O317*'fnd base rates'!D$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,4)))\n*$R317","v":1025.3865600000001},{"$f":"(($D317*'fnd base rates'!E$107)\n+($E317*'fnd base rates'!E$108)\n+($F317*'fnd base rates'!E$109)\n+($G317*'fnd base rates'!E$110)\n+($H317*'fnd base rates'!E$111)\n+($I317*'fnd base rates'!E$112)\n+($J317*'fnd base rates'!E$113)\n+($K317*'fnd base rates'!E$114)\n+($M317*'fnd base rates'!E$116)\n+($N317*'fnd base rates'!E$117)\n+($O317*'fnd base rates'!E$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,5)))\n*$R317","v":6008.0779154880001},{"$f":"(($D317*'fnd base rates'!F$107)\n+($E317*'fnd base rates'!F$108)\n+($F317*'fnd base rates'!F$109)\n+($G317*'fnd base rates'!F$110)\n+($H317*'fnd base rates'!F$111)\n+($I317*'fnd base rates'!F$112)\n+($J317*'fnd base rates'!F$113)\n+($K317*'fnd base rates'!F$114)\n+($M317*'fnd base rates'!F$116)\n+($N317*'fnd base rates'!F$117)\n+($O317*'fnd base rates'!F$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,6)))\n*$R317","v":985.58407305599997},{"$f":"(($D317*'fnd base rates'!G$107)\n+($E317*'fnd base rates'!G$108)\n+($F317*'fnd base rates'!G$109)\n+($G317*'fnd base rates'!G$110)\n+($H317*'fnd base rates'!G$111)\n+($I317*'fnd base rates'!G$112)\n+($J317*'fnd base rates'!G$113)\n+($K317*'fnd base rates'!G$114)\n+($M317*'fnd base rates'!G$116)\n+($N317*'fnd base rates'!G$117)\n+($O317*'fnd base rates'!G$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,7)))\n*$R317","v":292.10375673600004},{"$f":"(($D317*'fnd base rates'!H$107)\n+($E317*'fnd base rates'!H$108)\n+($F317*'fnd base rates'!H$109)\n+($G317*'fnd base rates'!H$110)\n+($H317*'fnd base rates'!H$111)\n+($I317*'fnd base rates'!H$112)\n+($J317*'fnd base rates'!H$113)\n+($K317*'fnd base rates'!H$114)\n+($M317*'fnd base rates'!H$116)\n+($N317*'fnd base rates'!H$117)\n+($O317*'fnd base rates'!H$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,8)))","v":511.73706999999996},{"$f":"(($D317*'fnd base rates'!I$107)\n+($E317*'fnd base rates'!I$108)\n+($F317*'fnd base rates'!I$109)\n+($G317*'fnd base rates'!I$110)\n+($H317*'fnd base rates'!I$111)\n+($I317*'fnd base rates'!I$112)\n+($J317*'fnd base rates'!I$113)\n+($K317*'fnd base rates'!I$114)\n+($M317*'fnd base rates'!I$116)\n+($N317*'fnd base rates'!I$117)\n+($O317*'fnd base rates'!I$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,9)))\n*$R317","v":442.55903999999998},{"$f":"(($D317*'fnd base rates'!J$107)\n+($E317*'fnd base rates'!J$108)\n+($F317*'fnd base rates'!J$109)\n+($G317*'fnd base rates'!J$110)\n+($H317*'fnd base rates'!J$111)\n+($I317*'fnd base rates'!J$112)\n+($J317*'fnd base rates'!J$113)\n+($K317*'fnd base rates'!J$114)\n+($M317*'fnd base rates'!J$116)\n+($N317*'fnd base rates'!J$117)\n+($O317*'fnd base rates'!J$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,10)))\n*$R317","v":788.17728},{"$f":"(($D317*'fnd base rates'!K$107)\n+($E317*'fnd base rates'!K$108)\n+($F317*'fnd base rates'!K$109)\n+($G317*'fnd base rates'!K$110)\n+($H317*'fnd base rates'!K$111)\n+($I317*'fnd base rates'!K$112)\n+($J317*'fnd base rates'!K$113)\n+($K317*'fnd base rates'!K$114)\n+($M317*'fnd base rates'!K$116)\n+($N317*'fnd base rates'!K$117)\n+($O317*'fnd base rates'!K$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,11)))\n*$R317","v":1175.7157505280002},{"$f":"(($D317*'fnd base rates'!L$107)\n+($E317*'fnd base rates'!L$108)\n+($F317*'fnd base rates'!L$109)\n+($G317*'fnd base rates'!L$110)\n+($H317*'fnd base rates'!L$111)\n+($I317*'fnd base rates'!L$112)\n+($J317*'fnd base rates'!L$113)\n+($K317*'fnd base rates'!L$114)\n+($M317*'fnd base rates'!L$116)\n+($N317*'fnd base rates'!L$117)\n+($O317*'fnd base rates'!L$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,12)))","v":1614.8114209999999},{"$f":"(($D317*'fnd base rates'!M$107)\n+($E317*'fnd base rates'!M$108)\n+($F317*'fnd base rates'!M$109)\n+($G317*'fnd base rates'!M$110)\n+($H317*'fnd base rates'!M$111)\n+($I317*'fnd base rates'!M$112)\n+($J317*'fnd base rates'!M$113)\n+($K317*'fnd base rates'!M$114)\n+($M317*'fnd base rates'!M$116)\n+($N317*'fnd base rates'!M$117)\n+($O317*'fnd base rates'!M$118)\n+($P317*VLOOKUP($S317+12,rate_basefnd,13)))","v":0},13432.195864152001,null,446099101,"446","099","101",1,1,13432.195864152001,13432,0,13432,null,null,null,null,null,13525,-2,13523,-91,13432,0,13432]
[446,446099133,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D318","v":0},{"$f":"'fnd enro'!E318","v":0},{"$f":"'fnd enro'!F318","v":0},{"$f":"'fnd enro'!G318","v":2},{"$f":"'fnd enro'!H318","v":0},{"$f":"'fnd enro'!I318","v":2},{"$f":"'fnd enro'!J318","v":0},{"$f":"'fnd enro'!K318","v":0.15160000000000001},{"$f":"'fnd enro'!L318","v":0},{"$f":"'fnd enro'!M318+'fnd enro'!N318","v":1},{"$f":"'fnd enro'!O318","v":0},{"$f":"'fnd enro'!P318","v":0},{"$f":"'fnd enro'!Q318","v":4},{"$f":"'fnd enro'!S318","v":4},1.056,{"$f":"VALUE('fnd enro'!R318)","v":7},null,{"$f":"(($D318*'fnd base rates'!C$107)\n+($E318*'fnd base rates'!C$108)\n+($F318*'fnd base rates'!C$109)\n+($G318*'fnd base rates'!C$110)\n+($H318*'fnd base rates'!C$111)\n+($I318*'fnd base rates'!C$112)\n+($J318*'fnd base rates'!C$113)\n+($K318*'fnd base rates'!C$114)\n+($M318*'fnd base rates'!C$116)\n+($N318*'fnd base rates'!C$117)\n+($O318*'fnd base rates'!C$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,3)))\n*$R318","v":2478.0999893759999},{"$f":"(($D318*'fnd base rates'!D$107)\n+($E318*'fnd base rates'!D$108)\n+($F318*'fnd base rates'!D$109)\n+($G318*'fnd base rates'!D$110)\n+($H318*'fnd base rates'!D$111)\n+($I318*'fnd base rates'!D$112)\n+($J318*'fnd base rates'!D$113)\n+($K318*'fnd base rates'!D$114)\n+($M318*'fnd base rates'!D$116)\n+($N318*'fnd base rates'!D$117)\n+($O318*'fnd base rates'!D$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,4)))\n*$R318","v":4408.166400000001},{"$f":"(($D318*'fnd base rates'!E$107)\n+($E318*'fnd base rates'!E$108)\n+($F318*'fnd base rates'!E$109)\n+($G318*'fnd base rates'!E$110)\n+($H318*'fnd base rates'!E$111)\n+($I318*'fnd base rates'!E$112)\n+($J318*'fnd base rates'!E$113)\n+($K318*'fnd base rates'!E$114)\n+($M318*'fnd base rates'!E$116)\n+($N318*'fnd base rates'!E$117)\n+($O318*'fnd base rates'!E$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,5)))\n*$R318","v":30290.252141952002},{"$f":"(($D318*'fnd base rates'!F$107)\n+($E318*'fnd base rates'!F$108)\n+($F318*'fnd base rates'!F$109)\n+($G318*'fnd base rates'!F$110)\n+($H318*'fnd base rates'!F$111)\n+($I318*'fnd base rates'!F$112)\n+($J318*'fnd base rates'!F$113)\n+($K318*'fnd base rates'!F$114)\n+($M318*'fnd base rates'!F$116)\n+($N318*'fnd base rates'!F$117)\n+($O318*'fnd base rates'!F$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,6)))\n*$R318","v":4398.3804522240007},{"$f":"(($D318*'fnd base rates'!G$107)\n+($E318*'fnd base rates'!G$108)\n+($F318*'fnd base rates'!G$109)\n+($G318*'fnd base rates'!G$110)\n+($H318*'fnd base rates'!G$111)\n+($I318*'fnd base rates'!G$112)\n+($J318*'fnd base rates'!G$113)\n+($K318*'fnd base rates'!G$114)\n+($M318*'fnd base rates'!G$116)\n+($N318*'fnd base rates'!G$117)\n+($O318*'fnd base rates'!G$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,7)))\n*$R318","v":1249.3468669440001},{"$f":"(($D318*'fnd base rates'!H$107)\n+($E318*'fnd base rates'!H$108)\n+($F318*'fnd base rates'!H$109)\n+($G318*'fnd base rates'!H$110)\n+($H318*'fnd base rates'!H$111)\n+($I318*'fnd base rates'!H$112)\n+($J318*'fnd base rates'!H$113)\n+($K318*'fnd base rates'!H$114)\n+($M318*'fnd base rates'!H$116)\n+($N318*'fnd base rates'!H$117)\n+($O318*'fnd base rates'!H$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,8)))","v":2746.2082799999998},{"$f":"(($D318*'fnd base rates'!I$107)\n+($E318*'fnd base rates'!I$108)\n+($F318*'fnd base rates'!I$109)\n+($G318*'fnd base rates'!I$110)\n+($H318*'fnd base rates'!I$111)\n+($I318*'fnd base rates'!I$112)\n+($J318*'fnd base rates'!I$113)\n+($K318*'fnd base rates'!I$114)\n+($M318*'fnd base rates'!I$116)\n+($N318*'fnd base rates'!I$117)\n+($O318*'fnd base rates'!I$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,9)))\n*$R318","v":1900.3670400000001},{"$f":"(($D318*'fnd base rates'!J$107)\n+($E318*'fnd base rates'!J$108)\n+($F318*'fnd base rates'!J$109)\n+($G318*'fnd base rates'!J$110)\n+($H318*'fnd base rates'!J$111)\n+($I318*'fnd base rates'!J$112)\n+($J318*'fnd base rates'!J$113)\n+($K318*'fnd base rates'!J$114)\n+($M318*'fnd base rates'!J$116)\n+($N318*'fnd base rates'!J$117)\n+($O318*'fnd base rates'!J$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,10)))\n*$R318","v":3913.1030400000004},{"$f":"(($D318*'fnd base rates'!K$107)\n+($E318*'fnd base rates'!K$108)\n+($F318*'fnd base rates'!K$109)\n+($G318*'fnd base rates'!K$110)\n+($H318*'fnd base rates'!K$111)\n+($I318*'fnd base rates'!K$112)\n+($J318*'fnd base rates'!K$113)\n+($K318*'fnd base rates'!K$114)\n+($M318*'fnd base rates'!K$116)\n+($N318*'fnd base rates'!K$117)\n+($O318*'fnd base rates'!K$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,11)))\n*$R318","v":4766.7932421120004},{"$f":"(($D318*'fnd base rates'!L$107)\n+($E318*'fnd base rates'!L$108)\n+($F318*'fnd base rates'!L$109)\n+($G318*'fnd base rates'!L$110)\n+($H318*'fnd base rates'!L$111)\n+($I318*'fnd base rates'!L$112)\n+($J318*'fnd base rates'!L$113)\n+($K318*'fnd base rates'!L$114)\n+($M318*'fnd base rates'!L$116)\n+($N318*'fnd base rates'!L$117)\n+($O318*'fnd base rates'!L$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,12)))","v":6645.3356839999997},{"$f":"(($D318*'fnd base rates'!M$107)\n+($E318*'fnd base rates'!M$108)\n+($F318*'fnd base rates'!M$109)\n+($G318*'fnd base rates'!M$110)\n+($H318*'fnd base rates'!M$111)\n+($I318*'fnd base rates'!M$112)\n+($J318*'fnd base rates'!M$113)\n+($K318*'fnd base rates'!M$114)\n+($M318*'fnd base rates'!M$116)\n+($N318*'fnd base rates'!M$117)\n+($O318*'fnd base rates'!M$118)\n+($P318*VLOOKUP($S318+12,rate_basefnd,13)))","v":0},62796.053136607996,null,446099133,"446","099","133",1,4,62796.053136607996,15699,0,15699,null,null,null,null,null,16025,65,16090,-391,15699,0,15699]
[446,446099167,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D319","v":0},{"$f":"'fnd enro'!E319","v":0},{"$f":"'fnd enro'!F319","v":10},{"$f":"'fnd enro'!G319","v":29},{"$f":"'fnd enro'!H319","v":19},{"$f":"'fnd enro'!I319","v":13},{"$f":"'fnd enro'!J319","v":0},{"$f":"'fnd enro'!K319","v":2.6909000000000001},{"$f":"'fnd enro'!L319","v":0},{"$f":"'fnd enro'!M319+'fnd enro'!N319","v":1},{"$f":"'fnd enro'!O319","v":0},{"$f":"'fnd enro'!P319","v":0},{"$f":"'fnd enro'!Q319","v":20},{"$f":"'fnd enro'!S319","v":71},1.056,{"$f":"VALUE('fnd enro'!R319)","v":3},null,{"$f":"(($D319*'fnd base rates'!C$107)\n+($E319*'fnd base rates'!C$108)\n+($F319*'fnd base rates'!C$109)\n+($G319*'fnd base rates'!C$110)\n+($H319*'fnd base rates'!C$111)\n+($I319*'fnd base rates'!C$112)\n+($J319*'fnd base rates'!C$113)\n+($K319*'fnd base rates'!C$114)\n+($M319*'fnd base rates'!C$116)\n+($N319*'fnd base rates'!C$117)\n+($O319*'fnd base rates'!C$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,3)))\n*$R319","v":39028.959371424011},{"$f":"(($D319*'fnd base rates'!D$107)\n+($E319*'fnd base rates'!D$108)\n+($F319*'fnd base rates'!D$109)\n+($G319*'fnd base rates'!D$110)\n+($H319*'fnd base rates'!D$111)\n+($I319*'fnd base rates'!D$112)\n+($J319*'fnd base rates'!D$113)\n+($K319*'fnd base rates'!D$114)\n+($M319*'fnd base rates'!D$116)\n+($N319*'fnd base rates'!D$117)\n+($O319*'fnd base rates'!D$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,4)))\n*$R319","v":59616.406080000001},{"$f":"(($D319*'fnd base rates'!E$107)\n+($E319*'fnd base rates'!E$108)\n+($F319*'fnd base rates'!E$109)\n+($G319*'fnd base rates'!E$110)\n+($H319*'fnd base rates'!E$111)\n+($I319*'fnd base rates'!E$112)\n+($J319*'fnd base rates'!E$113)\n+($K319*'fnd base rates'!E$114)\n+($M319*'fnd base rates'!E$116)\n+($N319*'fnd base rates'!E$117)\n+($O319*'fnd base rates'!E$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,5)))\n*$R319","v":332558.929119648},{"$f":"(($D319*'fnd base rates'!F$107)\n+($E319*'fnd base rates'!F$108)\n+($F319*'fnd base rates'!F$109)\n+($G319*'fnd base rates'!F$110)\n+($H319*'fnd base rates'!F$111)\n+($I319*'fnd base rates'!F$112)\n+($J319*'fnd base rates'!F$113)\n+($K319*'fnd base rates'!F$114)\n+($M319*'fnd base rates'!F$116)\n+($N319*'fnd base rates'!F$117)\n+($O319*'fnd base rates'!F$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,6)))\n*$R319","v":78537.049346976011},{"$f":"(($D319*'fnd base rates'!G$107)\n+($E319*'fnd base rates'!G$108)\n+($F319*'fnd base rates'!G$109)\n+($G319*'fnd base rates'!G$110)\n+($H319*'fnd base rates'!G$111)\n+($I319*'fnd base rates'!G$112)\n+($J319*'fnd base rates'!G$113)\n+($K319*'fnd base rates'!G$114)\n+($M319*'fnd base rates'!G$116)\n+($N319*'fnd base rates'!G$117)\n+($O319*'fnd base rates'!G$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,7)))\n*$R319","v":13949.476808256},{"$f":"(($D319*'fnd base rates'!H$107)\n+($E319*'fnd base rates'!H$108)\n+($F319*'fnd base rates'!H$109)\n+($G319*'fnd base rates'!H$110)\n+($H319*'fnd base rates'!H$111)\n+($I319*'fnd base rates'!H$112)\n+($J319*'fnd base rates'!H$113)\n+($K319*'fnd base rates'!H$114)\n+($M319*'fnd base rates'!H$116)\n+($N319*'fnd base rates'!H$117)\n+($O319*'fnd base rates'!H$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,8)))","v":39267.391970000004},{"$f":"(($D319*'fnd base rates'!I$107)\n+($E319*'fnd base rates'!I$108)\n+($F319*'fnd base rates'!I$109)\n+($G319*'fnd base rates'!I$110)\n+($H319*'fnd base rates'!I$111)\n+($I319*'fnd base rates'!I$112)\n+($J319*'fnd base rates'!I$113)\n+($K319*'fnd base rates'!I$114)\n+($M319*'fnd base rates'!I$116)\n+($N319*'fnd base rates'!I$117)\n+($O319*'fnd base rates'!I$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,9)))\n*$R319","v":24046.71456},{"$f":"(($D319*'fnd base rates'!J$107)\n+($E319*'fnd base rates'!J$108)\n+($F319*'fnd base rates'!J$109)\n+($G319*'fnd base rates'!J$110)\n+($H319*'fnd base rates'!J$111)\n+($I319*'fnd base rates'!J$112)\n+($J319*'fnd base rates'!J$113)\n+($K319*'fnd base rates'!J$114)\n+($M319*'fnd base rates'!J$116)\n+($N319*'fnd base rates'!J$117)\n+($O319*'fnd base rates'!J$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,10)))\n*$R319","v":28504.080000000002},{"$f":"(($D319*'fnd base rates'!K$107)\n+($E319*'fnd base rates'!K$108)\n+($F319*'fnd base rates'!K$109)\n+($G319*'fnd base rates'!K$110)\n+($H319*'fnd base rates'!K$111)\n+($I319*'fnd base rates'!K$112)\n+($J319*'fnd base rates'!K$113)\n+($K319*'fnd base rates'!K$114)\n+($M319*'fnd base rates'!K$116)\n+($N319*'fnd base rates'!K$117)\n+($O319*'fnd base rates'!K$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,11)))\n*$R319","v":80166.46212748799},{"$f":"(($D319*'fnd base rates'!L$107)\n+($E319*'fnd base rates'!L$108)\n+($F319*'fnd base rates'!L$109)\n+($G319*'fnd base rates'!L$110)\n+($H319*'fnd base rates'!L$111)\n+($I319*'fnd base rates'!L$112)\n+($J319*'fnd base rates'!L$113)\n+($K319*'fnd base rates'!L$114)\n+($M319*'fnd base rates'!L$116)\n+($N319*'fnd base rates'!L$117)\n+($O319*'fnd base rates'!L$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,12)))","v":92347.940890999977},{"$f":"(($D319*'fnd base rates'!M$107)\n+($E319*'fnd base rates'!M$108)\n+($F319*'fnd base rates'!M$109)\n+($G319*'fnd base rates'!M$110)\n+($H319*'fnd base rates'!M$111)\n+($I319*'fnd base rates'!M$112)\n+($J319*'fnd base rates'!M$113)\n+($K319*'fnd base rates'!M$114)\n+($M319*'fnd base rates'!M$116)\n+($N319*'fnd base rates'!M$117)\n+($O319*'fnd base rates'!M$118)\n+($P319*VLOOKUP($S319+12,rate_basefnd,13)))","v":0},788023.41027479188,null,446099167,"446","099","167",1,71,788023.41027479188,11099,0,11099,null,null,null,null,null,11188,1,11189,-90,11099,0,11099]
[446,446099177,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D320","v":0},{"$f":"'fnd enro'!E320","v":0},{"$f":"'fnd enro'!F320","v":0},{"$f":"'fnd enro'!G320","v":1},{"$f":"'fnd enro'!H320","v":0},{"$f":"'fnd enro'!I320","v":1},{"$f":"'fnd enro'!J320","v":0},{"$f":"'fnd enro'!K320","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L320","v":0},{"$f":"'fnd enro'!M320+'fnd enro'!N320","v":0},{"$f":"'fnd enro'!O320","v":0},{"$f":"'fnd enro'!P320","v":0},{"$f":"'fnd enro'!Q320","v":0},{"$f":"'fnd enro'!S320","v":2},1.056,{"$f":"VALUE('fnd enro'!R320)","v":2},null,{"$f":"(($D320*'fnd base rates'!C$107)\n+($E320*'fnd base rates'!C$108)\n+($F320*'fnd base rates'!C$109)\n+($G320*'fnd base rates'!C$110)\n+($H320*'fnd base rates'!C$111)\n+($I320*'fnd base rates'!C$112)\n+($J320*'fnd base rates'!C$113)\n+($K320*'fnd base rates'!C$114)\n+($M320*'fnd base rates'!C$116)\n+($N320*'fnd base rates'!C$117)\n+($O320*'fnd base rates'!C$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,3)))\n*$R320","v":1065.0581546880001},{"$f":"(($D320*'fnd base rates'!D$107)\n+($E320*'fnd base rates'!D$108)\n+($F320*'fnd base rates'!D$109)\n+($G320*'fnd base rates'!D$110)\n+($H320*'fnd base rates'!D$111)\n+($I320*'fnd base rates'!D$112)\n+($J320*'fnd base rates'!D$113)\n+($K320*'fnd base rates'!D$114)\n+($M320*'fnd base rates'!D$116)\n+($N320*'fnd base rates'!D$117)\n+($O320*'fnd base rates'!D$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,4)))\n*$R320","v":1524.7584000000002},{"$f":"(($D320*'fnd base rates'!E$107)\n+($E320*'fnd base rates'!E$108)\n+($F320*'fnd base rates'!E$109)\n+($G320*'fnd base rates'!E$110)\n+($H320*'fnd base rates'!E$111)\n+($I320*'fnd base rates'!E$112)\n+($J320*'fnd base rates'!E$113)\n+($K320*'fnd base rates'!E$114)\n+($M320*'fnd base rates'!E$116)\n+($N320*'fnd base rates'!E$117)\n+($O320*'fnd base rates'!E$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,5)))\n*$R320","v":8748.1948709759999},{"$f":"(($D320*'fnd base rates'!F$107)\n+($E320*'fnd base rates'!F$108)\n+($F320*'fnd base rates'!F$109)\n+($G320*'fnd base rates'!F$110)\n+($H320*'fnd base rates'!F$111)\n+($I320*'fnd base rates'!F$112)\n+($J320*'fnd base rates'!F$113)\n+($K320*'fnd base rates'!F$114)\n+($M320*'fnd base rates'!F$116)\n+($N320*'fnd base rates'!F$117)\n+($O320*'fnd base rates'!F$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,6)))\n*$R320","v":2114.2455861120002},{"$f":"(($D320*'fnd base rates'!G$107)\n+($E320*'fnd base rates'!G$108)\n+($F320*'fnd base rates'!G$109)\n+($G320*'fnd base rates'!G$110)\n+($H320*'fnd base rates'!G$111)\n+($I320*'fnd base rates'!G$112)\n+($J320*'fnd base rates'!G$113)\n+($K320*'fnd base rates'!G$114)\n+($M320*'fnd base rates'!G$116)\n+($N320*'fnd base rates'!G$117)\n+($O320*'fnd base rates'!G$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,7)))\n*$R320","v":318.89807347200002},{"$f":"(($D320*'fnd base rates'!H$107)\n+($E320*'fnd base rates'!H$108)\n+($F320*'fnd base rates'!H$109)\n+($G320*'fnd base rates'!H$110)\n+($H320*'fnd base rates'!H$111)\n+($I320*'fnd base rates'!H$112)\n+($J320*'fnd base rates'!H$113)\n+($K320*'fnd base rates'!H$114)\n+($M320*'fnd base rates'!H$116)\n+($N320*'fnd base rates'!H$117)\n+($O320*'fnd base rates'!H$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D320*'fnd base rates'!I$107)\n+($E320*'fnd base rates'!I$108)\n+($F320*'fnd base rates'!I$109)\n+($G320*'fnd base rates'!I$110)\n+($H320*'fnd base rates'!I$111)\n+($I320*'fnd base rates'!I$112)\n+($J320*'fnd base rates'!I$113)\n+($K320*'fnd base rates'!I$114)\n+($M320*'fnd base rates'!I$116)\n+($N320*'fnd base rates'!I$117)\n+($O320*'fnd base rates'!I$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,9)))\n*$R320","v":678.81791999999996},{"$f":"(($D320*'fnd base rates'!J$107)\n+($E320*'fnd base rates'!J$108)\n+($F320*'fnd base rates'!J$109)\n+($G320*'fnd base rates'!J$110)\n+($H320*'fnd base rates'!J$111)\n+($I320*'fnd base rates'!J$112)\n+($J320*'fnd base rates'!J$113)\n+($K320*'fnd base rates'!J$114)\n+($M320*'fnd base rates'!J$116)\n+($N320*'fnd base rates'!J$117)\n+($O320*'fnd base rates'!J$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,10)))\n*$R320","v":723.50783999999999},{"$f":"(($D320*'fnd base rates'!K$107)\n+($E320*'fnd base rates'!K$108)\n+($F320*'fnd base rates'!K$109)\n+($G320*'fnd base rates'!K$110)\n+($H320*'fnd base rates'!K$111)\n+($I320*'fnd base rates'!K$112)\n+($J320*'fnd base rates'!K$113)\n+($K320*'fnd base rates'!K$114)\n+($M320*'fnd base rates'!K$116)\n+($N320*'fnd base rates'!K$117)\n+($O320*'fnd base rates'!K$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,11)))\n*$R320","v":2237.7847810560002},{"$f":"(($D320*'fnd base rates'!L$107)\n+($E320*'fnd base rates'!L$108)\n+($F320*'fnd base rates'!L$109)\n+($G320*'fnd base rates'!L$110)\n+($H320*'fnd base rates'!L$111)\n+($I320*'fnd base rates'!L$112)\n+($J320*'fnd base rates'!L$113)\n+($K320*'fnd base rates'!L$114)\n+($M320*'fnd base rates'!L$116)\n+($N320*'fnd base rates'!L$117)\n+($O320*'fnd base rates'!L$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,12)))","v":2307.4728420000001},{"$f":"(($D320*'fnd base rates'!M$107)\n+($E320*'fnd base rates'!M$108)\n+($F320*'fnd base rates'!M$109)\n+($G320*'fnd base rates'!M$110)\n+($H320*'fnd base rates'!M$111)\n+($I320*'fnd base rates'!M$112)\n+($J320*'fnd base rates'!M$113)\n+($K320*'fnd base rates'!M$114)\n+($M320*'fnd base rates'!M$116)\n+($N320*'fnd base rates'!M$117)\n+($O320*'fnd base rates'!M$118)\n+($P320*VLOOKUP($S320+12,rate_basefnd,13)))","v":0},20993.532608304002,null,446099177,"446","099","177",1,2,20993.532608304002,10497,0,10497,null,null,null,null,null,10578,0,10578,-81,10497,0,10497]
[446,446099182,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D321","v":0},{"$f":"'fnd enro'!E321","v":0},{"$f":"'fnd enro'!F321","v":0},{"$f":"'fnd enro'!G321","v":0},{"$f":"'fnd enro'!H321","v":1},{"$f":"'fnd enro'!I321","v":0},{"$f":"'fnd enro'!J321","v":0},{"$f":"'fnd enro'!K321","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L321","v":0},{"$f":"'fnd enro'!M321+'fnd enro'!N321","v":0},{"$f":"'fnd enro'!O321","v":1},{"$f":"'fnd enro'!P321","v":0},{"$f":"'fnd enro'!Q321","v":1},{"$f":"'fnd enro'!S321","v":1},1.056,{"$f":"VALUE('fnd enro'!R321)","v":7},null,{"$f":"(($D321*'fnd base rates'!C$107)\n+($E321*'fnd base rates'!C$108)\n+($F321*'fnd base rates'!C$109)\n+($G321*'fnd base rates'!C$110)\n+($H321*'fnd base rates'!C$111)\n+($I321*'fnd base rates'!C$112)\n+($J321*'fnd base rates'!C$113)\n+($K321*'fnd base rates'!C$114)\n+($M321*'fnd base rates'!C$116)\n+($N321*'fnd base rates'!C$117)\n+($O321*'fnd base rates'!C$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,3)))\n*$R321","v":696.80043734399999},{"$f":"(($D321*'fnd base rates'!D$107)\n+($E321*'fnd base rates'!D$108)\n+($F321*'fnd base rates'!D$109)\n+($G321*'fnd base rates'!D$110)\n+($H321*'fnd base rates'!D$111)\n+($I321*'fnd base rates'!D$112)\n+($J321*'fnd base rates'!D$113)\n+($K321*'fnd base rates'!D$114)\n+($M321*'fnd base rates'!D$116)\n+($N321*'fnd base rates'!D$117)\n+($O321*'fnd base rates'!D$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,4)))\n*$R321","v":1237.2624000000001},{"$f":"(($D321*'fnd base rates'!E$107)\n+($E321*'fnd base rates'!E$108)\n+($F321*'fnd base rates'!E$109)\n+($G321*'fnd base rates'!E$110)\n+($H321*'fnd base rates'!E$111)\n+($I321*'fnd base rates'!E$112)\n+($J321*'fnd base rates'!E$113)\n+($K321*'fnd base rates'!E$114)\n+($M321*'fnd base rates'!E$116)\n+($N321*'fnd base rates'!E$117)\n+($O321*'fnd base rates'!E$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,5)))\n*$R321","v":7585.5835154880006},{"$f":"(($D321*'fnd base rates'!F$107)\n+($E321*'fnd base rates'!F$108)\n+($F321*'fnd base rates'!F$109)\n+($G321*'fnd base rates'!F$110)\n+($H321*'fnd base rates'!F$111)\n+($I321*'fnd base rates'!F$112)\n+($J321*'fnd base rates'!F$113)\n+($K321*'fnd base rates'!F$114)\n+($M321*'fnd base rates'!F$116)\n+($N321*'fnd base rates'!F$117)\n+($O321*'fnd base rates'!F$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,6)))\n*$R321","v":1163.277193056},{"$f":"(($D321*'fnd base rates'!G$107)\n+($E321*'fnd base rates'!G$108)\n+($F321*'fnd base rates'!G$109)\n+($G321*'fnd base rates'!G$110)\n+($H321*'fnd base rates'!G$111)\n+($I321*'fnd base rates'!G$112)\n+($J321*'fnd base rates'!G$113)\n+($K321*'fnd base rates'!G$114)\n+($M321*'fnd base rates'!G$116)\n+($N321*'fnd base rates'!G$117)\n+($O321*'fnd base rates'!G$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,7)))\n*$R321","v":359.05415673599998},{"$f":"(($D321*'fnd base rates'!H$107)\n+($E321*'fnd base rates'!H$108)\n+($F321*'fnd base rates'!H$109)\n+($G321*'fnd base rates'!H$110)\n+($H321*'fnd base rates'!H$111)\n+($I321*'fnd base rates'!H$112)\n+($J321*'fnd base rates'!H$113)\n+($K321*'fnd base rates'!H$114)\n+($M321*'fnd base rates'!H$116)\n+($N321*'fnd base rates'!H$117)\n+($O321*'fnd base rates'!H$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,8)))","v":634.27706999999998},{"$f":"(($D321*'fnd base rates'!I$107)\n+($E321*'fnd base rates'!I$108)\n+($F321*'fnd base rates'!I$109)\n+($G321*'fnd base rates'!I$110)\n+($H321*'fnd base rates'!I$111)\n+($I321*'fnd base rates'!I$112)\n+($J321*'fnd base rates'!I$113)\n+($K321*'fnd base rates'!I$114)\n+($M321*'fnd base rates'!I$116)\n+($N321*'fnd base rates'!I$117)\n+($O321*'fnd base rates'!I$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,9)))\n*$R321","v":532.23455999999999},{"$f":"(($D321*'fnd base rates'!J$107)\n+($E321*'fnd base rates'!J$108)\n+($F321*'fnd base rates'!J$109)\n+($G321*'fnd base rates'!J$110)\n+($H321*'fnd base rates'!J$111)\n+($I321*'fnd base rates'!J$112)\n+($J321*'fnd base rates'!J$113)\n+($K321*'fnd base rates'!J$114)\n+($M321*'fnd base rates'!J$116)\n+($N321*'fnd base rates'!J$117)\n+($O321*'fnd base rates'!J$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,10)))\n*$R321","v":883.77696000000014},{"$f":"(($D321*'fnd base rates'!K$107)\n+($E321*'fnd base rates'!K$108)\n+($F321*'fnd base rates'!K$109)\n+($G321*'fnd base rates'!K$110)\n+($H321*'fnd base rates'!K$111)\n+($I321*'fnd base rates'!K$112)\n+($J321*'fnd base rates'!K$113)\n+($K321*'fnd base rates'!K$114)\n+($M321*'fnd base rates'!K$116)\n+($N321*'fnd base rates'!K$117)\n+($O321*'fnd base rates'!K$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,11)))\n*$R321","v":1480.3295105280004},{"$f":"(($D321*'fnd base rates'!L$107)\n+($E321*'fnd base rates'!L$108)\n+($F321*'fnd base rates'!L$109)\n+($G321*'fnd base rates'!L$110)\n+($H321*'fnd base rates'!L$111)\n+($I321*'fnd base rates'!L$112)\n+($J321*'fnd base rates'!L$113)\n+($K321*'fnd base rates'!L$114)\n+($M321*'fnd base rates'!L$116)\n+($N321*'fnd base rates'!L$117)\n+($O321*'fnd base rates'!L$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,12)))","v":1930.3414210000001},{"$f":"(($D321*'fnd base rates'!M$107)\n+($E321*'fnd base rates'!M$108)\n+($F321*'fnd base rates'!M$109)\n+($G321*'fnd base rates'!M$110)\n+($H321*'fnd base rates'!M$111)\n+($I321*'fnd base rates'!M$112)\n+($J321*'fnd base rates'!M$113)\n+($K321*'fnd base rates'!M$114)\n+($M321*'fnd base rates'!M$116)\n+($N321*'fnd base rates'!M$117)\n+($O321*'fnd base rates'!M$118)\n+($P321*VLOOKUP($S321+12,rate_basefnd,13)))","v":0},16502.937224152003,null,446099182,"446","099","182",1,1,16502.937224152003,16503,0,16503,null,null,null,null,null,16549,24,16573,-70,16503,0,16503]
[446,446099208,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D322","v":0},{"$f":"'fnd enro'!E322","v":0},{"$f":"'fnd enro'!F322","v":0},{"$f":"'fnd enro'!G322","v":3},{"$f":"'fnd enro'!H322","v":1},{"$f":"'fnd enro'!I322","v":0},{"$f":"'fnd enro'!J322","v":0},{"$f":"'fnd enro'!K322","v":0.15160000000000001},{"$f":"'fnd enro'!L322","v":0},{"$f":"'fnd enro'!M322+'fnd enro'!N322","v":0},{"$f":"'fnd enro'!O322","v":0},{"$f":"'fnd enro'!P322","v":0},{"$f":"'fnd enro'!Q322","v":0},{"$f":"'fnd enro'!S322","v":4},1.056,{"$f":"VALUE('fnd enro'!R322)","v":1},null,{"$f":"(($D322*'fnd base rates'!C$107)\n+($E322*'fnd base rates'!C$108)\n+($F322*'fnd base rates'!C$109)\n+($G322*'fnd base rates'!C$110)\n+($H322*'fnd base rates'!C$111)\n+($I322*'fnd base rates'!C$112)\n+($J322*'fnd base rates'!C$113)\n+($K322*'fnd base rates'!C$114)\n+($M322*'fnd base rates'!C$116)\n+($N322*'fnd base rates'!C$117)\n+($O322*'fnd base rates'!C$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,3)))\n*$R322","v":2130.1163093760001},{"$f":"(($D322*'fnd base rates'!D$107)\n+($E322*'fnd base rates'!D$108)\n+($F322*'fnd base rates'!D$109)\n+($G322*'fnd base rates'!D$110)\n+($H322*'fnd base rates'!D$111)\n+($I322*'fnd base rates'!D$112)\n+($J322*'fnd base rates'!D$113)\n+($K322*'fnd base rates'!D$114)\n+($M322*'fnd base rates'!D$116)\n+($N322*'fnd base rates'!D$117)\n+($O322*'fnd base rates'!D$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,4)))\n*$R322","v":3049.5168000000003},{"$f":"(($D322*'fnd base rates'!E$107)\n+($E322*'fnd base rates'!E$108)\n+($F322*'fnd base rates'!E$109)\n+($G322*'fnd base rates'!E$110)\n+($H322*'fnd base rates'!E$111)\n+($I322*'fnd base rates'!E$112)\n+($J322*'fnd base rates'!E$113)\n+($K322*'fnd base rates'!E$114)\n+($M322*'fnd base rates'!E$116)\n+($N322*'fnd base rates'!E$117)\n+($O322*'fnd base rates'!E$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,5)))\n*$R322","v":15020.639981952001},{"$f":"(($D322*'fnd base rates'!F$107)\n+($E322*'fnd base rates'!F$108)\n+($F322*'fnd base rates'!F$109)\n+($G322*'fnd base rates'!F$110)\n+($H322*'fnd base rates'!F$111)\n+($I322*'fnd base rates'!F$112)\n+($J322*'fnd base rates'!F$113)\n+($K322*'fnd base rates'!F$114)\n+($M322*'fnd base rates'!F$116)\n+($N322*'fnd base rates'!F$117)\n+($O322*'fnd base rates'!F$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,6)))\n*$R322","v":4695.876772224},{"$f":"(($D322*'fnd base rates'!G$107)\n+($E322*'fnd base rates'!G$108)\n+($F322*'fnd base rates'!G$109)\n+($G322*'fnd base rates'!G$110)\n+($H322*'fnd base rates'!G$111)\n+($I322*'fnd base rates'!G$112)\n+($J322*'fnd base rates'!G$113)\n+($K322*'fnd base rates'!G$114)\n+($M322*'fnd base rates'!G$116)\n+($N322*'fnd base rates'!G$117)\n+($O322*'fnd base rates'!G$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,7)))\n*$R322","v":635.27230694399998},{"$f":"(($D322*'fnd base rates'!H$107)\n+($E322*'fnd base rates'!H$108)\n+($F322*'fnd base rates'!H$109)\n+($G322*'fnd base rates'!H$110)\n+($H322*'fnd base rates'!H$111)\n+($I322*'fnd base rates'!H$112)\n+($J322*'fnd base rates'!H$113)\n+($K322*'fnd base rates'!H$114)\n+($M322*'fnd base rates'!H$116)\n+($N322*'fnd base rates'!H$117)\n+($O322*'fnd base rates'!H$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,8)))","v":1974.6282799999999},{"$f":"(($D322*'fnd base rates'!I$107)\n+($E322*'fnd base rates'!I$108)\n+($F322*'fnd base rates'!I$109)\n+($G322*'fnd base rates'!I$110)\n+($H322*'fnd base rates'!I$111)\n+($I322*'fnd base rates'!I$112)\n+($J322*'fnd base rates'!I$113)\n+($K322*'fnd base rates'!I$114)\n+($M322*'fnd base rates'!I$116)\n+($N322*'fnd base rates'!I$117)\n+($O322*'fnd base rates'!I$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,9)))\n*$R322","v":1101.7353599999999},{"$f":"(($D322*'fnd base rates'!J$107)\n+($E322*'fnd base rates'!J$108)\n+($F322*'fnd base rates'!J$109)\n+($G322*'fnd base rates'!J$110)\n+($H322*'fnd base rates'!J$111)\n+($I322*'fnd base rates'!J$112)\n+($J322*'fnd base rates'!J$113)\n+($K322*'fnd base rates'!J$114)\n+($M322*'fnd base rates'!J$116)\n+($N322*'fnd base rates'!J$117)\n+($O322*'fnd base rates'!J$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,10)))\n*$R322","v":703.27487999999994},{"$f":"(($D322*'fnd base rates'!K$107)\n+($E322*'fnd base rates'!K$108)\n+($F322*'fnd base rates'!K$109)\n+($G322*'fnd base rates'!K$110)\n+($H322*'fnd base rates'!K$111)\n+($I322*'fnd base rates'!K$112)\n+($J322*'fnd base rates'!K$113)\n+($K322*'fnd base rates'!K$114)\n+($M322*'fnd base rates'!K$116)\n+($N322*'fnd base rates'!K$117)\n+($O322*'fnd base rates'!K$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,11)))\n*$R322","v":4457.8815621120011},{"$f":"(($D322*'fnd base rates'!L$107)\n+($E322*'fnd base rates'!L$108)\n+($F322*'fnd base rates'!L$109)\n+($G322*'fnd base rates'!L$110)\n+($H322*'fnd base rates'!L$111)\n+($I322*'fnd base rates'!L$112)\n+($J322*'fnd base rates'!L$113)\n+($K322*'fnd base rates'!L$114)\n+($M322*'fnd base rates'!L$116)\n+($N322*'fnd base rates'!L$117)\n+($O322*'fnd base rates'!L$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,12)))","v":4791.2556839999997},{"$f":"(($D322*'fnd base rates'!M$107)\n+($E322*'fnd base rates'!M$108)\n+($F322*'fnd base rates'!M$109)\n+($G322*'fnd base rates'!M$110)\n+($H322*'fnd base rates'!M$111)\n+($I322*'fnd base rates'!M$112)\n+($J322*'fnd base rates'!M$113)\n+($K322*'fnd base rates'!M$114)\n+($M322*'fnd base rates'!M$116)\n+($N322*'fnd base rates'!M$117)\n+($O322*'fnd base rates'!M$118)\n+($P322*VLOOKUP($S322+12,rate_basefnd,13)))","v":0},38560.197936608005,null,446099208,"446","099","208",1,4,38560.197936608005,9640,0,9640,null,null,null,null,null,13751,-7,13744,-4104,9640,0,9640]
[446,446099212,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D323","v":0},{"$f":"'fnd enro'!E323","v":0},{"$f":"'fnd enro'!F323","v":21},{"$f":"'fnd enro'!G323","v":74},{"$f":"'fnd enro'!H323","v":20},{"$f":"'fnd enro'!I323","v":21},{"$f":"'fnd enro'!J323","v":0},{"$f":"'fnd enro'!K323","v":5.1543999999999999},{"$f":"'fnd enro'!L323","v":0},{"$f":"'fnd enro'!M323+'fnd enro'!N323","v":7},{"$f":"'fnd enro'!O323","v":1},{"$f":"'fnd enro'!P323","v":0},{"$f":"'fnd enro'!Q323","v":29},{"$f":"'fnd enro'!S323","v":136},1.056,{"$f":"VALUE('fnd enro'!R323)","v":4},null,{"$f":"(($D323*'fnd base rates'!C$107)\n+($E323*'fnd base rates'!C$108)\n+($F323*'fnd base rates'!C$109)\n+($G323*'fnd base rates'!C$110)\n+($H323*'fnd base rates'!C$111)\n+($I323*'fnd base rates'!C$112)\n+($J323*'fnd base rates'!C$113)\n+($K323*'fnd base rates'!C$114)\n+($M323*'fnd base rates'!C$116)\n+($N323*'fnd base rates'!C$117)\n+($O323*'fnd base rates'!C$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,3)))\n*$R323","v":74850.167318784006},{"$f":"(($D323*'fnd base rates'!D$107)\n+($E323*'fnd base rates'!D$108)\n+($F323*'fnd base rates'!D$109)\n+($G323*'fnd base rates'!D$110)\n+($H323*'fnd base rates'!D$111)\n+($I323*'fnd base rates'!D$112)\n+($J323*'fnd base rates'!D$113)\n+($K323*'fnd base rates'!D$114)\n+($M323*'fnd base rates'!D$116)\n+($N323*'fnd base rates'!D$117)\n+($O323*'fnd base rates'!D$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,4)))\n*$R323","v":112844.60352},{"$f":"(($D323*'fnd base rates'!E$107)\n+($E323*'fnd base rates'!E$108)\n+($F323*'fnd base rates'!E$109)\n+($G323*'fnd base rates'!E$110)\n+($H323*'fnd base rates'!E$111)\n+($I323*'fnd base rates'!E$112)\n+($J323*'fnd base rates'!E$113)\n+($K323*'fnd base rates'!E$114)\n+($M323*'fnd base rates'!E$116)\n+($N323*'fnd base rates'!E$117)\n+($O323*'fnd base rates'!E$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,5)))\n*$R323","v":623819.60290636809},{"$f":"(($D323*'fnd base rates'!F$107)\n+($E323*'fnd base rates'!F$108)\n+($F323*'fnd base rates'!F$109)\n+($G323*'fnd base rates'!F$110)\n+($H323*'fnd base rates'!F$111)\n+($I323*'fnd base rates'!F$112)\n+($J323*'fnd base rates'!F$113)\n+($K323*'fnd base rates'!F$114)\n+($M323*'fnd base rates'!F$116)\n+($N323*'fnd base rates'!F$117)\n+($O323*'fnd base rates'!F$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,6)))\n*$R323","v":156998.31009561598},{"$f":"(($D323*'fnd base rates'!G$107)\n+($E323*'fnd base rates'!G$108)\n+($F323*'fnd base rates'!G$109)\n+($G323*'fnd base rates'!G$110)\n+($H323*'fnd base rates'!G$111)\n+($I323*'fnd base rates'!G$112)\n+($J323*'fnd base rates'!G$113)\n+($K323*'fnd base rates'!G$114)\n+($M323*'fnd base rates'!G$116)\n+($N323*'fnd base rates'!G$117)\n+($O323*'fnd base rates'!G$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,7)))\n*$R323","v":25666.231236096002},{"$f":"(($D323*'fnd base rates'!H$107)\n+($E323*'fnd base rates'!H$108)\n+($F323*'fnd base rates'!H$109)\n+($G323*'fnd base rates'!H$110)\n+($H323*'fnd base rates'!H$111)\n+($I323*'fnd base rates'!H$112)\n+($J323*'fnd base rates'!H$113)\n+($K323*'fnd base rates'!H$114)\n+($M323*'fnd base rates'!H$116)\n+($N323*'fnd base rates'!H$117)\n+($O323*'fnd base rates'!H$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,8)))","v":74634.851520000011},{"$f":"(($D323*'fnd base rates'!I$107)\n+($E323*'fnd base rates'!I$108)\n+($F323*'fnd base rates'!I$109)\n+($G323*'fnd base rates'!I$110)\n+($H323*'fnd base rates'!I$111)\n+($I323*'fnd base rates'!I$112)\n+($J323*'fnd base rates'!I$113)\n+($K323*'fnd base rates'!I$114)\n+($M323*'fnd base rates'!I$116)\n+($N323*'fnd base rates'!I$117)\n+($O323*'fnd base rates'!I$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,9)))\n*$R323","v":43517.812800000007},{"$f":"(($D323*'fnd base rates'!J$107)\n+($E323*'fnd base rates'!J$108)\n+($F323*'fnd base rates'!J$109)\n+($G323*'fnd base rates'!J$110)\n+($H323*'fnd base rates'!J$111)\n+($I323*'fnd base rates'!J$112)\n+($J323*'fnd base rates'!J$113)\n+($K323*'fnd base rates'!J$114)\n+($M323*'fnd base rates'!J$116)\n+($N323*'fnd base rates'!J$117)\n+($O323*'fnd base rates'!J$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,10)))\n*$R323","v":46526.694720000007},{"$f":"(($D323*'fnd base rates'!K$107)\n+($E323*'fnd base rates'!K$108)\n+($F323*'fnd base rates'!K$109)\n+($G323*'fnd base rates'!K$110)\n+($H323*'fnd base rates'!K$111)\n+($I323*'fnd base rates'!K$112)\n+($J323*'fnd base rates'!K$113)\n+($K323*'fnd base rates'!K$114)\n+($M323*'fnd base rates'!K$116)\n+($N323*'fnd base rates'!K$117)\n+($O323*'fnd base rates'!K$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,11)))\n*$R323","v":153811.06495180799},{"$f":"(($D323*'fnd base rates'!L$107)\n+($E323*'fnd base rates'!L$108)\n+($F323*'fnd base rates'!L$109)\n+($G323*'fnd base rates'!L$110)\n+($H323*'fnd base rates'!L$111)\n+($I323*'fnd base rates'!L$112)\n+($J323*'fnd base rates'!L$113)\n+($K323*'fnd base rates'!L$114)\n+($M323*'fnd base rates'!L$116)\n+($N323*'fnd base rates'!L$117)\n+($O323*'fnd base rates'!L$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,12)))","v":174628.72325600003},{"$f":"(($D323*'fnd base rates'!M$107)\n+($E323*'fnd base rates'!M$108)\n+($F323*'fnd base rates'!M$109)\n+($G323*'fnd base rates'!M$110)\n+($H323*'fnd base rates'!M$111)\n+($I323*'fnd base rates'!M$112)\n+($J323*'fnd base rates'!M$113)\n+($K323*'fnd base rates'!M$114)\n+($M323*'fnd base rates'!M$116)\n+($N323*'fnd base rates'!M$117)\n+($O323*'fnd base rates'!M$118)\n+($P323*VLOOKUP($S323+12,rate_basefnd,13)))","v":0},1487298.062324672,null,446099212,"446","099","212",1,136,1487298.062324672,10936,0,10936,null,null,null,null,null,11028,2,11030,-94,10936,0,10936]
[446,446099218,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D324","v":0},{"$f":"'fnd enro'!E324","v":0},{"$f":"'fnd enro'!F324","v":6},{"$f":"'fnd enro'!G324","v":27},{"$f":"'fnd enro'!H324","v":28},{"$f":"'fnd enro'!I324","v":26},{"$f":"'fnd enro'!J324","v":0},{"$f":"'fnd enro'!K324","v":3.2972999999999999},{"$f":"'fnd enro'!L324","v":0},{"$f":"'fnd enro'!M324+'fnd enro'!N324","v":2},{"$f":"'fnd enro'!O324","v":0},{"$f":"'fnd enro'!P324","v":2},{"$f":"'fnd enro'!Q324","v":13},{"$f":"'fnd enro'!S324","v":87},1.056,{"$f":"VALUE('fnd enro'!R324)","v":5},null,{"$f":"(($D324*'fnd base rates'!C$107)\n+($E324*'fnd base rates'!C$108)\n+($F324*'fnd base rates'!C$109)\n+($G324*'fnd base rates'!C$110)\n+($H324*'fnd base rates'!C$111)\n+($I324*'fnd base rates'!C$112)\n+($J324*'fnd base rates'!C$113)\n+($K324*'fnd base rates'!C$114)\n+($M324*'fnd base rates'!C$116)\n+($N324*'fnd base rates'!C$117)\n+($O324*'fnd base rates'!C$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,3)))\n*$R324","v":47427.984608927996},{"$f":"(($D324*'fnd base rates'!D$107)\n+($E324*'fnd base rates'!D$108)\n+($F324*'fnd base rates'!D$109)\n+($G324*'fnd base rates'!D$110)\n+($H324*'fnd base rates'!D$111)\n+($I324*'fnd base rates'!D$112)\n+($J324*'fnd base rates'!D$113)\n+($K324*'fnd base rates'!D$114)\n+($M324*'fnd base rates'!D$116)\n+($N324*'fnd base rates'!D$117)\n+($O324*'fnd base rates'!D$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,4)))\n*$R324","v":70475.433600000004},{"$f":"(($D324*'fnd base rates'!E$107)\n+($E324*'fnd base rates'!E$108)\n+($F324*'fnd base rates'!E$109)\n+($G324*'fnd base rates'!E$110)\n+($H324*'fnd base rates'!E$111)\n+($I324*'fnd base rates'!E$112)\n+($J324*'fnd base rates'!E$113)\n+($K324*'fnd base rates'!E$114)\n+($M324*'fnd base rates'!E$116)\n+($N324*'fnd base rates'!E$117)\n+($O324*'fnd base rates'!E$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,5)))\n*$R324","v":389601.57128745603},{"$f":"(($D324*'fnd base rates'!F$107)\n+($E324*'fnd base rates'!F$108)\n+($F324*'fnd base rates'!F$109)\n+($G324*'fnd base rates'!F$110)\n+($H324*'fnd base rates'!F$111)\n+($I324*'fnd base rates'!F$112)\n+($J324*'fnd base rates'!F$113)\n+($K324*'fnd base rates'!F$114)\n+($M324*'fnd base rates'!F$116)\n+($N324*'fnd base rates'!F$117)\n+($O324*'fnd base rates'!F$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,6)))\n*$R324","v":91841.278675871989},{"$f":"(($D324*'fnd base rates'!G$107)\n+($E324*'fnd base rates'!G$108)\n+($F324*'fnd base rates'!G$109)\n+($G324*'fnd base rates'!G$110)\n+($H324*'fnd base rates'!G$111)\n+($I324*'fnd base rates'!G$112)\n+($J324*'fnd base rates'!G$113)\n+($K324*'fnd base rates'!G$114)\n+($M324*'fnd base rates'!G$116)\n+($N324*'fnd base rates'!G$117)\n+($O324*'fnd base rates'!G$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,7)))\n*$R324","v":15922.459156032004},{"$f":"(($D324*'fnd base rates'!H$107)\n+($E324*'fnd base rates'!H$108)\n+($F324*'fnd base rates'!H$109)\n+($G324*'fnd base rates'!H$110)\n+($H324*'fnd base rates'!H$111)\n+($I324*'fnd base rates'!H$112)\n+($J324*'fnd base rates'!H$113)\n+($K324*'fnd base rates'!H$114)\n+($M324*'fnd base rates'!H$116)\n+($N324*'fnd base rates'!H$117)\n+($O324*'fnd base rates'!H$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,8)))","v":51082.775090000003},{"$f":"(($D324*'fnd base rates'!I$107)\n+($E324*'fnd base rates'!I$108)\n+($F324*'fnd base rates'!I$109)\n+($G324*'fnd base rates'!I$110)\n+($H324*'fnd base rates'!I$111)\n+($I324*'fnd base rates'!I$112)\n+($J324*'fnd base rates'!I$113)\n+($K324*'fnd base rates'!I$114)\n+($M324*'fnd base rates'!I$116)\n+($N324*'fnd base rates'!I$117)\n+($O324*'fnd base rates'!I$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,9)))\n*$R324","v":30570.978240000008},{"$f":"(($D324*'fnd base rates'!J$107)\n+($E324*'fnd base rates'!J$108)\n+($F324*'fnd base rates'!J$109)\n+($G324*'fnd base rates'!J$110)\n+($H324*'fnd base rates'!J$111)\n+($I324*'fnd base rates'!J$112)\n+($J324*'fnd base rates'!J$113)\n+($K324*'fnd base rates'!J$114)\n+($M324*'fnd base rates'!J$116)\n+($N324*'fnd base rates'!J$117)\n+($O324*'fnd base rates'!J$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,10)))\n*$R324","v":33854.156159999999},{"$f":"(($D324*'fnd base rates'!K$107)\n+($E324*'fnd base rates'!K$108)\n+($F324*'fnd base rates'!K$109)\n+($G324*'fnd base rates'!K$110)\n+($H324*'fnd base rates'!K$111)\n+($I324*'fnd base rates'!K$112)\n+($J324*'fnd base rates'!K$113)\n+($K324*'fnd base rates'!K$114)\n+($M324*'fnd base rates'!K$116)\n+($N324*'fnd base rates'!K$117)\n+($O324*'fnd base rates'!K$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,11)))\n*$R324","v":99818.817495936019},{"$f":"(($D324*'fnd base rates'!L$107)\n+($E324*'fnd base rates'!L$108)\n+($F324*'fnd base rates'!L$109)\n+($G324*'fnd base rates'!L$110)\n+($H324*'fnd base rates'!L$111)\n+($I324*'fnd base rates'!L$112)\n+($J324*'fnd base rates'!L$113)\n+($K324*'fnd base rates'!L$114)\n+($M324*'fnd base rates'!L$116)\n+($N324*'fnd base rates'!L$117)\n+($O324*'fnd base rates'!L$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,12)))","v":108724.88362700002},{"$f":"(($D324*'fnd base rates'!M$107)\n+($E324*'fnd base rates'!M$108)\n+($F324*'fnd base rates'!M$109)\n+($G324*'fnd base rates'!M$110)\n+($H324*'fnd base rates'!M$111)\n+($I324*'fnd base rates'!M$112)\n+($J324*'fnd base rates'!M$113)\n+($K324*'fnd base rates'!M$114)\n+($M324*'fnd base rates'!M$116)\n+($N324*'fnd base rates'!M$117)\n+($O324*'fnd base rates'!M$118)\n+($P324*VLOOKUP($S324+12,rate_basefnd,13)))","v":0},939320.3379412241,null,446099218,"446","099","218",1,87,939320.3379412241,10797,0,10797,null,null,null,null,null,10882,2,10884,-87,10797,0,10797]
[446,446099220,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D325","v":0},{"$f":"'fnd enro'!E325","v":0},{"$f":"'fnd enro'!F325","v":4},{"$f":"'fnd enro'!G325","v":18},{"$f":"'fnd enro'!H325","v":7},{"$f":"'fnd enro'!I325","v":2},{"$f":"'fnd enro'!J325","v":0},{"$f":"'fnd enro'!K325","v":1.1749000000000001},{"$f":"'fnd enro'!L325","v":0},{"$f":"'fnd enro'!M325+'fnd enro'!N325","v":5},{"$f":"'fnd enro'!O325","v":0},{"$f":"'fnd enro'!P325","v":0},{"$f":"'fnd enro'!Q325","v":9},{"$f":"'fnd enro'!S325","v":31},1.056,{"$f":"VALUE('fnd enro'!R325)","v":6},null,{"$f":"(($D325*'fnd base rates'!C$107)\n+($E325*'fnd base rates'!C$108)\n+($F325*'fnd base rates'!C$109)\n+($G325*'fnd base rates'!C$110)\n+($H325*'fnd base rates'!C$111)\n+($I325*'fnd base rates'!C$112)\n+($J325*'fnd base rates'!C$113)\n+($K325*'fnd base rates'!C$114)\n+($M325*'fnd base rates'!C$116)\n+($N325*'fnd base rates'!C$117)\n+($O325*'fnd base rates'!C$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,3)))\n*$R325","v":17545.213877663999},{"$f":"(($D325*'fnd base rates'!D$107)\n+($E325*'fnd base rates'!D$108)\n+($F325*'fnd base rates'!D$109)\n+($G325*'fnd base rates'!D$110)\n+($H325*'fnd base rates'!D$111)\n+($I325*'fnd base rates'!D$112)\n+($J325*'fnd base rates'!D$113)\n+($K325*'fnd base rates'!D$114)\n+($M325*'fnd base rates'!D$116)\n+($N325*'fnd base rates'!D$117)\n+($O325*'fnd base rates'!D$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,4)))\n*$R325","v":27095.661120000004},{"$f":"(($D325*'fnd base rates'!E$107)\n+($E325*'fnd base rates'!E$108)\n+($F325*'fnd base rates'!E$109)\n+($G325*'fnd base rates'!E$110)\n+($H325*'fnd base rates'!E$111)\n+($I325*'fnd base rates'!E$112)\n+($J325*'fnd base rates'!E$113)\n+($K325*'fnd base rates'!E$114)\n+($M325*'fnd base rates'!E$116)\n+($N325*'fnd base rates'!E$117)\n+($O325*'fnd base rates'!E$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,5)))\n*$R325","v":150230.223700128},{"$f":"(($D325*'fnd base rates'!F$107)\n+($E325*'fnd base rates'!F$108)\n+($F325*'fnd base rates'!F$109)\n+($G325*'fnd base rates'!F$110)\n+($H325*'fnd base rates'!F$111)\n+($I325*'fnd base rates'!F$112)\n+($J325*'fnd base rates'!F$113)\n+($K325*'fnd base rates'!F$114)\n+($M325*'fnd base rates'!F$116)\n+($N325*'fnd base rates'!F$117)\n+($O325*'fnd base rates'!F$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,6)))\n*$R325","v":36712.310744735994},{"$f":"(($D325*'fnd base rates'!G$107)\n+($E325*'fnd base rates'!G$108)\n+($F325*'fnd base rates'!G$109)\n+($G325*'fnd base rates'!G$110)\n+($H325*'fnd base rates'!G$111)\n+($I325*'fnd base rates'!G$112)\n+($J325*'fnd base rates'!G$113)\n+($K325*'fnd base rates'!G$114)\n+($M325*'fnd base rates'!G$116)\n+($N325*'fnd base rates'!G$117)\n+($O325*'fnd base rates'!G$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,7)))\n*$R325","v":6408.7009388159995},{"$f":"(($D325*'fnd base rates'!H$107)\n+($E325*'fnd base rates'!H$108)\n+($F325*'fnd base rates'!H$109)\n+($G325*'fnd base rates'!H$110)\n+($H325*'fnd base rates'!H$111)\n+($I325*'fnd base rates'!H$112)\n+($J325*'fnd base rates'!H$113)\n+($K325*'fnd base rates'!H$114)\n+($M325*'fnd base rates'!H$116)\n+($N325*'fnd base rates'!H$117)\n+($O325*'fnd base rates'!H$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,8)))","v":16632.469169999997},{"$f":"(($D325*'fnd base rates'!I$107)\n+($E325*'fnd base rates'!I$108)\n+($F325*'fnd base rates'!I$109)\n+($G325*'fnd base rates'!I$110)\n+($H325*'fnd base rates'!I$111)\n+($I325*'fnd base rates'!I$112)\n+($J325*'fnd base rates'!I$113)\n+($K325*'fnd base rates'!I$114)\n+($M325*'fnd base rates'!I$116)\n+($N325*'fnd base rates'!I$117)\n+($O325*'fnd base rates'!I$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,9)))\n*$R325","v":10212.16416},{"$f":"(($D325*'fnd base rates'!J$107)\n+($E325*'fnd base rates'!J$108)\n+($F325*'fnd base rates'!J$109)\n+($G325*'fnd base rates'!J$110)\n+($H325*'fnd base rates'!J$111)\n+($I325*'fnd base rates'!J$112)\n+($J325*'fnd base rates'!J$113)\n+($K325*'fnd base rates'!J$114)\n+($M325*'fnd base rates'!J$116)\n+($N325*'fnd base rates'!J$117)\n+($O325*'fnd base rates'!J$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,10)))\n*$R325","v":11503.59936},{"$f":"(($D325*'fnd base rates'!K$107)\n+($E325*'fnd base rates'!K$108)\n+($F325*'fnd base rates'!K$109)\n+($G325*'fnd base rates'!K$110)\n+($H325*'fnd base rates'!K$111)\n+($I325*'fnd base rates'!K$112)\n+($J325*'fnd base rates'!K$113)\n+($K325*'fnd base rates'!K$114)\n+($M325*'fnd base rates'!K$116)\n+($N325*'fnd base rates'!K$117)\n+($O325*'fnd base rates'!K$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,11)))\n*$R325","v":36042.803626368004},{"$f":"(($D325*'fnd base rates'!L$107)\n+($E325*'fnd base rates'!L$108)\n+($F325*'fnd base rates'!L$109)\n+($G325*'fnd base rates'!L$110)\n+($H325*'fnd base rates'!L$111)\n+($I325*'fnd base rates'!L$112)\n+($J325*'fnd base rates'!L$113)\n+($K325*'fnd base rates'!L$114)\n+($M325*'fnd base rates'!L$116)\n+($N325*'fnd base rates'!L$117)\n+($O325*'fnd base rates'!L$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,12)))","v":42134.244050999994},{"$f":"(($D325*'fnd base rates'!M$107)\n+($E325*'fnd base rates'!M$108)\n+($F325*'fnd base rates'!M$109)\n+($G325*'fnd base rates'!M$110)\n+($H325*'fnd base rates'!M$111)\n+($I325*'fnd base rates'!M$112)\n+($J325*'fnd base rates'!M$113)\n+($K325*'fnd base rates'!M$114)\n+($M325*'fnd base rates'!M$116)\n+($N325*'fnd base rates'!M$117)\n+($O325*'fnd base rates'!M$118)\n+($P325*VLOOKUP($S325+12,rate_basefnd,13)))","v":0},354517.390748712,null,446099220,"446","099","220",1,31,354517.390748712,11436,0,11436,null,null,null,null,null,12261,10,12271,-835,11436,0,11436]
[446,446099238,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D326","v":0},{"$f":"'fnd enro'!E326","v":0},{"$f":"'fnd enro'!F326","v":1},{"$f":"'fnd enro'!G326","v":17},{"$f":"'fnd enro'!H326","v":5},{"$f":"'fnd enro'!I326","v":0},{"$f":"'fnd enro'!J326","v":0},{"$f":"'fnd enro'!K326","v":0.87170000000000003},{"$f":"'fnd enro'!L326","v":0},{"$f":"'fnd enro'!M326+'fnd enro'!N326","v":0},{"$f":"'fnd enro'!O326","v":0},{"$f":"'fnd enro'!P326","v":0},{"$f":"'fnd enro'!Q326","v":4},{"$f":"'fnd enro'!S326","v":23},1.056,{"$f":"VALUE('fnd enro'!R326)","v":4},null,{"$f":"(($D326*'fnd base rates'!C$107)\n+($E326*'fnd base rates'!C$108)\n+($F326*'fnd base rates'!C$109)\n+($G326*'fnd base rates'!C$110)\n+($H326*'fnd base rates'!C$111)\n+($I326*'fnd base rates'!C$112)\n+($J326*'fnd base rates'!C$113)\n+($K326*'fnd base rates'!C$114)\n+($M326*'fnd base rates'!C$116)\n+($N326*'fnd base rates'!C$117)\n+($O326*'fnd base rates'!C$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,3)))\n*$R326","v":12475.082058911998},{"$f":"(($D326*'fnd base rates'!D$107)\n+($E326*'fnd base rates'!D$108)\n+($F326*'fnd base rates'!D$109)\n+($G326*'fnd base rates'!D$110)\n+($H326*'fnd base rates'!D$111)\n+($I326*'fnd base rates'!D$112)\n+($J326*'fnd base rates'!D$113)\n+($K326*'fnd base rates'!D$114)\n+($M326*'fnd base rates'!D$116)\n+($N326*'fnd base rates'!D$117)\n+($O326*'fnd base rates'!D$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,4)))\n*$R326","v":18609.771840000005},{"$f":"(($D326*'fnd base rates'!E$107)\n+($E326*'fnd base rates'!E$108)\n+($F326*'fnd base rates'!E$109)\n+($G326*'fnd base rates'!E$110)\n+($H326*'fnd base rates'!E$111)\n+($I326*'fnd base rates'!E$112)\n+($J326*'fnd base rates'!E$113)\n+($K326*'fnd base rates'!E$114)\n+($M326*'fnd base rates'!E$116)\n+($N326*'fnd base rates'!E$117)\n+($O326*'fnd base rates'!E$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,5)))\n*$R326","v":97177.890616224016},{"$f":"(($D326*'fnd base rates'!F$107)\n+($E326*'fnd base rates'!F$108)\n+($F326*'fnd base rates'!F$109)\n+($G326*'fnd base rates'!F$110)\n+($H326*'fnd base rates'!F$111)\n+($I326*'fnd base rates'!F$112)\n+($J326*'fnd base rates'!F$113)\n+($K326*'fnd base rates'!F$114)\n+($M326*'fnd base rates'!F$116)\n+($N326*'fnd base rates'!F$117)\n+($O326*'fnd base rates'!F$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,6)))\n*$R326","v":27189.676560288004},{"$f":"(($D326*'fnd base rates'!G$107)\n+($E326*'fnd base rates'!G$108)\n+($F326*'fnd base rates'!G$109)\n+($G326*'fnd base rates'!G$110)\n+($H326*'fnd base rates'!G$111)\n+($I326*'fnd base rates'!G$112)\n+($J326*'fnd base rates'!G$113)\n+($K326*'fnd base rates'!G$114)\n+($M326*'fnd base rates'!G$116)\n+($N326*'fnd base rates'!G$117)\n+($O326*'fnd base rates'!G$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,7)))\n*$R326","v":4153.1934449279997},{"$f":"(($D326*'fnd base rates'!H$107)\n+($E326*'fnd base rates'!H$108)\n+($F326*'fnd base rates'!H$109)\n+($G326*'fnd base rates'!H$110)\n+($H326*'fnd base rates'!H$111)\n+($I326*'fnd base rates'!H$112)\n+($J326*'fnd base rates'!H$113)\n+($K326*'fnd base rates'!H$114)\n+($M326*'fnd base rates'!H$116)\n+($N326*'fnd base rates'!H$117)\n+($O326*'fnd base rates'!H$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,8)))","v":11428.03261},{"$f":"(($D326*'fnd base rates'!I$107)\n+($E326*'fnd base rates'!I$108)\n+($F326*'fnd base rates'!I$109)\n+($G326*'fnd base rates'!I$110)\n+($H326*'fnd base rates'!I$111)\n+($I326*'fnd base rates'!I$112)\n+($J326*'fnd base rates'!I$113)\n+($K326*'fnd base rates'!I$114)\n+($M326*'fnd base rates'!I$116)\n+($N326*'fnd base rates'!I$117)\n+($O326*'fnd base rates'!I$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,9)))\n*$R326","v":6696.7507199999991},{"$f":"(($D326*'fnd base rates'!J$107)\n+($E326*'fnd base rates'!J$108)\n+($F326*'fnd base rates'!J$109)\n+($G326*'fnd base rates'!J$110)\n+($H326*'fnd base rates'!J$111)\n+($I326*'fnd base rates'!J$112)\n+($J326*'fnd base rates'!J$113)\n+($K326*'fnd base rates'!J$114)\n+($M326*'fnd base rates'!J$116)\n+($N326*'fnd base rates'!J$117)\n+($O326*'fnd base rates'!J$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,10)))\n*$R326","v":6129.3196799999996},{"$f":"(($D326*'fnd base rates'!K$107)\n+($E326*'fnd base rates'!K$108)\n+($F326*'fnd base rates'!K$109)\n+($G326*'fnd base rates'!K$110)\n+($H326*'fnd base rates'!K$111)\n+($I326*'fnd base rates'!K$112)\n+($J326*'fnd base rates'!K$113)\n+($K326*'fnd base rates'!K$114)\n+($M326*'fnd base rates'!K$116)\n+($N326*'fnd base rates'!K$117)\n+($O326*'fnd base rates'!K$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,11)))\n*$R326","v":25571.573622143998},{"$f":"(($D326*'fnd base rates'!L$107)\n+($E326*'fnd base rates'!L$108)\n+($F326*'fnd base rates'!L$109)\n+($G326*'fnd base rates'!L$110)\n+($H326*'fnd base rates'!L$111)\n+($I326*'fnd base rates'!L$112)\n+($J326*'fnd base rates'!L$113)\n+($K326*'fnd base rates'!L$114)\n+($M326*'fnd base rates'!L$116)\n+($N326*'fnd base rates'!L$117)\n+($O326*'fnd base rates'!L$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,12)))","v":29133.532682999998},{"$f":"(($D326*'fnd base rates'!M$107)\n+($E326*'fnd base rates'!M$108)\n+($F326*'fnd base rates'!M$109)\n+($G326*'fnd base rates'!M$110)\n+($H326*'fnd base rates'!M$111)\n+($I326*'fnd base rates'!M$112)\n+($J326*'fnd base rates'!M$113)\n+($K326*'fnd base rates'!M$114)\n+($M326*'fnd base rates'!M$116)\n+($N326*'fnd base rates'!M$117)\n+($O326*'fnd base rates'!M$118)\n+($P326*VLOOKUP($S326+12,rate_basefnd,13)))","v":0},238564.823835496,null,446099238,"446","099","238",1,23,238564.823835496,10372,0,10372,null,null,null,null,null,10465,2,10467,-95,10372,0,10372]
[446,446099244,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D327","v":0},{"$f":"'fnd enro'!E327","v":0},{"$f":"'fnd enro'!F327","v":0},{"$f":"'fnd enro'!G327","v":11},{"$f":"'fnd enro'!H327","v":8},{"$f":"'fnd enro'!I327","v":11},{"$f":"'fnd enro'!J327","v":0},{"$f":"'fnd enro'!K327","v":1.137},{"$f":"'fnd enro'!L327","v":0},{"$f":"'fnd enro'!M327+'fnd enro'!N327","v":0},{"$f":"'fnd enro'!O327","v":1},{"$f":"'fnd enro'!P327","v":0},{"$f":"'fnd enro'!Q327","v":6},{"$f":"'fnd enro'!S327","v":30},1.056,{"$f":"VALUE('fnd enro'!R327)","v":9},null,{"$f":"(($D327*'fnd base rates'!C$107)\n+($E327*'fnd base rates'!C$108)\n+($F327*'fnd base rates'!C$109)\n+($G327*'fnd base rates'!C$110)\n+($H327*'fnd base rates'!C$111)\n+($I327*'fnd base rates'!C$112)\n+($J327*'fnd base rates'!C$113)\n+($K327*'fnd base rates'!C$114)\n+($M327*'fnd base rates'!C$116)\n+($N327*'fnd base rates'!C$117)\n+($O327*'fnd base rates'!C$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,3)))\n*$R327","v":16471.263040320002},{"$f":"(($D327*'fnd base rates'!D$107)\n+($E327*'fnd base rates'!D$108)\n+($F327*'fnd base rates'!D$109)\n+($G327*'fnd base rates'!D$110)\n+($H327*'fnd base rates'!D$111)\n+($I327*'fnd base rates'!D$112)\n+($J327*'fnd base rates'!D$113)\n+($K327*'fnd base rates'!D$114)\n+($M327*'fnd base rates'!D$116)\n+($N327*'fnd base rates'!D$117)\n+($O327*'fnd base rates'!D$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,4)))\n*$R327","v":24915.147840000001},{"$f":"(($D327*'fnd base rates'!E$107)\n+($E327*'fnd base rates'!E$108)\n+($F327*'fnd base rates'!E$109)\n+($G327*'fnd base rates'!E$110)\n+($H327*'fnd base rates'!E$111)\n+($I327*'fnd base rates'!E$112)\n+($J327*'fnd base rates'!E$113)\n+($K327*'fnd base rates'!E$114)\n+($M327*'fnd base rates'!E$116)\n+($N327*'fnd base rates'!E$117)\n+($O327*'fnd base rates'!E$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,5)))\n*$R327","v":143215.04914464001},{"$f":"(($D327*'fnd base rates'!F$107)\n+($E327*'fnd base rates'!F$108)\n+($F327*'fnd base rates'!F$109)\n+($G327*'fnd base rates'!F$110)\n+($H327*'fnd base rates'!F$111)\n+($I327*'fnd base rates'!F$112)\n+($J327*'fnd base rates'!F$113)\n+($K327*'fnd base rates'!F$114)\n+($M327*'fnd base rates'!F$116)\n+($N327*'fnd base rates'!F$117)\n+($O327*'fnd base rates'!F$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,6)))\n*$R327","v":31319.067151679996},{"$f":"(($D327*'fnd base rates'!G$107)\n+($E327*'fnd base rates'!G$108)\n+($F327*'fnd base rates'!G$109)\n+($G327*'fnd base rates'!G$110)\n+($H327*'fnd base rates'!G$111)\n+($I327*'fnd base rates'!G$112)\n+($J327*'fnd base rates'!G$113)\n+($K327*'fnd base rates'!G$114)\n+($M327*'fnd base rates'!G$116)\n+($N327*'fnd base rates'!G$117)\n+($O327*'fnd base rates'!G$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,7)))\n*$R327","v":5782.689982079999},{"$f":"(($D327*'fnd base rates'!H$107)\n+($E327*'fnd base rates'!H$108)\n+($F327*'fnd base rates'!H$109)\n+($G327*'fnd base rates'!H$110)\n+($H327*'fnd base rates'!H$111)\n+($I327*'fnd base rates'!H$112)\n+($J327*'fnd base rates'!H$113)\n+($K327*'fnd base rates'!H$114)\n+($M327*'fnd base rates'!H$116)\n+($N327*'fnd base rates'!H$117)\n+($O327*'fnd base rates'!H$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,8)))","v":18220.462099999997},{"$f":"(($D327*'fnd base rates'!I$107)\n+($E327*'fnd base rates'!I$108)\n+($F327*'fnd base rates'!I$109)\n+($G327*'fnd base rates'!I$110)\n+($H327*'fnd base rates'!I$111)\n+($I327*'fnd base rates'!I$112)\n+($J327*'fnd base rates'!I$113)\n+($K327*'fnd base rates'!I$114)\n+($M327*'fnd base rates'!I$116)\n+($N327*'fnd base rates'!I$117)\n+($O327*'fnd base rates'!I$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,9)))\n*$R327","v":10989.559680000002},{"$f":"(($D327*'fnd base rates'!J$107)\n+($E327*'fnd base rates'!J$108)\n+($F327*'fnd base rates'!J$109)\n+($G327*'fnd base rates'!J$110)\n+($H327*'fnd base rates'!J$111)\n+($I327*'fnd base rates'!J$112)\n+($J327*'fnd base rates'!J$113)\n+($K327*'fnd base rates'!J$114)\n+($M327*'fnd base rates'!J$116)\n+($N327*'fnd base rates'!J$117)\n+($O327*'fnd base rates'!J$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,10)))\n*$R327","v":13800.441600000002},{"$f":"(($D327*'fnd base rates'!K$107)\n+($E327*'fnd base rates'!K$108)\n+($F327*'fnd base rates'!K$109)\n+($G327*'fnd base rates'!K$110)\n+($H327*'fnd base rates'!K$111)\n+($I327*'fnd base rates'!K$112)\n+($J327*'fnd base rates'!K$113)\n+($K327*'fnd base rates'!K$114)\n+($M327*'fnd base rates'!K$116)\n+($N327*'fnd base rates'!K$117)\n+($O327*'fnd base rates'!K$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,11)))\n*$R327","v":34325.97235584},{"$f":"(($D327*'fnd base rates'!L$107)\n+($E327*'fnd base rates'!L$108)\n+($F327*'fnd base rates'!L$109)\n+($G327*'fnd base rates'!L$110)\n+($H327*'fnd base rates'!L$111)\n+($I327*'fnd base rates'!L$112)\n+($J327*'fnd base rates'!L$113)\n+($K327*'fnd base rates'!L$114)\n+($M327*'fnd base rates'!L$116)\n+($N327*'fnd base rates'!L$117)\n+($O327*'fnd base rates'!L$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,12)))","v":38209.152629999997},{"$f":"(($D327*'fnd base rates'!M$107)\n+($E327*'fnd base rates'!M$108)\n+($F327*'fnd base rates'!M$109)\n+($G327*'fnd base rates'!M$110)\n+($H327*'fnd base rates'!M$111)\n+($I327*'fnd base rates'!M$112)\n+($J327*'fnd base rates'!M$113)\n+($K327*'fnd base rates'!M$114)\n+($M327*'fnd base rates'!M$116)\n+($N327*'fnd base rates'!M$117)\n+($O327*'fnd base rates'!M$118)\n+($P327*VLOOKUP($S327+12,rate_basefnd,13)))","v":0},337248.80552456004,null,446099244,"446","099","244",1,30,337248.80552456004,11242,0,11242,null,null,null,null,null,14319,63,14382,-3140,11242,0,11242]
[446,446099266,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D328","v":0},{"$f":"'fnd enro'!E328","v":0},{"$f":"'fnd enro'!F328","v":0},{"$f":"'fnd enro'!G328","v":2},{"$f":"'fnd enro'!H328","v":1},{"$f":"'fnd enro'!I328","v":1},{"$f":"'fnd enro'!J328","v":0},{"$f":"'fnd enro'!K328","v":0.15160000000000001},{"$f":"'fnd enro'!L328","v":0},{"$f":"'fnd enro'!M328+'fnd enro'!N328","v":0},{"$f":"'fnd enro'!O328","v":0},{"$f":"'fnd enro'!P328","v":0},{"$f":"'fnd enro'!Q328","v":0},{"$f":"'fnd enro'!S328","v":4},1.056,{"$f":"VALUE('fnd enro'!R328)","v":2},null,{"$f":"(($D328*'fnd base rates'!C$107)\n+($E328*'fnd base rates'!C$108)\n+($F328*'fnd base rates'!C$109)\n+($G328*'fnd base rates'!C$110)\n+($H328*'fnd base rates'!C$111)\n+($I328*'fnd base rates'!C$112)\n+($J328*'fnd base rates'!C$113)\n+($K328*'fnd base rates'!C$114)\n+($M328*'fnd base rates'!C$116)\n+($N328*'fnd base rates'!C$117)\n+($O328*'fnd base rates'!C$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,3)))\n*$R328","v":2130.1163093760001},{"$f":"(($D328*'fnd base rates'!D$107)\n+($E328*'fnd base rates'!D$108)\n+($F328*'fnd base rates'!D$109)\n+($G328*'fnd base rates'!D$110)\n+($H328*'fnd base rates'!D$111)\n+($I328*'fnd base rates'!D$112)\n+($J328*'fnd base rates'!D$113)\n+($K328*'fnd base rates'!D$114)\n+($M328*'fnd base rates'!D$116)\n+($N328*'fnd base rates'!D$117)\n+($O328*'fnd base rates'!D$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,4)))\n*$R328","v":3049.5168000000003},{"$f":"(($D328*'fnd base rates'!E$107)\n+($E328*'fnd base rates'!E$108)\n+($F328*'fnd base rates'!E$109)\n+($G328*'fnd base rates'!E$110)\n+($H328*'fnd base rates'!E$111)\n+($I328*'fnd base rates'!E$112)\n+($J328*'fnd base rates'!E$113)\n+($K328*'fnd base rates'!E$114)\n+($M328*'fnd base rates'!E$116)\n+($N328*'fnd base rates'!E$117)\n+($O328*'fnd base rates'!E$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,5)))\n*$R328","v":16048.782701951999},{"$f":"(($D328*'fnd base rates'!F$107)\n+($E328*'fnd base rates'!F$108)\n+($F328*'fnd base rates'!F$109)\n+($G328*'fnd base rates'!F$110)\n+($H328*'fnd base rates'!F$111)\n+($I328*'fnd base rates'!F$112)\n+($J328*'fnd base rates'!F$113)\n+($K328*'fnd base rates'!F$114)\n+($M328*'fnd base rates'!F$116)\n+($N328*'fnd base rates'!F$117)\n+($O328*'fnd base rates'!F$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,6)))\n*$R328","v":4336.5938922240002},{"$f":"(($D328*'fnd base rates'!G$107)\n+($E328*'fnd base rates'!G$108)\n+($F328*'fnd base rates'!G$109)\n+($G328*'fnd base rates'!G$110)\n+($H328*'fnd base rates'!G$111)\n+($I328*'fnd base rates'!G$112)\n+($J328*'fnd base rates'!G$113)\n+($K328*'fnd base rates'!G$114)\n+($M328*'fnd base rates'!G$116)\n+($N328*'fnd base rates'!G$117)\n+($O328*'fnd base rates'!G$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,7)))\n*$R328","v":642.34750694400009},{"$f":"(($D328*'fnd base rates'!H$107)\n+($E328*'fnd base rates'!H$108)\n+($F328*'fnd base rates'!H$109)\n+($G328*'fnd base rates'!H$110)\n+($H328*'fnd base rates'!H$111)\n+($I328*'fnd base rates'!H$112)\n+($J328*'fnd base rates'!H$113)\n+($K328*'fnd base rates'!H$114)\n+($M328*'fnd base rates'!H$116)\n+($N328*'fnd base rates'!H$117)\n+($O328*'fnd base rates'!H$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,8)))","v":2262.1082799999999},{"$f":"(($D328*'fnd base rates'!I$107)\n+($E328*'fnd base rates'!I$108)\n+($F328*'fnd base rates'!I$109)\n+($G328*'fnd base rates'!I$110)\n+($H328*'fnd base rates'!I$111)\n+($I328*'fnd base rates'!I$112)\n+($J328*'fnd base rates'!I$113)\n+($K328*'fnd base rates'!I$114)\n+($M328*'fnd base rates'!I$116)\n+($N328*'fnd base rates'!I$117)\n+($O328*'fnd base rates'!I$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,9)))\n*$R328","v":1271.7936},{"$f":"(($D328*'fnd base rates'!J$107)\n+($E328*'fnd base rates'!J$108)\n+($F328*'fnd base rates'!J$109)\n+($G328*'fnd base rates'!J$110)\n+($H328*'fnd base rates'!J$111)\n+($I328*'fnd base rates'!J$112)\n+($J328*'fnd base rates'!J$113)\n+($K328*'fnd base rates'!J$114)\n+($M328*'fnd base rates'!J$116)\n+($N328*'fnd base rates'!J$117)\n+($O328*'fnd base rates'!J$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,10)))\n*$R328","v":1123.22496},{"$f":"(($D328*'fnd base rates'!K$107)\n+($E328*'fnd base rates'!K$108)\n+($F328*'fnd base rates'!K$109)\n+($G328*'fnd base rates'!K$110)\n+($H328*'fnd base rates'!K$111)\n+($I328*'fnd base rates'!K$112)\n+($J328*'fnd base rates'!K$113)\n+($K328*'fnd base rates'!K$114)\n+($M328*'fnd base rates'!K$116)\n+($N328*'fnd base rates'!K$117)\n+($O328*'fnd base rates'!K$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,11)))\n*$R328","v":4507.5558021120005},{"$f":"(($D328*'fnd base rates'!L$107)\n+($E328*'fnd base rates'!L$108)\n+($F328*'fnd base rates'!L$109)\n+($G328*'fnd base rates'!L$110)\n+($H328*'fnd base rates'!L$111)\n+($I328*'fnd base rates'!L$112)\n+($J328*'fnd base rates'!L$113)\n+($K328*'fnd base rates'!L$114)\n+($M328*'fnd base rates'!L$116)\n+($N328*'fnd base rates'!L$117)\n+($O328*'fnd base rates'!L$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,12)))","v":4718.9056839999994},{"$f":"(($D328*'fnd base rates'!M$107)\n+($E328*'fnd base rates'!M$108)\n+($F328*'fnd base rates'!M$109)\n+($G328*'fnd base rates'!M$110)\n+($H328*'fnd base rates'!M$111)\n+($I328*'fnd base rates'!M$112)\n+($J328*'fnd base rates'!M$113)\n+($K328*'fnd base rates'!M$114)\n+($M328*'fnd base rates'!M$116)\n+($N328*'fnd base rates'!M$117)\n+($O328*'fnd base rates'!M$118)\n+($P328*VLOOKUP($S328+12,rate_basefnd,13)))","v":0},40090.945536608,null,446099266,"446","099","266",1,4,40090.945536608,10023,0,10023,null,null,null,null,null,11126,-1,11125,-1102,10023,0,10023]
[446,446099285,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D329","v":0},{"$f":"'fnd enro'!E329","v":0},{"$f":"'fnd enro'!F329","v":10},{"$f":"'fnd enro'!G329","v":56},{"$f":"'fnd enro'!H329","v":33},{"$f":"'fnd enro'!I329","v":15},{"$f":"'fnd enro'!J329","v":0},{"$f":"'fnd enro'!K329","v":4.3205999999999998},{"$f":"'fnd enro'!L329","v":0},{"$f":"'fnd enro'!M329+'fnd enro'!N329","v":10},{"$f":"'fnd enro'!O329","v":1},{"$f":"'fnd enro'!P329","v":1},{"$f":"'fnd enro'!Q329","v":24},{"$f":"'fnd enro'!S329","v":114},1.056,{"$f":"VALUE('fnd enro'!R329)","v":7},null,{"$f":"(($D329*'fnd base rates'!C$107)\n+($E329*'fnd base rates'!C$108)\n+($F329*'fnd base rates'!C$109)\n+($G329*'fnd base rates'!C$110)\n+($H329*'fnd base rates'!C$111)\n+($I329*'fnd base rates'!C$112)\n+($J329*'fnd base rates'!C$113)\n+($K329*'fnd base rates'!C$114)\n+($M329*'fnd base rates'!C$116)\n+($N329*'fnd base rates'!C$117)\n+($O329*'fnd base rates'!C$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,3)))\n*$R329","v":63365.326977216013},{"$f":"(($D329*'fnd base rates'!D$107)\n+($E329*'fnd base rates'!D$108)\n+($F329*'fnd base rates'!D$109)\n+($G329*'fnd base rates'!D$110)\n+($H329*'fnd base rates'!D$111)\n+($I329*'fnd base rates'!D$112)\n+($J329*'fnd base rates'!D$113)\n+($K329*'fnd base rates'!D$114)\n+($M329*'fnd base rates'!D$116)\n+($N329*'fnd base rates'!D$117)\n+($O329*'fnd base rates'!D$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,4)))\n*$R329","v":96059.082240000018},{"$f":"(($D329*'fnd base rates'!E$107)\n+($E329*'fnd base rates'!E$108)\n+($F329*'fnd base rates'!E$109)\n+($G329*'fnd base rates'!E$110)\n+($H329*'fnd base rates'!E$111)\n+($I329*'fnd base rates'!E$112)\n+($J329*'fnd base rates'!E$113)\n+($K329*'fnd base rates'!E$114)\n+($M329*'fnd base rates'!E$116)\n+($N329*'fnd base rates'!E$117)\n+($O329*'fnd base rates'!E$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,5)))\n*$R329","v":525357.69836563198},{"$f":"(($D329*'fnd base rates'!F$107)\n+($E329*'fnd base rates'!F$108)\n+($F329*'fnd base rates'!F$109)\n+($G329*'fnd base rates'!F$110)\n+($H329*'fnd base rates'!F$111)\n+($I329*'fnd base rates'!F$112)\n+($J329*'fnd base rates'!F$113)\n+($K329*'fnd base rates'!F$114)\n+($M329*'fnd base rates'!F$116)\n+($N329*'fnd base rates'!F$117)\n+($O329*'fnd base rates'!F$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,6)))\n*$R329","v":129328.22560838402},{"$f":"(($D329*'fnd base rates'!G$107)\n+($E329*'fnd base rates'!G$108)\n+($F329*'fnd base rates'!G$109)\n+($G329*'fnd base rates'!G$110)\n+($H329*'fnd base rates'!G$111)\n+($I329*'fnd base rates'!G$112)\n+($J329*'fnd base rates'!G$113)\n+($K329*'fnd base rates'!G$114)\n+($M329*'fnd base rates'!G$116)\n+($N329*'fnd base rates'!G$117)\n+($O329*'fnd base rates'!G$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,7)))\n*$R329","v":22217.319467903999},{"$f":"(($D329*'fnd base rates'!H$107)\n+($E329*'fnd base rates'!H$108)\n+($F329*'fnd base rates'!H$109)\n+($G329*'fnd base rates'!H$110)\n+($H329*'fnd base rates'!H$111)\n+($I329*'fnd base rates'!H$112)\n+($J329*'fnd base rates'!H$113)\n+($K329*'fnd base rates'!H$114)\n+($M329*'fnd base rates'!H$116)\n+($N329*'fnd base rates'!H$117)\n+($O329*'fnd base rates'!H$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,8)))","v":62442.42598},{"$f":"(($D329*'fnd base rates'!I$107)\n+($E329*'fnd base rates'!I$108)\n+($F329*'fnd base rates'!I$109)\n+($G329*'fnd base rates'!I$110)\n+($H329*'fnd base rates'!I$111)\n+($I329*'fnd base rates'!I$112)\n+($J329*'fnd base rates'!I$113)\n+($K329*'fnd base rates'!I$114)\n+($M329*'fnd base rates'!I$116)\n+($N329*'fnd base rates'!I$117)\n+($O329*'fnd base rates'!I$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,9)))\n*$R329","v":38012.536320000007},{"$f":"(($D329*'fnd base rates'!J$107)\n+($E329*'fnd base rates'!J$108)\n+($F329*'fnd base rates'!J$109)\n+($G329*'fnd base rates'!J$110)\n+($H329*'fnd base rates'!J$111)\n+($I329*'fnd base rates'!J$112)\n+($J329*'fnd base rates'!J$113)\n+($K329*'fnd base rates'!J$114)\n+($M329*'fnd base rates'!J$116)\n+($N329*'fnd base rates'!J$117)\n+($O329*'fnd base rates'!J$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,10)))\n*$R329","v":41208.42528000001},{"$f":"(($D329*'fnd base rates'!K$107)\n+($E329*'fnd base rates'!K$108)\n+($F329*'fnd base rates'!K$109)\n+($G329*'fnd base rates'!K$110)\n+($H329*'fnd base rates'!K$111)\n+($I329*'fnd base rates'!K$112)\n+($J329*'fnd base rates'!K$113)\n+($K329*'fnd base rates'!K$114)\n+($M329*'fnd base rates'!K$116)\n+($N329*'fnd base rates'!K$117)\n+($O329*'fnd base rates'!K$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,11)))\n*$R329","v":131616.82980019203},{"$f":"(($D329*'fnd base rates'!L$107)\n+($E329*'fnd base rates'!L$108)\n+($F329*'fnd base rates'!L$109)\n+($G329*'fnd base rates'!L$110)\n+($H329*'fnd base rates'!L$111)\n+($I329*'fnd base rates'!L$112)\n+($J329*'fnd base rates'!L$113)\n+($K329*'fnd base rates'!L$114)\n+($M329*'fnd base rates'!L$116)\n+($N329*'fnd base rates'!L$117)\n+($O329*'fnd base rates'!L$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,12)))","v":149271.701994},{"$f":"(($D329*'fnd base rates'!M$107)\n+($E329*'fnd base rates'!M$108)\n+($F329*'fnd base rates'!M$109)\n+($G329*'fnd base rates'!M$110)\n+($H329*'fnd base rates'!M$111)\n+($I329*'fnd base rates'!M$112)\n+($J329*'fnd base rates'!M$113)\n+($K329*'fnd base rates'!M$114)\n+($M329*'fnd base rates'!M$116)\n+($N329*'fnd base rates'!M$117)\n+($O329*'fnd base rates'!M$118)\n+($P329*VLOOKUP($S329+12,rate_basefnd,13)))","v":0},1258879.572033328,null,446099285,"446","099","285",1,114,1258879.572033328,11043,0,11043,null,null,null,null,null,11141,7,11148,-105,11043,0,11043]
[446,446099293,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D330","v":0},{"$f":"'fnd enro'!E330","v":0},{"$f":"'fnd enro'!F330","v":0},{"$f":"'fnd enro'!G330","v":9},{"$f":"'fnd enro'!H330","v":4},{"$f":"'fnd enro'!I330","v":4},{"$f":"'fnd enro'!J330","v":0},{"$f":"'fnd enro'!K330","v":0.64429999999999998},{"$f":"'fnd enro'!L330","v":0},{"$f":"'fnd enro'!M330+'fnd enro'!N330","v":0},{"$f":"'fnd enro'!O330","v":0},{"$f":"'fnd enro'!P330","v":0},{"$f":"'fnd enro'!Q330","v":9},{"$f":"'fnd enro'!S330","v":17},1.056,{"$f":"VALUE('fnd enro'!R330)","v":9},null,{"$f":"(($D330*'fnd base rates'!C$107)\n+($E330*'fnd base rates'!C$108)\n+($F330*'fnd base rates'!C$109)\n+($G330*'fnd base rates'!C$110)\n+($H330*'fnd base rates'!C$111)\n+($I330*'fnd base rates'!C$112)\n+($J330*'fnd base rates'!C$113)\n+($K330*'fnd base rates'!C$114)\n+($M330*'fnd base rates'!C$116)\n+($N330*'fnd base rates'!C$117)\n+($O330*'fnd base rates'!C$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,3)))\n*$R330","v":9643.7629548479999},{"$f":"(($D330*'fnd base rates'!D$107)\n+($E330*'fnd base rates'!D$108)\n+($F330*'fnd base rates'!D$109)\n+($G330*'fnd base rates'!D$110)\n+($H330*'fnd base rates'!D$111)\n+($I330*'fnd base rates'!D$112)\n+($J330*'fnd base rates'!D$113)\n+($K330*'fnd base rates'!D$114)\n+($M330*'fnd base rates'!D$116)\n+($N330*'fnd base rates'!D$117)\n+($O330*'fnd base rates'!D$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,4)))\n*$R330","v":15759.564480000003},{"$f":"(($D330*'fnd base rates'!E$107)\n+($E330*'fnd base rates'!E$108)\n+($F330*'fnd base rates'!E$109)\n+($G330*'fnd base rates'!E$110)\n+($H330*'fnd base rates'!E$111)\n+($I330*'fnd base rates'!E$112)\n+($J330*'fnd base rates'!E$113)\n+($K330*'fnd base rates'!E$114)\n+($M330*'fnd base rates'!E$116)\n+($N330*'fnd base rates'!E$117)\n+($O330*'fnd base rates'!E$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,5)))\n*$R330","v":95380.012243296005},{"$f":"(($D330*'fnd base rates'!F$107)\n+($E330*'fnd base rates'!F$108)\n+($F330*'fnd base rates'!F$109)\n+($G330*'fnd base rates'!F$110)\n+($H330*'fnd base rates'!F$111)\n+($I330*'fnd base rates'!F$112)\n+($J330*'fnd base rates'!F$113)\n+($K330*'fnd base rates'!F$114)\n+($M330*'fnd base rates'!F$116)\n+($N330*'fnd base rates'!F$117)\n+($O330*'fnd base rates'!F$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,6)))\n*$R330","v":18583.139801952002},{"$f":"(($D330*'fnd base rates'!G$107)\n+($E330*'fnd base rates'!G$108)\n+($F330*'fnd base rates'!G$109)\n+($G330*'fnd base rates'!G$110)\n+($H330*'fnd base rates'!G$111)\n+($I330*'fnd base rates'!G$112)\n+($J330*'fnd base rates'!G$113)\n+($K330*'fnd base rates'!G$114)\n+($M330*'fnd base rates'!G$116)\n+($N330*'fnd base rates'!G$117)\n+($O330*'fnd base rates'!G$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,7)))\n*$R330","v":4050.9193845120008},{"$f":"(($D330*'fnd base rates'!H$107)\n+($E330*'fnd base rates'!H$108)\n+($F330*'fnd base rates'!H$109)\n+($G330*'fnd base rates'!H$110)\n+($H330*'fnd base rates'!H$111)\n+($I330*'fnd base rates'!H$112)\n+($J330*'fnd base rates'!H$113)\n+($K330*'fnd base rates'!H$114)\n+($M330*'fnd base rates'!H$116)\n+($N330*'fnd base rates'!H$117)\n+($O330*'fnd base rates'!H$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,8)))","v":9734.5101900000009},{"$f":"(($D330*'fnd base rates'!I$107)\n+($E330*'fnd base rates'!I$108)\n+($F330*'fnd base rates'!I$109)\n+($G330*'fnd base rates'!I$110)\n+($H330*'fnd base rates'!I$111)\n+($I330*'fnd base rates'!I$112)\n+($J330*'fnd base rates'!I$113)\n+($K330*'fnd base rates'!I$114)\n+($M330*'fnd base rates'!I$116)\n+($N330*'fnd base rates'!I$117)\n+($O330*'fnd base rates'!I$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,9)))\n*$R330","v":6448.0099200000004},{"$f":"(($D330*'fnd base rates'!J$107)\n+($E330*'fnd base rates'!J$108)\n+($F330*'fnd base rates'!J$109)\n+($G330*'fnd base rates'!J$110)\n+($H330*'fnd base rates'!J$111)\n+($I330*'fnd base rates'!J$112)\n+($J330*'fnd base rates'!J$113)\n+($K330*'fnd base rates'!J$114)\n+($M330*'fnd base rates'!J$116)\n+($N330*'fnd base rates'!J$117)\n+($O330*'fnd base rates'!J$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,10)))\n*$R330","v":10394.123520000001},{"$f":"(($D330*'fnd base rates'!K$107)\n+($E330*'fnd base rates'!K$108)\n+($F330*'fnd base rates'!K$109)\n+($G330*'fnd base rates'!K$110)\n+($H330*'fnd base rates'!K$111)\n+($I330*'fnd base rates'!K$112)\n+($J330*'fnd base rates'!K$113)\n+($K330*'fnd base rates'!K$114)\n+($M330*'fnd base rates'!K$116)\n+($N330*'fnd base rates'!K$117)\n+($O330*'fnd base rates'!K$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,11)))\n*$R330","v":19124.278478976004},{"$f":"(($D330*'fnd base rates'!L$107)\n+($E330*'fnd base rates'!L$108)\n+($F330*'fnd base rates'!L$109)\n+($G330*'fnd base rates'!L$110)\n+($H330*'fnd base rates'!L$111)\n+($I330*'fnd base rates'!L$112)\n+($J330*'fnd base rates'!L$113)\n+($K330*'fnd base rates'!L$114)\n+($M330*'fnd base rates'!L$116)\n+($N330*'fnd base rates'!L$117)\n+($O330*'fnd base rates'!L$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,12)))","v":24251.074156999999},{"$f":"(($D330*'fnd base rates'!M$107)\n+($E330*'fnd base rates'!M$108)\n+($F330*'fnd base rates'!M$109)\n+($G330*'fnd base rates'!M$110)\n+($H330*'fnd base rates'!M$111)\n+($I330*'fnd base rates'!M$112)\n+($J330*'fnd base rates'!M$113)\n+($K330*'fnd base rates'!M$114)\n+($M330*'fnd base rates'!M$116)\n+($N330*'fnd base rates'!M$117)\n+($O330*'fnd base rates'!M$118)\n+($P330*VLOOKUP($S330+12,rate_basefnd,13)))","v":0},213369.39513058402,null,446099293,"446","099","293",1,{"$f":"enro","v":17},213369.39513058402,12551,0,12551,null,null,null,null,null,12650,34,12684,-133,12551,0,12551]
[446,446099307,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D331","v":0},{"$f":"'fnd enro'!E331","v":0},{"$f":"'fnd enro'!F331","v":4},{"$f":"'fnd enro'!G331","v":18},{"$f":"'fnd enro'!H331","v":6},{"$f":"'fnd enro'!I331","v":3},{"$f":"'fnd enro'!J331","v":0},{"$f":"'fnd enro'!K331","v":1.1749000000000001},{"$f":"'fnd enro'!L331","v":0},{"$f":"'fnd enro'!M331+'fnd enro'!N331","v":4},{"$f":"'fnd enro'!O331","v":0},{"$f":"'fnd enro'!P331","v":0},{"$f":"'fnd enro'!Q331","v":15},{"$f":"'fnd enro'!S331","v":31},{"$f":"VLOOKUP(B331,charterinfo_b,6)","v":1.056},{"$f":"VALUE('fnd enro'!R331)","v":3},null,{"$f":"(($D331*'fnd base rates'!C$107)\n+($E331*'fnd base rates'!C$108)\n+($F331*'fnd base rates'!C$109)\n+($G331*'fnd base rates'!C$110)\n+($H331*'fnd base rates'!C$111)\n+($I331*'fnd base rates'!C$112)\n+($J331*'fnd base rates'!C$113)\n+($K331*'fnd base rates'!C$114)\n+($M331*'fnd base rates'!C$116)\n+($N331*'fnd base rates'!C$117)\n+($O331*'fnd base rates'!C$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,3)))\n*$R331","v":17738.451317664003},{"$f":"(($D331*'fnd base rates'!D$107)\n+($E331*'fnd base rates'!D$108)\n+($F331*'fnd base rates'!D$109)\n+($G331*'fnd base rates'!D$110)\n+($H331*'fnd base rates'!D$111)\n+($I331*'fnd base rates'!D$112)\n+($J331*'fnd base rates'!D$113)\n+($K331*'fnd base rates'!D$114)\n+($M331*'fnd base rates'!D$116)\n+($N331*'fnd base rates'!D$117)\n+($O331*'fnd base rates'!D$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,4)))\n*$R331","v":28301.507520000006},{"$f":"(($D331*'fnd base rates'!E$107)\n+($E331*'fnd base rates'!E$108)\n+($F331*'fnd base rates'!E$109)\n+($G331*'fnd base rates'!E$110)\n+($H331*'fnd base rates'!E$111)\n+($I331*'fnd base rates'!E$112)\n+($J331*'fnd base rates'!E$113)\n+($K331*'fnd base rates'!E$114)\n+($M331*'fnd base rates'!E$116)\n+($N331*'fnd base rates'!E$117)\n+($O331*'fnd base rates'!E$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,5)))\n*$R331","v":163918.79266012803},{"$f":"(($D331*'fnd base rates'!F$107)\n+($E331*'fnd base rates'!F$108)\n+($F331*'fnd base rates'!F$109)\n+($G331*'fnd base rates'!F$110)\n+($H331*'fnd base rates'!F$111)\n+($I331*'fnd base rates'!F$112)\n+($J331*'fnd base rates'!F$113)\n+($K331*'fnd base rates'!F$114)\n+($M331*'fnd base rates'!F$116)\n+($N331*'fnd base rates'!F$117)\n+($O331*'fnd base rates'!F$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,6)))\n*$R331","v":36434.318744735996},{"$f":"(($D331*'fnd base rates'!G$107)\n+($E331*'fnd base rates'!G$108)\n+($F331*'fnd base rates'!G$109)\n+($G331*'fnd base rates'!G$110)\n+($H331*'fnd base rates'!G$111)\n+($I331*'fnd base rates'!G$112)\n+($J331*'fnd base rates'!G$113)\n+($K331*'fnd base rates'!G$114)\n+($M331*'fnd base rates'!G$116)\n+($N331*'fnd base rates'!G$117)\n+($O331*'fnd base rates'!G$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,7)))\n*$R331","v":7007.2100588160001},{"$f":"(($D331*'fnd base rates'!H$107)\n+($E331*'fnd base rates'!H$108)\n+($F331*'fnd base rates'!H$109)\n+($G331*'fnd base rates'!H$110)\n+($H331*'fnd base rates'!H$111)\n+($I331*'fnd base rates'!H$112)\n+($J331*'fnd base rates'!H$113)\n+($K331*'fnd base rates'!H$114)\n+($M331*'fnd base rates'!H$116)\n+($N331*'fnd base rates'!H$117)\n+($O331*'fnd base rates'!H$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,8)))","v":16899.60917},{"$f":"(($D331*'fnd base rates'!I$107)\n+($E331*'fnd base rates'!I$108)\n+($F331*'fnd base rates'!I$109)\n+($G331*'fnd base rates'!I$110)\n+($H331*'fnd base rates'!I$111)\n+($I331*'fnd base rates'!I$112)\n+($J331*'fnd base rates'!I$113)\n+($K331*'fnd base rates'!I$114)\n+($M331*'fnd base rates'!I$116)\n+($N331*'fnd base rates'!I$117)\n+($O331*'fnd base rates'!I$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,9)))\n*$R331","v":10769.045759999999},{"$f":"(($D331*'fnd base rates'!J$107)\n+($E331*'fnd base rates'!J$108)\n+($F331*'fnd base rates'!J$109)\n+($G331*'fnd base rates'!J$110)\n+($H331*'fnd base rates'!J$111)\n+($I331*'fnd base rates'!J$112)\n+($J331*'fnd base rates'!J$113)\n+($K331*'fnd base rates'!J$114)\n+($M331*'fnd base rates'!J$116)\n+($N331*'fnd base rates'!J$117)\n+($O331*'fnd base rates'!J$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,10)))\n*$R331","v":14628.905279999997},{"$f":"(($D331*'fnd base rates'!K$107)\n+($E331*'fnd base rates'!K$108)\n+($F331*'fnd base rates'!K$109)\n+($G331*'fnd base rates'!K$110)\n+($H331*'fnd base rates'!K$111)\n+($I331*'fnd base rates'!K$112)\n+($J331*'fnd base rates'!K$113)\n+($K331*'fnd base rates'!K$114)\n+($M331*'fnd base rates'!K$116)\n+($N331*'fnd base rates'!K$117)\n+($O331*'fnd base rates'!K$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,11)))\n*$R331","v":35719.593706368003},{"$f":"(($D331*'fnd base rates'!L$107)\n+($E331*'fnd base rates'!L$108)\n+($F331*'fnd base rates'!L$109)\n+($G331*'fnd base rates'!L$110)\n+($H331*'fnd base rates'!L$111)\n+($I331*'fnd base rates'!L$112)\n+($J331*'fnd base rates'!L$113)\n+($K331*'fnd base rates'!L$114)\n+($M331*'fnd base rates'!L$116)\n+($N331*'fnd base rates'!L$117)\n+($O331*'fnd base rates'!L$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,12)))","v":43834.714051000003},{"$f":"(($D331*'fnd base rates'!M$107)\n+($E331*'fnd base rates'!M$108)\n+($F331*'fnd base rates'!M$109)\n+($G331*'fnd base rates'!M$110)\n+($H331*'fnd base rates'!M$111)\n+($I331*'fnd base rates'!M$112)\n+($J331*'fnd base rates'!M$113)\n+($K331*'fnd base rates'!M$114)\n+($M331*'fnd base rates'!M$116)\n+($N331*'fnd base rates'!M$117)\n+($O331*'fnd base rates'!M$118)\n+($P331*VLOOKUP($S331+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U331:AE331)","v":375252.1482687121},null,{"$f":"B331","v":446099307},{"$f":"IF($B331<499999999,MID($B331,1,3),MID($B331,1,4))","v":"446"},{"$f":"IF($B331<499999999,MID($B331,4,3),MID($B331,5,3))","v":"099"},{"$f":"IF($B331<499999999,MID($B331,7,3),MID($B331,8,3))","v":"307"},{"$f":"IF(VLOOKUP(VALUE(IF(AH331<499999999,MID(AH331,4,3),MID(AH331,5,3))),distinfo,4)=R331,1,0)","v":1},31,{"$f":"AF331","v":375252.1482687121},{"$f":"IF(OR(AF331=0,AM331=0),0,ROUND(AN331/AM331,0))","v":12105},{"$f":"AO331-AQ331","v":0},12105,null,null,null,null,null,12201,{"$f":"AY331-AW331","v":2},12203,-98,12105,0,12105]
[446,446099310,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D332","v":0},{"$f":"'fnd enro'!E332","v":0},{"$f":"'fnd enro'!F332","v":0},{"$f":"'fnd enro'!G332","v":1},{"$f":"'fnd enro'!H332","v":0},{"$f":"'fnd enro'!I332","v":0},{"$f":"'fnd enro'!J332","v":0},{"$f":"'fnd enro'!K332","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L332","v":0},{"$f":"'fnd enro'!M332+'fnd enro'!N332","v":0},{"$f":"'fnd enro'!O332","v":0},{"$f":"'fnd enro'!P332","v":0},{"$f":"'fnd enro'!Q332","v":1},{"$f":"'fnd enro'!S332","v":1},1.056,{"$f":"VALUE('fnd enro'!R332)","v":10},null,{"$f":"(($D332*'fnd base rates'!C$107)\n+($E332*'fnd base rates'!C$108)\n+($F332*'fnd base rates'!C$109)\n+($G332*'fnd base rates'!C$110)\n+($H332*'fnd base rates'!C$111)\n+($I332*'fnd base rates'!C$112)\n+($J332*'fnd base rates'!C$113)\n+($K332*'fnd base rates'!C$114)\n+($M332*'fnd base rates'!C$116)\n+($N332*'fnd base rates'!C$117)\n+($O332*'fnd base rates'!C$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,3)))\n*$R332","v":599.62731734400006},{"$f":"(($D332*'fnd base rates'!D$107)\n+($E332*'fnd base rates'!D$108)\n+($F332*'fnd base rates'!D$109)\n+($G332*'fnd base rates'!D$110)\n+($H332*'fnd base rates'!D$111)\n+($I332*'fnd base rates'!D$112)\n+($J332*'fnd base rates'!D$113)\n+($K332*'fnd base rates'!D$114)\n+($M332*'fnd base rates'!D$116)\n+($N332*'fnd base rates'!D$117)\n+($O332*'fnd base rates'!D$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,4)))\n*$R332","v":1080.29856},{"$f":"(($D332*'fnd base rates'!E$107)\n+($E332*'fnd base rates'!E$108)\n+($F332*'fnd base rates'!E$109)\n+($G332*'fnd base rates'!E$110)\n+($H332*'fnd base rates'!E$111)\n+($I332*'fnd base rates'!E$112)\n+($J332*'fnd base rates'!E$113)\n+($K332*'fnd base rates'!E$114)\n+($M332*'fnd base rates'!E$116)\n+($N332*'fnd base rates'!E$117)\n+($O332*'fnd base rates'!E$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,5)))\n*$R332","v":6963.5678354880001},{"$f":"(($D332*'fnd base rates'!F$107)\n+($E332*'fnd base rates'!F$108)\n+($F332*'fnd base rates'!F$109)\n+($G332*'fnd base rates'!F$110)\n+($H332*'fnd base rates'!F$111)\n+($I332*'fnd base rates'!F$112)\n+($J332*'fnd base rates'!F$113)\n+($K332*'fnd base rates'!F$114)\n+($M332*'fnd base rates'!F$116)\n+($N332*'fnd base rates'!F$117)\n+($O332*'fnd base rates'!F$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,6)))\n*$R332","v":1236.7642330560002},{"$f":"(($D332*'fnd base rates'!G$107)\n+($E332*'fnd base rates'!G$108)\n+($F332*'fnd base rates'!G$109)\n+($G332*'fnd base rates'!G$110)\n+($H332*'fnd base rates'!G$111)\n+($I332*'fnd base rates'!G$112)\n+($J332*'fnd base rates'!G$113)\n+($K332*'fnd base rates'!G$114)\n+($M332*'fnd base rates'!G$116)\n+($N332*'fnd base rates'!G$117)\n+($O332*'fnd base rates'!G$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,7)))\n*$R332","v":306.47591673600004},{"$f":"(($D332*'fnd base rates'!H$107)\n+($E332*'fnd base rates'!H$108)\n+($F332*'fnd base rates'!H$109)\n+($G332*'fnd base rates'!H$110)\n+($H332*'fnd base rates'!H$111)\n+($I332*'fnd base rates'!H$112)\n+($J332*'fnd base rates'!H$113)\n+($K332*'fnd base rates'!H$114)\n+($M332*'fnd base rates'!H$116)\n+($N332*'fnd base rates'!H$117)\n+($O332*'fnd base rates'!H$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D332*'fnd base rates'!I$107)\n+($E332*'fnd base rates'!I$108)\n+($F332*'fnd base rates'!I$109)\n+($G332*'fnd base rates'!I$110)\n+($H332*'fnd base rates'!I$111)\n+($I332*'fnd base rates'!I$112)\n+($J332*'fnd base rates'!I$113)\n+($K332*'fnd base rates'!I$114)\n+($M332*'fnd base rates'!I$116)\n+($N332*'fnd base rates'!I$117)\n+($O332*'fnd base rates'!I$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,9)))\n*$R332","v":380.05439999999999},{"$f":"(($D332*'fnd base rates'!J$107)\n+($E332*'fnd base rates'!J$108)\n+($F332*'fnd base rates'!J$109)\n+($G332*'fnd base rates'!J$110)\n+($H332*'fnd base rates'!J$111)\n+($I332*'fnd base rates'!J$112)\n+($J332*'fnd base rates'!J$113)\n+($K332*'fnd base rates'!J$114)\n+($M332*'fnd base rates'!J$116)\n+($N332*'fnd base rates'!J$117)\n+($O332*'fnd base rates'!J$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,10)))\n*$R332","v":804.80928000000006},{"$f":"(($D332*'fnd base rates'!K$107)\n+($E332*'fnd base rates'!K$108)\n+($F332*'fnd base rates'!K$109)\n+($G332*'fnd base rates'!K$110)\n+($H332*'fnd base rates'!K$111)\n+($I332*'fnd base rates'!K$112)\n+($J332*'fnd base rates'!K$113)\n+($K332*'fnd base rates'!K$114)\n+($M332*'fnd base rates'!K$116)\n+($N332*'fnd base rates'!K$117)\n+($O332*'fnd base rates'!K$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,11)))\n*$R332","v":1094.0552705280002},{"$f":"(($D332*'fnd base rates'!L$107)\n+($E332*'fnd base rates'!L$108)\n+($F332*'fnd base rates'!L$109)\n+($G332*'fnd base rates'!L$110)\n+($H332*'fnd base rates'!L$111)\n+($I332*'fnd base rates'!L$112)\n+($J332*'fnd base rates'!L$113)\n+($K332*'fnd base rates'!L$114)\n+($M332*'fnd base rates'!L$116)\n+($N332*'fnd base rates'!L$117)\n+($O332*'fnd base rates'!L$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,12)))","v":1665.3214210000001},{"$f":"(($D332*'fnd base rates'!M$107)\n+($E332*'fnd base rates'!M$108)\n+($F332*'fnd base rates'!M$109)\n+($G332*'fnd base rates'!M$110)\n+($H332*'fnd base rates'!M$111)\n+($I332*'fnd base rates'!M$112)\n+($J332*'fnd base rates'!M$113)\n+($K332*'fnd base rates'!M$114)\n+($M332*'fnd base rates'!M$116)\n+($N332*'fnd base rates'!M$117)\n+($O332*'fnd base rates'!M$118)\n+($P332*VLOOKUP($S332+12,rate_basefnd,13)))","v":0},14646.491304152001,null,446099310,"446","099","310",1,1,14646.491304152001,14646,0,14646,null,null,null,null,null,14765,78,14843,-197,14646,0,14646]
[446,446099323,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D333","v":0},{"$f":"'fnd enro'!E333","v":0},{"$f":"'fnd enro'!F333","v":0},{"$f":"'fnd enro'!G333","v":1},{"$f":"'fnd enro'!H333","v":1},{"$f":"'fnd enro'!I333","v":1},{"$f":"'fnd enro'!J333","v":0},{"$f":"'fnd enro'!K333","v":0.1137},{"$f":"'fnd enro'!L333","v":0},{"$f":"'fnd enro'!M333+'fnd enro'!N333","v":0},{"$f":"'fnd enro'!O333","v":1},{"$f":"'fnd enro'!P333","v":0},{"$f":"'fnd enro'!Q333","v":0},{"$f":"'fnd enro'!S333","v":3},1.056,{"$f":"VALUE('fnd enro'!R333)","v":4},null,{"$f":"(($D333*'fnd base rates'!C$107)\n+($E333*'fnd base rates'!C$108)\n+($F333*'fnd base rates'!C$109)\n+($G333*'fnd base rates'!C$110)\n+($H333*'fnd base rates'!C$111)\n+($I333*'fnd base rates'!C$112)\n+($J333*'fnd base rates'!C$113)\n+($K333*'fnd base rates'!C$114)\n+($M333*'fnd base rates'!C$116)\n+($N333*'fnd base rates'!C$117)\n+($O333*'fnd base rates'!C$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,3)))\n*$R333","v":1699.1321920320001},{"$f":"(($D333*'fnd base rates'!D$107)\n+($E333*'fnd base rates'!D$108)\n+($F333*'fnd base rates'!D$109)\n+($G333*'fnd base rates'!D$110)\n+($H333*'fnd base rates'!D$111)\n+($I333*'fnd base rates'!D$112)\n+($J333*'fnd base rates'!D$113)\n+($K333*'fnd base rates'!D$114)\n+($M333*'fnd base rates'!D$116)\n+($N333*'fnd base rates'!D$117)\n+($O333*'fnd base rates'!D$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,4)))\n*$R333","v":2464.8307200000004},{"$f":"(($D333*'fnd base rates'!E$107)\n+($E333*'fnd base rates'!E$108)\n+($F333*'fnd base rates'!E$109)\n+($G333*'fnd base rates'!E$110)\n+($H333*'fnd base rates'!E$111)\n+($I333*'fnd base rates'!E$112)\n+($J333*'fnd base rates'!E$113)\n+($K333*'fnd base rates'!E$114)\n+($M333*'fnd base rates'!E$116)\n+($N333*'fnd base rates'!E$117)\n+($O333*'fnd base rates'!E$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,5)))\n*$R333","v":13432.597906464003},{"$f":"(($D333*'fnd base rates'!F$107)\n+($E333*'fnd base rates'!F$108)\n+($F333*'fnd base rates'!F$109)\n+($G333*'fnd base rates'!F$110)\n+($H333*'fnd base rates'!F$111)\n+($I333*'fnd base rates'!F$112)\n+($J333*'fnd base rates'!F$113)\n+($K333*'fnd base rates'!F$114)\n+($M333*'fnd base rates'!F$116)\n+($N333*'fnd base rates'!F$117)\n+($O333*'fnd base rates'!F$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,6)))\n*$R333","v":3277.5227791679999},{"$f":"(($D333*'fnd base rates'!G$107)\n+($E333*'fnd base rates'!G$108)\n+($F333*'fnd base rates'!G$109)\n+($G333*'fnd base rates'!G$110)\n+($H333*'fnd base rates'!G$111)\n+($I333*'fnd base rates'!G$112)\n+($J333*'fnd base rates'!G$113)\n+($K333*'fnd base rates'!G$114)\n+($M333*'fnd base rates'!G$116)\n+($N333*'fnd base rates'!G$117)\n+($O333*'fnd base rates'!G$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,7)))\n*$R333","v":537.19799020800008},{"$f":"(($D333*'fnd base rates'!H$107)\n+($E333*'fnd base rates'!H$108)\n+($F333*'fnd base rates'!H$109)\n+($G333*'fnd base rates'!H$110)\n+($H333*'fnd base rates'!H$111)\n+($I333*'fnd base rates'!H$112)\n+($J333*'fnd base rates'!H$113)\n+($K333*'fnd base rates'!H$114)\n+($M333*'fnd base rates'!H$116)\n+($N333*'fnd base rates'!H$117)\n+($O333*'fnd base rates'!H$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,8)))","v":1888.64121},{"$f":"(($D333*'fnd base rates'!I$107)\n+($E333*'fnd base rates'!I$108)\n+($F333*'fnd base rates'!I$109)\n+($G333*'fnd base rates'!I$110)\n+($H333*'fnd base rates'!I$111)\n+($I333*'fnd base rates'!I$112)\n+($J333*'fnd base rates'!I$113)\n+($K333*'fnd base rates'!I$114)\n+($M333*'fnd base rates'!I$116)\n+($N333*'fnd base rates'!I$117)\n+($O333*'fnd base rates'!I$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,9)))\n*$R333","v":1093.57248},{"$f":"(($D333*'fnd base rates'!J$107)\n+($E333*'fnd base rates'!J$108)\n+($F333*'fnd base rates'!J$109)\n+($G333*'fnd base rates'!J$110)\n+($H333*'fnd base rates'!J$111)\n+($I333*'fnd base rates'!J$112)\n+($J333*'fnd base rates'!J$113)\n+($K333*'fnd base rates'!J$114)\n+($M333*'fnd base rates'!J$116)\n+($N333*'fnd base rates'!J$117)\n+($O333*'fnd base rates'!J$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,10)))\n*$R333","v":996.83231999999998},{"$f":"(($D333*'fnd base rates'!K$107)\n+($E333*'fnd base rates'!K$108)\n+($F333*'fnd base rates'!K$109)\n+($G333*'fnd base rates'!K$110)\n+($H333*'fnd base rates'!K$111)\n+($I333*'fnd base rates'!K$112)\n+($J333*'fnd base rates'!K$113)\n+($K333*'fnd base rates'!K$114)\n+($M333*'fnd base rates'!K$116)\n+($N333*'fnd base rates'!K$117)\n+($O333*'fnd base rates'!K$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,11)))\n*$R333","v":3718.1142915840005},{"$f":"(($D333*'fnd base rates'!L$107)\n+($E333*'fnd base rates'!L$108)\n+($F333*'fnd base rates'!L$109)\n+($G333*'fnd base rates'!L$110)\n+($H333*'fnd base rates'!L$111)\n+($I333*'fnd base rates'!L$112)\n+($J333*'fnd base rates'!L$113)\n+($K333*'fnd base rates'!L$114)\n+($M333*'fnd base rates'!L$116)\n+($N333*'fnd base rates'!L$117)\n+($O333*'fnd base rates'!L$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,12)))","v":3793.4142629999997},{"$f":"(($D333*'fnd base rates'!M$107)\n+($E333*'fnd base rates'!M$108)\n+($F333*'fnd base rates'!M$109)\n+($G333*'fnd base rates'!M$110)\n+($H333*'fnd base rates'!M$111)\n+($I333*'fnd base rates'!M$112)\n+($J333*'fnd base rates'!M$113)\n+($K333*'fnd base rates'!M$114)\n+($M333*'fnd base rates'!M$116)\n+($N333*'fnd base rates'!M$117)\n+($O333*'fnd base rates'!M$118)\n+($P333*VLOOKUP($S333+12,rate_basefnd,13)))","v":0},32901.856152456006,null,446099323,"446","099","323",1,3,32901.856152456006,10967,0,10967,null,null,null,null,null,11070,0,11070,-103,10967,0,10967]
[446,446099336,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D334","v":0},{"$f":"'fnd enro'!E334","v":0},{"$f":"'fnd enro'!F334","v":0},{"$f":"'fnd enro'!G334","v":2},{"$f":"'fnd enro'!H334","v":1},{"$f":"'fnd enro'!I334","v":0},{"$f":"'fnd enro'!J334","v":0},{"$f":"'fnd enro'!K334","v":0.1137},{"$f":"'fnd enro'!L334","v":0},{"$f":"'fnd enro'!M334+'fnd enro'!N334","v":0},{"$f":"'fnd enro'!O334","v":0},{"$f":"'fnd enro'!P334","v":0},{"$f":"'fnd enro'!Q334","v":0},{"$f":"'fnd enro'!S334","v":3},1.056,{"$f":"VALUE('fnd enro'!R334)","v":7},null,{"$f":"(($D334*'fnd base rates'!C$107)\n+($E334*'fnd base rates'!C$108)\n+($F334*'fnd base rates'!C$109)\n+($G334*'fnd base rates'!C$110)\n+($H334*'fnd base rates'!C$111)\n+($I334*'fnd base rates'!C$112)\n+($J334*'fnd base rates'!C$113)\n+($K334*'fnd base rates'!C$114)\n+($M334*'fnd base rates'!C$116)\n+($N334*'fnd base rates'!C$117)\n+($O334*'fnd base rates'!C$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,3)))\n*$R334","v":1597.587232032},{"$f":"(($D334*'fnd base rates'!D$107)\n+($E334*'fnd base rates'!D$108)\n+($F334*'fnd base rates'!D$109)\n+($G334*'fnd base rates'!D$110)\n+($H334*'fnd base rates'!D$111)\n+($I334*'fnd base rates'!D$112)\n+($J334*'fnd base rates'!D$113)\n+($K334*'fnd base rates'!D$114)\n+($M334*'fnd base rates'!D$116)\n+($N334*'fnd base rates'!D$117)\n+($O334*'fnd base rates'!D$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,4)))\n*$R334","v":2287.1376000000005},{"$f":"(($D334*'fnd base rates'!E$107)\n+($E334*'fnd base rates'!E$108)\n+($F334*'fnd base rates'!E$109)\n+($G334*'fnd base rates'!E$110)\n+($H334*'fnd base rates'!E$111)\n+($I334*'fnd base rates'!E$112)\n+($J334*'fnd base rates'!E$113)\n+($K334*'fnd base rates'!E$114)\n+($M334*'fnd base rates'!E$116)\n+($N334*'fnd base rates'!E$117)\n+($O334*'fnd base rates'!E$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,5)))\n*$R334","v":11160.613906464001},{"$f":"(($D334*'fnd base rates'!F$107)\n+($E334*'fnd base rates'!F$108)\n+($F334*'fnd base rates'!F$109)\n+($G334*'fnd base rates'!F$110)\n+($H334*'fnd base rates'!F$111)\n+($I334*'fnd base rates'!F$112)\n+($J334*'fnd base rates'!F$113)\n+($K334*'fnd base rates'!F$114)\n+($M334*'fnd base rates'!F$116)\n+($N334*'fnd base rates'!F$117)\n+($O334*'fnd base rates'!F$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,6)))\n*$R334","v":3459.1125391679998},{"$f":"(($D334*'fnd base rates'!G$107)\n+($E334*'fnd base rates'!G$108)\n+($F334*'fnd base rates'!G$109)\n+($G334*'fnd base rates'!G$110)\n+($H334*'fnd base rates'!G$111)\n+($I334*'fnd base rates'!G$112)\n+($J334*'fnd base rates'!G$113)\n+($K334*'fnd base rates'!G$114)\n+($M334*'fnd base rates'!G$116)\n+($N334*'fnd base rates'!G$117)\n+($O334*'fnd base rates'!G$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,7)))\n*$R334","v":479.36087020799999},{"$f":"(($D334*'fnd base rates'!H$107)\n+($E334*'fnd base rates'!H$108)\n+($F334*'fnd base rates'!H$109)\n+($G334*'fnd base rates'!H$110)\n+($H334*'fnd base rates'!H$111)\n+($I334*'fnd base rates'!H$112)\n+($J334*'fnd base rates'!H$113)\n+($K334*'fnd base rates'!H$114)\n+($M334*'fnd base rates'!H$116)\n+($N334*'fnd base rates'!H$117)\n+($O334*'fnd base rates'!H$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,8)))","v":1480.9712099999999},{"$f":"(($D334*'fnd base rates'!I$107)\n+($E334*'fnd base rates'!I$108)\n+($F334*'fnd base rates'!I$109)\n+($G334*'fnd base rates'!I$110)\n+($H334*'fnd base rates'!I$111)\n+($I334*'fnd base rates'!I$112)\n+($J334*'fnd base rates'!I$113)\n+($K334*'fnd base rates'!I$114)\n+($M334*'fnd base rates'!I$116)\n+($N334*'fnd base rates'!I$117)\n+($O334*'fnd base rates'!I$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,9)))\n*$R334","v":847.35551999999996},{"$f":"(($D334*'fnd base rates'!J$107)\n+($E334*'fnd base rates'!J$108)\n+($F334*'fnd base rates'!J$109)\n+($G334*'fnd base rates'!J$110)\n+($H334*'fnd base rates'!J$111)\n+($I334*'fnd base rates'!J$112)\n+($J334*'fnd base rates'!J$113)\n+($K334*'fnd base rates'!J$114)\n+($M334*'fnd base rates'!J$116)\n+($N334*'fnd base rates'!J$117)\n+($O334*'fnd base rates'!J$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,10)))\n*$R334","v":551.49599999999998},{"$f":"(($D334*'fnd base rates'!K$107)\n+($E334*'fnd base rates'!K$108)\n+($F334*'fnd base rates'!K$109)\n+($G334*'fnd base rates'!K$110)\n+($H334*'fnd base rates'!K$111)\n+($I334*'fnd base rates'!K$112)\n+($J334*'fnd base rates'!K$113)\n+($K334*'fnd base rates'!K$114)\n+($M334*'fnd base rates'!K$116)\n+($N334*'fnd base rates'!K$117)\n+($O334*'fnd base rates'!K$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,11)))\n*$R334","v":3363.8262915840005},{"$f":"(($D334*'fnd base rates'!L$107)\n+($E334*'fnd base rates'!L$108)\n+($F334*'fnd base rates'!L$109)\n+($G334*'fnd base rates'!L$110)\n+($H334*'fnd base rates'!L$111)\n+($I334*'fnd base rates'!L$112)\n+($J334*'fnd base rates'!L$113)\n+($K334*'fnd base rates'!L$114)\n+($M334*'fnd base rates'!L$116)\n+($N334*'fnd base rates'!L$117)\n+($O334*'fnd base rates'!L$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,12)))","v":3601.344263},{"$f":"(($D334*'fnd base rates'!M$107)\n+($E334*'fnd base rates'!M$108)\n+($F334*'fnd base rates'!M$109)\n+($G334*'fnd base rates'!M$110)\n+($H334*'fnd base rates'!M$111)\n+($I334*'fnd base rates'!M$112)\n+($J334*'fnd base rates'!M$113)\n+($K334*'fnd base rates'!M$114)\n+($M334*'fnd base rates'!M$116)\n+($N334*'fnd base rates'!M$117)\n+($O334*'fnd base rates'!M$118)\n+($P334*VLOOKUP($S334+12,rate_basefnd,13)))","v":0},28828.805432456,null,446099336,"446","099","336",1,3,28828.805432456,9610,0,9610,null,null,null,null,null,9702,0,9702,-92,9610,0,9610]
[446,446099350,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D335","v":0},{"$f":"'fnd enro'!E335","v":0},{"$f":"'fnd enro'!F335","v":1},{"$f":"'fnd enro'!G335","v":5},{"$f":"'fnd enro'!H335","v":0},{"$f":"'fnd enro'!I335","v":0},{"$f":"'fnd enro'!J335","v":0},{"$f":"'fnd enro'!K335","v":0.22739999999999999},{"$f":"'fnd enro'!L335","v":0},{"$f":"'fnd enro'!M335+'fnd enro'!N335","v":1},{"$f":"'fnd enro'!O335","v":0},{"$f":"'fnd enro'!P335","v":0},{"$f":"'fnd enro'!Q335","v":4},{"$f":"'fnd enro'!S335","v":6},1.056,{"$f":"VALUE('fnd enro'!R335)","v":3},null,{"$f":"(($D335*'fnd base rates'!C$107)\n+($E335*'fnd base rates'!C$108)\n+($F335*'fnd base rates'!C$109)\n+($G335*'fnd base rates'!C$110)\n+($H335*'fnd base rates'!C$111)\n+($I335*'fnd base rates'!C$112)\n+($J335*'fnd base rates'!C$113)\n+($K335*'fnd base rates'!C$114)\n+($M335*'fnd base rates'!C$116)\n+($N335*'fnd base rates'!C$117)\n+($O335*'fnd base rates'!C$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,3)))\n*$R335","v":3516.7159040639999},{"$f":"(($D335*'fnd base rates'!D$107)\n+($E335*'fnd base rates'!D$108)\n+($F335*'fnd base rates'!D$109)\n+($G335*'fnd base rates'!D$110)\n+($H335*'fnd base rates'!D$111)\n+($I335*'fnd base rates'!D$112)\n+($J335*'fnd base rates'!D$113)\n+($K335*'fnd base rates'!D$114)\n+($M335*'fnd base rates'!D$116)\n+($N335*'fnd base rates'!D$117)\n+($O335*'fnd base rates'!D$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,4)))\n*$R335","v":5807.6832000000004},{"$f":"(($D335*'fnd base rates'!E$107)\n+($E335*'fnd base rates'!E$108)\n+($F335*'fnd base rates'!E$109)\n+($G335*'fnd base rates'!E$110)\n+($H335*'fnd base rates'!E$111)\n+($I335*'fnd base rates'!E$112)\n+($J335*'fnd base rates'!E$113)\n+($K335*'fnd base rates'!E$114)\n+($M335*'fnd base rates'!E$116)\n+($N335*'fnd base rates'!E$117)\n+($O335*'fnd base rates'!E$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,5)))\n*$R335","v":34731.635492928006},{"$f":"(($D335*'fnd base rates'!F$107)\n+($E335*'fnd base rates'!F$108)\n+($F335*'fnd base rates'!F$109)\n+($G335*'fnd base rates'!F$110)\n+($H335*'fnd base rates'!F$111)\n+($I335*'fnd base rates'!F$112)\n+($J335*'fnd base rates'!F$113)\n+($K335*'fnd base rates'!F$114)\n+($M335*'fnd base rates'!F$116)\n+($N335*'fnd base rates'!F$117)\n+($O335*'fnd base rates'!F$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,6)))\n*$R335","v":7590.4746783360006},{"$f":"(($D335*'fnd base rates'!G$107)\n+($E335*'fnd base rates'!G$108)\n+($F335*'fnd base rates'!G$109)\n+($G335*'fnd base rates'!G$110)\n+($H335*'fnd base rates'!G$111)\n+($I335*'fnd base rates'!G$112)\n+($J335*'fnd base rates'!G$113)\n+($K335*'fnd base rates'!G$114)\n+($M335*'fnd base rates'!G$116)\n+($N335*'fnd base rates'!G$117)\n+($O335*'fnd base rates'!G$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,7)))\n*$R335","v":1487.6932604160002},{"$f":"(($D335*'fnd base rates'!H$107)\n+($E335*'fnd base rates'!H$108)\n+($F335*'fnd base rates'!H$109)\n+($G335*'fnd base rates'!H$110)\n+($H335*'fnd base rates'!H$111)\n+($I335*'fnd base rates'!H$112)\n+($J335*'fnd base rates'!H$113)\n+($K335*'fnd base rates'!H$114)\n+($M335*'fnd base rates'!H$116)\n+($N335*'fnd base rates'!H$117)\n+($O335*'fnd base rates'!H$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,8)))","v":3149.9624200000003},{"$f":"(($D335*'fnd base rates'!I$107)\n+($E335*'fnd base rates'!I$108)\n+($F335*'fnd base rates'!I$109)\n+($G335*'fnd base rates'!I$110)\n+($H335*'fnd base rates'!I$111)\n+($I335*'fnd base rates'!I$112)\n+($J335*'fnd base rates'!I$113)\n+($K335*'fnd base rates'!I$114)\n+($M335*'fnd base rates'!I$116)\n+($N335*'fnd base rates'!I$117)\n+($O335*'fnd base rates'!I$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,9)))\n*$R335","v":2019.50496},{"$f":"(($D335*'fnd base rates'!J$107)\n+($E335*'fnd base rates'!J$108)\n+($F335*'fnd base rates'!J$109)\n+($G335*'fnd base rates'!J$110)\n+($H335*'fnd base rates'!J$111)\n+($I335*'fnd base rates'!J$112)\n+($J335*'fnd base rates'!J$113)\n+($K335*'fnd base rates'!J$114)\n+($M335*'fnd base rates'!J$116)\n+($N335*'fnd base rates'!J$117)\n+($O335*'fnd base rates'!J$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,10)))\n*$R335","v":3068.9472000000001},{"$f":"(($D335*'fnd base rates'!K$107)\n+($E335*'fnd base rates'!K$108)\n+($F335*'fnd base rates'!K$109)\n+($G335*'fnd base rates'!K$110)\n+($H335*'fnd base rates'!K$111)\n+($I335*'fnd base rates'!K$112)\n+($J335*'fnd base rates'!K$113)\n+($K335*'fnd base rates'!K$114)\n+($M335*'fnd base rates'!K$116)\n+($N335*'fnd base rates'!K$117)\n+($O335*'fnd base rates'!K$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,11)))\n*$R335","v":6855.5553031679992},{"$f":"(($D335*'fnd base rates'!L$107)\n+($E335*'fnd base rates'!L$108)\n+($F335*'fnd base rates'!L$109)\n+($G335*'fnd base rates'!L$110)\n+($H335*'fnd base rates'!L$111)\n+($I335*'fnd base rates'!L$112)\n+($J335*'fnd base rates'!L$113)\n+($K335*'fnd base rates'!L$114)\n+($M335*'fnd base rates'!L$116)\n+($N335*'fnd base rates'!L$117)\n+($O335*'fnd base rates'!L$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,12)))","v":8982.5785259999993},{"$f":"(($D335*'fnd base rates'!M$107)\n+($E335*'fnd base rates'!M$108)\n+($F335*'fnd base rates'!M$109)\n+($G335*'fnd base rates'!M$110)\n+($H335*'fnd base rates'!M$111)\n+($I335*'fnd base rates'!M$112)\n+($J335*'fnd base rates'!M$113)\n+($K335*'fnd base rates'!M$114)\n+($M335*'fnd base rates'!M$116)\n+($N335*'fnd base rates'!M$117)\n+($O335*'fnd base rates'!M$118)\n+($P335*VLOOKUP($S335+12,rate_basefnd,13)))","v":0},77210.750944912012,null,446099350,"446","099","350",1,6,77210.750944912012,12868,0,12868,null,null,null,null,null,12968,2,12970,-102,12868,0,12868]
[446,446099625,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D336","v":0},{"$f":"'fnd enro'!E336","v":0},{"$f":"'fnd enro'!F336","v":0},{"$f":"'fnd enro'!G336","v":8},{"$f":"'fnd enro'!H336","v":5},{"$f":"'fnd enro'!I336","v":5},{"$f":"'fnd enro'!J336","v":0},{"$f":"'fnd enro'!K336","v":0.68220000000000003},{"$f":"'fnd enro'!L336","v":0},{"$f":"'fnd enro'!M336+'fnd enro'!N336","v":2},{"$f":"'fnd enro'!O336","v":1},{"$f":"'fnd enro'!P336","v":0},{"$f":"'fnd enro'!Q336","v":6},{"$f":"'fnd enro'!S336","v":18},1.056,{"$f":"VALUE('fnd enro'!R336)","v":4},null,{"$f":"(($D336*'fnd base rates'!C$107)\n+($E336*'fnd base rates'!C$108)\n+($F336*'fnd base rates'!C$109)\n+($G336*'fnd base rates'!C$110)\n+($H336*'fnd base rates'!C$111)\n+($I336*'fnd base rates'!C$112)\n+($J336*'fnd base rates'!C$113)\n+($K336*'fnd base rates'!C$114)\n+($M336*'fnd base rates'!C$116)\n+($N336*'fnd base rates'!C$117)\n+($O336*'fnd base rates'!C$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,3)))\n*$R336","v":10221.594432192},{"$f":"(($D336*'fnd base rates'!D$107)\n+($E336*'fnd base rates'!D$108)\n+($F336*'fnd base rates'!D$109)\n+($G336*'fnd base rates'!D$110)\n+($H336*'fnd base rates'!D$111)\n+($I336*'fnd base rates'!D$112)\n+($J336*'fnd base rates'!D$113)\n+($K336*'fnd base rates'!D$114)\n+($M336*'fnd base rates'!D$116)\n+($N336*'fnd base rates'!D$117)\n+($O336*'fnd base rates'!D$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,4)))\n*$R336","v":15852.872640000001},{"$f":"(($D336*'fnd base rates'!E$107)\n+($E336*'fnd base rates'!E$108)\n+($F336*'fnd base rates'!E$109)\n+($G336*'fnd base rates'!E$110)\n+($H336*'fnd base rates'!E$111)\n+($I336*'fnd base rates'!E$112)\n+($J336*'fnd base rates'!E$113)\n+($K336*'fnd base rates'!E$114)\n+($M336*'fnd base rates'!E$116)\n+($N336*'fnd base rates'!E$117)\n+($O336*'fnd base rates'!E$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,5)))\n*$R336","v":91887.838958784007},{"$f":"(($D336*'fnd base rates'!F$107)\n+($E336*'fnd base rates'!F$108)\n+($F336*'fnd base rates'!F$109)\n+($G336*'fnd base rates'!F$110)\n+($H336*'fnd base rates'!F$111)\n+($I336*'fnd base rates'!F$112)\n+($J336*'fnd base rates'!F$113)\n+($K336*'fnd base rates'!F$114)\n+($M336*'fnd base rates'!F$116)\n+($N336*'fnd base rates'!F$117)\n+($O336*'fnd base rates'!F$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,6)))\n*$R336","v":19726.912675008003},{"$f":"(($D336*'fnd base rates'!G$107)\n+($E336*'fnd base rates'!G$108)\n+($F336*'fnd base rates'!G$109)\n+($G336*'fnd base rates'!G$110)\n+($H336*'fnd base rates'!G$111)\n+($I336*'fnd base rates'!G$112)\n+($J336*'fnd base rates'!G$113)\n+($K336*'fnd base rates'!G$114)\n+($M336*'fnd base rates'!G$116)\n+($N336*'fnd base rates'!G$117)\n+($O336*'fnd base rates'!G$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,7)))\n*$R336","v":3811.4221812480005},{"$f":"(($D336*'fnd base rates'!H$107)\n+($E336*'fnd base rates'!H$108)\n+($F336*'fnd base rates'!H$109)\n+($G336*'fnd base rates'!H$110)\n+($H336*'fnd base rates'!H$111)\n+($I336*'fnd base rates'!H$112)\n+($J336*'fnd base rates'!H$113)\n+($K336*'fnd base rates'!H$114)\n+($M336*'fnd base rates'!H$116)\n+($N336*'fnd base rates'!H$117)\n+($O336*'fnd base rates'!H$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,8)))","v":10784.09726},{"$f":"(($D336*'fnd base rates'!I$107)\n+($E336*'fnd base rates'!I$108)\n+($F336*'fnd base rates'!I$109)\n+($G336*'fnd base rates'!I$110)\n+($H336*'fnd base rates'!I$111)\n+($I336*'fnd base rates'!I$112)\n+($J336*'fnd base rates'!I$113)\n+($K336*'fnd base rates'!I$114)\n+($M336*'fnd base rates'!I$116)\n+($N336*'fnd base rates'!I$117)\n+($O336*'fnd base rates'!I$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,9)))\n*$R336","v":6709.3910399999986},{"$f":"(($D336*'fnd base rates'!J$107)\n+($E336*'fnd base rates'!J$108)\n+($F336*'fnd base rates'!J$109)\n+($G336*'fnd base rates'!J$110)\n+($H336*'fnd base rates'!J$111)\n+($I336*'fnd base rates'!J$112)\n+($J336*'fnd base rates'!J$113)\n+($K336*'fnd base rates'!J$114)\n+($M336*'fnd base rates'!J$116)\n+($N336*'fnd base rates'!J$117)\n+($O336*'fnd base rates'!J$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,10)))\n*$R336","v":8698.7788799999998},{"$f":"(($D336*'fnd base rates'!K$107)\n+($E336*'fnd base rates'!K$108)\n+($F336*'fnd base rates'!K$109)\n+($G336*'fnd base rates'!K$110)\n+($H336*'fnd base rates'!K$111)\n+($I336*'fnd base rates'!K$112)\n+($J336*'fnd base rates'!K$113)\n+($K336*'fnd base rates'!K$114)\n+($M336*'fnd base rates'!K$116)\n+($N336*'fnd base rates'!K$117)\n+($O336*'fnd base rates'!K$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,11)))\n*$R336","v":21236.729589504001},{"$f":"(($D336*'fnd base rates'!L$107)\n+($E336*'fnd base rates'!L$108)\n+($F336*'fnd base rates'!L$109)\n+($G336*'fnd base rates'!L$110)\n+($H336*'fnd base rates'!L$111)\n+($I336*'fnd base rates'!L$112)\n+($J336*'fnd base rates'!L$113)\n+($K336*'fnd base rates'!L$114)\n+($M336*'fnd base rates'!L$116)\n+($N336*'fnd base rates'!L$117)\n+($O336*'fnd base rates'!L$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,12)))","v":24396.045577999997},{"$f":"(($D336*'fnd base rates'!M$107)\n+($E336*'fnd base rates'!M$108)\n+($F336*'fnd base rates'!M$109)\n+($G336*'fnd base rates'!M$110)\n+($H336*'fnd base rates'!M$111)\n+($I336*'fnd base rates'!M$112)\n+($J336*'fnd base rates'!M$113)\n+($K336*'fnd base rates'!M$114)\n+($M336*'fnd base rates'!M$116)\n+($N336*'fnd base rates'!M$117)\n+($O336*'fnd base rates'!M$118)\n+($P336*VLOOKUP($S336+12,rate_basefnd,13)))","v":0},213325.683234736,null,446099625,"446","099","625",1,18,213325.683234736,11851,0,11851,null,null,null,null,null,12639,5,12644,-793,11851,0,11851]
[446,446099650,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D337","v":0},{"$f":"'fnd enro'!E337","v":0},{"$f":"'fnd enro'!F337","v":0},{"$f":"'fnd enro'!G337","v":1},{"$f":"'fnd enro'!H337","v":0},{"$f":"'fnd enro'!I337","v":0},{"$f":"'fnd enro'!J337","v":0},{"$f":"'fnd enro'!K337","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L337","v":0},{"$f":"'fnd enro'!M337+'fnd enro'!N337","v":0},{"$f":"'fnd enro'!O337","v":0},{"$f":"'fnd enro'!P337","v":0},{"$f":"'fnd enro'!Q337","v":0},{"$f":"'fnd enro'!S337","v":1},1.056,{"$f":"VALUE('fnd enro'!R337)","v":4},null,{"$f":"(($D337*'fnd base rates'!C$107)\n+($E337*'fnd base rates'!C$108)\n+($F337*'fnd base rates'!C$109)\n+($G337*'fnd base rates'!C$110)\n+($H337*'fnd base rates'!C$111)\n+($I337*'fnd base rates'!C$112)\n+($J337*'fnd base rates'!C$113)\n+($K337*'fnd base rates'!C$114)\n+($M337*'fnd base rates'!C$116)\n+($N337*'fnd base rates'!C$117)\n+($O337*'fnd base rates'!C$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,3)))\n*$R337","v":532.52907734400003},{"$f":"(($D337*'fnd base rates'!D$107)\n+($E337*'fnd base rates'!D$108)\n+($F337*'fnd base rates'!D$109)\n+($G337*'fnd base rates'!D$110)\n+($H337*'fnd base rates'!D$111)\n+($I337*'fnd base rates'!D$112)\n+($J337*'fnd base rates'!D$113)\n+($K337*'fnd base rates'!D$114)\n+($M337*'fnd base rates'!D$116)\n+($N337*'fnd base rates'!D$117)\n+($O337*'fnd base rates'!D$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,4)))\n*$R337","v":762.37920000000008},{"$f":"(($D337*'fnd base rates'!E$107)\n+($E337*'fnd base rates'!E$108)\n+($F337*'fnd base rates'!E$109)\n+($G337*'fnd base rates'!E$110)\n+($H337*'fnd base rates'!E$111)\n+($I337*'fnd base rates'!E$112)\n+($J337*'fnd base rates'!E$113)\n+($K337*'fnd base rates'!E$114)\n+($M337*'fnd base rates'!E$116)\n+($N337*'fnd base rates'!E$117)\n+($O337*'fnd base rates'!E$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,5)))\n*$R337","v":3860.0260754880001},{"$f":"(($D337*'fnd base rates'!F$107)\n+($E337*'fnd base rates'!F$108)\n+($F337*'fnd base rates'!F$109)\n+($G337*'fnd base rates'!F$110)\n+($H337*'fnd base rates'!F$111)\n+($I337*'fnd base rates'!F$112)\n+($J337*'fnd base rates'!F$113)\n+($K337*'fnd base rates'!F$114)\n+($M337*'fnd base rates'!F$116)\n+($N337*'fnd base rates'!F$117)\n+($O337*'fnd base rates'!F$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,6)))\n*$R337","v":1236.7642330560002},{"$f":"(($D337*'fnd base rates'!G$107)\n+($E337*'fnd base rates'!G$108)\n+($F337*'fnd base rates'!G$109)\n+($G337*'fnd base rates'!G$110)\n+($H337*'fnd base rates'!G$111)\n+($I337*'fnd base rates'!G$112)\n+($J337*'fnd base rates'!G$113)\n+($K337*'fnd base rates'!G$114)\n+($M337*'fnd base rates'!G$116)\n+($N337*'fnd base rates'!G$117)\n+($O337*'fnd base rates'!G$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,7)))\n*$R337","v":155.91143673600001},{"$f":"(($D337*'fnd base rates'!H$107)\n+($E337*'fnd base rates'!H$108)\n+($F337*'fnd base rates'!H$109)\n+($G337*'fnd base rates'!H$110)\n+($H337*'fnd base rates'!H$111)\n+($I337*'fnd base rates'!H$112)\n+($J337*'fnd base rates'!H$113)\n+($K337*'fnd base rates'!H$114)\n+($M337*'fnd base rates'!H$116)\n+($N337*'fnd base rates'!H$117)\n+($O337*'fnd base rates'!H$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D337*'fnd base rates'!I$107)\n+($E337*'fnd base rates'!I$108)\n+($F337*'fnd base rates'!I$109)\n+($G337*'fnd base rates'!I$110)\n+($H337*'fnd base rates'!I$111)\n+($I337*'fnd base rates'!I$112)\n+($J337*'fnd base rates'!I$113)\n+($K337*'fnd base rates'!I$114)\n+($M337*'fnd base rates'!I$116)\n+($N337*'fnd base rates'!I$117)\n+($O337*'fnd base rates'!I$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,9)))\n*$R337","v":254.37984},{"$f":"(($D337*'fnd base rates'!J$107)\n+($E337*'fnd base rates'!J$108)\n+($F337*'fnd base rates'!J$109)\n+($G337*'fnd base rates'!J$110)\n+($H337*'fnd base rates'!J$111)\n+($I337*'fnd base rates'!J$112)\n+($J337*'fnd base rates'!J$113)\n+($K337*'fnd base rates'!J$114)\n+($M337*'fnd base rates'!J$116)\n+($N337*'fnd base rates'!J$117)\n+($O337*'fnd base rates'!J$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,10)))\n*$R337","v":151.77887999999999},{"$f":"(($D337*'fnd base rates'!K$107)\n+($E337*'fnd base rates'!K$108)\n+($F337*'fnd base rates'!K$109)\n+($G337*'fnd base rates'!K$110)\n+($H337*'fnd base rates'!K$111)\n+($I337*'fnd base rates'!K$112)\n+($J337*'fnd base rates'!K$113)\n+($K337*'fnd base rates'!K$114)\n+($M337*'fnd base rates'!K$116)\n+($N337*'fnd base rates'!K$117)\n+($O337*'fnd base rates'!K$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,11)))\n*$R337","v":1094.0552705280002},{"$f":"(($D337*'fnd base rates'!L$107)\n+($E337*'fnd base rates'!L$108)\n+($F337*'fnd base rates'!L$109)\n+($G337*'fnd base rates'!L$110)\n+($H337*'fnd base rates'!L$111)\n+($I337*'fnd base rates'!L$112)\n+($J337*'fnd base rates'!L$113)\n+($K337*'fnd base rates'!L$114)\n+($M337*'fnd base rates'!L$116)\n+($N337*'fnd base rates'!L$117)\n+($O337*'fnd base rates'!L$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D337*'fnd base rates'!M$107)\n+($E337*'fnd base rates'!M$108)\n+($F337*'fnd base rates'!M$109)\n+($G337*'fnd base rates'!M$110)\n+($H337*'fnd base rates'!M$111)\n+($I337*'fnd base rates'!M$112)\n+($J337*'fnd base rates'!M$113)\n+($K337*'fnd base rates'!M$114)\n+($M337*'fnd base rates'!M$116)\n+($N337*'fnd base rates'!M$117)\n+($O337*'fnd base rates'!M$118)\n+($P337*VLOOKUP($S337+12,rate_basefnd,13)))","v":0},9731.3925041520015,null,446099650,"446","099","650",1,1,9731.3925041520015,9731,0,9731,null,null,null,null,null,9823,0,9823,-92,9731,0,9731]
[446,446099690,"FOXBOROUGH REGIONAL",{"$f":"'fnd enro'!D338","v":0},{"$f":"'fnd enro'!E338","v":0},{"$f":"'fnd enro'!F338","v":0},{"$f":"'fnd enro'!G338","v":0},{"$f":"'fnd enro'!H338","v":2},{"$f":"'fnd enro'!I338","v":6},{"$f":"'fnd enro'!J338","v":0},{"$f":"'fnd enro'!K338","v":0.30320000000000003},{"$f":"'fnd enro'!L338","v":0},{"$f":"'fnd enro'!M338+'fnd enro'!N338","v":0},{"$f":"'fnd enro'!O338","v":0},{"$f":"'fnd enro'!P338","v":0},{"$f":"'fnd enro'!Q338","v":1},{"$f":"'fnd enro'!S338","v":8},1.056,{"$f":"VALUE('fnd enro'!R338)","v":2},null,{"$f":"(($D338*'fnd base rates'!C$107)\n+($E338*'fnd base rates'!C$108)\n+($F338*'fnd base rates'!C$109)\n+($G338*'fnd base rates'!C$110)\n+($H338*'fnd base rates'!C$111)\n+($I338*'fnd base rates'!C$112)\n+($J338*'fnd base rates'!C$113)\n+($K338*'fnd base rates'!C$114)\n+($M338*'fnd base rates'!C$116)\n+($N338*'fnd base rates'!C$117)\n+($O338*'fnd base rates'!C$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,3)))\n*$R338","v":4315.7465387520006},{"$f":"(($D338*'fnd base rates'!D$107)\n+($E338*'fnd base rates'!D$108)\n+($F338*'fnd base rates'!D$109)\n+($G338*'fnd base rates'!D$110)\n+($H338*'fnd base rates'!D$111)\n+($I338*'fnd base rates'!D$112)\n+($J338*'fnd base rates'!D$113)\n+($K338*'fnd base rates'!D$114)\n+($M338*'fnd base rates'!D$116)\n+($N338*'fnd base rates'!D$117)\n+($O338*'fnd base rates'!D$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,4)))\n*$R338","v":6362.0409600000012},{"$f":"(($D338*'fnd base rates'!E$107)\n+($E338*'fnd base rates'!E$108)\n+($F338*'fnd base rates'!E$109)\n+($G338*'fnd base rates'!E$110)\n+($H338*'fnd base rates'!E$111)\n+($I338*'fnd base rates'!E$112)\n+($J338*'fnd base rates'!E$113)\n+($K338*'fnd base rates'!E$114)\n+($M338*'fnd base rates'!E$116)\n+($N338*'fnd base rates'!E$117)\n+($O338*'fnd base rates'!E$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,5)))\n*$R338","v":38777.652443904},{"$f":"(($D338*'fnd base rates'!F$107)\n+($E338*'fnd base rates'!F$108)\n+($F338*'fnd base rates'!F$109)\n+($G338*'fnd base rates'!F$110)\n+($H338*'fnd base rates'!F$111)\n+($I338*'fnd base rates'!F$112)\n+($J338*'fnd base rates'!F$113)\n+($K338*'fnd base rates'!F$114)\n+($M338*'fnd base rates'!F$116)\n+($N338*'fnd base rates'!F$117)\n+($O338*'fnd base rates'!F$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,6)))\n*$R338","v":7236.0562644480005},{"$f":"(($D338*'fnd base rates'!G$107)\n+($E338*'fnd base rates'!G$108)\n+($F338*'fnd base rates'!G$109)\n+($G338*'fnd base rates'!G$110)\n+($H338*'fnd base rates'!G$111)\n+($I338*'fnd base rates'!G$112)\n+($J338*'fnd base rates'!G$113)\n+($K338*'fnd base rates'!G$114)\n+($M338*'fnd base rates'!G$116)\n+($N338*'fnd base rates'!G$117)\n+($O338*'fnd base rates'!G$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,7)))\n*$R338","v":1437.5615738879999},{"$f":"(($D338*'fnd base rates'!H$107)\n+($E338*'fnd base rates'!H$108)\n+($F338*'fnd base rates'!H$109)\n+($G338*'fnd base rates'!H$110)\n+($H338*'fnd base rates'!H$111)\n+($I338*'fnd base rates'!H$112)\n+($J338*'fnd base rates'!H$113)\n+($K338*'fnd base rates'!H$114)\n+($M338*'fnd base rates'!H$116)\n+($N338*'fnd base rates'!H$117)\n+($O338*'fnd base rates'!H$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,8)))","v":5692.2165599999998},{"$f":"(($D338*'fnd base rates'!I$107)\n+($E338*'fnd base rates'!I$108)\n+($F338*'fnd base rates'!I$109)\n+($G338*'fnd base rates'!I$110)\n+($H338*'fnd base rates'!I$111)\n+($I338*'fnd base rates'!I$112)\n+($J338*'fnd base rates'!I$113)\n+($K338*'fnd base rates'!I$114)\n+($M338*'fnd base rates'!I$116)\n+($N338*'fnd base rates'!I$117)\n+($O338*'fnd base rates'!I$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,9)))\n*$R338","v":3327.7833599999994},{"$f":"(($D338*'fnd base rates'!J$107)\n+($E338*'fnd base rates'!J$108)\n+($F338*'fnd base rates'!J$109)\n+($G338*'fnd base rates'!J$110)\n+($H338*'fnd base rates'!J$111)\n+($I338*'fnd base rates'!J$112)\n+($J338*'fnd base rates'!J$113)\n+($K338*'fnd base rates'!J$114)\n+($M338*'fnd base rates'!J$116)\n+($N338*'fnd base rates'!J$117)\n+($O338*'fnd base rates'!J$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,10)))\n*$R338","v":4466.4892800000007},{"$f":"(($D338*'fnd base rates'!K$107)\n+($E338*'fnd base rates'!K$108)\n+($F338*'fnd base rates'!K$109)\n+($G338*'fnd base rates'!K$110)\n+($H338*'fnd base rates'!K$111)\n+($I338*'fnd base rates'!K$112)\n+($J338*'fnd base rates'!K$113)\n+($K338*'fnd base rates'!K$114)\n+($M338*'fnd base rates'!K$116)\n+($N338*'fnd base rates'!K$117)\n+($O338*'fnd base rates'!K$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,11)))\n*$R338","v":9213.8085642240003},{"$f":"(($D338*'fnd base rates'!L$107)\n+($E338*'fnd base rates'!L$108)\n+($F338*'fnd base rates'!L$109)\n+($G338*'fnd base rates'!L$110)\n+($H338*'fnd base rates'!L$111)\n+($I338*'fnd base rates'!L$112)\n+($J338*'fnd base rates'!L$113)\n+($K338*'fnd base rates'!L$114)\n+($M338*'fnd base rates'!L$116)\n+($N338*'fnd base rates'!L$117)\n+($O338*'fnd base rates'!L$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,12)))","v":9541.701368},{"$f":"(($D338*'fnd base rates'!M$107)\n+($E338*'fnd base rates'!M$108)\n+($F338*'fnd base rates'!M$109)\n+($G338*'fnd base rates'!M$110)\n+($H338*'fnd base rates'!M$111)\n+($I338*'fnd base rates'!M$112)\n+($J338*'fnd base rates'!M$113)\n+($K338*'fnd base rates'!M$114)\n+($M338*'fnd base rates'!M$116)\n+($N338*'fnd base rates'!M$117)\n+($O338*'fnd base rates'!M$118)\n+($P338*VLOOKUP($S338+12,rate_basefnd,13)))","v":0},90371.056913215987,null,446099690,"446","099","690",1,8,90371.056913215987,11296,0,11296,null,null,null,null,null,11378,0,11378,-82,11296,0,11296]
[447,447101025,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D339","v":0},{"$f":"'fnd enro'!E339","v":0},{"$f":"'fnd enro'!F339","v":13},{"$f":"'fnd enro'!G339","v":84},{"$f":"'fnd enro'!H339","v":16},{"$f":"'fnd enro'!I339","v":0},{"$f":"'fnd enro'!J339","v":0},{"$f":"'fnd enro'!K339","v":4.2827000000000002},{"$f":"'fnd enro'!L339","v":0},{"$f":"'fnd enro'!M339+'fnd enro'!N339","v":8},{"$f":"'fnd enro'!O339","v":0},{"$f":"'fnd enro'!P339","v":0},{"$f":"'fnd enro'!Q339","v":26},{"$f":"'fnd enro'!S339","v":113},1.054,{"$f":"VALUE('fnd enro'!R339)","v":5},null,{"$f":"(($D339*'fnd base rates'!C$107)\n+($E339*'fnd base rates'!C$108)\n+($F339*'fnd base rates'!C$109)\n+($G339*'fnd base rates'!C$110)\n+($H339*'fnd base rates'!C$111)\n+($I339*'fnd base rates'!C$112)\n+($J339*'fnd base rates'!C$113)\n+($K339*'fnd base rates'!C$114)\n+($M339*'fnd base rates'!C$116)\n+($N339*'fnd base rates'!C$117)\n+($O339*'fnd base rates'!C$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,3)))\n*$R339","v":62324.733368698006},{"$f":"(($D339*'fnd base rates'!D$107)\n+($E339*'fnd base rates'!D$108)\n+($F339*'fnd base rates'!D$109)\n+($G339*'fnd base rates'!D$110)\n+($H339*'fnd base rates'!D$111)\n+($I339*'fnd base rates'!D$112)\n+($J339*'fnd base rates'!D$113)\n+($K339*'fnd base rates'!D$114)\n+($M339*'fnd base rates'!D$116)\n+($N339*'fnd base rates'!D$117)\n+($O339*'fnd base rates'!D$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,4)))\n*$R339","v":94391.359979999994},{"$f":"(($D339*'fnd base rates'!E$107)\n+($E339*'fnd base rates'!E$108)\n+($F339*'fnd base rates'!E$109)\n+($G339*'fnd base rates'!E$110)\n+($H339*'fnd base rates'!E$111)\n+($I339*'fnd base rates'!E$112)\n+($J339*'fnd base rates'!E$113)\n+($K339*'fnd base rates'!E$114)\n+($M339*'fnd base rates'!E$116)\n+($N339*'fnd base rates'!E$117)\n+($O339*'fnd base rates'!E$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,5)))\n*$R339","v":506967.68938474602},{"$f":"(($D339*'fnd base rates'!F$107)\n+($E339*'fnd base rates'!F$108)\n+($F339*'fnd base rates'!F$109)\n+($G339*'fnd base rates'!F$110)\n+($H339*'fnd base rates'!F$111)\n+($I339*'fnd base rates'!F$112)\n+($J339*'fnd base rates'!F$113)\n+($K339*'fnd base rates'!F$114)\n+($M339*'fnd base rates'!F$116)\n+($N339*'fnd base rates'!F$117)\n+($O339*'fnd base rates'!F$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,6)))\n*$R339","v":136834.94117060202},{"$f":"(($D339*'fnd base rates'!G$107)\n+($E339*'fnd base rates'!G$108)\n+($F339*'fnd base rates'!G$109)\n+($G339*'fnd base rates'!G$110)\n+($H339*'fnd base rates'!G$111)\n+($I339*'fnd base rates'!G$112)\n+($J339*'fnd base rates'!G$113)\n+($K339*'fnd base rates'!G$114)\n+($M339*'fnd base rates'!G$116)\n+($N339*'fnd base rates'!G$117)\n+($O339*'fnd base rates'!G$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,7)))\n*$R339","v":21496.187581412003},{"$f":"(($D339*'fnd base rates'!H$107)\n+($E339*'fnd base rates'!H$108)\n+($F339*'fnd base rates'!H$109)\n+($G339*'fnd base rates'!H$110)\n+($H339*'fnd base rates'!H$111)\n+($I339*'fnd base rates'!H$112)\n+($J339*'fnd base rates'!H$113)\n+($K339*'fnd base rates'!H$114)\n+($M339*'fnd base rates'!H$116)\n+($N339*'fnd base rates'!H$117)\n+($O339*'fnd base rates'!H$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,8)))","v":57187.868909999997},{"$f":"(($D339*'fnd base rates'!I$107)\n+($E339*'fnd base rates'!I$108)\n+($F339*'fnd base rates'!I$109)\n+($G339*'fnd base rates'!I$110)\n+($H339*'fnd base rates'!I$111)\n+($I339*'fnd base rates'!I$112)\n+($J339*'fnd base rates'!I$113)\n+($K339*'fnd base rates'!I$114)\n+($M339*'fnd base rates'!I$116)\n+($N339*'fnd base rates'!I$117)\n+($O339*'fnd base rates'!I$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,9)))\n*$R339","v":33403.209900000002},{"$f":"(($D339*'fnd base rates'!J$107)\n+($E339*'fnd base rates'!J$108)\n+($F339*'fnd base rates'!J$109)\n+($G339*'fnd base rates'!J$110)\n+($H339*'fnd base rates'!J$111)\n+($I339*'fnd base rates'!J$112)\n+($J339*'fnd base rates'!J$113)\n+($K339*'fnd base rates'!J$114)\n+($M339*'fnd base rates'!J$116)\n+($N339*'fnd base rates'!J$117)\n+($O339*'fnd base rates'!J$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,10)))\n*$R339","v":32671.28068},{"$f":"(($D339*'fnd base rates'!K$107)\n+($E339*'fnd base rates'!K$108)\n+($F339*'fnd base rates'!K$109)\n+($G339*'fnd base rates'!K$110)\n+($H339*'fnd base rates'!K$111)\n+($I339*'fnd base rates'!K$112)\n+($J339*'fnd base rates'!K$113)\n+($K339*'fnd base rates'!K$114)\n+($M339*'fnd base rates'!K$116)\n+($N339*'fnd base rates'!K$117)\n+($O339*'fnd base rates'!K$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,11)))\n*$R339","v":127023.571245176},{"$f":"(($D339*'fnd base rates'!L$107)\n+($E339*'fnd base rates'!L$108)\n+($F339*'fnd base rates'!L$109)\n+($G339*'fnd base rates'!L$110)\n+($H339*'fnd base rates'!L$111)\n+($I339*'fnd base rates'!L$112)\n+($J339*'fnd base rates'!L$113)\n+($K339*'fnd base rates'!L$114)\n+($M339*'fnd base rates'!L$116)\n+($N339*'fnd base rates'!L$117)\n+($O339*'fnd base rates'!L$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,12)))","v":147548.49057300002},{"$f":"(($D339*'fnd base rates'!M$107)\n+($E339*'fnd base rates'!M$108)\n+($F339*'fnd base rates'!M$109)\n+($G339*'fnd base rates'!M$110)\n+($H339*'fnd base rates'!M$111)\n+($I339*'fnd base rates'!M$112)\n+($J339*'fnd base rates'!M$113)\n+($K339*'fnd base rates'!M$114)\n+($M339*'fnd base rates'!M$116)\n+($N339*'fnd base rates'!M$117)\n+($O339*'fnd base rates'!M$118)\n+($P339*VLOOKUP($S339+12,rate_basefnd,13)))","v":0},1219849.3327936339,null,447101025,"447","101","025",1,113,1219849.3327936339,10795,0,10795,null,null,null,null,null,10891,4,10895,-100,10795,0,10795]
[447,447101100,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D340","v":0},{"$f":"'fnd enro'!E340","v":0},{"$f":"'fnd enro'!F340","v":0},{"$f":"'fnd enro'!G340","v":1},{"$f":"'fnd enro'!H340","v":0},{"$f":"'fnd enro'!I340","v":0},{"$f":"'fnd enro'!J340","v":0},{"$f":"'fnd enro'!K340","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L340","v":0},{"$f":"'fnd enro'!M340+'fnd enro'!N340","v":0},{"$f":"'fnd enro'!O340","v":0},{"$f":"'fnd enro'!P340","v":0},{"$f":"'fnd enro'!Q340","v":1},{"$f":"'fnd enro'!S340","v":1},1.054,{"$f":"VALUE('fnd enro'!R340)","v":9},null,{"$f":"(($D340*'fnd base rates'!C$107)\n+($E340*'fnd base rates'!C$108)\n+($F340*'fnd base rates'!C$109)\n+($G340*'fnd base rates'!C$110)\n+($H340*'fnd base rates'!C$111)\n+($I340*'fnd base rates'!C$112)\n+($J340*'fnd base rates'!C$113)\n+($K340*'fnd base rates'!C$114)\n+($M340*'fnd base rates'!C$116)\n+($N340*'fnd base rates'!C$117)\n+($O340*'fnd base rates'!C$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,3)))\n*$R340","v":597.03713954600005},{"$f":"(($D340*'fnd base rates'!D$107)\n+($E340*'fnd base rates'!D$108)\n+($F340*'fnd base rates'!D$109)\n+($G340*'fnd base rates'!D$110)\n+($H340*'fnd base rates'!D$111)\n+($I340*'fnd base rates'!D$112)\n+($J340*'fnd base rates'!D$113)\n+($K340*'fnd base rates'!D$114)\n+($M340*'fnd base rates'!D$116)\n+($N340*'fnd base rates'!D$117)\n+($O340*'fnd base rates'!D$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,4)))\n*$R340","v":1071.3593800000001},{"$f":"(($D340*'fnd base rates'!E$107)\n+($E340*'fnd base rates'!E$108)\n+($F340*'fnd base rates'!E$109)\n+($G340*'fnd base rates'!E$110)\n+($H340*'fnd base rates'!E$111)\n+($I340*'fnd base rates'!E$112)\n+($J340*'fnd base rates'!E$113)\n+($K340*'fnd base rates'!E$114)\n+($M340*'fnd base rates'!E$116)\n+($N340*'fnd base rates'!E$117)\n+($O340*'fnd base rates'!E$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,5)))\n*$R340","v":6883.0602800420011},{"$f":"(($D340*'fnd base rates'!F$107)\n+($E340*'fnd base rates'!F$108)\n+($F340*'fnd base rates'!F$109)\n+($G340*'fnd base rates'!F$110)\n+($H340*'fnd base rates'!F$111)\n+($I340*'fnd base rates'!F$112)\n+($J340*'fnd base rates'!F$113)\n+($K340*'fnd base rates'!F$114)\n+($M340*'fnd base rates'!F$116)\n+($N340*'fnd base rates'!F$117)\n+($O340*'fnd base rates'!F$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,6)))\n*$R340","v":1234.4218765540002},{"$f":"(($D340*'fnd base rates'!G$107)\n+($E340*'fnd base rates'!G$108)\n+($F340*'fnd base rates'!G$109)\n+($G340*'fnd base rates'!G$110)\n+($H340*'fnd base rates'!G$111)\n+($I340*'fnd base rates'!G$112)\n+($J340*'fnd base rates'!G$113)\n+($K340*'fnd base rates'!G$114)\n+($M340*'fnd base rates'!G$116)\n+($N340*'fnd base rates'!G$117)\n+($O340*'fnd base rates'!G$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,7)))\n*$R340","v":302.62806992399999},{"$f":"(($D340*'fnd base rates'!H$107)\n+($E340*'fnd base rates'!H$108)\n+($F340*'fnd base rates'!H$109)\n+($G340*'fnd base rates'!H$110)\n+($H340*'fnd base rates'!H$111)\n+($I340*'fnd base rates'!H$112)\n+($J340*'fnd base rates'!H$113)\n+($K340*'fnd base rates'!H$114)\n+($M340*'fnd base rates'!H$116)\n+($N340*'fnd base rates'!H$117)\n+($O340*'fnd base rates'!H$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,8)))","v":515.03706999999997},{"$f":"(($D340*'fnd base rates'!I$107)\n+($E340*'fnd base rates'!I$108)\n+($F340*'fnd base rates'!I$109)\n+($G340*'fnd base rates'!I$110)\n+($H340*'fnd base rates'!I$111)\n+($I340*'fnd base rates'!I$112)\n+($J340*'fnd base rates'!I$113)\n+($K340*'fnd base rates'!I$114)\n+($M340*'fnd base rates'!I$116)\n+($N340*'fnd base rates'!I$117)\n+($O340*'fnd base rates'!I$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,9)))\n*$R340","v":376.60473999999999},{"$f":"(($D340*'fnd base rates'!J$107)\n+($E340*'fnd base rates'!J$108)\n+($F340*'fnd base rates'!J$109)\n+($G340*'fnd base rates'!J$110)\n+($H340*'fnd base rates'!J$111)\n+($I340*'fnd base rates'!J$112)\n+($J340*'fnd base rates'!J$113)\n+($K340*'fnd base rates'!J$114)\n+($M340*'fnd base rates'!J$116)\n+($N340*'fnd base rates'!J$117)\n+($O340*'fnd base rates'!J$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,10)))\n*$R340","v":789.10872000000006},{"$f":"(($D340*'fnd base rates'!K$107)\n+($E340*'fnd base rates'!K$108)\n+($F340*'fnd base rates'!K$109)\n+($G340*'fnd base rates'!K$110)\n+($H340*'fnd base rates'!K$111)\n+($I340*'fnd base rates'!K$112)\n+($J340*'fnd base rates'!K$113)\n+($K340*'fnd base rates'!K$114)\n+($M340*'fnd base rates'!K$116)\n+($N340*'fnd base rates'!K$117)\n+($O340*'fnd base rates'!K$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,11)))\n*$R340","v":1091.9831961520001},{"$f":"(($D340*'fnd base rates'!L$107)\n+($E340*'fnd base rates'!L$108)\n+($F340*'fnd base rates'!L$109)\n+($G340*'fnd base rates'!L$110)\n+($H340*'fnd base rates'!L$111)\n+($I340*'fnd base rates'!L$112)\n+($J340*'fnd base rates'!L$113)\n+($K340*'fnd base rates'!L$114)\n+($M340*'fnd base rates'!L$116)\n+($N340*'fnd base rates'!L$117)\n+($O340*'fnd base rates'!L$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,12)))","v":1654.971421},{"$f":"(($D340*'fnd base rates'!M$107)\n+($E340*'fnd base rates'!M$108)\n+($F340*'fnd base rates'!M$109)\n+($G340*'fnd base rates'!M$110)\n+($H340*'fnd base rates'!M$111)\n+($I340*'fnd base rates'!M$112)\n+($J340*'fnd base rates'!M$113)\n+($K340*'fnd base rates'!M$114)\n+($M340*'fnd base rates'!M$116)\n+($N340*'fnd base rates'!M$117)\n+($O340*'fnd base rates'!M$118)\n+($P340*VLOOKUP($S340+12,rate_basefnd,13)))","v":0},14516.211893218002,null,447101100,"447","101","100",1,1,14516.211893218002,14516,0,14516,null,null,null,null,null,14518,51,14569,-53,14516,0,14516]
[447,447101101,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D341","v":0},{"$f":"'fnd enro'!E341","v":0},{"$f":"'fnd enro'!F341","v":34},{"$f":"'fnd enro'!G341","v":224},{"$f":"'fnd enro'!H341","v":112},{"$f":"'fnd enro'!I341","v":0},{"$f":"'fnd enro'!J341","v":0},{"$f":"'fnd enro'!K341","v":14.023},{"$f":"'fnd enro'!L341","v":0},{"$f":"'fnd enro'!M341+'fnd enro'!N341","v":18},{"$f":"'fnd enro'!O341","v":0},{"$f":"'fnd enro'!P341","v":0},{"$f":"'fnd enro'!Q341","v":25},{"$f":"'fnd enro'!S341","v":370},1.054,{"$f":"VALUE('fnd enro'!R341)","v":2},null,{"$f":"(($D341*'fnd base rates'!C$107)\n+($E341*'fnd base rates'!C$108)\n+($F341*'fnd base rates'!C$109)\n+($G341*'fnd base rates'!C$110)\n+($H341*'fnd base rates'!C$111)\n+($I341*'fnd base rates'!C$112)\n+($J341*'fnd base rates'!C$113)\n+($K341*'fnd base rates'!C$114)\n+($M341*'fnd base rates'!C$116)\n+($N341*'fnd base rates'!C$117)\n+($O341*'fnd base rates'!C$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,3)))\n*$R341","v":199791.90029202003},{"$f":"(($D341*'fnd base rates'!D$107)\n+($E341*'fnd base rates'!D$108)\n+($F341*'fnd base rates'!D$109)\n+($G341*'fnd base rates'!D$110)\n+($H341*'fnd base rates'!D$111)\n+($I341*'fnd base rates'!D$112)\n+($J341*'fnd base rates'!D$113)\n+($K341*'fnd base rates'!D$114)\n+($M341*'fnd base rates'!D$116)\n+($N341*'fnd base rates'!D$117)\n+($O341*'fnd base rates'!D$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,4)))\n*$R341","v":291161.00736000011},{"$f":"(($D341*'fnd base rates'!E$107)\n+($E341*'fnd base rates'!E$108)\n+($F341*'fnd base rates'!E$109)\n+($G341*'fnd base rates'!E$110)\n+($H341*'fnd base rates'!E$111)\n+($I341*'fnd base rates'!E$112)\n+($J341*'fnd base rates'!E$113)\n+($K341*'fnd base rates'!E$114)\n+($M341*'fnd base rates'!E$116)\n+($N341*'fnd base rates'!E$117)\n+($O341*'fnd base rates'!E$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,5)))\n*$R341","v":1464045.43805554},{"$f":"(($D341*'fnd base rates'!F$107)\n+($E341*'fnd base rates'!F$108)\n+($F341*'fnd base rates'!F$109)\n+($G341*'fnd base rates'!F$110)\n+($H341*'fnd base rates'!F$111)\n+($I341*'fnd base rates'!F$112)\n+($J341*'fnd base rates'!F$113)\n+($K341*'fnd base rates'!F$114)\n+($M341*'fnd base rates'!F$116)\n+($N341*'fnd base rates'!F$117)\n+($O341*'fnd base rates'!F$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,6)))\n*$R341","v":431709.41240498004},{"$f":"(($D341*'fnd base rates'!G$107)\n+($E341*'fnd base rates'!G$108)\n+($F341*'fnd base rates'!G$109)\n+($G341*'fnd base rates'!G$110)\n+($H341*'fnd base rates'!G$111)\n+($I341*'fnd base rates'!G$112)\n+($J341*'fnd base rates'!G$113)\n+($K341*'fnd base rates'!G$114)\n+($M341*'fnd base rates'!G$116)\n+($N341*'fnd base rates'!G$117)\n+($O341*'fnd base rates'!G$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,7)))\n*$R341","v":62857.166351880005},{"$f":"(($D341*'fnd base rates'!H$107)\n+($E341*'fnd base rates'!H$108)\n+($F341*'fnd base rates'!H$109)\n+($G341*'fnd base rates'!H$110)\n+($H341*'fnd base rates'!H$111)\n+($I341*'fnd base rates'!H$112)\n+($J341*'fnd base rates'!H$113)\n+($K341*'fnd base rates'!H$114)\n+($M341*'fnd base rates'!H$116)\n+($N341*'fnd base rates'!H$117)\n+($O341*'fnd base rates'!H$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,8)))","v":185173.31589999999},{"$f":"(($D341*'fnd base rates'!I$107)\n+($E341*'fnd base rates'!I$108)\n+($F341*'fnd base rates'!I$109)\n+($G341*'fnd base rates'!I$110)\n+($H341*'fnd base rates'!I$111)\n+($I341*'fnd base rates'!I$112)\n+($J341*'fnd base rates'!I$113)\n+($K341*'fnd base rates'!I$114)\n+($M341*'fnd base rates'!I$116)\n+($N341*'fnd base rates'!I$117)\n+($O341*'fnd base rates'!I$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,9)))\n*$R341","v":107258.88710000001},{"$f":"(($D341*'fnd base rates'!J$107)\n+($E341*'fnd base rates'!J$108)\n+($F341*'fnd base rates'!J$109)\n+($G341*'fnd base rates'!J$110)\n+($H341*'fnd base rates'!J$111)\n+($I341*'fnd base rates'!J$112)\n+($J341*'fnd base rates'!J$113)\n+($K341*'fnd base rates'!J$114)\n+($M341*'fnd base rates'!J$116)\n+($N341*'fnd base rates'!J$117)\n+($O341*'fnd base rates'!J$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,10)))\n*$R341","v":79001.653020000012},{"$f":"(($D341*'fnd base rates'!K$107)\n+($E341*'fnd base rates'!K$108)\n+($F341*'fnd base rates'!K$109)\n+($G341*'fnd base rates'!K$110)\n+($H341*'fnd base rates'!K$111)\n+($I341*'fnd base rates'!K$112)\n+($J341*'fnd base rates'!K$113)\n+($K341*'fnd base rates'!K$114)\n+($M341*'fnd base rates'!K$116)\n+($N341*'fnd base rates'!K$117)\n+($O341*'fnd base rates'!K$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,11)))\n*$R341","v":418394.53257624002},{"$f":"(($D341*'fnd base rates'!L$107)\n+($E341*'fnd base rates'!L$108)\n+($F341*'fnd base rates'!L$109)\n+($G341*'fnd base rates'!L$110)\n+($H341*'fnd base rates'!L$111)\n+($I341*'fnd base rates'!L$112)\n+($J341*'fnd base rates'!L$113)\n+($K341*'fnd base rates'!L$114)\n+($M341*'fnd base rates'!L$116)\n+($N341*'fnd base rates'!L$117)\n+($O341*'fnd base rates'!L$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,12)))","v":458188.65577000001},{"$f":"(($D341*'fnd base rates'!M$107)\n+($E341*'fnd base rates'!M$108)\n+($F341*'fnd base rates'!M$109)\n+($G341*'fnd base rates'!M$110)\n+($H341*'fnd base rates'!M$111)\n+($I341*'fnd base rates'!M$112)\n+($J341*'fnd base rates'!M$113)\n+($K341*'fnd base rates'!M$114)\n+($M341*'fnd base rates'!M$116)\n+($N341*'fnd base rates'!M$117)\n+($O341*'fnd base rates'!M$118)\n+($P341*VLOOKUP($S341+12,rate_basefnd,13)))","v":0},3697581.96883066,null,447101101,"447","101","101",1,370,3697581.96883066,9993,0,9993,null,null,null,null,null,10088,-1,10087,-94,9993,0,9993]
[447,447101136,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D342","v":0},{"$f":"'fnd enro'!E342","v":0},{"$f":"'fnd enro'!F342","v":1},{"$f":"'fnd enro'!G342","v":3},{"$f":"'fnd enro'!H342","v":1},{"$f":"'fnd enro'!I342","v":0},{"$f":"'fnd enro'!J342","v":0},{"$f":"'fnd enro'!K342","v":0.1895},{"$f":"'fnd enro'!L342","v":0},{"$f":"'fnd enro'!M342+'fnd enro'!N342","v":1},{"$f":"'fnd enro'!O342","v":0},{"$f":"'fnd enro'!P342","v":0},{"$f":"'fnd enro'!Q342","v":0},{"$f":"'fnd enro'!S342","v":5},1.054,{"$f":"VALUE('fnd enro'!R342)","v":2},null,{"$f":"(($D342*'fnd base rates'!C$107)\n+($E342*'fnd base rates'!C$108)\n+($F342*'fnd base rates'!C$109)\n+($G342*'fnd base rates'!C$110)\n+($H342*'fnd base rates'!C$111)\n+($I342*'fnd base rates'!C$112)\n+($J342*'fnd base rates'!C$113)\n+($K342*'fnd base rates'!C$114)\n+($M342*'fnd base rates'!C$116)\n+($N342*'fnd base rates'!C$117)\n+($O342*'fnd base rates'!C$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,3)))\n*$R342","v":2754.49671773},{"$f":"(($D342*'fnd base rates'!D$107)\n+($E342*'fnd base rates'!D$108)\n+($F342*'fnd base rates'!D$109)\n+($G342*'fnd base rates'!D$110)\n+($H342*'fnd base rates'!D$111)\n+($I342*'fnd base rates'!D$112)\n+($J342*'fnd base rates'!D$113)\n+($K342*'fnd base rates'!D$114)\n+($M342*'fnd base rates'!D$116)\n+($N342*'fnd base rates'!D$117)\n+($O342*'fnd base rates'!D$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,4)))\n*$R342","v":3974.2440200000001},{"$f":"(($D342*'fnd base rates'!E$107)\n+($E342*'fnd base rates'!E$108)\n+($F342*'fnd base rates'!E$109)\n+($G342*'fnd base rates'!E$110)\n+($H342*'fnd base rates'!E$111)\n+($I342*'fnd base rates'!E$112)\n+($J342*'fnd base rates'!E$113)\n+($K342*'fnd base rates'!E$114)\n+($M342*'fnd base rates'!E$116)\n+($N342*'fnd base rates'!E$117)\n+($O342*'fnd base rates'!E$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,5)))\n*$R342","v":20031.837700209999},{"$f":"(($D342*'fnd base rates'!F$107)\n+($E342*'fnd base rates'!F$108)\n+($F342*'fnd base rates'!F$109)\n+($G342*'fnd base rates'!F$110)\n+($H342*'fnd base rates'!F$111)\n+($I342*'fnd base rates'!F$112)\n+($J342*'fnd base rates'!F$113)\n+($K342*'fnd base rates'!F$114)\n+($M342*'fnd base rates'!F$116)\n+($N342*'fnd base rates'!F$117)\n+($O342*'fnd base rates'!F$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,6)))\n*$R342","v":6090.9724627700007},{"$f":"(($D342*'fnd base rates'!G$107)\n+($E342*'fnd base rates'!G$108)\n+($F342*'fnd base rates'!G$109)\n+($G342*'fnd base rates'!G$110)\n+($H342*'fnd base rates'!G$111)\n+($I342*'fnd base rates'!G$112)\n+($J342*'fnd base rates'!G$113)\n+($K342*'fnd base rates'!G$114)\n+($M342*'fnd base rates'!G$116)\n+($N342*'fnd base rates'!G$117)\n+($O342*'fnd base rates'!G$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,7)))\n*$R342","v":838.10604962000014},{"$f":"(($D342*'fnd base rates'!H$107)\n+($E342*'fnd base rates'!H$108)\n+($F342*'fnd base rates'!H$109)\n+($G342*'fnd base rates'!H$110)\n+($H342*'fnd base rates'!H$111)\n+($I342*'fnd base rates'!H$112)\n+($J342*'fnd base rates'!H$113)\n+($K342*'fnd base rates'!H$114)\n+($M342*'fnd base rates'!H$116)\n+($N342*'fnd base rates'!H$117)\n+($O342*'fnd base rates'!H$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,8)))","v":2583.1853500000002},{"$f":"(($D342*'fnd base rates'!I$107)\n+($E342*'fnd base rates'!I$108)\n+($F342*'fnd base rates'!I$109)\n+($G342*'fnd base rates'!I$110)\n+($H342*'fnd base rates'!I$111)\n+($I342*'fnd base rates'!I$112)\n+($J342*'fnd base rates'!I$113)\n+($K342*'fnd base rates'!I$114)\n+($M342*'fnd base rates'!I$116)\n+($N342*'fnd base rates'!I$117)\n+($O342*'fnd base rates'!I$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,9)))\n*$R342","v":1426.2201},{"$f":"(($D342*'fnd base rates'!J$107)\n+($E342*'fnd base rates'!J$108)\n+($F342*'fnd base rates'!J$109)\n+($G342*'fnd base rates'!J$110)\n+($H342*'fnd base rates'!J$111)\n+($I342*'fnd base rates'!J$112)\n+($J342*'fnd base rates'!J$113)\n+($K342*'fnd base rates'!J$114)\n+($M342*'fnd base rates'!J$116)\n+($N342*'fnd base rates'!J$117)\n+($O342*'fnd base rates'!J$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,10)))\n*$R342","v":827.18974000000003},{"$f":"(($D342*'fnd base rates'!K$107)\n+($E342*'fnd base rates'!K$108)\n+($F342*'fnd base rates'!K$109)\n+($G342*'fnd base rates'!K$110)\n+($H342*'fnd base rates'!K$111)\n+($I342*'fnd base rates'!K$112)\n+($J342*'fnd base rates'!K$113)\n+($K342*'fnd base rates'!K$114)\n+($M342*'fnd base rates'!K$116)\n+($N342*'fnd base rates'!K$117)\n+($O342*'fnd base rates'!K$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,11)))\n*$R342","v":5832.0939207599995},{"$f":"(($D342*'fnd base rates'!L$107)\n+($E342*'fnd base rates'!L$108)\n+($F342*'fnd base rates'!L$109)\n+($G342*'fnd base rates'!L$110)\n+($H342*'fnd base rates'!L$111)\n+($I342*'fnd base rates'!L$112)\n+($J342*'fnd base rates'!L$113)\n+($K342*'fnd base rates'!L$114)\n+($M342*'fnd base rates'!L$116)\n+($N342*'fnd base rates'!L$117)\n+($O342*'fnd base rates'!L$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,12)))","v":6233.9171049999995},{"$f":"(($D342*'fnd base rates'!M$107)\n+($E342*'fnd base rates'!M$108)\n+($F342*'fnd base rates'!M$109)\n+($G342*'fnd base rates'!M$110)\n+($H342*'fnd base rates'!M$111)\n+($I342*'fnd base rates'!M$112)\n+($J342*'fnd base rates'!M$113)\n+($K342*'fnd base rates'!M$114)\n+($M342*'fnd base rates'!M$116)\n+($N342*'fnd base rates'!M$117)\n+($O342*'fnd base rates'!M$118)\n+($P342*VLOOKUP($S342+12,rate_basefnd,13)))","v":0},50592.263166090001,null,447101136,"447","101","136",1,5,50592.263166090001,10118,0,10118,null,null,null,null,null,10218,0,10218,-100,10118,0,10118]
[447,447101138,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D343","v":0},{"$f":"'fnd enro'!E343","v":0},{"$f":"'fnd enro'!F343","v":2},{"$f":"'fnd enro'!G343","v":4},{"$f":"'fnd enro'!H343","v":1},{"$f":"'fnd enro'!I343","v":0},{"$f":"'fnd enro'!J343","v":0},{"$f":"'fnd enro'!K343","v":0.26529999999999998},{"$f":"'fnd enro'!L343","v":0},{"$f":"'fnd enro'!M343+'fnd enro'!N343","v":1},{"$f":"'fnd enro'!O343","v":0},{"$f":"'fnd enro'!P343","v":0},{"$f":"'fnd enro'!Q343","v":2},{"$f":"'fnd enro'!S343","v":7},1.054,{"$f":"VALUE('fnd enro'!R343)","v":3},null,{"$f":"(($D343*'fnd base rates'!C$107)\n+($E343*'fnd base rates'!C$108)\n+($F343*'fnd base rates'!C$109)\n+($G343*'fnd base rates'!C$110)\n+($H343*'fnd base rates'!C$111)\n+($I343*'fnd base rates'!C$112)\n+($J343*'fnd base rates'!C$113)\n+($K343*'fnd base rates'!C$114)\n+($M343*'fnd base rates'!C$116)\n+($N343*'fnd base rates'!C$117)\n+($O343*'fnd base rates'!C$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,3)))\n*$R343","v":3929.5568368220002},{"$f":"(($D343*'fnd base rates'!D$107)\n+($E343*'fnd base rates'!D$108)\n+($F343*'fnd base rates'!D$109)\n+($G343*'fnd base rates'!D$110)\n+($H343*'fnd base rates'!D$111)\n+($I343*'fnd base rates'!D$112)\n+($J343*'fnd base rates'!D$113)\n+($K343*'fnd base rates'!D$114)\n+($M343*'fnd base rates'!D$116)\n+($N343*'fnd base rates'!D$117)\n+($O343*'fnd base rates'!D$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,4)))\n*$R343","v":6026.866860000001},{"$f":"(($D343*'fnd base rates'!E$107)\n+($E343*'fnd base rates'!E$108)\n+($F343*'fnd base rates'!E$109)\n+($G343*'fnd base rates'!E$110)\n+($H343*'fnd base rates'!E$111)\n+($I343*'fnd base rates'!E$112)\n+($J343*'fnd base rates'!E$113)\n+($K343*'fnd base rates'!E$114)\n+($M343*'fnd base rates'!E$116)\n+($N343*'fnd base rates'!E$117)\n+($O343*'fnd base rates'!E$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,5)))\n*$R343","v":32918.627140293996},{"$f":"(($D343*'fnd base rates'!F$107)\n+($E343*'fnd base rates'!F$108)\n+($F343*'fnd base rates'!F$109)\n+($G343*'fnd base rates'!F$110)\n+($H343*'fnd base rates'!F$111)\n+($I343*'fnd base rates'!F$112)\n+($J343*'fnd base rates'!F$113)\n+($K343*'fnd base rates'!F$114)\n+($M343*'fnd base rates'!F$116)\n+($N343*'fnd base rates'!F$117)\n+($O343*'fnd base rates'!F$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,6)))\n*$R343","v":8559.8162158780015},{"$f":"(($D343*'fnd base rates'!G$107)\n+($E343*'fnd base rates'!G$108)\n+($F343*'fnd base rates'!G$109)\n+($G343*'fnd base rates'!G$110)\n+($H343*'fnd base rates'!G$111)\n+($I343*'fnd base rates'!G$112)\n+($J343*'fnd base rates'!G$113)\n+($K343*'fnd base rates'!G$114)\n+($M343*'fnd base rates'!G$116)\n+($N343*'fnd base rates'!G$117)\n+($O343*'fnd base rates'!G$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,7)))\n*$R343","v":1400.6962694680003},{"$f":"(($D343*'fnd base rates'!H$107)\n+($E343*'fnd base rates'!H$108)\n+($F343*'fnd base rates'!H$109)\n+($G343*'fnd base rates'!H$110)\n+($H343*'fnd base rates'!H$111)\n+($I343*'fnd base rates'!H$112)\n+($J343*'fnd base rates'!H$113)\n+($K343*'fnd base rates'!H$114)\n+($M343*'fnd base rates'!H$116)\n+($N343*'fnd base rates'!H$117)\n+($O343*'fnd base rates'!H$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,8)))","v":3607.0594900000001},{"$f":"(($D343*'fnd base rates'!I$107)\n+($E343*'fnd base rates'!I$108)\n+($F343*'fnd base rates'!I$109)\n+($G343*'fnd base rates'!I$110)\n+($H343*'fnd base rates'!I$111)\n+($I343*'fnd base rates'!I$112)\n+($J343*'fnd base rates'!I$113)\n+($K343*'fnd base rates'!I$114)\n+($M343*'fnd base rates'!I$116)\n+($N343*'fnd base rates'!I$117)\n+($O343*'fnd base rates'!I$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,9)))\n*$R343","v":2143.82546},{"$f":"(($D343*'fnd base rates'!J$107)\n+($E343*'fnd base rates'!J$108)\n+($F343*'fnd base rates'!J$109)\n+($G343*'fnd base rates'!J$110)\n+($H343*'fnd base rates'!J$111)\n+($I343*'fnd base rates'!J$112)\n+($J343*'fnd base rates'!J$113)\n+($K343*'fnd base rates'!J$114)\n+($M343*'fnd base rates'!J$116)\n+($N343*'fnd base rates'!J$117)\n+($O343*'fnd base rates'!J$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,10)))\n*$R343","v":2169.9119599999999},{"$f":"(($D343*'fnd base rates'!K$107)\n+($E343*'fnd base rates'!K$108)\n+($F343*'fnd base rates'!K$109)\n+($G343*'fnd base rates'!K$110)\n+($H343*'fnd base rates'!K$111)\n+($I343*'fnd base rates'!K$112)\n+($J343*'fnd base rates'!K$113)\n+($K343*'fnd base rates'!K$114)\n+($M343*'fnd base rates'!K$116)\n+($N343*'fnd base rates'!K$117)\n+($O343*'fnd base rates'!K$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,11)))\n*$R343","v":8016.0603130640002},{"$f":"(($D343*'fnd base rates'!L$107)\n+($E343*'fnd base rates'!L$108)\n+($F343*'fnd base rates'!L$109)\n+($G343*'fnd base rates'!L$110)\n+($H343*'fnd base rates'!L$111)\n+($I343*'fnd base rates'!L$112)\n+($J343*'fnd base rates'!L$113)\n+($K343*'fnd base rates'!L$114)\n+($M343*'fnd base rates'!L$116)\n+($N343*'fnd base rates'!L$117)\n+($O343*'fnd base rates'!L$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,12)))","v":9408.8799470000013},{"$f":"(($D343*'fnd base rates'!M$107)\n+($E343*'fnd base rates'!M$108)\n+($F343*'fnd base rates'!M$109)\n+($G343*'fnd base rates'!M$110)\n+($H343*'fnd base rates'!M$111)\n+($I343*'fnd base rates'!M$112)\n+($J343*'fnd base rates'!M$113)\n+($K343*'fnd base rates'!M$114)\n+($M343*'fnd base rates'!M$116)\n+($N343*'fnd base rates'!M$117)\n+($O343*'fnd base rates'!M$118)\n+($P343*VLOOKUP($S343+12,rate_basefnd,13)))","v":0},78181.300492526003,null,447101138,"447","101","138",1,7,78181.300492526003,11169,0,11169,null,null,null,null,null,11267,1,11268,-99,11169,0,11169]
[447,447101139,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D344","v":0},{"$f":"'fnd enro'!E344","v":0},{"$f":"'fnd enro'!F344","v":1},{"$f":"'fnd enro'!G344","v":0},{"$f":"'fnd enro'!H344","v":1},{"$f":"'fnd enro'!I344","v":0},{"$f":"'fnd enro'!J344","v":0},{"$f":"'fnd enro'!K344","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L344","v":0},{"$f":"'fnd enro'!M344+'fnd enro'!N344","v":0},{"$f":"'fnd enro'!O344","v":0},{"$f":"'fnd enro'!P344","v":0},{"$f":"'fnd enro'!Q344","v":2},{"$f":"'fnd enro'!S344","v":2},1.054,{"$f":"VALUE('fnd enro'!R344)","v":1},null,{"$f":"(($D344*'fnd base rates'!C$107)\n+($E344*'fnd base rates'!C$108)\n+($F344*'fnd base rates'!C$109)\n+($G344*'fnd base rates'!C$110)\n+($H344*'fnd base rates'!C$111)\n+($I344*'fnd base rates'!C$112)\n+($J344*'fnd base rates'!C$113)\n+($K344*'fnd base rates'!C$114)\n+($M344*'fnd base rates'!C$116)\n+($N344*'fnd base rates'!C$117)\n+($O344*'fnd base rates'!C$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,3)))\n*$R344","v":1172.635919092},{"$f":"(($D344*'fnd base rates'!D$107)\n+($E344*'fnd base rates'!D$108)\n+($F344*'fnd base rates'!D$109)\n+($G344*'fnd base rates'!D$110)\n+($H344*'fnd base rates'!D$111)\n+($I344*'fnd base rates'!D$112)\n+($J344*'fnd base rates'!D$113)\n+($K344*'fnd base rates'!D$114)\n+($M344*'fnd base rates'!D$116)\n+($N344*'fnd base rates'!D$117)\n+($O344*'fnd base rates'!D$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,4)))\n*$R344","v":2041.1764000000003},{"$f":"(($D344*'fnd base rates'!E$107)\n+($E344*'fnd base rates'!E$108)\n+($F344*'fnd base rates'!E$109)\n+($G344*'fnd base rates'!E$110)\n+($H344*'fnd base rates'!E$111)\n+($I344*'fnd base rates'!E$112)\n+($J344*'fnd base rates'!E$113)\n+($K344*'fnd base rates'!E$114)\n+($M344*'fnd base rates'!E$116)\n+($N344*'fnd base rates'!E$117)\n+($O344*'fnd base rates'!E$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,5)))\n*$R344","v":12356.079360084002},{"$f":"(($D344*'fnd base rates'!F$107)\n+($E344*'fnd base rates'!F$108)\n+($F344*'fnd base rates'!F$109)\n+($G344*'fnd base rates'!F$110)\n+($H344*'fnd base rates'!F$111)\n+($I344*'fnd base rates'!F$112)\n+($J344*'fnd base rates'!F$113)\n+($K344*'fnd base rates'!F$114)\n+($M344*'fnd base rates'!F$116)\n+($N344*'fnd base rates'!F$117)\n+($O344*'fnd base rates'!F$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,6)))\n*$R344","v":2218.1393131079999},{"$f":"(($D344*'fnd base rates'!G$107)\n+($E344*'fnd base rates'!G$108)\n+($F344*'fnd base rates'!G$109)\n+($G344*'fnd base rates'!G$110)\n+($H344*'fnd base rates'!G$111)\n+($I344*'fnd base rates'!G$112)\n+($J344*'fnd base rates'!G$113)\n+($K344*'fnd base rates'!G$114)\n+($M344*'fnd base rates'!G$116)\n+($N344*'fnd base rates'!G$117)\n+($O344*'fnd base rates'!G$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,7)))\n*$R344","v":568.75611984800003},{"$f":"(($D344*'fnd base rates'!H$107)\n+($E344*'fnd base rates'!H$108)\n+($F344*'fnd base rates'!H$109)\n+($G344*'fnd base rates'!H$110)\n+($H344*'fnd base rates'!H$111)\n+($I344*'fnd base rates'!H$112)\n+($J344*'fnd base rates'!H$113)\n+($K344*'fnd base rates'!H$114)\n+($M344*'fnd base rates'!H$116)\n+($N344*'fnd base rates'!H$117)\n+($O344*'fnd base rates'!H$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,8)))","v":1023.0941399999999},{"$f":"(($D344*'fnd base rates'!I$107)\n+($E344*'fnd base rates'!I$108)\n+($F344*'fnd base rates'!I$109)\n+($G344*'fnd base rates'!I$110)\n+($H344*'fnd base rates'!I$111)\n+($I344*'fnd base rates'!I$112)\n+($J344*'fnd base rates'!I$113)\n+($K344*'fnd base rates'!I$114)\n+($M344*'fnd base rates'!I$116)\n+($N344*'fnd base rates'!I$117)\n+($O344*'fnd base rates'!I$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,9)))\n*$R344","v":797.12965999999994},{"$f":"(($D344*'fnd base rates'!J$107)\n+($E344*'fnd base rates'!J$108)\n+($F344*'fnd base rates'!J$109)\n+($G344*'fnd base rates'!J$110)\n+($H344*'fnd base rates'!J$111)\n+($I344*'fnd base rates'!J$112)\n+($J344*'fnd base rates'!J$113)\n+($K344*'fnd base rates'!J$114)\n+($M344*'fnd base rates'!J$116)\n+($N344*'fnd base rates'!J$117)\n+($O344*'fnd base rates'!J$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,10)))\n*$R344","v":1415.1320200000002},{"$f":"(($D344*'fnd base rates'!K$107)\n+($E344*'fnd base rates'!K$108)\n+($F344*'fnd base rates'!K$109)\n+($G344*'fnd base rates'!K$110)\n+($H344*'fnd base rates'!K$111)\n+($I344*'fnd base rates'!K$112)\n+($J344*'fnd base rates'!K$113)\n+($K344*'fnd base rates'!K$114)\n+($M344*'fnd base rates'!K$116)\n+($N344*'fnd base rates'!K$117)\n+($O344*'fnd base rates'!K$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,11)))\n*$R344","v":2265.4722123040001},{"$f":"(($D344*'fnd base rates'!L$107)\n+($E344*'fnd base rates'!L$108)\n+($F344*'fnd base rates'!L$109)\n+($G344*'fnd base rates'!L$110)\n+($H344*'fnd base rates'!L$111)\n+($I344*'fnd base rates'!L$112)\n+($J344*'fnd base rates'!L$113)\n+($K344*'fnd base rates'!L$114)\n+($M344*'fnd base rates'!L$116)\n+($N344*'fnd base rates'!L$117)\n+($O344*'fnd base rates'!L$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,12)))","v":3189.3728419999998},{"$f":"(($D344*'fnd base rates'!M$107)\n+($E344*'fnd base rates'!M$108)\n+($F344*'fnd base rates'!M$109)\n+($G344*'fnd base rates'!M$110)\n+($H344*'fnd base rates'!M$111)\n+($I344*'fnd base rates'!M$112)\n+($J344*'fnd base rates'!M$113)\n+($K344*'fnd base rates'!M$114)\n+($M344*'fnd base rates'!M$116)\n+($N344*'fnd base rates'!M$117)\n+($O344*'fnd base rates'!M$118)\n+($P344*VLOOKUP($S344+12,rate_basefnd,13)))","v":0},27046.987986436005,null,447101139,"447","101","139",1,2,27046.987986436005,13523,0,13523,null,null,null,null,null,13660,-2,13658,-135,13523,0,13523]
[447,447101167,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D345","v":0},{"$f":"'fnd enro'!E345","v":0},{"$f":"'fnd enro'!F345","v":0},{"$f":"'fnd enro'!G345","v":1},{"$f":"'fnd enro'!H345","v":0},{"$f":"'fnd enro'!I345","v":0},{"$f":"'fnd enro'!J345","v":0},{"$f":"'fnd enro'!K345","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L345","v":0},{"$f":"'fnd enro'!M345+'fnd enro'!N345","v":0},{"$f":"'fnd enro'!O345","v":0},{"$f":"'fnd enro'!P345","v":0},{"$f":"'fnd enro'!Q345","v":0},{"$f":"'fnd enro'!S345","v":1},1.054,{"$f":"VALUE('fnd enro'!R345)","v":3},null,{"$f":"(($D345*'fnd base rates'!C$107)\n+($E345*'fnd base rates'!C$108)\n+($F345*'fnd base rates'!C$109)\n+($G345*'fnd base rates'!C$110)\n+($H345*'fnd base rates'!C$111)\n+($I345*'fnd base rates'!C$112)\n+($J345*'fnd base rates'!C$113)\n+($K345*'fnd base rates'!C$114)\n+($M345*'fnd base rates'!C$116)\n+($N345*'fnd base rates'!C$117)\n+($O345*'fnd base rates'!C$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,3)))\n*$R345","v":531.520499546},{"$f":"(($D345*'fnd base rates'!D$107)\n+($E345*'fnd base rates'!D$108)\n+($F345*'fnd base rates'!D$109)\n+($G345*'fnd base rates'!D$110)\n+($H345*'fnd base rates'!D$111)\n+($I345*'fnd base rates'!D$112)\n+($J345*'fnd base rates'!D$113)\n+($K345*'fnd base rates'!D$114)\n+($M345*'fnd base rates'!D$116)\n+($N345*'fnd base rates'!D$117)\n+($O345*'fnd base rates'!D$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,4)))\n*$R345","v":760.9353000000001},{"$f":"(($D345*'fnd base rates'!E$107)\n+($E345*'fnd base rates'!E$108)\n+($F345*'fnd base rates'!E$109)\n+($G345*'fnd base rates'!E$110)\n+($H345*'fnd base rates'!E$111)\n+($I345*'fnd base rates'!E$112)\n+($J345*'fnd base rates'!E$113)\n+($K345*'fnd base rates'!E$114)\n+($M345*'fnd base rates'!E$116)\n+($N345*'fnd base rates'!E$117)\n+($O345*'fnd base rates'!E$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,5)))\n*$R345","v":3852.715420042},{"$f":"(($D345*'fnd base rates'!F$107)\n+($E345*'fnd base rates'!F$108)\n+($F345*'fnd base rates'!F$109)\n+($G345*'fnd base rates'!F$110)\n+($H345*'fnd base rates'!F$111)\n+($I345*'fnd base rates'!F$112)\n+($J345*'fnd base rates'!F$113)\n+($K345*'fnd base rates'!F$114)\n+($M345*'fnd base rates'!F$116)\n+($N345*'fnd base rates'!F$117)\n+($O345*'fnd base rates'!F$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,6)))\n*$R345","v":1234.4218765540002},{"$f":"(($D345*'fnd base rates'!G$107)\n+($E345*'fnd base rates'!G$108)\n+($F345*'fnd base rates'!G$109)\n+($G345*'fnd base rates'!G$110)\n+($H345*'fnd base rates'!G$111)\n+($I345*'fnd base rates'!G$112)\n+($J345*'fnd base rates'!G$113)\n+($K345*'fnd base rates'!G$114)\n+($M345*'fnd base rates'!G$116)\n+($N345*'fnd base rates'!G$117)\n+($O345*'fnd base rates'!G$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,7)))\n*$R345","v":155.61614992400001},{"$f":"(($D345*'fnd base rates'!H$107)\n+($E345*'fnd base rates'!H$108)\n+($F345*'fnd base rates'!H$109)\n+($G345*'fnd base rates'!H$110)\n+($H345*'fnd base rates'!H$111)\n+($I345*'fnd base rates'!H$112)\n+($J345*'fnd base rates'!H$113)\n+($K345*'fnd base rates'!H$114)\n+($M345*'fnd base rates'!H$116)\n+($N345*'fnd base rates'!H$117)\n+($O345*'fnd base rates'!H$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D345*'fnd base rates'!I$107)\n+($E345*'fnd base rates'!I$108)\n+($F345*'fnd base rates'!I$109)\n+($G345*'fnd base rates'!I$110)\n+($H345*'fnd base rates'!I$111)\n+($I345*'fnd base rates'!I$112)\n+($J345*'fnd base rates'!I$113)\n+($K345*'fnd base rates'!I$114)\n+($M345*'fnd base rates'!I$116)\n+($N345*'fnd base rates'!I$117)\n+($O345*'fnd base rates'!I$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,9)))\n*$R345","v":253.89805999999999},{"$f":"(($D345*'fnd base rates'!J$107)\n+($E345*'fnd base rates'!J$108)\n+($F345*'fnd base rates'!J$109)\n+($G345*'fnd base rates'!J$110)\n+($H345*'fnd base rates'!J$111)\n+($I345*'fnd base rates'!J$112)\n+($J345*'fnd base rates'!J$113)\n+($K345*'fnd base rates'!J$114)\n+($M345*'fnd base rates'!J$116)\n+($N345*'fnd base rates'!J$117)\n+($O345*'fnd base rates'!J$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,10)))\n*$R345","v":151.49142000000001},{"$f":"(($D345*'fnd base rates'!K$107)\n+($E345*'fnd base rates'!K$108)\n+($F345*'fnd base rates'!K$109)\n+($G345*'fnd base rates'!K$110)\n+($H345*'fnd base rates'!K$111)\n+($I345*'fnd base rates'!K$112)\n+($J345*'fnd base rates'!K$113)\n+($K345*'fnd base rates'!K$114)\n+($M345*'fnd base rates'!K$116)\n+($N345*'fnd base rates'!K$117)\n+($O345*'fnd base rates'!K$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,11)))\n*$R345","v":1091.9831961520001},{"$f":"(($D345*'fnd base rates'!L$107)\n+($E345*'fnd base rates'!L$108)\n+($F345*'fnd base rates'!L$109)\n+($G345*'fnd base rates'!L$110)\n+($H345*'fnd base rates'!L$111)\n+($I345*'fnd base rates'!L$112)\n+($J345*'fnd base rates'!L$113)\n+($K345*'fnd base rates'!L$114)\n+($M345*'fnd base rates'!L$116)\n+($N345*'fnd base rates'!L$117)\n+($O345*'fnd base rates'!L$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D345*'fnd base rates'!M$107)\n+($E345*'fnd base rates'!M$108)\n+($F345*'fnd base rates'!M$109)\n+($G345*'fnd base rates'!M$110)\n+($H345*'fnd base rates'!M$111)\n+($I345*'fnd base rates'!M$112)\n+($J345*'fnd base rates'!M$113)\n+($K345*'fnd base rates'!M$114)\n+($M345*'fnd base rates'!M$116)\n+($N345*'fnd base rates'!M$117)\n+($O345*'fnd base rates'!M$118)\n+($P345*VLOOKUP($S345+12,rate_basefnd,13)))","v":0},9716.1504132179998,null,447101167,"447","101","167",1,1,9716.1504132179998,9716,0,9716,null,null,null,null,null,9808,0,9808,-92,9716,0,9716]
[447,447101177,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D346","v":0},{"$f":"'fnd enro'!E346","v":0},{"$f":"'fnd enro'!F346","v":5},{"$f":"'fnd enro'!G346","v":11},{"$f":"'fnd enro'!H346","v":3},{"$f":"'fnd enro'!I346","v":0},{"$f":"'fnd enro'!J346","v":0},{"$f":"'fnd enro'!K346","v":0.72009999999999996},{"$f":"'fnd enro'!L346","v":0},{"$f":"'fnd enro'!M346+'fnd enro'!N346","v":1},{"$f":"'fnd enro'!O346","v":0},{"$f":"'fnd enro'!P346","v":0},{"$f":"'fnd enro'!Q346","v":2},{"$f":"'fnd enro'!S346","v":19},1.054,{"$f":"VALUE('fnd enro'!R346)","v":2},null,{"$f":"(($D346*'fnd base rates'!C$107)\n+($E346*'fnd base rates'!C$108)\n+($F346*'fnd base rates'!C$109)\n+($G346*'fnd base rates'!C$110)\n+($H346*'fnd base rates'!C$111)\n+($I346*'fnd base rates'!C$112)\n+($J346*'fnd base rates'!C$113)\n+($K346*'fnd base rates'!C$114)\n+($M346*'fnd base rates'!C$116)\n+($N346*'fnd base rates'!C$117)\n+($O346*'fnd base rates'!C$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,3)))\n*$R346","v":10306.601271374},{"$f":"(($D346*'fnd base rates'!D$107)\n+($E346*'fnd base rates'!D$108)\n+($F346*'fnd base rates'!D$109)\n+($G346*'fnd base rates'!D$110)\n+($H346*'fnd base rates'!D$111)\n+($I346*'fnd base rates'!D$112)\n+($J346*'fnd base rates'!D$113)\n+($K346*'fnd base rates'!D$114)\n+($M346*'fnd base rates'!D$116)\n+($N346*'fnd base rates'!D$117)\n+($O346*'fnd base rates'!D$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,4)))\n*$R346","v":15152.356700000002},{"$f":"(($D346*'fnd base rates'!E$107)\n+($E346*'fnd base rates'!E$108)\n+($F346*'fnd base rates'!E$109)\n+($G346*'fnd base rates'!E$110)\n+($H346*'fnd base rates'!E$111)\n+($I346*'fnd base rates'!E$112)\n+($J346*'fnd base rates'!E$113)\n+($K346*'fnd base rates'!E$114)\n+($M346*'fnd base rates'!E$116)\n+($N346*'fnd base rates'!E$117)\n+($O346*'fnd base rates'!E$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,5)))\n*$R346","v":78257.989340797998},{"$f":"(($D346*'fnd base rates'!F$107)\n+($E346*'fnd base rates'!F$108)\n+($F346*'fnd base rates'!F$109)\n+($G346*'fnd base rates'!F$110)\n+($H346*'fnd base rates'!F$111)\n+($I346*'fnd base rates'!F$112)\n+($J346*'fnd base rates'!F$113)\n+($K346*'fnd base rates'!F$114)\n+($M346*'fnd base rates'!F$116)\n+($N346*'fnd base rates'!F$117)\n+($O346*'fnd base rates'!F$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,6)))\n*$R346","v":22871.469854526003},{"$f":"(($D346*'fnd base rates'!G$107)\n+($E346*'fnd base rates'!G$108)\n+($F346*'fnd base rates'!G$109)\n+($G346*'fnd base rates'!G$110)\n+($H346*'fnd base rates'!G$111)\n+($I346*'fnd base rates'!G$112)\n+($J346*'fnd base rates'!G$113)\n+($K346*'fnd base rates'!G$114)\n+($M346*'fnd base rates'!G$116)\n+($N346*'fnd base rates'!G$117)\n+($O346*'fnd base rates'!G$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,7)))\n*$R346","v":3288.5165885560004},{"$f":"(($D346*'fnd base rates'!H$107)\n+($E346*'fnd base rates'!H$108)\n+($F346*'fnd base rates'!H$109)\n+($G346*'fnd base rates'!H$110)\n+($H346*'fnd base rates'!H$111)\n+($I346*'fnd base rates'!H$112)\n+($J346*'fnd base rates'!H$113)\n+($K346*'fnd base rates'!H$114)\n+($M346*'fnd base rates'!H$116)\n+($N346*'fnd base rates'!H$117)\n+($O346*'fnd base rates'!H$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,8)))","v":9530.5443299999988},{"$f":"(($D346*'fnd base rates'!I$107)\n+($E346*'fnd base rates'!I$108)\n+($F346*'fnd base rates'!I$109)\n+($G346*'fnd base rates'!I$110)\n+($H346*'fnd base rates'!I$111)\n+($I346*'fnd base rates'!I$112)\n+($J346*'fnd base rates'!I$113)\n+($K346*'fnd base rates'!I$114)\n+($M346*'fnd base rates'!I$116)\n+($N346*'fnd base rates'!I$117)\n+($O346*'fnd base rates'!I$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,9)))\n*$R346","v":5356.4385399999992},{"$f":"(($D346*'fnd base rates'!J$107)\n+($E346*'fnd base rates'!J$108)\n+($F346*'fnd base rates'!J$109)\n+($G346*'fnd base rates'!J$110)\n+($H346*'fnd base rates'!J$111)\n+($I346*'fnd base rates'!J$112)\n+($J346*'fnd base rates'!J$113)\n+($K346*'fnd base rates'!J$114)\n+($M346*'fnd base rates'!J$116)\n+($N346*'fnd base rates'!J$117)\n+($O346*'fnd base rates'!J$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,10)))\n*$R346","v":4016.5515799999998},{"$f":"(($D346*'fnd base rates'!K$107)\n+($E346*'fnd base rates'!K$108)\n+($F346*'fnd base rates'!K$109)\n+($G346*'fnd base rates'!K$110)\n+($H346*'fnd base rates'!K$111)\n+($I346*'fnd base rates'!K$112)\n+($J346*'fnd base rates'!K$113)\n+($K346*'fnd base rates'!K$114)\n+($M346*'fnd base rates'!K$116)\n+($N346*'fnd base rates'!K$117)\n+($O346*'fnd base rates'!K$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,11)))\n*$R346","v":21282.870306888002},{"$f":"(($D346*'fnd base rates'!L$107)\n+($E346*'fnd base rates'!L$108)\n+($F346*'fnd base rates'!L$109)\n+($G346*'fnd base rates'!L$110)\n+($H346*'fnd base rates'!L$111)\n+($I346*'fnd base rates'!L$112)\n+($J346*'fnd base rates'!L$113)\n+($K346*'fnd base rates'!L$114)\n+($M346*'fnd base rates'!L$116)\n+($N346*'fnd base rates'!L$117)\n+($O346*'fnd base rates'!L$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,12)))","v":23742.316999000006},{"$f":"(($D346*'fnd base rates'!M$107)\n+($E346*'fnd base rates'!M$108)\n+($F346*'fnd base rates'!M$109)\n+($G346*'fnd base rates'!M$110)\n+($H346*'fnd base rates'!M$111)\n+($I346*'fnd base rates'!M$112)\n+($J346*'fnd base rates'!M$113)\n+($K346*'fnd base rates'!M$114)\n+($M346*'fnd base rates'!M$116)\n+($N346*'fnd base rates'!M$117)\n+($O346*'fnd base rates'!M$118)\n+($P346*VLOOKUP($S346+12,rate_basefnd,13)))","v":0},193805.65551114202,null,447101177,"447","101","177",1,19,193805.65551114202,10200,0,10200,null,null,null,null,null,10299,1,10300,-100,10200,0,10200]
[447,447101185,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D347","v":0},{"$f":"'fnd enro'!E347","v":0},{"$f":"'fnd enro'!F347","v":15},{"$f":"'fnd enro'!G347","v":43},{"$f":"'fnd enro'!H347","v":9},{"$f":"'fnd enro'!I347","v":0},{"$f":"'fnd enro'!J347","v":0},{"$f":"'fnd enro'!K347","v":2.5392999999999999},{"$f":"'fnd enro'!L347","v":0},{"$f":"'fnd enro'!M347+'fnd enro'!N347","v":8},{"$f":"'fnd enro'!O347","v":0},{"$f":"'fnd enro'!P347","v":0},{"$f":"'fnd enro'!Q347","v":19},{"$f":"'fnd enro'!S347","v":67},1.054,{"$f":"VALUE('fnd enro'!R347)","v":9},null,{"$f":"(($D347*'fnd base rates'!C$107)\n+($E347*'fnd base rates'!C$108)\n+($F347*'fnd base rates'!C$109)\n+($G347*'fnd base rates'!C$110)\n+($H347*'fnd base rates'!C$111)\n+($I347*'fnd base rates'!C$112)\n+($J347*'fnd base rates'!C$113)\n+($K347*'fnd base rates'!C$114)\n+($M347*'fnd base rates'!C$116)\n+($N347*'fnd base rates'!C$117)\n+($O347*'fnd base rates'!C$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,3)))\n*$R347","v":37631.843389582005},{"$f":"(($D347*'fnd base rates'!D$107)\n+($E347*'fnd base rates'!D$108)\n+($F347*'fnd base rates'!D$109)\n+($G347*'fnd base rates'!D$110)\n+($H347*'fnd base rates'!D$111)\n+($I347*'fnd base rates'!D$112)\n+($J347*'fnd base rates'!D$113)\n+($K347*'fnd base rates'!D$114)\n+($M347*'fnd base rates'!D$116)\n+($N347*'fnd base rates'!D$117)\n+($O347*'fnd base rates'!D$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,4)))\n*$R347","v":58237.262780000012},{"$f":"(($D347*'fnd base rates'!E$107)\n+($E347*'fnd base rates'!E$108)\n+($F347*'fnd base rates'!E$109)\n+($G347*'fnd base rates'!E$110)\n+($H347*'fnd base rates'!E$111)\n+($I347*'fnd base rates'!E$112)\n+($J347*'fnd base rates'!E$113)\n+($K347*'fnd base rates'!E$114)\n+($M347*'fnd base rates'!E$116)\n+($N347*'fnd base rates'!E$117)\n+($O347*'fnd base rates'!E$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,5)))\n*$R347","v":321436.195522814},{"$f":"(($D347*'fnd base rates'!F$107)\n+($E347*'fnd base rates'!F$108)\n+($F347*'fnd base rates'!F$109)\n+($G347*'fnd base rates'!F$110)\n+($H347*'fnd base rates'!F$111)\n+($I347*'fnd base rates'!F$112)\n+($J347*'fnd base rates'!F$113)\n+($K347*'fnd base rates'!F$114)\n+($M347*'fnd base rates'!F$116)\n+($N347*'fnd base rates'!F$117)\n+($O347*'fnd base rates'!F$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,6)))\n*$R347","v":81806.465929118},{"$f":"(($D347*'fnd base rates'!G$107)\n+($E347*'fnd base rates'!G$108)\n+($F347*'fnd base rates'!G$109)\n+($G347*'fnd base rates'!G$110)\n+($H347*'fnd base rates'!G$111)\n+($I347*'fnd base rates'!G$112)\n+($J347*'fnd base rates'!G$113)\n+($K347*'fnd base rates'!G$114)\n+($M347*'fnd base rates'!G$116)\n+($N347*'fnd base rates'!G$117)\n+($O347*'fnd base rates'!G$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,7)))\n*$R347","v":13711.167904907999},{"$f":"(($D347*'fnd base rates'!H$107)\n+($E347*'fnd base rates'!H$108)\n+($F347*'fnd base rates'!H$109)\n+($G347*'fnd base rates'!H$110)\n+($H347*'fnd base rates'!H$111)\n+($I347*'fnd base rates'!H$112)\n+($J347*'fnd base rates'!H$113)\n+($K347*'fnd base rates'!H$114)\n+($M347*'fnd base rates'!H$116)\n+($N347*'fnd base rates'!H$117)\n+($O347*'fnd base rates'!H$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,8)))","v":34400.44369},{"$f":"(($D347*'fnd base rates'!I$107)\n+($E347*'fnd base rates'!I$108)\n+($F347*'fnd base rates'!I$109)\n+($G347*'fnd base rates'!I$110)\n+($H347*'fnd base rates'!I$111)\n+($I347*'fnd base rates'!I$112)\n+($J347*'fnd base rates'!I$113)\n+($K347*'fnd base rates'!I$114)\n+($M347*'fnd base rates'!I$116)\n+($N347*'fnd base rates'!I$117)\n+($O347*'fnd base rates'!I$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,9)))\n*$R347","v":20680.491839999995},{"$f":"(($D347*'fnd base rates'!J$107)\n+($E347*'fnd base rates'!J$108)\n+($F347*'fnd base rates'!J$109)\n+($G347*'fnd base rates'!J$110)\n+($H347*'fnd base rates'!J$111)\n+($I347*'fnd base rates'!J$112)\n+($J347*'fnd base rates'!J$113)\n+($K347*'fnd base rates'!J$114)\n+($M347*'fnd base rates'!J$116)\n+($N347*'fnd base rates'!J$117)\n+($O347*'fnd base rates'!J$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,10)))\n*$R347","v":22565.159780000002},{"$f":"(($D347*'fnd base rates'!K$107)\n+($E347*'fnd base rates'!K$108)\n+($F347*'fnd base rates'!K$109)\n+($G347*'fnd base rates'!K$110)\n+($H347*'fnd base rates'!K$111)\n+($I347*'fnd base rates'!K$112)\n+($J347*'fnd base rates'!K$113)\n+($K347*'fnd base rates'!K$114)\n+($M347*'fnd base rates'!K$116)\n+($N347*'fnd base rates'!K$117)\n+($O347*'fnd base rates'!K$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,11)))\n*$R347","v":76221.803482184012},{"$f":"(($D347*'fnd base rates'!L$107)\n+($E347*'fnd base rates'!L$108)\n+($F347*'fnd base rates'!L$109)\n+($G347*'fnd base rates'!L$110)\n+($H347*'fnd base rates'!L$111)\n+($I347*'fnd base rates'!L$112)\n+($J347*'fnd base rates'!L$113)\n+($K347*'fnd base rates'!L$114)\n+($M347*'fnd base rates'!L$116)\n+($N347*'fnd base rates'!L$117)\n+($O347*'fnd base rates'!L$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,12)))","v":90866.415207000013},{"$f":"(($D347*'fnd base rates'!M$107)\n+($E347*'fnd base rates'!M$108)\n+($F347*'fnd base rates'!M$109)\n+($G347*'fnd base rates'!M$110)\n+($H347*'fnd base rates'!M$111)\n+($I347*'fnd base rates'!M$112)\n+($J347*'fnd base rates'!M$113)\n+($K347*'fnd base rates'!M$114)\n+($M347*'fnd base rates'!M$116)\n+($N347*'fnd base rates'!M$117)\n+($O347*'fnd base rates'!M$118)\n+($P347*VLOOKUP($S347+12,rate_basefnd,13)))","v":0},757557.24952560617,null,447101185,"447","101","185",1,67,757557.24952560617,11307,0,11307,null,null,null,null,null,11378,15,11393,-86,11307,0,11307]
[447,447101187,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D348","v":0},{"$f":"'fnd enro'!E348","v":0},{"$f":"'fnd enro'!F348","v":0},{"$f":"'fnd enro'!G348","v":3},{"$f":"'fnd enro'!H348","v":1},{"$f":"'fnd enro'!I348","v":0},{"$f":"'fnd enro'!J348","v":0},{"$f":"'fnd enro'!K348","v":0.15160000000000001},{"$f":"'fnd enro'!L348","v":0},{"$f":"'fnd enro'!M348+'fnd enro'!N348","v":0},{"$f":"'fnd enro'!O348","v":0},{"$f":"'fnd enro'!P348","v":0},{"$f":"'fnd enro'!Q348","v":1},{"$f":"'fnd enro'!S348","v":4},1.054,{"$f":"VALUE('fnd enro'!R348)","v":3},null,{"$f":"(($D348*'fnd base rates'!C$107)\n+($E348*'fnd base rates'!C$108)\n+($F348*'fnd base rates'!C$109)\n+($G348*'fnd base rates'!C$110)\n+($H348*'fnd base rates'!C$111)\n+($I348*'fnd base rates'!C$112)\n+($J348*'fnd base rates'!C$113)\n+($K348*'fnd base rates'!C$114)\n+($M348*'fnd base rates'!C$116)\n+($N348*'fnd base rates'!C$117)\n+($O348*'fnd base rates'!C$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,3)))\n*$R348","v":2182.091558184},{"$f":"(($D348*'fnd base rates'!D$107)\n+($E348*'fnd base rates'!D$108)\n+($F348*'fnd base rates'!D$109)\n+($G348*'fnd base rates'!D$110)\n+($H348*'fnd base rates'!D$111)\n+($I348*'fnd base rates'!D$112)\n+($J348*'fnd base rates'!D$113)\n+($K348*'fnd base rates'!D$114)\n+($M348*'fnd base rates'!D$116)\n+($N348*'fnd base rates'!D$117)\n+($O348*'fnd base rates'!D$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,4)))\n*$R348","v":3309.1173200000007},{"$f":"(($D348*'fnd base rates'!E$107)\n+($E348*'fnd base rates'!E$108)\n+($F348*'fnd base rates'!E$109)\n+($G348*'fnd base rates'!E$110)\n+($H348*'fnd base rates'!E$111)\n+($I348*'fnd base rates'!E$112)\n+($J348*'fnd base rates'!E$113)\n+($K348*'fnd base rates'!E$114)\n+($M348*'fnd base rates'!E$116)\n+($N348*'fnd base rates'!E$117)\n+($O348*'fnd base rates'!E$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,5)))\n*$R348","v":17582.850020168},{"$f":"(($D348*'fnd base rates'!F$107)\n+($E348*'fnd base rates'!F$108)\n+($F348*'fnd base rates'!F$109)\n+($G348*'fnd base rates'!F$110)\n+($H348*'fnd base rates'!F$111)\n+($I348*'fnd base rates'!F$112)\n+($J348*'fnd base rates'!F$113)\n+($K348*'fnd base rates'!F$114)\n+($M348*'fnd base rates'!F$116)\n+($N348*'fnd base rates'!F$117)\n+($O348*'fnd base rates'!F$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,6)))\n*$R348","v":4686.9830662160002},{"$f":"(($D348*'fnd base rates'!G$107)\n+($E348*'fnd base rates'!G$108)\n+($F348*'fnd base rates'!G$109)\n+($G348*'fnd base rates'!G$110)\n+($H348*'fnd base rates'!G$111)\n+($I348*'fnd base rates'!G$112)\n+($J348*'fnd base rates'!G$113)\n+($K348*'fnd base rates'!G$114)\n+($M348*'fnd base rates'!G$116)\n+($N348*'fnd base rates'!G$117)\n+($O348*'fnd base rates'!G$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,7)))\n*$R348","v":759.75863969600005},{"$f":"(($D348*'fnd base rates'!H$107)\n+($E348*'fnd base rates'!H$108)\n+($F348*'fnd base rates'!H$109)\n+($G348*'fnd base rates'!H$110)\n+($H348*'fnd base rates'!H$111)\n+($I348*'fnd base rates'!H$112)\n+($J348*'fnd base rates'!H$113)\n+($K348*'fnd base rates'!H$114)\n+($M348*'fnd base rates'!H$116)\n+($N348*'fnd base rates'!H$117)\n+($O348*'fnd base rates'!H$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,8)))","v":1992.9082799999999},{"$f":"(($D348*'fnd base rates'!I$107)\n+($E348*'fnd base rates'!I$108)\n+($F348*'fnd base rates'!I$109)\n+($G348*'fnd base rates'!I$110)\n+($H348*'fnd base rates'!I$111)\n+($I348*'fnd base rates'!I$112)\n+($J348*'fnd base rates'!I$113)\n+($K348*'fnd base rates'!I$114)\n+($M348*'fnd base rates'!I$116)\n+($N348*'fnd base rates'!I$117)\n+($O348*'fnd base rates'!I$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,9)))\n*$R348","v":1204.5533599999999},{"$f":"(($D348*'fnd base rates'!J$107)\n+($E348*'fnd base rates'!J$108)\n+($F348*'fnd base rates'!J$109)\n+($G348*'fnd base rates'!J$110)\n+($H348*'fnd base rates'!J$111)\n+($I348*'fnd base rates'!J$112)\n+($J348*'fnd base rates'!J$113)\n+($K348*'fnd base rates'!J$114)\n+($M348*'fnd base rates'!J$116)\n+($N348*'fnd base rates'!J$117)\n+($O348*'fnd base rates'!J$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,10)))\n*$R348","v":1247.0506399999999},{"$f":"(($D348*'fnd base rates'!K$107)\n+($E348*'fnd base rates'!K$108)\n+($F348*'fnd base rates'!K$109)\n+($G348*'fnd base rates'!K$110)\n+($H348*'fnd base rates'!K$111)\n+($I348*'fnd base rates'!K$112)\n+($J348*'fnd base rates'!K$113)\n+($K348*'fnd base rates'!K$114)\n+($M348*'fnd base rates'!K$116)\n+($N348*'fnd base rates'!K$117)\n+($O348*'fnd base rates'!K$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,11)))\n*$R348","v":4449.4386046080008},{"$f":"(($D348*'fnd base rates'!L$107)\n+($E348*'fnd base rates'!L$108)\n+($F348*'fnd base rates'!L$109)\n+($G348*'fnd base rates'!L$110)\n+($H348*'fnd base rates'!L$111)\n+($I348*'fnd base rates'!L$112)\n+($J348*'fnd base rates'!L$113)\n+($K348*'fnd base rates'!L$114)\n+($M348*'fnd base rates'!L$116)\n+($N348*'fnd base rates'!L$117)\n+($O348*'fnd base rates'!L$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,12)))","v":5188.8456839999999},{"$f":"(($D348*'fnd base rates'!M$107)\n+($E348*'fnd base rates'!M$108)\n+($F348*'fnd base rates'!M$109)\n+($G348*'fnd base rates'!M$110)\n+($H348*'fnd base rates'!M$111)\n+($I348*'fnd base rates'!M$112)\n+($J348*'fnd base rates'!M$113)\n+($K348*'fnd base rates'!M$114)\n+($M348*'fnd base rates'!M$116)\n+($N348*'fnd base rates'!M$117)\n+($O348*'fnd base rates'!M$118)\n+($P348*VLOOKUP($S348+12,rate_basefnd,13)))","v":0},42603.597172872003,null,447101187,"447","101","187",1,4,42603.597172872003,10651,0,10651,null,null,null,null,null,10743,1,10744,-93,10651,0,10651]
[447,447101208,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D349","v":0},{"$f":"'fnd enro'!E349","v":0},{"$f":"'fnd enro'!F349","v":1},{"$f":"'fnd enro'!G349","v":6},{"$f":"'fnd enro'!H349","v":1},{"$f":"'fnd enro'!I349","v":0},{"$f":"'fnd enro'!J349","v":0},{"$f":"'fnd enro'!K349","v":0.30320000000000003},{"$f":"'fnd enro'!L349","v":0},{"$f":"'fnd enro'!M349+'fnd enro'!N349","v":1},{"$f":"'fnd enro'!O349","v":0},{"$f":"'fnd enro'!P349","v":0},{"$f":"'fnd enro'!Q349","v":0},{"$f":"'fnd enro'!S349","v":8},1.054,{"$f":"VALUE('fnd enro'!R349)","v":1},null,{"$f":"(($D349*'fnd base rates'!C$107)\n+($E349*'fnd base rates'!C$108)\n+($F349*'fnd base rates'!C$109)\n+($G349*'fnd base rates'!C$110)\n+($H349*'fnd base rates'!C$111)\n+($I349*'fnd base rates'!C$112)\n+($J349*'fnd base rates'!C$113)\n+($K349*'fnd base rates'!C$114)\n+($M349*'fnd base rates'!C$116)\n+($N349*'fnd base rates'!C$117)\n+($O349*'fnd base rates'!C$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,3)))\n*$R349","v":4349.058216368001},{"$f":"(($D349*'fnd base rates'!D$107)\n+($E349*'fnd base rates'!D$108)\n+($F349*'fnd base rates'!D$109)\n+($G349*'fnd base rates'!D$110)\n+($H349*'fnd base rates'!D$111)\n+($I349*'fnd base rates'!D$112)\n+($J349*'fnd base rates'!D$113)\n+($K349*'fnd base rates'!D$114)\n+($M349*'fnd base rates'!D$116)\n+($N349*'fnd base rates'!D$117)\n+($O349*'fnd base rates'!D$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,4)))\n*$R349","v":6257.0499200000004},{"$f":"(($D349*'fnd base rates'!E$107)\n+($E349*'fnd base rates'!E$108)\n+($F349*'fnd base rates'!E$109)\n+($G349*'fnd base rates'!E$110)\n+($H349*'fnd base rates'!E$111)\n+($I349*'fnd base rates'!E$112)\n+($J349*'fnd base rates'!E$113)\n+($K349*'fnd base rates'!E$114)\n+($M349*'fnd base rates'!E$116)\n+($N349*'fnd base rates'!E$117)\n+($O349*'fnd base rates'!E$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,5)))\n*$R349","v":31589.983960335998},{"$f":"(($D349*'fnd base rates'!F$107)\n+($E349*'fnd base rates'!F$108)\n+($F349*'fnd base rates'!F$109)\n+($G349*'fnd base rates'!F$110)\n+($H349*'fnd base rates'!F$111)\n+($I349*'fnd base rates'!F$112)\n+($J349*'fnd base rates'!F$113)\n+($K349*'fnd base rates'!F$114)\n+($M349*'fnd base rates'!F$116)\n+($N349*'fnd base rates'!F$117)\n+($O349*'fnd base rates'!F$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,6)))\n*$R349","v":9794.2380924319987},{"$f":"(($D349*'fnd base rates'!G$107)\n+($E349*'fnd base rates'!G$108)\n+($F349*'fnd base rates'!G$109)\n+($G349*'fnd base rates'!G$110)\n+($H349*'fnd base rates'!G$111)\n+($I349*'fnd base rates'!G$112)\n+($J349*'fnd base rates'!G$113)\n+($K349*'fnd base rates'!G$114)\n+($M349*'fnd base rates'!G$116)\n+($N349*'fnd base rates'!G$117)\n+($O349*'fnd base rates'!G$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,7)))\n*$R349","v":1304.9544993920001},{"$f":"(($D349*'fnd base rates'!H$107)\n+($E349*'fnd base rates'!H$108)\n+($F349*'fnd base rates'!H$109)\n+($G349*'fnd base rates'!H$110)\n+($H349*'fnd base rates'!H$111)\n+($I349*'fnd base rates'!H$112)\n+($J349*'fnd base rates'!H$113)\n+($K349*'fnd base rates'!H$114)\n+($M349*'fnd base rates'!H$116)\n+($N349*'fnd base rates'!H$117)\n+($O349*'fnd base rates'!H$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,8)))","v":4064.1565599999999},{"$f":"(($D349*'fnd base rates'!I$107)\n+($E349*'fnd base rates'!I$108)\n+($F349*'fnd base rates'!I$109)\n+($G349*'fnd base rates'!I$110)\n+($H349*'fnd base rates'!I$111)\n+($I349*'fnd base rates'!I$112)\n+($J349*'fnd base rates'!I$113)\n+($K349*'fnd base rates'!I$114)\n+($M349*'fnd base rates'!I$116)\n+($N349*'fnd base rates'!I$117)\n+($O349*'fnd base rates'!I$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,9)))\n*$R349","v":2187.91428},{"$f":"(($D349*'fnd base rates'!J$107)\n+($E349*'fnd base rates'!J$108)\n+($F349*'fnd base rates'!J$109)\n+($G349*'fnd base rates'!J$110)\n+($H349*'fnd base rates'!J$111)\n+($I349*'fnd base rates'!J$112)\n+($J349*'fnd base rates'!J$113)\n+($K349*'fnd base rates'!J$114)\n+($M349*'fnd base rates'!J$116)\n+($N349*'fnd base rates'!J$117)\n+($O349*'fnd base rates'!J$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,10)))\n*$R349","v":1281.664},{"$f":"(($D349*'fnd base rates'!K$107)\n+($E349*'fnd base rates'!K$108)\n+($F349*'fnd base rates'!K$109)\n+($G349*'fnd base rates'!K$110)\n+($H349*'fnd base rates'!K$111)\n+($I349*'fnd base rates'!K$112)\n+($J349*'fnd base rates'!K$113)\n+($K349*'fnd base rates'!K$114)\n+($M349*'fnd base rates'!K$116)\n+($N349*'fnd base rates'!K$117)\n+($O349*'fnd base rates'!K$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,11)))\n*$R349","v":9108.0435092160005},{"$f":"(($D349*'fnd base rates'!L$107)\n+($E349*'fnd base rates'!L$108)\n+($F349*'fnd base rates'!L$109)\n+($G349*'fnd base rates'!L$110)\n+($H349*'fnd base rates'!L$111)\n+($I349*'fnd base rates'!L$112)\n+($J349*'fnd base rates'!L$113)\n+($K349*'fnd base rates'!L$114)\n+($M349*'fnd base rates'!L$116)\n+($N349*'fnd base rates'!L$117)\n+($O349*'fnd base rates'!L$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,12)))","v":9803.6513680000007},{"$f":"(($D349*'fnd base rates'!M$107)\n+($E349*'fnd base rates'!M$108)\n+($F349*'fnd base rates'!M$109)\n+($G349*'fnd base rates'!M$110)\n+($H349*'fnd base rates'!M$111)\n+($I349*'fnd base rates'!M$112)\n+($J349*'fnd base rates'!M$113)\n+($K349*'fnd base rates'!M$114)\n+($M349*'fnd base rates'!M$116)\n+($N349*'fnd base rates'!M$117)\n+($O349*'fnd base rates'!M$118)\n+($P349*VLOOKUP($S349+12,rate_basefnd,13)))","v":0},79740.714405744002,null,447101208,"447","101","208",1,8,79740.714405744002,9968,0,9968,null,null,null,null,null,10065,0,10065,-97,9968,0,9968]
[447,447101212,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D350","v":0},{"$f":"'fnd enro'!E350","v":0},{"$f":"'fnd enro'!F350","v":0},{"$f":"'fnd enro'!G350","v":2},{"$f":"'fnd enro'!H350","v":0},{"$f":"'fnd enro'!I350","v":0},{"$f":"'fnd enro'!J350","v":0},{"$f":"'fnd enro'!K350","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L350","v":0},{"$f":"'fnd enro'!M350+'fnd enro'!N350","v":0},{"$f":"'fnd enro'!O350","v":0},{"$f":"'fnd enro'!P350","v":0},{"$f":"'fnd enro'!Q350","v":0},{"$f":"'fnd enro'!S350","v":2},1.054,{"$f":"VALUE('fnd enro'!R350)","v":4},null,{"$f":"(($D350*'fnd base rates'!C$107)\n+($E350*'fnd base rates'!C$108)\n+($F350*'fnd base rates'!C$109)\n+($G350*'fnd base rates'!C$110)\n+($H350*'fnd base rates'!C$111)\n+($I350*'fnd base rates'!C$112)\n+($J350*'fnd base rates'!C$113)\n+($K350*'fnd base rates'!C$114)\n+($M350*'fnd base rates'!C$116)\n+($N350*'fnd base rates'!C$117)\n+($O350*'fnd base rates'!C$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,3)))\n*$R350","v":1063.040999092},{"$f":"(($D350*'fnd base rates'!D$107)\n+($E350*'fnd base rates'!D$108)\n+($F350*'fnd base rates'!D$109)\n+($G350*'fnd base rates'!D$110)\n+($H350*'fnd base rates'!D$111)\n+($I350*'fnd base rates'!D$112)\n+($J350*'fnd base rates'!D$113)\n+($K350*'fnd base rates'!D$114)\n+($M350*'fnd base rates'!D$116)\n+($N350*'fnd base rates'!D$117)\n+($O350*'fnd base rates'!D$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,4)))\n*$R350","v":1521.8706000000002},{"$f":"(($D350*'fnd base rates'!E$107)\n+($E350*'fnd base rates'!E$108)\n+($F350*'fnd base rates'!E$109)\n+($G350*'fnd base rates'!E$110)\n+($H350*'fnd base rates'!E$111)\n+($I350*'fnd base rates'!E$112)\n+($J350*'fnd base rates'!E$113)\n+($K350*'fnd base rates'!E$114)\n+($M350*'fnd base rates'!E$116)\n+($N350*'fnd base rates'!E$117)\n+($O350*'fnd base rates'!E$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,5)))\n*$R350","v":7705.430840084},{"$f":"(($D350*'fnd base rates'!F$107)\n+($E350*'fnd base rates'!F$108)\n+($F350*'fnd base rates'!F$109)\n+($G350*'fnd base rates'!F$110)\n+($H350*'fnd base rates'!F$111)\n+($I350*'fnd base rates'!F$112)\n+($J350*'fnd base rates'!F$113)\n+($K350*'fnd base rates'!F$114)\n+($M350*'fnd base rates'!F$116)\n+($N350*'fnd base rates'!F$117)\n+($O350*'fnd base rates'!F$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,6)))\n*$R350","v":2468.8437531080003},{"$f":"(($D350*'fnd base rates'!G$107)\n+($E350*'fnd base rates'!G$108)\n+($F350*'fnd base rates'!G$109)\n+($G350*'fnd base rates'!G$110)\n+($H350*'fnd base rates'!G$111)\n+($I350*'fnd base rates'!G$112)\n+($J350*'fnd base rates'!G$113)\n+($K350*'fnd base rates'!G$114)\n+($M350*'fnd base rates'!G$116)\n+($N350*'fnd base rates'!G$117)\n+($O350*'fnd base rates'!G$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,7)))\n*$R350","v":311.23229984800003},{"$f":"(($D350*'fnd base rates'!H$107)\n+($E350*'fnd base rates'!H$108)\n+($F350*'fnd base rates'!H$109)\n+($G350*'fnd base rates'!H$110)\n+($H350*'fnd base rates'!H$111)\n+($I350*'fnd base rates'!H$112)\n+($J350*'fnd base rates'!H$113)\n+($K350*'fnd base rates'!H$114)\n+($M350*'fnd base rates'!H$116)\n+($N350*'fnd base rates'!H$117)\n+($O350*'fnd base rates'!H$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D350*'fnd base rates'!I$107)\n+($E350*'fnd base rates'!I$108)\n+($F350*'fnd base rates'!I$109)\n+($G350*'fnd base rates'!I$110)\n+($H350*'fnd base rates'!I$111)\n+($I350*'fnd base rates'!I$112)\n+($J350*'fnd base rates'!I$113)\n+($K350*'fnd base rates'!I$114)\n+($M350*'fnd base rates'!I$116)\n+($N350*'fnd base rates'!I$117)\n+($O350*'fnd base rates'!I$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,9)))\n*$R350","v":507.79611999999997},{"$f":"(($D350*'fnd base rates'!J$107)\n+($E350*'fnd base rates'!J$108)\n+($F350*'fnd base rates'!J$109)\n+($G350*'fnd base rates'!J$110)\n+($H350*'fnd base rates'!J$111)\n+($I350*'fnd base rates'!J$112)\n+($J350*'fnd base rates'!J$113)\n+($K350*'fnd base rates'!J$114)\n+($M350*'fnd base rates'!J$116)\n+($N350*'fnd base rates'!J$117)\n+($O350*'fnd base rates'!J$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,10)))\n*$R350","v":302.98284000000001},{"$f":"(($D350*'fnd base rates'!K$107)\n+($E350*'fnd base rates'!K$108)\n+($F350*'fnd base rates'!K$109)\n+($G350*'fnd base rates'!K$110)\n+($H350*'fnd base rates'!K$111)\n+($I350*'fnd base rates'!K$112)\n+($J350*'fnd base rates'!K$113)\n+($K350*'fnd base rates'!K$114)\n+($M350*'fnd base rates'!K$116)\n+($N350*'fnd base rates'!K$117)\n+($O350*'fnd base rates'!K$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,11)))\n*$R350","v":2183.9663923040002},{"$f":"(($D350*'fnd base rates'!L$107)\n+($E350*'fnd base rates'!L$108)\n+($F350*'fnd base rates'!L$109)\n+($G350*'fnd base rates'!L$110)\n+($H350*'fnd base rates'!L$111)\n+($I350*'fnd base rates'!L$112)\n+($J350*'fnd base rates'!L$113)\n+($K350*'fnd base rates'!L$114)\n+($M350*'fnd base rates'!L$116)\n+($N350*'fnd base rates'!L$117)\n+($O350*'fnd base rates'!L$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,12)))","v":2379.822842},{"$f":"(($D350*'fnd base rates'!M$107)\n+($E350*'fnd base rates'!M$108)\n+($F350*'fnd base rates'!M$109)\n+($G350*'fnd base rates'!M$110)\n+($H350*'fnd base rates'!M$111)\n+($I350*'fnd base rates'!M$112)\n+($J350*'fnd base rates'!M$113)\n+($K350*'fnd base rates'!M$114)\n+($M350*'fnd base rates'!M$116)\n+($N350*'fnd base rates'!M$117)\n+($O350*'fnd base rates'!M$118)\n+($P350*VLOOKUP($S350+12,rate_basefnd,13)))","v":0},19432.300826436,null,447101212,"447","101","212",1,2,19432.300826436,9716,0,9716,null,null,null,null,null,9808,0,9808,-92,9716,0,9716]
[447,447101214,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D351","v":0},{"$f":"'fnd enro'!E351","v":0},{"$f":"'fnd enro'!F351","v":1},{"$f":"'fnd enro'!G351","v":0},{"$f":"'fnd enro'!H351","v":0},{"$f":"'fnd enro'!I351","v":0},{"$f":"'fnd enro'!J351","v":0},{"$f":"'fnd enro'!K351","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L351","v":0},{"$f":"'fnd enro'!M351+'fnd enro'!N351","v":1},{"$f":"'fnd enro'!O351","v":0},{"$f":"'fnd enro'!P351","v":0},{"$f":"'fnd enro'!Q351","v":1},{"$f":"'fnd enro'!S351","v":1},1.054,{"$f":"VALUE('fnd enro'!R351)","v":7},null,{"$f":"(($D351*'fnd base rates'!C$107)\n+($E351*'fnd base rates'!C$108)\n+($F351*'fnd base rates'!C$109)\n+($G351*'fnd base rates'!C$110)\n+($H351*'fnd base rates'!C$111)\n+($I351*'fnd base rates'!C$112)\n+($J351*'fnd base rates'!C$113)\n+($K351*'fnd base rates'!C$114)\n+($M351*'fnd base rates'!C$116)\n+($N351*'fnd base rates'!C$117)\n+($O351*'fnd base rates'!C$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,3)))\n*$R351","v":691.02231954599995},{"$f":"(($D351*'fnd base rates'!D$107)\n+($E351*'fnd base rates'!D$108)\n+($F351*'fnd base rates'!D$109)\n+($G351*'fnd base rates'!D$110)\n+($H351*'fnd base rates'!D$111)\n+($I351*'fnd base rates'!D$112)\n+($J351*'fnd base rates'!D$113)\n+($K351*'fnd base rates'!D$114)\n+($M351*'fnd base rates'!D$116)\n+($N351*'fnd base rates'!D$117)\n+($O351*'fnd base rates'!D$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,4)))\n*$R351","v":1227.13004},{"$f":"(($D351*'fnd base rates'!E$107)\n+($E351*'fnd base rates'!E$108)\n+($F351*'fnd base rates'!E$109)\n+($G351*'fnd base rates'!E$110)\n+($H351*'fnd base rates'!E$111)\n+($I351*'fnd base rates'!E$112)\n+($J351*'fnd base rates'!E$113)\n+($K351*'fnd base rates'!E$114)\n+($M351*'fnd base rates'!E$116)\n+($N351*'fnd base rates'!E$117)\n+($O351*'fnd base rates'!E$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,5)))\n*$R351","v":7935.3317200419997},{"$f":"(($D351*'fnd base rates'!F$107)\n+($E351*'fnd base rates'!F$108)\n+($F351*'fnd base rates'!F$109)\n+($G351*'fnd base rates'!F$110)\n+($H351*'fnd base rates'!F$111)\n+($I351*'fnd base rates'!F$112)\n+($J351*'fnd base rates'!F$113)\n+($K351*'fnd base rates'!F$114)\n+($M351*'fnd base rates'!F$116)\n+($N351*'fnd base rates'!F$117)\n+($O351*'fnd base rates'!F$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,6)))\n*$R351","v":1403.989396554},{"$f":"(($D351*'fnd base rates'!G$107)\n+($E351*'fnd base rates'!G$108)\n+($F351*'fnd base rates'!G$109)\n+($G351*'fnd base rates'!G$110)\n+($H351*'fnd base rates'!G$111)\n+($I351*'fnd base rates'!G$112)\n+($J351*'fnd base rates'!G$113)\n+($K351*'fnd base rates'!G$114)\n+($M351*'fnd base rates'!G$116)\n+($N351*'fnd base rates'!G$117)\n+($O351*'fnd base rates'!G$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,7)))\n*$R351","v":344.52456992399999},{"$f":"(($D351*'fnd base rates'!H$107)\n+($E351*'fnd base rates'!H$108)\n+($F351*'fnd base rates'!H$109)\n+($G351*'fnd base rates'!H$110)\n+($H351*'fnd base rates'!H$111)\n+($I351*'fnd base rates'!H$112)\n+($J351*'fnd base rates'!H$113)\n+($K351*'fnd base rates'!H$114)\n+($M351*'fnd base rates'!H$116)\n+($N351*'fnd base rates'!H$117)\n+($O351*'fnd base rates'!H$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,8)))","v":628.9870699999999},{"$f":"(($D351*'fnd base rates'!I$107)\n+($E351*'fnd base rates'!I$108)\n+($F351*'fnd base rates'!I$109)\n+($G351*'fnd base rates'!I$110)\n+($H351*'fnd base rates'!I$111)\n+($I351*'fnd base rates'!I$112)\n+($J351*'fnd base rates'!I$113)\n+($K351*'fnd base rates'!I$114)\n+($M351*'fnd base rates'!I$116)\n+($N351*'fnd base rates'!I$117)\n+($O351*'fnd base rates'!I$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,9)))\n*$R351","v":443.82886000000002},{"$f":"(($D351*'fnd base rates'!J$107)\n+($E351*'fnd base rates'!J$108)\n+($F351*'fnd base rates'!J$109)\n+($G351*'fnd base rates'!J$110)\n+($H351*'fnd base rates'!J$111)\n+($I351*'fnd base rates'!J$112)\n+($J351*'fnd base rates'!J$113)\n+($K351*'fnd base rates'!J$114)\n+($M351*'fnd base rates'!J$116)\n+($N351*'fnd base rates'!J$117)\n+($O351*'fnd base rates'!J$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,10)))\n*$R351","v":734.54314000000011},{"$f":"(($D351*'fnd base rates'!K$107)\n+($E351*'fnd base rates'!K$108)\n+($F351*'fnd base rates'!K$109)\n+($G351*'fnd base rates'!K$110)\n+($H351*'fnd base rates'!K$111)\n+($I351*'fnd base rates'!K$112)\n+($J351*'fnd base rates'!K$113)\n+($K351*'fnd base rates'!K$114)\n+($M351*'fnd base rates'!K$116)\n+($N351*'fnd base rates'!K$117)\n+($O351*'fnd base rates'!K$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,11)))\n*$R351","v":1382.6553161520001},{"$f":"(($D351*'fnd base rates'!L$107)\n+($E351*'fnd base rates'!L$108)\n+($F351*'fnd base rates'!L$109)\n+($G351*'fnd base rates'!L$110)\n+($H351*'fnd base rates'!L$111)\n+($I351*'fnd base rates'!L$112)\n+($J351*'fnd base rates'!L$113)\n+($K351*'fnd base rates'!L$114)\n+($M351*'fnd base rates'!L$116)\n+($N351*'fnd base rates'!L$117)\n+($O351*'fnd base rates'!L$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,12)))","v":1887.0614209999999},{"$f":"(($D351*'fnd base rates'!M$107)\n+($E351*'fnd base rates'!M$108)\n+($F351*'fnd base rates'!M$109)\n+($G351*'fnd base rates'!M$110)\n+($H351*'fnd base rates'!M$111)\n+($I351*'fnd base rates'!M$112)\n+($J351*'fnd base rates'!M$113)\n+($K351*'fnd base rates'!M$114)\n+($M351*'fnd base rates'!M$116)\n+($N351*'fnd base rates'!M$117)\n+($O351*'fnd base rates'!M$118)\n+($P351*VLOOKUP($S351+12,rate_basefnd,13)))","v":0},16679.073853217997,null,447101214,"447","101","214",1,1,16679.073853217997,16679,0,16679,null,null,null,null,null,16712,24,16736,-57,16679,0,16679]
[447,447101220,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D352","v":0},{"$f":"'fnd enro'!E352","v":0},{"$f":"'fnd enro'!F352","v":0},{"$f":"'fnd enro'!G352","v":4},{"$f":"'fnd enro'!H352","v":2},{"$f":"'fnd enro'!I352","v":0},{"$f":"'fnd enro'!J352","v":0},{"$f":"'fnd enro'!K352","v":0.22739999999999999},{"$f":"'fnd enro'!L352","v":0},{"$f":"'fnd enro'!M352+'fnd enro'!N352","v":0},{"$f":"'fnd enro'!O352","v":0},{"$f":"'fnd enro'!P352","v":0},{"$f":"'fnd enro'!Q352","v":0},{"$f":"'fnd enro'!S352","v":6},1.054,{"$f":"VALUE('fnd enro'!R352)","v":6},null,{"$f":"(($D352*'fnd base rates'!C$107)\n+($E352*'fnd base rates'!C$108)\n+($F352*'fnd base rates'!C$109)\n+($G352*'fnd base rates'!C$110)\n+($H352*'fnd base rates'!C$111)\n+($I352*'fnd base rates'!C$112)\n+($J352*'fnd base rates'!C$113)\n+($K352*'fnd base rates'!C$114)\n+($M352*'fnd base rates'!C$116)\n+($N352*'fnd base rates'!C$117)\n+($O352*'fnd base rates'!C$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,3)))\n*$R352","v":3189.1229972760002},{"$f":"(($D352*'fnd base rates'!D$107)\n+($E352*'fnd base rates'!D$108)\n+($F352*'fnd base rates'!D$109)\n+($G352*'fnd base rates'!D$110)\n+($H352*'fnd base rates'!D$111)\n+($I352*'fnd base rates'!D$112)\n+($J352*'fnd base rates'!D$113)\n+($K352*'fnd base rates'!D$114)\n+($M352*'fnd base rates'!D$116)\n+($N352*'fnd base rates'!D$117)\n+($O352*'fnd base rates'!D$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,4)))\n*$R352","v":4565.6118000000006},{"$f":"(($D352*'fnd base rates'!E$107)\n+($E352*'fnd base rates'!E$108)\n+($F352*'fnd base rates'!E$109)\n+($G352*'fnd base rates'!E$110)\n+($H352*'fnd base rates'!E$111)\n+($I352*'fnd base rates'!E$112)\n+($J352*'fnd base rates'!E$113)\n+($K352*'fnd base rates'!E$114)\n+($M352*'fnd base rates'!E$116)\n+($N352*'fnd base rates'!E$117)\n+($O352*'fnd base rates'!E$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,5)))\n*$R352","v":22278.952760251999},{"$f":"(($D352*'fnd base rates'!F$107)\n+($E352*'fnd base rates'!F$108)\n+($F352*'fnd base rates'!F$109)\n+($G352*'fnd base rates'!F$110)\n+($H352*'fnd base rates'!F$111)\n+($I352*'fnd base rates'!F$112)\n+($J352*'fnd base rates'!F$113)\n+($K352*'fnd base rates'!F$114)\n+($M352*'fnd base rates'!F$116)\n+($N352*'fnd base rates'!F$117)\n+($O352*'fnd base rates'!F$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,6)))\n*$R352","v":6905.1223793239997},{"$f":"(($D352*'fnd base rates'!G$107)\n+($E352*'fnd base rates'!G$108)\n+($F352*'fnd base rates'!G$109)\n+($G352*'fnd base rates'!G$110)\n+($H352*'fnd base rates'!G$111)\n+($I352*'fnd base rates'!G$112)\n+($J352*'fnd base rates'!G$113)\n+($K352*'fnd base rates'!G$114)\n+($M352*'fnd base rates'!G$116)\n+($N352*'fnd base rates'!G$117)\n+($O352*'fnd base rates'!G$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,7)))\n*$R352","v":956.90597954399993},{"$f":"(($D352*'fnd base rates'!H$107)\n+($E352*'fnd base rates'!H$108)\n+($F352*'fnd base rates'!H$109)\n+($G352*'fnd base rates'!H$110)\n+($H352*'fnd base rates'!H$111)\n+($I352*'fnd base rates'!H$112)\n+($J352*'fnd base rates'!H$113)\n+($K352*'fnd base rates'!H$114)\n+($M352*'fnd base rates'!H$116)\n+($N352*'fnd base rates'!H$117)\n+($O352*'fnd base rates'!H$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,8)))","v":2961.9424199999999},{"$f":"(($D352*'fnd base rates'!I$107)\n+($E352*'fnd base rates'!I$108)\n+($F352*'fnd base rates'!I$109)\n+($G352*'fnd base rates'!I$110)\n+($H352*'fnd base rates'!I$111)\n+($I352*'fnd base rates'!I$112)\n+($J352*'fnd base rates'!I$113)\n+($K352*'fnd base rates'!I$114)\n+($M352*'fnd base rates'!I$116)\n+($N352*'fnd base rates'!I$117)\n+($O352*'fnd base rates'!I$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,9)))\n*$R352","v":1691.50136},{"$f":"(($D352*'fnd base rates'!J$107)\n+($E352*'fnd base rates'!J$108)\n+($F352*'fnd base rates'!J$109)\n+($G352*'fnd base rates'!J$110)\n+($H352*'fnd base rates'!J$111)\n+($I352*'fnd base rates'!J$112)\n+($J352*'fnd base rates'!J$113)\n+($K352*'fnd base rates'!J$114)\n+($M352*'fnd base rates'!J$116)\n+($N352*'fnd base rates'!J$117)\n+($O352*'fnd base rates'!J$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,10)))\n*$R352","v":1100.903},{"$f":"(($D352*'fnd base rates'!K$107)\n+($E352*'fnd base rates'!K$108)\n+($F352*'fnd base rates'!K$109)\n+($G352*'fnd base rates'!K$110)\n+($H352*'fnd base rates'!K$111)\n+($I352*'fnd base rates'!K$112)\n+($J352*'fnd base rates'!K$113)\n+($K352*'fnd base rates'!K$114)\n+($M352*'fnd base rates'!K$116)\n+($N352*'fnd base rates'!K$117)\n+($O352*'fnd base rates'!K$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,11)))\n*$R352","v":6714.9108169120009},{"$f":"(($D352*'fnd base rates'!L$107)\n+($E352*'fnd base rates'!L$108)\n+($F352*'fnd base rates'!L$109)\n+($G352*'fnd base rates'!L$110)\n+($H352*'fnd base rates'!L$111)\n+($I352*'fnd base rates'!L$112)\n+($J352*'fnd base rates'!L$113)\n+($K352*'fnd base rates'!L$114)\n+($M352*'fnd base rates'!L$116)\n+($N352*'fnd base rates'!L$117)\n+($O352*'fnd base rates'!L$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,12)))","v":7202.6885259999999},{"$f":"(($D352*'fnd base rates'!M$107)\n+($E352*'fnd base rates'!M$108)\n+($F352*'fnd base rates'!M$109)\n+($G352*'fnd base rates'!M$110)\n+($H352*'fnd base rates'!M$111)\n+($I352*'fnd base rates'!M$112)\n+($J352*'fnd base rates'!M$113)\n+($K352*'fnd base rates'!M$114)\n+($M352*'fnd base rates'!M$116)\n+($N352*'fnd base rates'!M$117)\n+($O352*'fnd base rates'!M$118)\n+($P352*VLOOKUP($S352+12,rate_basefnd,13)))","v":0},57567.662039307994,null,447101220,"447","101","220",1,6,57567.662039307994,9595,0,9595,null,null,null,null,null,9687,0,9687,-92,9595,0,9595]
[447,447101238,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D353","v":0},{"$f":"'fnd enro'!E353","v":0},{"$f":"'fnd enro'!F353","v":1},{"$f":"'fnd enro'!G353","v":14},{"$f":"'fnd enro'!H353","v":0},{"$f":"'fnd enro'!I353","v":0},{"$f":"'fnd enro'!J353","v":0},{"$f":"'fnd enro'!K353","v":0.56850000000000001},{"$f":"'fnd enro'!L353","v":0},{"$f":"'fnd enro'!M353+'fnd enro'!N353","v":1},{"$f":"'fnd enro'!O353","v":0},{"$f":"'fnd enro'!P353","v":0},{"$f":"'fnd enro'!Q353","v":2},{"$f":"'fnd enro'!S353","v":15},1.054,{"$f":"VALUE('fnd enro'!R353)","v":4},null,{"$f":"(($D353*'fnd base rates'!C$107)\n+($E353*'fnd base rates'!C$108)\n+($F353*'fnd base rates'!C$109)\n+($G353*'fnd base rates'!C$110)\n+($H353*'fnd base rates'!C$111)\n+($I353*'fnd base rates'!C$112)\n+($J353*'fnd base rates'!C$113)\n+($K353*'fnd base rates'!C$114)\n+($M353*'fnd base rates'!C$116)\n+($N353*'fnd base rates'!C$117)\n+($O353*'fnd base rates'!C$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,3)))\n*$R353","v":8182.943473190001},{"$f":"(($D353*'fnd base rates'!D$107)\n+($E353*'fnd base rates'!D$108)\n+($F353*'fnd base rates'!D$109)\n+($G353*'fnd base rates'!D$110)\n+($H353*'fnd base rates'!D$111)\n+($I353*'fnd base rates'!D$112)\n+($J353*'fnd base rates'!D$113)\n+($K353*'fnd base rates'!D$114)\n+($M353*'fnd base rates'!D$116)\n+($N353*'fnd base rates'!D$117)\n+($O353*'fnd base rates'!D$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,4)))\n*$R353","v":12120.104100000002},{"$f":"(($D353*'fnd base rates'!E$107)\n+($E353*'fnd base rates'!E$108)\n+($F353*'fnd base rates'!E$109)\n+($G353*'fnd base rates'!E$110)\n+($H353*'fnd base rates'!E$111)\n+($I353*'fnd base rates'!E$112)\n+($J353*'fnd base rates'!E$113)\n+($K353*'fnd base rates'!E$114)\n+($M353*'fnd base rates'!E$116)\n+($N353*'fnd base rates'!E$117)\n+($O353*'fnd base rates'!E$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,5)))\n*$R353","v":64215.008860629998},{"$f":"(($D353*'fnd base rates'!F$107)\n+($E353*'fnd base rates'!F$108)\n+($F353*'fnd base rates'!F$109)\n+($G353*'fnd base rates'!F$110)\n+($H353*'fnd base rates'!F$111)\n+($I353*'fnd base rates'!F$112)\n+($J353*'fnd base rates'!F$113)\n+($K353*'fnd base rates'!F$114)\n+($M353*'fnd base rates'!F$116)\n+($N353*'fnd base rates'!F$117)\n+($O353*'fnd base rates'!F$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,6)))\n*$R353","v":18685.89566831},{"$f":"(($D353*'fnd base rates'!G$107)\n+($E353*'fnd base rates'!G$108)\n+($F353*'fnd base rates'!G$109)\n+($G353*'fnd base rates'!G$110)\n+($H353*'fnd base rates'!G$111)\n+($I353*'fnd base rates'!G$112)\n+($J353*'fnd base rates'!G$113)\n+($K353*'fnd base rates'!G$114)\n+($M353*'fnd base rates'!G$116)\n+($N353*'fnd base rates'!G$117)\n+($O353*'fnd base rates'!G$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,7)))\n*$R353","v":2636.7402488600001},{"$f":"(($D353*'fnd base rates'!H$107)\n+($E353*'fnd base rates'!H$108)\n+($F353*'fnd base rates'!H$109)\n+($G353*'fnd base rates'!H$110)\n+($H353*'fnd base rates'!H$111)\n+($I353*'fnd base rates'!H$112)\n+($J353*'fnd base rates'!H$113)\n+($K353*'fnd base rates'!H$114)\n+($M353*'fnd base rates'!H$116)\n+($N353*'fnd base rates'!H$117)\n+($O353*'fnd base rates'!H$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,8)))","v":7556.7160499999991},{"$f":"(($D353*'fnd base rates'!I$107)\n+($E353*'fnd base rates'!I$108)\n+($F353*'fnd base rates'!I$109)\n+($G353*'fnd base rates'!I$110)\n+($H353*'fnd base rates'!I$111)\n+($I353*'fnd base rates'!I$112)\n+($J353*'fnd base rates'!I$113)\n+($K353*'fnd base rates'!I$114)\n+($M353*'fnd base rates'!I$116)\n+($N353*'fnd base rates'!I$117)\n+($O353*'fnd base rates'!I$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,9)))\n*$R353","v":4093.2089999999998},{"$f":"(($D353*'fnd base rates'!J$107)\n+($E353*'fnd base rates'!J$108)\n+($F353*'fnd base rates'!J$109)\n+($G353*'fnd base rates'!J$110)\n+($H353*'fnd base rates'!J$111)\n+($I353*'fnd base rates'!J$112)\n+($J353*'fnd base rates'!J$113)\n+($K353*'fnd base rates'!J$114)\n+($M353*'fnd base rates'!J$116)\n+($N353*'fnd base rates'!J$117)\n+($O353*'fnd base rates'!J$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,10)))\n*$R353","v":3348.1258599999996},{"$f":"(($D353*'fnd base rates'!K$107)\n+($E353*'fnd base rates'!K$108)\n+($F353*'fnd base rates'!K$109)\n+($G353*'fnd base rates'!K$110)\n+($H353*'fnd base rates'!K$111)\n+($I353*'fnd base rates'!K$112)\n+($J353*'fnd base rates'!K$113)\n+($K353*'fnd base rates'!K$114)\n+($M353*'fnd base rates'!K$116)\n+($N353*'fnd base rates'!K$117)\n+($O353*'fnd base rates'!K$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,11)))\n*$R353","v":16670.420062280002},{"$f":"(($D353*'fnd base rates'!L$107)\n+($E353*'fnd base rates'!L$108)\n+($F353*'fnd base rates'!L$109)\n+($G353*'fnd base rates'!L$110)\n+($H353*'fnd base rates'!L$111)\n+($I353*'fnd base rates'!L$112)\n+($J353*'fnd base rates'!L$113)\n+($K353*'fnd base rates'!L$114)\n+($M353*'fnd base rates'!L$116)\n+($N353*'fnd base rates'!L$117)\n+($O353*'fnd base rates'!L$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,12)))","v":18905.201314999998},{"$f":"(($D353*'fnd base rates'!M$107)\n+($E353*'fnd base rates'!M$108)\n+($F353*'fnd base rates'!M$109)\n+($G353*'fnd base rates'!M$110)\n+($H353*'fnd base rates'!M$111)\n+($I353*'fnd base rates'!M$112)\n+($J353*'fnd base rates'!M$113)\n+($K353*'fnd base rates'!M$114)\n+($M353*'fnd base rates'!M$116)\n+($N353*'fnd base rates'!M$117)\n+($O353*'fnd base rates'!M$118)\n+($P353*VLOOKUP($S353+12,rate_basefnd,13)))","v":0},156414.36463827,null,447101238,"447","101","238",1,15,156414.36463827,10428,0,10428,null,null,null,null,null,10523,1,10524,-96,10428,0,10428]
[447,447101265,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D354","v":0},{"$f":"'fnd enro'!E354","v":0},{"$f":"'fnd enro'!F354","v":0},{"$f":"'fnd enro'!G354","v":0},{"$f":"'fnd enro'!H354","v":1},{"$f":"'fnd enro'!I354","v":0},{"$f":"'fnd enro'!J354","v":0},{"$f":"'fnd enro'!K354","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L354","v":0},{"$f":"'fnd enro'!M354+'fnd enro'!N354","v":0},{"$f":"'fnd enro'!O354","v":0},{"$f":"'fnd enro'!P354","v":0},{"$f":"'fnd enro'!Q354","v":0},{"$f":"'fnd enro'!S354","v":1},1.054,{"$f":"VALUE('fnd enro'!R354)","v":3},null,{"$f":"(($D354*'fnd base rates'!C$107)\n+($E354*'fnd base rates'!C$108)\n+($F354*'fnd base rates'!C$109)\n+($G354*'fnd base rates'!C$110)\n+($H354*'fnd base rates'!C$111)\n+($I354*'fnd base rates'!C$112)\n+($J354*'fnd base rates'!C$113)\n+($K354*'fnd base rates'!C$114)\n+($M354*'fnd base rates'!C$116)\n+($N354*'fnd base rates'!C$117)\n+($O354*'fnd base rates'!C$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,3)))\n*$R354","v":531.520499546},{"$f":"(($D354*'fnd base rates'!D$107)\n+($E354*'fnd base rates'!D$108)\n+($F354*'fnd base rates'!D$109)\n+($G354*'fnd base rates'!D$110)\n+($H354*'fnd base rates'!D$111)\n+($I354*'fnd base rates'!D$112)\n+($J354*'fnd base rates'!D$113)\n+($K354*'fnd base rates'!D$114)\n+($M354*'fnd base rates'!D$116)\n+($N354*'fnd base rates'!D$117)\n+($O354*'fnd base rates'!D$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,4)))\n*$R354","v":760.9353000000001},{"$f":"(($D354*'fnd base rates'!E$107)\n+($E354*'fnd base rates'!E$108)\n+($F354*'fnd base rates'!E$109)\n+($G354*'fnd base rates'!E$110)\n+($H354*'fnd base rates'!E$111)\n+($I354*'fnd base rates'!E$112)\n+($J354*'fnd base rates'!E$113)\n+($K354*'fnd base rates'!E$114)\n+($M354*'fnd base rates'!E$116)\n+($N354*'fnd base rates'!E$117)\n+($O354*'fnd base rates'!E$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,5)))\n*$R354","v":3434.0455400420001},{"$f":"(($D354*'fnd base rates'!F$107)\n+($E354*'fnd base rates'!F$108)\n+($F354*'fnd base rates'!F$109)\n+($G354*'fnd base rates'!F$110)\n+($H354*'fnd base rates'!F$111)\n+($I354*'fnd base rates'!F$112)\n+($J354*'fnd base rates'!F$113)\n+($K354*'fnd base rates'!F$114)\n+($M354*'fnd base rates'!F$116)\n+($N354*'fnd base rates'!F$117)\n+($O354*'fnd base rates'!F$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,6)))\n*$R354","v":983.71743655399996},{"$f":"(($D354*'fnd base rates'!G$107)\n+($E354*'fnd base rates'!G$108)\n+($F354*'fnd base rates'!G$109)\n+($G354*'fnd base rates'!G$110)\n+($H354*'fnd base rates'!G$111)\n+($I354*'fnd base rates'!G$112)\n+($J354*'fnd base rates'!G$113)\n+($K354*'fnd base rates'!G$114)\n+($M354*'fnd base rates'!G$116)\n+($N354*'fnd base rates'!G$117)\n+($O354*'fnd base rates'!G$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,7)))\n*$R354","v":167.220689924},{"$f":"(($D354*'fnd base rates'!H$107)\n+($E354*'fnd base rates'!H$108)\n+($F354*'fnd base rates'!H$109)\n+($G354*'fnd base rates'!H$110)\n+($H354*'fnd base rates'!H$111)\n+($I354*'fnd base rates'!H$112)\n+($J354*'fnd base rates'!H$113)\n+($K354*'fnd base rates'!H$114)\n+($M354*'fnd base rates'!H$116)\n+($N354*'fnd base rates'!H$117)\n+($O354*'fnd base rates'!H$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D354*'fnd base rates'!I$107)\n+($E354*'fnd base rates'!I$108)\n+($F354*'fnd base rates'!I$109)\n+($G354*'fnd base rates'!I$110)\n+($H354*'fnd base rates'!I$111)\n+($I354*'fnd base rates'!I$112)\n+($J354*'fnd base rates'!I$113)\n+($K354*'fnd base rates'!I$114)\n+($M354*'fnd base rates'!I$116)\n+($N354*'fnd base rates'!I$117)\n+($O354*'fnd base rates'!I$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,9)))\n*$R354","v":337.95456000000001},{"$f":"(($D354*'fnd base rates'!J$107)\n+($E354*'fnd base rates'!J$108)\n+($F354*'fnd base rates'!J$109)\n+($G354*'fnd base rates'!J$110)\n+($H354*'fnd base rates'!J$111)\n+($I354*'fnd base rates'!J$112)\n+($J354*'fnd base rates'!J$113)\n+($K354*'fnd base rates'!J$114)\n+($M354*'fnd base rates'!J$116)\n+($N354*'fnd base rates'!J$117)\n+($O354*'fnd base rates'!J$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,10)))\n*$R354","v":247.46866},{"$f":"(($D354*'fnd base rates'!K$107)\n+($E354*'fnd base rates'!K$108)\n+($F354*'fnd base rates'!K$109)\n+($G354*'fnd base rates'!K$110)\n+($H354*'fnd base rates'!K$111)\n+($I354*'fnd base rates'!K$112)\n+($J354*'fnd base rates'!K$113)\n+($K354*'fnd base rates'!K$114)\n+($M354*'fnd base rates'!K$116)\n+($N354*'fnd base rates'!K$117)\n+($O354*'fnd base rates'!K$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,11)))\n*$R354","v":1173.4890161520002},{"$f":"(($D354*'fnd base rates'!L$107)\n+($E354*'fnd base rates'!L$108)\n+($F354*'fnd base rates'!L$109)\n+($G354*'fnd base rates'!L$110)\n+($H354*'fnd base rates'!L$111)\n+($I354*'fnd base rates'!L$112)\n+($J354*'fnd base rates'!L$113)\n+($K354*'fnd base rates'!L$114)\n+($M354*'fnd base rates'!L$116)\n+($N354*'fnd base rates'!L$117)\n+($O354*'fnd base rates'!L$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D354*'fnd base rates'!M$107)\n+($E354*'fnd base rates'!M$108)\n+($F354*'fnd base rates'!M$109)\n+($G354*'fnd base rates'!M$110)\n+($H354*'fnd base rates'!M$111)\n+($I354*'fnd base rates'!M$112)\n+($J354*'fnd base rates'!M$113)\n+($K354*'fnd base rates'!M$114)\n+($M354*'fnd base rates'!M$116)\n+($N354*'fnd base rates'!M$117)\n+($O354*'fnd base rates'!M$118)\n+($P354*VLOOKUP($S354+12,rate_basefnd,13)))","v":0},9351.5301932179991,null,447101265,"447","101","265",1,1,9351.5301932179991,9352,0,9352,null,null,null,null,null,9444,0,9444,-92,9352,0,9352]
[447,447101307,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D355","v":0},{"$f":"'fnd enro'!E355","v":0},{"$f":"'fnd enro'!F355","v":2},{"$f":"'fnd enro'!G355","v":1},{"$f":"'fnd enro'!H355","v":0},{"$f":"'fnd enro'!I355","v":0},{"$f":"'fnd enro'!J355","v":0},{"$f":"'fnd enro'!K355","v":0.1137},{"$f":"'fnd enro'!L355","v":0},{"$f":"'fnd enro'!M355+'fnd enro'!N355","v":1},{"$f":"'fnd enro'!O355","v":0},{"$f":"'fnd enro'!P355","v":0},{"$f":"'fnd enro'!Q355","v":0},{"$f":"'fnd enro'!S355","v":3},1.054,{"$f":"VALUE('fnd enro'!R355)","v":3},null,{"$f":"(($D355*'fnd base rates'!C$107)\n+($E355*'fnd base rates'!C$108)\n+($F355*'fnd base rates'!C$109)\n+($G355*'fnd base rates'!C$110)\n+($H355*'fnd base rates'!C$111)\n+($I355*'fnd base rates'!C$112)\n+($J355*'fnd base rates'!C$113)\n+($K355*'fnd base rates'!C$114)\n+($M355*'fnd base rates'!C$116)\n+($N355*'fnd base rates'!C$117)\n+($O355*'fnd base rates'!C$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,3)))\n*$R355","v":1691.455718638},{"$f":"(($D355*'fnd base rates'!D$107)\n+($E355*'fnd base rates'!D$108)\n+($F355*'fnd base rates'!D$109)\n+($G355*'fnd base rates'!D$110)\n+($H355*'fnd base rates'!D$111)\n+($I355*'fnd base rates'!D$112)\n+($J355*'fnd base rates'!D$113)\n+($K355*'fnd base rates'!D$114)\n+($M355*'fnd base rates'!D$116)\n+($N355*'fnd base rates'!D$117)\n+($O355*'fnd base rates'!D$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,4)))\n*$R355","v":2452.3734200000008},{"$f":"(($D355*'fnd base rates'!E$107)\n+($E355*'fnd base rates'!E$108)\n+($F355*'fnd base rates'!E$109)\n+($G355*'fnd base rates'!E$110)\n+($H355*'fnd base rates'!E$111)\n+($I355*'fnd base rates'!E$112)\n+($J355*'fnd base rates'!E$113)\n+($K355*'fnd base rates'!E$114)\n+($M355*'fnd base rates'!E$116)\n+($N355*'fnd base rates'!E$117)\n+($O355*'fnd base rates'!E$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,5)))\n*$R355","v":12745.118900126001},{"$f":"(($D355*'fnd base rates'!F$107)\n+($E355*'fnd base rates'!F$108)\n+($F355*'fnd base rates'!F$109)\n+($G355*'fnd base rates'!F$110)\n+($H355*'fnd base rates'!F$111)\n+($I355*'fnd base rates'!F$112)\n+($J355*'fnd base rates'!F$113)\n+($K355*'fnd base rates'!F$114)\n+($M355*'fnd base rates'!F$116)\n+($N355*'fnd base rates'!F$117)\n+($O355*'fnd base rates'!F$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,6)))\n*$R355","v":3872.8331496620003},{"$f":"(($D355*'fnd base rates'!G$107)\n+($E355*'fnd base rates'!G$108)\n+($F355*'fnd base rates'!G$109)\n+($G355*'fnd base rates'!G$110)\n+($H355*'fnd base rates'!G$111)\n+($I355*'fnd base rates'!G$112)\n+($J355*'fnd base rates'!G$113)\n+($K355*'fnd base rates'!G$114)\n+($M355*'fnd base rates'!G$116)\n+($N355*'fnd base rates'!G$117)\n+($O355*'fnd base rates'!G$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,7)))\n*$R355","v":515.24812977199997},{"$f":"(($D355*'fnd base rates'!H$107)\n+($E355*'fnd base rates'!H$108)\n+($F355*'fnd base rates'!H$109)\n+($G355*'fnd base rates'!H$110)\n+($H355*'fnd base rates'!H$111)\n+($I355*'fnd base rates'!H$112)\n+($J355*'fnd base rates'!H$113)\n+($K355*'fnd base rates'!H$114)\n+($M355*'fnd base rates'!H$116)\n+($N355*'fnd base rates'!H$117)\n+($O355*'fnd base rates'!H$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,8)))","v":1595.87121},{"$f":"(($D355*'fnd base rates'!I$107)\n+($E355*'fnd base rates'!I$108)\n+($F355*'fnd base rates'!I$109)\n+($G355*'fnd base rates'!I$110)\n+($H355*'fnd base rates'!I$111)\n+($I355*'fnd base rates'!I$112)\n+($J355*'fnd base rates'!I$113)\n+($K355*'fnd base rates'!I$114)\n+($M355*'fnd base rates'!I$116)\n+($N355*'fnd base rates'!I$117)\n+($O355*'fnd base rates'!I$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,9)))\n*$R355","v":834.36748},{"$f":"(($D355*'fnd base rates'!J$107)\n+($E355*'fnd base rates'!J$108)\n+($F355*'fnd base rates'!J$109)\n+($G355*'fnd base rates'!J$110)\n+($H355*'fnd base rates'!J$111)\n+($I355*'fnd base rates'!J$112)\n+($J355*'fnd base rates'!J$113)\n+($K355*'fnd base rates'!J$114)\n+($M355*'fnd base rates'!J$116)\n+($N355*'fnd base rates'!J$117)\n+($O355*'fnd base rates'!J$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,10)))\n*$R355","v":377.75360000000001},{"$f":"(($D355*'fnd base rates'!K$107)\n+($E355*'fnd base rates'!K$108)\n+($F355*'fnd base rates'!K$109)\n+($G355*'fnd base rates'!K$110)\n+($H355*'fnd base rates'!K$111)\n+($I355*'fnd base rates'!K$112)\n+($J355*'fnd base rates'!K$113)\n+($K355*'fnd base rates'!K$114)\n+($M355*'fnd base rates'!K$116)\n+($N355*'fnd base rates'!K$117)\n+($O355*'fnd base rates'!K$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,11)))\n*$R355","v":3566.6217084560008},{"$f":"(($D355*'fnd base rates'!L$107)\n+($E355*'fnd base rates'!L$108)\n+($F355*'fnd base rates'!L$109)\n+($G355*'fnd base rates'!L$110)\n+($H355*'fnd base rates'!L$111)\n+($I355*'fnd base rates'!L$112)\n+($J355*'fnd base rates'!L$113)\n+($K355*'fnd base rates'!L$114)\n+($M355*'fnd base rates'!L$116)\n+($N355*'fnd base rates'!L$117)\n+($O355*'fnd base rates'!L$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,12)))","v":3822.4442630000003},{"$f":"(($D355*'fnd base rates'!M$107)\n+($E355*'fnd base rates'!M$108)\n+($F355*'fnd base rates'!M$109)\n+($G355*'fnd base rates'!M$110)\n+($H355*'fnd base rates'!M$111)\n+($I355*'fnd base rates'!M$112)\n+($J355*'fnd base rates'!M$113)\n+($K355*'fnd base rates'!M$114)\n+($M355*'fnd base rates'!M$116)\n+($N355*'fnd base rates'!M$117)\n+($O355*'fnd base rates'!M$118)\n+($P355*VLOOKUP($S355+12,rate_basefnd,13)))","v":0},31474.087579654006,null,447101307,"447","101","307",1,3,31474.087579654006,10491,0,10491,null,null,null,null,null,10596,0,10596,-105,10491,0,10491]
[447,447101350,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D356","v":0},{"$f":"'fnd enro'!E356","v":0},{"$f":"'fnd enro'!F356","v":7},{"$f":"'fnd enro'!G356","v":28},{"$f":"'fnd enro'!H356","v":1},{"$f":"'fnd enro'!I356","v":0},{"$f":"'fnd enro'!J356","v":0},{"$f":"'fnd enro'!K356","v":1.3644000000000001},{"$f":"'fnd enro'!L356","v":0},{"$f":"'fnd enro'!M356+'fnd enro'!N356","v":2},{"$f":"'fnd enro'!O356","v":0},{"$f":"'fnd enro'!P356","v":0},{"$f":"'fnd enro'!Q356","v":4},{"$f":"'fnd enro'!S356","v":36},1.054,{"$f":"VALUE('fnd enro'!R356)","v":3},null,{"$f":"(($D356*'fnd base rates'!C$107)\n+($E356*'fnd base rates'!C$108)\n+($F356*'fnd base rates'!C$109)\n+($G356*'fnd base rates'!C$110)\n+($H356*'fnd base rates'!C$111)\n+($I356*'fnd base rates'!C$112)\n+($J356*'fnd base rates'!C$113)\n+($K356*'fnd base rates'!C$114)\n+($M356*'fnd base rates'!C$116)\n+($N356*'fnd base rates'!C$117)\n+($O356*'fnd base rates'!C$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,3)))\n*$R356","v":19552.564663656005},{"$f":"(($D356*'fnd base rates'!D$107)\n+($E356*'fnd base rates'!D$108)\n+($F356*'fnd base rates'!D$109)\n+($G356*'fnd base rates'!D$110)\n+($H356*'fnd base rates'!D$111)\n+($I356*'fnd base rates'!D$112)\n+($J356*'fnd base rates'!D$113)\n+($K356*'fnd base rates'!D$114)\n+($M356*'fnd base rates'!D$116)\n+($N356*'fnd base rates'!D$117)\n+($O356*'fnd base rates'!D$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,4)))\n*$R356","v":28794.310320000004},{"$f":"(($D356*'fnd base rates'!E$107)\n+($E356*'fnd base rates'!E$108)\n+($F356*'fnd base rates'!E$109)\n+($G356*'fnd base rates'!E$110)\n+($H356*'fnd base rates'!E$111)\n+($I356*'fnd base rates'!E$112)\n+($J356*'fnd base rates'!E$113)\n+($K356*'fnd base rates'!E$114)\n+($M356*'fnd base rates'!E$116)\n+($N356*'fnd base rates'!E$117)\n+($O356*'fnd base rates'!E$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,5)))\n*$R356","v":151015.789881512},{"$f":"(($D356*'fnd base rates'!F$107)\n+($E356*'fnd base rates'!F$108)\n+($F356*'fnd base rates'!F$109)\n+($G356*'fnd base rates'!F$110)\n+($H356*'fnd base rates'!F$111)\n+($I356*'fnd base rates'!F$112)\n+($J356*'fnd base rates'!F$113)\n+($K356*'fnd base rates'!F$114)\n+($M356*'fnd base rates'!F$116)\n+($N356*'fnd base rates'!F$117)\n+($O356*'fnd base rates'!F$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,6)))\n*$R356","v":44527.618155944001},{"$f":"(($D356*'fnd base rates'!G$107)\n+($E356*'fnd base rates'!G$108)\n+($F356*'fnd base rates'!G$109)\n+($G356*'fnd base rates'!G$110)\n+($H356*'fnd base rates'!G$111)\n+($I356*'fnd base rates'!G$112)\n+($J356*'fnd base rates'!G$113)\n+($K356*'fnd base rates'!G$114)\n+($M356*'fnd base rates'!G$116)\n+($N356*'fnd base rates'!G$117)\n+($O356*'fnd base rates'!G$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,7)))\n*$R356","v":6213.2800572639999},{"$f":"(($D356*'fnd base rates'!H$107)\n+($E356*'fnd base rates'!H$108)\n+($F356*'fnd base rates'!H$109)\n+($G356*'fnd base rates'!H$110)\n+($H356*'fnd base rates'!H$111)\n+($I356*'fnd base rates'!H$112)\n+($J356*'fnd base rates'!H$113)\n+($K356*'fnd base rates'!H$114)\n+($M356*'fnd base rates'!H$116)\n+($N356*'fnd base rates'!H$117)\n+($O356*'fnd base rates'!H$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,8)))","v":18074.574519999998},{"$f":"(($D356*'fnd base rates'!I$107)\n+($E356*'fnd base rates'!I$108)\n+($F356*'fnd base rates'!I$109)\n+($G356*'fnd base rates'!I$110)\n+($H356*'fnd base rates'!I$111)\n+($I356*'fnd base rates'!I$112)\n+($J356*'fnd base rates'!I$113)\n+($K356*'fnd base rates'!I$114)\n+($M356*'fnd base rates'!I$116)\n+($N356*'fnd base rates'!I$117)\n+($O356*'fnd base rates'!I$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,9)))\n*$R356","v":9789.3517400000001},{"$f":"(($D356*'fnd base rates'!J$107)\n+($E356*'fnd base rates'!J$108)\n+($F356*'fnd base rates'!J$109)\n+($G356*'fnd base rates'!J$110)\n+($H356*'fnd base rates'!J$111)\n+($I356*'fnd base rates'!J$112)\n+($J356*'fnd base rates'!J$113)\n+($K356*'fnd base rates'!J$114)\n+($M356*'fnd base rates'!J$116)\n+($N356*'fnd base rates'!J$117)\n+($O356*'fnd base rates'!J$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,10)))\n*$R356","v":7425.2297399999998},{"$f":"(($D356*'fnd base rates'!K$107)\n+($E356*'fnd base rates'!K$108)\n+($F356*'fnd base rates'!K$109)\n+($G356*'fnd base rates'!K$110)\n+($H356*'fnd base rates'!K$111)\n+($I356*'fnd base rates'!K$112)\n+($J356*'fnd base rates'!K$113)\n+($K356*'fnd base rates'!K$114)\n+($M356*'fnd base rates'!K$116)\n+($N356*'fnd base rates'!K$117)\n+($O356*'fnd base rates'!K$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,11)))\n*$R356","v":39974.245121472006},{"$f":"(($D356*'fnd base rates'!L$107)\n+($E356*'fnd base rates'!L$108)\n+($F356*'fnd base rates'!L$109)\n+($G356*'fnd base rates'!L$110)\n+($H356*'fnd base rates'!L$111)\n+($I356*'fnd base rates'!L$112)\n+($J356*'fnd base rates'!L$113)\n+($K356*'fnd base rates'!L$114)\n+($M356*'fnd base rates'!L$116)\n+($N356*'fnd base rates'!L$117)\n+($O356*'fnd base rates'!L$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,12)))","v":44964.081156},{"$f":"(($D356*'fnd base rates'!M$107)\n+($E356*'fnd base rates'!M$108)\n+($F356*'fnd base rates'!M$109)\n+($G356*'fnd base rates'!M$110)\n+($H356*'fnd base rates'!M$111)\n+($I356*'fnd base rates'!M$112)\n+($J356*'fnd base rates'!M$113)\n+($K356*'fnd base rates'!M$114)\n+($M356*'fnd base rates'!M$116)\n+($N356*'fnd base rates'!M$117)\n+($O356*'fnd base rates'!M$118)\n+($P356*VLOOKUP($S356+12,rate_basefnd,13)))","v":0},370331.04535584804,null,447101350,"447","101","350",1,36,370331.04535584804,10287,0,10287,null,null,null,null,null,10381,1,10382,-95,10287,0,10287]
[447,447101622,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D357","v":0},{"$f":"'fnd enro'!E357","v":0},{"$f":"'fnd enro'!F357","v":8},{"$f":"'fnd enro'!G357","v":27},{"$f":"'fnd enro'!H357","v":0},{"$f":"'fnd enro'!I357","v":0},{"$f":"'fnd enro'!J357","v":0},{"$f":"'fnd enro'!K357","v":1.3265},{"$f":"'fnd enro'!L357","v":0},{"$f":"'fnd enro'!M357+'fnd enro'!N357","v":3},{"$f":"'fnd enro'!O357","v":0},{"$f":"'fnd enro'!P357","v":0},{"$f":"'fnd enro'!Q357","v":9},{"$f":"'fnd enro'!S357","v":35},1.054,{"$f":"VALUE('fnd enro'!R357)","v":6},null,{"$f":"(($D357*'fnd base rates'!C$107)\n+($E357*'fnd base rates'!C$108)\n+($F357*'fnd base rates'!C$109)\n+($G357*'fnd base rates'!C$110)\n+($H357*'fnd base rates'!C$111)\n+($I357*'fnd base rates'!C$112)\n+($J357*'fnd base rates'!C$113)\n+($K357*'fnd base rates'!C$114)\n+($M357*'fnd base rates'!C$116)\n+($N357*'fnd base rates'!C$117)\n+($O357*'fnd base rates'!C$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,3)))\n*$R357","v":19444.277864110005},{"$f":"(($D357*'fnd base rates'!D$107)\n+($E357*'fnd base rates'!D$108)\n+($F357*'fnd base rates'!D$109)\n+($G357*'fnd base rates'!D$110)\n+($H357*'fnd base rates'!D$111)\n+($I357*'fnd base rates'!D$112)\n+($J357*'fnd base rates'!D$113)\n+($K357*'fnd base rates'!D$114)\n+($M357*'fnd base rates'!D$116)\n+($N357*'fnd base rates'!D$117)\n+($O357*'fnd base rates'!D$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,4)))\n*$R357","v":29748.94974},{"$f":"(($D357*'fnd base rates'!E$107)\n+($E357*'fnd base rates'!E$108)\n+($F357*'fnd base rates'!E$109)\n+($G357*'fnd base rates'!E$110)\n+($H357*'fnd base rates'!E$111)\n+($I357*'fnd base rates'!E$112)\n+($J357*'fnd base rates'!E$113)\n+($K357*'fnd base rates'!E$114)\n+($M357*'fnd base rates'!E$116)\n+($N357*'fnd base rates'!E$117)\n+($O357*'fnd base rates'!E$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,5)))\n*$R357","v":163861.24864146998},{"$f":"(($D357*'fnd base rates'!F$107)\n+($E357*'fnd base rates'!F$108)\n+($F357*'fnd base rates'!F$109)\n+($G357*'fnd base rates'!F$110)\n+($H357*'fnd base rates'!F$111)\n+($I357*'fnd base rates'!F$112)\n+($J357*'fnd base rates'!F$113)\n+($K357*'fnd base rates'!F$114)\n+($M357*'fnd base rates'!F$116)\n+($N357*'fnd base rates'!F$117)\n+($O357*'fnd base rates'!F$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,6)))\n*$R357","v":43713.468239389993},{"$f":"(($D357*'fnd base rates'!G$107)\n+($E357*'fnd base rates'!G$108)\n+($F357*'fnd base rates'!G$109)\n+($G357*'fnd base rates'!G$110)\n+($H357*'fnd base rates'!G$111)\n+($I357*'fnd base rates'!G$112)\n+($J357*'fnd base rates'!G$113)\n+($K357*'fnd base rates'!G$114)\n+($M357*'fnd base rates'!G$116)\n+($N357*'fnd base rates'!G$117)\n+($O357*'fnd base rates'!G$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,7)))\n*$R357","v":6826.7044673400014},{"$f":"(($D357*'fnd base rates'!H$107)\n+($E357*'fnd base rates'!H$108)\n+($F357*'fnd base rates'!H$109)\n+($G357*'fnd base rates'!H$110)\n+($H357*'fnd base rates'!H$111)\n+($I357*'fnd base rates'!H$112)\n+($J357*'fnd base rates'!H$113)\n+($K357*'fnd base rates'!H$114)\n+($M357*'fnd base rates'!H$116)\n+($N357*'fnd base rates'!H$117)\n+($O357*'fnd base rates'!H$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,8)))","v":17802.337449999999},{"$f":"(($D357*'fnd base rates'!I$107)\n+($E357*'fnd base rates'!I$108)\n+($F357*'fnd base rates'!I$109)\n+($G357*'fnd base rates'!I$110)\n+($H357*'fnd base rates'!I$111)\n+($I357*'fnd base rates'!I$112)\n+($J357*'fnd base rates'!I$113)\n+($K357*'fnd base rates'!I$114)\n+($M357*'fnd base rates'!I$116)\n+($N357*'fnd base rates'!I$117)\n+($O357*'fnd base rates'!I$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,9)))\n*$R357","v":10135.200760000002},{"$f":"(($D357*'fnd base rates'!J$107)\n+($E357*'fnd base rates'!J$108)\n+($F357*'fnd base rates'!J$109)\n+($G357*'fnd base rates'!J$110)\n+($H357*'fnd base rates'!J$111)\n+($I357*'fnd base rates'!J$112)\n+($J357*'fnd base rates'!J$113)\n+($K357*'fnd base rates'!J$114)\n+($M357*'fnd base rates'!J$116)\n+($N357*'fnd base rates'!J$117)\n+($O357*'fnd base rates'!J$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,10)))\n*$R357","v":10327.26064},{"$f":"(($D357*'fnd base rates'!K$107)\n+($E357*'fnd base rates'!K$108)\n+($F357*'fnd base rates'!K$109)\n+($G357*'fnd base rates'!K$110)\n+($H357*'fnd base rates'!K$111)\n+($I357*'fnd base rates'!K$112)\n+($J357*'fnd base rates'!K$113)\n+($K357*'fnd base rates'!K$114)\n+($M357*'fnd base rates'!K$116)\n+($N357*'fnd base rates'!K$117)\n+($O357*'fnd base rates'!K$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,11)))\n*$R357","v":39091.42822532},{"$f":"(($D357*'fnd base rates'!L$107)\n+($E357*'fnd base rates'!L$108)\n+($F357*'fnd base rates'!L$109)\n+($G357*'fnd base rates'!L$110)\n+($H357*'fnd base rates'!L$111)\n+($I357*'fnd base rates'!L$112)\n+($J357*'fnd base rates'!L$113)\n+($K357*'fnd base rates'!L$114)\n+($M357*'fnd base rates'!L$116)\n+($N357*'fnd base rates'!L$117)\n+($O357*'fnd base rates'!L$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,12)))","v":46311.579734999999},{"$f":"(($D357*'fnd base rates'!M$107)\n+($E357*'fnd base rates'!M$108)\n+($F357*'fnd base rates'!M$109)\n+($G357*'fnd base rates'!M$110)\n+($H357*'fnd base rates'!M$111)\n+($I357*'fnd base rates'!M$112)\n+($J357*'fnd base rates'!M$113)\n+($K357*'fnd base rates'!M$114)\n+($M357*'fnd base rates'!M$116)\n+($N357*'fnd base rates'!M$117)\n+($O357*'fnd base rates'!M$118)\n+($P357*VLOOKUP($S357+12,rate_basefnd,13)))","v":0},387262.45576262992,null,447101622,"447","101","622",1,35,387262.45576262992,11065,0,11065,null,null,null,null,null,11162,6,11168,-103,11065,0,11065]
[447,447101690,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D358","v":0},{"$f":"'fnd enro'!E358","v":0},{"$f":"'fnd enro'!F358","v":0},{"$f":"'fnd enro'!G358","v":0},{"$f":"'fnd enro'!H358","v":5},{"$f":"'fnd enro'!I358","v":0},{"$f":"'fnd enro'!J358","v":0},{"$f":"'fnd enro'!K358","v":0.1895},{"$f":"'fnd enro'!L358","v":0},{"$f":"'fnd enro'!M358+'fnd enro'!N358","v":0},{"$f":"'fnd enro'!O358","v":0},{"$f":"'fnd enro'!P358","v":0},{"$f":"'fnd enro'!Q358","v":0},{"$f":"'fnd enro'!S358","v":5},1.054,{"$f":"VALUE('fnd enro'!R358)","v":2},null,{"$f":"(($D358*'fnd base rates'!C$107)\n+($E358*'fnd base rates'!C$108)\n+($F358*'fnd base rates'!C$109)\n+($G358*'fnd base rates'!C$110)\n+($H358*'fnd base rates'!C$111)\n+($I358*'fnd base rates'!C$112)\n+($J358*'fnd base rates'!C$113)\n+($K358*'fnd base rates'!C$114)\n+($M358*'fnd base rates'!C$116)\n+($N358*'fnd base rates'!C$117)\n+($O358*'fnd base rates'!C$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,3)))\n*$R358","v":2657.6024977300003},{"$f":"(($D358*'fnd base rates'!D$107)\n+($E358*'fnd base rates'!D$108)\n+($F358*'fnd base rates'!D$109)\n+($G358*'fnd base rates'!D$110)\n+($H358*'fnd base rates'!D$111)\n+($I358*'fnd base rates'!D$112)\n+($J358*'fnd base rates'!D$113)\n+($K358*'fnd base rates'!D$114)\n+($M358*'fnd base rates'!D$116)\n+($N358*'fnd base rates'!D$117)\n+($O358*'fnd base rates'!D$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,4)))\n*$R358","v":3804.6765},{"$f":"(($D358*'fnd base rates'!E$107)\n+($E358*'fnd base rates'!E$108)\n+($F358*'fnd base rates'!E$109)\n+($G358*'fnd base rates'!E$110)\n+($H358*'fnd base rates'!E$111)\n+($I358*'fnd base rates'!E$112)\n+($J358*'fnd base rates'!E$113)\n+($K358*'fnd base rates'!E$114)\n+($M358*'fnd base rates'!E$116)\n+($N358*'fnd base rates'!E$117)\n+($O358*'fnd base rates'!E$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,5)))\n*$R358","v":17170.227700210002},{"$f":"(($D358*'fnd base rates'!F$107)\n+($E358*'fnd base rates'!F$108)\n+($F358*'fnd base rates'!F$109)\n+($G358*'fnd base rates'!F$110)\n+($H358*'fnd base rates'!F$111)\n+($I358*'fnd base rates'!F$112)\n+($J358*'fnd base rates'!F$113)\n+($K358*'fnd base rates'!F$114)\n+($M358*'fnd base rates'!F$116)\n+($N358*'fnd base rates'!F$117)\n+($O358*'fnd base rates'!F$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,6)))\n*$R358","v":4918.5871827699993},{"$f":"(($D358*'fnd base rates'!G$107)\n+($E358*'fnd base rates'!G$108)\n+($F358*'fnd base rates'!G$109)\n+($G358*'fnd base rates'!G$110)\n+($H358*'fnd base rates'!G$111)\n+($I358*'fnd base rates'!G$112)\n+($J358*'fnd base rates'!G$113)\n+($K358*'fnd base rates'!G$114)\n+($M358*'fnd base rates'!G$116)\n+($N358*'fnd base rates'!G$117)\n+($O358*'fnd base rates'!G$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,7)))\n*$R358","v":836.10344961999999},{"$f":"(($D358*'fnd base rates'!H$107)\n+($E358*'fnd base rates'!H$108)\n+($F358*'fnd base rates'!H$109)\n+($G358*'fnd base rates'!H$110)\n+($H358*'fnd base rates'!H$111)\n+($I358*'fnd base rates'!H$112)\n+($J358*'fnd base rates'!H$113)\n+($K358*'fnd base rates'!H$114)\n+($M358*'fnd base rates'!H$116)\n+($N358*'fnd base rates'!H$117)\n+($O358*'fnd base rates'!H$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,8)))","v":2468.2853500000001},{"$f":"(($D358*'fnd base rates'!I$107)\n+($E358*'fnd base rates'!I$108)\n+($F358*'fnd base rates'!I$109)\n+($G358*'fnd base rates'!I$110)\n+($H358*'fnd base rates'!I$111)\n+($I358*'fnd base rates'!I$112)\n+($J358*'fnd base rates'!I$113)\n+($K358*'fnd base rates'!I$114)\n+($M358*'fnd base rates'!I$116)\n+($N358*'fnd base rates'!I$117)\n+($O358*'fnd base rates'!I$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,9)))\n*$R358","v":1689.7728},{"$f":"(($D358*'fnd base rates'!J$107)\n+($E358*'fnd base rates'!J$108)\n+($F358*'fnd base rates'!J$109)\n+($G358*'fnd base rates'!J$110)\n+($H358*'fnd base rates'!J$111)\n+($I358*'fnd base rates'!J$112)\n+($J358*'fnd base rates'!J$113)\n+($K358*'fnd base rates'!J$114)\n+($M358*'fnd base rates'!J$116)\n+($N358*'fnd base rates'!J$117)\n+($O358*'fnd base rates'!J$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,10)))\n*$R358","v":1237.3433},{"$f":"(($D358*'fnd base rates'!K$107)\n+($E358*'fnd base rates'!K$108)\n+($F358*'fnd base rates'!K$109)\n+($G358*'fnd base rates'!K$110)\n+($H358*'fnd base rates'!K$111)\n+($I358*'fnd base rates'!K$112)\n+($J358*'fnd base rates'!K$113)\n+($K358*'fnd base rates'!K$114)\n+($M358*'fnd base rates'!K$116)\n+($N358*'fnd base rates'!K$117)\n+($O358*'fnd base rates'!K$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,11)))\n*$R358","v":5867.4450807600006},{"$f":"(($D358*'fnd base rates'!L$107)\n+($E358*'fnd base rates'!L$108)\n+($F358*'fnd base rates'!L$109)\n+($G358*'fnd base rates'!L$110)\n+($H358*'fnd base rates'!L$111)\n+($I358*'fnd base rates'!L$112)\n+($J358*'fnd base rates'!L$113)\n+($K358*'fnd base rates'!L$114)\n+($M358*'fnd base rates'!L$116)\n+($N358*'fnd base rates'!L$117)\n+($O358*'fnd base rates'!L$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,12)))","v":6107.6071049999991},{"$f":"(($D358*'fnd base rates'!M$107)\n+($E358*'fnd base rates'!M$108)\n+($F358*'fnd base rates'!M$109)\n+($G358*'fnd base rates'!M$110)\n+($H358*'fnd base rates'!M$111)\n+($I358*'fnd base rates'!M$112)\n+($J358*'fnd base rates'!M$113)\n+($K358*'fnd base rates'!M$114)\n+($M358*'fnd base rates'!M$116)\n+($N358*'fnd base rates'!M$117)\n+($O358*'fnd base rates'!M$118)\n+($P358*VLOOKUP($S358+12,rate_basefnd,13)))","v":0},46757.650966090005,null,447101690,"447","101","690",1,5,46757.650966090005,9352,0,9352,null,null,null,null,null,9444,0,9444,-92,9352,0,9352]
[447,447101710,"BENJAMIN FRANKLIN CLASSICAL",{"$f":"'fnd enro'!D359","v":0},{"$f":"'fnd enro'!E359","v":0},{"$f":"'fnd enro'!F359","v":1},{"$f":"'fnd enro'!G359","v":4},{"$f":"'fnd enro'!H359","v":2},{"$f":"'fnd enro'!I359","v":0},{"$f":"'fnd enro'!J359","v":0},{"$f":"'fnd enro'!K359","v":0.26529999999999998},{"$f":"'fnd enro'!L359","v":0},{"$f":"'fnd enro'!M359+'fnd enro'!N359","v":1},{"$f":"'fnd enro'!O359","v":0},{"$f":"'fnd enro'!P359","v":0},{"$f":"'fnd enro'!Q359","v":1},{"$f":"'fnd enro'!S359","v":7},1.054,{"$f":"VALUE('fnd enro'!R359)","v":2},null,{"$f":"(($D359*'fnd base rates'!C$107)\n+($E359*'fnd base rates'!C$108)\n+($F359*'fnd base rates'!C$109)\n+($G359*'fnd base rates'!C$110)\n+($H359*'fnd base rates'!C$111)\n+($I359*'fnd base rates'!C$112)\n+($J359*'fnd base rates'!C$113)\n+($K359*'fnd base rates'!C$114)\n+($M359*'fnd base rates'!C$116)\n+($N359*'fnd base rates'!C$117)\n+($O359*'fnd base rates'!C$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,3)))\n*$R359","v":3872.946496822},{"$f":"(($D359*'fnd base rates'!D$107)\n+($E359*'fnd base rates'!D$108)\n+($F359*'fnd base rates'!D$109)\n+($G359*'fnd base rates'!D$110)\n+($H359*'fnd base rates'!D$111)\n+($I359*'fnd base rates'!D$112)\n+($J359*'fnd base rates'!D$113)\n+($K359*'fnd base rates'!D$114)\n+($M359*'fnd base rates'!D$116)\n+($N359*'fnd base rates'!D$117)\n+($O359*'fnd base rates'!D$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,4)))\n*$R359","v":5758.6238600000006},{"$f":"(($D359*'fnd base rates'!E$107)\n+($E359*'fnd base rates'!E$108)\n+($F359*'fnd base rates'!E$109)\n+($G359*'fnd base rates'!E$110)\n+($H359*'fnd base rates'!E$111)\n+($I359*'fnd base rates'!E$112)\n+($J359*'fnd base rates'!E$113)\n+($K359*'fnd base rates'!E$114)\n+($M359*'fnd base rates'!E$116)\n+($N359*'fnd base rates'!E$117)\n+($O359*'fnd base rates'!E$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,5)))\n*$R359","v":29881.252100294001},{"$f":"(($D359*'fnd base rates'!F$107)\n+($E359*'fnd base rates'!F$108)\n+($F359*'fnd base rates'!F$109)\n+($G359*'fnd base rates'!F$110)\n+($H359*'fnd base rates'!F$111)\n+($I359*'fnd base rates'!F$112)\n+($J359*'fnd base rates'!F$113)\n+($K359*'fnd base rates'!F$114)\n+($M359*'fnd base rates'!F$116)\n+($N359*'fnd base rates'!F$117)\n+($O359*'fnd base rates'!F$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,6)))\n*$R359","v":8309.1117758780001},{"$f":"(($D359*'fnd base rates'!G$107)\n+($E359*'fnd base rates'!G$108)\n+($F359*'fnd base rates'!G$109)\n+($G359*'fnd base rates'!G$110)\n+($H359*'fnd base rates'!G$111)\n+($I359*'fnd base rates'!G$112)\n+($J359*'fnd base rates'!G$113)\n+($K359*'fnd base rates'!G$114)\n+($M359*'fnd base rates'!G$116)\n+($N359*'fnd base rates'!G$117)\n+($O359*'fnd base rates'!G$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,7)))\n*$R359","v":1285.2727294680003},{"$f":"(($D359*'fnd base rates'!H$107)\n+($E359*'fnd base rates'!H$108)\n+($F359*'fnd base rates'!H$109)\n+($G359*'fnd base rates'!H$110)\n+($H359*'fnd base rates'!H$111)\n+($I359*'fnd base rates'!H$112)\n+($J359*'fnd base rates'!H$113)\n+($K359*'fnd base rates'!H$114)\n+($M359*'fnd base rates'!H$116)\n+($N359*'fnd base rates'!H$117)\n+($O359*'fnd base rates'!H$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,8)))","v":3588.5794900000001},{"$f":"(($D359*'fnd base rates'!I$107)\n+($E359*'fnd base rates'!I$108)\n+($F359*'fnd base rates'!I$109)\n+($G359*'fnd base rates'!I$110)\n+($H359*'fnd base rates'!I$111)\n+($I359*'fnd base rates'!I$112)\n+($J359*'fnd base rates'!I$113)\n+($K359*'fnd base rates'!I$114)\n+($M359*'fnd base rates'!I$116)\n+($N359*'fnd base rates'!I$117)\n+($O359*'fnd base rates'!I$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,9)))\n*$R359","v":2121.8390199999999},{"$f":"(($D359*'fnd base rates'!J$107)\n+($E359*'fnd base rates'!J$108)\n+($F359*'fnd base rates'!J$109)\n+($G359*'fnd base rates'!J$110)\n+($H359*'fnd base rates'!J$111)\n+($I359*'fnd base rates'!J$112)\n+($J359*'fnd base rates'!J$113)\n+($K359*'fnd base rates'!J$114)\n+($M359*'fnd base rates'!J$116)\n+($N359*'fnd base rates'!J$117)\n+($O359*'fnd base rates'!J$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,10)))\n*$R359","v":1765.3656799999999},{"$f":"(($D359*'fnd base rates'!K$107)\n+($E359*'fnd base rates'!K$108)\n+($F359*'fnd base rates'!K$109)\n+($G359*'fnd base rates'!K$110)\n+($H359*'fnd base rates'!K$111)\n+($I359*'fnd base rates'!K$112)\n+($J359*'fnd base rates'!K$113)\n+($K359*'fnd base rates'!K$114)\n+($M359*'fnd base rates'!K$116)\n+($N359*'fnd base rates'!K$117)\n+($O359*'fnd base rates'!K$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,11)))\n*$R359","v":8097.5661330639996},{"$f":"(($D359*'fnd base rates'!L$107)\n+($E359*'fnd base rates'!L$108)\n+($F359*'fnd base rates'!L$109)\n+($G359*'fnd base rates'!L$110)\n+($H359*'fnd base rates'!L$111)\n+($I359*'fnd base rates'!L$112)\n+($J359*'fnd base rates'!L$113)\n+($K359*'fnd base rates'!L$114)\n+($M359*'fnd base rates'!L$116)\n+($N359*'fnd base rates'!L$117)\n+($O359*'fnd base rates'!L$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,12)))","v":9038.6399470000015},{"$f":"(($D359*'fnd base rates'!M$107)\n+($E359*'fnd base rates'!M$108)\n+($F359*'fnd base rates'!M$109)\n+($G359*'fnd base rates'!M$110)\n+($H359*'fnd base rates'!M$111)\n+($I359*'fnd base rates'!M$112)\n+($J359*'fnd base rates'!M$113)\n+($K359*'fnd base rates'!M$114)\n+($M359*'fnd base rates'!M$116)\n+($N359*'fnd base rates'!M$117)\n+($O359*'fnd base rates'!M$118)\n+($P359*VLOOKUP($S359+12,rate_basefnd,13)))","v":0},73719.197232526014,null,447101710,"447","101","710",1,7,73719.197232526014,10531,0,10531,null,null,null,null,null,10636,0,10636,-105,10531,0,10531]
[449,449035035,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D360","v":0},{"$f":"'fnd enro'!E360","v":0},{"$f":"'fnd enro'!F360","v":0},{"$f":"'fnd enro'!G360","v":98},{"$f":"'fnd enro'!H360","v":286},{"$f":"'fnd enro'!I360","v":289},{"$f":"'fnd enro'!J360","v":0},{"$f":"'fnd enro'!K360","v":25.506699999999999},{"$f":"'fnd enro'!L360","v":0},{"$f":"'fnd enro'!M360+'fnd enro'!N360","v":6},{"$f":"'fnd enro'!O360","v":21},{"$f":"'fnd enro'!P360","v":7},{"$f":"'fnd enro'!Q360","v":250},{"$f":"'fnd enro'!S360","v":673},1.085,{"$f":"VALUE('fnd enro'!R360)","v":10},null,{"$f":"(($D360*'fnd base rates'!C$107)\n+($E360*'fnd base rates'!C$108)\n+($F360*'fnd base rates'!C$109)\n+($G360*'fnd base rates'!C$110)\n+($H360*'fnd base rates'!C$111)\n+($I360*'fnd base rates'!C$112)\n+($J360*'fnd base rates'!C$113)\n+($K360*'fnd base rates'!C$114)\n+($M360*'fnd base rates'!C$116)\n+($N360*'fnd base rates'!C$117)\n+($O360*'fnd base rates'!C$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,3)))\n*$R360","v":388828.97514429502},{"$f":"(($D360*'fnd base rates'!D$107)\n+($E360*'fnd base rates'!D$108)\n+($F360*'fnd base rates'!D$109)\n+($G360*'fnd base rates'!D$110)\n+($H360*'fnd base rates'!D$111)\n+($I360*'fnd base rates'!D$112)\n+($J360*'fnd base rates'!D$113)\n+($K360*'fnd base rates'!D$114)\n+($M360*'fnd base rates'!D$116)\n+($N360*'fnd base rates'!D$117)\n+($O360*'fnd base rates'!D$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,4)))\n*$R360","v":614712.98875000014},{"$f":"(($D360*'fnd base rates'!E$107)\n+($E360*'fnd base rates'!E$108)\n+($F360*'fnd base rates'!E$109)\n+($G360*'fnd base rates'!E$110)\n+($H360*'fnd base rates'!E$111)\n+($I360*'fnd base rates'!E$112)\n+($J360*'fnd base rates'!E$113)\n+($K360*'fnd base rates'!E$114)\n+($M360*'fnd base rates'!E$116)\n+($N360*'fnd base rates'!E$117)\n+($O360*'fnd base rates'!E$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,5)))\n*$R360","v":3689515.068573215},{"$f":"(($D360*'fnd base rates'!F$107)\n+($E360*'fnd base rates'!F$108)\n+($F360*'fnd base rates'!F$109)\n+($G360*'fnd base rates'!F$110)\n+($H360*'fnd base rates'!F$111)\n+($I360*'fnd base rates'!F$112)\n+($J360*'fnd base rates'!F$113)\n+($K360*'fnd base rates'!F$114)\n+($M360*'fnd base rates'!F$116)\n+($N360*'fnd base rates'!F$117)\n+($O360*'fnd base rates'!F$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,6)))\n*$R360","v":680584.62222145498},{"$f":"(($D360*'fnd base rates'!G$107)\n+($E360*'fnd base rates'!G$108)\n+($F360*'fnd base rates'!G$109)\n+($G360*'fnd base rates'!G$110)\n+($H360*'fnd base rates'!G$111)\n+($I360*'fnd base rates'!G$112)\n+($J360*'fnd base rates'!G$113)\n+($K360*'fnd base rates'!G$114)\n+($M360*'fnd base rates'!G$116)\n+($N360*'fnd base rates'!G$117)\n+($O360*'fnd base rates'!G$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,7)))\n*$R360","v":153681.61582822999},{"$f":"(($D360*'fnd base rates'!H$107)\n+($E360*'fnd base rates'!H$108)\n+($F360*'fnd base rates'!H$109)\n+($G360*'fnd base rates'!H$110)\n+($H360*'fnd base rates'!H$111)\n+($I360*'fnd base rates'!H$112)\n+($J360*'fnd base rates'!H$113)\n+($K360*'fnd base rates'!H$114)\n+($M360*'fnd base rates'!H$116)\n+($N360*'fnd base rates'!H$117)\n+($O360*'fnd base rates'!H$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,8)))","v":424647.98810999998},{"$f":"(($D360*'fnd base rates'!I$107)\n+($E360*'fnd base rates'!I$108)\n+($F360*'fnd base rates'!I$109)\n+($G360*'fnd base rates'!I$110)\n+($H360*'fnd base rates'!I$111)\n+($I360*'fnd base rates'!I$112)\n+($J360*'fnd base rates'!I$113)\n+($K360*'fnd base rates'!I$114)\n+($M360*'fnd base rates'!I$116)\n+($N360*'fnd base rates'!I$117)\n+($O360*'fnd base rates'!I$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,9)))\n*$R360","v":285943.91630000004},{"$f":"(($D360*'fnd base rates'!J$107)\n+($E360*'fnd base rates'!J$108)\n+($F360*'fnd base rates'!J$109)\n+($G360*'fnd base rates'!J$110)\n+($H360*'fnd base rates'!J$111)\n+($I360*'fnd base rates'!J$112)\n+($J360*'fnd base rates'!J$113)\n+($K360*'fnd base rates'!J$114)\n+($M360*'fnd base rates'!J$116)\n+($N360*'fnd base rates'!J$117)\n+($O360*'fnd base rates'!J$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,10)))\n*$R360","v":426488.69689999998},{"$f":"(($D360*'fnd base rates'!K$107)\n+($E360*'fnd base rates'!K$108)\n+($F360*'fnd base rates'!K$109)\n+($G360*'fnd base rates'!K$110)\n+($H360*'fnd base rates'!K$111)\n+($I360*'fnd base rates'!K$112)\n+($J360*'fnd base rates'!K$113)\n+($K360*'fnd base rates'!K$114)\n+($M360*'fnd base rates'!K$116)\n+($N360*'fnd base rates'!K$117)\n+($O360*'fnd base rates'!K$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,11)))\n*$R360","v":805343.88386354002},{"$f":"(($D360*'fnd base rates'!L$107)\n+($E360*'fnd base rates'!L$108)\n+($F360*'fnd base rates'!L$109)\n+($G360*'fnd base rates'!L$110)\n+($H360*'fnd base rates'!L$111)\n+($I360*'fnd base rates'!L$112)\n+($J360*'fnd base rates'!L$113)\n+($K360*'fnd base rates'!L$114)\n+($M360*'fnd base rates'!L$116)\n+($N360*'fnd base rates'!L$117)\n+($O360*'fnd base rates'!L$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,12)))","v":916308.55633299984},{"$f":"(($D360*'fnd base rates'!M$107)\n+($E360*'fnd base rates'!M$108)\n+($F360*'fnd base rates'!M$109)\n+($G360*'fnd base rates'!M$110)\n+($H360*'fnd base rates'!M$111)\n+($I360*'fnd base rates'!M$112)\n+($J360*'fnd base rates'!M$113)\n+($K360*'fnd base rates'!M$114)\n+($M360*'fnd base rates'!M$116)\n+($N360*'fnd base rates'!M$117)\n+($O360*'fnd base rates'!M$118)\n+($P360*VLOOKUP($S360+12,rate_basefnd,13)))","v":0},8386056.3120237356,null,449035035,"449","035","035",1,673,8386056.3120237356,12461,0,12461,null,null,null,null,null,12841,47,12888,-427,12461,0,12461]
[449,449035044,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D361","v":0},{"$f":"'fnd enro'!E361","v":0},{"$f":"'fnd enro'!F361","v":0},{"$f":"'fnd enro'!G361","v":0},{"$f":"'fnd enro'!H361","v":1},{"$f":"'fnd enro'!I361","v":4},{"$f":"'fnd enro'!J361","v":0},{"$f":"'fnd enro'!K361","v":0.1895},{"$f":"'fnd enro'!L361","v":0},{"$f":"'fnd enro'!M361+'fnd enro'!N361","v":0},{"$f":"'fnd enro'!O361","v":0},{"$f":"'fnd enro'!P361","v":0},{"$f":"'fnd enro'!Q361","v":1},{"$f":"'fnd enro'!S361","v":5},1.085,{"$f":"VALUE('fnd enro'!R361)","v":10},null,{"$f":"(($D361*'fnd base rates'!C$107)\n+($E361*'fnd base rates'!C$108)\n+($F361*'fnd base rates'!C$109)\n+($G361*'fnd base rates'!C$110)\n+($H361*'fnd base rates'!C$111)\n+($I361*'fnd base rates'!C$112)\n+($J361*'fnd base rates'!C$113)\n+($K361*'fnd base rates'!C$114)\n+($M361*'fnd base rates'!C$116)\n+($N361*'fnd base rates'!C$117)\n+($O361*'fnd base rates'!C$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,3)))\n*$R361","v":2804.7081770750001},{"$f":"(($D361*'fnd base rates'!D$107)\n+($E361*'fnd base rates'!D$108)\n+($F361*'fnd base rates'!D$109)\n+($G361*'fnd base rates'!D$110)\n+($H361*'fnd base rates'!D$111)\n+($I361*'fnd base rates'!D$112)\n+($J361*'fnd base rates'!D$113)\n+($K361*'fnd base rates'!D$114)\n+($M361*'fnd base rates'!D$116)\n+($N361*'fnd base rates'!D$117)\n+($O361*'fnd base rates'!D$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,4)))\n*$R361","v":4243.2288499999995},{"$f":"(($D361*'fnd base rates'!E$107)\n+($E361*'fnd base rates'!E$108)\n+($F361*'fnd base rates'!E$109)\n+($G361*'fnd base rates'!E$110)\n+($H361*'fnd base rates'!E$111)\n+($I361*'fnd base rates'!E$112)\n+($J361*'fnd base rates'!E$113)\n+($K361*'fnd base rates'!E$114)\n+($M361*'fnd base rates'!E$116)\n+($N361*'fnd base rates'!E$117)\n+($O361*'fnd base rates'!E$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,5)))\n*$R361","v":26813.451597275001},{"$f":"(($D361*'fnd base rates'!F$107)\n+($E361*'fnd base rates'!F$108)\n+($F361*'fnd base rates'!F$109)\n+($G361*'fnd base rates'!F$110)\n+($H361*'fnd base rates'!F$111)\n+($I361*'fnd base rates'!F$112)\n+($J361*'fnd base rates'!F$113)\n+($K361*'fnd base rates'!F$114)\n+($M361*'fnd base rates'!F$116)\n+($N361*'fnd base rates'!F$117)\n+($O361*'fnd base rates'!F$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,6)))\n*$R361","v":4618.9657116749995},{"$f":"(($D361*'fnd base rates'!G$107)\n+($E361*'fnd base rates'!G$108)\n+($F361*'fnd base rates'!G$109)\n+($G361*'fnd base rates'!G$110)\n+($H361*'fnd base rates'!G$111)\n+($I361*'fnd base rates'!G$112)\n+($J361*'fnd base rates'!G$113)\n+($K361*'fnd base rates'!G$114)\n+($M361*'fnd base rates'!G$116)\n+($N361*'fnd base rates'!G$117)\n+($O361*'fnd base rates'!G$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,7)))\n*$R361","v":996.68862754999998},{"$f":"(($D361*'fnd base rates'!H$107)\n+($E361*'fnd base rates'!H$108)\n+($F361*'fnd base rates'!H$109)\n+($G361*'fnd base rates'!H$110)\n+($H361*'fnd base rates'!H$111)\n+($I361*'fnd base rates'!H$112)\n+($J361*'fnd base rates'!H$113)\n+($K361*'fnd base rates'!H$114)\n+($M361*'fnd base rates'!H$116)\n+($N361*'fnd base rates'!H$117)\n+($O361*'fnd base rates'!H$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,8)))","v":3640.0653500000003},{"$f":"(($D361*'fnd base rates'!I$107)\n+($E361*'fnd base rates'!I$108)\n+($F361*'fnd base rates'!I$109)\n+($G361*'fnd base rates'!I$110)\n+($H361*'fnd base rates'!I$111)\n+($I361*'fnd base rates'!I$112)\n+($J361*'fnd base rates'!I$113)\n+($K361*'fnd base rates'!I$114)\n+($M361*'fnd base rates'!I$116)\n+($N361*'fnd base rates'!I$117)\n+($O361*'fnd base rates'!I$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,9)))\n*$R361","v":2221.3964500000002},{"$f":"(($D361*'fnd base rates'!J$107)\n+($E361*'fnd base rates'!J$108)\n+($F361*'fnd base rates'!J$109)\n+($G361*'fnd base rates'!J$110)\n+($H361*'fnd base rates'!J$111)\n+($I361*'fnd base rates'!J$112)\n+($J361*'fnd base rates'!J$113)\n+($K361*'fnd base rates'!J$114)\n+($M361*'fnd base rates'!J$116)\n+($N361*'fnd base rates'!J$117)\n+($O361*'fnd base rates'!J$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,10)))\n*$R361","v":3275.43055},{"$f":"(($D361*'fnd base rates'!K$107)\n+($E361*'fnd base rates'!K$108)\n+($F361*'fnd base rates'!K$109)\n+($G361*'fnd base rates'!K$110)\n+($H361*'fnd base rates'!K$111)\n+($I361*'fnd base rates'!K$112)\n+($J361*'fnd base rates'!K$113)\n+($K361*'fnd base rates'!K$114)\n+($M361*'fnd base rates'!K$116)\n+($N361*'fnd base rates'!K$117)\n+($O361*'fnd base rates'!K$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,11)))\n*$R361","v":5908.5583948999993},{"$f":"(($D361*'fnd base rates'!L$107)\n+($E361*'fnd base rates'!L$108)\n+($F361*'fnd base rates'!L$109)\n+($G361*'fnd base rates'!L$110)\n+($H361*'fnd base rates'!L$111)\n+($I361*'fnd base rates'!L$112)\n+($J361*'fnd base rates'!L$113)\n+($K361*'fnd base rates'!L$114)\n+($M361*'fnd base rates'!L$116)\n+($N361*'fnd base rates'!L$117)\n+($O361*'fnd base rates'!L$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,12)))","v":6167.1771049999998},{"$f":"(($D361*'fnd base rates'!M$107)\n+($E361*'fnd base rates'!M$108)\n+($F361*'fnd base rates'!M$109)\n+($G361*'fnd base rates'!M$110)\n+($H361*'fnd base rates'!M$111)\n+($I361*'fnd base rates'!M$112)\n+($J361*'fnd base rates'!M$113)\n+($K361*'fnd base rates'!M$114)\n+($M361*'fnd base rates'!M$116)\n+($N361*'fnd base rates'!M$117)\n+($O361*'fnd base rates'!M$118)\n+($P361*VLOOKUP($S361+12,rate_basefnd,13)))","v":0},60689.670813475001,null,449035044,"449","035","044",1,5,60689.670813475001,12138,0,12138,null,null,null,null,null,12222,28,12250,-112,12138,0,12138]
[449,449035073,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D362","v":0},{"$f":"'fnd enro'!E362","v":0},{"$f":"'fnd enro'!F362","v":0},{"$f":"'fnd enro'!G362","v":0},{"$f":"'fnd enro'!H362","v":1},{"$f":"'fnd enro'!I362","v":1},{"$f":"'fnd enro'!J362","v":0},{"$f":"'fnd enro'!K362","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L362","v":0},{"$f":"'fnd enro'!M362+'fnd enro'!N362","v":0},{"$f":"'fnd enro'!O362","v":0},{"$f":"'fnd enro'!P362","v":0},{"$f":"'fnd enro'!Q362","v":2},{"$f":"'fnd enro'!S362","v":2},1.085,{"$f":"VALUE('fnd enro'!R362)","v":5},null,{"$f":"(($D362*'fnd base rates'!C$107)\n+($E362*'fnd base rates'!C$108)\n+($F362*'fnd base rates'!C$109)\n+($G362*'fnd base rates'!C$110)\n+($H362*'fnd base rates'!C$111)\n+($I362*'fnd base rates'!C$112)\n+($J362*'fnd base rates'!C$113)\n+($K362*'fnd base rates'!C$114)\n+($M362*'fnd base rates'!C$116)\n+($N362*'fnd base rates'!C$117)\n+($O362*'fnd base rates'!C$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,3)))\n*$R362","v":1212.11621083},{"$f":"(($D362*'fnd base rates'!D$107)\n+($E362*'fnd base rates'!D$108)\n+($F362*'fnd base rates'!D$109)\n+($G362*'fnd base rates'!D$110)\n+($H362*'fnd base rates'!D$111)\n+($I362*'fnd base rates'!D$112)\n+($J362*'fnd base rates'!D$113)\n+($K362*'fnd base rates'!D$114)\n+($M362*'fnd base rates'!D$116)\n+($N362*'fnd base rates'!D$117)\n+($O362*'fnd base rates'!D$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,4)))\n*$R362","v":2124.8206},{"$f":"(($D362*'fnd base rates'!E$107)\n+($E362*'fnd base rates'!E$108)\n+($F362*'fnd base rates'!E$109)\n+($G362*'fnd base rates'!E$110)\n+($H362*'fnd base rates'!E$111)\n+($I362*'fnd base rates'!E$112)\n+($J362*'fnd base rates'!E$113)\n+($K362*'fnd base rates'!E$114)\n+($M362*'fnd base rates'!E$116)\n+($N362*'fnd base rates'!E$117)\n+($O362*'fnd base rates'!E$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,5)))\n*$R362","v":14006.520458909999},{"$f":"(($D362*'fnd base rates'!F$107)\n+($E362*'fnd base rates'!F$108)\n+($F362*'fnd base rates'!F$109)\n+($G362*'fnd base rates'!F$110)\n+($H362*'fnd base rates'!F$111)\n+($I362*'fnd base rates'!F$112)\n+($J362*'fnd base rates'!F$113)\n+($K362*'fnd base rates'!F$114)\n+($M362*'fnd base rates'!F$116)\n+($N362*'fnd base rates'!F$117)\n+($O362*'fnd base rates'!F$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,6)))\n*$R362","v":1914.2291546699998},{"$f":"(($D362*'fnd base rates'!G$107)\n+($E362*'fnd base rates'!G$108)\n+($F362*'fnd base rates'!G$109)\n+($G362*'fnd base rates'!G$110)\n+($H362*'fnd base rates'!G$111)\n+($I362*'fnd base rates'!G$112)\n+($J362*'fnd base rates'!G$113)\n+($K362*'fnd base rates'!G$114)\n+($M362*'fnd base rates'!G$116)\n+($N362*'fnd base rates'!G$117)\n+($O362*'fnd base rates'!G$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,7)))\n*$R362","v":603.97264101999997},{"$f":"(($D362*'fnd base rates'!H$107)\n+($E362*'fnd base rates'!H$108)\n+($F362*'fnd base rates'!H$109)\n+($G362*'fnd base rates'!H$110)\n+($H362*'fnd base rates'!H$111)\n+($I362*'fnd base rates'!H$112)\n+($J362*'fnd base rates'!H$113)\n+($K362*'fnd base rates'!H$114)\n+($M362*'fnd base rates'!H$116)\n+($N362*'fnd base rates'!H$117)\n+($O362*'fnd base rates'!H$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,8)))","v":1312.1341399999999},{"$f":"(($D362*'fnd base rates'!I$107)\n+($E362*'fnd base rates'!I$108)\n+($F362*'fnd base rates'!I$109)\n+($G362*'fnd base rates'!I$110)\n+($H362*'fnd base rates'!I$111)\n+($I362*'fnd base rates'!I$112)\n+($J362*'fnd base rates'!I$113)\n+($K362*'fnd base rates'!I$114)\n+($M362*'fnd base rates'!I$116)\n+($N362*'fnd base rates'!I$117)\n+($O362*'fnd base rates'!I$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,9)))\n*$R362","v":1004.6340499999999},{"$f":"(($D362*'fnd base rates'!J$107)\n+($E362*'fnd base rates'!J$108)\n+($F362*'fnd base rates'!J$109)\n+($G362*'fnd base rates'!J$110)\n+($H362*'fnd base rates'!J$111)\n+($I362*'fnd base rates'!J$112)\n+($J362*'fnd base rates'!J$113)\n+($K362*'fnd base rates'!J$114)\n+($M362*'fnd base rates'!J$116)\n+($N362*'fnd base rates'!J$117)\n+($O362*'fnd base rates'!J$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,10)))\n*$R362","v":1988.7399},{"$f":"(($D362*'fnd base rates'!K$107)\n+($E362*'fnd base rates'!K$108)\n+($F362*'fnd base rates'!K$109)\n+($G362*'fnd base rates'!K$110)\n+($H362*'fnd base rates'!K$111)\n+($I362*'fnd base rates'!K$112)\n+($J362*'fnd base rates'!K$113)\n+($K362*'fnd base rates'!K$114)\n+($M362*'fnd base rates'!K$116)\n+($N362*'fnd base rates'!K$117)\n+($O362*'fnd base rates'!K$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,11)))\n*$R362","v":2383.1421479599999},{"$f":"(($D362*'fnd base rates'!L$107)\n+($E362*'fnd base rates'!L$108)\n+($F362*'fnd base rates'!L$109)\n+($G362*'fnd base rates'!L$110)\n+($H362*'fnd base rates'!L$111)\n+($I362*'fnd base rates'!L$112)\n+($J362*'fnd base rates'!L$113)\n+($K362*'fnd base rates'!L$114)\n+($M362*'fnd base rates'!L$116)\n+($N362*'fnd base rates'!L$117)\n+($O362*'fnd base rates'!L$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,12)))","v":3151.4628419999999},{"$f":"(($D362*'fnd base rates'!M$107)\n+($E362*'fnd base rates'!M$108)\n+($F362*'fnd base rates'!M$109)\n+($G362*'fnd base rates'!M$110)\n+($H362*'fnd base rates'!M$111)\n+($I362*'fnd base rates'!M$112)\n+($J362*'fnd base rates'!M$113)\n+($K362*'fnd base rates'!M$114)\n+($M362*'fnd base rates'!M$116)\n+($N362*'fnd base rates'!M$117)\n+($O362*'fnd base rates'!M$118)\n+($P362*VLOOKUP($S362+12,rate_basefnd,13)))","v":0},29701.772145389998,null,449035073,"449","035","073",1,2,29701.772145389998,14851,0,14851,null,null,null,null,null,14938,16,14954,-103,14851,0,14851]
[449,449035243,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D363","v":0},{"$f":"'fnd enro'!E363","v":0},{"$f":"'fnd enro'!F363","v":0},{"$f":"'fnd enro'!G363","v":0},{"$f":"'fnd enro'!H363","v":2},{"$f":"'fnd enro'!I363","v":2},{"$f":"'fnd enro'!J363","v":0},{"$f":"'fnd enro'!K363","v":0.15160000000000001},{"$f":"'fnd enro'!L363","v":0},{"$f":"'fnd enro'!M363+'fnd enro'!N363","v":0},{"$f":"'fnd enro'!O363","v":0},{"$f":"'fnd enro'!P363","v":0},{"$f":"'fnd enro'!Q363","v":1},{"$f":"'fnd enro'!S363","v":4},1.085,{"$f":"VALUE('fnd enro'!R363)","v":8},null,{"$f":"(($D363*'fnd base rates'!C$107)\n+($E363*'fnd base rates'!C$108)\n+($F363*'fnd base rates'!C$109)\n+($G363*'fnd base rates'!C$110)\n+($H363*'fnd base rates'!C$111)\n+($I363*'fnd base rates'!C$112)\n+($J363*'fnd base rates'!C$113)\n+($K363*'fnd base rates'!C$114)\n+($M363*'fnd base rates'!C$116)\n+($N363*'fnd base rates'!C$117)\n+($O363*'fnd base rates'!C$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,3)))\n*$R363","v":2254.5601216600003},{"$f":"(($D363*'fnd base rates'!D$107)\n+($E363*'fnd base rates'!D$108)\n+($F363*'fnd base rates'!D$109)\n+($G363*'fnd base rates'!D$110)\n+($H363*'fnd base rates'!D$111)\n+($I363*'fnd base rates'!D$112)\n+($J363*'fnd base rates'!D$113)\n+($K363*'fnd base rates'!D$114)\n+($M363*'fnd base rates'!D$116)\n+($N363*'fnd base rates'!D$117)\n+($O363*'fnd base rates'!D$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,4)))\n*$R363","v":3445.7213000000002},{"$f":"(($D363*'fnd base rates'!E$107)\n+($E363*'fnd base rates'!E$108)\n+($F363*'fnd base rates'!E$109)\n+($G363*'fnd base rates'!E$110)\n+($H363*'fnd base rates'!E$111)\n+($I363*'fnd base rates'!E$112)\n+($J363*'fnd base rates'!E$113)\n+($K363*'fnd base rates'!E$114)\n+($M363*'fnd base rates'!E$116)\n+($N363*'fnd base rates'!E$117)\n+($O363*'fnd base rates'!E$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,5)))\n*$R363","v":20165.073167819999},{"$f":"(($D363*'fnd base rates'!F$107)\n+($E363*'fnd base rates'!F$108)\n+($F363*'fnd base rates'!F$109)\n+($G363*'fnd base rates'!F$110)\n+($H363*'fnd base rates'!F$111)\n+($I363*'fnd base rates'!F$112)\n+($J363*'fnd base rates'!F$113)\n+($K363*'fnd base rates'!F$114)\n+($M363*'fnd base rates'!F$116)\n+($N363*'fnd base rates'!F$117)\n+($O363*'fnd base rates'!F$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,6)))\n*$R363","v":3828.4583093399997},{"$f":"(($D363*'fnd base rates'!G$107)\n+($E363*'fnd base rates'!G$108)\n+($F363*'fnd base rates'!G$109)\n+($G363*'fnd base rates'!G$110)\n+($H363*'fnd base rates'!G$111)\n+($I363*'fnd base rates'!G$112)\n+($J363*'fnd base rates'!G$113)\n+($K363*'fnd base rates'!G$114)\n+($M363*'fnd base rates'!G$116)\n+($N363*'fnd base rates'!G$117)\n+($O363*'fnd base rates'!G$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,7)))\n*$R363","v":827.17538203999993},{"$f":"(($D363*'fnd base rates'!H$107)\n+($E363*'fnd base rates'!H$108)\n+($F363*'fnd base rates'!H$109)\n+($G363*'fnd base rates'!H$110)\n+($H363*'fnd base rates'!H$111)\n+($I363*'fnd base rates'!H$112)\n+($J363*'fnd base rates'!H$113)\n+($K363*'fnd base rates'!H$114)\n+($M363*'fnd base rates'!H$116)\n+($N363*'fnd base rates'!H$117)\n+($O363*'fnd base rates'!H$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,8)))","v":2570.4982799999998},{"$f":"(($D363*'fnd base rates'!I$107)\n+($E363*'fnd base rates'!I$108)\n+($F363*'fnd base rates'!I$109)\n+($G363*'fnd base rates'!I$110)\n+($H363*'fnd base rates'!I$111)\n+($I363*'fnd base rates'!I$112)\n+($J363*'fnd base rates'!I$113)\n+($K363*'fnd base rates'!I$114)\n+($M363*'fnd base rates'!I$116)\n+($N363*'fnd base rates'!I$117)\n+($O363*'fnd base rates'!I$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,9)))\n*$R363","v":1691.4824499999997},{"$f":"(($D363*'fnd base rates'!J$107)\n+($E363*'fnd base rates'!J$108)\n+($F363*'fnd base rates'!J$109)\n+($G363*'fnd base rates'!J$110)\n+($H363*'fnd base rates'!J$111)\n+($I363*'fnd base rates'!J$112)\n+($J363*'fnd base rates'!J$113)\n+($K363*'fnd base rates'!J$114)\n+($M363*'fnd base rates'!J$116)\n+($N363*'fnd base rates'!J$117)\n+($O363*'fnd base rates'!J$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,10)))\n*$R363","v":2326.1423499999996},{"$f":"(($D363*'fnd base rates'!K$107)\n+($E363*'fnd base rates'!K$108)\n+($F363*'fnd base rates'!K$109)\n+($G363*'fnd base rates'!K$110)\n+($H363*'fnd base rates'!K$111)\n+($I363*'fnd base rates'!K$112)\n+($J363*'fnd base rates'!K$113)\n+($K363*'fnd base rates'!K$114)\n+($M363*'fnd base rates'!K$116)\n+($N363*'fnd base rates'!K$117)\n+($O363*'fnd base rates'!K$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,11)))\n*$R363","v":4766.2842959199997},{"$f":"(($D363*'fnd base rates'!L$107)\n+($E363*'fnd base rates'!L$108)\n+($F363*'fnd base rates'!L$109)\n+($G363*'fnd base rates'!L$110)\n+($H363*'fnd base rates'!L$111)\n+($I363*'fnd base rates'!L$112)\n+($J363*'fnd base rates'!L$113)\n+($K363*'fnd base rates'!L$114)\n+($M363*'fnd base rates'!L$116)\n+($N363*'fnd base rates'!L$117)\n+($O363*'fnd base rates'!L$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,12)))","v":5132.8956839999992},{"$f":"(($D363*'fnd base rates'!M$107)\n+($E363*'fnd base rates'!M$108)\n+($F363*'fnd base rates'!M$109)\n+($G363*'fnd base rates'!M$110)\n+($H363*'fnd base rates'!M$111)\n+($I363*'fnd base rates'!M$112)\n+($J363*'fnd base rates'!M$113)\n+($K363*'fnd base rates'!M$114)\n+($M363*'fnd base rates'!M$116)\n+($N363*'fnd base rates'!M$117)\n+($O363*'fnd base rates'!M$118)\n+($P363*VLOOKUP($S363+12,rate_basefnd,13)))","v":0},47008.291340779993,null,449035243,"449","035","243",1,4,47008.291340779993,11752,0,11752,null,null,null,null,null,14341,50,14391,-2639,11752,0,11752]
[449,449035244,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D364","v":0},{"$f":"'fnd enro'!E364","v":0},{"$f":"'fnd enro'!F364","v":0},{"$f":"'fnd enro'!G364","v":0},{"$f":"'fnd enro'!H364","v":2},{"$f":"'fnd enro'!I364","v":2},{"$f":"'fnd enro'!J364","v":0},{"$f":"'fnd enro'!K364","v":0.15160000000000001},{"$f":"'fnd enro'!L364","v":0},{"$f":"'fnd enro'!M364+'fnd enro'!N364","v":0},{"$f":"'fnd enro'!O364","v":0},{"$f":"'fnd enro'!P364","v":0},{"$f":"'fnd enro'!Q364","v":1},{"$f":"'fnd enro'!S364","v":4},1.085,{"$f":"VALUE('fnd enro'!R364)","v":9},null,{"$f":"(($D364*'fnd base rates'!C$107)\n+($E364*'fnd base rates'!C$108)\n+($F364*'fnd base rates'!C$109)\n+($G364*'fnd base rates'!C$110)\n+($H364*'fnd base rates'!C$111)\n+($I364*'fnd base rates'!C$112)\n+($J364*'fnd base rates'!C$113)\n+($K364*'fnd base rates'!C$114)\n+($M364*'fnd base rates'!C$116)\n+($N364*'fnd base rates'!C$117)\n+($O364*'fnd base rates'!C$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,3)))\n*$R364","v":2256.0574216599998},{"$f":"(($D364*'fnd base rates'!D$107)\n+($E364*'fnd base rates'!D$108)\n+($F364*'fnd base rates'!D$109)\n+($G364*'fnd base rates'!D$110)\n+($H364*'fnd base rates'!D$111)\n+($I364*'fnd base rates'!D$112)\n+($J364*'fnd base rates'!D$113)\n+($K364*'fnd base rates'!D$114)\n+($M364*'fnd base rates'!D$116)\n+($N364*'fnd base rates'!D$117)\n+($O364*'fnd base rates'!D$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,4)))\n*$R364","v":3452.8172},{"$f":"(($D364*'fnd base rates'!E$107)\n+($E364*'fnd base rates'!E$108)\n+($F364*'fnd base rates'!E$109)\n+($G364*'fnd base rates'!E$110)\n+($H364*'fnd base rates'!E$111)\n+($I364*'fnd base rates'!E$112)\n+($J364*'fnd base rates'!E$113)\n+($K364*'fnd base rates'!E$114)\n+($M364*'fnd base rates'!E$116)\n+($N364*'fnd base rates'!E$117)\n+($O364*'fnd base rates'!E$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,5)))\n*$R364","v":20234.382967820002},{"$f":"(($D364*'fnd base rates'!F$107)\n+($E364*'fnd base rates'!F$108)\n+($F364*'fnd base rates'!F$109)\n+($G364*'fnd base rates'!F$110)\n+($H364*'fnd base rates'!F$111)\n+($I364*'fnd base rates'!F$112)\n+($J364*'fnd base rates'!F$113)\n+($K364*'fnd base rates'!F$114)\n+($M364*'fnd base rates'!F$116)\n+($N364*'fnd base rates'!F$117)\n+($O364*'fnd base rates'!F$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,6)))\n*$R364","v":3828.4583093399997},{"$f":"(($D364*'fnd base rates'!G$107)\n+($E364*'fnd base rates'!G$108)\n+($F364*'fnd base rates'!G$109)\n+($G364*'fnd base rates'!G$110)\n+($H364*'fnd base rates'!G$111)\n+($I364*'fnd base rates'!G$112)\n+($J364*'fnd base rates'!G$113)\n+($K364*'fnd base rates'!G$114)\n+($M364*'fnd base rates'!G$116)\n+($N364*'fnd base rates'!G$117)\n+($O364*'fnd base rates'!G$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,7)))\n*$R364","v":830.53888203999998},{"$f":"(($D364*'fnd base rates'!H$107)\n+($E364*'fnd base rates'!H$108)\n+($F364*'fnd base rates'!H$109)\n+($G364*'fnd base rates'!H$110)\n+($H364*'fnd base rates'!H$111)\n+($I364*'fnd base rates'!H$112)\n+($J364*'fnd base rates'!H$113)\n+($K364*'fnd base rates'!H$114)\n+($M364*'fnd base rates'!H$116)\n+($N364*'fnd base rates'!H$117)\n+($O364*'fnd base rates'!H$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,8)))","v":2570.96828},{"$f":"(($D364*'fnd base rates'!I$107)\n+($E364*'fnd base rates'!I$108)\n+($F364*'fnd base rates'!I$109)\n+($G364*'fnd base rates'!I$110)\n+($H364*'fnd base rates'!I$111)\n+($I364*'fnd base rates'!I$112)\n+($J364*'fnd base rates'!I$113)\n+($K364*'fnd base rates'!I$114)\n+($M364*'fnd base rates'!I$116)\n+($N364*'fnd base rates'!I$117)\n+($O364*'fnd base rates'!I$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,9)))\n*$R364","v":1694.2926},{"$f":"(($D364*'fnd base rates'!J$107)\n+($E364*'fnd base rates'!J$108)\n+($F364*'fnd base rates'!J$109)\n+($G364*'fnd base rates'!J$110)\n+($H364*'fnd base rates'!J$111)\n+($I364*'fnd base rates'!J$112)\n+($J364*'fnd base rates'!J$113)\n+($K364*'fnd base rates'!J$114)\n+($M364*'fnd base rates'!J$116)\n+($N364*'fnd base rates'!J$117)\n+($O364*'fnd base rates'!J$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,10)))\n*$R364","v":2340.7247499999999},{"$f":"(($D364*'fnd base rates'!K$107)\n+($E364*'fnd base rates'!K$108)\n+($F364*'fnd base rates'!K$109)\n+($G364*'fnd base rates'!K$110)\n+($H364*'fnd base rates'!K$111)\n+($I364*'fnd base rates'!K$112)\n+($J364*'fnd base rates'!K$113)\n+($K364*'fnd base rates'!K$114)\n+($M364*'fnd base rates'!K$116)\n+($N364*'fnd base rates'!K$117)\n+($O364*'fnd base rates'!K$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,11)))\n*$R364","v":4766.2842959199997},{"$f":"(($D364*'fnd base rates'!L$107)\n+($E364*'fnd base rates'!L$108)\n+($F364*'fnd base rates'!L$109)\n+($G364*'fnd base rates'!L$110)\n+($H364*'fnd base rates'!L$111)\n+($I364*'fnd base rates'!L$112)\n+($J364*'fnd base rates'!L$113)\n+($K364*'fnd base rates'!L$114)\n+($M364*'fnd base rates'!L$116)\n+($N364*'fnd base rates'!L$117)\n+($O364*'fnd base rates'!L$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,12)))","v":5143.225684},{"$f":"(($D364*'fnd base rates'!M$107)\n+($E364*'fnd base rates'!M$108)\n+($F364*'fnd base rates'!M$109)\n+($G364*'fnd base rates'!M$110)\n+($H364*'fnd base rates'!M$111)\n+($I364*'fnd base rates'!M$112)\n+($J364*'fnd base rates'!M$113)\n+($K364*'fnd base rates'!M$114)\n+($M364*'fnd base rates'!M$116)\n+($N364*'fnd base rates'!M$117)\n+($O364*'fnd base rates'!M$118)\n+($P364*VLOOKUP($S364+12,rate_basefnd,13)))","v":0},47117.750390779998,null,449035244,"449","035","244",1,4,47117.750390779998,11779,0,11779,null,null,null,null,null,11895,21,11916,-137,11779,0,11779]
[449,449035285,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D365","v":0},{"$f":"'fnd enro'!E365","v":0},{"$f":"'fnd enro'!F365","v":0},{"$f":"'fnd enro'!G365","v":0},{"$f":"'fnd enro'!H365","v":1},{"$f":"'fnd enro'!I365","v":3},{"$f":"'fnd enro'!J365","v":0},{"$f":"'fnd enro'!K365","v":0.15160000000000001},{"$f":"'fnd enro'!L365","v":0},{"$f":"'fnd enro'!M365+'fnd enro'!N365","v":0},{"$f":"'fnd enro'!O365","v":0},{"$f":"'fnd enro'!P365","v":0},{"$f":"'fnd enro'!Q365","v":2},{"$f":"'fnd enro'!S365","v":4},1.085,{"$f":"VALUE('fnd enro'!R365)","v":7},null,{"$f":"(($D365*'fnd base rates'!C$107)\n+($E365*'fnd base rates'!C$108)\n+($F365*'fnd base rates'!C$109)\n+($G365*'fnd base rates'!C$110)\n+($H365*'fnd base rates'!C$111)\n+($I365*'fnd base rates'!C$112)\n+($J365*'fnd base rates'!C$113)\n+($K365*'fnd base rates'!C$114)\n+($M365*'fnd base rates'!C$116)\n+($N365*'fnd base rates'!C$117)\n+($O365*'fnd base rates'!C$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,3)))\n*$R365","v":2317.5118216600004},{"$f":"(($D365*'fnd base rates'!D$107)\n+($E365*'fnd base rates'!D$108)\n+($F365*'fnd base rates'!D$109)\n+($G365*'fnd base rates'!D$110)\n+($H365*'fnd base rates'!D$111)\n+($I365*'fnd base rates'!D$112)\n+($J365*'fnd base rates'!D$113)\n+($K365*'fnd base rates'!D$114)\n+($M365*'fnd base rates'!D$116)\n+($N365*'fnd base rates'!D$117)\n+($O365*'fnd base rates'!D$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,4)))\n*$R365","v":3743.9661000000001},{"$f":"(($D365*'fnd base rates'!E$107)\n+($E365*'fnd base rates'!E$108)\n+($F365*'fnd base rates'!E$109)\n+($G365*'fnd base rates'!E$110)\n+($H365*'fnd base rates'!E$111)\n+($I365*'fnd base rates'!E$112)\n+($J365*'fnd base rates'!E$113)\n+($K365*'fnd base rates'!E$114)\n+($M365*'fnd base rates'!E$116)\n+($N365*'fnd base rates'!E$117)\n+($O365*'fnd base rates'!E$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,5)))\n*$R365","v":24563.977817819999},{"$f":"(($D365*'fnd base rates'!F$107)\n+($E365*'fnd base rates'!F$108)\n+($F365*'fnd base rates'!F$109)\n+($G365*'fnd base rates'!F$110)\n+($H365*'fnd base rates'!F$111)\n+($I365*'fnd base rates'!F$112)\n+($J365*'fnd base rates'!F$113)\n+($K365*'fnd base rates'!F$114)\n+($M365*'fnd base rates'!F$116)\n+($N365*'fnd base rates'!F$117)\n+($O365*'fnd base rates'!F$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,6)))\n*$R365","v":3717.3868593399998},{"$f":"(($D365*'fnd base rates'!G$107)\n+($E365*'fnd base rates'!G$108)\n+($F365*'fnd base rates'!G$109)\n+($G365*'fnd base rates'!G$110)\n+($H365*'fnd base rates'!G$111)\n+($I365*'fnd base rates'!G$112)\n+($J365*'fnd base rates'!G$113)\n+($K365*'fnd base rates'!G$114)\n+($M365*'fnd base rates'!G$116)\n+($N365*'fnd base rates'!G$117)\n+($O365*'fnd base rates'!G$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,7)))\n*$R365","v":963.76603203999991},{"$f":"(($D365*'fnd base rates'!H$107)\n+($E365*'fnd base rates'!H$108)\n+($F365*'fnd base rates'!H$109)\n+($G365*'fnd base rates'!H$110)\n+($H365*'fnd base rates'!H$111)\n+($I365*'fnd base rates'!H$112)\n+($J365*'fnd base rates'!H$113)\n+($K365*'fnd base rates'!H$114)\n+($M365*'fnd base rates'!H$116)\n+($N365*'fnd base rates'!H$117)\n+($O365*'fnd base rates'!H$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,8)))","v":2877.9282800000001},{"$f":"(($D365*'fnd base rates'!I$107)\n+($E365*'fnd base rates'!I$108)\n+($F365*'fnd base rates'!I$109)\n+($G365*'fnd base rates'!I$110)\n+($H365*'fnd base rates'!I$111)\n+($I365*'fnd base rates'!I$112)\n+($J365*'fnd base rates'!I$113)\n+($K365*'fnd base rates'!I$114)\n+($M365*'fnd base rates'!I$116)\n+($N365*'fnd base rates'!I$117)\n+($O365*'fnd base rates'!I$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,9)))\n*$R365","v":1897.5890499999998},{"$f":"(($D365*'fnd base rates'!J$107)\n+($E365*'fnd base rates'!J$108)\n+($F365*'fnd base rates'!J$109)\n+($G365*'fnd base rates'!J$110)\n+($H365*'fnd base rates'!J$111)\n+($I365*'fnd base rates'!J$112)\n+($J365*'fnd base rates'!J$113)\n+($K365*'fnd base rates'!J$114)\n+($M365*'fnd base rates'!J$116)\n+($N365*'fnd base rates'!J$117)\n+($O365*'fnd base rates'!J$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,10)))\n*$R365","v":3271.4703000000004},{"$f":"(($D365*'fnd base rates'!K$107)\n+($E365*'fnd base rates'!K$108)\n+($F365*'fnd base rates'!K$109)\n+($G365*'fnd base rates'!K$110)\n+($H365*'fnd base rates'!K$111)\n+($I365*'fnd base rates'!K$112)\n+($J365*'fnd base rates'!K$113)\n+($K365*'fnd base rates'!K$114)\n+($M365*'fnd base rates'!K$116)\n+($N365*'fnd base rates'!K$117)\n+($O365*'fnd base rates'!K$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,11)))\n*$R365","v":4733.4196459199993},{"$f":"(($D365*'fnd base rates'!L$107)\n+($E365*'fnd base rates'!L$108)\n+($F365*'fnd base rates'!L$109)\n+($G365*'fnd base rates'!L$110)\n+($H365*'fnd base rates'!L$111)\n+($I365*'fnd base rates'!L$112)\n+($J365*'fnd base rates'!L$113)\n+($K365*'fnd base rates'!L$114)\n+($M365*'fnd base rates'!L$116)\n+($N365*'fnd base rates'!L$117)\n+($O365*'fnd base rates'!L$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,12)))","v":5463.0056839999997},{"$f":"(($D365*'fnd base rates'!M$107)\n+($E365*'fnd base rates'!M$108)\n+($F365*'fnd base rates'!M$109)\n+($G365*'fnd base rates'!M$110)\n+($H365*'fnd base rates'!M$111)\n+($I365*'fnd base rates'!M$112)\n+($J365*'fnd base rates'!M$113)\n+($K365*'fnd base rates'!M$114)\n+($M365*'fnd base rates'!M$116)\n+($N365*'fnd base rates'!M$117)\n+($O365*'fnd base rates'!M$118)\n+($P365*VLOOKUP($S365+12,rate_basefnd,13)))","v":0},53550.021590780001,null,449035285,"449","035","285",1,4,53550.021590780001,13388,0,13388,null,null,null,null,null,13470,19,13489,-101,13388,0,13388]
[449,449035336,"BOSTON COLLEGIATE",{"$f":"'fnd enro'!D366","v":0},{"$f":"'fnd enro'!E366","v":0},{"$f":"'fnd enro'!F366","v":0},{"$f":"'fnd enro'!G366","v":0},{"$f":"'fnd enro'!H366","v":1},{"$f":"'fnd enro'!I366","v":0},{"$f":"'fnd enro'!J366","v":0},{"$f":"'fnd enro'!K366","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L366","v":0},{"$f":"'fnd enro'!M366+'fnd enro'!N366","v":0},{"$f":"'fnd enro'!O366","v":0},{"$f":"'fnd enro'!P366","v":0},{"$f":"'fnd enro'!Q366","v":0},{"$f":"'fnd enro'!S366","v":1},1.085,{"$f":"VALUE('fnd enro'!R366)","v":7},null,{"$f":"(($D366*'fnd base rates'!C$107)\n+($E366*'fnd base rates'!C$108)\n+($F366*'fnd base rates'!C$109)\n+($G366*'fnd base rates'!C$110)\n+($H366*'fnd base rates'!C$111)\n+($I366*'fnd base rates'!C$112)\n+($J366*'fnd base rates'!C$113)\n+($K366*'fnd base rates'!C$114)\n+($M366*'fnd base rates'!C$116)\n+($N366*'fnd base rates'!C$117)\n+($O366*'fnd base rates'!C$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,3)))\n*$R366","v":547.15345541500005},{"$f":"(($D366*'fnd base rates'!D$107)\n+($E366*'fnd base rates'!D$108)\n+($F366*'fnd base rates'!D$109)\n+($G366*'fnd base rates'!D$110)\n+($H366*'fnd base rates'!D$111)\n+($I366*'fnd base rates'!D$112)\n+($J366*'fnd base rates'!D$113)\n+($K366*'fnd base rates'!D$114)\n+($M366*'fnd base rates'!D$116)\n+($N366*'fnd base rates'!D$117)\n+($O366*'fnd base rates'!D$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,4)))\n*$R366","v":783.31574999999998},{"$f":"(($D366*'fnd base rates'!E$107)\n+($E366*'fnd base rates'!E$108)\n+($F366*'fnd base rates'!E$109)\n+($G366*'fnd base rates'!E$110)\n+($H366*'fnd base rates'!E$111)\n+($I366*'fnd base rates'!E$112)\n+($J366*'fnd base rates'!E$113)\n+($K366*'fnd base rates'!E$114)\n+($M366*'fnd base rates'!E$116)\n+($N366*'fnd base rates'!E$117)\n+($O366*'fnd base rates'!E$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,5)))\n*$R366","v":3535.0468794550002},{"$f":"(($D366*'fnd base rates'!F$107)\n+($E366*'fnd base rates'!F$108)\n+($F366*'fnd base rates'!F$109)\n+($G366*'fnd base rates'!F$110)\n+($H366*'fnd base rates'!F$111)\n+($I366*'fnd base rates'!F$112)\n+($J366*'fnd base rates'!F$113)\n+($K366*'fnd base rates'!F$114)\n+($M366*'fnd base rates'!F$116)\n+($N366*'fnd base rates'!F$117)\n+($O366*'fnd base rates'!F$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,6)))\n*$R366","v":1012.6503023349999},{"$f":"(($D366*'fnd base rates'!G$107)\n+($E366*'fnd base rates'!G$108)\n+($F366*'fnd base rates'!G$109)\n+($G366*'fnd base rates'!G$110)\n+($H366*'fnd base rates'!G$111)\n+($I366*'fnd base rates'!G$112)\n+($J366*'fnd base rates'!G$113)\n+($K366*'fnd base rates'!G$114)\n+($M366*'fnd base rates'!G$116)\n+($N366*'fnd base rates'!G$117)\n+($O366*'fnd base rates'!G$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,7)))\n*$R366","v":172.13894550999999},{"$f":"(($D366*'fnd base rates'!H$107)\n+($E366*'fnd base rates'!H$108)\n+($F366*'fnd base rates'!H$109)\n+($G366*'fnd base rates'!H$110)\n+($H366*'fnd base rates'!H$111)\n+($I366*'fnd base rates'!H$112)\n+($J366*'fnd base rates'!H$113)\n+($K366*'fnd base rates'!H$114)\n+($M366*'fnd base rates'!H$116)\n+($N366*'fnd base rates'!H$117)\n+($O366*'fnd base rates'!H$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D366*'fnd base rates'!I$107)\n+($E366*'fnd base rates'!I$108)\n+($F366*'fnd base rates'!I$109)\n+($G366*'fnd base rates'!I$110)\n+($H366*'fnd base rates'!I$111)\n+($I366*'fnd base rates'!I$112)\n+($J366*'fnd base rates'!I$113)\n+($K366*'fnd base rates'!I$114)\n+($M366*'fnd base rates'!I$116)\n+($N366*'fnd base rates'!I$117)\n+($O366*'fnd base rates'!I$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,9)))\n*$R366","v":347.89439999999996},{"$f":"(($D366*'fnd base rates'!J$107)\n+($E366*'fnd base rates'!J$108)\n+($F366*'fnd base rates'!J$109)\n+($G366*'fnd base rates'!J$110)\n+($H366*'fnd base rates'!J$111)\n+($I366*'fnd base rates'!J$112)\n+($J366*'fnd base rates'!J$113)\n+($K366*'fnd base rates'!J$114)\n+($M366*'fnd base rates'!J$116)\n+($N366*'fnd base rates'!J$117)\n+($O366*'fnd base rates'!J$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,10)))\n*$R366","v":254.74714999999998},{"$f":"(($D366*'fnd base rates'!K$107)\n+($E366*'fnd base rates'!K$108)\n+($F366*'fnd base rates'!K$109)\n+($G366*'fnd base rates'!K$110)\n+($H366*'fnd base rates'!K$111)\n+($I366*'fnd base rates'!K$112)\n+($J366*'fnd base rates'!K$113)\n+($K366*'fnd base rates'!K$114)\n+($M366*'fnd base rates'!K$116)\n+($N366*'fnd base rates'!K$117)\n+($O366*'fnd base rates'!K$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,11)))\n*$R366","v":1208.0033989800002},{"$f":"(($D366*'fnd base rates'!L$107)\n+($E366*'fnd base rates'!L$108)\n+($F366*'fnd base rates'!L$109)\n+($G366*'fnd base rates'!L$110)\n+($H366*'fnd base rates'!L$111)\n+($I366*'fnd base rates'!L$112)\n+($J366*'fnd base rates'!L$113)\n+($K366*'fnd base rates'!L$114)\n+($M366*'fnd base rates'!L$116)\n+($N366*'fnd base rates'!L$117)\n+($O366*'fnd base rates'!L$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D366*'fnd base rates'!M$107)\n+($E366*'fnd base rates'!M$108)\n+($F366*'fnd base rates'!M$109)\n+($G366*'fnd base rates'!M$110)\n+($H366*'fnd base rates'!M$111)\n+($I366*'fnd base rates'!M$112)\n+($J366*'fnd base rates'!M$113)\n+($K366*'fnd base rates'!M$114)\n+($M366*'fnd base rates'!M$116)\n+($N366*'fnd base rates'!M$117)\n+($O366*'fnd base rates'!M$118)\n+($P366*VLOOKUP($S366+12,rate_basefnd,13)))","v":0},9576.1287726949995,null,449035336,"449","035","336",1,1,9576.1287726949995,9576,0,9576,null,null,null,null,null,9670,0,9670,-94,9576,0,9576]
[450,450086008,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D367","v":0},{"$f":"'fnd enro'!E367","v":0},{"$f":"'fnd enro'!F367","v":1},{"$f":"'fnd enro'!G367","v":5},{"$f":"'fnd enro'!H367","v":1},{"$f":"'fnd enro'!I367","v":0},{"$f":"'fnd enro'!J367","v":0},{"$f":"'fnd enro'!K367","v":0.26529999999999998},{"$f":"'fnd enro'!L367","v":0},{"$f":"'fnd enro'!M367+'fnd enro'!N367","v":0},{"$f":"'fnd enro'!O367","v":0},{"$f":"'fnd enro'!P367","v":0},{"$f":"'fnd enro'!Q367","v":0},{"$f":"'fnd enro'!S367","v":7},1,{"$f":"VALUE('fnd enro'!R367)","v":7},null,{"$f":"(($D367*'fnd base rates'!C$107)\n+($E367*'fnd base rates'!C$108)\n+($F367*'fnd base rates'!C$109)\n+($G367*'fnd base rates'!C$110)\n+($H367*'fnd base rates'!C$111)\n+($I367*'fnd base rates'!C$112)\n+($J367*'fnd base rates'!C$113)\n+($K367*'fnd base rates'!C$114)\n+($M367*'fnd base rates'!C$116)\n+($N367*'fnd base rates'!C$117)\n+($O367*'fnd base rates'!C$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,3)))\n*$R367","v":3530.022293},{"$f":"(($D367*'fnd base rates'!D$107)\n+($E367*'fnd base rates'!D$108)\n+($F367*'fnd base rates'!D$109)\n+($G367*'fnd base rates'!D$110)\n+($H367*'fnd base rates'!D$111)\n+($I367*'fnd base rates'!D$112)\n+($J367*'fnd base rates'!D$113)\n+($K367*'fnd base rates'!D$114)\n+($M367*'fnd base rates'!D$116)\n+($N367*'fnd base rates'!D$117)\n+($O367*'fnd base rates'!D$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,4)))\n*$R367","v":5053.6499999999996},{"$f":"(($D367*'fnd base rates'!E$107)\n+($E367*'fnd base rates'!E$108)\n+($F367*'fnd base rates'!E$109)\n+($G367*'fnd base rates'!E$110)\n+($H367*'fnd base rates'!E$111)\n+($I367*'fnd base rates'!E$112)\n+($J367*'fnd base rates'!E$113)\n+($K367*'fnd base rates'!E$114)\n+($M367*'fnd base rates'!E$116)\n+($N367*'fnd base rates'!E$117)\n+($O367*'fnd base rates'!E$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,5)))\n*$R367","v":25190.114060999997},{"$f":"(($D367*'fnd base rates'!F$107)\n+($E367*'fnd base rates'!F$108)\n+($F367*'fnd base rates'!F$109)\n+($G367*'fnd base rates'!F$110)\n+($H367*'fnd base rates'!F$111)\n+($I367*'fnd base rates'!F$112)\n+($J367*'fnd base rates'!F$113)\n+($K367*'fnd base rates'!F$114)\n+($M367*'fnd base rates'!F$116)\n+($N367*'fnd base rates'!F$117)\n+($O367*'fnd base rates'!F$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,6)))\n*$R367","v":7960.3877570000004},{"$f":"(($D367*'fnd base rates'!G$107)\n+($E367*'fnd base rates'!G$108)\n+($F367*'fnd base rates'!G$109)\n+($G367*'fnd base rates'!G$110)\n+($H367*'fnd base rates'!G$111)\n+($I367*'fnd base rates'!G$112)\n+($J367*'fnd base rates'!G$113)\n+($K367*'fnd base rates'!G$114)\n+($M367*'fnd base rates'!G$116)\n+($N367*'fnd base rates'!G$117)\n+($O367*'fnd base rates'!G$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,7)))\n*$R367","v":1044.4938420000001},{"$f":"(($D367*'fnd base rates'!H$107)\n+($E367*'fnd base rates'!H$108)\n+($F367*'fnd base rates'!H$109)\n+($G367*'fnd base rates'!H$110)\n+($H367*'fnd base rates'!H$111)\n+($I367*'fnd base rates'!H$112)\n+($J367*'fnd base rates'!H$113)\n+($K367*'fnd base rates'!H$114)\n+($M367*'fnd base rates'!H$116)\n+($N367*'fnd base rates'!H$117)\n+($O367*'fnd base rates'!H$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,8)))","v":3455.5994900000005},{"$f":"(($D367*'fnd base rates'!I$107)\n+($E367*'fnd base rates'!I$108)\n+($F367*'fnd base rates'!I$109)\n+($G367*'fnd base rates'!I$110)\n+($H367*'fnd base rates'!I$111)\n+($I367*'fnd base rates'!I$112)\n+($J367*'fnd base rates'!I$113)\n+($K367*'fnd base rates'!I$114)\n+($M367*'fnd base rates'!I$116)\n+($N367*'fnd base rates'!I$117)\n+($O367*'fnd base rates'!I$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,9)))\n*$R367","v":1765.9799999999996},{"$f":"(($D367*'fnd base rates'!J$107)\n+($E367*'fnd base rates'!J$108)\n+($F367*'fnd base rates'!J$109)\n+($G367*'fnd base rates'!J$110)\n+($H367*'fnd base rates'!J$111)\n+($I367*'fnd base rates'!J$112)\n+($J367*'fnd base rates'!J$113)\n+($K367*'fnd base rates'!J$114)\n+($M367*'fnd base rates'!J$116)\n+($N367*'fnd base rates'!J$117)\n+($O367*'fnd base rates'!J$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,10)))\n*$R367","v":1049.28},{"$f":"(($D367*'fnd base rates'!K$107)\n+($E367*'fnd base rates'!K$108)\n+($F367*'fnd base rates'!K$109)\n+($G367*'fnd base rates'!K$110)\n+($H367*'fnd base rates'!K$111)\n+($I367*'fnd base rates'!K$112)\n+($J367*'fnd base rates'!K$113)\n+($K367*'fnd base rates'!K$114)\n+($M367*'fnd base rates'!K$116)\n+($N367*'fnd base rates'!K$117)\n+($O367*'fnd base rates'!K$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,11)))\n*$R367","v":7329.5903159999989},{"$f":"(($D367*'fnd base rates'!L$107)\n+($E367*'fnd base rates'!L$108)\n+($F367*'fnd base rates'!L$109)\n+($G367*'fnd base rates'!L$110)\n+($H367*'fnd base rates'!L$111)\n+($I367*'fnd base rates'!L$112)\n+($J367*'fnd base rates'!L$113)\n+($K367*'fnd base rates'!L$114)\n+($M367*'fnd base rates'!L$116)\n+($N367*'fnd base rates'!L$117)\n+($O367*'fnd base rates'!L$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,12)))","v":8360.9499469999992},{"$f":"(($D367*'fnd base rates'!M$107)\n+($E367*'fnd base rates'!M$108)\n+($F367*'fnd base rates'!M$109)\n+($G367*'fnd base rates'!M$110)\n+($H367*'fnd base rates'!M$111)\n+($I367*'fnd base rates'!M$112)\n+($J367*'fnd base rates'!M$113)\n+($K367*'fnd base rates'!M$114)\n+($M367*'fnd base rates'!M$116)\n+($N367*'fnd base rates'!M$117)\n+($O367*'fnd base rates'!M$118)\n+($P367*VLOOKUP($S367+12,rate_basefnd,13)))","v":0},64740.067706000002,null,450086008,"450","086","008",1,7,64740.067706000002,9249,0,9249,null,null,null,null,null,9339,0,9339,-90,9249,0,9249]
[450,450086086,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D368","v":0},{"$f":"'fnd enro'!E368","v":0},{"$f":"'fnd enro'!F368","v":9},{"$f":"'fnd enro'!G368","v":38},{"$f":"'fnd enro'!H368","v":28},{"$f":"'fnd enro'!I368","v":0},{"$f":"'fnd enro'!J368","v":0},{"$f":"'fnd enro'!K368","v":2.8424999999999998},{"$f":"'fnd enro'!L368","v":0},{"$f":"'fnd enro'!M368+'fnd enro'!N368","v":0},{"$f":"'fnd enro'!O368","v":0},{"$f":"'fnd enro'!P368","v":0},{"$f":"'fnd enro'!Q368","v":19},{"$f":"'fnd enro'!S368","v":75},1,{"$f":"VALUE('fnd enro'!R368)","v":7},null,{"$f":"(($D368*'fnd base rates'!C$107)\n+($E368*'fnd base rates'!C$108)\n+($F368*'fnd base rates'!C$109)\n+($G368*'fnd base rates'!C$110)\n+($H368*'fnd base rates'!C$111)\n+($I368*'fnd base rates'!C$112)\n+($J368*'fnd base rates'!C$113)\n+($K368*'fnd base rates'!C$114)\n+($M368*'fnd base rates'!C$116)\n+($N368*'fnd base rates'!C$117)\n+($O368*'fnd base rates'!C$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,3)))\n*$R368","v":38950.267424999998},{"$f":"(($D368*'fnd base rates'!D$107)\n+($E368*'fnd base rates'!D$108)\n+($F368*'fnd base rates'!D$109)\n+($G368*'fnd base rates'!D$110)\n+($H368*'fnd base rates'!D$111)\n+($I368*'fnd base rates'!D$112)\n+($J368*'fnd base rates'!D$113)\n+($K368*'fnd base rates'!D$114)\n+($M368*'fnd base rates'!D$116)\n+($N368*'fnd base rates'!D$117)\n+($O368*'fnd base rates'!D$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,4)))\n*$R368","v":59493.42},{"$f":"(($D368*'fnd base rates'!E$107)\n+($E368*'fnd base rates'!E$108)\n+($F368*'fnd base rates'!E$109)\n+($G368*'fnd base rates'!E$110)\n+($H368*'fnd base rates'!E$111)\n+($I368*'fnd base rates'!E$112)\n+($J368*'fnd base rates'!E$113)\n+($K368*'fnd base rates'!E$114)\n+($M368*'fnd base rates'!E$116)\n+($N368*'fnd base rates'!E$117)\n+($O368*'fnd base rates'!E$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,5)))\n*$R368","v":315227.04922500002},{"$f":"(($D368*'fnd base rates'!F$107)\n+($E368*'fnd base rates'!F$108)\n+($F368*'fnd base rates'!F$109)\n+($G368*'fnd base rates'!F$110)\n+($H368*'fnd base rates'!F$111)\n+($I368*'fnd base rates'!F$112)\n+($J368*'fnd base rates'!F$113)\n+($K368*'fnd base rates'!F$114)\n+($M368*'fnd base rates'!F$116)\n+($N368*'fnd base rates'!F$117)\n+($O368*'fnd base rates'!F$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,6)))\n*$R368","v":81178.288824999996},{"$f":"(($D368*'fnd base rates'!G$107)\n+($E368*'fnd base rates'!G$108)\n+($F368*'fnd base rates'!G$109)\n+($G368*'fnd base rates'!G$110)\n+($H368*'fnd base rates'!G$111)\n+($I368*'fnd base rates'!G$112)\n+($J368*'fnd base rates'!G$113)\n+($K368*'fnd base rates'!G$114)\n+($M368*'fnd base rates'!G$116)\n+($N368*'fnd base rates'!G$117)\n+($O368*'fnd base rates'!G$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,7)))\n*$R368","v":13913.865449999999},{"$f":"(($D368*'fnd base rates'!H$107)\n+($E368*'fnd base rates'!H$108)\n+($F368*'fnd base rates'!H$109)\n+($G368*'fnd base rates'!H$110)\n+($H368*'fnd base rates'!H$111)\n+($I368*'fnd base rates'!H$112)\n+($J368*'fnd base rates'!H$113)\n+($K368*'fnd base rates'!H$114)\n+($M368*'fnd base rates'!H$116)\n+($N368*'fnd base rates'!H$117)\n+($O368*'fnd base rates'!H$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,8)))","v":37412.450250000002},{"$f":"(($D368*'fnd base rates'!I$107)\n+($E368*'fnd base rates'!I$108)\n+($F368*'fnd base rates'!I$109)\n+($G368*'fnd base rates'!I$110)\n+($H368*'fnd base rates'!I$111)\n+($I368*'fnd base rates'!I$112)\n+($J368*'fnd base rates'!I$113)\n+($K368*'fnd base rates'!I$114)\n+($M368*'fnd base rates'!I$116)\n+($N368*'fnd base rates'!I$117)\n+($O368*'fnd base rates'!I$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,9)))\n*$R368","v":22413.5},{"$f":"(($D368*'fnd base rates'!J$107)\n+($E368*'fnd base rates'!J$108)\n+($F368*'fnd base rates'!J$109)\n+($G368*'fnd base rates'!J$110)\n+($H368*'fnd base rates'!J$111)\n+($I368*'fnd base rates'!J$112)\n+($J368*'fnd base rates'!J$113)\n+($K368*'fnd base rates'!J$114)\n+($M368*'fnd base rates'!J$116)\n+($N368*'fnd base rates'!J$117)\n+($O368*'fnd base rates'!J$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,10)))\n*$R368","v":23881.940000000002},{"$f":"(($D368*'fnd base rates'!K$107)\n+($E368*'fnd base rates'!K$108)\n+($F368*'fnd base rates'!K$109)\n+($G368*'fnd base rates'!K$110)\n+($H368*'fnd base rates'!K$111)\n+($I368*'fnd base rates'!K$112)\n+($J368*'fnd base rates'!K$113)\n+($K368*'fnd base rates'!K$114)\n+($M368*'fnd base rates'!K$116)\n+($N368*'fnd base rates'!K$117)\n+($O368*'fnd base rates'!K$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,11)))\n*$R368","v":79868.0291},{"$f":"(($D368*'fnd base rates'!L$107)\n+($E368*'fnd base rates'!L$108)\n+($F368*'fnd base rates'!L$109)\n+($G368*'fnd base rates'!L$110)\n+($H368*'fnd base rates'!L$111)\n+($I368*'fnd base rates'!L$112)\n+($J368*'fnd base rates'!L$113)\n+($K368*'fnd base rates'!L$114)\n+($M368*'fnd base rates'!L$116)\n+($N368*'fnd base rates'!L$117)\n+($O368*'fnd base rates'!L$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,12)))","v":98571.676575000005},{"$f":"(($D368*'fnd base rates'!M$107)\n+($E368*'fnd base rates'!M$108)\n+($F368*'fnd base rates'!M$109)\n+($G368*'fnd base rates'!M$110)\n+($H368*'fnd base rates'!M$111)\n+($I368*'fnd base rates'!M$112)\n+($J368*'fnd base rates'!M$113)\n+($K368*'fnd base rates'!M$114)\n+($M368*'fnd base rates'!M$116)\n+($N368*'fnd base rates'!M$117)\n+($O368*'fnd base rates'!M$118)\n+($P368*VLOOKUP($S368+12,rate_basefnd,13)))","v":0},770910.48685000022,null,450086086,"450","086","086",1,75,770910.48685000022,10279,0,10279,null,null,null,null,null,10346,6,10352,-73,10279,0,10279]
[450,450086117,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D369","v":0},{"$f":"'fnd enro'!E369","v":0},{"$f":"'fnd enro'!F369","v":1},{"$f":"'fnd enro'!G369","v":0},{"$f":"'fnd enro'!H369","v":1},{"$f":"'fnd enro'!I369","v":0},{"$f":"'fnd enro'!J369","v":0},{"$f":"'fnd enro'!K369","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L369","v":0},{"$f":"'fnd enro'!M369+'fnd enro'!N369","v":0},{"$f":"'fnd enro'!O369","v":0},{"$f":"'fnd enro'!P369","v":0},{"$f":"'fnd enro'!Q369","v":0},{"$f":"'fnd enro'!S369","v":2},1,{"$f":"VALUE('fnd enro'!R369)","v":5},null,{"$f":"(($D369*'fnd base rates'!C$107)\n+($E369*'fnd base rates'!C$108)\n+($F369*'fnd base rates'!C$109)\n+($G369*'fnd base rates'!C$110)\n+($H369*'fnd base rates'!C$111)\n+($I369*'fnd base rates'!C$112)\n+($J369*'fnd base rates'!C$113)\n+($K369*'fnd base rates'!C$114)\n+($M369*'fnd base rates'!C$116)\n+($N369*'fnd base rates'!C$117)\n+($O369*'fnd base rates'!C$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,3)))\n*$R369","v":1008.577798},{"$f":"(($D369*'fnd base rates'!D$107)\n+($E369*'fnd base rates'!D$108)\n+($F369*'fnd base rates'!D$109)\n+($G369*'fnd base rates'!D$110)\n+($H369*'fnd base rates'!D$111)\n+($I369*'fnd base rates'!D$112)\n+($J369*'fnd base rates'!D$113)\n+($K369*'fnd base rates'!D$114)\n+($M369*'fnd base rates'!D$116)\n+($N369*'fnd base rates'!D$117)\n+($O369*'fnd base rates'!D$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,4)))\n*$R369","v":1443.9},{"$f":"(($D369*'fnd base rates'!E$107)\n+($E369*'fnd base rates'!E$108)\n+($F369*'fnd base rates'!E$109)\n+($G369*'fnd base rates'!E$110)\n+($H369*'fnd base rates'!E$111)\n+($I369*'fnd base rates'!E$112)\n+($J369*'fnd base rates'!E$113)\n+($K369*'fnd base rates'!E$114)\n+($M369*'fnd base rates'!E$116)\n+($N369*'fnd base rates'!E$117)\n+($O369*'fnd base rates'!E$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,5)))\n*$R369","v":6913.4754460000004},{"$f":"(($D369*'fnd base rates'!F$107)\n+($E369*'fnd base rates'!F$108)\n+($F369*'fnd base rates'!F$109)\n+($G369*'fnd base rates'!F$110)\n+($H369*'fnd base rates'!F$111)\n+($I369*'fnd base rates'!F$112)\n+($J369*'fnd base rates'!F$113)\n+($K369*'fnd base rates'!F$114)\n+($M369*'fnd base rates'!F$116)\n+($N369*'fnd base rates'!F$117)\n+($O369*'fnd base rates'!F$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,6)))\n*$R369","v":2104.496502},{"$f":"(($D369*'fnd base rates'!G$107)\n+($E369*'fnd base rates'!G$108)\n+($F369*'fnd base rates'!G$109)\n+($G369*'fnd base rates'!G$110)\n+($H369*'fnd base rates'!G$111)\n+($I369*'fnd base rates'!G$112)\n+($J369*'fnd base rates'!G$113)\n+($K369*'fnd base rates'!G$114)\n+($M369*'fnd base rates'!G$116)\n+($N369*'fnd base rates'!G$117)\n+($O369*'fnd base rates'!G$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,7)))\n*$R369","v":306.27681200000001},{"$f":"(($D369*'fnd base rates'!H$107)\n+($E369*'fnd base rates'!H$108)\n+($F369*'fnd base rates'!H$109)\n+($G369*'fnd base rates'!H$110)\n+($H369*'fnd base rates'!H$111)\n+($I369*'fnd base rates'!H$112)\n+($J369*'fnd base rates'!H$113)\n+($K369*'fnd base rates'!H$114)\n+($M369*'fnd base rates'!H$116)\n+($N369*'fnd base rates'!H$117)\n+($O369*'fnd base rates'!H$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D369*'fnd base rates'!I$107)\n+($E369*'fnd base rates'!I$108)\n+($F369*'fnd base rates'!I$109)\n+($G369*'fnd base rates'!I$110)\n+($H369*'fnd base rates'!I$111)\n+($I369*'fnd base rates'!I$112)\n+($J369*'fnd base rates'!I$113)\n+($K369*'fnd base rates'!I$114)\n+($M369*'fnd base rates'!I$116)\n+($N369*'fnd base rates'!I$117)\n+($O369*'fnd base rates'!I$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,9)))\n*$R369","v":561.53},{"$f":"(($D369*'fnd base rates'!J$107)\n+($E369*'fnd base rates'!J$108)\n+($F369*'fnd base rates'!J$109)\n+($G369*'fnd base rates'!J$110)\n+($H369*'fnd base rates'!J$111)\n+($I369*'fnd base rates'!J$112)\n+($J369*'fnd base rates'!J$113)\n+($K369*'fnd base rates'!J$114)\n+($M369*'fnd base rates'!J$116)\n+($N369*'fnd base rates'!J$117)\n+($O369*'fnd base rates'!J$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,10)))\n*$R369","v":330.63},{"$f":"(($D369*'fnd base rates'!K$107)\n+($E369*'fnd base rates'!K$108)\n+($F369*'fnd base rates'!K$109)\n+($G369*'fnd base rates'!K$110)\n+($H369*'fnd base rates'!K$111)\n+($I369*'fnd base rates'!K$112)\n+($J369*'fnd base rates'!K$113)\n+($K369*'fnd base rates'!K$114)\n+($M369*'fnd base rates'!K$116)\n+($N369*'fnd base rates'!K$117)\n+($O369*'fnd base rates'!K$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,11)))\n*$R369","v":2149.404376},{"$f":"(($D369*'fnd base rates'!L$107)\n+($E369*'fnd base rates'!L$108)\n+($F369*'fnd base rates'!L$109)\n+($G369*'fnd base rates'!L$110)\n+($H369*'fnd base rates'!L$111)\n+($I369*'fnd base rates'!L$112)\n+($J369*'fnd base rates'!L$113)\n+($K369*'fnd base rates'!L$114)\n+($M369*'fnd base rates'!L$116)\n+($N369*'fnd base rates'!L$117)\n+($O369*'fnd base rates'!L$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,12)))","v":2411.3928419999997},{"$f":"(($D369*'fnd base rates'!M$107)\n+($E369*'fnd base rates'!M$108)\n+($F369*'fnd base rates'!M$109)\n+($G369*'fnd base rates'!M$110)\n+($H369*'fnd base rates'!M$111)\n+($I369*'fnd base rates'!M$112)\n+($J369*'fnd base rates'!M$113)\n+($K369*'fnd base rates'!M$114)\n+($M369*'fnd base rates'!M$116)\n+($N369*'fnd base rates'!M$117)\n+($O369*'fnd base rates'!M$118)\n+($P369*VLOOKUP($S369+12,rate_basefnd,13)))","v":0},18216.997916,null,450086117,"450","086","117",1,2,18216.997916,9108,0,9108,null,null,null,null,null,11180,4,11184,-2076,9108,0,9108]
[450,450086127,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D370","v":0},{"$f":"'fnd enro'!E370","v":0},{"$f":"'fnd enro'!F370","v":1},{"$f":"'fnd enro'!G370","v":2},{"$f":"'fnd enro'!H370","v":3},{"$f":"'fnd enro'!I370","v":0},{"$f":"'fnd enro'!J370","v":0},{"$f":"'fnd enro'!K370","v":0.22739999999999999},{"$f":"'fnd enro'!L370","v":0},{"$f":"'fnd enro'!M370+'fnd enro'!N370","v":0},{"$f":"'fnd enro'!O370","v":0},{"$f":"'fnd enro'!P370","v":0},{"$f":"'fnd enro'!Q370","v":0},{"$f":"'fnd enro'!S370","v":6},1,{"$f":"VALUE('fnd enro'!R370)","v":4},null,{"$f":"(($D370*'fnd base rates'!C$107)\n+($E370*'fnd base rates'!C$108)\n+($F370*'fnd base rates'!C$109)\n+($G370*'fnd base rates'!C$110)\n+($H370*'fnd base rates'!C$111)\n+($I370*'fnd base rates'!C$112)\n+($J370*'fnd base rates'!C$113)\n+($K370*'fnd base rates'!C$114)\n+($M370*'fnd base rates'!C$116)\n+($N370*'fnd base rates'!C$117)\n+($O370*'fnd base rates'!C$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,3)))\n*$R370","v":3025.7333939999999},{"$f":"(($D370*'fnd base rates'!D$107)\n+($E370*'fnd base rates'!D$108)\n+($F370*'fnd base rates'!D$109)\n+($G370*'fnd base rates'!D$110)\n+($H370*'fnd base rates'!D$111)\n+($I370*'fnd base rates'!D$112)\n+($J370*'fnd base rates'!D$113)\n+($K370*'fnd base rates'!D$114)\n+($M370*'fnd base rates'!D$116)\n+($N370*'fnd base rates'!D$117)\n+($O370*'fnd base rates'!D$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,4)))\n*$R370","v":4331.7000000000007},{"$f":"(($D370*'fnd base rates'!E$107)\n+($E370*'fnd base rates'!E$108)\n+($F370*'fnd base rates'!E$109)\n+($G370*'fnd base rates'!E$110)\n+($H370*'fnd base rates'!E$111)\n+($I370*'fnd base rates'!E$112)\n+($J370*'fnd base rates'!E$113)\n+($K370*'fnd base rates'!E$114)\n+($M370*'fnd base rates'!E$116)\n+($N370*'fnd base rates'!E$117)\n+($O370*'fnd base rates'!E$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,5)))\n*$R370","v":20740.346337999999},{"$f":"(($D370*'fnd base rates'!F$107)\n+($E370*'fnd base rates'!F$108)\n+($F370*'fnd base rates'!F$109)\n+($G370*'fnd base rates'!F$110)\n+($H370*'fnd base rates'!F$111)\n+($I370*'fnd base rates'!F$112)\n+($J370*'fnd base rates'!F$113)\n+($K370*'fnd base rates'!F$114)\n+($M370*'fnd base rates'!F$116)\n+($N370*'fnd base rates'!F$117)\n+($O370*'fnd base rates'!F$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,6)))\n*$R370","v":6313.4895059999999},{"$f":"(($D370*'fnd base rates'!G$107)\n+($E370*'fnd base rates'!G$108)\n+($F370*'fnd base rates'!G$109)\n+($G370*'fnd base rates'!G$110)\n+($H370*'fnd base rates'!G$111)\n+($I370*'fnd base rates'!G$112)\n+($J370*'fnd base rates'!G$113)\n+($K370*'fnd base rates'!G$114)\n+($M370*'fnd base rates'!G$116)\n+($N370*'fnd base rates'!G$117)\n+($O370*'fnd base rates'!G$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,7)))\n*$R370","v":918.87043599999993},{"$f":"(($D370*'fnd base rates'!H$107)\n+($E370*'fnd base rates'!H$108)\n+($F370*'fnd base rates'!H$109)\n+($G370*'fnd base rates'!H$110)\n+($H370*'fnd base rates'!H$111)\n+($I370*'fnd base rates'!H$112)\n+($J370*'fnd base rates'!H$113)\n+($K370*'fnd base rates'!H$114)\n+($M370*'fnd base rates'!H$116)\n+($N370*'fnd base rates'!H$117)\n+($O370*'fnd base rates'!H$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,8)))","v":2961.9424199999999},{"$f":"(($D370*'fnd base rates'!I$107)\n+($E370*'fnd base rates'!I$108)\n+($F370*'fnd base rates'!I$109)\n+($G370*'fnd base rates'!I$110)\n+($H370*'fnd base rates'!I$111)\n+($I370*'fnd base rates'!I$112)\n+($J370*'fnd base rates'!I$113)\n+($K370*'fnd base rates'!I$114)\n+($M370*'fnd base rates'!I$116)\n+($N370*'fnd base rates'!I$117)\n+($O370*'fnd base rates'!I$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,9)))\n*$R370","v":1684.59},{"$f":"(($D370*'fnd base rates'!J$107)\n+($E370*'fnd base rates'!J$108)\n+($F370*'fnd base rates'!J$109)\n+($G370*'fnd base rates'!J$110)\n+($H370*'fnd base rates'!J$111)\n+($I370*'fnd base rates'!J$112)\n+($J370*'fnd base rates'!J$113)\n+($K370*'fnd base rates'!J$114)\n+($M370*'fnd base rates'!J$116)\n+($N370*'fnd base rates'!J$117)\n+($O370*'fnd base rates'!J$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,10)))\n*$R370","v":1087.67},{"$f":"(($D370*'fnd base rates'!K$107)\n+($E370*'fnd base rates'!K$108)\n+($F370*'fnd base rates'!K$109)\n+($G370*'fnd base rates'!K$110)\n+($H370*'fnd base rates'!K$111)\n+($I370*'fnd base rates'!K$112)\n+($J370*'fnd base rates'!K$113)\n+($K370*'fnd base rates'!K$114)\n+($M370*'fnd base rates'!K$116)\n+($N370*'fnd base rates'!K$117)\n+($O370*'fnd base rates'!K$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,11)))\n*$R370","v":6448.2131280000003},{"$f":"(($D370*'fnd base rates'!L$107)\n+($E370*'fnd base rates'!L$108)\n+($F370*'fnd base rates'!L$109)\n+($G370*'fnd base rates'!L$110)\n+($H370*'fnd base rates'!L$111)\n+($I370*'fnd base rates'!L$112)\n+($J370*'fnd base rates'!L$113)\n+($K370*'fnd base rates'!L$114)\n+($M370*'fnd base rates'!L$116)\n+($N370*'fnd base rates'!L$117)\n+($O370*'fnd base rates'!L$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,12)))","v":7234.2585259999996},{"$f":"(($D370*'fnd base rates'!M$107)\n+($E370*'fnd base rates'!M$108)\n+($F370*'fnd base rates'!M$109)\n+($G370*'fnd base rates'!M$110)\n+($H370*'fnd base rates'!M$111)\n+($I370*'fnd base rates'!M$112)\n+($J370*'fnd base rates'!M$113)\n+($K370*'fnd base rates'!M$114)\n+($M370*'fnd base rates'!M$116)\n+($N370*'fnd base rates'!M$117)\n+($O370*'fnd base rates'!M$118)\n+($P370*VLOOKUP($S370+12,rate_basefnd,13)))","v":0},54746.813747999993,null,450086127,"450","086","127",1,6,54746.813747999993,9124,0,9124,null,null,null,null,null,9216,0,9216,-92,9124,0,9124]
[450,450086210,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D371","v":0},{"$f":"'fnd enro'!E371","v":0},{"$f":"'fnd enro'!F371","v":6},{"$f":"'fnd enro'!G371","v":44},{"$f":"'fnd enro'!H371","v":42},{"$f":"'fnd enro'!I371","v":0},{"$f":"'fnd enro'!J371","v":0},{"$f":"'fnd enro'!K371","v":3.4868000000000001},{"$f":"'fnd enro'!L371","v":0},{"$f":"'fnd enro'!M371+'fnd enro'!N371","v":0},{"$f":"'fnd enro'!O371","v":0},{"$f":"'fnd enro'!P371","v":0},{"$f":"'fnd enro'!Q371","v":15},{"$f":"'fnd enro'!S371","v":92},1,{"$f":"VALUE('fnd enro'!R371)","v":6},null,{"$f":"(($D371*'fnd base rates'!C$107)\n+($E371*'fnd base rates'!C$108)\n+($F371*'fnd base rates'!C$109)\n+($G371*'fnd base rates'!C$110)\n+($H371*'fnd base rates'!C$111)\n+($I371*'fnd base rates'!C$112)\n+($J371*'fnd base rates'!C$113)\n+($K371*'fnd base rates'!C$114)\n+($M371*'fnd base rates'!C$116)\n+($N371*'fnd base rates'!C$117)\n+($O371*'fnd base rates'!C$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,3)))\n*$R371","v":47264.878708000004},{"$f":"(($D371*'fnd base rates'!D$107)\n+($E371*'fnd base rates'!D$108)\n+($F371*'fnd base rates'!D$109)\n+($G371*'fnd base rates'!D$110)\n+($H371*'fnd base rates'!D$111)\n+($I371*'fnd base rates'!D$112)\n+($J371*'fnd base rates'!D$113)\n+($K371*'fnd base rates'!D$114)\n+($M371*'fnd base rates'!D$116)\n+($N371*'fnd base rates'!D$117)\n+($O371*'fnd base rates'!D$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,4)))\n*$R371","v":70542.599999999991},{"$f":"(($D371*'fnd base rates'!E$107)\n+($E371*'fnd base rates'!E$108)\n+($F371*'fnd base rates'!E$109)\n+($G371*'fnd base rates'!E$110)\n+($H371*'fnd base rates'!E$111)\n+($I371*'fnd base rates'!E$112)\n+($J371*'fnd base rates'!E$113)\n+($K371*'fnd base rates'!E$114)\n+($M371*'fnd base rates'!E$116)\n+($N371*'fnd base rates'!E$117)\n+($O371*'fnd base rates'!E$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,5)))\n*$R371","v":359858.90051599999},{"$f":"(($D371*'fnd base rates'!F$107)\n+($E371*'fnd base rates'!F$108)\n+($F371*'fnd base rates'!F$109)\n+($G371*'fnd base rates'!F$110)\n+($H371*'fnd base rates'!F$111)\n+($I371*'fnd base rates'!F$112)\n+($J371*'fnd base rates'!F$113)\n+($K371*'fnd base rates'!F$114)\n+($M371*'fnd base rates'!F$116)\n+($N371*'fnd base rates'!F$117)\n+($O371*'fnd base rates'!F$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,6)))\n*$R371","v":97758.279091999997},{"$f":"(($D371*'fnd base rates'!G$107)\n+($E371*'fnd base rates'!G$108)\n+($F371*'fnd base rates'!G$109)\n+($G371*'fnd base rates'!G$110)\n+($H371*'fnd base rates'!G$111)\n+($I371*'fnd base rates'!G$112)\n+($J371*'fnd base rates'!G$113)\n+($K371*'fnd base rates'!G$114)\n+($M371*'fnd base rates'!G$116)\n+($N371*'fnd base rates'!G$117)\n+($O371*'fnd base rates'!G$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,7)))\n*$R371","v":15998.343352},{"$f":"(($D371*'fnd base rates'!H$107)\n+($E371*'fnd base rates'!H$108)\n+($F371*'fnd base rates'!H$109)\n+($G371*'fnd base rates'!H$110)\n+($H371*'fnd base rates'!H$111)\n+($I371*'fnd base rates'!H$112)\n+($J371*'fnd base rates'!H$113)\n+($K371*'fnd base rates'!H$114)\n+($M371*'fnd base rates'!H$116)\n+($N371*'fnd base rates'!H$117)\n+($O371*'fnd base rates'!H$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,8)))","v":45715.850440000002},{"$f":"(($D371*'fnd base rates'!I$107)\n+($E371*'fnd base rates'!I$108)\n+($F371*'fnd base rates'!I$109)\n+($G371*'fnd base rates'!I$110)\n+($H371*'fnd base rates'!I$111)\n+($I371*'fnd base rates'!I$112)\n+($J371*'fnd base rates'!I$113)\n+($K371*'fnd base rates'!I$114)\n+($M371*'fnd base rates'!I$116)\n+($N371*'fnd base rates'!I$117)\n+($O371*'fnd base rates'!I$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,9)))\n*$R371","v":27141.279999999999},{"$f":"(($D371*'fnd base rates'!J$107)\n+($E371*'fnd base rates'!J$108)\n+($F371*'fnd base rates'!J$109)\n+($G371*'fnd base rates'!J$110)\n+($H371*'fnd base rates'!J$111)\n+($I371*'fnd base rates'!J$112)\n+($J371*'fnd base rates'!J$113)\n+($K371*'fnd base rates'!J$114)\n+($M371*'fnd base rates'!J$116)\n+($N371*'fnd base rates'!J$117)\n+($O371*'fnd base rates'!J$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,10)))\n*$R371","v":25229.940000000002},{"$f":"(($D371*'fnd base rates'!K$107)\n+($E371*'fnd base rates'!K$108)\n+($F371*'fnd base rates'!K$109)\n+($G371*'fnd base rates'!K$110)\n+($H371*'fnd base rates'!K$111)\n+($I371*'fnd base rates'!K$112)\n+($J371*'fnd base rates'!K$113)\n+($K371*'fnd base rates'!K$114)\n+($M371*'fnd base rates'!K$116)\n+($N371*'fnd base rates'!K$117)\n+($O371*'fnd base rates'!K$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,11)))\n*$R371","v":98563.281296000001},{"$f":"(($D371*'fnd base rates'!L$107)\n+($E371*'fnd base rates'!L$108)\n+($F371*'fnd base rates'!L$109)\n+($G371*'fnd base rates'!L$110)\n+($H371*'fnd base rates'!L$111)\n+($I371*'fnd base rates'!L$112)\n+($J371*'fnd base rates'!L$113)\n+($K371*'fnd base rates'!L$114)\n+($M371*'fnd base rates'!L$116)\n+($N371*'fnd base rates'!L$117)\n+($O371*'fnd base rates'!L$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,12)))","v":117310.28073200001},{"$f":"(($D371*'fnd base rates'!M$107)\n+($E371*'fnd base rates'!M$108)\n+($F371*'fnd base rates'!M$109)\n+($G371*'fnd base rates'!M$110)\n+($H371*'fnd base rates'!M$111)\n+($I371*'fnd base rates'!M$112)\n+($J371*'fnd base rates'!M$113)\n+($K371*'fnd base rates'!M$114)\n+($M371*'fnd base rates'!M$116)\n+($N371*'fnd base rates'!M$117)\n+($O371*'fnd base rates'!M$118)\n+($P371*VLOOKUP($S371+12,rate_basefnd,13)))","v":0},905383.63413600007,null,450086210,"450","086","210",1,92,905383.63413600007,9841,0,9841,null,null,null,null,null,9888,3,9891,-50,9841,0,9841]
[450,450086275,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D372","v":0},{"$f":"'fnd enro'!E372","v":0},{"$f":"'fnd enro'!F372","v":2},{"$f":"'fnd enro'!G372","v":1},{"$f":"'fnd enro'!H372","v":2},{"$f":"'fnd enro'!I372","v":0},{"$f":"'fnd enro'!J372","v":0},{"$f":"'fnd enro'!K372","v":0.1895},{"$f":"'fnd enro'!L372","v":0},{"$f":"'fnd enro'!M372+'fnd enro'!N372","v":0},{"$f":"'fnd enro'!O372","v":0},{"$f":"'fnd enro'!P372","v":0},{"$f":"'fnd enro'!Q372","v":1},{"$f":"'fnd enro'!S372","v":5},1,{"$f":"VALUE('fnd enro'!R372)","v":3},null,{"$f":"(($D372*'fnd base rates'!C$107)\n+($E372*'fnd base rates'!C$108)\n+($F372*'fnd base rates'!C$109)\n+($G372*'fnd base rates'!C$110)\n+($H372*'fnd base rates'!C$111)\n+($I372*'fnd base rates'!C$112)\n+($J372*'fnd base rates'!C$113)\n+($K372*'fnd base rates'!C$114)\n+($M372*'fnd base rates'!C$116)\n+($N372*'fnd base rates'!C$117)\n+($O372*'fnd base rates'!C$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,3)))\n*$R372","v":2574.5844950000001},{"$f":"(($D372*'fnd base rates'!D$107)\n+($E372*'fnd base rates'!D$108)\n+($F372*'fnd base rates'!D$109)\n+($G372*'fnd base rates'!D$110)\n+($H372*'fnd base rates'!D$111)\n+($I372*'fnd base rates'!D$112)\n+($J372*'fnd base rates'!D$113)\n+($K372*'fnd base rates'!D$114)\n+($M372*'fnd base rates'!D$116)\n+($N372*'fnd base rates'!D$117)\n+($O372*'fnd base rates'!D$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,4)))\n*$R372","v":3861.5300000000007},{"$f":"(($D372*'fnd base rates'!E$107)\n+($E372*'fnd base rates'!E$108)\n+($F372*'fnd base rates'!E$109)\n+($G372*'fnd base rates'!E$110)\n+($H372*'fnd base rates'!E$111)\n+($I372*'fnd base rates'!E$112)\n+($J372*'fnd base rates'!E$113)\n+($K372*'fnd base rates'!E$114)\n+($M372*'fnd base rates'!E$116)\n+($N372*'fnd base rates'!E$117)\n+($O372*'fnd base rates'!E$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,5)))\n*$R372","v":19940.208615},{"$f":"(($D372*'fnd base rates'!F$107)\n+($E372*'fnd base rates'!F$108)\n+($F372*'fnd base rates'!F$109)\n+($G372*'fnd base rates'!F$110)\n+($H372*'fnd base rates'!F$111)\n+($I372*'fnd base rates'!F$112)\n+($J372*'fnd base rates'!F$113)\n+($K372*'fnd base rates'!F$114)\n+($M372*'fnd base rates'!F$116)\n+($N372*'fnd base rates'!F$117)\n+($O372*'fnd base rates'!F$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,6)))\n*$R372","v":5380.1712549999993},{"$f":"(($D372*'fnd base rates'!G$107)\n+($E372*'fnd base rates'!G$108)\n+($F372*'fnd base rates'!G$109)\n+($G372*'fnd base rates'!G$110)\n+($H372*'fnd base rates'!G$111)\n+($I372*'fnd base rates'!G$112)\n+($J372*'fnd base rates'!G$113)\n+($K372*'fnd base rates'!G$114)\n+($M372*'fnd base rates'!G$116)\n+($N372*'fnd base rates'!G$117)\n+($O372*'fnd base rates'!G$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,7)))\n*$R372","v":879.44703000000004},{"$f":"(($D372*'fnd base rates'!H$107)\n+($E372*'fnd base rates'!H$108)\n+($F372*'fnd base rates'!H$109)\n+($G372*'fnd base rates'!H$110)\n+($H372*'fnd base rates'!H$111)\n+($I372*'fnd base rates'!H$112)\n+($J372*'fnd base rates'!H$113)\n+($K372*'fnd base rates'!H$114)\n+($M372*'fnd base rates'!H$116)\n+($N372*'fnd base rates'!H$117)\n+($O372*'fnd base rates'!H$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,8)))","v":2486.5653499999999},{"$f":"(($D372*'fnd base rates'!I$107)\n+($E372*'fnd base rates'!I$108)\n+($F372*'fnd base rates'!I$109)\n+($G372*'fnd base rates'!I$110)\n+($H372*'fnd base rates'!I$111)\n+($I372*'fnd base rates'!I$112)\n+($J372*'fnd base rates'!I$113)\n+($K372*'fnd base rates'!I$114)\n+($M372*'fnd base rates'!I$116)\n+($N372*'fnd base rates'!I$117)\n+($O372*'fnd base rates'!I$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,9)))\n*$R372","v":1463.4799999999998},{"$f":"(($D372*'fnd base rates'!J$107)\n+($E372*'fnd base rates'!J$108)\n+($F372*'fnd base rates'!J$109)\n+($G372*'fnd base rates'!J$110)\n+($H372*'fnd base rates'!J$111)\n+($I372*'fnd base rates'!J$112)\n+($J372*'fnd base rates'!J$113)\n+($K372*'fnd base rates'!J$114)\n+($M372*'fnd base rates'!J$116)\n+($N372*'fnd base rates'!J$117)\n+($O372*'fnd base rates'!J$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,10)))\n*$R372","v":1322.17},{"$f":"(($D372*'fnd base rates'!K$107)\n+($E372*'fnd base rates'!K$108)\n+($F372*'fnd base rates'!K$109)\n+($G372*'fnd base rates'!K$110)\n+($H372*'fnd base rates'!K$111)\n+($I372*'fnd base rates'!K$112)\n+($J372*'fnd base rates'!K$113)\n+($K372*'fnd base rates'!K$114)\n+($M372*'fnd base rates'!K$116)\n+($N372*'fnd base rates'!K$117)\n+($O372*'fnd base rates'!K$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,11)))\n*$R372","v":5334.8459400000002},{"$f":"(($D372*'fnd base rates'!L$107)\n+($E372*'fnd base rates'!L$108)\n+($F372*'fnd base rates'!L$109)\n+($G372*'fnd base rates'!L$110)\n+($H372*'fnd base rates'!L$111)\n+($I372*'fnd base rates'!L$112)\n+($J372*'fnd base rates'!L$113)\n+($K372*'fnd base rates'!L$114)\n+($M372*'fnd base rates'!L$116)\n+($N372*'fnd base rates'!L$117)\n+($O372*'fnd base rates'!L$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,12)))","v":6410.2871050000003},{"$f":"(($D372*'fnd base rates'!M$107)\n+($E372*'fnd base rates'!M$108)\n+($F372*'fnd base rates'!M$109)\n+($G372*'fnd base rates'!M$110)\n+($H372*'fnd base rates'!M$111)\n+($I372*'fnd base rates'!M$112)\n+($J372*'fnd base rates'!M$113)\n+($K372*'fnd base rates'!M$114)\n+($M372*'fnd base rates'!M$116)\n+($N372*'fnd base rates'!M$117)\n+($O372*'fnd base rates'!M$118)\n+($P372*VLOOKUP($S372+12,rate_basefnd,13)))","v":0},49653.289790000003,null,450086275,"450","086","275",1,5,49653.289790000003,9931,0,9931,null,null,null,null,null,10022,1,10023,-92,9931,0,9931]
[450,450086278,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D373","v":0},{"$f":"'fnd enro'!E373","v":0},{"$f":"'fnd enro'!F373","v":0},{"$f":"'fnd enro'!G373","v":5},{"$f":"'fnd enro'!H373","v":4},{"$f":"'fnd enro'!I373","v":0},{"$f":"'fnd enro'!J373","v":0},{"$f":"'fnd enro'!K373","v":0.34110000000000001},{"$f":"'fnd enro'!L373","v":0},{"$f":"'fnd enro'!M373+'fnd enro'!N373","v":0},{"$f":"'fnd enro'!O373","v":0},{"$f":"'fnd enro'!P373","v":0},{"$f":"'fnd enro'!Q373","v":2},{"$f":"'fnd enro'!S373","v":9},1,{"$f":"VALUE('fnd enro'!R373)","v":6},null,{"$f":"(($D373*'fnd base rates'!C$107)\n+($E373*'fnd base rates'!C$108)\n+($F373*'fnd base rates'!C$109)\n+($G373*'fnd base rates'!C$110)\n+($H373*'fnd base rates'!C$111)\n+($I373*'fnd base rates'!C$112)\n+($J373*'fnd base rates'!C$113)\n+($K373*'fnd base rates'!C$114)\n+($M373*'fnd base rates'!C$116)\n+($N373*'fnd base rates'!C$117)\n+($O373*'fnd base rates'!C$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,3)))\n*$R373","v":4654.6400910000002},{"$f":"(($D373*'fnd base rates'!D$107)\n+($E373*'fnd base rates'!D$108)\n+($F373*'fnd base rates'!D$109)\n+($G373*'fnd base rates'!D$110)\n+($H373*'fnd base rates'!D$111)\n+($I373*'fnd base rates'!D$112)\n+($J373*'fnd base rates'!D$113)\n+($K373*'fnd base rates'!D$114)\n+($M373*'fnd base rates'!D$116)\n+($N373*'fnd base rates'!D$117)\n+($O373*'fnd base rates'!D$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,4)))\n*$R373","v":7047.31},{"$f":"(($D373*'fnd base rates'!E$107)\n+($E373*'fnd base rates'!E$108)\n+($F373*'fnd base rates'!E$109)\n+($G373*'fnd base rates'!E$110)\n+($H373*'fnd base rates'!E$111)\n+($I373*'fnd base rates'!E$112)\n+($J373*'fnd base rates'!E$113)\n+($K373*'fnd base rates'!E$114)\n+($M373*'fnd base rates'!E$116)\n+($N373*'fnd base rates'!E$117)\n+($O373*'fnd base rates'!E$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,5)))\n*$R373","v":36675.969507000002},{"$f":"(($D373*'fnd base rates'!F$107)\n+($E373*'fnd base rates'!F$108)\n+($F373*'fnd base rates'!F$109)\n+($G373*'fnd base rates'!F$110)\n+($H373*'fnd base rates'!F$111)\n+($I373*'fnd base rates'!F$112)\n+($J373*'fnd base rates'!F$113)\n+($K373*'fnd base rates'!F$114)\n+($M373*'fnd base rates'!F$116)\n+($N373*'fnd base rates'!F$117)\n+($O373*'fnd base rates'!F$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,6)))\n*$R373","v":9589.164259000001},{"$f":"(($D373*'fnd base rates'!G$107)\n+($E373*'fnd base rates'!G$108)\n+($F373*'fnd base rates'!G$109)\n+($G373*'fnd base rates'!G$110)\n+($H373*'fnd base rates'!G$111)\n+($I373*'fnd base rates'!G$112)\n+($J373*'fnd base rates'!G$113)\n+($K373*'fnd base rates'!G$114)\n+($M373*'fnd base rates'!G$116)\n+($N373*'fnd base rates'!G$117)\n+($O373*'fnd base rates'!G$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,7)))\n*$R373","v":1633.210654},{"$f":"(($D373*'fnd base rates'!H$107)\n+($E373*'fnd base rates'!H$108)\n+($F373*'fnd base rates'!H$109)\n+($G373*'fnd base rates'!H$110)\n+($H373*'fnd base rates'!H$111)\n+($I373*'fnd base rates'!H$112)\n+($J373*'fnd base rates'!H$113)\n+($K373*'fnd base rates'!H$114)\n+($M373*'fnd base rates'!H$116)\n+($N373*'fnd base rates'!H$117)\n+($O373*'fnd base rates'!H$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,8)))","v":4482.8336300000001},{"$f":"(($D373*'fnd base rates'!I$107)\n+($E373*'fnd base rates'!I$108)\n+($F373*'fnd base rates'!I$109)\n+($G373*'fnd base rates'!I$110)\n+($H373*'fnd base rates'!I$111)\n+($I373*'fnd base rates'!I$112)\n+($J373*'fnd base rates'!I$113)\n+($K373*'fnd base rates'!I$114)\n+($M373*'fnd base rates'!I$116)\n+($N373*'fnd base rates'!I$117)\n+($O373*'fnd base rates'!I$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,9)))\n*$R373","v":2704.33},{"$f":"(($D373*'fnd base rates'!J$107)\n+($E373*'fnd base rates'!J$108)\n+($F373*'fnd base rates'!J$109)\n+($G373*'fnd base rates'!J$110)\n+($H373*'fnd base rates'!J$111)\n+($I373*'fnd base rates'!J$112)\n+($J373*'fnd base rates'!J$113)\n+($K373*'fnd base rates'!J$114)\n+($M373*'fnd base rates'!J$116)\n+($N373*'fnd base rates'!J$117)\n+($O373*'fnd base rates'!J$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,10)))\n*$R373","v":2787.09},{"$f":"(($D373*'fnd base rates'!K$107)\n+($E373*'fnd base rates'!K$108)\n+($F373*'fnd base rates'!K$109)\n+($G373*'fnd base rates'!K$110)\n+($H373*'fnd base rates'!K$111)\n+($I373*'fnd base rates'!K$112)\n+($J373*'fnd base rates'!K$113)\n+($K373*'fnd base rates'!K$114)\n+($M373*'fnd base rates'!K$116)\n+($N373*'fnd base rates'!K$117)\n+($O373*'fnd base rates'!K$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,11)))\n*$R373","v":9633.6546920000001},{"$f":"(($D373*'fnd base rates'!L$107)\n+($E373*'fnd base rates'!L$108)\n+($F373*'fnd base rates'!L$109)\n+($G373*'fnd base rates'!L$110)\n+($H373*'fnd base rates'!L$111)\n+($I373*'fnd base rates'!L$112)\n+($J373*'fnd base rates'!L$113)\n+($K373*'fnd base rates'!L$114)\n+($M373*'fnd base rates'!L$116)\n+($N373*'fnd base rates'!L$117)\n+($O373*'fnd base rates'!L$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,12)))","v":11703.782788999999},{"$f":"(($D373*'fnd base rates'!M$107)\n+($E373*'fnd base rates'!M$108)\n+($F373*'fnd base rates'!M$109)\n+($G373*'fnd base rates'!M$110)\n+($H373*'fnd base rates'!M$111)\n+($I373*'fnd base rates'!M$112)\n+($J373*'fnd base rates'!M$113)\n+($K373*'fnd base rates'!M$114)\n+($M373*'fnd base rates'!M$116)\n+($N373*'fnd base rates'!M$117)\n+($O373*'fnd base rates'!M$118)\n+($P373*VLOOKUP($S373+12,rate_basefnd,13)))","v":0},90911.985622000007,null,450086278,"450","086","278",1,9,90911.985622000007,10101,0,10101,null,null,null,null,null,11621,13,11634,-1533,10101,0,10101]
[450,450086327,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D374","v":0},{"$f":"'fnd enro'!E374","v":0},{"$f":"'fnd enro'!F374","v":0},{"$f":"'fnd enro'!G374","v":2},{"$f":"'fnd enro'!H374","v":0},{"$f":"'fnd enro'!I374","v":0},{"$f":"'fnd enro'!J374","v":0},{"$f":"'fnd enro'!K374","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L374","v":0},{"$f":"'fnd enro'!M374+'fnd enro'!N374","v":0},{"$f":"'fnd enro'!O374","v":0},{"$f":"'fnd enro'!P374","v":0},{"$f":"'fnd enro'!Q374","v":0},{"$f":"'fnd enro'!S374","v":2},1,{"$f":"VALUE('fnd enro'!R374)","v":3},null,{"$f":"(($D374*'fnd base rates'!C$107)\n+($E374*'fnd base rates'!C$108)\n+($F374*'fnd base rates'!C$109)\n+($G374*'fnd base rates'!C$110)\n+($H374*'fnd base rates'!C$111)\n+($I374*'fnd base rates'!C$112)\n+($J374*'fnd base rates'!C$113)\n+($K374*'fnd base rates'!C$114)\n+($M374*'fnd base rates'!C$116)\n+($N374*'fnd base rates'!C$117)\n+($O374*'fnd base rates'!C$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,3)))\n*$R374","v":1008.577798},{"$f":"(($D374*'fnd base rates'!D$107)\n+($E374*'fnd base rates'!D$108)\n+($F374*'fnd base rates'!D$109)\n+($G374*'fnd base rates'!D$110)\n+($H374*'fnd base rates'!D$111)\n+($I374*'fnd base rates'!D$112)\n+($J374*'fnd base rates'!D$113)\n+($K374*'fnd base rates'!D$114)\n+($M374*'fnd base rates'!D$116)\n+($N374*'fnd base rates'!D$117)\n+($O374*'fnd base rates'!D$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,4)))\n*$R374","v":1443.9},{"$f":"(($D374*'fnd base rates'!E$107)\n+($E374*'fnd base rates'!E$108)\n+($F374*'fnd base rates'!E$109)\n+($G374*'fnd base rates'!E$110)\n+($H374*'fnd base rates'!E$111)\n+($I374*'fnd base rates'!E$112)\n+($J374*'fnd base rates'!E$113)\n+($K374*'fnd base rates'!E$114)\n+($M374*'fnd base rates'!E$116)\n+($N374*'fnd base rates'!E$117)\n+($O374*'fnd base rates'!E$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,5)))\n*$R374","v":7310.6554459999998},{"$f":"(($D374*'fnd base rates'!F$107)\n+($E374*'fnd base rates'!F$108)\n+($F374*'fnd base rates'!F$109)\n+($G374*'fnd base rates'!F$110)\n+($H374*'fnd base rates'!F$111)\n+($I374*'fnd base rates'!F$112)\n+($J374*'fnd base rates'!F$113)\n+($K374*'fnd base rates'!F$114)\n+($M374*'fnd base rates'!F$116)\n+($N374*'fnd base rates'!F$117)\n+($O374*'fnd base rates'!F$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,6)))\n*$R374","v":2342.3565020000001},{"$f":"(($D374*'fnd base rates'!G$107)\n+($E374*'fnd base rates'!G$108)\n+($F374*'fnd base rates'!G$109)\n+($G374*'fnd base rates'!G$110)\n+($H374*'fnd base rates'!G$111)\n+($I374*'fnd base rates'!G$112)\n+($J374*'fnd base rates'!G$113)\n+($K374*'fnd base rates'!G$114)\n+($M374*'fnd base rates'!G$116)\n+($N374*'fnd base rates'!G$117)\n+($O374*'fnd base rates'!G$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,7)))\n*$R374","v":295.286812},{"$f":"(($D374*'fnd base rates'!H$107)\n+($E374*'fnd base rates'!H$108)\n+($F374*'fnd base rates'!H$109)\n+($G374*'fnd base rates'!H$110)\n+($H374*'fnd base rates'!H$111)\n+($I374*'fnd base rates'!H$112)\n+($J374*'fnd base rates'!H$113)\n+($K374*'fnd base rates'!H$114)\n+($M374*'fnd base rates'!H$116)\n+($N374*'fnd base rates'!H$117)\n+($O374*'fnd base rates'!H$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D374*'fnd base rates'!I$107)\n+($E374*'fnd base rates'!I$108)\n+($F374*'fnd base rates'!I$109)\n+($G374*'fnd base rates'!I$110)\n+($H374*'fnd base rates'!I$111)\n+($I374*'fnd base rates'!I$112)\n+($J374*'fnd base rates'!I$113)\n+($K374*'fnd base rates'!I$114)\n+($M374*'fnd base rates'!I$116)\n+($N374*'fnd base rates'!I$117)\n+($O374*'fnd base rates'!I$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,9)))\n*$R374","v":481.78},{"$f":"(($D374*'fnd base rates'!J$107)\n+($E374*'fnd base rates'!J$108)\n+($F374*'fnd base rates'!J$109)\n+($G374*'fnd base rates'!J$110)\n+($H374*'fnd base rates'!J$111)\n+($I374*'fnd base rates'!J$112)\n+($J374*'fnd base rates'!J$113)\n+($K374*'fnd base rates'!J$114)\n+($M374*'fnd base rates'!J$116)\n+($N374*'fnd base rates'!J$117)\n+($O374*'fnd base rates'!J$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,10)))\n*$R374","v":287.45999999999998},{"$f":"(($D374*'fnd base rates'!K$107)\n+($E374*'fnd base rates'!K$108)\n+($F374*'fnd base rates'!K$109)\n+($G374*'fnd base rates'!K$110)\n+($H374*'fnd base rates'!K$111)\n+($I374*'fnd base rates'!K$112)\n+($J374*'fnd base rates'!K$113)\n+($K374*'fnd base rates'!K$114)\n+($M374*'fnd base rates'!K$116)\n+($N374*'fnd base rates'!K$117)\n+($O374*'fnd base rates'!K$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,11)))\n*$R374","v":2072.074376},{"$f":"(($D374*'fnd base rates'!L$107)\n+($E374*'fnd base rates'!L$108)\n+($F374*'fnd base rates'!L$109)\n+($G374*'fnd base rates'!L$110)\n+($H374*'fnd base rates'!L$111)\n+($I374*'fnd base rates'!L$112)\n+($J374*'fnd base rates'!L$113)\n+($K374*'fnd base rates'!L$114)\n+($M374*'fnd base rates'!L$116)\n+($N374*'fnd base rates'!L$117)\n+($O374*'fnd base rates'!L$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,12)))","v":2379.822842},{"$f":"(($D374*'fnd base rates'!M$107)\n+($E374*'fnd base rates'!M$108)\n+($F374*'fnd base rates'!M$109)\n+($G374*'fnd base rates'!M$110)\n+($H374*'fnd base rates'!M$111)\n+($I374*'fnd base rates'!M$112)\n+($J374*'fnd base rates'!M$113)\n+($K374*'fnd base rates'!M$114)\n+($M374*'fnd base rates'!M$116)\n+($N374*'fnd base rates'!M$117)\n+($O374*'fnd base rates'!M$118)\n+($P374*VLOOKUP($S374+12,rate_basefnd,13)))","v":0},18609.227916000003,null,450086327,"450","086","327",1,2,18609.227916000003,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[450,450086337,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D375","v":0},{"$f":"'fnd enro'!E375","v":0},{"$f":"'fnd enro'!F375","v":0},{"$f":"'fnd enro'!G375","v":3},{"$f":"'fnd enro'!H375","v":0},{"$f":"'fnd enro'!I375","v":0},{"$f":"'fnd enro'!J375","v":0},{"$f":"'fnd enro'!K375","v":0.1137},{"$f":"'fnd enro'!L375","v":0},{"$f":"'fnd enro'!M375+'fnd enro'!N375","v":0},{"$f":"'fnd enro'!O375","v":0},{"$f":"'fnd enro'!P375","v":0},{"$f":"'fnd enro'!Q375","v":3},{"$f":"'fnd enro'!S375","v":3},1,{"$f":"VALUE('fnd enro'!R375)","v":5},null,{"$f":"(($D375*'fnd base rates'!C$107)\n+($E375*'fnd base rates'!C$108)\n+($F375*'fnd base rates'!C$109)\n+($G375*'fnd base rates'!C$110)\n+($H375*'fnd base rates'!C$111)\n+($I375*'fnd base rates'!C$112)\n+($J375*'fnd base rates'!C$113)\n+($K375*'fnd base rates'!C$114)\n+($M375*'fnd base rates'!C$116)\n+($N375*'fnd base rates'!C$117)\n+($O375*'fnd base rates'!C$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,3)))\n*$R375","v":1675.7366969999998},{"$f":"(($D375*'fnd base rates'!D$107)\n+($E375*'fnd base rates'!D$108)\n+($F375*'fnd base rates'!D$109)\n+($G375*'fnd base rates'!D$110)\n+($H375*'fnd base rates'!D$111)\n+($I375*'fnd base rates'!D$112)\n+($J375*'fnd base rates'!D$113)\n+($K375*'fnd base rates'!D$114)\n+($M375*'fnd base rates'!D$116)\n+($N375*'fnd base rates'!D$117)\n+($O375*'fnd base rates'!D$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,4)))\n*$R375","v":2937.5400000000004},{"$f":"(($D375*'fnd base rates'!E$107)\n+($E375*'fnd base rates'!E$108)\n+($F375*'fnd base rates'!E$109)\n+($G375*'fnd base rates'!E$110)\n+($H375*'fnd base rates'!E$111)\n+($I375*'fnd base rates'!E$112)\n+($J375*'fnd base rates'!E$113)\n+($K375*'fnd base rates'!E$114)\n+($M375*'fnd base rates'!E$116)\n+($N375*'fnd base rates'!E$117)\n+($O375*'fnd base rates'!E$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,5)))\n*$R375","v":18499.253169000003},{"$f":"(($D375*'fnd base rates'!F$107)\n+($E375*'fnd base rates'!F$108)\n+($F375*'fnd base rates'!F$109)\n+($G375*'fnd base rates'!F$110)\n+($H375*'fnd base rates'!F$111)\n+($I375*'fnd base rates'!F$112)\n+($J375*'fnd base rates'!F$113)\n+($K375*'fnd base rates'!F$114)\n+($M375*'fnd base rates'!F$116)\n+($N375*'fnd base rates'!F$117)\n+($O375*'fnd base rates'!F$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,6)))\n*$R375","v":3513.5347529999999},{"$f":"(($D375*'fnd base rates'!G$107)\n+($E375*'fnd base rates'!G$108)\n+($F375*'fnd base rates'!G$109)\n+($G375*'fnd base rates'!G$110)\n+($H375*'fnd base rates'!G$111)\n+($I375*'fnd base rates'!G$112)\n+($J375*'fnd base rates'!G$113)\n+($K375*'fnd base rates'!G$114)\n+($M375*'fnd base rates'!G$116)\n+($N375*'fnd base rates'!G$117)\n+($O375*'fnd base rates'!G$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,7)))\n*$R375","v":808.42021799999998},{"$f":"(($D375*'fnd base rates'!H$107)\n+($E375*'fnd base rates'!H$108)\n+($F375*'fnd base rates'!H$109)\n+($G375*'fnd base rates'!H$110)\n+($H375*'fnd base rates'!H$111)\n+($I375*'fnd base rates'!H$112)\n+($J375*'fnd base rates'!H$113)\n+($K375*'fnd base rates'!H$114)\n+($M375*'fnd base rates'!H$116)\n+($N375*'fnd base rates'!H$117)\n+($O375*'fnd base rates'!H$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,8)))","v":1536.9812099999999},{"$f":"(($D375*'fnd base rates'!I$107)\n+($E375*'fnd base rates'!I$108)\n+($F375*'fnd base rates'!I$109)\n+($G375*'fnd base rates'!I$110)\n+($H375*'fnd base rates'!I$111)\n+($I375*'fnd base rates'!I$112)\n+($J375*'fnd base rates'!I$113)\n+($K375*'fnd base rates'!I$114)\n+($M375*'fnd base rates'!I$116)\n+($N375*'fnd base rates'!I$117)\n+($O375*'fnd base rates'!I$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,9)))\n*$R375","v":1027.71},{"$f":"(($D375*'fnd base rates'!J$107)\n+($E375*'fnd base rates'!J$108)\n+($F375*'fnd base rates'!J$109)\n+($G375*'fnd base rates'!J$110)\n+($H375*'fnd base rates'!J$111)\n+($I375*'fnd base rates'!J$112)\n+($J375*'fnd base rates'!J$113)\n+($K375*'fnd base rates'!J$114)\n+($M375*'fnd base rates'!J$116)\n+($N375*'fnd base rates'!J$117)\n+($O375*'fnd base rates'!J$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,10)))\n*$R375","v":2016.3000000000002},{"$f":"(($D375*'fnd base rates'!K$107)\n+($E375*'fnd base rates'!K$108)\n+($F375*'fnd base rates'!K$109)\n+($G375*'fnd base rates'!K$110)\n+($H375*'fnd base rates'!K$111)\n+($I375*'fnd base rates'!K$112)\n+($J375*'fnd base rates'!K$113)\n+($K375*'fnd base rates'!K$114)\n+($M375*'fnd base rates'!K$116)\n+($N375*'fnd base rates'!K$117)\n+($O375*'fnd base rates'!K$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,11)))\n*$R375","v":3108.1115640000003},{"$f":"(($D375*'fnd base rates'!L$107)\n+($E375*'fnd base rates'!L$108)\n+($F375*'fnd base rates'!L$109)\n+($G375*'fnd base rates'!L$110)\n+($H375*'fnd base rates'!L$111)\n+($I375*'fnd base rates'!L$112)\n+($J375*'fnd base rates'!L$113)\n+($K375*'fnd base rates'!L$114)\n+($M375*'fnd base rates'!L$116)\n+($N375*'fnd base rates'!L$117)\n+($O375*'fnd base rates'!L$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,12)))","v":4788.304263},{"$f":"(($D375*'fnd base rates'!M$107)\n+($E375*'fnd base rates'!M$108)\n+($F375*'fnd base rates'!M$109)\n+($G375*'fnd base rates'!M$110)\n+($H375*'fnd base rates'!M$111)\n+($I375*'fnd base rates'!M$112)\n+($J375*'fnd base rates'!M$113)\n+($K375*'fnd base rates'!M$114)\n+($M375*'fnd base rates'!M$116)\n+($N375*'fnd base rates'!M$117)\n+($O375*'fnd base rates'!M$118)\n+($P375*VLOOKUP($S375+12,rate_basefnd,13)))","v":0},39911.891874000001,null,450086337,"450","086","337",1,3,39911.891874000001,13304,0,13304,null,null,null,null,null,13399,15,13414,-110,13304,0,13304]
[450,450086340,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D376","v":0},{"$f":"'fnd enro'!E376","v":0},{"$f":"'fnd enro'!F376","v":0},{"$f":"'fnd enro'!G376","v":7},{"$f":"'fnd enro'!H376","v":4},{"$f":"'fnd enro'!I376","v":0},{"$f":"'fnd enro'!J376","v":0},{"$f":"'fnd enro'!K376","v":0.41689999999999999},{"$f":"'fnd enro'!L376","v":0},{"$f":"'fnd enro'!M376+'fnd enro'!N376","v":0},{"$f":"'fnd enro'!O376","v":0},{"$f":"'fnd enro'!P376","v":0},{"$f":"'fnd enro'!Q376","v":0},{"$f":"'fnd enro'!S376","v":11},1,{"$f":"VALUE('fnd enro'!R376)","v":5},null,{"$f":"(($D376*'fnd base rates'!C$107)\n+($E376*'fnd base rates'!C$108)\n+($F376*'fnd base rates'!C$109)\n+($G376*'fnd base rates'!C$110)\n+($H376*'fnd base rates'!C$111)\n+($I376*'fnd base rates'!C$112)\n+($J376*'fnd base rates'!C$113)\n+($K376*'fnd base rates'!C$114)\n+($M376*'fnd base rates'!C$116)\n+($N376*'fnd base rates'!C$117)\n+($O376*'fnd base rates'!C$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,3)))\n*$R376","v":5547.1778890000005},{"$f":"(($D376*'fnd base rates'!D$107)\n+($E376*'fnd base rates'!D$108)\n+($F376*'fnd base rates'!D$109)\n+($G376*'fnd base rates'!D$110)\n+($H376*'fnd base rates'!D$111)\n+($I376*'fnd base rates'!D$112)\n+($J376*'fnd base rates'!D$113)\n+($K376*'fnd base rates'!D$114)\n+($M376*'fnd base rates'!D$116)\n+($N376*'fnd base rates'!D$117)\n+($O376*'fnd base rates'!D$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,4)))\n*$R376","v":7941.4500000000007},{"$f":"(($D376*'fnd base rates'!E$107)\n+($E376*'fnd base rates'!E$108)\n+($F376*'fnd base rates'!E$109)\n+($G376*'fnd base rates'!E$110)\n+($H376*'fnd base rates'!E$111)\n+($I376*'fnd base rates'!E$112)\n+($J376*'fnd base rates'!E$113)\n+($K376*'fnd base rates'!E$114)\n+($M376*'fnd base rates'!E$116)\n+($N376*'fnd base rates'!E$117)\n+($O376*'fnd base rates'!E$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,5)))\n*$R376","v":38619.724952999997},{"$f":"(($D376*'fnd base rates'!F$107)\n+($E376*'fnd base rates'!F$108)\n+($F376*'fnd base rates'!F$109)\n+($G376*'fnd base rates'!F$110)\n+($H376*'fnd base rates'!F$111)\n+($I376*'fnd base rates'!F$112)\n+($J376*'fnd base rates'!F$113)\n+($K376*'fnd base rates'!F$114)\n+($M376*'fnd base rates'!F$116)\n+($N376*'fnd base rates'!F$117)\n+($O376*'fnd base rates'!F$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,6)))\n*$R376","v":11931.520761},{"$f":"(($D376*'fnd base rates'!G$107)\n+($E376*'fnd base rates'!G$108)\n+($F376*'fnd base rates'!G$109)\n+($G376*'fnd base rates'!G$110)\n+($H376*'fnd base rates'!G$111)\n+($I376*'fnd base rates'!G$112)\n+($J376*'fnd base rates'!G$113)\n+($K376*'fnd base rates'!G$114)\n+($M376*'fnd base rates'!G$116)\n+($N376*'fnd base rates'!G$117)\n+($O376*'fnd base rates'!G$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,7)))\n*$R376","v":1668.1174659999999},{"$f":"(($D376*'fnd base rates'!H$107)\n+($E376*'fnd base rates'!H$108)\n+($F376*'fnd base rates'!H$109)\n+($G376*'fnd base rates'!H$110)\n+($H376*'fnd base rates'!H$111)\n+($I376*'fnd base rates'!H$112)\n+($J376*'fnd base rates'!H$113)\n+($K376*'fnd base rates'!H$114)\n+($M376*'fnd base rates'!H$116)\n+($N376*'fnd base rates'!H$117)\n+($O376*'fnd base rates'!H$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,8)))","v":5430.2277700000004},{"$f":"(($D376*'fnd base rates'!I$107)\n+($E376*'fnd base rates'!I$108)\n+($F376*'fnd base rates'!I$109)\n+($G376*'fnd base rates'!I$110)\n+($H376*'fnd base rates'!I$111)\n+($I376*'fnd base rates'!I$112)\n+($J376*'fnd base rates'!I$113)\n+($K376*'fnd base rates'!I$114)\n+($M376*'fnd base rates'!I$116)\n+($N376*'fnd base rates'!I$117)\n+($O376*'fnd base rates'!I$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,9)))\n*$R376","v":2968.79},{"$f":"(($D376*'fnd base rates'!J$107)\n+($E376*'fnd base rates'!J$108)\n+($F376*'fnd base rates'!J$109)\n+($G376*'fnd base rates'!J$110)\n+($H376*'fnd base rates'!J$111)\n+($I376*'fnd base rates'!J$112)\n+($J376*'fnd base rates'!J$113)\n+($K376*'fnd base rates'!J$114)\n+($M376*'fnd base rates'!J$116)\n+($N376*'fnd base rates'!J$117)\n+($O376*'fnd base rates'!J$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,10)))\n*$R376","v":1945.27},{"$f":"(($D376*'fnd base rates'!K$107)\n+($E376*'fnd base rates'!K$108)\n+($F376*'fnd base rates'!K$109)\n+($G376*'fnd base rates'!K$110)\n+($H376*'fnd base rates'!K$111)\n+($I376*'fnd base rates'!K$112)\n+($J376*'fnd base rates'!K$113)\n+($K376*'fnd base rates'!K$114)\n+($M376*'fnd base rates'!K$116)\n+($N376*'fnd base rates'!K$117)\n+($O376*'fnd base rates'!K$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,11)))\n*$R376","v":11705.729068000001},{"$f":"(($D376*'fnd base rates'!L$107)\n+($E376*'fnd base rates'!L$108)\n+($F376*'fnd base rates'!L$109)\n+($G376*'fnd base rates'!L$110)\n+($H376*'fnd base rates'!L$111)\n+($I376*'fnd base rates'!L$112)\n+($J376*'fnd base rates'!L$113)\n+($K376*'fnd base rates'!L$114)\n+($M376*'fnd base rates'!L$116)\n+($N376*'fnd base rates'!L$117)\n+($O376*'fnd base rates'!L$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,12)))","v":13215.465630999999},{"$f":"(($D376*'fnd base rates'!M$107)\n+($E376*'fnd base rates'!M$108)\n+($F376*'fnd base rates'!M$109)\n+($G376*'fnd base rates'!M$110)\n+($H376*'fnd base rates'!M$111)\n+($I376*'fnd base rates'!M$112)\n+($J376*'fnd base rates'!M$113)\n+($K376*'fnd base rates'!M$114)\n+($M376*'fnd base rates'!M$116)\n+($N376*'fnd base rates'!M$117)\n+($O376*'fnd base rates'!M$118)\n+($P376*VLOOKUP($S376+12,rate_basefnd,13)))","v":0},100973.47353799999,null,450086340,"450","086","340",1,11,100973.47353799999,9179,0,9179,null,null,null,null,null,9998,3,10001,-822,9179,0,9179]
[450,450086605,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D377","v":0},{"$f":"'fnd enro'!E377","v":0},{"$f":"'fnd enro'!F377","v":0},{"$f":"'fnd enro'!G377","v":0},{"$f":"'fnd enro'!H377","v":1},{"$f":"'fnd enro'!I377","v":0},{"$f":"'fnd enro'!J377","v":0},{"$f":"'fnd enro'!K377","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L377","v":0},{"$f":"'fnd enro'!M377+'fnd enro'!N377","v":0},{"$f":"'fnd enro'!O377","v":0},{"$f":"'fnd enro'!P377","v":0},{"$f":"'fnd enro'!Q377","v":0},{"$f":"'fnd enro'!S377","v":1},1,{"$f":"VALUE('fnd enro'!R377)","v":6},null,{"$f":"(($D377*'fnd base rates'!C$107)\n+($E377*'fnd base rates'!C$108)\n+($F377*'fnd base rates'!C$109)\n+($G377*'fnd base rates'!C$110)\n+($H377*'fnd base rates'!C$111)\n+($I377*'fnd base rates'!C$112)\n+($J377*'fnd base rates'!C$113)\n+($K377*'fnd base rates'!C$114)\n+($M377*'fnd base rates'!C$116)\n+($N377*'fnd base rates'!C$117)\n+($O377*'fnd base rates'!C$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,3)))\n*$R377","v":504.28889900000001},{"$f":"(($D377*'fnd base rates'!D$107)\n+($E377*'fnd base rates'!D$108)\n+($F377*'fnd base rates'!D$109)\n+($G377*'fnd base rates'!D$110)\n+($H377*'fnd base rates'!D$111)\n+($I377*'fnd base rates'!D$112)\n+($J377*'fnd base rates'!D$113)\n+($K377*'fnd base rates'!D$114)\n+($M377*'fnd base rates'!D$116)\n+($N377*'fnd base rates'!D$117)\n+($O377*'fnd base rates'!D$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,4)))\n*$R377","v":721.95},{"$f":"(($D377*'fnd base rates'!E$107)\n+($E377*'fnd base rates'!E$108)\n+($F377*'fnd base rates'!E$109)\n+($G377*'fnd base rates'!E$110)\n+($H377*'fnd base rates'!E$111)\n+($I377*'fnd base rates'!E$112)\n+($J377*'fnd base rates'!E$113)\n+($K377*'fnd base rates'!E$114)\n+($M377*'fnd base rates'!E$116)\n+($N377*'fnd base rates'!E$117)\n+($O377*'fnd base rates'!E$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,5)))\n*$R377","v":3258.1077230000001},{"$f":"(($D377*'fnd base rates'!F$107)\n+($E377*'fnd base rates'!F$108)\n+($F377*'fnd base rates'!F$109)\n+($G377*'fnd base rates'!F$110)\n+($H377*'fnd base rates'!F$111)\n+($I377*'fnd base rates'!F$112)\n+($J377*'fnd base rates'!F$113)\n+($K377*'fnd base rates'!F$114)\n+($M377*'fnd base rates'!F$116)\n+($N377*'fnd base rates'!F$117)\n+($O377*'fnd base rates'!F$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,6)))\n*$R377","v":933.31825099999992},{"$f":"(($D377*'fnd base rates'!G$107)\n+($E377*'fnd base rates'!G$108)\n+($F377*'fnd base rates'!G$109)\n+($G377*'fnd base rates'!G$110)\n+($H377*'fnd base rates'!G$111)\n+($I377*'fnd base rates'!G$112)\n+($J377*'fnd base rates'!G$113)\n+($K377*'fnd base rates'!G$114)\n+($M377*'fnd base rates'!G$116)\n+($N377*'fnd base rates'!G$117)\n+($O377*'fnd base rates'!G$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,7)))\n*$R377","v":158.65340599999999},{"$f":"(($D377*'fnd base rates'!H$107)\n+($E377*'fnd base rates'!H$108)\n+($F377*'fnd base rates'!H$109)\n+($G377*'fnd base rates'!H$110)\n+($H377*'fnd base rates'!H$111)\n+($I377*'fnd base rates'!H$112)\n+($J377*'fnd base rates'!H$113)\n+($K377*'fnd base rates'!H$114)\n+($M377*'fnd base rates'!H$116)\n+($N377*'fnd base rates'!H$117)\n+($O377*'fnd base rates'!H$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D377*'fnd base rates'!I$107)\n+($E377*'fnd base rates'!I$108)\n+($F377*'fnd base rates'!I$109)\n+($G377*'fnd base rates'!I$110)\n+($H377*'fnd base rates'!I$111)\n+($I377*'fnd base rates'!I$112)\n+($J377*'fnd base rates'!I$113)\n+($K377*'fnd base rates'!I$114)\n+($M377*'fnd base rates'!I$116)\n+($N377*'fnd base rates'!I$117)\n+($O377*'fnd base rates'!I$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,9)))\n*$R377","v":320.64},{"$f":"(($D377*'fnd base rates'!J$107)\n+($E377*'fnd base rates'!J$108)\n+($F377*'fnd base rates'!J$109)\n+($G377*'fnd base rates'!J$110)\n+($H377*'fnd base rates'!J$111)\n+($I377*'fnd base rates'!J$112)\n+($J377*'fnd base rates'!J$113)\n+($K377*'fnd base rates'!J$114)\n+($M377*'fnd base rates'!J$116)\n+($N377*'fnd base rates'!J$117)\n+($O377*'fnd base rates'!J$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,10)))\n*$R377","v":234.79},{"$f":"(($D377*'fnd base rates'!K$107)\n+($E377*'fnd base rates'!K$108)\n+($F377*'fnd base rates'!K$109)\n+($G377*'fnd base rates'!K$110)\n+($H377*'fnd base rates'!K$111)\n+($I377*'fnd base rates'!K$112)\n+($J377*'fnd base rates'!K$113)\n+($K377*'fnd base rates'!K$114)\n+($M377*'fnd base rates'!K$116)\n+($N377*'fnd base rates'!K$117)\n+($O377*'fnd base rates'!K$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,11)))\n*$R377","v":1113.3671880000002},{"$f":"(($D377*'fnd base rates'!L$107)\n+($E377*'fnd base rates'!L$108)\n+($F377*'fnd base rates'!L$109)\n+($G377*'fnd base rates'!L$110)\n+($H377*'fnd base rates'!L$111)\n+($I377*'fnd base rates'!L$112)\n+($J377*'fnd base rates'!L$113)\n+($K377*'fnd base rates'!L$114)\n+($M377*'fnd base rates'!L$116)\n+($N377*'fnd base rates'!L$117)\n+($O377*'fnd base rates'!L$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D377*'fnd base rates'!M$107)\n+($E377*'fnd base rates'!M$108)\n+($F377*'fnd base rates'!M$109)\n+($G377*'fnd base rates'!M$110)\n+($H377*'fnd base rates'!M$111)\n+($I377*'fnd base rates'!M$112)\n+($J377*'fnd base rates'!M$113)\n+($K377*'fnd base rates'!M$114)\n+($M377*'fnd base rates'!M$116)\n+($N377*'fnd base rates'!M$117)\n+($O377*'fnd base rates'!M$118)\n+($P377*VLOOKUP($S377+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,450086605,"450","086","605",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[450,450086683,"HILLTOWN COOPERATIVE",{"$f":"'fnd enro'!D378","v":0},{"$f":"'fnd enro'!E378","v":0},{"$f":"'fnd enro'!F378","v":0},{"$f":"'fnd enro'!G378","v":0},{"$f":"'fnd enro'!H378","v":5},{"$f":"'fnd enro'!I378","v":0},{"$f":"'fnd enro'!J378","v":0},{"$f":"'fnd enro'!K378","v":0.1895},{"$f":"'fnd enro'!L378","v":0},{"$f":"'fnd enro'!M378+'fnd enro'!N378","v":0},{"$f":"'fnd enro'!O378","v":0},{"$f":"'fnd enro'!P378","v":0},{"$f":"'fnd enro'!Q378","v":0},{"$f":"'fnd enro'!S378","v":5},1,{"$f":"VALUE('fnd enro'!R378)","v":4},null,{"$f":"(($D378*'fnd base rates'!C$107)\n+($E378*'fnd base rates'!C$108)\n+($F378*'fnd base rates'!C$109)\n+($G378*'fnd base rates'!C$110)\n+($H378*'fnd base rates'!C$111)\n+($I378*'fnd base rates'!C$112)\n+($J378*'fnd base rates'!C$113)\n+($K378*'fnd base rates'!C$114)\n+($M378*'fnd base rates'!C$116)\n+($N378*'fnd base rates'!C$117)\n+($O378*'fnd base rates'!C$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,3)))\n*$R378","v":2521.4444950000002},{"$f":"(($D378*'fnd base rates'!D$107)\n+($E378*'fnd base rates'!D$108)\n+($F378*'fnd base rates'!D$109)\n+($G378*'fnd base rates'!D$110)\n+($H378*'fnd base rates'!D$111)\n+($I378*'fnd base rates'!D$112)\n+($J378*'fnd base rates'!D$113)\n+($K378*'fnd base rates'!D$114)\n+($M378*'fnd base rates'!D$116)\n+($N378*'fnd base rates'!D$117)\n+($O378*'fnd base rates'!D$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,4)))\n*$R378","v":3609.75},{"$f":"(($D378*'fnd base rates'!E$107)\n+($E378*'fnd base rates'!E$108)\n+($F378*'fnd base rates'!E$109)\n+($G378*'fnd base rates'!E$110)\n+($H378*'fnd base rates'!E$111)\n+($I378*'fnd base rates'!E$112)\n+($J378*'fnd base rates'!E$113)\n+($K378*'fnd base rates'!E$114)\n+($M378*'fnd base rates'!E$116)\n+($N378*'fnd base rates'!E$117)\n+($O378*'fnd base rates'!E$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,5)))\n*$R378","v":16290.538615000001},{"$f":"(($D378*'fnd base rates'!F$107)\n+($E378*'fnd base rates'!F$108)\n+($F378*'fnd base rates'!F$109)\n+($G378*'fnd base rates'!F$110)\n+($H378*'fnd base rates'!F$111)\n+($I378*'fnd base rates'!F$112)\n+($J378*'fnd base rates'!F$113)\n+($K378*'fnd base rates'!F$114)\n+($M378*'fnd base rates'!F$116)\n+($N378*'fnd base rates'!F$117)\n+($O378*'fnd base rates'!F$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,6)))\n*$R378","v":4666.5912549999994},{"$f":"(($D378*'fnd base rates'!G$107)\n+($E378*'fnd base rates'!G$108)\n+($F378*'fnd base rates'!G$109)\n+($G378*'fnd base rates'!G$110)\n+($H378*'fnd base rates'!G$111)\n+($I378*'fnd base rates'!G$112)\n+($J378*'fnd base rates'!G$113)\n+($K378*'fnd base rates'!G$114)\n+($M378*'fnd base rates'!G$116)\n+($N378*'fnd base rates'!G$117)\n+($O378*'fnd base rates'!G$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,7)))\n*$R378","v":793.26702999999998},{"$f":"(($D378*'fnd base rates'!H$107)\n+($E378*'fnd base rates'!H$108)\n+($F378*'fnd base rates'!H$109)\n+($G378*'fnd base rates'!H$110)\n+($H378*'fnd base rates'!H$111)\n+($I378*'fnd base rates'!H$112)\n+($J378*'fnd base rates'!H$113)\n+($K378*'fnd base rates'!H$114)\n+($M378*'fnd base rates'!H$116)\n+($N378*'fnd base rates'!H$117)\n+($O378*'fnd base rates'!H$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,8)))","v":2468.2853500000001},{"$f":"(($D378*'fnd base rates'!I$107)\n+($E378*'fnd base rates'!I$108)\n+($F378*'fnd base rates'!I$109)\n+($G378*'fnd base rates'!I$110)\n+($H378*'fnd base rates'!I$111)\n+($I378*'fnd base rates'!I$112)\n+($J378*'fnd base rates'!I$113)\n+($K378*'fnd base rates'!I$114)\n+($M378*'fnd base rates'!I$116)\n+($N378*'fnd base rates'!I$117)\n+($O378*'fnd base rates'!I$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,9)))\n*$R378","v":1603.1999999999998},{"$f":"(($D378*'fnd base rates'!J$107)\n+($E378*'fnd base rates'!J$108)\n+($F378*'fnd base rates'!J$109)\n+($G378*'fnd base rates'!J$110)\n+($H378*'fnd base rates'!J$111)\n+($I378*'fnd base rates'!J$112)\n+($J378*'fnd base rates'!J$113)\n+($K378*'fnd base rates'!J$114)\n+($M378*'fnd base rates'!J$116)\n+($N378*'fnd base rates'!J$117)\n+($O378*'fnd base rates'!J$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,10)))\n*$R378","v":1173.95},{"$f":"(($D378*'fnd base rates'!K$107)\n+($E378*'fnd base rates'!K$108)\n+($F378*'fnd base rates'!K$109)\n+($G378*'fnd base rates'!K$110)\n+($H378*'fnd base rates'!K$111)\n+($I378*'fnd base rates'!K$112)\n+($J378*'fnd base rates'!K$113)\n+($K378*'fnd base rates'!K$114)\n+($M378*'fnd base rates'!K$116)\n+($N378*'fnd base rates'!K$117)\n+($O378*'fnd base rates'!K$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,11)))\n*$R378","v":5566.8359399999999},{"$f":"(($D378*'fnd base rates'!L$107)\n+($E378*'fnd base rates'!L$108)\n+($F378*'fnd base rates'!L$109)\n+($G378*'fnd base rates'!L$110)\n+($H378*'fnd base rates'!L$111)\n+($I378*'fnd base rates'!L$112)\n+($J378*'fnd base rates'!L$113)\n+($K378*'fnd base rates'!L$114)\n+($M378*'fnd base rates'!L$116)\n+($N378*'fnd base rates'!L$117)\n+($O378*'fnd base rates'!L$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,12)))","v":6107.6071049999991},{"$f":"(($D378*'fnd base rates'!M$107)\n+($E378*'fnd base rates'!M$108)\n+($F378*'fnd base rates'!M$109)\n+($G378*'fnd base rates'!M$110)\n+($H378*'fnd base rates'!M$111)\n+($I378*'fnd base rates'!M$112)\n+($J378*'fnd base rates'!M$113)\n+($K378*'fnd base rates'!M$114)\n+($M378*'fnd base rates'!M$116)\n+($N378*'fnd base rates'!M$117)\n+($O378*'fnd base rates'!M$118)\n+($P378*VLOOKUP($S378+12,rate_basefnd,13)))","v":0},44801.469790000003,null,450086683,"450","086","683",1,5,44801.469790000003,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[453,453137005,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D379","v":0},{"$f":"'fnd enro'!E379","v":0},{"$f":"'fnd enro'!F379","v":1},{"$f":"'fnd enro'!G379","v":4},{"$f":"'fnd enro'!H379","v":0},{"$f":"'fnd enro'!I379","v":0},{"$f":"'fnd enro'!J379","v":0},{"$f":"'fnd enro'!K379","v":0.1895},{"$f":"'fnd enro'!L379","v":0},{"$f":"'fnd enro'!M379+'fnd enro'!N379","v":0},{"$f":"'fnd enro'!O379","v":0},{"$f":"'fnd enro'!P379","v":0},{"$f":"'fnd enro'!Q379","v":4},{"$f":"'fnd enro'!S379","v":5},1,{"$f":"VALUE('fnd enro'!R379)","v":7},null,{"$f":"(($D379*'fnd base rates'!C$107)\n+($E379*'fnd base rates'!C$108)\n+($F379*'fnd base rates'!C$109)\n+($G379*'fnd base rates'!C$110)\n+($H379*'fnd base rates'!C$111)\n+($I379*'fnd base rates'!C$112)\n+($J379*'fnd base rates'!C$113)\n+($K379*'fnd base rates'!C$114)\n+($M379*'fnd base rates'!C$116)\n+($N379*'fnd base rates'!C$117)\n+($O379*'fnd base rates'!C$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,3)))\n*$R379","v":2759.0444950000001},{"$f":"(($D379*'fnd base rates'!D$107)\n+($E379*'fnd base rates'!D$108)\n+($F379*'fnd base rates'!D$109)\n+($G379*'fnd base rates'!D$110)\n+($H379*'fnd base rates'!D$111)\n+($I379*'fnd base rates'!D$112)\n+($J379*'fnd base rates'!D$113)\n+($K379*'fnd base rates'!D$114)\n+($M379*'fnd base rates'!D$116)\n+($N379*'fnd base rates'!D$117)\n+($O379*'fnd base rates'!D$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,4)))\n*$R379","v":4735.47},{"$f":"(($D379*'fnd base rates'!E$107)\n+($E379*'fnd base rates'!E$108)\n+($F379*'fnd base rates'!E$109)\n+($G379*'fnd base rates'!E$110)\n+($H379*'fnd base rates'!E$111)\n+($I379*'fnd base rates'!E$112)\n+($J379*'fnd base rates'!E$113)\n+($K379*'fnd base rates'!E$114)\n+($M379*'fnd base rates'!E$116)\n+($N379*'fnd base rates'!E$117)\n+($O379*'fnd base rates'!E$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,5)))\n*$R379","v":29265.998615},{"$f":"(($D379*'fnd base rates'!F$107)\n+($E379*'fnd base rates'!F$108)\n+($F379*'fnd base rates'!F$109)\n+($G379*'fnd base rates'!F$110)\n+($H379*'fnd base rates'!F$111)\n+($I379*'fnd base rates'!F$112)\n+($J379*'fnd base rates'!F$113)\n+($K379*'fnd base rates'!F$114)\n+($M379*'fnd base rates'!F$116)\n+($N379*'fnd base rates'!F$117)\n+($O379*'fnd base rates'!F$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,6)))\n*$R379","v":5855.8912550000005},{"$f":"(($D379*'fnd base rates'!G$107)\n+($E379*'fnd base rates'!G$108)\n+($F379*'fnd base rates'!G$109)\n+($G379*'fnd base rates'!G$110)\n+($H379*'fnd base rates'!G$111)\n+($I379*'fnd base rates'!G$112)\n+($J379*'fnd base rates'!G$113)\n+($K379*'fnd base rates'!G$114)\n+($M379*'fnd base rates'!G$116)\n+($N379*'fnd base rates'!G$117)\n+($O379*'fnd base rates'!G$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,7)))\n*$R379","v":1271.3570300000001},{"$f":"(($D379*'fnd base rates'!H$107)\n+($E379*'fnd base rates'!H$108)\n+($F379*'fnd base rates'!H$109)\n+($G379*'fnd base rates'!H$110)\n+($H379*'fnd base rates'!H$111)\n+($I379*'fnd base rates'!H$112)\n+($J379*'fnd base rates'!H$113)\n+($K379*'fnd base rates'!H$114)\n+($M379*'fnd base rates'!H$116)\n+($N379*'fnd base rates'!H$117)\n+($O379*'fnd base rates'!H$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,8)))","v":2550.0053499999999},{"$f":"(($D379*'fnd base rates'!I$107)\n+($E379*'fnd base rates'!I$108)\n+($F379*'fnd base rates'!I$109)\n+($G379*'fnd base rates'!I$110)\n+($H379*'fnd base rates'!I$111)\n+($I379*'fnd base rates'!I$112)\n+($J379*'fnd base rates'!I$113)\n+($K379*'fnd base rates'!I$114)\n+($M379*'fnd base rates'!I$116)\n+($N379*'fnd base rates'!I$117)\n+($O379*'fnd base rates'!I$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,9)))\n*$R379","v":1649.4499999999998},{"$f":"(($D379*'fnd base rates'!J$107)\n+($E379*'fnd base rates'!J$108)\n+($F379*'fnd base rates'!J$109)\n+($G379*'fnd base rates'!J$110)\n+($H379*'fnd base rates'!J$111)\n+($I379*'fnd base rates'!J$112)\n+($J379*'fnd base rates'!J$113)\n+($K379*'fnd base rates'!J$114)\n+($M379*'fnd base rates'!J$116)\n+($N379*'fnd base rates'!J$117)\n+($O379*'fnd base rates'!J$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,10)))\n*$R379","v":2983.08},{"$f":"(($D379*'fnd base rates'!K$107)\n+($E379*'fnd base rates'!K$108)\n+($F379*'fnd base rates'!K$109)\n+($G379*'fnd base rates'!K$110)\n+($H379*'fnd base rates'!K$111)\n+($I379*'fnd base rates'!K$112)\n+($J379*'fnd base rates'!K$113)\n+($K379*'fnd base rates'!K$114)\n+($M379*'fnd base rates'!K$116)\n+($N379*'fnd base rates'!K$117)\n+($O379*'fnd base rates'!K$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,11)))\n*$R379","v":5180.1859399999994},{"$f":"(($D379*'fnd base rates'!L$107)\n+($E379*'fnd base rates'!L$108)\n+($F379*'fnd base rates'!L$109)\n+($G379*'fnd base rates'!L$110)\n+($H379*'fnd base rates'!L$111)\n+($I379*'fnd base rates'!L$112)\n+($J379*'fnd base rates'!L$113)\n+($K379*'fnd base rates'!L$114)\n+($M379*'fnd base rates'!L$116)\n+($N379*'fnd base rates'!L$117)\n+($O379*'fnd base rates'!L$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,12)))","v":7727.1171049999994},{"$f":"(($D379*'fnd base rates'!M$107)\n+($E379*'fnd base rates'!M$108)\n+($F379*'fnd base rates'!M$109)\n+($G379*'fnd base rates'!M$110)\n+($H379*'fnd base rates'!M$111)\n+($I379*'fnd base rates'!M$112)\n+($J379*'fnd base rates'!M$113)\n+($K379*'fnd base rates'!M$114)\n+($M379*'fnd base rates'!M$116)\n+($N379*'fnd base rates'!M$117)\n+($O379*'fnd base rates'!M$118)\n+($P379*VLOOKUP($S379+12,rate_basefnd,13)))","v":0},63977.599789999993,null,453137005,"453","137","005",1,5,63977.599789999993,12796,0,12796,null,null,null,null,null,13667,22,13689,-893,12796,0,12796]
[453,453137061,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D380","v":0},{"$f":"'fnd enro'!E380","v":0},{"$f":"'fnd enro'!F380","v":7},{"$f":"'fnd enro'!G380","v":32},{"$f":"'fnd enro'!H380","v":14},{"$f":"'fnd enro'!I380","v":0},{"$f":"'fnd enro'!J380","v":0},{"$f":"'fnd enro'!K380","v":2.0087000000000002},{"$f":"'fnd enro'!L380","v":0},{"$f":"'fnd enro'!M380+'fnd enro'!N380","v":4},{"$f":"'fnd enro'!O380","v":1},{"$f":"'fnd enro'!P380","v":0},{"$f":"'fnd enro'!Q380","v":37},{"$f":"'fnd enro'!S380","v":53},1,{"$f":"VALUE('fnd enro'!R380)","v":10},null,{"$f":"(($D380*'fnd base rates'!C$107)\n+($E380*'fnd base rates'!C$108)\n+($F380*'fnd base rates'!C$109)\n+($G380*'fnd base rates'!C$110)\n+($H380*'fnd base rates'!C$111)\n+($I380*'fnd base rates'!C$112)\n+($J380*'fnd base rates'!C$113)\n+($K380*'fnd base rates'!C$114)\n+($M380*'fnd base rates'!C$116)\n+($N380*'fnd base rates'!C$117)\n+($O380*'fnd base rates'!C$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,3)))\n*$R380","v":29542.171647000003},{"$f":"(($D380*'fnd base rates'!D$107)\n+($E380*'fnd base rates'!D$108)\n+($F380*'fnd base rates'!D$109)\n+($G380*'fnd base rates'!D$110)\n+($H380*'fnd base rates'!D$111)\n+($I380*'fnd base rates'!D$112)\n+($J380*'fnd base rates'!D$113)\n+($K380*'fnd base rates'!D$114)\n+($M380*'fnd base rates'!D$116)\n+($N380*'fnd base rates'!D$117)\n+($O380*'fnd base rates'!D$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,4)))\n*$R380","v":50214.36},{"$f":"(($D380*'fnd base rates'!E$107)\n+($E380*'fnd base rates'!E$108)\n+($F380*'fnd base rates'!E$109)\n+($G380*'fnd base rates'!E$110)\n+($H380*'fnd base rates'!E$111)\n+($I380*'fnd base rates'!E$112)\n+($J380*'fnd base rates'!E$113)\n+($K380*'fnd base rates'!E$114)\n+($M380*'fnd base rates'!E$116)\n+($N380*'fnd base rates'!E$117)\n+($O380*'fnd base rates'!E$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,5)))\n*$R380","v":302595.28931900003},{"$f":"(($D380*'fnd base rates'!F$107)\n+($E380*'fnd base rates'!F$108)\n+($F380*'fnd base rates'!F$109)\n+($G380*'fnd base rates'!F$110)\n+($H380*'fnd base rates'!F$111)\n+($I380*'fnd base rates'!F$112)\n+($J380*'fnd base rates'!F$113)\n+($K380*'fnd base rates'!F$114)\n+($M380*'fnd base rates'!F$116)\n+($N380*'fnd base rates'!F$117)\n+($O380*'fnd base rates'!F$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,6)))\n*$R380","v":59554.197302999994},{"$f":"(($D380*'fnd base rates'!G$107)\n+($E380*'fnd base rates'!G$108)\n+($F380*'fnd base rates'!G$109)\n+($G380*'fnd base rates'!G$110)\n+($H380*'fnd base rates'!G$111)\n+($I380*'fnd base rates'!G$112)\n+($J380*'fnd base rates'!G$113)\n+($K380*'fnd base rates'!G$114)\n+($M380*'fnd base rates'!G$116)\n+($N380*'fnd base rates'!G$117)\n+($O380*'fnd base rates'!G$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,7)))\n*$R380","v":13486.470518000002},{"$f":"(($D380*'fnd base rates'!H$107)\n+($E380*'fnd base rates'!H$108)\n+($F380*'fnd base rates'!H$109)\n+($G380*'fnd base rates'!H$110)\n+($H380*'fnd base rates'!H$111)\n+($I380*'fnd base rates'!H$112)\n+($J380*'fnd base rates'!H$113)\n+($K380*'fnd base rates'!H$114)\n+($M380*'fnd base rates'!H$116)\n+($N380*'fnd base rates'!H$117)\n+($O380*'fnd base rates'!H$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,8)))","v":27552.434709999998},{"$f":"(($D380*'fnd base rates'!I$107)\n+($E380*'fnd base rates'!I$108)\n+($F380*'fnd base rates'!I$109)\n+($G380*'fnd base rates'!I$110)\n+($H380*'fnd base rates'!I$111)\n+($I380*'fnd base rates'!I$112)\n+($J380*'fnd base rates'!I$113)\n+($K380*'fnd base rates'!I$114)\n+($M380*'fnd base rates'!I$116)\n+($N380*'fnd base rates'!I$117)\n+($O380*'fnd base rates'!I$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,9)))\n*$R380","v":18634.96},{"$f":"(($D380*'fnd base rates'!J$107)\n+($E380*'fnd base rates'!J$108)\n+($F380*'fnd base rates'!J$109)\n+($G380*'fnd base rates'!J$110)\n+($H380*'fnd base rates'!J$111)\n+($I380*'fnd base rates'!J$112)\n+($J380*'fnd base rates'!J$113)\n+($K380*'fnd base rates'!J$114)\n+($M380*'fnd base rates'!J$116)\n+($N380*'fnd base rates'!J$117)\n+($O380*'fnd base rates'!J$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,10)))\n*$R380","v":31554.1},{"$f":"(($D380*'fnd base rates'!K$107)\n+($E380*'fnd base rates'!K$108)\n+($F380*'fnd base rates'!K$109)\n+($G380*'fnd base rates'!K$110)\n+($H380*'fnd base rates'!K$111)\n+($I380*'fnd base rates'!K$112)\n+($J380*'fnd base rates'!K$113)\n+($K380*'fnd base rates'!K$114)\n+($M380*'fnd base rates'!K$116)\n+($N380*'fnd base rates'!K$117)\n+($O380*'fnd base rates'!K$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,11)))\n*$R380","v":57384.170964000004},{"$f":"(($D380*'fnd base rates'!L$107)\n+($E380*'fnd base rates'!L$108)\n+($F380*'fnd base rates'!L$109)\n+($G380*'fnd base rates'!L$110)\n+($H380*'fnd base rates'!L$111)\n+($I380*'fnd base rates'!L$112)\n+($J380*'fnd base rates'!L$113)\n+($K380*'fnd base rates'!L$114)\n+($M380*'fnd base rates'!L$116)\n+($N380*'fnd base rates'!L$117)\n+($O380*'fnd base rates'!L$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,12)))","v":82373.315312999999},{"$f":"(($D380*'fnd base rates'!M$107)\n+($E380*'fnd base rates'!M$108)\n+($F380*'fnd base rates'!M$109)\n+($G380*'fnd base rates'!M$110)\n+($H380*'fnd base rates'!M$111)\n+($I380*'fnd base rates'!M$112)\n+($J380*'fnd base rates'!M$113)\n+($K380*'fnd base rates'!M$114)\n+($M380*'fnd base rates'!M$116)\n+($N380*'fnd base rates'!M$117)\n+($O380*'fnd base rates'!M$118)\n+($P380*VLOOKUP($S380+12,rate_basefnd,13)))","v":0},672891.46977400011,null,453137061,"453","137","061",1,53,672891.46977400011,12696,0,12696,null,null,null,null,null,13430,62,13492,-796,12696,0,12696]
[453,453137086,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D381","v":0},{"$f":"'fnd enro'!E381","v":0},{"$f":"'fnd enro'!F381","v":0},{"$f":"'fnd enro'!G381","v":1},{"$f":"'fnd enro'!H381","v":2},{"$f":"'fnd enro'!I381","v":0},{"$f":"'fnd enro'!J381","v":0},{"$f":"'fnd enro'!K381","v":0.1137},{"$f":"'fnd enro'!L381","v":0},{"$f":"'fnd enro'!M381+'fnd enro'!N381","v":0},{"$f":"'fnd enro'!O381","v":0},{"$f":"'fnd enro'!P381","v":0},{"$f":"'fnd enro'!Q381","v":3},{"$f":"'fnd enro'!S381","v":3},1,{"$f":"VALUE('fnd enro'!R381)","v":7},null,{"$f":"(($D381*'fnd base rates'!C$107)\n+($E381*'fnd base rates'!C$108)\n+($F381*'fnd base rates'!C$109)\n+($G381*'fnd base rates'!C$110)\n+($H381*'fnd base rates'!C$111)\n+($I381*'fnd base rates'!C$112)\n+($J381*'fnd base rates'!C$113)\n+($K381*'fnd base rates'!C$114)\n+($M381*'fnd base rates'!C$116)\n+($N381*'fnd base rates'!C$117)\n+($O381*'fnd base rates'!C$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,3)))\n*$R381","v":1691.066697},{"$f":"(($D381*'fnd base rates'!D$107)\n+($E381*'fnd base rates'!D$108)\n+($F381*'fnd base rates'!D$109)\n+($G381*'fnd base rates'!D$110)\n+($H381*'fnd base rates'!D$111)\n+($I381*'fnd base rates'!D$112)\n+($J381*'fnd base rates'!D$113)\n+($K381*'fnd base rates'!D$114)\n+($M381*'fnd base rates'!D$116)\n+($N381*'fnd base rates'!D$117)\n+($O381*'fnd base rates'!D$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,4)))\n*$R381","v":3010.1400000000003},{"$f":"(($D381*'fnd base rates'!E$107)\n+($E381*'fnd base rates'!E$108)\n+($F381*'fnd base rates'!E$109)\n+($G381*'fnd base rates'!E$110)\n+($H381*'fnd base rates'!E$111)\n+($I381*'fnd base rates'!E$112)\n+($J381*'fnd base rates'!E$113)\n+($K381*'fnd base rates'!E$114)\n+($M381*'fnd base rates'!E$116)\n+($N381*'fnd base rates'!E$117)\n+($O381*'fnd base rates'!E$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,5)))\n*$R381","v":18413.533169000002},{"$f":"(($D381*'fnd base rates'!F$107)\n+($E381*'fnd base rates'!F$108)\n+($F381*'fnd base rates'!F$109)\n+($G381*'fnd base rates'!F$110)\n+($H381*'fnd base rates'!F$111)\n+($I381*'fnd base rates'!F$112)\n+($J381*'fnd base rates'!F$113)\n+($K381*'fnd base rates'!F$114)\n+($M381*'fnd base rates'!F$116)\n+($N381*'fnd base rates'!F$117)\n+($O381*'fnd base rates'!F$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,6)))\n*$R381","v":3037.8147529999997},{"$f":"(($D381*'fnd base rates'!G$107)\n+($E381*'fnd base rates'!G$108)\n+($F381*'fnd base rates'!G$109)\n+($G381*'fnd base rates'!G$110)\n+($H381*'fnd base rates'!G$111)\n+($I381*'fnd base rates'!G$112)\n+($J381*'fnd base rates'!G$113)\n+($K381*'fnd base rates'!G$114)\n+($M381*'fnd base rates'!G$116)\n+($N381*'fnd base rates'!G$117)\n+($O381*'fnd base rates'!G$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,7)))\n*$R381","v":864.82021799999995},{"$f":"(($D381*'fnd base rates'!H$107)\n+($E381*'fnd base rates'!H$108)\n+($F381*'fnd base rates'!H$109)\n+($G381*'fnd base rates'!H$110)\n+($H381*'fnd base rates'!H$111)\n+($I381*'fnd base rates'!H$112)\n+($J381*'fnd base rates'!H$113)\n+($K381*'fnd base rates'!H$114)\n+($M381*'fnd base rates'!H$116)\n+($N381*'fnd base rates'!H$117)\n+($O381*'fnd base rates'!H$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,8)))","v":1542.2612099999999},{"$f":"(($D381*'fnd base rates'!I$107)\n+($E381*'fnd base rates'!I$108)\n+($F381*'fnd base rates'!I$109)\n+($G381*'fnd base rates'!I$110)\n+($H381*'fnd base rates'!I$111)\n+($I381*'fnd base rates'!I$112)\n+($J381*'fnd base rates'!I$113)\n+($K381*'fnd base rates'!I$114)\n+($M381*'fnd base rates'!I$116)\n+($N381*'fnd base rates'!I$117)\n+($O381*'fnd base rates'!I$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,9)))\n*$R381","v":1215.92},{"$f":"(($D381*'fnd base rates'!J$107)\n+($E381*'fnd base rates'!J$108)\n+($F381*'fnd base rates'!J$109)\n+($G381*'fnd base rates'!J$110)\n+($H381*'fnd base rates'!J$111)\n+($I381*'fnd base rates'!J$112)\n+($J381*'fnd base rates'!J$113)\n+($K381*'fnd base rates'!J$114)\n+($M381*'fnd base rates'!J$116)\n+($N381*'fnd base rates'!J$117)\n+($O381*'fnd base rates'!J$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,10)))\n*$R381","v":2347.5500000000002},{"$f":"(($D381*'fnd base rates'!K$107)\n+($E381*'fnd base rates'!K$108)\n+($F381*'fnd base rates'!K$109)\n+($G381*'fnd base rates'!K$110)\n+($H381*'fnd base rates'!K$111)\n+($I381*'fnd base rates'!K$112)\n+($J381*'fnd base rates'!K$113)\n+($K381*'fnd base rates'!K$114)\n+($M381*'fnd base rates'!K$116)\n+($N381*'fnd base rates'!K$117)\n+($O381*'fnd base rates'!K$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,11)))\n*$R381","v":3262.7715640000001},{"$f":"(($D381*'fnd base rates'!L$107)\n+($E381*'fnd base rates'!L$108)\n+($F381*'fnd base rates'!L$109)\n+($G381*'fnd base rates'!L$110)\n+($H381*'fnd base rates'!L$111)\n+($I381*'fnd base rates'!L$112)\n+($J381*'fnd base rates'!L$113)\n+($K381*'fnd base rates'!L$114)\n+($M381*'fnd base rates'!L$116)\n+($N381*'fnd base rates'!L$117)\n+($O381*'fnd base rates'!L$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,12)))","v":4966.1542629999994},{"$f":"(($D381*'fnd base rates'!M$107)\n+($E381*'fnd base rates'!M$108)\n+($F381*'fnd base rates'!M$109)\n+($G381*'fnd base rates'!M$110)\n+($H381*'fnd base rates'!M$111)\n+($I381*'fnd base rates'!M$112)\n+($J381*'fnd base rates'!M$113)\n+($K381*'fnd base rates'!M$114)\n+($M381*'fnd base rates'!M$116)\n+($N381*'fnd base rates'!M$117)\n+($O381*'fnd base rates'!M$118)\n+($P381*VLOOKUP($S381+12,rate_basefnd,13)))","v":0},40352.031874,null,453137086,"453","137","086",1,3,40352.031874,13451,0,13451,null,null,null,null,null,13448,22,13470,-19,13451,0,13451]
[453,453137137,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D382","v":0},{"$f":"'fnd enro'!E382","v":0},{"$f":"'fnd enro'!F382","v":62},{"$f":"'fnd enro'!G382","v":310},{"$f":"'fnd enro'!H382","v":160},{"$f":"'fnd enro'!I382","v":0},{"$f":"'fnd enro'!J382","v":0},{"$f":"'fnd enro'!K382","v":20.162800000000001},{"$f":"'fnd enro'!L382","v":0},{"$f":"'fnd enro'!M382+'fnd enro'!N382","v":59},{"$f":"'fnd enro'!O382","v":14},{"$f":"'fnd enro'!P382","v":0},{"$f":"'fnd enro'!Q382","v":402},{"$f":"'fnd enro'!S382","v":532},1,{"$f":"VALUE('fnd enro'!R382)","v":10},null,{"$f":"(($D382*'fnd base rates'!C$107)\n+($E382*'fnd base rates'!C$108)\n+($F382*'fnd base rates'!C$109)\n+($G382*'fnd base rates'!C$110)\n+($H382*'fnd base rates'!C$111)\n+($I382*'fnd base rates'!C$112)\n+($J382*'fnd base rates'!C$113)\n+($K382*'fnd base rates'!C$114)\n+($M382*'fnd base rates'!C$116)\n+($N382*'fnd base rates'!C$117)\n+($O382*'fnd base rates'!C$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,3)))\n*$R382","v":300594.88426799997},{"$f":"(($D382*'fnd base rates'!D$107)\n+($E382*'fnd base rates'!D$108)\n+($F382*'fnd base rates'!D$109)\n+($G382*'fnd base rates'!D$110)\n+($H382*'fnd base rates'!D$111)\n+($I382*'fnd base rates'!D$112)\n+($J382*'fnd base rates'!D$113)\n+($K382*'fnd base rates'!D$114)\n+($M382*'fnd base rates'!D$116)\n+($N382*'fnd base rates'!D$117)\n+($O382*'fnd base rates'!D$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,4)))\n*$R382","v":516951.22000000003},{"$f":"(($D382*'fnd base rates'!E$107)\n+($E382*'fnd base rates'!E$108)\n+($F382*'fnd base rates'!E$109)\n+($G382*'fnd base rates'!E$110)\n+($H382*'fnd base rates'!E$111)\n+($I382*'fnd base rates'!E$112)\n+($J382*'fnd base rates'!E$113)\n+($K382*'fnd base rates'!E$114)\n+($M382*'fnd base rates'!E$116)\n+($N382*'fnd base rates'!E$117)\n+($O382*'fnd base rates'!E$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,5)))\n*$R382","v":3145472.5886360002},{"$f":"(($D382*'fnd base rates'!F$107)\n+($E382*'fnd base rates'!F$108)\n+($F382*'fnd base rates'!F$109)\n+($G382*'fnd base rates'!F$110)\n+($H382*'fnd base rates'!F$111)\n+($I382*'fnd base rates'!F$112)\n+($J382*'fnd base rates'!F$113)\n+($K382*'fnd base rates'!F$114)\n+($M382*'fnd base rates'!F$116)\n+($N382*'fnd base rates'!F$117)\n+($O382*'fnd base rates'!F$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,6)))\n*$R382","v":596856.92953199998},{"$f":"(($D382*'fnd base rates'!G$107)\n+($E382*'fnd base rates'!G$108)\n+($F382*'fnd base rates'!G$109)\n+($G382*'fnd base rates'!G$110)\n+($H382*'fnd base rates'!G$111)\n+($I382*'fnd base rates'!G$112)\n+($J382*'fnd base rates'!G$113)\n+($K382*'fnd base rates'!G$114)\n+($M382*'fnd base rates'!G$116)\n+($N382*'fnd base rates'!G$117)\n+($O382*'fnd base rates'!G$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,7)))\n*$R382","v":141008.431992},{"$f":"(($D382*'fnd base rates'!H$107)\n+($E382*'fnd base rates'!H$108)\n+($F382*'fnd base rates'!H$109)\n+($G382*'fnd base rates'!H$110)\n+($H382*'fnd base rates'!H$111)\n+($I382*'fnd base rates'!H$112)\n+($J382*'fnd base rates'!H$113)\n+($K382*'fnd base rates'!H$114)\n+($M382*'fnd base rates'!H$116)\n+($N382*'fnd base rates'!H$117)\n+($O382*'fnd base rates'!H$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,8)))","v":279875.04123999987},{"$f":"(($D382*'fnd base rates'!I$107)\n+($E382*'fnd base rates'!I$108)\n+($F382*'fnd base rates'!I$109)\n+($G382*'fnd base rates'!I$110)\n+($H382*'fnd base rates'!I$111)\n+($I382*'fnd base rates'!I$112)\n+($J382*'fnd base rates'!I$113)\n+($K382*'fnd base rates'!I$114)\n+($M382*'fnd base rates'!I$116)\n+($N382*'fnd base rates'!I$117)\n+($O382*'fnd base rates'!I$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,9)))\n*$R382","v":193833.22999999998},{"$f":"(($D382*'fnd base rates'!J$107)\n+($E382*'fnd base rates'!J$108)\n+($F382*'fnd base rates'!J$109)\n+($G382*'fnd base rates'!J$110)\n+($H382*'fnd base rates'!J$111)\n+($I382*'fnd base rates'!J$112)\n+($J382*'fnd base rates'!J$113)\n+($K382*'fnd base rates'!J$114)\n+($M382*'fnd base rates'!J$116)\n+($N382*'fnd base rates'!J$117)\n+($O382*'fnd base rates'!J$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,10)))\n*$R382","v":338354.55},{"$f":"(($D382*'fnd base rates'!K$107)\n+($E382*'fnd base rates'!K$108)\n+($F382*'fnd base rates'!K$109)\n+($G382*'fnd base rates'!K$110)\n+($H382*'fnd base rates'!K$111)\n+($I382*'fnd base rates'!K$112)\n+($J382*'fnd base rates'!K$113)\n+($K382*'fnd base rates'!K$114)\n+($M382*'fnd base rates'!K$116)\n+($N382*'fnd base rates'!K$117)\n+($O382*'fnd base rates'!K$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,11)))\n*$R382","v":583854.044016},{"$f":"(($D382*'fnd base rates'!L$107)\n+($E382*'fnd base rates'!L$108)\n+($F382*'fnd base rates'!L$109)\n+($G382*'fnd base rates'!L$110)\n+($H382*'fnd base rates'!L$111)\n+($I382*'fnd base rates'!L$112)\n+($J382*'fnd base rates'!L$113)\n+($K382*'fnd base rates'!L$114)\n+($M382*'fnd base rates'!L$116)\n+($N382*'fnd base rates'!L$117)\n+($O382*'fnd base rates'!L$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,12)))","v":847819.30597199989},{"$f":"(($D382*'fnd base rates'!M$107)\n+($E382*'fnd base rates'!M$108)\n+($F382*'fnd base rates'!M$109)\n+($G382*'fnd base rates'!M$110)\n+($H382*'fnd base rates'!M$111)\n+($I382*'fnd base rates'!M$112)\n+($J382*'fnd base rates'!M$113)\n+($K382*'fnd base rates'!M$114)\n+($M382*'fnd base rates'!M$116)\n+($N382*'fnd base rates'!M$117)\n+($O382*'fnd base rates'!M$118)\n+($P382*VLOOKUP($S382+12,rate_basefnd,13)))","v":0},6944620.225655999,null,453137137,"453","137","137",1,532,6944620.225655999,13054,0,13054,null,null,null,null,null,13547,107,13654,-600,13054,0,13054]
[453,453137161,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D383","v":0},{"$f":"'fnd enro'!E383","v":0},{"$f":"'fnd enro'!F383","v":0},{"$f":"'fnd enro'!G383","v":1},{"$f":"'fnd enro'!H383","v":0},{"$f":"'fnd enro'!I383","v":0},{"$f":"'fnd enro'!J383","v":0},{"$f":"'fnd enro'!K383","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L383","v":0},{"$f":"'fnd enro'!M383+'fnd enro'!N383","v":0},{"$f":"'fnd enro'!O383","v":0},{"$f":"'fnd enro'!P383","v":0},{"$f":"'fnd enro'!Q383","v":0},{"$f":"'fnd enro'!S383","v":1},1,{"$f":"VALUE('fnd enro'!R383)","v":7},null,{"$f":"(($D383*'fnd base rates'!C$107)\n+($E383*'fnd base rates'!C$108)\n+($F383*'fnd base rates'!C$109)\n+($G383*'fnd base rates'!C$110)\n+($H383*'fnd base rates'!C$111)\n+($I383*'fnd base rates'!C$112)\n+($J383*'fnd base rates'!C$113)\n+($K383*'fnd base rates'!C$114)\n+($M383*'fnd base rates'!C$116)\n+($N383*'fnd base rates'!C$117)\n+($O383*'fnd base rates'!C$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,3)))\n*$R383","v":504.28889900000001},{"$f":"(($D383*'fnd base rates'!D$107)\n+($E383*'fnd base rates'!D$108)\n+($F383*'fnd base rates'!D$109)\n+($G383*'fnd base rates'!D$110)\n+($H383*'fnd base rates'!D$111)\n+($I383*'fnd base rates'!D$112)\n+($J383*'fnd base rates'!D$113)\n+($K383*'fnd base rates'!D$114)\n+($M383*'fnd base rates'!D$116)\n+($N383*'fnd base rates'!D$117)\n+($O383*'fnd base rates'!D$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,4)))\n*$R383","v":721.95},{"$f":"(($D383*'fnd base rates'!E$107)\n+($E383*'fnd base rates'!E$108)\n+($F383*'fnd base rates'!E$109)\n+($G383*'fnd base rates'!E$110)\n+($H383*'fnd base rates'!E$111)\n+($I383*'fnd base rates'!E$112)\n+($J383*'fnd base rates'!E$113)\n+($K383*'fnd base rates'!E$114)\n+($M383*'fnd base rates'!E$116)\n+($N383*'fnd base rates'!E$117)\n+($O383*'fnd base rates'!E$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,5)))\n*$R383","v":3655.3277229999999},{"$f":"(($D383*'fnd base rates'!F$107)\n+($E383*'fnd base rates'!F$108)\n+($F383*'fnd base rates'!F$109)\n+($G383*'fnd base rates'!F$110)\n+($H383*'fnd base rates'!F$111)\n+($I383*'fnd base rates'!F$112)\n+($J383*'fnd base rates'!F$113)\n+($K383*'fnd base rates'!F$114)\n+($M383*'fnd base rates'!F$116)\n+($N383*'fnd base rates'!F$117)\n+($O383*'fnd base rates'!F$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,6)))\n*$R383","v":1171.178251},{"$f":"(($D383*'fnd base rates'!G$107)\n+($E383*'fnd base rates'!G$108)\n+($F383*'fnd base rates'!G$109)\n+($G383*'fnd base rates'!G$110)\n+($H383*'fnd base rates'!G$111)\n+($I383*'fnd base rates'!G$112)\n+($J383*'fnd base rates'!G$113)\n+($K383*'fnd base rates'!G$114)\n+($M383*'fnd base rates'!G$116)\n+($N383*'fnd base rates'!G$117)\n+($O383*'fnd base rates'!G$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,7)))\n*$R383","v":147.643406},{"$f":"(($D383*'fnd base rates'!H$107)\n+($E383*'fnd base rates'!H$108)\n+($F383*'fnd base rates'!H$109)\n+($G383*'fnd base rates'!H$110)\n+($H383*'fnd base rates'!H$111)\n+($I383*'fnd base rates'!H$112)\n+($J383*'fnd base rates'!H$113)\n+($K383*'fnd base rates'!H$114)\n+($M383*'fnd base rates'!H$116)\n+($N383*'fnd base rates'!H$117)\n+($O383*'fnd base rates'!H$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D383*'fnd base rates'!I$107)\n+($E383*'fnd base rates'!I$108)\n+($F383*'fnd base rates'!I$109)\n+($G383*'fnd base rates'!I$110)\n+($H383*'fnd base rates'!I$111)\n+($I383*'fnd base rates'!I$112)\n+($J383*'fnd base rates'!I$113)\n+($K383*'fnd base rates'!I$114)\n+($M383*'fnd base rates'!I$116)\n+($N383*'fnd base rates'!I$117)\n+($O383*'fnd base rates'!I$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,9)))\n*$R383","v":240.89},{"$f":"(($D383*'fnd base rates'!J$107)\n+($E383*'fnd base rates'!J$108)\n+($F383*'fnd base rates'!J$109)\n+($G383*'fnd base rates'!J$110)\n+($H383*'fnd base rates'!J$111)\n+($I383*'fnd base rates'!J$112)\n+($J383*'fnd base rates'!J$113)\n+($K383*'fnd base rates'!J$114)\n+($M383*'fnd base rates'!J$116)\n+($N383*'fnd base rates'!J$117)\n+($O383*'fnd base rates'!J$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,10)))\n*$R383","v":143.72999999999999},{"$f":"(($D383*'fnd base rates'!K$107)\n+($E383*'fnd base rates'!K$108)\n+($F383*'fnd base rates'!K$109)\n+($G383*'fnd base rates'!K$110)\n+($H383*'fnd base rates'!K$111)\n+($I383*'fnd base rates'!K$112)\n+($J383*'fnd base rates'!K$113)\n+($K383*'fnd base rates'!K$114)\n+($M383*'fnd base rates'!K$116)\n+($N383*'fnd base rates'!K$117)\n+($O383*'fnd base rates'!K$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,11)))\n*$R383","v":1036.037188},{"$f":"(($D383*'fnd base rates'!L$107)\n+($E383*'fnd base rates'!L$108)\n+($F383*'fnd base rates'!L$109)\n+($G383*'fnd base rates'!L$110)\n+($H383*'fnd base rates'!L$111)\n+($I383*'fnd base rates'!L$112)\n+($J383*'fnd base rates'!L$113)\n+($K383*'fnd base rates'!L$114)\n+($M383*'fnd base rates'!L$116)\n+($N383*'fnd base rates'!L$117)\n+($O383*'fnd base rates'!L$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D383*'fnd base rates'!M$107)\n+($E383*'fnd base rates'!M$108)\n+($F383*'fnd base rates'!M$109)\n+($G383*'fnd base rates'!M$110)\n+($H383*'fnd base rates'!M$111)\n+($I383*'fnd base rates'!M$112)\n+($J383*'fnd base rates'!M$113)\n+($K383*'fnd base rates'!M$114)\n+($M383*'fnd base rates'!M$116)\n+($N383*'fnd base rates'!M$117)\n+($O383*'fnd base rates'!M$118)\n+($P383*VLOOKUP($S383+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,453137161,"453","137","161",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[453,453137210,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D384","v":0},{"$f":"'fnd enro'!E384","v":0},{"$f":"'fnd enro'!F384","v":0},{"$f":"'fnd enro'!G384","v":0},{"$f":"'fnd enro'!H384","v":1},{"$f":"'fnd enro'!I384","v":0},{"$f":"'fnd enro'!J384","v":0},{"$f":"'fnd enro'!K384","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L384","v":0},{"$f":"'fnd enro'!M384+'fnd enro'!N384","v":0},{"$f":"'fnd enro'!O384","v":0},{"$f":"'fnd enro'!P384","v":0},{"$f":"'fnd enro'!Q384","v":1},{"$f":"'fnd enro'!S384","v":1},1,{"$f":"VALUE('fnd enro'!R384)","v":6},null,{"$f":"(($D384*'fnd base rates'!C$107)\n+($E384*'fnd base rates'!C$108)\n+($F384*'fnd base rates'!C$109)\n+($G384*'fnd base rates'!C$110)\n+($H384*'fnd base rates'!C$111)\n+($I384*'fnd base rates'!C$112)\n+($J384*'fnd base rates'!C$113)\n+($K384*'fnd base rates'!C$114)\n+($M384*'fnd base rates'!C$116)\n+($N384*'fnd base rates'!C$117)\n+($O384*'fnd base rates'!C$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,3)))\n*$R384","v":562.308899},{"$f":"(($D384*'fnd base rates'!D$107)\n+($E384*'fnd base rates'!D$108)\n+($F384*'fnd base rates'!D$109)\n+($G384*'fnd base rates'!D$110)\n+($H384*'fnd base rates'!D$111)\n+($I384*'fnd base rates'!D$112)\n+($J384*'fnd base rates'!D$113)\n+($K384*'fnd base rates'!D$114)\n+($M384*'fnd base rates'!D$116)\n+($N384*'fnd base rates'!D$117)\n+($O384*'fnd base rates'!D$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,4)))\n*$R384","v":996.83},{"$f":"(($D384*'fnd base rates'!E$107)\n+($E384*'fnd base rates'!E$108)\n+($F384*'fnd base rates'!E$109)\n+($G384*'fnd base rates'!E$110)\n+($H384*'fnd base rates'!E$111)\n+($I384*'fnd base rates'!E$112)\n+($J384*'fnd base rates'!E$113)\n+($K384*'fnd base rates'!E$114)\n+($M384*'fnd base rates'!E$116)\n+($N384*'fnd base rates'!E$117)\n+($O384*'fnd base rates'!E$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,5)))\n*$R384","v":5941.5577229999999},{"$f":"(($D384*'fnd base rates'!F$107)\n+($E384*'fnd base rates'!F$108)\n+($F384*'fnd base rates'!F$109)\n+($G384*'fnd base rates'!F$110)\n+($H384*'fnd base rates'!F$111)\n+($I384*'fnd base rates'!F$112)\n+($J384*'fnd base rates'!F$113)\n+($K384*'fnd base rates'!F$114)\n+($M384*'fnd base rates'!F$116)\n+($N384*'fnd base rates'!F$117)\n+($O384*'fnd base rates'!F$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,6)))\n*$R384","v":933.31825099999992},{"$f":"(($D384*'fnd base rates'!G$107)\n+($E384*'fnd base rates'!G$108)\n+($F384*'fnd base rates'!G$109)\n+($G384*'fnd base rates'!G$110)\n+($H384*'fnd base rates'!G$111)\n+($I384*'fnd base rates'!G$112)\n+($J384*'fnd base rates'!G$113)\n+($K384*'fnd base rates'!G$114)\n+($M384*'fnd base rates'!G$116)\n+($N384*'fnd base rates'!G$117)\n+($O384*'fnd base rates'!G$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,7)))\n*$R384","v":288.84340599999996},{"$f":"(($D384*'fnd base rates'!H$107)\n+($E384*'fnd base rates'!H$108)\n+($F384*'fnd base rates'!H$109)\n+($G384*'fnd base rates'!H$110)\n+($H384*'fnd base rates'!H$111)\n+($I384*'fnd base rates'!H$112)\n+($J384*'fnd base rates'!H$113)\n+($K384*'fnd base rates'!H$114)\n+($M384*'fnd base rates'!H$116)\n+($N384*'fnd base rates'!H$117)\n+($O384*'fnd base rates'!H$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,8)))","v":513.61707000000001},{"$f":"(($D384*'fnd base rates'!I$107)\n+($E384*'fnd base rates'!I$108)\n+($F384*'fnd base rates'!I$109)\n+($G384*'fnd base rates'!I$110)\n+($H384*'fnd base rates'!I$111)\n+($I384*'fnd base rates'!I$112)\n+($J384*'fnd base rates'!I$113)\n+($K384*'fnd base rates'!I$114)\n+($M384*'fnd base rates'!I$116)\n+($N384*'fnd base rates'!I$117)\n+($O384*'fnd base rates'!I$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,9)))\n*$R384","v":429.29999999999995},{"$f":"(($D384*'fnd base rates'!J$107)\n+($E384*'fnd base rates'!J$108)\n+($F384*'fnd base rates'!J$109)\n+($G384*'fnd base rates'!J$110)\n+($H384*'fnd base rates'!J$111)\n+($I384*'fnd base rates'!J$112)\n+($J384*'fnd base rates'!J$113)\n+($K384*'fnd base rates'!J$114)\n+($M384*'fnd base rates'!J$116)\n+($N384*'fnd base rates'!J$117)\n+($O384*'fnd base rates'!J$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,10)))\n*$R384","v":799.43},{"$f":"(($D384*'fnd base rates'!K$107)\n+($E384*'fnd base rates'!K$108)\n+($F384*'fnd base rates'!K$109)\n+($G384*'fnd base rates'!K$110)\n+($H384*'fnd base rates'!K$111)\n+($I384*'fnd base rates'!K$112)\n+($J384*'fnd base rates'!K$113)\n+($K384*'fnd base rates'!K$114)\n+($M384*'fnd base rates'!K$116)\n+($N384*'fnd base rates'!K$117)\n+($O384*'fnd base rates'!K$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,11)))\n*$R384","v":1113.3671880000002},{"$f":"(($D384*'fnd base rates'!L$107)\n+($E384*'fnd base rates'!L$108)\n+($F384*'fnd base rates'!L$109)\n+($G384*'fnd base rates'!L$110)\n+($H384*'fnd base rates'!L$111)\n+($I384*'fnd base rates'!L$112)\n+($J384*'fnd base rates'!L$113)\n+($K384*'fnd base rates'!L$114)\n+($M384*'fnd base rates'!L$116)\n+($N384*'fnd base rates'!L$117)\n+($O384*'fnd base rates'!L$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,12)))","v":1655.5914209999999},{"$f":"(($D384*'fnd base rates'!M$107)\n+($E384*'fnd base rates'!M$108)\n+($F384*'fnd base rates'!M$109)\n+($G384*'fnd base rates'!M$110)\n+($H384*'fnd base rates'!M$111)\n+($I384*'fnd base rates'!M$112)\n+($J384*'fnd base rates'!M$113)\n+($K384*'fnd base rates'!M$114)\n+($M384*'fnd base rates'!M$116)\n+($N384*'fnd base rates'!M$117)\n+($O384*'fnd base rates'!M$118)\n+($P384*VLOOKUP($S384+12,rate_basefnd,13)))","v":0},13234.163957999999,null,453137210,"453","137","210",1,1,13234.163957999999,13234,0,13234,null,null,null,null,null,13057,14,13071,163,13234,0,13234]
[453,453137227,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D385","v":0},{"$f":"'fnd enro'!E385","v":0},{"$f":"'fnd enro'!F385","v":1},{"$f":"'fnd enro'!G385","v":0},{"$f":"'fnd enro'!H385","v":0},{"$f":"'fnd enro'!I385","v":0},{"$f":"'fnd enro'!J385","v":0},{"$f":"'fnd enro'!K385","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L385","v":0},{"$f":"'fnd enro'!M385+'fnd enro'!N385","v":0},{"$f":"'fnd enro'!O385","v":0},{"$f":"'fnd enro'!P385","v":0},{"$f":"'fnd enro'!Q385","v":0},{"$f":"'fnd enro'!S385","v":1},1,{"$f":"VALUE('fnd enro'!R385)","v":9},null,{"$f":"(($D385*'fnd base rates'!C$107)\n+($E385*'fnd base rates'!C$108)\n+($F385*'fnd base rates'!C$109)\n+($G385*'fnd base rates'!C$110)\n+($H385*'fnd base rates'!C$111)\n+($I385*'fnd base rates'!C$112)\n+($J385*'fnd base rates'!C$113)\n+($K385*'fnd base rates'!C$114)\n+($M385*'fnd base rates'!C$116)\n+($N385*'fnd base rates'!C$117)\n+($O385*'fnd base rates'!C$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,3)))\n*$R385","v":504.28889900000001},{"$f":"(($D385*'fnd base rates'!D$107)\n+($E385*'fnd base rates'!D$108)\n+($F385*'fnd base rates'!D$109)\n+($G385*'fnd base rates'!D$110)\n+($H385*'fnd base rates'!D$111)\n+($I385*'fnd base rates'!D$112)\n+($J385*'fnd base rates'!D$113)\n+($K385*'fnd base rates'!D$114)\n+($M385*'fnd base rates'!D$116)\n+($N385*'fnd base rates'!D$117)\n+($O385*'fnd base rates'!D$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,4)))\n*$R385","v":721.95},{"$f":"(($D385*'fnd base rates'!E$107)\n+($E385*'fnd base rates'!E$108)\n+($F385*'fnd base rates'!E$109)\n+($G385*'fnd base rates'!E$110)\n+($H385*'fnd base rates'!E$111)\n+($I385*'fnd base rates'!E$112)\n+($J385*'fnd base rates'!E$113)\n+($K385*'fnd base rates'!E$114)\n+($M385*'fnd base rates'!E$116)\n+($N385*'fnd base rates'!E$117)\n+($O385*'fnd base rates'!E$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,5)))\n*$R385","v":3655.3677229999998},{"$f":"(($D385*'fnd base rates'!F$107)\n+($E385*'fnd base rates'!F$108)\n+($F385*'fnd base rates'!F$109)\n+($G385*'fnd base rates'!F$110)\n+($H385*'fnd base rates'!F$111)\n+($I385*'fnd base rates'!F$112)\n+($J385*'fnd base rates'!F$113)\n+($K385*'fnd base rates'!F$114)\n+($M385*'fnd base rates'!F$116)\n+($N385*'fnd base rates'!F$117)\n+($O385*'fnd base rates'!F$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,6)))\n*$R385","v":1171.178251},{"$f":"(($D385*'fnd base rates'!G$107)\n+($E385*'fnd base rates'!G$108)\n+($F385*'fnd base rates'!G$109)\n+($G385*'fnd base rates'!G$110)\n+($H385*'fnd base rates'!G$111)\n+($I385*'fnd base rates'!G$112)\n+($J385*'fnd base rates'!G$113)\n+($K385*'fnd base rates'!G$114)\n+($M385*'fnd base rates'!G$116)\n+($N385*'fnd base rates'!G$117)\n+($O385*'fnd base rates'!G$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,7)))\n*$R385","v":147.62340599999999},{"$f":"(($D385*'fnd base rates'!H$107)\n+($E385*'fnd base rates'!H$108)\n+($F385*'fnd base rates'!H$109)\n+($G385*'fnd base rates'!H$110)\n+($H385*'fnd base rates'!H$111)\n+($I385*'fnd base rates'!H$112)\n+($J385*'fnd base rates'!H$113)\n+($K385*'fnd base rates'!H$114)\n+($M385*'fnd base rates'!H$116)\n+($N385*'fnd base rates'!H$117)\n+($O385*'fnd base rates'!H$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D385*'fnd base rates'!I$107)\n+($E385*'fnd base rates'!I$108)\n+($F385*'fnd base rates'!I$109)\n+($G385*'fnd base rates'!I$110)\n+($H385*'fnd base rates'!I$111)\n+($I385*'fnd base rates'!I$112)\n+($J385*'fnd base rates'!I$113)\n+($K385*'fnd base rates'!I$114)\n+($M385*'fnd base rates'!I$116)\n+($N385*'fnd base rates'!I$117)\n+($O385*'fnd base rates'!I$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,9)))\n*$R385","v":240.89},{"$f":"(($D385*'fnd base rates'!J$107)\n+($E385*'fnd base rates'!J$108)\n+($F385*'fnd base rates'!J$109)\n+($G385*'fnd base rates'!J$110)\n+($H385*'fnd base rates'!J$111)\n+($I385*'fnd base rates'!J$112)\n+($J385*'fnd base rates'!J$113)\n+($K385*'fnd base rates'!J$114)\n+($M385*'fnd base rates'!J$116)\n+($N385*'fnd base rates'!J$117)\n+($O385*'fnd base rates'!J$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,10)))\n*$R385","v":95.84},{"$f":"(($D385*'fnd base rates'!K$107)\n+($E385*'fnd base rates'!K$108)\n+($F385*'fnd base rates'!K$109)\n+($G385*'fnd base rates'!K$110)\n+($H385*'fnd base rates'!K$111)\n+($I385*'fnd base rates'!K$112)\n+($J385*'fnd base rates'!K$113)\n+($K385*'fnd base rates'!K$114)\n+($M385*'fnd base rates'!K$116)\n+($N385*'fnd base rates'!K$117)\n+($O385*'fnd base rates'!K$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,11)))\n*$R385","v":1036.037188},{"$f":"(($D385*'fnd base rates'!L$107)\n+($E385*'fnd base rates'!L$108)\n+($F385*'fnd base rates'!L$109)\n+($G385*'fnd base rates'!L$110)\n+($H385*'fnd base rates'!L$111)\n+($I385*'fnd base rates'!L$112)\n+($J385*'fnd base rates'!L$113)\n+($K385*'fnd base rates'!L$114)\n+($M385*'fnd base rates'!L$116)\n+($N385*'fnd base rates'!L$117)\n+($O385*'fnd base rates'!L$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,12)))","v":1189.8714210000001},{"$f":"(($D385*'fnd base rates'!M$107)\n+($E385*'fnd base rates'!M$108)\n+($F385*'fnd base rates'!M$109)\n+($G385*'fnd base rates'!M$110)\n+($H385*'fnd base rates'!M$111)\n+($I385*'fnd base rates'!M$112)\n+($J385*'fnd base rates'!M$113)\n+($K385*'fnd base rates'!M$114)\n+($M385*'fnd base rates'!M$116)\n+($N385*'fnd base rates'!M$117)\n+($O385*'fnd base rates'!M$118)\n+($P385*VLOOKUP($S385+12,rate_basefnd,13)))","v":0},9256.7039580000001,null,453137227,"453","137","227",1,1,9256.7039580000001,9257,0,9257,null,null,null,null,null,13947,62,14009,-4752,9257,0,9257]
[453,453137278,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D386","v":0},{"$f":"'fnd enro'!E386","v":0},{"$f":"'fnd enro'!F386","v":0},{"$f":"'fnd enro'!G386","v":3},{"$f":"'fnd enro'!H386","v":4},{"$f":"'fnd enro'!I386","v":0},{"$f":"'fnd enro'!J386","v":0},{"$f":"'fnd enro'!K386","v":0.26529999999999998},{"$f":"'fnd enro'!L386","v":0},{"$f":"'fnd enro'!M386+'fnd enro'!N386","v":1},{"$f":"'fnd enro'!O386","v":1},{"$f":"'fnd enro'!P386","v":0},{"$f":"'fnd enro'!Q386","v":6},{"$f":"'fnd enro'!S386","v":7},1,{"$f":"VALUE('fnd enro'!R386)","v":6},null,{"$f":"(($D386*'fnd base rates'!C$107)\n+($E386*'fnd base rates'!C$108)\n+($F386*'fnd base rates'!C$109)\n+($G386*'fnd base rates'!C$110)\n+($H386*'fnd base rates'!C$111)\n+($I386*'fnd base rates'!C$112)\n+($J386*'fnd base rates'!C$113)\n+($K386*'fnd base rates'!C$114)\n+($M386*'fnd base rates'!C$116)\n+($N386*'fnd base rates'!C$117)\n+($O386*'fnd base rates'!C$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,3)))\n*$R386","v":4066.2322929999996},{"$f":"(($D386*'fnd base rates'!D$107)\n+($E386*'fnd base rates'!D$108)\n+($F386*'fnd base rates'!D$109)\n+($G386*'fnd base rates'!D$110)\n+($H386*'fnd base rates'!D$111)\n+($I386*'fnd base rates'!D$112)\n+($J386*'fnd base rates'!D$113)\n+($K386*'fnd base rates'!D$114)\n+($M386*'fnd base rates'!D$116)\n+($N386*'fnd base rates'!D$117)\n+($O386*'fnd base rates'!D$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,4)))\n*$R386","v":7032.0800000000008},{"$f":"(($D386*'fnd base rates'!E$107)\n+($E386*'fnd base rates'!E$108)\n+($F386*'fnd base rates'!E$109)\n+($G386*'fnd base rates'!E$110)\n+($H386*'fnd base rates'!E$111)\n+($I386*'fnd base rates'!E$112)\n+($J386*'fnd base rates'!E$113)\n+($K386*'fnd base rates'!E$114)\n+($M386*'fnd base rates'!E$116)\n+($N386*'fnd base rates'!E$117)\n+($O386*'fnd base rates'!E$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,5)))\n*$R386","v":42403.074060999999},{"$f":"(($D386*'fnd base rates'!F$107)\n+($E386*'fnd base rates'!F$108)\n+($F386*'fnd base rates'!F$109)\n+($G386*'fnd base rates'!F$110)\n+($H386*'fnd base rates'!F$111)\n+($I386*'fnd base rates'!F$112)\n+($J386*'fnd base rates'!F$113)\n+($K386*'fnd base rates'!F$114)\n+($M386*'fnd base rates'!F$116)\n+($N386*'fnd base rates'!F$117)\n+($O386*'fnd base rates'!F$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,6)))\n*$R386","v":7575.957757000001},{"$f":"(($D386*'fnd base rates'!G$107)\n+($E386*'fnd base rates'!G$108)\n+($F386*'fnd base rates'!G$109)\n+($G386*'fnd base rates'!G$110)\n+($H386*'fnd base rates'!G$111)\n+($I386*'fnd base rates'!G$112)\n+($J386*'fnd base rates'!G$113)\n+($K386*'fnd base rates'!G$114)\n+($M386*'fnd base rates'!G$116)\n+($N386*'fnd base rates'!G$117)\n+($O386*'fnd base rates'!G$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,7)))\n*$R386","v":1952.7138420000001},{"$f":"(($D386*'fnd base rates'!H$107)\n+($E386*'fnd base rates'!H$108)\n+($F386*'fnd base rates'!H$109)\n+($G386*'fnd base rates'!H$110)\n+($H386*'fnd base rates'!H$111)\n+($I386*'fnd base rates'!H$112)\n+($J386*'fnd base rates'!H$113)\n+($K386*'fnd base rates'!H$114)\n+($M386*'fnd base rates'!H$116)\n+($N386*'fnd base rates'!H$117)\n+($O386*'fnd base rates'!H$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,8)))","v":3810.4494900000004},{"$f":"(($D386*'fnd base rates'!I$107)\n+($E386*'fnd base rates'!I$108)\n+($F386*'fnd base rates'!I$109)\n+($G386*'fnd base rates'!I$110)\n+($H386*'fnd base rates'!I$111)\n+($I386*'fnd base rates'!I$112)\n+($J386*'fnd base rates'!I$113)\n+($K386*'fnd base rates'!I$114)\n+($M386*'fnd base rates'!I$116)\n+($N386*'fnd base rates'!I$117)\n+($O386*'fnd base rates'!I$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,9)))\n*$R386","v":2798.2599999999998},{"$f":"(($D386*'fnd base rates'!J$107)\n+($E386*'fnd base rates'!J$108)\n+($F386*'fnd base rates'!J$109)\n+($G386*'fnd base rates'!J$110)\n+($H386*'fnd base rates'!J$111)\n+($I386*'fnd base rates'!J$112)\n+($J386*'fnd base rates'!J$113)\n+($K386*'fnd base rates'!J$114)\n+($M386*'fnd base rates'!J$116)\n+($N386*'fnd base rates'!J$117)\n+($O386*'fnd base rates'!J$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,10)))\n*$R386","v":4805.22},{"$f":"(($D386*'fnd base rates'!K$107)\n+($E386*'fnd base rates'!K$108)\n+($F386*'fnd base rates'!K$109)\n+($G386*'fnd base rates'!K$110)\n+($H386*'fnd base rates'!K$111)\n+($I386*'fnd base rates'!K$112)\n+($J386*'fnd base rates'!K$113)\n+($K386*'fnd base rates'!K$114)\n+($M386*'fnd base rates'!K$116)\n+($N386*'fnd base rates'!K$117)\n+($O386*'fnd base rates'!K$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,11)))\n*$R386","v":8125.8203159999994},{"$f":"(($D386*'fnd base rates'!L$107)\n+($E386*'fnd base rates'!L$108)\n+($F386*'fnd base rates'!L$109)\n+($G386*'fnd base rates'!L$110)\n+($H386*'fnd base rates'!L$111)\n+($I386*'fnd base rates'!L$112)\n+($J386*'fnd base rates'!L$113)\n+($K386*'fnd base rates'!L$114)\n+($M386*'fnd base rates'!L$116)\n+($N386*'fnd base rates'!L$117)\n+($O386*'fnd base rates'!L$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,12)))","v":11577.449947000001},{"$f":"(($D386*'fnd base rates'!M$107)\n+($E386*'fnd base rates'!M$108)\n+($F386*'fnd base rates'!M$109)\n+($G386*'fnd base rates'!M$110)\n+($H386*'fnd base rates'!M$111)\n+($I386*'fnd base rates'!M$112)\n+($J386*'fnd base rates'!M$113)\n+($K386*'fnd base rates'!M$114)\n+($M386*'fnd base rates'!M$116)\n+($N386*'fnd base rates'!M$117)\n+($O386*'fnd base rates'!M$118)\n+($P386*VLOOKUP($S386+12,rate_basefnd,13)))","v":0},94147.257706000004,null,453137278,"453","137","278",1,7,94147.257706000004,13450,0,13450,null,null,null,null,null,13560,19,13579,-129,13450,0,13450]
[453,453137281,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D387","v":0},{"$f":"'fnd enro'!E387","v":0},{"$f":"'fnd enro'!F387","v":8},{"$f":"'fnd enro'!G387","v":47},{"$f":"'fnd enro'!H387","v":29},{"$f":"'fnd enro'!I387","v":0},{"$f":"'fnd enro'!J387","v":0},{"$f":"'fnd enro'!K387","v":3.1836000000000002},{"$f":"'fnd enro'!L387","v":0},{"$f":"'fnd enro'!M387+'fnd enro'!N387","v":11},{"$f":"'fnd enro'!O387","v":0},{"$f":"'fnd enro'!P387","v":0},{"$f":"'fnd enro'!Q387","v":70},{"$f":"'fnd enro'!S387","v":84},1,{"$f":"VALUE('fnd enro'!R387)","v":10},null,{"$f":"(($D387*'fnd base rates'!C$107)\n+($E387*'fnd base rates'!C$108)\n+($F387*'fnd base rates'!C$109)\n+($G387*'fnd base rates'!C$110)\n+($H387*'fnd base rates'!C$111)\n+($I387*'fnd base rates'!C$112)\n+($J387*'fnd base rates'!C$113)\n+($K387*'fnd base rates'!C$114)\n+($M387*'fnd base rates'!C$116)\n+($N387*'fnd base rates'!C$117)\n+($O387*'fnd base rates'!C$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,3)))\n*$R387","v":47819.297516000006},{"$f":"(($D387*'fnd base rates'!D$107)\n+($E387*'fnd base rates'!D$108)\n+($F387*'fnd base rates'!D$109)\n+($G387*'fnd base rates'!D$110)\n+($H387*'fnd base rates'!D$111)\n+($I387*'fnd base rates'!D$112)\n+($J387*'fnd base rates'!D$113)\n+($K387*'fnd base rates'!D$114)\n+($M387*'fnd base rates'!D$116)\n+($N387*'fnd base rates'!D$117)\n+($O387*'fnd base rates'!D$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,4)))\n*$R387","v":83487.680000000008},{"$f":"(($D387*'fnd base rates'!E$107)\n+($E387*'fnd base rates'!E$108)\n+($F387*'fnd base rates'!E$109)\n+($G387*'fnd base rates'!E$110)\n+($H387*'fnd base rates'!E$111)\n+($I387*'fnd base rates'!E$112)\n+($J387*'fnd base rates'!E$113)\n+($K387*'fnd base rates'!E$114)\n+($M387*'fnd base rates'!E$116)\n+($N387*'fnd base rates'!E$117)\n+($O387*'fnd base rates'!E$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,5)))\n*$R387","v":513642.548732},{"$f":"(($D387*'fnd base rates'!F$107)\n+($E387*'fnd base rates'!F$108)\n+($F387*'fnd base rates'!F$109)\n+($G387*'fnd base rates'!F$110)\n+($H387*'fnd base rates'!F$111)\n+($I387*'fnd base rates'!F$112)\n+($J387*'fnd base rates'!F$113)\n+($K387*'fnd base rates'!F$114)\n+($M387*'fnd base rates'!F$116)\n+($N387*'fnd base rates'!F$117)\n+($O387*'fnd base rates'!F$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,6)))\n*$R387","v":93250.713083999988},{"$f":"(($D387*'fnd base rates'!G$107)\n+($E387*'fnd base rates'!G$108)\n+($F387*'fnd base rates'!G$109)\n+($G387*'fnd base rates'!G$110)\n+($H387*'fnd base rates'!G$111)\n+($I387*'fnd base rates'!G$112)\n+($J387*'fnd base rates'!G$113)\n+($K387*'fnd base rates'!G$114)\n+($M387*'fnd base rates'!G$116)\n+($N387*'fnd base rates'!G$117)\n+($O387*'fnd base rates'!G$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,7)))\n*$R387","v":23207.336104000002},{"$f":"(($D387*'fnd base rates'!H$107)\n+($E387*'fnd base rates'!H$108)\n+($F387*'fnd base rates'!H$109)\n+($G387*'fnd base rates'!H$110)\n+($H387*'fnd base rates'!H$111)\n+($I387*'fnd base rates'!H$112)\n+($J387*'fnd base rates'!H$113)\n+($K387*'fnd base rates'!H$114)\n+($M387*'fnd base rates'!H$116)\n+($N387*'fnd base rates'!H$117)\n+($O387*'fnd base rates'!H$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,8)))","v":44261.293879999997},{"$f":"(($D387*'fnd base rates'!I$107)\n+($E387*'fnd base rates'!I$108)\n+($F387*'fnd base rates'!I$109)\n+($G387*'fnd base rates'!I$110)\n+($H387*'fnd base rates'!I$111)\n+($I387*'fnd base rates'!I$112)\n+($J387*'fnd base rates'!I$113)\n+($K387*'fnd base rates'!I$114)\n+($M387*'fnd base rates'!I$116)\n+($N387*'fnd base rates'!I$117)\n+($O387*'fnd base rates'!I$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,9)))\n*$R387","v":31636.660000000003},{"$f":"(($D387*'fnd base rates'!J$107)\n+($E387*'fnd base rates'!J$108)\n+($F387*'fnd base rates'!J$109)\n+($G387*'fnd base rates'!J$110)\n+($H387*'fnd base rates'!J$111)\n+($I387*'fnd base rates'!J$112)\n+($J387*'fnd base rates'!J$113)\n+($K387*'fnd base rates'!J$114)\n+($M387*'fnd base rates'!J$116)\n+($N387*'fnd base rates'!J$117)\n+($O387*'fnd base rates'!J$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,10)))\n*$R387","v":57871.83},{"$f":"(($D387*'fnd base rates'!K$107)\n+($E387*'fnd base rates'!K$108)\n+($F387*'fnd base rates'!K$109)\n+($G387*'fnd base rates'!K$110)\n+($H387*'fnd base rates'!K$111)\n+($I387*'fnd base rates'!K$112)\n+($J387*'fnd base rates'!K$113)\n+($K387*'fnd base rates'!K$114)\n+($M387*'fnd base rates'!K$116)\n+($N387*'fnd base rates'!K$117)\n+($O387*'fnd base rates'!K$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,11)))\n*$R387","v":92303.273791999993},{"$f":"(($D387*'fnd base rates'!L$107)\n+($E387*'fnd base rates'!L$108)\n+($F387*'fnd base rates'!L$109)\n+($G387*'fnd base rates'!L$110)\n+($H387*'fnd base rates'!L$111)\n+($I387*'fnd base rates'!L$112)\n+($J387*'fnd base rates'!L$113)\n+($K387*'fnd base rates'!L$114)\n+($M387*'fnd base rates'!L$116)\n+($N387*'fnd base rates'!L$117)\n+($O387*'fnd base rates'!L$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,12)))","v":136928.31936400002},{"$f":"(($D387*'fnd base rates'!M$107)\n+($E387*'fnd base rates'!M$108)\n+($F387*'fnd base rates'!M$109)\n+($G387*'fnd base rates'!M$110)\n+($H387*'fnd base rates'!M$111)\n+($I387*'fnd base rates'!M$112)\n+($J387*'fnd base rates'!M$113)\n+($K387*'fnd base rates'!M$114)\n+($M387*'fnd base rates'!M$116)\n+($N387*'fnd base rates'!M$117)\n+($O387*'fnd base rates'!M$118)\n+($P387*VLOOKUP($S387+12,rate_basefnd,13)))","v":0},1124408.9524720002,null,453137281,"453","137","281",1,84,1124408.9524720002,13386,0,13386,null,null,null,null,null,13517,108,13625,-239,13386,0,13386]
[453,453137325,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D388","v":0},{"$f":"'fnd enro'!E388","v":0},{"$f":"'fnd enro'!F388","v":1},{"$f":"'fnd enro'!G388","v":1},{"$f":"'fnd enro'!H388","v":3},{"$f":"'fnd enro'!I388","v":0},{"$f":"'fnd enro'!J388","v":0},{"$f":"'fnd enro'!K388","v":0.1895},{"$f":"'fnd enro'!L388","v":0},{"$f":"'fnd enro'!M388+'fnd enro'!N388","v":0},{"$f":"'fnd enro'!O388","v":0},{"$f":"'fnd enro'!P388","v":0},{"$f":"'fnd enro'!Q388","v":4},{"$f":"'fnd enro'!S388","v":5},1,{"$f":"VALUE('fnd enro'!R388)","v":9},null,{"$f":"(($D388*'fnd base rates'!C$107)\n+($E388*'fnd base rates'!C$108)\n+($F388*'fnd base rates'!C$109)\n+($G388*'fnd base rates'!C$110)\n+($H388*'fnd base rates'!C$111)\n+($I388*'fnd base rates'!C$112)\n+($J388*'fnd base rates'!C$113)\n+($K388*'fnd base rates'!C$114)\n+($M388*'fnd base rates'!C$116)\n+($N388*'fnd base rates'!C$117)\n+($O388*'fnd base rates'!C$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,3)))\n*$R388","v":2770.0844950000001},{"$f":"(($D388*'fnd base rates'!D$107)\n+($E388*'fnd base rates'!D$108)\n+($F388*'fnd base rates'!D$109)\n+($G388*'fnd base rates'!D$110)\n+($H388*'fnd base rates'!D$111)\n+($I388*'fnd base rates'!D$112)\n+($J388*'fnd base rates'!D$113)\n+($K388*'fnd base rates'!D$114)\n+($M388*'fnd base rates'!D$116)\n+($N388*'fnd base rates'!D$117)\n+($O388*'fnd base rates'!D$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,4)))\n*$R388","v":4787.83},{"$f":"(($D388*'fnd base rates'!E$107)\n+($E388*'fnd base rates'!E$108)\n+($F388*'fnd base rates'!E$109)\n+($G388*'fnd base rates'!E$110)\n+($H388*'fnd base rates'!E$111)\n+($I388*'fnd base rates'!E$112)\n+($J388*'fnd base rates'!E$113)\n+($K388*'fnd base rates'!E$114)\n+($M388*'fnd base rates'!E$116)\n+($N388*'fnd base rates'!E$117)\n+($O388*'fnd base rates'!E$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,5)))\n*$R388","v":28585.378615000001},{"$f":"(($D388*'fnd base rates'!F$107)\n+($E388*'fnd base rates'!F$108)\n+($F388*'fnd base rates'!F$109)\n+($G388*'fnd base rates'!F$110)\n+($H388*'fnd base rates'!F$111)\n+($I388*'fnd base rates'!F$112)\n+($J388*'fnd base rates'!F$113)\n+($K388*'fnd base rates'!F$114)\n+($M388*'fnd base rates'!F$116)\n+($N388*'fnd base rates'!F$117)\n+($O388*'fnd base rates'!F$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,6)))\n*$R388","v":5142.3112550000005},{"$f":"(($D388*'fnd base rates'!G$107)\n+($E388*'fnd base rates'!G$108)\n+($F388*'fnd base rates'!G$109)\n+($G388*'fnd base rates'!G$110)\n+($H388*'fnd base rates'!G$111)\n+($I388*'fnd base rates'!G$112)\n+($J388*'fnd base rates'!G$113)\n+($K388*'fnd base rates'!G$114)\n+($M388*'fnd base rates'!G$116)\n+($N388*'fnd base rates'!G$117)\n+($O388*'fnd base rates'!G$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,7)))\n*$R388","v":1329.1470300000001},{"$f":"(($D388*'fnd base rates'!H$107)\n+($E388*'fnd base rates'!H$108)\n+($F388*'fnd base rates'!H$109)\n+($G388*'fnd base rates'!H$110)\n+($H388*'fnd base rates'!H$111)\n+($I388*'fnd base rates'!H$112)\n+($J388*'fnd base rates'!H$113)\n+($K388*'fnd base rates'!H$114)\n+($M388*'fnd base rates'!H$116)\n+($N388*'fnd base rates'!H$117)\n+($O388*'fnd base rates'!H$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,8)))","v":2553.8053499999996},{"$f":"(($D388*'fnd base rates'!I$107)\n+($E388*'fnd base rates'!I$108)\n+($F388*'fnd base rates'!I$109)\n+($G388*'fnd base rates'!I$110)\n+($H388*'fnd base rates'!I$111)\n+($I388*'fnd base rates'!I$112)\n+($J388*'fnd base rates'!I$113)\n+($K388*'fnd base rates'!I$114)\n+($M388*'fnd base rates'!I$116)\n+($N388*'fnd base rates'!I$117)\n+($O388*'fnd base rates'!I$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,9)))\n*$R388","v":1909.3799999999999},{"$f":"(($D388*'fnd base rates'!J$107)\n+($E388*'fnd base rates'!J$108)\n+($F388*'fnd base rates'!J$109)\n+($G388*'fnd base rates'!J$110)\n+($H388*'fnd base rates'!J$111)\n+($I388*'fnd base rates'!J$112)\n+($J388*'fnd base rates'!J$113)\n+($K388*'fnd base rates'!J$114)\n+($M388*'fnd base rates'!J$116)\n+($N388*'fnd base rates'!J$117)\n+($O388*'fnd base rates'!J$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,10)))\n*$R388","v":3363.7400000000002},{"$f":"(($D388*'fnd base rates'!K$107)\n+($E388*'fnd base rates'!K$108)\n+($F388*'fnd base rates'!K$109)\n+($G388*'fnd base rates'!K$110)\n+($H388*'fnd base rates'!K$111)\n+($I388*'fnd base rates'!K$112)\n+($J388*'fnd base rates'!K$113)\n+($K388*'fnd base rates'!K$114)\n+($M388*'fnd base rates'!K$116)\n+($N388*'fnd base rates'!K$117)\n+($O388*'fnd base rates'!K$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,11)))\n*$R388","v":5412.1759400000001},{"$f":"(($D388*'fnd base rates'!L$107)\n+($E388*'fnd base rates'!L$108)\n+($F388*'fnd base rates'!L$109)\n+($G388*'fnd base rates'!L$110)\n+($H388*'fnd base rates'!L$111)\n+($I388*'fnd base rates'!L$112)\n+($J388*'fnd base rates'!L$113)\n+($K388*'fnd base rates'!L$114)\n+($M388*'fnd base rates'!L$116)\n+($N388*'fnd base rates'!L$117)\n+($O388*'fnd base rates'!L$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,12)))","v":7904.5871049999996},{"$f":"(($D388*'fnd base rates'!M$107)\n+($E388*'fnd base rates'!M$108)\n+($F388*'fnd base rates'!M$109)\n+($G388*'fnd base rates'!M$110)\n+($H388*'fnd base rates'!M$111)\n+($I388*'fnd base rates'!M$112)\n+($J388*'fnd base rates'!M$113)\n+($K388*'fnd base rates'!M$114)\n+($M388*'fnd base rates'!M$116)\n+($N388*'fnd base rates'!M$117)\n+($O388*'fnd base rates'!M$118)\n+($P388*VLOOKUP($S388+12,rate_basefnd,13)))","v":0},63758.439789999997,null,453137325,"453","137","325",1,5,63758.439789999997,12752,0,12752,null,null,null,null,null,13673,49,13722,-1052,12670,82,12752]
[453,453137332,"HOLYOKE COMMUNITY",{"$f":"'fnd enro'!D389","v":0},{"$f":"'fnd enro'!E389","v":0},{"$f":"'fnd enro'!F389","v":1},{"$f":"'fnd enro'!G389","v":8},{"$f":"'fnd enro'!H389","v":0},{"$f":"'fnd enro'!I389","v":0},{"$f":"'fnd enro'!J389","v":0},{"$f":"'fnd enro'!K389","v":0.34110000000000001},{"$f":"'fnd enro'!L389","v":0},{"$f":"'fnd enro'!M389+'fnd enro'!N389","v":0},{"$f":"'fnd enro'!O389","v":0},{"$f":"'fnd enro'!P389","v":0},{"$f":"'fnd enro'!Q389","v":4},{"$f":"'fnd enro'!S389","v":9},1,{"$f":"VALUE('fnd enro'!R389)","v":9},null,{"$f":"(($D389*'fnd base rates'!C$107)\n+($E389*'fnd base rates'!C$108)\n+($F389*'fnd base rates'!C$109)\n+($G389*'fnd base rates'!C$110)\n+($H389*'fnd base rates'!C$111)\n+($I389*'fnd base rates'!C$112)\n+($J389*'fnd base rates'!C$113)\n+($K389*'fnd base rates'!C$114)\n+($M389*'fnd base rates'!C$116)\n+($N389*'fnd base rates'!C$117)\n+($O389*'fnd base rates'!C$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,3)))\n*$R389","v":4787.2400910000006},{"$f":"(($D389*'fnd base rates'!D$107)\n+($E389*'fnd base rates'!D$108)\n+($F389*'fnd base rates'!D$109)\n+($G389*'fnd base rates'!D$110)\n+($H389*'fnd base rates'!D$111)\n+($I389*'fnd base rates'!D$112)\n+($J389*'fnd base rates'!D$113)\n+($K389*'fnd base rates'!D$114)\n+($M389*'fnd base rates'!D$116)\n+($N389*'fnd base rates'!D$117)\n+($O389*'fnd base rates'!D$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,4)))\n*$R389","v":7675.63},{"$f":"(($D389*'fnd base rates'!E$107)\n+($E389*'fnd base rates'!E$108)\n+($F389*'fnd base rates'!E$109)\n+($G389*'fnd base rates'!E$110)\n+($H389*'fnd base rates'!E$111)\n+($I389*'fnd base rates'!E$112)\n+($J389*'fnd base rates'!E$113)\n+($K389*'fnd base rates'!E$114)\n+($M389*'fnd base rates'!E$116)\n+($N389*'fnd base rates'!E$117)\n+($O389*'fnd base rates'!E$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,5)))\n*$R389","v":44398.349506999999},{"$f":"(($D389*'fnd base rates'!F$107)\n+($E389*'fnd base rates'!F$108)\n+($F389*'fnd base rates'!F$109)\n+($G389*'fnd base rates'!F$110)\n+($H389*'fnd base rates'!F$111)\n+($I389*'fnd base rates'!F$112)\n+($J389*'fnd base rates'!F$113)\n+($K389*'fnd base rates'!F$114)\n+($M389*'fnd base rates'!F$116)\n+($N389*'fnd base rates'!F$117)\n+($O389*'fnd base rates'!F$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,6)))\n*$R389","v":10540.604259},{"$f":"(($D389*'fnd base rates'!G$107)\n+($E389*'fnd base rates'!G$108)\n+($F389*'fnd base rates'!G$109)\n+($G389*'fnd base rates'!G$110)\n+($H389*'fnd base rates'!G$111)\n+($I389*'fnd base rates'!G$112)\n+($J389*'fnd base rates'!G$113)\n+($K389*'fnd base rates'!G$114)\n+($M389*'fnd base rates'!G$116)\n+($N389*'fnd base rates'!G$117)\n+($O389*'fnd base rates'!G$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,7)))\n*$R389","v":1886.690654},{"$f":"(($D389*'fnd base rates'!H$107)\n+($E389*'fnd base rates'!H$108)\n+($F389*'fnd base rates'!H$109)\n+($G389*'fnd base rates'!H$110)\n+($H389*'fnd base rates'!H$111)\n+($I389*'fnd base rates'!H$112)\n+($J389*'fnd base rates'!H$113)\n+($K389*'fnd base rates'!H$114)\n+($M389*'fnd base rates'!H$116)\n+($N389*'fnd base rates'!H$117)\n+($O389*'fnd base rates'!H$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,8)))","v":4528.4336300000004},{"$f":"(($D389*'fnd base rates'!I$107)\n+($E389*'fnd base rates'!I$108)\n+($F389*'fnd base rates'!I$109)\n+($G389*'fnd base rates'!I$110)\n+($H389*'fnd base rates'!I$111)\n+($I389*'fnd base rates'!I$112)\n+($J389*'fnd base rates'!I$113)\n+($K389*'fnd base rates'!I$114)\n+($M389*'fnd base rates'!I$116)\n+($N389*'fnd base rates'!I$117)\n+($O389*'fnd base rates'!I$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,9)))\n*$R389","v":2633.6899999999996},{"$f":"(($D389*'fnd base rates'!J$107)\n+($E389*'fnd base rates'!J$108)\n+($F389*'fnd base rates'!J$109)\n+($G389*'fnd base rates'!J$110)\n+($H389*'fnd base rates'!J$111)\n+($I389*'fnd base rates'!J$112)\n+($J389*'fnd base rates'!J$113)\n+($K389*'fnd base rates'!J$114)\n+($M389*'fnd base rates'!J$116)\n+($N389*'fnd base rates'!J$117)\n+($O389*'fnd base rates'!J$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,10)))\n*$R389","v":3665.48},{"$f":"(($D389*'fnd base rates'!K$107)\n+($E389*'fnd base rates'!K$108)\n+($F389*'fnd base rates'!K$109)\n+($G389*'fnd base rates'!K$110)\n+($H389*'fnd base rates'!K$111)\n+($I389*'fnd base rates'!K$112)\n+($J389*'fnd base rates'!K$113)\n+($K389*'fnd base rates'!K$114)\n+($M389*'fnd base rates'!K$116)\n+($N389*'fnd base rates'!K$117)\n+($O389*'fnd base rates'!K$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,11)))\n*$R389","v":9324.3346920000004},{"$f":"(($D389*'fnd base rates'!L$107)\n+($E389*'fnd base rates'!L$108)\n+($F389*'fnd base rates'!L$109)\n+($G389*'fnd base rates'!L$110)\n+($H389*'fnd base rates'!L$111)\n+($I389*'fnd base rates'!L$112)\n+($J389*'fnd base rates'!L$113)\n+($K389*'fnd base rates'!L$114)\n+($M389*'fnd base rates'!L$116)\n+($N389*'fnd base rates'!L$117)\n+($O389*'fnd base rates'!L$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,12)))","v":12569.402789},{"$f":"(($D389*'fnd base rates'!M$107)\n+($E389*'fnd base rates'!M$108)\n+($F389*'fnd base rates'!M$109)\n+($G389*'fnd base rates'!M$110)\n+($H389*'fnd base rates'!M$111)\n+($I389*'fnd base rates'!M$112)\n+($J389*'fnd base rates'!M$113)\n+($K389*'fnd base rates'!M$114)\n+($M389*'fnd base rates'!M$116)\n+($N389*'fnd base rates'!M$117)\n+($O389*'fnd base rates'!M$118)\n+($P389*VLOOKUP($S389+12,rate_basefnd,13)))","v":0},102009.855622,null,453137332,"453","137","332",1,9,102009.855622,11334,0,11334,null,null,null,null,null,13050,58,13108,-1774,11334,0,11334]
[454,454149009,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D390","v":0},{"$f":"'fnd enro'!E390","v":0},{"$f":"'fnd enro'!F390","v":0},{"$f":"'fnd enro'!G390","v":0},{"$f":"'fnd enro'!H390","v":1},{"$f":"'fnd enro'!I390","v":0},{"$f":"'fnd enro'!J390","v":0},{"$f":"'fnd enro'!K390","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L390","v":0},{"$f":"'fnd enro'!M390+'fnd enro'!N390","v":0},{"$f":"'fnd enro'!O390","v":0},{"$f":"'fnd enro'!P390","v":0},{"$f":"'fnd enro'!Q390","v":1},{"$f":"'fnd enro'!S390","v":1},1,{"$f":"VALUE('fnd enro'!R390)","v":2},null,{"$f":"(($D390*'fnd base rates'!C$107)\n+($E390*'fnd base rates'!C$108)\n+($F390*'fnd base rates'!C$109)\n+($G390*'fnd base rates'!C$110)\n+($H390*'fnd base rates'!C$111)\n+($I390*'fnd base rates'!C$112)\n+($J390*'fnd base rates'!C$113)\n+($K390*'fnd base rates'!C$114)\n+($M390*'fnd base rates'!C$116)\n+($N390*'fnd base rates'!C$117)\n+($O390*'fnd base rates'!C$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,3)))\n*$R390","v":556.85889900000006},{"$f":"(($D390*'fnd base rates'!D$107)\n+($E390*'fnd base rates'!D$108)\n+($F390*'fnd base rates'!D$109)\n+($G390*'fnd base rates'!D$110)\n+($H390*'fnd base rates'!D$111)\n+($I390*'fnd base rates'!D$112)\n+($J390*'fnd base rates'!D$113)\n+($K390*'fnd base rates'!D$114)\n+($M390*'fnd base rates'!D$116)\n+($N390*'fnd base rates'!D$117)\n+($O390*'fnd base rates'!D$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,4)))\n*$R390","v":971.01},{"$f":"(($D390*'fnd base rates'!E$107)\n+($E390*'fnd base rates'!E$108)\n+($F390*'fnd base rates'!E$109)\n+($G390*'fnd base rates'!E$110)\n+($H390*'fnd base rates'!E$111)\n+($I390*'fnd base rates'!E$112)\n+($J390*'fnd base rates'!E$113)\n+($K390*'fnd base rates'!E$114)\n+($M390*'fnd base rates'!E$116)\n+($N390*'fnd base rates'!E$117)\n+($O390*'fnd base rates'!E$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,5)))\n*$R390","v":5689.4677229999998},{"$f":"(($D390*'fnd base rates'!F$107)\n+($E390*'fnd base rates'!F$108)\n+($F390*'fnd base rates'!F$109)\n+($G390*'fnd base rates'!F$110)\n+($H390*'fnd base rates'!F$111)\n+($I390*'fnd base rates'!F$112)\n+($J390*'fnd base rates'!F$113)\n+($K390*'fnd base rates'!F$114)\n+($M390*'fnd base rates'!F$116)\n+($N390*'fnd base rates'!F$117)\n+($O390*'fnd base rates'!F$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,6)))\n*$R390","v":933.31825099999992},{"$f":"(($D390*'fnd base rates'!G$107)\n+($E390*'fnd base rates'!G$108)\n+($F390*'fnd base rates'!G$109)\n+($G390*'fnd base rates'!G$110)\n+($H390*'fnd base rates'!G$111)\n+($I390*'fnd base rates'!G$112)\n+($J390*'fnd base rates'!G$113)\n+($K390*'fnd base rates'!G$114)\n+($M390*'fnd base rates'!G$116)\n+($N390*'fnd base rates'!G$117)\n+($O390*'fnd base rates'!G$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,7)))\n*$R390","v":276.613406},{"$f":"(($D390*'fnd base rates'!H$107)\n+($E390*'fnd base rates'!H$108)\n+($F390*'fnd base rates'!H$109)\n+($G390*'fnd base rates'!H$110)\n+($H390*'fnd base rates'!H$111)\n+($I390*'fnd base rates'!H$112)\n+($J390*'fnd base rates'!H$113)\n+($K390*'fnd base rates'!H$114)\n+($M390*'fnd base rates'!H$116)\n+($N390*'fnd base rates'!H$117)\n+($O390*'fnd base rates'!H$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,8)))","v":511.73706999999996},{"$f":"(($D390*'fnd base rates'!I$107)\n+($E390*'fnd base rates'!I$108)\n+($F390*'fnd base rates'!I$109)\n+($G390*'fnd base rates'!I$110)\n+($H390*'fnd base rates'!I$111)\n+($I390*'fnd base rates'!I$112)\n+($J390*'fnd base rates'!I$113)\n+($K390*'fnd base rates'!I$114)\n+($M390*'fnd base rates'!I$116)\n+($N390*'fnd base rates'!I$117)\n+($O390*'fnd base rates'!I$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,9)))\n*$R390","v":419.09},{"$f":"(($D390*'fnd base rates'!J$107)\n+($E390*'fnd base rates'!J$108)\n+($F390*'fnd base rates'!J$109)\n+($G390*'fnd base rates'!J$110)\n+($H390*'fnd base rates'!J$111)\n+($I390*'fnd base rates'!J$112)\n+($J390*'fnd base rates'!J$113)\n+($K390*'fnd base rates'!J$114)\n+($M390*'fnd base rates'!J$116)\n+($N390*'fnd base rates'!J$117)\n+($O390*'fnd base rates'!J$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,10)))\n*$R390","v":746.38},{"$f":"(($D390*'fnd base rates'!K$107)\n+($E390*'fnd base rates'!K$108)\n+($F390*'fnd base rates'!K$109)\n+($G390*'fnd base rates'!K$110)\n+($H390*'fnd base rates'!K$111)\n+($I390*'fnd base rates'!K$112)\n+($J390*'fnd base rates'!K$113)\n+($K390*'fnd base rates'!K$114)\n+($M390*'fnd base rates'!K$116)\n+($N390*'fnd base rates'!K$117)\n+($O390*'fnd base rates'!K$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,11)))\n*$R390","v":1113.3671880000002},{"$f":"(($D390*'fnd base rates'!L$107)\n+($E390*'fnd base rates'!L$108)\n+($F390*'fnd base rates'!L$109)\n+($G390*'fnd base rates'!L$110)\n+($H390*'fnd base rates'!L$111)\n+($I390*'fnd base rates'!L$112)\n+($J390*'fnd base rates'!L$113)\n+($K390*'fnd base rates'!L$114)\n+($M390*'fnd base rates'!L$116)\n+($N390*'fnd base rates'!L$117)\n+($O390*'fnd base rates'!L$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,12)))","v":1614.8114209999999},{"$f":"(($D390*'fnd base rates'!M$107)\n+($E390*'fnd base rates'!M$108)\n+($F390*'fnd base rates'!M$109)\n+($G390*'fnd base rates'!M$110)\n+($H390*'fnd base rates'!M$111)\n+($I390*'fnd base rates'!M$112)\n+($J390*'fnd base rates'!M$113)\n+($K390*'fnd base rates'!M$114)\n+($M390*'fnd base rates'!M$116)\n+($N390*'fnd base rates'!M$117)\n+($O390*'fnd base rates'!M$118)\n+($P390*VLOOKUP($S390+12,rate_basefnd,13)))","v":0},12832.653957999999,null,454149009,"454","149","009",1,1,12832.653957999999,12833,0,12833,null,null,null,null,null,12924,-2,12922,-89,12833,0,12833]
[454,454149128,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D391","v":0},{"$f":"'fnd enro'!E391","v":0},{"$f":"'fnd enro'!F391","v":1},{"$f":"'fnd enro'!G391","v":10},{"$f":"'fnd enro'!H391","v":2},{"$f":"'fnd enro'!I391","v":0},{"$f":"'fnd enro'!J391","v":0},{"$f":"'fnd enro'!K391","v":0.49270000000000003},{"$f":"'fnd enro'!L391","v":0},{"$f":"'fnd enro'!M391+'fnd enro'!N391","v":0},{"$f":"'fnd enro'!O391","v":0},{"$f":"'fnd enro'!P391","v":0},{"$f":"'fnd enro'!Q391","v":5},{"$f":"'fnd enro'!S391","v":13},1,{"$f":"VALUE('fnd enro'!R391)","v":9},null,{"$f":"(($D391*'fnd base rates'!C$107)\n+($E391*'fnd base rates'!C$108)\n+($F391*'fnd base rates'!C$109)\n+($G391*'fnd base rates'!C$110)\n+($H391*'fnd base rates'!C$111)\n+($I391*'fnd base rates'!C$112)\n+($J391*'fnd base rates'!C$113)\n+($K391*'fnd base rates'!C$114)\n+($M391*'fnd base rates'!C$116)\n+($N391*'fnd base rates'!C$117)\n+($O391*'fnd base rates'!C$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,3)))\n*$R391","v":6866.5556870000009},{"$f":"(($D391*'fnd base rates'!D$107)\n+($E391*'fnd base rates'!D$108)\n+($F391*'fnd base rates'!D$109)\n+($G391*'fnd base rates'!D$110)\n+($H391*'fnd base rates'!D$111)\n+($I391*'fnd base rates'!D$112)\n+($J391*'fnd base rates'!D$113)\n+($K391*'fnd base rates'!D$114)\n+($M391*'fnd base rates'!D$116)\n+($N391*'fnd base rates'!D$117)\n+($O391*'fnd base rates'!D$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,4)))\n*$R391","v":10857.95},{"$f":"(($D391*'fnd base rates'!E$107)\n+($E391*'fnd base rates'!E$108)\n+($F391*'fnd base rates'!E$109)\n+($G391*'fnd base rates'!E$110)\n+($H391*'fnd base rates'!E$111)\n+($I391*'fnd base rates'!E$112)\n+($J391*'fnd base rates'!E$113)\n+($K391*'fnd base rates'!E$114)\n+($M391*'fnd base rates'!E$116)\n+($N391*'fnd base rates'!E$117)\n+($O391*'fnd base rates'!E$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,5)))\n*$R391","v":61100.310398999995},{"$f":"(($D391*'fnd base rates'!F$107)\n+($E391*'fnd base rates'!F$108)\n+($F391*'fnd base rates'!F$109)\n+($G391*'fnd base rates'!F$110)\n+($H391*'fnd base rates'!F$111)\n+($I391*'fnd base rates'!F$112)\n+($J391*'fnd base rates'!F$113)\n+($K391*'fnd base rates'!F$114)\n+($M391*'fnd base rates'!F$116)\n+($N391*'fnd base rates'!F$117)\n+($O391*'fnd base rates'!F$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,6)))\n*$R391","v":14749.597263},{"$f":"(($D391*'fnd base rates'!G$107)\n+($E391*'fnd base rates'!G$108)\n+($F391*'fnd base rates'!G$109)\n+($G391*'fnd base rates'!G$110)\n+($H391*'fnd base rates'!G$111)\n+($I391*'fnd base rates'!G$112)\n+($J391*'fnd base rates'!G$113)\n+($K391*'fnd base rates'!G$114)\n+($M391*'fnd base rates'!G$116)\n+($N391*'fnd base rates'!G$117)\n+($O391*'fnd base rates'!G$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,7)))\n*$R391","v":2638.7642780000001},{"$f":"(($D391*'fnd base rates'!H$107)\n+($E391*'fnd base rates'!H$108)\n+($F391*'fnd base rates'!H$109)\n+($G391*'fnd base rates'!H$110)\n+($H391*'fnd base rates'!H$111)\n+($I391*'fnd base rates'!H$112)\n+($J391*'fnd base rates'!H$113)\n+($K391*'fnd base rates'!H$114)\n+($M391*'fnd base rates'!H$116)\n+($N391*'fnd base rates'!H$117)\n+($O391*'fnd base rates'!H$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,8)))","v":6524.4419100000005},{"$f":"(($D391*'fnd base rates'!I$107)\n+($E391*'fnd base rates'!I$108)\n+($F391*'fnd base rates'!I$109)\n+($G391*'fnd base rates'!I$110)\n+($H391*'fnd base rates'!I$111)\n+($I391*'fnd base rates'!I$112)\n+($J391*'fnd base rates'!I$113)\n+($K391*'fnd base rates'!I$114)\n+($M391*'fnd base rates'!I$116)\n+($N391*'fnd base rates'!I$117)\n+($O391*'fnd base rates'!I$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,9)))\n*$R391","v":3873.1699999999996},{"$f":"(($D391*'fnd base rates'!J$107)\n+($E391*'fnd base rates'!J$108)\n+($F391*'fnd base rates'!J$109)\n+($G391*'fnd base rates'!J$110)\n+($H391*'fnd base rates'!J$111)\n+($I391*'fnd base rates'!J$112)\n+($J391*'fnd base rates'!J$113)\n+($K391*'fnd base rates'!J$114)\n+($M391*'fnd base rates'!J$116)\n+($N391*'fnd base rates'!J$117)\n+($O391*'fnd base rates'!J$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,10)))\n*$R391","v":5027.4699999999993},{"$f":"(($D391*'fnd base rates'!K$107)\n+($E391*'fnd base rates'!K$108)\n+($F391*'fnd base rates'!K$109)\n+($G391*'fnd base rates'!K$110)\n+($H391*'fnd base rates'!K$111)\n+($I391*'fnd base rates'!K$112)\n+($J391*'fnd base rates'!K$113)\n+($K391*'fnd base rates'!K$114)\n+($M391*'fnd base rates'!K$116)\n+($N391*'fnd base rates'!K$117)\n+($O391*'fnd base rates'!K$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,11)))\n*$R391","v":13623.143443999999},{"$f":"(($D391*'fnd base rates'!L$107)\n+($E391*'fnd base rates'!L$108)\n+($F391*'fnd base rates'!L$109)\n+($G391*'fnd base rates'!L$110)\n+($H391*'fnd base rates'!L$111)\n+($I391*'fnd base rates'!L$112)\n+($J391*'fnd base rates'!L$113)\n+($K391*'fnd base rates'!L$114)\n+($M391*'fnd base rates'!L$116)\n+($N391*'fnd base rates'!L$117)\n+($O391*'fnd base rates'!L$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,12)))","v":17857.328473000001},{"$f":"(($D391*'fnd base rates'!M$107)\n+($E391*'fnd base rates'!M$108)\n+($F391*'fnd base rates'!M$109)\n+($G391*'fnd base rates'!M$110)\n+($H391*'fnd base rates'!M$111)\n+($I391*'fnd base rates'!M$112)\n+($J391*'fnd base rates'!M$113)\n+($K391*'fnd base rates'!M$114)\n+($M391*'fnd base rates'!M$116)\n+($N391*'fnd base rates'!M$117)\n+($O391*'fnd base rates'!M$118)\n+($P391*VLOOKUP($S391+12,rate_basefnd,13)))","v":0},143118.73145399999,null,454149128,"454","149","128",1,13,143118.73145399999,11009,0,11009,null,null,null,null,null,14044,75,14119,-3110,11009,0,11009]
[454,454149149,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D392","v":76},{"$f":"'fnd enro'!E392","v":0},{"$f":"'fnd enro'!F392","v":76},{"$f":"'fnd enro'!G392","v":366},{"$f":"'fnd enro'!H392","v":186},{"$f":"'fnd enro'!I392","v":0},{"$f":"'fnd enro'!J392","v":0},{"$f":"'fnd enro'!K392","v":23.801200000000001},{"$f":"'fnd enro'!L392","v":0},{"$f":"'fnd enro'!M392+'fnd enro'!N392","v":168},{"$f":"'fnd enro'!O392","v":0},{"$f":"'fnd enro'!P392","v":0},{"$f":"'fnd enro'!Q392","v":444},{"$f":"'fnd enro'!S392","v":666},1,{"$f":"VALUE('fnd enro'!R392)","v":10},null,{"$f":"(($D392*'fnd base rates'!C$107)\n+($E392*'fnd base rates'!C$108)\n+($F392*'fnd base rates'!C$109)\n+($G392*'fnd base rates'!C$110)\n+($H392*'fnd base rates'!C$111)\n+($I392*'fnd base rates'!C$112)\n+($J392*'fnd base rates'!C$113)\n+($K392*'fnd base rates'!C$114)\n+($M392*'fnd base rates'!C$116)\n+($N392*'fnd base rates'!C$117)\n+($O392*'fnd base rates'!C$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,3)))\n*$R392","v":375539.548572},{"$f":"(($D392*'fnd base rates'!D$107)\n+($E392*'fnd base rates'!D$108)\n+($F392*'fnd base rates'!D$109)\n+($G392*'fnd base rates'!D$110)\n+($H392*'fnd base rates'!D$111)\n+($I392*'fnd base rates'!D$112)\n+($J392*'fnd base rates'!D$113)\n+($K392*'fnd base rates'!D$114)\n+($M392*'fnd base rates'!D$116)\n+($N392*'fnd base rates'!D$117)\n+($O392*'fnd base rates'!D$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,4)))\n*$R392","v":641516.80000000005},{"$f":"(($D392*'fnd base rates'!E$107)\n+($E392*'fnd base rates'!E$108)\n+($F392*'fnd base rates'!E$109)\n+($G392*'fnd base rates'!E$110)\n+($H392*'fnd base rates'!E$111)\n+($I392*'fnd base rates'!E$112)\n+($J392*'fnd base rates'!E$113)\n+($K392*'fnd base rates'!E$114)\n+($M392*'fnd base rates'!E$116)\n+($N392*'fnd base rates'!E$117)\n+($O392*'fnd base rates'!E$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,5)))\n*$R392","v":3841539.2900440004},{"$f":"(($D392*'fnd base rates'!F$107)\n+($E392*'fnd base rates'!F$108)\n+($F392*'fnd base rates'!F$109)\n+($G392*'fnd base rates'!F$110)\n+($H392*'fnd base rates'!F$111)\n+($I392*'fnd base rates'!F$112)\n+($J392*'fnd base rates'!F$113)\n+($K392*'fnd base rates'!F$114)\n+($M392*'fnd base rates'!F$116)\n+($N392*'fnd base rates'!F$117)\n+($O392*'fnd base rates'!F$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,6)))\n*$R392","v":750547.82162800001},{"$f":"(($D392*'fnd base rates'!G$107)\n+($E392*'fnd base rates'!G$108)\n+($F392*'fnd base rates'!G$109)\n+($G392*'fnd base rates'!G$110)\n+($H392*'fnd base rates'!G$111)\n+($I392*'fnd base rates'!G$112)\n+($J392*'fnd base rates'!G$113)\n+($K392*'fnd base rates'!G$114)\n+($M392*'fnd base rates'!G$116)\n+($N392*'fnd base rates'!G$117)\n+($O392*'fnd base rates'!G$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,7)))\n*$R392","v":170768.158968},{"$f":"(($D392*'fnd base rates'!H$107)\n+($E392*'fnd base rates'!H$108)\n+($F392*'fnd base rates'!H$109)\n+($G392*'fnd base rates'!H$110)\n+($H392*'fnd base rates'!H$111)\n+($I392*'fnd base rates'!H$112)\n+($J392*'fnd base rates'!H$113)\n+($K392*'fnd base rates'!H$114)\n+($M392*'fnd base rates'!H$116)\n+($N392*'fnd base rates'!H$117)\n+($O392*'fnd base rates'!H$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,8)))","v":357232.23995999998},{"$f":"(($D392*'fnd base rates'!I$107)\n+($E392*'fnd base rates'!I$108)\n+($F392*'fnd base rates'!I$109)\n+($G392*'fnd base rates'!I$110)\n+($H392*'fnd base rates'!I$111)\n+($I392*'fnd base rates'!I$112)\n+($J392*'fnd base rates'!I$113)\n+($K392*'fnd base rates'!I$114)\n+($M392*'fnd base rates'!I$116)\n+($N392*'fnd base rates'!I$117)\n+($O392*'fnd base rates'!I$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,9)))\n*$R392","v":239689.14},{"$f":"(($D392*'fnd base rates'!J$107)\n+($E392*'fnd base rates'!J$108)\n+($F392*'fnd base rates'!J$109)\n+($G392*'fnd base rates'!J$110)\n+($H392*'fnd base rates'!J$111)\n+($I392*'fnd base rates'!J$112)\n+($J392*'fnd base rates'!J$113)\n+($K392*'fnd base rates'!J$114)\n+($M392*'fnd base rates'!J$116)\n+($N392*'fnd base rates'!J$117)\n+($O392*'fnd base rates'!J$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,10)))\n*$R392","v":385631.51999999996},{"$f":"(($D392*'fnd base rates'!K$107)\n+($E392*'fnd base rates'!K$108)\n+($F392*'fnd base rates'!K$109)\n+($G392*'fnd base rates'!K$110)\n+($H392*'fnd base rates'!K$111)\n+($I392*'fnd base rates'!K$112)\n+($J392*'fnd base rates'!K$113)\n+($K392*'fnd base rates'!K$114)\n+($M392*'fnd base rates'!K$116)\n+($N392*'fnd base rates'!K$117)\n+($O392*'fnd base rates'!K$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,11)))\n*$R392","v":746277.654064},{"$f":"(($D392*'fnd base rates'!L$107)\n+($E392*'fnd base rates'!L$108)\n+($F392*'fnd base rates'!L$109)\n+($G392*'fnd base rates'!L$110)\n+($H392*'fnd base rates'!L$111)\n+($I392*'fnd base rates'!L$112)\n+($J392*'fnd base rates'!L$113)\n+($K392*'fnd base rates'!L$114)\n+($M392*'fnd base rates'!L$116)\n+($N392*'fnd base rates'!L$117)\n+($O392*'fnd base rates'!L$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,12)))","v":1046950.272388},{"$f":"(($D392*'fnd base rates'!M$107)\n+($E392*'fnd base rates'!M$108)\n+($F392*'fnd base rates'!M$109)\n+($G392*'fnd base rates'!M$110)\n+($H392*'fnd base rates'!M$111)\n+($I392*'fnd base rates'!M$112)\n+($J392*'fnd base rates'!M$113)\n+($K392*'fnd base rates'!M$114)\n+($M392*'fnd base rates'!M$116)\n+($N392*'fnd base rates'!M$117)\n+($O392*'fnd base rates'!M$118)\n+($P392*VLOOKUP($S392+12,rate_basefnd,13)))","v":0},8555692.4456239976,null,454149149,"454","149","149",1,666,8555692.4456239976,12846,0,12846,null,null,null,null,null,14238,120,14358,-1512,12846,0,12846]
[454,454149181,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D393","v":5},{"$f":"'fnd enro'!E393","v":0},{"$f":"'fnd enro'!F393","v":4},{"$f":"'fnd enro'!G393","v":34},{"$f":"'fnd enro'!H393","v":17},{"$f":"'fnd enro'!I393","v":0},{"$f":"'fnd enro'!J393","v":0},{"$f":"'fnd enro'!K393","v":2.0844999999999998},{"$f":"'fnd enro'!L393","v":0},{"$f":"'fnd enro'!M393+'fnd enro'!N393","v":8},{"$f":"'fnd enro'!O393","v":0},{"$f":"'fnd enro'!P393","v":0},{"$f":"'fnd enro'!Q393","v":35},{"$f":"'fnd enro'!S393","v":58},1,{"$f":"VALUE('fnd enro'!R393)","v":9},null,{"$f":"(($D393*'fnd base rates'!C$107)\n+($E393*'fnd base rates'!C$108)\n+($F393*'fnd base rates'!C$109)\n+($G393*'fnd base rates'!C$110)\n+($H393*'fnd base rates'!C$111)\n+($I393*'fnd base rates'!C$112)\n+($J393*'fnd base rates'!C$113)\n+($K393*'fnd base rates'!C$114)\n+($M393*'fnd base rates'!C$116)\n+($N393*'fnd base rates'!C$117)\n+($O393*'fnd base rates'!C$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,3)))\n*$R393","v":31646.279444999996},{"$f":"(($D393*'fnd base rates'!D$107)\n+($E393*'fnd base rates'!D$108)\n+($F393*'fnd base rates'!D$109)\n+($G393*'fnd base rates'!D$110)\n+($H393*'fnd base rates'!D$111)\n+($I393*'fnd base rates'!D$112)\n+($J393*'fnd base rates'!D$113)\n+($K393*'fnd base rates'!D$114)\n+($M393*'fnd base rates'!D$116)\n+($N393*'fnd base rates'!D$117)\n+($O393*'fnd base rates'!D$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,4)))\n*$R393","v":53107.340000000004},{"$f":"(($D393*'fnd base rates'!E$107)\n+($E393*'fnd base rates'!E$108)\n+($F393*'fnd base rates'!E$109)\n+($G393*'fnd base rates'!E$110)\n+($H393*'fnd base rates'!E$111)\n+($I393*'fnd base rates'!E$112)\n+($J393*'fnd base rates'!E$113)\n+($K393*'fnd base rates'!E$114)\n+($M393*'fnd base rates'!E$116)\n+($N393*'fnd base rates'!E$117)\n+($O393*'fnd base rates'!E$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,5)))\n*$R393","v":312203.13476500002},{"$f":"(($D393*'fnd base rates'!F$107)\n+($E393*'fnd base rates'!F$108)\n+($F393*'fnd base rates'!F$109)\n+($G393*'fnd base rates'!F$110)\n+($H393*'fnd base rates'!F$111)\n+($I393*'fnd base rates'!F$112)\n+($J393*'fnd base rates'!F$113)\n+($K393*'fnd base rates'!F$114)\n+($M393*'fnd base rates'!F$116)\n+($N393*'fnd base rates'!F$117)\n+($O393*'fnd base rates'!F$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,6)))\n*$R393","v":63780.723805000001},{"$f":"(($D393*'fnd base rates'!G$107)\n+($E393*'fnd base rates'!G$108)\n+($F393*'fnd base rates'!G$109)\n+($G393*'fnd base rates'!G$110)\n+($H393*'fnd base rates'!G$111)\n+($I393*'fnd base rates'!G$112)\n+($J393*'fnd base rates'!G$113)\n+($K393*'fnd base rates'!G$114)\n+($M393*'fnd base rates'!G$116)\n+($N393*'fnd base rates'!G$117)\n+($O393*'fnd base rates'!G$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,7)))\n*$R393","v":13884.25733},{"$f":"(($D393*'fnd base rates'!H$107)\n+($E393*'fnd base rates'!H$108)\n+($F393*'fnd base rates'!H$109)\n+($G393*'fnd base rates'!H$110)\n+($H393*'fnd base rates'!H$111)\n+($I393*'fnd base rates'!H$112)\n+($J393*'fnd base rates'!H$113)\n+($K393*'fnd base rates'!H$114)\n+($M393*'fnd base rates'!H$116)\n+($N393*'fnd base rates'!H$117)\n+($O393*'fnd base rates'!H$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,8)))","v":30016.438849999999},{"$f":"(($D393*'fnd base rates'!I$107)\n+($E393*'fnd base rates'!I$108)\n+($F393*'fnd base rates'!I$109)\n+($G393*'fnd base rates'!I$110)\n+($H393*'fnd base rates'!I$111)\n+($I393*'fnd base rates'!I$112)\n+($J393*'fnd base rates'!I$113)\n+($K393*'fnd base rates'!I$114)\n+($M393*'fnd base rates'!I$116)\n+($N393*'fnd base rates'!I$117)\n+($O393*'fnd base rates'!I$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,9)))\n*$R393","v":19833.149999999998},{"$f":"(($D393*'fnd base rates'!J$107)\n+($E393*'fnd base rates'!J$108)\n+($F393*'fnd base rates'!J$109)\n+($G393*'fnd base rates'!J$110)\n+($H393*'fnd base rates'!J$111)\n+($I393*'fnd base rates'!J$112)\n+($J393*'fnd base rates'!J$113)\n+($K393*'fnd base rates'!J$114)\n+($M393*'fnd base rates'!J$116)\n+($N393*'fnd base rates'!J$117)\n+($O393*'fnd base rates'!J$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,10)))\n*$R393","v":30858.23},{"$f":"(($D393*'fnd base rates'!K$107)\n+($E393*'fnd base rates'!K$108)\n+($F393*'fnd base rates'!K$109)\n+($G393*'fnd base rates'!K$110)\n+($H393*'fnd base rates'!K$111)\n+($I393*'fnd base rates'!K$112)\n+($J393*'fnd base rates'!K$113)\n+($K393*'fnd base rates'!K$114)\n+($M393*'fnd base rates'!K$116)\n+($N393*'fnd base rates'!K$117)\n+($O393*'fnd base rates'!K$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,11)))\n*$R393","v":62801.045340000004},{"$f":"(($D393*'fnd base rates'!L$107)\n+($E393*'fnd base rates'!L$108)\n+($F393*'fnd base rates'!L$109)\n+($G393*'fnd base rates'!L$110)\n+($H393*'fnd base rates'!L$111)\n+($I393*'fnd base rates'!L$112)\n+($J393*'fnd base rates'!L$113)\n+($K393*'fnd base rates'!L$114)\n+($M393*'fnd base rates'!L$116)\n+($N393*'fnd base rates'!L$117)\n+($O393*'fnd base rates'!L$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,12)))","v":86930.358155000009},{"$f":"(($D393*'fnd base rates'!M$107)\n+($E393*'fnd base rates'!M$108)\n+($F393*'fnd base rates'!M$109)\n+($G393*'fnd base rates'!M$110)\n+($H393*'fnd base rates'!M$111)\n+($I393*'fnd base rates'!M$112)\n+($J393*'fnd base rates'!M$113)\n+($K393*'fnd base rates'!M$114)\n+($M393*'fnd base rates'!M$116)\n+($N393*'fnd base rates'!M$117)\n+($O393*'fnd base rates'!M$118)\n+($P393*VLOOKUP($S393+12,rate_basefnd,13)))","v":0},705060.95768999995,null,454149181,"454","149","181",1,58,705060.95768999995,12156,0,12156,null,null,null,null,null,13295,51,13346,-1190,12156,0,12156]
[454,454149211,"LAWRENCE FAMILY DEVELOPMENT",{"$f":"'fnd enro'!D394","v":1},{"$f":"'fnd enro'!E394","v":0},{"$f":"'fnd enro'!F394","v":0},{"$f":"'fnd enro'!G394","v":1},{"$f":"'fnd enro'!H394","v":0},{"$f":"'fnd enro'!I394","v":0},{"$f":"'fnd enro'!J394","v":0},{"$f":"'fnd enro'!K394","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L394","v":0},{"$f":"'fnd enro'!M394+'fnd enro'!N394","v":0},{"$f":"'fnd enro'!O394","v":0},{"$f":"'fnd enro'!P394","v":0},{"$f":"'fnd enro'!Q394","v":2},{"$f":"'fnd enro'!S394","v":2},1,{"$f":"VALUE('fnd enro'!R394)","v":4},null,{"$f":"(($D394*'fnd base rates'!C$107)\n+($E394*'fnd base rates'!C$108)\n+($F394*'fnd base rates'!C$109)\n+($G394*'fnd base rates'!C$110)\n+($H394*'fnd base rates'!C$111)\n+($I394*'fnd base rates'!C$112)\n+($J394*'fnd base rates'!C$113)\n+($K394*'fnd base rates'!C$114)\n+($M394*'fnd base rates'!C$116)\n+($N394*'fnd base rates'!C$117)\n+($O394*'fnd base rates'!C$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,3)))\n*$R394","v":811.59889900000007},{"$f":"(($D394*'fnd base rates'!D$107)\n+($E394*'fnd base rates'!D$108)\n+($F394*'fnd base rates'!D$109)\n+($G394*'fnd base rates'!D$110)\n+($H394*'fnd base rates'!D$111)\n+($I394*'fnd base rates'!D$112)\n+($J394*'fnd base rates'!D$113)\n+($K394*'fnd base rates'!D$114)\n+($M394*'fnd base rates'!D$116)\n+($N394*'fnd base rates'!D$117)\n+($O394*'fnd base rates'!D$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,4)))\n*$R394","v":1591.94},{"$f":"(($D394*'fnd base rates'!E$107)\n+($E394*'fnd base rates'!E$108)\n+($F394*'fnd base rates'!E$109)\n+($G394*'fnd base rates'!E$110)\n+($H394*'fnd base rates'!E$111)\n+($I394*'fnd base rates'!E$112)\n+($J394*'fnd base rates'!E$113)\n+($K394*'fnd base rates'!E$114)\n+($M394*'fnd base rates'!E$116)\n+($N394*'fnd base rates'!E$117)\n+($O394*'fnd base rates'!E$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,5)))\n*$R394","v":10279.527722999999},{"$f":"(($D394*'fnd base rates'!F$107)\n+($E394*'fnd base rates'!F$108)\n+($F394*'fnd base rates'!F$109)\n+($G394*'fnd base rates'!F$110)\n+($H394*'fnd base rates'!F$111)\n+($I394*'fnd base rates'!F$112)\n+($J394*'fnd base rates'!F$113)\n+($K394*'fnd base rates'!F$114)\n+($M394*'fnd base rates'!F$116)\n+($N394*'fnd base rates'!F$117)\n+($O394*'fnd base rates'!F$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,6)))\n*$R394","v":1595.678251},{"$f":"(($D394*'fnd base rates'!G$107)\n+($E394*'fnd base rates'!G$108)\n+($F394*'fnd base rates'!G$109)\n+($G394*'fnd base rates'!G$110)\n+($H394*'fnd base rates'!G$111)\n+($I394*'fnd base rates'!G$112)\n+($J394*'fnd base rates'!G$113)\n+($K394*'fnd base rates'!G$114)\n+($M394*'fnd base rates'!G$116)\n+($N394*'fnd base rates'!G$117)\n+($O394*'fnd base rates'!G$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,7)))\n*$R394","v":454.16340600000001},{"$f":"(($D394*'fnd base rates'!H$107)\n+($E394*'fnd base rates'!H$108)\n+($F394*'fnd base rates'!H$109)\n+($G394*'fnd base rates'!H$110)\n+($H394*'fnd base rates'!H$111)\n+($I394*'fnd base rates'!H$112)\n+($J394*'fnd base rates'!H$113)\n+($K394*'fnd base rates'!H$114)\n+($M394*'fnd base rates'!H$116)\n+($N394*'fnd base rates'!H$117)\n+($O394*'fnd base rates'!H$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,8)))","v":770.17707000000007},{"$f":"(($D394*'fnd base rates'!I$107)\n+($E394*'fnd base rates'!I$108)\n+($F394*'fnd base rates'!I$109)\n+($G394*'fnd base rates'!I$110)\n+($H394*'fnd base rates'!I$111)\n+($I394*'fnd base rates'!I$112)\n+($J394*'fnd base rates'!I$113)\n+($K394*'fnd base rates'!I$114)\n+($M394*'fnd base rates'!I$116)\n+($N394*'fnd base rates'!I$117)\n+($O394*'fnd base rates'!I$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,9)))\n*$R394","v":562.52},{"$f":"(($D394*'fnd base rates'!J$107)\n+($E394*'fnd base rates'!J$108)\n+($F394*'fnd base rates'!J$109)\n+($G394*'fnd base rates'!J$110)\n+($H394*'fnd base rates'!J$111)\n+($I394*'fnd base rates'!J$112)\n+($J394*'fnd base rates'!J$113)\n+($K394*'fnd base rates'!J$114)\n+($M394*'fnd base rates'!J$116)\n+($N394*'fnd base rates'!J$117)\n+($O394*'fnd base rates'!J$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,10)))\n*$R394","v":1237.1599999999999},{"$f":"(($D394*'fnd base rates'!K$107)\n+($E394*'fnd base rates'!K$108)\n+($F394*'fnd base rates'!K$109)\n+($G394*'fnd base rates'!K$110)\n+($H394*'fnd base rates'!K$111)\n+($I394*'fnd base rates'!K$112)\n+($J394*'fnd base rates'!K$113)\n+($K394*'fnd base rates'!K$114)\n+($M394*'fnd base rates'!K$116)\n+($N394*'fnd base rates'!K$117)\n+($O394*'fnd base rates'!K$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,11)))\n*$R394","v":1495.6671879999999},{"$f":"(($D394*'fnd base rates'!L$107)\n+($E394*'fnd base rates'!L$108)\n+($F394*'fnd base rates'!L$109)\n+($G394*'fnd base rates'!L$110)\n+($H394*'fnd base rates'!L$111)\n+($I394*'fnd base rates'!L$112)\n+($J394*'fnd base rates'!L$113)\n+($K394*'fnd base rates'!L$114)\n+($M394*'fnd base rates'!L$116)\n+($N394*'fnd base rates'!L$117)\n+($O394*'fnd base rates'!L$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,12)))","v":2523.4114209999998},{"$f":"(($D394*'fnd base rates'!M$107)\n+($E394*'fnd base rates'!M$108)\n+($F394*'fnd base rates'!M$109)\n+($G394*'fnd base rates'!M$110)\n+($H394*'fnd base rates'!M$111)\n+($I394*'fnd base rates'!M$112)\n+($J394*'fnd base rates'!M$113)\n+($K394*'fnd base rates'!M$114)\n+($M394*'fnd base rates'!M$116)\n+($N394*'fnd base rates'!M$117)\n+($O394*'fnd base rates'!M$118)\n+($P394*VLOOKUP($S394+12,rate_basefnd,13)))","v":0},21321.843957999998,null,454149211,"454","149","211",1,{"$f":"enro","v":2},21321.843957999998,10661,0,10661,null,null,null,null,null,10732,9,10741,-80,10661,0,10661]
[455,455128007,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D395","v":0},{"$f":"'fnd enro'!E395","v":0},{"$f":"'fnd enro'!F395","v":0},{"$f":"'fnd enro'!G395","v":1},{"$f":"'fnd enro'!H395","v":2},{"$f":"'fnd enro'!I395","v":0},{"$f":"'fnd enro'!J395","v":0},{"$f":"'fnd enro'!K395","v":0.1137},{"$f":"'fnd enro'!L395","v":0},{"$f":"'fnd enro'!M395+'fnd enro'!N395","v":0},{"$f":"'fnd enro'!O395","v":0},{"$f":"'fnd enro'!P395","v":0},{"$f":"'fnd enro'!Q395","v":1},{"$f":"'fnd enro'!S395","v":3},{"$f":"VLOOKUP(B395,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!R395)","v":5},null,{"$f":"(($D395*'fnd base rates'!C$107)\n+($E395*'fnd base rates'!C$108)\n+($F395*'fnd base rates'!C$109)\n+($G395*'fnd base rates'!C$110)\n+($H395*'fnd base rates'!C$111)\n+($I395*'fnd base rates'!C$112)\n+($J395*'fnd base rates'!C$113)\n+($K395*'fnd base rates'!C$114)\n+($M395*'fnd base rates'!C$116)\n+($N395*'fnd base rates'!C$117)\n+($O395*'fnd base rates'!C$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,3)))\n*$R395","v":1567.1566969999999},{"$f":"(($D395*'fnd base rates'!D$107)\n+($E395*'fnd base rates'!D$108)\n+($F395*'fnd base rates'!D$109)\n+($G395*'fnd base rates'!D$110)\n+($H395*'fnd base rates'!D$111)\n+($I395*'fnd base rates'!D$112)\n+($J395*'fnd base rates'!D$113)\n+($K395*'fnd base rates'!D$114)\n+($M395*'fnd base rates'!D$116)\n+($N395*'fnd base rates'!D$117)\n+($O395*'fnd base rates'!D$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,4)))\n*$R395","v":2423.0800000000004},{"$f":"(($D395*'fnd base rates'!E$107)\n+($E395*'fnd base rates'!E$108)\n+($F395*'fnd base rates'!E$109)\n+($G395*'fnd base rates'!E$110)\n+($H395*'fnd base rates'!E$111)\n+($I395*'fnd base rates'!E$112)\n+($J395*'fnd base rates'!E$113)\n+($K395*'fnd base rates'!E$114)\n+($M395*'fnd base rates'!E$116)\n+($N395*'fnd base rates'!E$117)\n+($O395*'fnd base rates'!E$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,5)))\n*$R395","v":12682.633169000001},{"$f":"(($D395*'fnd base rates'!F$107)\n+($E395*'fnd base rates'!F$108)\n+($F395*'fnd base rates'!F$109)\n+($G395*'fnd base rates'!F$110)\n+($H395*'fnd base rates'!F$111)\n+($I395*'fnd base rates'!F$112)\n+($J395*'fnd base rates'!F$113)\n+($K395*'fnd base rates'!F$114)\n+($M395*'fnd base rates'!F$116)\n+($N395*'fnd base rates'!F$117)\n+($O395*'fnd base rates'!F$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,6)))\n*$R395","v":3037.8147529999997},{"$f":"(($D395*'fnd base rates'!G$107)\n+($E395*'fnd base rates'!G$108)\n+($F395*'fnd base rates'!G$109)\n+($G395*'fnd base rates'!G$110)\n+($H395*'fnd base rates'!G$111)\n+($I395*'fnd base rates'!G$112)\n+($J395*'fnd base rates'!G$113)\n+($K395*'fnd base rates'!G$114)\n+($M395*'fnd base rates'!G$116)\n+($N395*'fnd base rates'!G$117)\n+($O395*'fnd base rates'!G$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,7)))\n*$R395","v":586.78021799999999},{"$f":"(($D395*'fnd base rates'!H$107)\n+($E395*'fnd base rates'!H$108)\n+($F395*'fnd base rates'!H$109)\n+($G395*'fnd base rates'!H$110)\n+($H395*'fnd base rates'!H$111)\n+($I395*'fnd base rates'!H$112)\n+($J395*'fnd base rates'!H$113)\n+($K395*'fnd base rates'!H$114)\n+($M395*'fnd base rates'!H$116)\n+($N395*'fnd base rates'!H$117)\n+($O395*'fnd base rates'!H$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,8)))","v":1499.64121},{"$f":"(($D395*'fnd base rates'!I$107)\n+($E395*'fnd base rates'!I$108)\n+($F395*'fnd base rates'!I$109)\n+($G395*'fnd base rates'!I$110)\n+($H395*'fnd base rates'!I$111)\n+($I395*'fnd base rates'!I$112)\n+($J395*'fnd base rates'!I$113)\n+($K395*'fnd base rates'!I$114)\n+($M395*'fnd base rates'!I$116)\n+($N395*'fnd base rates'!I$117)\n+($O395*'fnd base rates'!I$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,9)))\n*$R395","v":983.84999999999991},{"$f":"(($D395*'fnd base rates'!J$107)\n+($E395*'fnd base rates'!J$108)\n+($F395*'fnd base rates'!J$109)\n+($G395*'fnd base rates'!J$110)\n+($H395*'fnd base rates'!J$111)\n+($I395*'fnd base rates'!J$112)\n+($J395*'fnd base rates'!J$113)\n+($K395*'fnd base rates'!J$114)\n+($M395*'fnd base rates'!J$116)\n+($N395*'fnd base rates'!J$117)\n+($O395*'fnd base rates'!J$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,10)))\n*$R395","v":1141.6799999999998},{"$f":"(($D395*'fnd base rates'!K$107)\n+($E395*'fnd base rates'!K$108)\n+($F395*'fnd base rates'!K$109)\n+($G395*'fnd base rates'!K$110)\n+($H395*'fnd base rates'!K$111)\n+($I395*'fnd base rates'!K$112)\n+($J395*'fnd base rates'!K$113)\n+($K395*'fnd base rates'!K$114)\n+($M395*'fnd base rates'!K$116)\n+($N395*'fnd base rates'!K$117)\n+($O395*'fnd base rates'!K$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,11)))\n*$R395","v":3262.7715640000001},{"$f":"(($D395*'fnd base rates'!L$107)\n+($E395*'fnd base rates'!L$108)\n+($F395*'fnd base rates'!L$109)\n+($G395*'fnd base rates'!L$110)\n+($H395*'fnd base rates'!L$111)\n+($I395*'fnd base rates'!L$112)\n+($J395*'fnd base rates'!L$113)\n+($K395*'fnd base rates'!L$114)\n+($M395*'fnd base rates'!L$116)\n+($N395*'fnd base rates'!L$117)\n+($O395*'fnd base rates'!L$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,12)))","v":4039.1442629999997},{"$f":"(($D395*'fnd base rates'!M$107)\n+($E395*'fnd base rates'!M$108)\n+($F395*'fnd base rates'!M$109)\n+($G395*'fnd base rates'!M$110)\n+($H395*'fnd base rates'!M$111)\n+($I395*'fnd base rates'!M$112)\n+($J395*'fnd base rates'!M$113)\n+($K395*'fnd base rates'!M$114)\n+($M395*'fnd base rates'!M$116)\n+($N395*'fnd base rates'!M$117)\n+($O395*'fnd base rates'!M$118)\n+($P395*VLOOKUP($S395+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U395:AE395)","v":31224.551873999997},null,{"$f":"B395","v":455128007},{"$f":"IF($B395<499999999,MID($B395,1,3),MID($B395,1,4))","v":"455"},{"$f":"IF($B395<499999999,MID($B395,4,3),MID($B395,5,3))","v":"128"},{"$f":"IF($B395<499999999,MID($B395,7,3),MID($B395,8,3))","v":"007"},{"$f":"IF(VLOOKUP(VALUE(IF(AH395<499999999,MID(AH395,4,3),MID(AH395,5,3))),distinfo,4)=R395,1,0)","v":1},3,{"$f":"AF395","v":31224.551873999997},{"$f":"IF(OR(AF395=0,AM395=0),0,ROUND(AN395/AM395,0))","v":10408},{"$f":"AO395-AQ395","v":0},10408,null,null,null,null,null,10501,{"$f":"AY395-AW395","v":5},10506,-98,10408,0,10408]
[455,455128009,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D396","v":0},{"$f":"'fnd enro'!E396","v":0},{"$f":"'fnd enro'!F396","v":0},{"$f":"'fnd enro'!G396","v":1},{"$f":"'fnd enro'!H396","v":0},{"$f":"'fnd enro'!I396","v":0},{"$f":"'fnd enro'!J396","v":0},{"$f":"'fnd enro'!K396","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L396","v":0},{"$f":"'fnd enro'!M396+'fnd enro'!N396","v":0},{"$f":"'fnd enro'!O396","v":0},{"$f":"'fnd enro'!P396","v":0},{"$f":"'fnd enro'!Q396","v":0},{"$f":"'fnd enro'!S396","v":1},1,{"$f":"VALUE('fnd enro'!R396)","v":2},null,{"$f":"(($D396*'fnd base rates'!C$107)\n+($E396*'fnd base rates'!C$108)\n+($F396*'fnd base rates'!C$109)\n+($G396*'fnd base rates'!C$110)\n+($H396*'fnd base rates'!C$111)\n+($I396*'fnd base rates'!C$112)\n+($J396*'fnd base rates'!C$113)\n+($K396*'fnd base rates'!C$114)\n+($M396*'fnd base rates'!C$116)\n+($N396*'fnd base rates'!C$117)\n+($O396*'fnd base rates'!C$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,3)))\n*$R396","v":504.28889900000001},{"$f":"(($D396*'fnd base rates'!D$107)\n+($E396*'fnd base rates'!D$108)\n+($F396*'fnd base rates'!D$109)\n+($G396*'fnd base rates'!D$110)\n+($H396*'fnd base rates'!D$111)\n+($I396*'fnd base rates'!D$112)\n+($J396*'fnd base rates'!D$113)\n+($K396*'fnd base rates'!D$114)\n+($M396*'fnd base rates'!D$116)\n+($N396*'fnd base rates'!D$117)\n+($O396*'fnd base rates'!D$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,4)))\n*$R396","v":721.95},{"$f":"(($D396*'fnd base rates'!E$107)\n+($E396*'fnd base rates'!E$108)\n+($F396*'fnd base rates'!E$109)\n+($G396*'fnd base rates'!E$110)\n+($H396*'fnd base rates'!E$111)\n+($I396*'fnd base rates'!E$112)\n+($J396*'fnd base rates'!E$113)\n+($K396*'fnd base rates'!E$114)\n+($M396*'fnd base rates'!E$116)\n+($N396*'fnd base rates'!E$117)\n+($O396*'fnd base rates'!E$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,5)))\n*$R396","v":3655.3277229999999},{"$f":"(($D396*'fnd base rates'!F$107)\n+($E396*'fnd base rates'!F$108)\n+($F396*'fnd base rates'!F$109)\n+($G396*'fnd base rates'!F$110)\n+($H396*'fnd base rates'!F$111)\n+($I396*'fnd base rates'!F$112)\n+($J396*'fnd base rates'!F$113)\n+($K396*'fnd base rates'!F$114)\n+($M396*'fnd base rates'!F$116)\n+($N396*'fnd base rates'!F$117)\n+($O396*'fnd base rates'!F$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,6)))\n*$R396","v":1171.178251},{"$f":"(($D396*'fnd base rates'!G$107)\n+($E396*'fnd base rates'!G$108)\n+($F396*'fnd base rates'!G$109)\n+($G396*'fnd base rates'!G$110)\n+($H396*'fnd base rates'!G$111)\n+($I396*'fnd base rates'!G$112)\n+($J396*'fnd base rates'!G$113)\n+($K396*'fnd base rates'!G$114)\n+($M396*'fnd base rates'!G$116)\n+($N396*'fnd base rates'!G$117)\n+($O396*'fnd base rates'!G$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,7)))\n*$R396","v":147.643406},{"$f":"(($D396*'fnd base rates'!H$107)\n+($E396*'fnd base rates'!H$108)\n+($F396*'fnd base rates'!H$109)\n+($G396*'fnd base rates'!H$110)\n+($H396*'fnd base rates'!H$111)\n+($I396*'fnd base rates'!H$112)\n+($J396*'fnd base rates'!H$113)\n+($K396*'fnd base rates'!H$114)\n+($M396*'fnd base rates'!H$116)\n+($N396*'fnd base rates'!H$117)\n+($O396*'fnd base rates'!H$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D396*'fnd base rates'!I$107)\n+($E396*'fnd base rates'!I$108)\n+($F396*'fnd base rates'!I$109)\n+($G396*'fnd base rates'!I$110)\n+($H396*'fnd base rates'!I$111)\n+($I396*'fnd base rates'!I$112)\n+($J396*'fnd base rates'!I$113)\n+($K396*'fnd base rates'!I$114)\n+($M396*'fnd base rates'!I$116)\n+($N396*'fnd base rates'!I$117)\n+($O396*'fnd base rates'!I$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,9)))\n*$R396","v":240.89},{"$f":"(($D396*'fnd base rates'!J$107)\n+($E396*'fnd base rates'!J$108)\n+($F396*'fnd base rates'!J$109)\n+($G396*'fnd base rates'!J$110)\n+($H396*'fnd base rates'!J$111)\n+($I396*'fnd base rates'!J$112)\n+($J396*'fnd base rates'!J$113)\n+($K396*'fnd base rates'!J$114)\n+($M396*'fnd base rates'!J$116)\n+($N396*'fnd base rates'!J$117)\n+($O396*'fnd base rates'!J$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,10)))\n*$R396","v":143.72999999999999},{"$f":"(($D396*'fnd base rates'!K$107)\n+($E396*'fnd base rates'!K$108)\n+($F396*'fnd base rates'!K$109)\n+($G396*'fnd base rates'!K$110)\n+($H396*'fnd base rates'!K$111)\n+($I396*'fnd base rates'!K$112)\n+($J396*'fnd base rates'!K$113)\n+($K396*'fnd base rates'!K$114)\n+($M396*'fnd base rates'!K$116)\n+($N396*'fnd base rates'!K$117)\n+($O396*'fnd base rates'!K$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,11)))\n*$R396","v":1036.037188},{"$f":"(($D396*'fnd base rates'!L$107)\n+($E396*'fnd base rates'!L$108)\n+($F396*'fnd base rates'!L$109)\n+($G396*'fnd base rates'!L$110)\n+($H396*'fnd base rates'!L$111)\n+($I396*'fnd base rates'!L$112)\n+($J396*'fnd base rates'!L$113)\n+($K396*'fnd base rates'!L$114)\n+($M396*'fnd base rates'!L$116)\n+($N396*'fnd base rates'!L$117)\n+($O396*'fnd base rates'!L$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D396*'fnd base rates'!M$107)\n+($E396*'fnd base rates'!M$108)\n+($F396*'fnd base rates'!M$109)\n+($G396*'fnd base rates'!M$110)\n+($H396*'fnd base rates'!M$111)\n+($I396*'fnd base rates'!M$112)\n+($J396*'fnd base rates'!M$113)\n+($K396*'fnd base rates'!M$114)\n+($M396*'fnd base rates'!M$116)\n+($N396*'fnd base rates'!M$117)\n+($O396*'fnd base rates'!M$118)\n+($P396*VLOOKUP($S396+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,455128009,"455","128","009",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[455,455128128,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D397","v":0},{"$f":"'fnd enro'!E397","v":0},{"$f":"'fnd enro'!F397","v":36},{"$f":"'fnd enro'!G397","v":162},{"$f":"'fnd enro'!H397","v":100},{"$f":"'fnd enro'!I397","v":0},{"$f":"'fnd enro'!J397","v":0},{"$f":"'fnd enro'!K397","v":11.2942},{"$f":"'fnd enro'!L397","v":0},{"$f":"'fnd enro'!M397+'fnd enro'!N397","v":20},{"$f":"'fnd enro'!O397","v":4},{"$f":"'fnd enro'!P397","v":0},{"$f":"'fnd enro'!Q397","v":70},{"$f":"'fnd enro'!S397","v":298},1,{"$f":"VALUE('fnd enro'!R397)","v":9},null,{"$f":"(($D397*'fnd base rates'!C$107)\n+($E397*'fnd base rates'!C$108)\n+($F397*'fnd base rates'!C$109)\n+($G397*'fnd base rates'!C$110)\n+($H397*'fnd base rates'!C$111)\n+($I397*'fnd base rates'!C$112)\n+($J397*'fnd base rates'!C$113)\n+($K397*'fnd base rates'!C$114)\n+($M397*'fnd base rates'!C$116)\n+($N397*'fnd base rates'!C$117)\n+($O397*'fnd base rates'!C$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,3)))\n*$R397","v":156852.53190200005},{"$f":"(($D397*'fnd base rates'!D$107)\n+($E397*'fnd base rates'!D$108)\n+($F397*'fnd base rates'!D$109)\n+($G397*'fnd base rates'!D$110)\n+($H397*'fnd base rates'!D$111)\n+($I397*'fnd base rates'!D$112)\n+($J397*'fnd base rates'!D$113)\n+($K397*'fnd base rates'!D$114)\n+($M397*'fnd base rates'!D$116)\n+($N397*'fnd base rates'!D$117)\n+($O397*'fnd base rates'!D$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,4)))\n*$R397","v":239648.18},{"$f":"(($D397*'fnd base rates'!E$107)\n+($E397*'fnd base rates'!E$108)\n+($F397*'fnd base rates'!E$109)\n+($G397*'fnd base rates'!E$110)\n+($H397*'fnd base rates'!E$111)\n+($I397*'fnd base rates'!E$112)\n+($J397*'fnd base rates'!E$113)\n+($K397*'fnd base rates'!E$114)\n+($M397*'fnd base rates'!E$116)\n+($N397*'fnd base rates'!E$117)\n+($O397*'fnd base rates'!E$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,5)))\n*$R397","v":1278056.5214540001},{"$f":"(($D397*'fnd base rates'!F$107)\n+($E397*'fnd base rates'!F$108)\n+($F397*'fnd base rates'!F$109)\n+($G397*'fnd base rates'!F$110)\n+($H397*'fnd base rates'!F$111)\n+($I397*'fnd base rates'!F$112)\n+($J397*'fnd base rates'!F$113)\n+($K397*'fnd base rates'!F$114)\n+($M397*'fnd base rates'!F$116)\n+($N397*'fnd base rates'!F$117)\n+($O397*'fnd base rates'!F$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,6)))\n*$R397","v":329115.79879799997},{"$f":"(($D397*'fnd base rates'!G$107)\n+($E397*'fnd base rates'!G$108)\n+($F397*'fnd base rates'!G$109)\n+($G397*'fnd base rates'!G$110)\n+($H397*'fnd base rates'!G$111)\n+($I397*'fnd base rates'!G$112)\n+($J397*'fnd base rates'!G$113)\n+($K397*'fnd base rates'!G$114)\n+($M397*'fnd base rates'!G$116)\n+($N397*'fnd base rates'!G$117)\n+($O397*'fnd base rates'!G$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,7)))\n*$R397","v":55973.09498799999},{"$f":"(($D397*'fnd base rates'!H$107)\n+($E397*'fnd base rates'!H$108)\n+($F397*'fnd base rates'!H$109)\n+($G397*'fnd base rates'!H$110)\n+($H397*'fnd base rates'!H$111)\n+($I397*'fnd base rates'!H$112)\n+($J397*'fnd base rates'!H$113)\n+($K397*'fnd base rates'!H$114)\n+($M397*'fnd base rates'!H$116)\n+($N397*'fnd base rates'!H$117)\n+($O397*'fnd base rates'!H$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,8)))","v":151385.16686},{"$f":"(($D397*'fnd base rates'!I$107)\n+($E397*'fnd base rates'!I$108)\n+($F397*'fnd base rates'!I$109)\n+($G397*'fnd base rates'!I$110)\n+($H397*'fnd base rates'!I$111)\n+($I397*'fnd base rates'!I$112)\n+($J397*'fnd base rates'!I$113)\n+($K397*'fnd base rates'!I$114)\n+($M397*'fnd base rates'!I$116)\n+($N397*'fnd base rates'!I$117)\n+($O397*'fnd base rates'!I$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,9)))\n*$R397","v":89577.099999999991},{"$f":"(($D397*'fnd base rates'!J$107)\n+($E397*'fnd base rates'!J$108)\n+($F397*'fnd base rates'!J$109)\n+($G397*'fnd base rates'!J$110)\n+($H397*'fnd base rates'!J$111)\n+($I397*'fnd base rates'!J$112)\n+($J397*'fnd base rates'!J$113)\n+($K397*'fnd base rates'!J$114)\n+($M397*'fnd base rates'!J$116)\n+($N397*'fnd base rates'!J$117)\n+($O397*'fnd base rates'!J$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,10)))\n*$R397","v":93115.96},{"$f":"(($D397*'fnd base rates'!K$107)\n+($E397*'fnd base rates'!K$108)\n+($F397*'fnd base rates'!K$109)\n+($G397*'fnd base rates'!K$110)\n+($H397*'fnd base rates'!K$111)\n+($I397*'fnd base rates'!K$112)\n+($J397*'fnd base rates'!K$113)\n+($K397*'fnd base rates'!K$114)\n+($M397*'fnd base rates'!K$116)\n+($N397*'fnd base rates'!K$117)\n+($O397*'fnd base rates'!K$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,11)))\n*$R397","v":323141.52202400001},{"$f":"(($D397*'fnd base rates'!L$107)\n+($E397*'fnd base rates'!L$108)\n+($F397*'fnd base rates'!L$109)\n+($G397*'fnd base rates'!L$110)\n+($H397*'fnd base rates'!L$111)\n+($I397*'fnd base rates'!L$112)\n+($J397*'fnd base rates'!L$113)\n+($K397*'fnd base rates'!L$114)\n+($M397*'fnd base rates'!L$116)\n+($N397*'fnd base rates'!L$117)\n+($O397*'fnd base rates'!L$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,12)))","v":396420.84345799999},{"$f":"(($D397*'fnd base rates'!M$107)\n+($E397*'fnd base rates'!M$108)\n+($F397*'fnd base rates'!M$109)\n+($G397*'fnd base rates'!M$110)\n+($H397*'fnd base rates'!M$111)\n+($I397*'fnd base rates'!M$112)\n+($J397*'fnd base rates'!M$113)\n+($K397*'fnd base rates'!M$114)\n+($M397*'fnd base rates'!M$116)\n+($N397*'fnd base rates'!M$117)\n+($O397*'fnd base rates'!M$118)\n+($P397*VLOOKUP($S397+12,rate_basefnd,13)))","v":0},3113286.7194840005,null,455128128,"455","128","128",1,298,3113286.7194840005,10447,0,10447,null,null,null,null,null,10571,18,10589,-142,10447,0,10447]
[455,455128149,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D398","v":0},{"$f":"'fnd enro'!E398","v":0},{"$f":"'fnd enro'!F398","v":0},{"$f":"'fnd enro'!G398","v":4},{"$f":"'fnd enro'!H398","v":0},{"$f":"'fnd enro'!I398","v":0},{"$f":"'fnd enro'!J398","v":0},{"$f":"'fnd enro'!K398","v":0.15160000000000001},{"$f":"'fnd enro'!L398","v":0},{"$f":"'fnd enro'!M398+'fnd enro'!N398","v":0},{"$f":"'fnd enro'!O398","v":0},{"$f":"'fnd enro'!P398","v":0},{"$f":"'fnd enro'!Q398","v":0},{"$f":"'fnd enro'!S398","v":4},1,{"$f":"VALUE('fnd enro'!R398)","v":10},null,{"$f":"(($D398*'fnd base rates'!C$107)\n+($E398*'fnd base rates'!C$108)\n+($F398*'fnd base rates'!C$109)\n+($G398*'fnd base rates'!C$110)\n+($H398*'fnd base rates'!C$111)\n+($I398*'fnd base rates'!C$112)\n+($J398*'fnd base rates'!C$113)\n+($K398*'fnd base rates'!C$114)\n+($M398*'fnd base rates'!C$116)\n+($N398*'fnd base rates'!C$117)\n+($O398*'fnd base rates'!C$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,3)))\n*$R398","v":2017.1555960000001},{"$f":"(($D398*'fnd base rates'!D$107)\n+($E398*'fnd base rates'!D$108)\n+($F398*'fnd base rates'!D$109)\n+($G398*'fnd base rates'!D$110)\n+($H398*'fnd base rates'!D$111)\n+($I398*'fnd base rates'!D$112)\n+($J398*'fnd base rates'!D$113)\n+($K398*'fnd base rates'!D$114)\n+($M398*'fnd base rates'!D$116)\n+($N398*'fnd base rates'!D$117)\n+($O398*'fnd base rates'!D$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,4)))\n*$R398","v":2887.8},{"$f":"(($D398*'fnd base rates'!E$107)\n+($E398*'fnd base rates'!E$108)\n+($F398*'fnd base rates'!E$109)\n+($G398*'fnd base rates'!E$110)\n+($H398*'fnd base rates'!E$111)\n+($I398*'fnd base rates'!E$112)\n+($J398*'fnd base rates'!E$113)\n+($K398*'fnd base rates'!E$114)\n+($M398*'fnd base rates'!E$116)\n+($N398*'fnd base rates'!E$117)\n+($O398*'fnd base rates'!E$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,5)))\n*$R398","v":14621.310892},{"$f":"(($D398*'fnd base rates'!F$107)\n+($E398*'fnd base rates'!F$108)\n+($F398*'fnd base rates'!F$109)\n+($G398*'fnd base rates'!F$110)\n+($H398*'fnd base rates'!F$111)\n+($I398*'fnd base rates'!F$112)\n+($J398*'fnd base rates'!F$113)\n+($K398*'fnd base rates'!F$114)\n+($M398*'fnd base rates'!F$116)\n+($N398*'fnd base rates'!F$117)\n+($O398*'fnd base rates'!F$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,6)))\n*$R398","v":4684.7130040000002},{"$f":"(($D398*'fnd base rates'!G$107)\n+($E398*'fnd base rates'!G$108)\n+($F398*'fnd base rates'!G$109)\n+($G398*'fnd base rates'!G$110)\n+($H398*'fnd base rates'!G$111)\n+($I398*'fnd base rates'!G$112)\n+($J398*'fnd base rates'!G$113)\n+($K398*'fnd base rates'!G$114)\n+($M398*'fnd base rates'!G$116)\n+($N398*'fnd base rates'!G$117)\n+($O398*'fnd base rates'!G$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,7)))\n*$R398","v":590.573624},{"$f":"(($D398*'fnd base rates'!H$107)\n+($E398*'fnd base rates'!H$108)\n+($F398*'fnd base rates'!H$109)\n+($G398*'fnd base rates'!H$110)\n+($H398*'fnd base rates'!H$111)\n+($I398*'fnd base rates'!H$112)\n+($J398*'fnd base rates'!H$113)\n+($K398*'fnd base rates'!H$114)\n+($M398*'fnd base rates'!H$116)\n+($N398*'fnd base rates'!H$117)\n+($O398*'fnd base rates'!H$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,8)))","v":1974.6282799999999},{"$f":"(($D398*'fnd base rates'!I$107)\n+($E398*'fnd base rates'!I$108)\n+($F398*'fnd base rates'!I$109)\n+($G398*'fnd base rates'!I$110)\n+($H398*'fnd base rates'!I$111)\n+($I398*'fnd base rates'!I$112)\n+($J398*'fnd base rates'!I$113)\n+($K398*'fnd base rates'!I$114)\n+($M398*'fnd base rates'!I$116)\n+($N398*'fnd base rates'!I$117)\n+($O398*'fnd base rates'!I$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,9)))\n*$R398","v":963.56},{"$f":"(($D398*'fnd base rates'!J$107)\n+($E398*'fnd base rates'!J$108)\n+($F398*'fnd base rates'!J$109)\n+($G398*'fnd base rates'!J$110)\n+($H398*'fnd base rates'!J$111)\n+($I398*'fnd base rates'!J$112)\n+($J398*'fnd base rates'!J$113)\n+($K398*'fnd base rates'!J$114)\n+($M398*'fnd base rates'!J$116)\n+($N398*'fnd base rates'!J$117)\n+($O398*'fnd base rates'!J$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,10)))\n*$R398","v":574.91999999999996},{"$f":"(($D398*'fnd base rates'!K$107)\n+($E398*'fnd base rates'!K$108)\n+($F398*'fnd base rates'!K$109)\n+($G398*'fnd base rates'!K$110)\n+($H398*'fnd base rates'!K$111)\n+($I398*'fnd base rates'!K$112)\n+($J398*'fnd base rates'!K$113)\n+($K398*'fnd base rates'!K$114)\n+($M398*'fnd base rates'!K$116)\n+($N398*'fnd base rates'!K$117)\n+($O398*'fnd base rates'!K$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,11)))\n*$R398","v":4144.1487520000001},{"$f":"(($D398*'fnd base rates'!L$107)\n+($E398*'fnd base rates'!L$108)\n+($F398*'fnd base rates'!L$109)\n+($G398*'fnd base rates'!L$110)\n+($H398*'fnd base rates'!L$111)\n+($I398*'fnd base rates'!L$112)\n+($J398*'fnd base rates'!L$113)\n+($K398*'fnd base rates'!L$114)\n+($M398*'fnd base rates'!L$116)\n+($N398*'fnd base rates'!L$117)\n+($O398*'fnd base rates'!L$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,12)))","v":4759.6456840000001},{"$f":"(($D398*'fnd base rates'!M$107)\n+($E398*'fnd base rates'!M$108)\n+($F398*'fnd base rates'!M$109)\n+($G398*'fnd base rates'!M$110)\n+($H398*'fnd base rates'!M$111)\n+($I398*'fnd base rates'!M$112)\n+($J398*'fnd base rates'!M$113)\n+($K398*'fnd base rates'!M$114)\n+($M398*'fnd base rates'!M$116)\n+($N398*'fnd base rates'!M$117)\n+($O398*'fnd base rates'!M$118)\n+($P398*VLOOKUP($S398+12,rate_basefnd,13)))","v":0},37218.455832000007,null,455128149,"455","128","149",1,4,37218.455832000007,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[455,455128181,"HILL VIEW MONTESSORI",{"$f":"'fnd enro'!D399","v":0},{"$f":"'fnd enro'!E399","v":0},{"$f":"'fnd enro'!F399","v":0},{"$f":"'fnd enro'!G399","v":1},{"$f":"'fnd enro'!H399","v":0},{"$f":"'fnd enro'!I399","v":0},{"$f":"'fnd enro'!J399","v":0},{"$f":"'fnd enro'!K399","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L399","v":0},{"$f":"'fnd enro'!M399+'fnd enro'!N399","v":0},{"$f":"'fnd enro'!O399","v":0},{"$f":"'fnd enro'!P399","v":0},{"$f":"'fnd enro'!Q399","v":0},{"$f":"'fnd enro'!S399","v":1},1,{"$f":"VALUE('fnd enro'!R399)","v":9},null,{"$f":"(($D399*'fnd base rates'!C$107)\n+($E399*'fnd base rates'!C$108)\n+($F399*'fnd base rates'!C$109)\n+($G399*'fnd base rates'!C$110)\n+($H399*'fnd base rates'!C$111)\n+($I399*'fnd base rates'!C$112)\n+($J399*'fnd base rates'!C$113)\n+($K399*'fnd base rates'!C$114)\n+($M399*'fnd base rates'!C$116)\n+($N399*'fnd base rates'!C$117)\n+($O399*'fnd base rates'!C$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,3)))\n*$R399","v":504.28889900000001},{"$f":"(($D399*'fnd base rates'!D$107)\n+($E399*'fnd base rates'!D$108)\n+($F399*'fnd base rates'!D$109)\n+($G399*'fnd base rates'!D$110)\n+($H399*'fnd base rates'!D$111)\n+($I399*'fnd base rates'!D$112)\n+($J399*'fnd base rates'!D$113)\n+($K399*'fnd base rates'!D$114)\n+($M399*'fnd base rates'!D$116)\n+($N399*'fnd base rates'!D$117)\n+($O399*'fnd base rates'!D$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,4)))\n*$R399","v":721.95},{"$f":"(($D399*'fnd base rates'!E$107)\n+($E399*'fnd base rates'!E$108)\n+($F399*'fnd base rates'!E$109)\n+($G399*'fnd base rates'!E$110)\n+($H399*'fnd base rates'!E$111)\n+($I399*'fnd base rates'!E$112)\n+($J399*'fnd base rates'!E$113)\n+($K399*'fnd base rates'!E$114)\n+($M399*'fnd base rates'!E$116)\n+($N399*'fnd base rates'!E$117)\n+($O399*'fnd base rates'!E$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,5)))\n*$R399","v":3655.3277229999999},{"$f":"(($D399*'fnd base rates'!F$107)\n+($E399*'fnd base rates'!F$108)\n+($F399*'fnd base rates'!F$109)\n+($G399*'fnd base rates'!F$110)\n+($H399*'fnd base rates'!F$111)\n+($I399*'fnd base rates'!F$112)\n+($J399*'fnd base rates'!F$113)\n+($K399*'fnd base rates'!F$114)\n+($M399*'fnd base rates'!F$116)\n+($N399*'fnd base rates'!F$117)\n+($O399*'fnd base rates'!F$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,6)))\n*$R399","v":1171.178251},{"$f":"(($D399*'fnd base rates'!G$107)\n+($E399*'fnd base rates'!G$108)\n+($F399*'fnd base rates'!G$109)\n+($G399*'fnd base rates'!G$110)\n+($H399*'fnd base rates'!G$111)\n+($I399*'fnd base rates'!G$112)\n+($J399*'fnd base rates'!G$113)\n+($K399*'fnd base rates'!G$114)\n+($M399*'fnd base rates'!G$116)\n+($N399*'fnd base rates'!G$117)\n+($O399*'fnd base rates'!G$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,7)))\n*$R399","v":147.643406},{"$f":"(($D399*'fnd base rates'!H$107)\n+($E399*'fnd base rates'!H$108)\n+($F399*'fnd base rates'!H$109)\n+($G399*'fnd base rates'!H$110)\n+($H399*'fnd base rates'!H$111)\n+($I399*'fnd base rates'!H$112)\n+($J399*'fnd base rates'!H$113)\n+($K399*'fnd base rates'!H$114)\n+($M399*'fnd base rates'!H$116)\n+($N399*'fnd base rates'!H$117)\n+($O399*'fnd base rates'!H$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D399*'fnd base rates'!I$107)\n+($E399*'fnd base rates'!I$108)\n+($F399*'fnd base rates'!I$109)\n+($G399*'fnd base rates'!I$110)\n+($H399*'fnd base rates'!I$111)\n+($I399*'fnd base rates'!I$112)\n+($J399*'fnd base rates'!I$113)\n+($K399*'fnd base rates'!I$114)\n+($M399*'fnd base rates'!I$116)\n+($N399*'fnd base rates'!I$117)\n+($O399*'fnd base rates'!I$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,9)))\n*$R399","v":240.89},{"$f":"(($D399*'fnd base rates'!J$107)\n+($E399*'fnd base rates'!J$108)\n+($F399*'fnd base rates'!J$109)\n+($G399*'fnd base rates'!J$110)\n+($H399*'fnd base rates'!J$111)\n+($I399*'fnd base rates'!J$112)\n+($J399*'fnd base rates'!J$113)\n+($K399*'fnd base rates'!J$114)\n+($M399*'fnd base rates'!J$116)\n+($N399*'fnd base rates'!J$117)\n+($O399*'fnd base rates'!J$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,10)))\n*$R399","v":143.72999999999999},{"$f":"(($D399*'fnd base rates'!K$107)\n+($E399*'fnd base rates'!K$108)\n+($F399*'fnd base rates'!K$109)\n+($G399*'fnd base rates'!K$110)\n+($H399*'fnd base rates'!K$111)\n+($I399*'fnd base rates'!K$112)\n+($J399*'fnd base rates'!K$113)\n+($K399*'fnd base rates'!K$114)\n+($M399*'fnd base rates'!K$116)\n+($N399*'fnd base rates'!K$117)\n+($O399*'fnd base rates'!K$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,11)))\n*$R399","v":1036.037188},{"$f":"(($D399*'fnd base rates'!L$107)\n+($E399*'fnd base rates'!L$108)\n+($F399*'fnd base rates'!L$109)\n+($G399*'fnd base rates'!L$110)\n+($H399*'fnd base rates'!L$111)\n+($I399*'fnd base rates'!L$112)\n+($J399*'fnd base rates'!L$113)\n+($K399*'fnd base rates'!L$114)\n+($M399*'fnd base rates'!L$116)\n+($N399*'fnd base rates'!L$117)\n+($O399*'fnd base rates'!L$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D399*'fnd base rates'!M$107)\n+($E399*'fnd base rates'!M$108)\n+($F399*'fnd base rates'!M$109)\n+($G399*'fnd base rates'!M$110)\n+($H399*'fnd base rates'!M$111)\n+($I399*'fnd base rates'!M$112)\n+($J399*'fnd base rates'!M$113)\n+($K399*'fnd base rates'!M$114)\n+($M399*'fnd base rates'!M$116)\n+($N399*'fnd base rates'!M$117)\n+($O399*'fnd base rates'!M$118)\n+($P399*VLOOKUP($S399+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,455128181,"455","128","181",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[456,456160009,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D400","v":1},{"$f":"'fnd enro'!E400","v":0},{"$f":"'fnd enro'!F400","v":0},{"$f":"'fnd enro'!G400","v":0},{"$f":"'fnd enro'!H400","v":1},{"$f":"'fnd enro'!I400","v":0},{"$f":"'fnd enro'!J400","v":0},{"$f":"'fnd enro'!K400","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L400","v":0},{"$f":"'fnd enro'!M400+'fnd enro'!N400","v":0},{"$f":"'fnd enro'!O400","v":0},{"$f":"'fnd enro'!P400","v":0},{"$f":"'fnd enro'!Q400","v":0},{"$f":"'fnd enro'!S400","v":2},1,{"$f":"VALUE('fnd enro'!R400)","v":2},null,{"$f":"(($D400*'fnd base rates'!C$107)\n+($E400*'fnd base rates'!C$108)\n+($F400*'fnd base rates'!C$109)\n+($G400*'fnd base rates'!C$110)\n+($H400*'fnd base rates'!C$111)\n+($I400*'fnd base rates'!C$112)\n+($J400*'fnd base rates'!C$113)\n+($K400*'fnd base rates'!C$114)\n+($M400*'fnd base rates'!C$116)\n+($N400*'fnd base rates'!C$117)\n+($O400*'fnd base rates'!C$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,3)))\n*$R400","v":704.15889900000002},{"$f":"(($D400*'fnd base rates'!D$107)\n+($E400*'fnd base rates'!D$108)\n+($F400*'fnd base rates'!D$109)\n+($G400*'fnd base rates'!D$110)\n+($H400*'fnd base rates'!D$111)\n+($I400*'fnd base rates'!D$112)\n+($J400*'fnd base rates'!D$113)\n+($K400*'fnd base rates'!D$114)\n+($M400*'fnd base rates'!D$116)\n+($N400*'fnd base rates'!D$117)\n+($O400*'fnd base rates'!D$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,4)))\n*$R400","v":1082.92},{"$f":"(($D400*'fnd base rates'!E$107)\n+($E400*'fnd base rates'!E$108)\n+($F400*'fnd base rates'!E$109)\n+($G400*'fnd base rates'!E$110)\n+($H400*'fnd base rates'!E$111)\n+($I400*'fnd base rates'!E$112)\n+($J400*'fnd base rates'!E$113)\n+($K400*'fnd base rates'!E$114)\n+($M400*'fnd base rates'!E$116)\n+($N400*'fnd base rates'!E$117)\n+($O400*'fnd base rates'!E$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,5)))\n*$R400","v":4913.2877230000004},{"$f":"(($D400*'fnd base rates'!F$107)\n+($E400*'fnd base rates'!F$108)\n+($F400*'fnd base rates'!F$109)\n+($G400*'fnd base rates'!F$110)\n+($H400*'fnd base rates'!F$111)\n+($I400*'fnd base rates'!F$112)\n+($J400*'fnd base rates'!F$113)\n+($K400*'fnd base rates'!F$114)\n+($M400*'fnd base rates'!F$116)\n+($N400*'fnd base rates'!F$117)\n+($O400*'fnd base rates'!F$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,6)))\n*$R400","v":1357.8182509999999},{"$f":"(($D400*'fnd base rates'!G$107)\n+($E400*'fnd base rates'!G$108)\n+($F400*'fnd base rates'!G$109)\n+($G400*'fnd base rates'!G$110)\n+($H400*'fnd base rates'!G$111)\n+($I400*'fnd base rates'!G$112)\n+($J400*'fnd base rates'!G$113)\n+($K400*'fnd base rates'!G$114)\n+($M400*'fnd base rates'!G$116)\n+($N400*'fnd base rates'!G$117)\n+($O400*'fnd base rates'!G$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,7)))\n*$R400","v":224.11340599999997},{"$f":"(($D400*'fnd base rates'!H$107)\n+($E400*'fnd base rates'!H$108)\n+($F400*'fnd base rates'!H$109)\n+($G400*'fnd base rates'!H$110)\n+($H400*'fnd base rates'!H$111)\n+($I400*'fnd base rates'!H$112)\n+($J400*'fnd base rates'!H$113)\n+($K400*'fnd base rates'!H$114)\n+($M400*'fnd base rates'!H$116)\n+($N400*'fnd base rates'!H$117)\n+($O400*'fnd base rates'!H$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,8)))","v":733.21707000000004},{"$f":"(($D400*'fnd base rates'!I$107)\n+($E400*'fnd base rates'!I$108)\n+($F400*'fnd base rates'!I$109)\n+($G400*'fnd base rates'!I$110)\n+($H400*'fnd base rates'!I$111)\n+($I400*'fnd base rates'!I$112)\n+($J400*'fnd base rates'!I$113)\n+($K400*'fnd base rates'!I$114)\n+($M400*'fnd base rates'!I$116)\n+($N400*'fnd base rates'!I$117)\n+($O400*'fnd base rates'!I$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,9)))\n*$R400","v":441.07},{"$f":"(($D400*'fnd base rates'!J$107)\n+($E400*'fnd base rates'!J$108)\n+($F400*'fnd base rates'!J$109)\n+($G400*'fnd base rates'!J$110)\n+($H400*'fnd base rates'!J$111)\n+($I400*'fnd base rates'!J$112)\n+($J400*'fnd base rates'!J$113)\n+($K400*'fnd base rates'!J$114)\n+($M400*'fnd base rates'!J$116)\n+($N400*'fnd base rates'!J$117)\n+($O400*'fnd base rates'!J$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,10)))\n*$R400","v":282.68},{"$f":"(($D400*'fnd base rates'!K$107)\n+($E400*'fnd base rates'!K$108)\n+($F400*'fnd base rates'!K$109)\n+($G400*'fnd base rates'!K$110)\n+($H400*'fnd base rates'!K$111)\n+($I400*'fnd base rates'!K$112)\n+($J400*'fnd base rates'!K$113)\n+($K400*'fnd base rates'!K$114)\n+($M400*'fnd base rates'!K$116)\n+($N400*'fnd base rates'!K$117)\n+($O400*'fnd base rates'!K$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,11)))\n*$R400","v":1572.9971880000001},{"$f":"(($D400*'fnd base rates'!L$107)\n+($E400*'fnd base rates'!L$108)\n+($F400*'fnd base rates'!L$109)\n+($G400*'fnd base rates'!L$110)\n+($H400*'fnd base rates'!L$111)\n+($I400*'fnd base rates'!L$112)\n+($J400*'fnd base rates'!L$113)\n+($K400*'fnd base rates'!L$114)\n+($M400*'fnd base rates'!L$116)\n+($N400*'fnd base rates'!L$117)\n+($O400*'fnd base rates'!L$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,12)))","v":1751.2414209999999},{"$f":"(($D400*'fnd base rates'!M$107)\n+($E400*'fnd base rates'!M$108)\n+($F400*'fnd base rates'!M$109)\n+($G400*'fnd base rates'!M$110)\n+($H400*'fnd base rates'!M$111)\n+($I400*'fnd base rates'!M$112)\n+($J400*'fnd base rates'!M$113)\n+($K400*'fnd base rates'!M$114)\n+($M400*'fnd base rates'!M$116)\n+($N400*'fnd base rates'!M$117)\n+($O400*'fnd base rates'!M$118)\n+($P400*VLOOKUP($S400+12,rate_basefnd,13)))","v":0},13063.503958000001,null,456160009,"456","160","009",1,2,13063.503958000001,6532,0,6532,null,null,null,null,null,6600,0,6600,-68,6532,0,6532]
[456,456160031,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D401","v":1},{"$f":"'fnd enro'!E401","v":0},{"$f":"'fnd enro'!F401","v":0},{"$f":"'fnd enro'!G401","v":6},{"$f":"'fnd enro'!H401","v":0},{"$f":"'fnd enro'!I401","v":0},{"$f":"'fnd enro'!J401","v":0},{"$f":"'fnd enro'!K401","v":0.22739999999999999},{"$f":"'fnd enro'!L401","v":0},{"$f":"'fnd enro'!M401+'fnd enro'!N401","v":0},{"$f":"'fnd enro'!O401","v":0},{"$f":"'fnd enro'!P401","v":0},{"$f":"'fnd enro'!Q401","v":2},{"$f":"'fnd enro'!S401","v":7},1,{"$f":"VALUE('fnd enro'!R401)","v":4},null,{"$f":"(($D401*'fnd base rates'!C$107)\n+($E401*'fnd base rates'!C$108)\n+($F401*'fnd base rates'!C$109)\n+($G401*'fnd base rates'!C$110)\n+($H401*'fnd base rates'!C$111)\n+($I401*'fnd base rates'!C$112)\n+($J401*'fnd base rates'!C$113)\n+($K401*'fnd base rates'!C$114)\n+($M401*'fnd base rates'!C$116)\n+($N401*'fnd base rates'!C$117)\n+($O401*'fnd base rates'!C$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,3)))\n*$R401","v":3333.0433939999998},{"$f":"(($D401*'fnd base rates'!D$107)\n+($E401*'fnd base rates'!D$108)\n+($F401*'fnd base rates'!D$109)\n+($G401*'fnd base rates'!D$110)\n+($H401*'fnd base rates'!D$111)\n+($I401*'fnd base rates'!D$112)\n+($J401*'fnd base rates'!D$113)\n+($K401*'fnd base rates'!D$114)\n+($M401*'fnd base rates'!D$116)\n+($N401*'fnd base rates'!D$117)\n+($O401*'fnd base rates'!D$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,4)))\n*$R401","v":5201.6900000000005},{"$f":"(($D401*'fnd base rates'!E$107)\n+($E401*'fnd base rates'!E$108)\n+($F401*'fnd base rates'!E$109)\n+($G401*'fnd base rates'!E$110)\n+($H401*'fnd base rates'!E$111)\n+($I401*'fnd base rates'!E$112)\n+($J401*'fnd base rates'!E$113)\n+($K401*'fnd base rates'!E$114)\n+($M401*'fnd base rates'!E$116)\n+($N401*'fnd base rates'!E$117)\n+($O401*'fnd base rates'!E$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,5)))\n*$R401","v":28556.166338000003},{"$f":"(($D401*'fnd base rates'!F$107)\n+($E401*'fnd base rates'!F$108)\n+($F401*'fnd base rates'!F$109)\n+($G401*'fnd base rates'!F$110)\n+($H401*'fnd base rates'!F$111)\n+($I401*'fnd base rates'!F$112)\n+($J401*'fnd base rates'!F$113)\n+($K401*'fnd base rates'!F$114)\n+($M401*'fnd base rates'!F$116)\n+($N401*'fnd base rates'!F$117)\n+($O401*'fnd base rates'!F$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,6)))\n*$R401","v":7451.5695059999998},{"$f":"(($D401*'fnd base rates'!G$107)\n+($E401*'fnd base rates'!G$108)\n+($F401*'fnd base rates'!G$109)\n+($G401*'fnd base rates'!G$110)\n+($H401*'fnd base rates'!G$111)\n+($I401*'fnd base rates'!G$112)\n+($J401*'fnd base rates'!G$113)\n+($K401*'fnd base rates'!G$114)\n+($M401*'fnd base rates'!G$116)\n+($N401*'fnd base rates'!G$117)\n+($O401*'fnd base rates'!G$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,7)))\n*$R401","v":1192.3804359999999},{"$f":"(($D401*'fnd base rates'!H$107)\n+($E401*'fnd base rates'!H$108)\n+($F401*'fnd base rates'!H$109)\n+($G401*'fnd base rates'!H$110)\n+($H401*'fnd base rates'!H$111)\n+($I401*'fnd base rates'!H$112)\n+($J401*'fnd base rates'!H$113)\n+($K401*'fnd base rates'!H$114)\n+($M401*'fnd base rates'!H$116)\n+($N401*'fnd base rates'!H$117)\n+($O401*'fnd base rates'!H$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,8)))","v":3238.4624199999998},{"$f":"(($D401*'fnd base rates'!I$107)\n+($E401*'fnd base rates'!I$108)\n+($F401*'fnd base rates'!I$109)\n+($G401*'fnd base rates'!I$110)\n+($H401*'fnd base rates'!I$111)\n+($I401*'fnd base rates'!I$112)\n+($J401*'fnd base rates'!I$113)\n+($K401*'fnd base rates'!I$114)\n+($M401*'fnd base rates'!I$116)\n+($N401*'fnd base rates'!I$117)\n+($O401*'fnd base rates'!I$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,9)))\n*$R401","v":1766.97},{"$f":"(($D401*'fnd base rates'!J$107)\n+($E401*'fnd base rates'!J$108)\n+($F401*'fnd base rates'!J$109)\n+($G401*'fnd base rates'!J$110)\n+($H401*'fnd base rates'!J$111)\n+($I401*'fnd base rates'!J$112)\n+($J401*'fnd base rates'!J$113)\n+($K401*'fnd base rates'!J$114)\n+($M401*'fnd base rates'!J$116)\n+($N401*'fnd base rates'!J$117)\n+($O401*'fnd base rates'!J$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,10)))\n*$R401","v":1955.81},{"$f":"(($D401*'fnd base rates'!K$107)\n+($E401*'fnd base rates'!K$108)\n+($F401*'fnd base rates'!K$109)\n+($G401*'fnd base rates'!K$110)\n+($H401*'fnd base rates'!K$111)\n+($I401*'fnd base rates'!K$112)\n+($J401*'fnd base rates'!K$113)\n+($K401*'fnd base rates'!K$114)\n+($M401*'fnd base rates'!K$116)\n+($N401*'fnd base rates'!K$117)\n+($O401*'fnd base rates'!K$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,11)))\n*$R401","v":6675.8531280000007},{"$f":"(($D401*'fnd base rates'!L$107)\n+($E401*'fnd base rates'!L$108)\n+($F401*'fnd base rates'!L$109)\n+($G401*'fnd base rates'!L$110)\n+($H401*'fnd base rates'!L$111)\n+($I401*'fnd base rates'!L$112)\n+($J401*'fnd base rates'!L$113)\n+($K401*'fnd base rates'!L$114)\n+($M401*'fnd base rates'!L$116)\n+($N401*'fnd base rates'!L$117)\n+($O401*'fnd base rates'!L$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,12)))","v":8472.9685260000006},{"$f":"(($D401*'fnd base rates'!M$107)\n+($E401*'fnd base rates'!M$108)\n+($F401*'fnd base rates'!M$109)\n+($G401*'fnd base rates'!M$110)\n+($H401*'fnd base rates'!M$111)\n+($I401*'fnd base rates'!M$112)\n+($J401*'fnd base rates'!M$113)\n+($K401*'fnd base rates'!M$114)\n+($M401*'fnd base rates'!M$116)\n+($N401*'fnd base rates'!M$117)\n+($O401*'fnd base rates'!M$118)\n+($P401*VLOOKUP($S401+12,rate_basefnd,13)))","v":0},67844.913748000006,null,456160031,"456","160","031",1,7,67844.913748000006,9692,0,9692,null,null,null,null,null,12605,10,12615,-2923,9692,0,9692]
[456,456160056,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D402","v":0},{"$f":"'fnd enro'!E402","v":0},{"$f":"'fnd enro'!F402","v":1},{"$f":"'fnd enro'!G402","v":2},{"$f":"'fnd enro'!H402","v":3},{"$f":"'fnd enro'!I402","v":0},{"$f":"'fnd enro'!J402","v":0},{"$f":"'fnd enro'!K402","v":0.22739999999999999},{"$f":"'fnd enro'!L402","v":0},{"$f":"'fnd enro'!M402+'fnd enro'!N402","v":1},{"$f":"'fnd enro'!O402","v":2},{"$f":"'fnd enro'!P402","v":0},{"$f":"'fnd enro'!Q402","v":3},{"$f":"'fnd enro'!S402","v":6},1,{"$f":"VALUE('fnd enro'!R402)","v":3},null,{"$f":"(($D402*'fnd base rates'!C$107)\n+($E402*'fnd base rates'!C$108)\n+($F402*'fnd base rates'!C$109)\n+($G402*'fnd base rates'!C$110)\n+($H402*'fnd base rates'!C$111)\n+($I402*'fnd base rates'!C$112)\n+($J402*'fnd base rates'!C$113)\n+($K402*'fnd base rates'!C$114)\n+($M402*'fnd base rates'!C$116)\n+($N402*'fnd base rates'!C$117)\n+($O402*'fnd base rates'!C$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,3)))\n*$R402","v":3469.4033939999999},{"$f":"(($D402*'fnd base rates'!D$107)\n+($E402*'fnd base rates'!D$108)\n+($F402*'fnd base rates'!D$109)\n+($G402*'fnd base rates'!D$110)\n+($H402*'fnd base rates'!D$111)\n+($I402*'fnd base rates'!D$112)\n+($J402*'fnd base rates'!D$113)\n+($K402*'fnd base rates'!D$114)\n+($M402*'fnd base rates'!D$116)\n+($N402*'fnd base rates'!D$117)\n+($O402*'fnd base rates'!D$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,4)))\n*$R402","v":5584.4600000000009},{"$f":"(($D402*'fnd base rates'!E$107)\n+($E402*'fnd base rates'!E$108)\n+($F402*'fnd base rates'!E$109)\n+($G402*'fnd base rates'!E$110)\n+($H402*'fnd base rates'!E$111)\n+($I402*'fnd base rates'!E$112)\n+($J402*'fnd base rates'!E$113)\n+($K402*'fnd base rates'!E$114)\n+($M402*'fnd base rates'!E$116)\n+($N402*'fnd base rates'!E$117)\n+($O402*'fnd base rates'!E$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,5)))\n*$R402","v":31595.976338},{"$f":"(($D402*'fnd base rates'!F$107)\n+($E402*'fnd base rates'!F$108)\n+($F402*'fnd base rates'!F$109)\n+($G402*'fnd base rates'!F$110)\n+($H402*'fnd base rates'!F$111)\n+($I402*'fnd base rates'!F$112)\n+($J402*'fnd base rates'!F$113)\n+($K402*'fnd base rates'!F$114)\n+($M402*'fnd base rates'!F$116)\n+($N402*'fnd base rates'!F$117)\n+($O402*'fnd base rates'!F$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,6)))\n*$R402","v":6810.909506},{"$f":"(($D402*'fnd base rates'!G$107)\n+($E402*'fnd base rates'!G$108)\n+($F402*'fnd base rates'!G$109)\n+($G402*'fnd base rates'!G$110)\n+($H402*'fnd base rates'!G$111)\n+($I402*'fnd base rates'!G$112)\n+($J402*'fnd base rates'!G$113)\n+($K402*'fnd base rates'!G$114)\n+($M402*'fnd base rates'!G$116)\n+($N402*'fnd base rates'!G$117)\n+($O402*'fnd base rates'!G$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,7)))\n*$R402","v":1418.7204360000001},{"$f":"(($D402*'fnd base rates'!H$107)\n+($E402*'fnd base rates'!H$108)\n+($F402*'fnd base rates'!H$109)\n+($G402*'fnd base rates'!H$110)\n+($H402*'fnd base rates'!H$111)\n+($I402*'fnd base rates'!H$112)\n+($J402*'fnd base rates'!H$113)\n+($K402*'fnd base rates'!H$114)\n+($M402*'fnd base rates'!H$116)\n+($N402*'fnd base rates'!H$117)\n+($O402*'fnd base rates'!H$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,8)))","v":3372.0624200000002},{"$f":"(($D402*'fnd base rates'!I$107)\n+($E402*'fnd base rates'!I$108)\n+($F402*'fnd base rates'!I$109)\n+($G402*'fnd base rates'!I$110)\n+($H402*'fnd base rates'!I$111)\n+($I402*'fnd base rates'!I$112)\n+($J402*'fnd base rates'!I$113)\n+($K402*'fnd base rates'!I$114)\n+($M402*'fnd base rates'!I$116)\n+($N402*'fnd base rates'!I$117)\n+($O402*'fnd base rates'!I$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,9)))\n*$R402","v":2196.37},{"$f":"(($D402*'fnd base rates'!J$107)\n+($E402*'fnd base rates'!J$108)\n+($F402*'fnd base rates'!J$109)\n+($G402*'fnd base rates'!J$110)\n+($H402*'fnd base rates'!J$111)\n+($I402*'fnd base rates'!J$112)\n+($J402*'fnd base rates'!J$113)\n+($K402*'fnd base rates'!J$114)\n+($M402*'fnd base rates'!J$116)\n+($N402*'fnd base rates'!J$117)\n+($O402*'fnd base rates'!J$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,10)))\n*$R402","v":2710.2799999999997},{"$f":"(($D402*'fnd base rates'!K$107)\n+($E402*'fnd base rates'!K$108)\n+($F402*'fnd base rates'!K$109)\n+($G402*'fnd base rates'!K$110)\n+($H402*'fnd base rates'!K$111)\n+($I402*'fnd base rates'!K$112)\n+($J402*'fnd base rates'!K$113)\n+($K402*'fnd base rates'!K$114)\n+($M402*'fnd base rates'!K$116)\n+($N402*'fnd base rates'!K$117)\n+($O402*'fnd base rates'!K$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,11)))\n*$R402","v":7300.9131280000001},{"$f":"(($D402*'fnd base rates'!L$107)\n+($E402*'fnd base rates'!L$108)\n+($F402*'fnd base rates'!L$109)\n+($G402*'fnd base rates'!L$110)\n+($H402*'fnd base rates'!L$111)\n+($I402*'fnd base rates'!L$112)\n+($J402*'fnd base rates'!L$113)\n+($K402*'fnd base rates'!L$114)\n+($M402*'fnd base rates'!L$116)\n+($N402*'fnd base rates'!L$117)\n+($O402*'fnd base rates'!L$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,12)))","v":9208.6585259999993},{"$f":"(($D402*'fnd base rates'!M$107)\n+($E402*'fnd base rates'!M$108)\n+($F402*'fnd base rates'!M$109)\n+($G402*'fnd base rates'!M$110)\n+($H402*'fnd base rates'!M$111)\n+($I402*'fnd base rates'!M$112)\n+($J402*'fnd base rates'!M$113)\n+($K402*'fnd base rates'!M$114)\n+($M402*'fnd base rates'!M$116)\n+($N402*'fnd base rates'!M$117)\n+($O402*'fnd base rates'!M$118)\n+($P402*VLOOKUP($S402+12,rate_basefnd,13)))","v":0},73667.753748000017,null,456160056,"456","160","056",1,6,73667.753748000017,12278,0,12278,null,null,null,null,null,14351,3,14354,-2076,12278,0,12278]
[456,456160079,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D403","v":1},{"$f":"'fnd enro'!E403","v":0},{"$f":"'fnd enro'!F403","v":2},{"$f":"'fnd enro'!G403","v":16},{"$f":"'fnd enro'!H403","v":12},{"$f":"'fnd enro'!I403","v":0},{"$f":"'fnd enro'!J403","v":0},{"$f":"'fnd enro'!K403","v":1.137},{"$f":"'fnd enro'!L403","v":0},{"$f":"'fnd enro'!M403+'fnd enro'!N403","v":12},{"$f":"'fnd enro'!O403","v":6},{"$f":"'fnd enro'!P403","v":0},{"$f":"'fnd enro'!Q403","v":21},{"$f":"'fnd enro'!S403","v":31},1,{"$f":"VALUE('fnd enro'!R403)","v":6},null,{"$f":"(($D403*'fnd base rates'!C$107)\n+($E403*'fnd base rates'!C$108)\n+($F403*'fnd base rates'!C$109)\n+($G403*'fnd base rates'!C$110)\n+($H403*'fnd base rates'!C$111)\n+($I403*'fnd base rates'!C$112)\n+($J403*'fnd base rates'!C$113)\n+($K403*'fnd base rates'!C$114)\n+($M403*'fnd base rates'!C$116)\n+($N403*'fnd base rates'!C$117)\n+($O403*'fnd base rates'!C$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,3)))\n*$R403","v":18227.076970000002},{"$f":"(($D403*'fnd base rates'!D$107)\n+($E403*'fnd base rates'!D$108)\n+($F403*'fnd base rates'!D$109)\n+($G403*'fnd base rates'!D$110)\n+($H403*'fnd base rates'!D$111)\n+($I403*'fnd base rates'!D$112)\n+($J403*'fnd base rates'!D$113)\n+($K403*'fnd base rates'!D$114)\n+($M403*'fnd base rates'!D$116)\n+($N403*'fnd base rates'!D$117)\n+($O403*'fnd base rates'!D$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,4)))\n*$R403","v":30732.13},{"$f":"(($D403*'fnd base rates'!E$107)\n+($E403*'fnd base rates'!E$108)\n+($F403*'fnd base rates'!E$109)\n+($G403*'fnd base rates'!E$110)\n+($H403*'fnd base rates'!E$111)\n+($I403*'fnd base rates'!E$112)\n+($J403*'fnd base rates'!E$113)\n+($K403*'fnd base rates'!E$114)\n+($M403*'fnd base rates'!E$116)\n+($N403*'fnd base rates'!E$117)\n+($O403*'fnd base rates'!E$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,5)))\n*$R403","v":183481.14169000002},{"$f":"(($D403*'fnd base rates'!F$107)\n+($E403*'fnd base rates'!F$108)\n+($F403*'fnd base rates'!F$109)\n+($G403*'fnd base rates'!F$110)\n+($H403*'fnd base rates'!F$111)\n+($I403*'fnd base rates'!F$112)\n+($J403*'fnd base rates'!F$113)\n+($K403*'fnd base rates'!F$114)\n+($M403*'fnd base rates'!F$116)\n+($N403*'fnd base rates'!F$117)\n+($O403*'fnd base rates'!F$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,6)))\n*$R403","v":35645.70753},{"$f":"(($D403*'fnd base rates'!G$107)\n+($E403*'fnd base rates'!G$108)\n+($F403*'fnd base rates'!G$109)\n+($G403*'fnd base rates'!G$110)\n+($H403*'fnd base rates'!G$111)\n+($I403*'fnd base rates'!G$112)\n+($J403*'fnd base rates'!G$113)\n+($K403*'fnd base rates'!G$114)\n+($M403*'fnd base rates'!G$116)\n+($N403*'fnd base rates'!G$117)\n+($O403*'fnd base rates'!G$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,7)))\n*$R403","v":8200.7721799999999},{"$f":"(($D403*'fnd base rates'!H$107)\n+($E403*'fnd base rates'!H$108)\n+($F403*'fnd base rates'!H$109)\n+($G403*'fnd base rates'!H$110)\n+($H403*'fnd base rates'!H$111)\n+($I403*'fnd base rates'!H$112)\n+($J403*'fnd base rates'!H$113)\n+($K403*'fnd base rates'!H$114)\n+($M403*'fnd base rates'!H$116)\n+($N403*'fnd base rates'!H$117)\n+($O403*'fnd base rates'!H$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,8)))","v":17568.372099999997},{"$f":"(($D403*'fnd base rates'!I$107)\n+($E403*'fnd base rates'!I$108)\n+($F403*'fnd base rates'!I$109)\n+($G403*'fnd base rates'!I$110)\n+($H403*'fnd base rates'!I$111)\n+($I403*'fnd base rates'!I$112)\n+($J403*'fnd base rates'!I$113)\n+($K403*'fnd base rates'!I$114)\n+($M403*'fnd base rates'!I$116)\n+($N403*'fnd base rates'!I$117)\n+($O403*'fnd base rates'!I$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,9)))\n*$R403","v":11846.109999999999},{"$f":"(($D403*'fnd base rates'!J$107)\n+($E403*'fnd base rates'!J$108)\n+($F403*'fnd base rates'!J$109)\n+($G403*'fnd base rates'!J$110)\n+($H403*'fnd base rates'!J$111)\n+($I403*'fnd base rates'!J$112)\n+($J403*'fnd base rates'!J$113)\n+($K403*'fnd base rates'!J$114)\n+($M403*'fnd base rates'!J$116)\n+($N403*'fnd base rates'!J$117)\n+($O403*'fnd base rates'!J$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,10)))\n*$R403","v":17634.29},{"$f":"(($D403*'fnd base rates'!K$107)\n+($E403*'fnd base rates'!K$108)\n+($F403*'fnd base rates'!K$109)\n+($G403*'fnd base rates'!K$110)\n+($H403*'fnd base rates'!K$111)\n+($I403*'fnd base rates'!K$112)\n+($J403*'fnd base rates'!K$113)\n+($K403*'fnd base rates'!K$114)\n+($M403*'fnd base rates'!K$116)\n+($N403*'fnd base rates'!K$117)\n+($O403*'fnd base rates'!K$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,11)))\n*$R403","v":37508.825640000003},{"$f":"(($D403*'fnd base rates'!L$107)\n+($E403*'fnd base rates'!L$108)\n+($F403*'fnd base rates'!L$109)\n+($G403*'fnd base rates'!L$110)\n+($H403*'fnd base rates'!L$111)\n+($I403*'fnd base rates'!L$112)\n+($J403*'fnd base rates'!L$113)\n+($K403*'fnd base rates'!L$114)\n+($M403*'fnd base rates'!L$116)\n+($N403*'fnd base rates'!L$117)\n+($O403*'fnd base rates'!L$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,12)))","v":50341.772630000007},{"$f":"(($D403*'fnd base rates'!M$107)\n+($E403*'fnd base rates'!M$108)\n+($F403*'fnd base rates'!M$109)\n+($G403*'fnd base rates'!M$110)\n+($H403*'fnd base rates'!M$111)\n+($I403*'fnd base rates'!M$112)\n+($J403*'fnd base rates'!M$113)\n+($K403*'fnd base rates'!M$114)\n+($M403*'fnd base rates'!M$116)\n+($N403*'fnd base rates'!M$117)\n+($O403*'fnd base rates'!M$118)\n+($P403*VLOOKUP($S403+12,rate_basefnd,13)))","v":0},411186.19873999996,null,456160079,"456","160","079",1,31,411186.19873999996,13264,0,13264,null,null,null,null,null,13195,10,13205,59,13264,0,13264]
[456,456160128,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D404","v":0},{"$f":"'fnd enro'!E404","v":0},{"$f":"'fnd enro'!F404","v":1},{"$f":"'fnd enro'!G404","v":0},{"$f":"'fnd enro'!H404","v":2},{"$f":"'fnd enro'!I404","v":0},{"$f":"'fnd enro'!J404","v":0},{"$f":"'fnd enro'!K404","v":0.1137},{"$f":"'fnd enro'!L404","v":0},{"$f":"'fnd enro'!M404+'fnd enro'!N404","v":0},{"$f":"'fnd enro'!O404","v":1},{"$f":"'fnd enro'!P404","v":0},{"$f":"'fnd enro'!Q404","v":2},{"$f":"'fnd enro'!S404","v":3},1,{"$f":"VALUE('fnd enro'!R404)","v":9},null,{"$f":"(($D404*'fnd base rates'!C$107)\n+($E404*'fnd base rates'!C$108)\n+($F404*'fnd base rates'!C$109)\n+($G404*'fnd base rates'!C$110)\n+($H404*'fnd base rates'!C$111)\n+($I404*'fnd base rates'!C$112)\n+($J404*'fnd base rates'!C$113)\n+($K404*'fnd base rates'!C$114)\n+($M404*'fnd base rates'!C$116)\n+($N404*'fnd base rates'!C$117)\n+($O404*'fnd base rates'!C$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,3)))\n*$R404","v":1733.3466969999999},{"$f":"(($D404*'fnd base rates'!D$107)\n+($E404*'fnd base rates'!D$108)\n+($F404*'fnd base rates'!D$109)\n+($G404*'fnd base rates'!D$110)\n+($H404*'fnd base rates'!D$111)\n+($I404*'fnd base rates'!D$112)\n+($J404*'fnd base rates'!D$113)\n+($K404*'fnd base rates'!D$114)\n+($M404*'fnd base rates'!D$116)\n+($N404*'fnd base rates'!D$117)\n+($O404*'fnd base rates'!D$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,4)))\n*$R404","v":2923.1600000000003},{"$f":"(($D404*'fnd base rates'!E$107)\n+($E404*'fnd base rates'!E$108)\n+($F404*'fnd base rates'!E$109)\n+($G404*'fnd base rates'!E$110)\n+($H404*'fnd base rates'!E$111)\n+($I404*'fnd base rates'!E$112)\n+($J404*'fnd base rates'!E$113)\n+($K404*'fnd base rates'!E$114)\n+($M404*'fnd base rates'!E$116)\n+($N404*'fnd base rates'!E$117)\n+($O404*'fnd base rates'!E$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,5)))\n*$R404","v":17099.643169000003},{"$f":"(($D404*'fnd base rates'!F$107)\n+($E404*'fnd base rates'!F$108)\n+($F404*'fnd base rates'!F$109)\n+($G404*'fnd base rates'!F$110)\n+($H404*'fnd base rates'!F$111)\n+($I404*'fnd base rates'!F$112)\n+($J404*'fnd base rates'!F$113)\n+($K404*'fnd base rates'!F$114)\n+($M404*'fnd base rates'!F$116)\n+($N404*'fnd base rates'!F$117)\n+($O404*'fnd base rates'!F$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,6)))\n*$R404","v":3206.0847529999996},{"$f":"(($D404*'fnd base rates'!G$107)\n+($E404*'fnd base rates'!G$108)\n+($F404*'fnd base rates'!G$109)\n+($G404*'fnd base rates'!G$110)\n+($H404*'fnd base rates'!G$111)\n+($I404*'fnd base rates'!G$112)\n+($J404*'fnd base rates'!G$113)\n+($K404*'fnd base rates'!G$114)\n+($M404*'fnd base rates'!G$116)\n+($N404*'fnd base rates'!G$117)\n+($O404*'fnd base rates'!G$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,7)))\n*$R404","v":791.96021799999994},{"$f":"(($D404*'fnd base rates'!H$107)\n+($E404*'fnd base rates'!H$108)\n+($F404*'fnd base rates'!H$109)\n+($G404*'fnd base rates'!H$110)\n+($H404*'fnd base rates'!H$111)\n+($I404*'fnd base rates'!H$112)\n+($J404*'fnd base rates'!H$113)\n+($K404*'fnd base rates'!H$114)\n+($M404*'fnd base rates'!H$116)\n+($N404*'fnd base rates'!H$117)\n+($O404*'fnd base rates'!H$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,8)))","v":1643.92121},{"$f":"(($D404*'fnd base rates'!I$107)\n+($E404*'fnd base rates'!I$108)\n+($F404*'fnd base rates'!I$109)\n+($G404*'fnd base rates'!I$110)\n+($H404*'fnd base rates'!I$111)\n+($I404*'fnd base rates'!I$112)\n+($J404*'fnd base rates'!I$113)\n+($K404*'fnd base rates'!I$114)\n+($M404*'fnd base rates'!I$116)\n+($N404*'fnd base rates'!I$117)\n+($O404*'fnd base rates'!I$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,9)))\n*$R404","v":1187.1299999999999},{"$f":"(($D404*'fnd base rates'!J$107)\n+($E404*'fnd base rates'!J$108)\n+($F404*'fnd base rates'!J$109)\n+($G404*'fnd base rates'!J$110)\n+($H404*'fnd base rates'!J$111)\n+($I404*'fnd base rates'!J$112)\n+($J404*'fnd base rates'!J$113)\n+($K404*'fnd base rates'!J$114)\n+($M404*'fnd base rates'!J$116)\n+($N404*'fnd base rates'!J$117)\n+($O404*'fnd base rates'!J$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,10)))\n*$R404","v":1799.3600000000001},{"$f":"(($D404*'fnd base rates'!K$107)\n+($E404*'fnd base rates'!K$108)\n+($F404*'fnd base rates'!K$109)\n+($G404*'fnd base rates'!K$110)\n+($H404*'fnd base rates'!K$111)\n+($I404*'fnd base rates'!K$112)\n+($J404*'fnd base rates'!K$113)\n+($K404*'fnd base rates'!K$114)\n+($M404*'fnd base rates'!K$116)\n+($N404*'fnd base rates'!K$117)\n+($O404*'fnd base rates'!K$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,11)))\n*$R404","v":3551.2315640000002},{"$f":"(($D404*'fnd base rates'!L$107)\n+($E404*'fnd base rates'!L$108)\n+($F404*'fnd base rates'!L$109)\n+($G404*'fnd base rates'!L$110)\n+($H404*'fnd base rates'!L$111)\n+($I404*'fnd base rates'!L$112)\n+($J404*'fnd base rates'!L$113)\n+($K404*'fnd base rates'!L$114)\n+($M404*'fnd base rates'!L$116)\n+($N404*'fnd base rates'!L$117)\n+($O404*'fnd base rates'!L$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,12)))","v":4827.4542629999996},{"$f":"(($D404*'fnd base rates'!M$107)\n+($E404*'fnd base rates'!M$108)\n+($F404*'fnd base rates'!M$109)\n+($G404*'fnd base rates'!M$110)\n+($H404*'fnd base rates'!M$111)\n+($I404*'fnd base rates'!M$112)\n+($J404*'fnd base rates'!M$113)\n+($K404*'fnd base rates'!M$114)\n+($M404*'fnd base rates'!M$116)\n+($N404*'fnd base rates'!M$117)\n+($O404*'fnd base rates'!M$118)\n+($P404*VLOOKUP($S404+12,rate_basefnd,13)))","v":0},38763.291874000002,null,456160128,"456","160","128",1,3,38763.291874000002,12921,0,12921,null,null,null,null,null,13114,50,13164,-243,12921,0,12921]
[456,456160149,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D405","v":0},{"$f":"'fnd enro'!E405","v":0},{"$f":"'fnd enro'!F405","v":0},{"$f":"'fnd enro'!G405","v":2},{"$f":"'fnd enro'!H405","v":0},{"$f":"'fnd enro'!I405","v":0},{"$f":"'fnd enro'!J405","v":0},{"$f":"'fnd enro'!K405","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L405","v":0},{"$f":"'fnd enro'!M405+'fnd enro'!N405","v":1},{"$f":"'fnd enro'!O405","v":0},{"$f":"'fnd enro'!P405","v":0},{"$f":"'fnd enro'!Q405","v":0},{"$f":"'fnd enro'!S405","v":2},1,{"$f":"VALUE('fnd enro'!R405)","v":10},null,{"$f":"(($D405*'fnd base rates'!C$107)\n+($E405*'fnd base rates'!C$108)\n+($F405*'fnd base rates'!C$109)\n+($G405*'fnd base rates'!C$110)\n+($H405*'fnd base rates'!C$111)\n+($I405*'fnd base rates'!C$112)\n+($J405*'fnd base rates'!C$113)\n+($K405*'fnd base rates'!C$114)\n+($M405*'fnd base rates'!C$116)\n+($N405*'fnd base rates'!C$117)\n+($O405*'fnd base rates'!C$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,3)))\n*$R405","v":1100.5077980000001},{"$f":"(($D405*'fnd base rates'!D$107)\n+($E405*'fnd base rates'!D$108)\n+($F405*'fnd base rates'!D$109)\n+($G405*'fnd base rates'!D$110)\n+($H405*'fnd base rates'!D$111)\n+($I405*'fnd base rates'!D$112)\n+($J405*'fnd base rates'!D$113)\n+($K405*'fnd base rates'!D$114)\n+($M405*'fnd base rates'!D$116)\n+($N405*'fnd base rates'!D$117)\n+($O405*'fnd base rates'!D$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,4)))\n*$R405","v":1604.7800000000002},{"$f":"(($D405*'fnd base rates'!E$107)\n+($E405*'fnd base rates'!E$108)\n+($F405*'fnd base rates'!E$109)\n+($G405*'fnd base rates'!E$110)\n+($H405*'fnd base rates'!E$111)\n+($I405*'fnd base rates'!E$112)\n+($J405*'fnd base rates'!E$113)\n+($K405*'fnd base rates'!E$114)\n+($M405*'fnd base rates'!E$116)\n+($N405*'fnd base rates'!E$117)\n+($O405*'fnd base rates'!E$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,5)))\n*$R405","v":8436.7354459999988},{"$f":"(($D405*'fnd base rates'!F$107)\n+($E405*'fnd base rates'!F$108)\n+($F405*'fnd base rates'!F$109)\n+($G405*'fnd base rates'!F$110)\n+($H405*'fnd base rates'!F$111)\n+($I405*'fnd base rates'!F$112)\n+($J405*'fnd base rates'!F$113)\n+($K405*'fnd base rates'!F$114)\n+($M405*'fnd base rates'!F$116)\n+($N405*'fnd base rates'!F$117)\n+($O405*'fnd base rates'!F$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,6)))\n*$R405","v":2503.2365020000002},{"$f":"(($D405*'fnd base rates'!G$107)\n+($E405*'fnd base rates'!G$108)\n+($F405*'fnd base rates'!G$109)\n+($G405*'fnd base rates'!G$110)\n+($H405*'fnd base rates'!G$111)\n+($I405*'fnd base rates'!G$112)\n+($J405*'fnd base rates'!G$113)\n+($K405*'fnd base rates'!G$114)\n+($M405*'fnd base rates'!G$116)\n+($N405*'fnd base rates'!G$117)\n+($O405*'fnd base rates'!G$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,7)))\n*$R405","v":341.24681199999998},{"$f":"(($D405*'fnd base rates'!H$107)\n+($E405*'fnd base rates'!H$108)\n+($F405*'fnd base rates'!H$109)\n+($G405*'fnd base rates'!H$110)\n+($H405*'fnd base rates'!H$111)\n+($I405*'fnd base rates'!H$112)\n+($J405*'fnd base rates'!H$113)\n+($K405*'fnd base rates'!H$114)\n+($M405*'fnd base rates'!H$116)\n+($N405*'fnd base rates'!H$117)\n+($O405*'fnd base rates'!H$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,8)))","v":1102.21414},{"$f":"(($D405*'fnd base rates'!I$107)\n+($E405*'fnd base rates'!I$108)\n+($F405*'fnd base rates'!I$109)\n+($G405*'fnd base rates'!I$110)\n+($H405*'fnd base rates'!I$111)\n+($I405*'fnd base rates'!I$112)\n+($J405*'fnd base rates'!I$113)\n+($K405*'fnd base rates'!I$114)\n+($M405*'fnd base rates'!I$116)\n+($N405*'fnd base rates'!I$117)\n+($O405*'fnd base rates'!I$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,9)))\n*$R405","v":550.73},{"$f":"(($D405*'fnd base rates'!J$107)\n+($E405*'fnd base rates'!J$108)\n+($F405*'fnd base rates'!J$109)\n+($G405*'fnd base rates'!J$110)\n+($H405*'fnd base rates'!J$111)\n+($I405*'fnd base rates'!J$112)\n+($J405*'fnd base rates'!J$113)\n+($K405*'fnd base rates'!J$114)\n+($M405*'fnd base rates'!J$116)\n+($N405*'fnd base rates'!J$117)\n+($O405*'fnd base rates'!J$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,10)))\n*$R405","v":310.45},{"$f":"(($D405*'fnd base rates'!K$107)\n+($E405*'fnd base rates'!K$108)\n+($F405*'fnd base rates'!K$109)\n+($G405*'fnd base rates'!K$110)\n+($H405*'fnd base rates'!K$111)\n+($I405*'fnd base rates'!K$112)\n+($J405*'fnd base rates'!K$113)\n+($K405*'fnd base rates'!K$114)\n+($M405*'fnd base rates'!K$116)\n+($N405*'fnd base rates'!K$117)\n+($O405*'fnd base rates'!K$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,11)))\n*$R405","v":2347.8543760000002},{"$f":"(($D405*'fnd base rates'!L$107)\n+($E405*'fnd base rates'!L$108)\n+($F405*'fnd base rates'!L$109)\n+($G405*'fnd base rates'!L$110)\n+($H405*'fnd base rates'!L$111)\n+($I405*'fnd base rates'!L$112)\n+($J405*'fnd base rates'!L$113)\n+($K405*'fnd base rates'!L$114)\n+($M405*'fnd base rates'!L$116)\n+($N405*'fnd base rates'!L$117)\n+($O405*'fnd base rates'!L$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,12)))","v":2632.612842},{"$f":"(($D405*'fnd base rates'!M$107)\n+($E405*'fnd base rates'!M$108)\n+($F405*'fnd base rates'!M$109)\n+($G405*'fnd base rates'!M$110)\n+($H405*'fnd base rates'!M$111)\n+($I405*'fnd base rates'!M$112)\n+($J405*'fnd base rates'!M$113)\n+($K405*'fnd base rates'!M$114)\n+($M405*'fnd base rates'!M$116)\n+($N405*'fnd base rates'!M$117)\n+($O405*'fnd base rates'!M$118)\n+($P405*VLOOKUP($S405+12,rate_basefnd,13)))","v":0},20930.367915999999,null,456160149,"456","160","149",1,2,20930.367915999999,10465,0,10465,null,null,null,null,null,15298,129,15427,-4962,10465,0,10465]
[456,456160153,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D406","v":0},{"$f":"'fnd enro'!E406","v":0},{"$f":"'fnd enro'!F406","v":1},{"$f":"'fnd enro'!G406","v":1},{"$f":"'fnd enro'!H406","v":0},{"$f":"'fnd enro'!I406","v":0},{"$f":"'fnd enro'!J406","v":0},{"$f":"'fnd enro'!K406","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L406","v":0},{"$f":"'fnd enro'!M406+'fnd enro'!N406","v":1},{"$f":"'fnd enro'!O406","v":0},{"$f":"'fnd enro'!P406","v":0},{"$f":"'fnd enro'!Q406","v":2},{"$f":"'fnd enro'!S406","v":2},1,{"$f":"VALUE('fnd enro'!R406)","v":9},null,{"$f":"(($D406*'fnd base rates'!C$107)\n+($E406*'fnd base rates'!C$108)\n+($F406*'fnd base rates'!C$109)\n+($G406*'fnd base rates'!C$110)\n+($H406*'fnd base rates'!C$111)\n+($I406*'fnd base rates'!C$112)\n+($J406*'fnd base rates'!C$113)\n+($K406*'fnd base rates'!C$114)\n+($M406*'fnd base rates'!C$116)\n+($N406*'fnd base rates'!C$117)\n+($O406*'fnd base rates'!C$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,3)))\n*$R406","v":1224.827798},{"$f":"(($D406*'fnd base rates'!D$107)\n+($E406*'fnd base rates'!D$108)\n+($F406*'fnd base rates'!D$109)\n+($G406*'fnd base rates'!D$110)\n+($H406*'fnd base rates'!D$111)\n+($I406*'fnd base rates'!D$112)\n+($J406*'fnd base rates'!D$113)\n+($K406*'fnd base rates'!D$114)\n+($M406*'fnd base rates'!D$116)\n+($N406*'fnd base rates'!D$117)\n+($O406*'fnd base rates'!D$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,4)))\n*$R406","v":2193.8200000000002},{"$f":"(($D406*'fnd base rates'!E$107)\n+($E406*'fnd base rates'!E$108)\n+($F406*'fnd base rates'!E$109)\n+($G406*'fnd base rates'!E$110)\n+($H406*'fnd base rates'!E$111)\n+($I406*'fnd base rates'!E$112)\n+($J406*'fnd base rates'!E$113)\n+($K406*'fnd base rates'!E$114)\n+($M406*'fnd base rates'!E$116)\n+($N406*'fnd base rates'!E$117)\n+($O406*'fnd base rates'!E$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,5)))\n*$R406","v":14186.955446},{"$f":"(($D406*'fnd base rates'!F$107)\n+($E406*'fnd base rates'!F$108)\n+($F406*'fnd base rates'!F$109)\n+($G406*'fnd base rates'!F$110)\n+($H406*'fnd base rates'!F$111)\n+($I406*'fnd base rates'!F$112)\n+($J406*'fnd base rates'!F$113)\n+($K406*'fnd base rates'!F$114)\n+($M406*'fnd base rates'!F$116)\n+($N406*'fnd base rates'!F$117)\n+($O406*'fnd base rates'!F$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,6)))\n*$R406","v":2503.2365020000002},{"$f":"(($D406*'fnd base rates'!G$107)\n+($E406*'fnd base rates'!G$108)\n+($F406*'fnd base rates'!G$109)\n+($G406*'fnd base rates'!G$110)\n+($H406*'fnd base rates'!G$111)\n+($I406*'fnd base rates'!G$112)\n+($J406*'fnd base rates'!G$113)\n+($K406*'fnd base rates'!G$114)\n+($M406*'fnd base rates'!G$116)\n+($N406*'fnd base rates'!G$117)\n+($O406*'fnd base rates'!G$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,7)))\n*$R406","v":620.18681199999992},{"$f":"(($D406*'fnd base rates'!H$107)\n+($E406*'fnd base rates'!H$108)\n+($F406*'fnd base rates'!H$109)\n+($G406*'fnd base rates'!H$110)\n+($H406*'fnd base rates'!H$111)\n+($I406*'fnd base rates'!H$112)\n+($J406*'fnd base rates'!H$113)\n+($K406*'fnd base rates'!H$114)\n+($M406*'fnd base rates'!H$116)\n+($N406*'fnd base rates'!H$117)\n+($O406*'fnd base rates'!H$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,8)))","v":1144.97414},{"$f":"(($D406*'fnd base rates'!I$107)\n+($E406*'fnd base rates'!I$108)\n+($F406*'fnd base rates'!I$109)\n+($G406*'fnd base rates'!I$110)\n+($H406*'fnd base rates'!I$111)\n+($I406*'fnd base rates'!I$112)\n+($J406*'fnd base rates'!I$113)\n+($K406*'fnd base rates'!I$114)\n+($M406*'fnd base rates'!I$116)\n+($N406*'fnd base rates'!I$117)\n+($O406*'fnd base rates'!I$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,9)))\n*$R406","v":783.57},{"$f":"(($D406*'fnd base rates'!J$107)\n+($E406*'fnd base rates'!J$108)\n+($F406*'fnd base rates'!J$109)\n+($G406*'fnd base rates'!J$110)\n+($H406*'fnd base rates'!J$111)\n+($I406*'fnd base rates'!J$112)\n+($J406*'fnd base rates'!J$113)\n+($K406*'fnd base rates'!J$114)\n+($M406*'fnd base rates'!J$116)\n+($N406*'fnd base rates'!J$117)\n+($O406*'fnd base rates'!J$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,10)))\n*$R406","v":1472.46},{"$f":"(($D406*'fnd base rates'!K$107)\n+($E406*'fnd base rates'!K$108)\n+($F406*'fnd base rates'!K$109)\n+($G406*'fnd base rates'!K$110)\n+($H406*'fnd base rates'!K$111)\n+($I406*'fnd base rates'!K$112)\n+($J406*'fnd base rates'!K$113)\n+($K406*'fnd base rates'!K$114)\n+($M406*'fnd base rates'!K$116)\n+($N406*'fnd base rates'!K$117)\n+($O406*'fnd base rates'!K$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,11)))\n*$R406","v":2347.8543760000002},{"$f":"(($D406*'fnd base rates'!L$107)\n+($E406*'fnd base rates'!L$108)\n+($F406*'fnd base rates'!L$109)\n+($G406*'fnd base rates'!L$110)\n+($H406*'fnd base rates'!L$111)\n+($I406*'fnd base rates'!L$112)\n+($J406*'fnd base rates'!L$113)\n+($K406*'fnd base rates'!L$114)\n+($M406*'fnd base rates'!L$116)\n+($N406*'fnd base rates'!L$117)\n+($O406*'fnd base rates'!L$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,12)))","v":3562.6928419999999},{"$f":"(($D406*'fnd base rates'!M$107)\n+($E406*'fnd base rates'!M$108)\n+($F406*'fnd base rates'!M$109)\n+($G406*'fnd base rates'!M$110)\n+($H406*'fnd base rates'!M$111)\n+($I406*'fnd base rates'!M$112)\n+($J406*'fnd base rates'!M$113)\n+($K406*'fnd base rates'!M$114)\n+($M406*'fnd base rates'!M$116)\n+($N406*'fnd base rates'!M$117)\n+($O406*'fnd base rates'!M$118)\n+($P406*VLOOKUP($S406+12,rate_basefnd,13)))","v":0},30040.577915999995,null,456160153,"456","160","153",1,2,30040.577915999995,15020,0,15020,null,null,null,null,null,15044,49,15093,-73,15020,0,15020]
[456,456160160,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D407","v":36},{"$f":"'fnd enro'!E407","v":0},{"$f":"'fnd enro'!F407","v":95},{"$f":"'fnd enro'!G407","v":425},{"$f":"'fnd enro'!H407","v":198},{"$f":"'fnd enro'!I407","v":0},{"$f":"'fnd enro'!J407","v":0},{"$f":"'fnd enro'!K407","v":27.212199999999999},{"$f":"'fnd enro'!L407","v":0},{"$f":"'fnd enro'!M407+'fnd enro'!N407","v":303},{"$f":"'fnd enro'!O407","v":86},{"$f":"'fnd enro'!P407","v":0},{"$f":"'fnd enro'!Q407","v":440},{"$f":"'fnd enro'!S407","v":736},1,{"$f":"VALUE('fnd enro'!R407)","v":10},null,{"$f":"(($D407*'fnd base rates'!C$107)\n+($E407*'fnd base rates'!C$108)\n+($F407*'fnd base rates'!C$109)\n+($G407*'fnd base rates'!C$110)\n+($H407*'fnd base rates'!C$111)\n+($I407*'fnd base rates'!C$112)\n+($J407*'fnd base rates'!C$113)\n+($K407*'fnd base rates'!C$114)\n+($M407*'fnd base rates'!C$116)\n+($N407*'fnd base rates'!C$117)\n+($O407*'fnd base rates'!C$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,3)))\n*$R407","v":433356.89948199992},{"$f":"(($D407*'fnd base rates'!D$107)\n+($E407*'fnd base rates'!D$108)\n+($F407*'fnd base rates'!D$109)\n+($G407*'fnd base rates'!D$110)\n+($H407*'fnd base rates'!D$111)\n+($I407*'fnd base rates'!D$112)\n+($J407*'fnd base rates'!D$113)\n+($K407*'fnd base rates'!D$114)\n+($M407*'fnd base rates'!D$116)\n+($N407*'fnd base rates'!D$117)\n+($O407*'fnd base rates'!D$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,4)))\n*$R407","v":727039.28},{"$f":"(($D407*'fnd base rates'!E$107)\n+($E407*'fnd base rates'!E$108)\n+($F407*'fnd base rates'!E$109)\n+($G407*'fnd base rates'!E$110)\n+($H407*'fnd base rates'!E$111)\n+($I407*'fnd base rates'!E$112)\n+($J407*'fnd base rates'!E$113)\n+($K407*'fnd base rates'!E$114)\n+($M407*'fnd base rates'!E$116)\n+($N407*'fnd base rates'!E$117)\n+($O407*'fnd base rates'!E$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,5)))\n*$R407","v":4341108.3451140001},{"$f":"(($D407*'fnd base rates'!F$107)\n+($E407*'fnd base rates'!F$108)\n+($F407*'fnd base rates'!F$109)\n+($G407*'fnd base rates'!F$110)\n+($H407*'fnd base rates'!F$111)\n+($I407*'fnd base rates'!F$112)\n+($J407*'fnd base rates'!F$113)\n+($K407*'fnd base rates'!F$114)\n+($M407*'fnd base rates'!F$116)\n+($N407*'fnd base rates'!F$117)\n+($O407*'fnd base rates'!F$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,6)))\n*$R407","v":872309.56421799993},{"$f":"(($D407*'fnd base rates'!G$107)\n+($E407*'fnd base rates'!G$108)\n+($F407*'fnd base rates'!G$109)\n+($G407*'fnd base rates'!G$110)\n+($H407*'fnd base rates'!G$111)\n+($I407*'fnd base rates'!G$112)\n+($J407*'fnd base rates'!G$113)\n+($K407*'fnd base rates'!G$114)\n+($M407*'fnd base rates'!G$116)\n+($N407*'fnd base rates'!G$117)\n+($O407*'fnd base rates'!G$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,7)))\n*$R407","v":191337.70550800001},{"$f":"(($D407*'fnd base rates'!H$107)\n+($E407*'fnd base rates'!H$108)\n+($F407*'fnd base rates'!H$109)\n+($G407*'fnd base rates'!H$110)\n+($H407*'fnd base rates'!H$111)\n+($I407*'fnd base rates'!H$112)\n+($J407*'fnd base rates'!H$113)\n+($K407*'fnd base rates'!H$114)\n+($M407*'fnd base rates'!H$116)\n+($N407*'fnd base rates'!H$117)\n+($O407*'fnd base rates'!H$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,8)))","v":417839.37626000005},{"$f":"(($D407*'fnd base rates'!I$107)\n+($E407*'fnd base rates'!I$108)\n+($F407*'fnd base rates'!I$109)\n+($G407*'fnd base rates'!I$110)\n+($H407*'fnd base rates'!I$111)\n+($I407*'fnd base rates'!I$112)\n+($J407*'fnd base rates'!I$113)\n+($K407*'fnd base rates'!I$114)\n+($M407*'fnd base rates'!I$116)\n+($N407*'fnd base rates'!I$117)\n+($O407*'fnd base rates'!I$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,9)))\n*$R407","v":272543.57},{"$f":"(($D407*'fnd base rates'!J$107)\n+($E407*'fnd base rates'!J$108)\n+($F407*'fnd base rates'!J$109)\n+($G407*'fnd base rates'!J$110)\n+($H407*'fnd base rates'!J$111)\n+($I407*'fnd base rates'!J$112)\n+($J407*'fnd base rates'!J$113)\n+($K407*'fnd base rates'!J$114)\n+($M407*'fnd base rates'!J$116)\n+($N407*'fnd base rates'!J$117)\n+($O407*'fnd base rates'!J$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,10)))\n*$R407","v":399531.92},{"$f":"(($D407*'fnd base rates'!K$107)\n+($E407*'fnd base rates'!K$108)\n+($F407*'fnd base rates'!K$109)\n+($G407*'fnd base rates'!K$110)\n+($H407*'fnd base rates'!K$111)\n+($I407*'fnd base rates'!K$112)\n+($J407*'fnd base rates'!K$113)\n+($K407*'fnd base rates'!K$114)\n+($M407*'fnd base rates'!K$116)\n+($N407*'fnd base rates'!K$117)\n+($O407*'fnd base rates'!K$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,11)))\n*$R407","v":884101.62098399992},{"$f":"(($D407*'fnd base rates'!L$107)\n+($E407*'fnd base rates'!L$108)\n+($F407*'fnd base rates'!L$109)\n+($G407*'fnd base rates'!L$110)\n+($H407*'fnd base rates'!L$111)\n+($I407*'fnd base rates'!L$112)\n+($J407*'fnd base rates'!L$113)\n+($K407*'fnd base rates'!L$114)\n+($M407*'fnd base rates'!L$116)\n+($N407*'fnd base rates'!L$117)\n+($O407*'fnd base rates'!L$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,12)))","v":1188197.1902780002},{"$f":"(($D407*'fnd base rates'!M$107)\n+($E407*'fnd base rates'!M$108)\n+($F407*'fnd base rates'!M$109)\n+($G407*'fnd base rates'!M$110)\n+($H407*'fnd base rates'!M$111)\n+($I407*'fnd base rates'!M$112)\n+($J407*'fnd base rates'!M$113)\n+($K407*'fnd base rates'!M$114)\n+($M407*'fnd base rates'!M$116)\n+($N407*'fnd base rates'!M$117)\n+($O407*'fnd base rates'!M$118)\n+($P407*VLOOKUP($S407+12,rate_basefnd,13)))","v":0},9727365.4718439989,null,456160160,"456","160","160",1,736,9727365.4718439989,13217,0,13217,null,null,null,null,null,14534,87,14621,-1404,13217,0,13217]
[456,456160170,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D408","v":0},{"$f":"'fnd enro'!E408","v":0},{"$f":"'fnd enro'!F408","v":0},{"$f":"'fnd enro'!G408","v":2},{"$f":"'fnd enro'!H408","v":1},{"$f":"'fnd enro'!I408","v":0},{"$f":"'fnd enro'!J408","v":0},{"$f":"'fnd enro'!K408","v":0.1137},{"$f":"'fnd enro'!L408","v":0},{"$f":"'fnd enro'!M408+'fnd enro'!N408","v":2},{"$f":"'fnd enro'!O408","v":1},{"$f":"'fnd enro'!P408","v":0},{"$f":"'fnd enro'!Q408","v":0},{"$f":"'fnd enro'!S408","v":3},1,{"$f":"VALUE('fnd enro'!R408)","v":9},null,{"$f":"(($D408*'fnd base rates'!C$107)\n+($E408*'fnd base rates'!C$108)\n+($F408*'fnd base rates'!C$109)\n+($G408*'fnd base rates'!C$110)\n+($H408*'fnd base rates'!C$111)\n+($I408*'fnd base rates'!C$112)\n+($J408*'fnd base rates'!C$113)\n+($K408*'fnd base rates'!C$114)\n+($M408*'fnd base rates'!C$116)\n+($N408*'fnd base rates'!C$117)\n+($O408*'fnd base rates'!C$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,3)))\n*$R408","v":1792.8866970000001},{"$f":"(($D408*'fnd base rates'!D$107)\n+($E408*'fnd base rates'!D$108)\n+($F408*'fnd base rates'!D$109)\n+($G408*'fnd base rates'!D$110)\n+($H408*'fnd base rates'!D$111)\n+($I408*'fnd base rates'!D$112)\n+($J408*'fnd base rates'!D$113)\n+($K408*'fnd base rates'!D$114)\n+($M408*'fnd base rates'!D$116)\n+($N408*'fnd base rates'!D$117)\n+($O408*'fnd base rates'!D$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,4)))\n*$R408","v":2655.8800000000006},{"$f":"(($D408*'fnd base rates'!E$107)\n+($E408*'fnd base rates'!E$108)\n+($F408*'fnd base rates'!E$109)\n+($G408*'fnd base rates'!E$110)\n+($H408*'fnd base rates'!E$111)\n+($I408*'fnd base rates'!E$112)\n+($J408*'fnd base rates'!E$113)\n+($K408*'fnd base rates'!E$114)\n+($M408*'fnd base rates'!E$116)\n+($N408*'fnd base rates'!E$117)\n+($O408*'fnd base rates'!E$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,5)))\n*$R408","v":13998.803168999999},{"$f":"(($D408*'fnd base rates'!F$107)\n+($E408*'fnd base rates'!F$108)\n+($F408*'fnd base rates'!F$109)\n+($G408*'fnd base rates'!F$110)\n+($H408*'fnd base rates'!F$111)\n+($I408*'fnd base rates'!F$112)\n+($J408*'fnd base rates'!F$113)\n+($K408*'fnd base rates'!F$114)\n+($M408*'fnd base rates'!F$116)\n+($N408*'fnd base rates'!F$117)\n+($O408*'fnd base rates'!F$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,6)))\n*$R408","v":3765.7047529999995},{"$f":"(($D408*'fnd base rates'!G$107)\n+($E408*'fnd base rates'!G$108)\n+($F408*'fnd base rates'!G$109)\n+($G408*'fnd base rates'!G$110)\n+($H408*'fnd base rates'!G$111)\n+($I408*'fnd base rates'!G$112)\n+($J408*'fnd base rates'!G$113)\n+($K408*'fnd base rates'!G$114)\n+($M408*'fnd base rates'!G$116)\n+($N408*'fnd base rates'!G$117)\n+($O408*'fnd base rates'!G$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,7)))\n*$R408","v":593.93021799999997},{"$f":"(($D408*'fnd base rates'!H$107)\n+($E408*'fnd base rates'!H$108)\n+($F408*'fnd base rates'!H$109)\n+($G408*'fnd base rates'!H$110)\n+($H408*'fnd base rates'!H$111)\n+($I408*'fnd base rates'!H$112)\n+($J408*'fnd base rates'!H$113)\n+($K408*'fnd base rates'!H$114)\n+($M408*'fnd base rates'!H$116)\n+($N408*'fnd base rates'!H$117)\n+($O408*'fnd base rates'!H$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,8)))","v":1830.9612099999999},{"$f":"(($D408*'fnd base rates'!I$107)\n+($E408*'fnd base rates'!I$108)\n+($F408*'fnd base rates'!I$109)\n+($G408*'fnd base rates'!I$110)\n+($H408*'fnd base rates'!I$111)\n+($I408*'fnd base rates'!I$112)\n+($J408*'fnd base rates'!I$113)\n+($K408*'fnd base rates'!I$114)\n+($M408*'fnd base rates'!I$116)\n+($N408*'fnd base rates'!I$117)\n+($O408*'fnd base rates'!I$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,9)))\n*$R408","v":1012.4399999999999},{"$f":"(($D408*'fnd base rates'!J$107)\n+($E408*'fnd base rates'!J$108)\n+($F408*'fnd base rates'!J$109)\n+($G408*'fnd base rates'!J$110)\n+($H408*'fnd base rates'!J$111)\n+($I408*'fnd base rates'!J$112)\n+($J408*'fnd base rates'!J$113)\n+($K408*'fnd base rates'!J$114)\n+($M408*'fnd base rates'!J$116)\n+($N408*'fnd base rates'!J$117)\n+($O408*'fnd base rates'!J$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,10)))\n*$R408","v":592.27},{"$f":"(($D408*'fnd base rates'!K$107)\n+($E408*'fnd base rates'!K$108)\n+($F408*'fnd base rates'!K$109)\n+($G408*'fnd base rates'!K$110)\n+($H408*'fnd base rates'!K$111)\n+($I408*'fnd base rates'!K$112)\n+($J408*'fnd base rates'!K$113)\n+($K408*'fnd base rates'!K$114)\n+($M408*'fnd base rates'!K$116)\n+($N408*'fnd base rates'!K$117)\n+($O408*'fnd base rates'!K$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,11)))\n*$R408","v":4025.4615640000002},{"$f":"(($D408*'fnd base rates'!L$107)\n+($E408*'fnd base rates'!L$108)\n+($F408*'fnd base rates'!L$109)\n+($G408*'fnd base rates'!L$110)\n+($H408*'fnd base rates'!L$111)\n+($I408*'fnd base rates'!L$112)\n+($J408*'fnd base rates'!L$113)\n+($K408*'fnd base rates'!L$114)\n+($M408*'fnd base rates'!L$116)\n+($N408*'fnd base rates'!L$117)\n+($O408*'fnd base rates'!L$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,12)))","v":4371.344263},{"$f":"(($D408*'fnd base rates'!M$107)\n+($E408*'fnd base rates'!M$108)\n+($F408*'fnd base rates'!M$109)\n+($G408*'fnd base rates'!M$110)\n+($H408*'fnd base rates'!M$111)\n+($I408*'fnd base rates'!M$112)\n+($J408*'fnd base rates'!M$113)\n+($K408*'fnd base rates'!M$114)\n+($M408*'fnd base rates'!M$116)\n+($N408*'fnd base rates'!M$117)\n+($O408*'fnd base rates'!M$118)\n+($P408*VLOOKUP($S408+12,rate_basefnd,13)))","v":0},34639.681874000002,null,456160170,"456","160","170",1,3,34639.681874000002,11547,0,11547,null,null,null,null,null,16173,49,16222,-4675,11547,0,11547]
[456,456160181,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D409","v":0},{"$f":"'fnd enro'!E409","v":0},{"$f":"'fnd enro'!F409","v":0},{"$f":"'fnd enro'!G409","v":0},{"$f":"'fnd enro'!H409","v":1},{"$f":"'fnd enro'!I409","v":0},{"$f":"'fnd enro'!J409","v":0},{"$f":"'fnd enro'!K409","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L409","v":0},{"$f":"'fnd enro'!M409+'fnd enro'!N409","v":0},{"$f":"'fnd enro'!O409","v":0},{"$f":"'fnd enro'!P409","v":0},{"$f":"'fnd enro'!Q409","v":0},{"$f":"'fnd enro'!S409","v":1},1,{"$f":"VALUE('fnd enro'!R409)","v":9},null,{"$f":"(($D409*'fnd base rates'!C$107)\n+($E409*'fnd base rates'!C$108)\n+($F409*'fnd base rates'!C$109)\n+($G409*'fnd base rates'!C$110)\n+($H409*'fnd base rates'!C$111)\n+($I409*'fnd base rates'!C$112)\n+($J409*'fnd base rates'!C$113)\n+($K409*'fnd base rates'!C$114)\n+($M409*'fnd base rates'!C$116)\n+($N409*'fnd base rates'!C$117)\n+($O409*'fnd base rates'!C$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,3)))\n*$R409","v":504.28889900000001},{"$f":"(($D409*'fnd base rates'!D$107)\n+($E409*'fnd base rates'!D$108)\n+($F409*'fnd base rates'!D$109)\n+($G409*'fnd base rates'!D$110)\n+($H409*'fnd base rates'!D$111)\n+($I409*'fnd base rates'!D$112)\n+($J409*'fnd base rates'!D$113)\n+($K409*'fnd base rates'!D$114)\n+($M409*'fnd base rates'!D$116)\n+($N409*'fnd base rates'!D$117)\n+($O409*'fnd base rates'!D$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,4)))\n*$R409","v":721.95},{"$f":"(($D409*'fnd base rates'!E$107)\n+($E409*'fnd base rates'!E$108)\n+($F409*'fnd base rates'!E$109)\n+($G409*'fnd base rates'!E$110)\n+($H409*'fnd base rates'!E$111)\n+($I409*'fnd base rates'!E$112)\n+($J409*'fnd base rates'!E$113)\n+($K409*'fnd base rates'!E$114)\n+($M409*'fnd base rates'!E$116)\n+($N409*'fnd base rates'!E$117)\n+($O409*'fnd base rates'!E$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,5)))\n*$R409","v":3258.1077230000001},{"$f":"(($D409*'fnd base rates'!F$107)\n+($E409*'fnd base rates'!F$108)\n+($F409*'fnd base rates'!F$109)\n+($G409*'fnd base rates'!F$110)\n+($H409*'fnd base rates'!F$111)\n+($I409*'fnd base rates'!F$112)\n+($J409*'fnd base rates'!F$113)\n+($K409*'fnd base rates'!F$114)\n+($M409*'fnd base rates'!F$116)\n+($N409*'fnd base rates'!F$117)\n+($O409*'fnd base rates'!F$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,6)))\n*$R409","v":933.31825099999992},{"$f":"(($D409*'fnd base rates'!G$107)\n+($E409*'fnd base rates'!G$108)\n+($F409*'fnd base rates'!G$109)\n+($G409*'fnd base rates'!G$110)\n+($H409*'fnd base rates'!G$111)\n+($I409*'fnd base rates'!G$112)\n+($J409*'fnd base rates'!G$113)\n+($K409*'fnd base rates'!G$114)\n+($M409*'fnd base rates'!G$116)\n+($N409*'fnd base rates'!G$117)\n+($O409*'fnd base rates'!G$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,7)))\n*$R409","v":158.65340599999999},{"$f":"(($D409*'fnd base rates'!H$107)\n+($E409*'fnd base rates'!H$108)\n+($F409*'fnd base rates'!H$109)\n+($G409*'fnd base rates'!H$110)\n+($H409*'fnd base rates'!H$111)\n+($I409*'fnd base rates'!H$112)\n+($J409*'fnd base rates'!H$113)\n+($K409*'fnd base rates'!H$114)\n+($M409*'fnd base rates'!H$116)\n+($N409*'fnd base rates'!H$117)\n+($O409*'fnd base rates'!H$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D409*'fnd base rates'!I$107)\n+($E409*'fnd base rates'!I$108)\n+($F409*'fnd base rates'!I$109)\n+($G409*'fnd base rates'!I$110)\n+($H409*'fnd base rates'!I$111)\n+($I409*'fnd base rates'!I$112)\n+($J409*'fnd base rates'!I$113)\n+($K409*'fnd base rates'!I$114)\n+($M409*'fnd base rates'!I$116)\n+($N409*'fnd base rates'!I$117)\n+($O409*'fnd base rates'!I$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,9)))\n*$R409","v":320.64},{"$f":"(($D409*'fnd base rates'!J$107)\n+($E409*'fnd base rates'!J$108)\n+($F409*'fnd base rates'!J$109)\n+($G409*'fnd base rates'!J$110)\n+($H409*'fnd base rates'!J$111)\n+($I409*'fnd base rates'!J$112)\n+($J409*'fnd base rates'!J$113)\n+($K409*'fnd base rates'!J$114)\n+($M409*'fnd base rates'!J$116)\n+($N409*'fnd base rates'!J$117)\n+($O409*'fnd base rates'!J$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,10)))\n*$R409","v":234.79},{"$f":"(($D409*'fnd base rates'!K$107)\n+($E409*'fnd base rates'!K$108)\n+($F409*'fnd base rates'!K$109)\n+($G409*'fnd base rates'!K$110)\n+($H409*'fnd base rates'!K$111)\n+($I409*'fnd base rates'!K$112)\n+($J409*'fnd base rates'!K$113)\n+($K409*'fnd base rates'!K$114)\n+($M409*'fnd base rates'!K$116)\n+($N409*'fnd base rates'!K$117)\n+($O409*'fnd base rates'!K$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,11)))\n*$R409","v":1113.3671880000002},{"$f":"(($D409*'fnd base rates'!L$107)\n+($E409*'fnd base rates'!L$108)\n+($F409*'fnd base rates'!L$109)\n+($G409*'fnd base rates'!L$110)\n+($H409*'fnd base rates'!L$111)\n+($I409*'fnd base rates'!L$112)\n+($J409*'fnd base rates'!L$113)\n+($K409*'fnd base rates'!L$114)\n+($M409*'fnd base rates'!L$116)\n+($N409*'fnd base rates'!L$117)\n+($O409*'fnd base rates'!L$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D409*'fnd base rates'!M$107)\n+($E409*'fnd base rates'!M$108)\n+($F409*'fnd base rates'!M$109)\n+($G409*'fnd base rates'!M$110)\n+($H409*'fnd base rates'!M$111)\n+($I409*'fnd base rates'!M$112)\n+($J409*'fnd base rates'!M$113)\n+($K409*'fnd base rates'!M$114)\n+($M409*'fnd base rates'!M$116)\n+($N409*'fnd base rates'!M$117)\n+($O409*'fnd base rates'!M$118)\n+($P409*VLOOKUP($S409+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,456160181,"456","160","181",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,13652,62,13714,-4754,8960,0,8960]
[456,456160295,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D410","v":0},{"$f":"'fnd enro'!E410","v":0},{"$f":"'fnd enro'!F410","v":0},{"$f":"'fnd enro'!G410","v":3},{"$f":"'fnd enro'!H410","v":2},{"$f":"'fnd enro'!I410","v":0},{"$f":"'fnd enro'!J410","v":0},{"$f":"'fnd enro'!K410","v":0.1895},{"$f":"'fnd enro'!L410","v":0},{"$f":"'fnd enro'!M410+'fnd enro'!N410","v":1},{"$f":"'fnd enro'!O410","v":1},{"$f":"'fnd enro'!P410","v":0},{"$f":"'fnd enro'!Q410","v":3},{"$f":"'fnd enro'!S410","v":5},1,{"$f":"VALUE('fnd enro'!R410)","v":3},null,{"$f":"(($D410*'fnd base rates'!C$107)\n+($E410*'fnd base rates'!C$108)\n+($F410*'fnd base rates'!C$109)\n+($G410*'fnd base rates'!C$110)\n+($H410*'fnd base rates'!C$111)\n+($I410*'fnd base rates'!C$112)\n+($J410*'fnd base rates'!C$113)\n+($K410*'fnd base rates'!C$114)\n+($M410*'fnd base rates'!C$116)\n+($N410*'fnd base rates'!C$117)\n+($O410*'fnd base rates'!C$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,3)))\n*$R410","v":2868.954495},{"$f":"(($D410*'fnd base rates'!D$107)\n+($E410*'fnd base rates'!D$108)\n+($F410*'fnd base rates'!D$109)\n+($G410*'fnd base rates'!D$110)\n+($H410*'fnd base rates'!D$111)\n+($I410*'fnd base rates'!D$112)\n+($J410*'fnd base rates'!D$113)\n+($K410*'fnd base rates'!D$114)\n+($M410*'fnd base rates'!D$116)\n+($N410*'fnd base rates'!D$117)\n+($O410*'fnd base rates'!D$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,4)))\n*$R410","v":4694.2400000000007},{"$f":"(($D410*'fnd base rates'!E$107)\n+($E410*'fnd base rates'!E$108)\n+($F410*'fnd base rates'!E$109)\n+($G410*'fnd base rates'!E$110)\n+($H410*'fnd base rates'!E$111)\n+($I410*'fnd base rates'!E$112)\n+($J410*'fnd base rates'!E$113)\n+($K410*'fnd base rates'!E$114)\n+($M410*'fnd base rates'!E$116)\n+($N410*'fnd base rates'!E$117)\n+($O410*'fnd base rates'!E$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,5)))\n*$R410","v":27159.948615000001},{"$f":"(($D410*'fnd base rates'!F$107)\n+($E410*'fnd base rates'!F$108)\n+($F410*'fnd base rates'!F$109)\n+($G410*'fnd base rates'!F$110)\n+($H410*'fnd base rates'!F$111)\n+($I410*'fnd base rates'!F$112)\n+($J410*'fnd base rates'!F$113)\n+($K410*'fnd base rates'!F$114)\n+($M410*'fnd base rates'!F$116)\n+($N410*'fnd base rates'!F$117)\n+($O410*'fnd base rates'!F$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,6)))\n*$R410","v":5709.3212549999998},{"$f":"(($D410*'fnd base rates'!G$107)\n+($E410*'fnd base rates'!G$108)\n+($F410*'fnd base rates'!G$109)\n+($G410*'fnd base rates'!G$110)\n+($H410*'fnd base rates'!G$111)\n+($I410*'fnd base rates'!G$112)\n+($J410*'fnd base rates'!G$113)\n+($K410*'fnd base rates'!G$114)\n+($M410*'fnd base rates'!G$116)\n+($N410*'fnd base rates'!G$117)\n+($O410*'fnd base rates'!G$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,7)))\n*$R410","v":1212.01703},{"$f":"(($D410*'fnd base rates'!H$107)\n+($E410*'fnd base rates'!H$108)\n+($F410*'fnd base rates'!H$109)\n+($G410*'fnd base rates'!H$110)\n+($H410*'fnd base rates'!H$111)\n+($I410*'fnd base rates'!H$112)\n+($J410*'fnd base rates'!H$113)\n+($K410*'fnd base rates'!H$114)\n+($M410*'fnd base rates'!H$116)\n+($N410*'fnd base rates'!H$117)\n+($O410*'fnd base rates'!H$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,8)))","v":2758.2153499999999},{"$f":"(($D410*'fnd base rates'!I$107)\n+($E410*'fnd base rates'!I$108)\n+($F410*'fnd base rates'!I$109)\n+($G410*'fnd base rates'!I$110)\n+($H410*'fnd base rates'!I$111)\n+($I410*'fnd base rates'!I$112)\n+($J410*'fnd base rates'!I$113)\n+($K410*'fnd base rates'!I$114)\n+($M410*'fnd base rates'!I$116)\n+($N410*'fnd base rates'!I$117)\n+($O410*'fnd base rates'!I$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,9)))\n*$R410","v":1803.6100000000001},{"$f":"(($D410*'fnd base rates'!J$107)\n+($E410*'fnd base rates'!J$108)\n+($F410*'fnd base rates'!J$109)\n+($G410*'fnd base rates'!J$110)\n+($H410*'fnd base rates'!J$111)\n+($I410*'fnd base rates'!J$112)\n+($J410*'fnd base rates'!J$113)\n+($K410*'fnd base rates'!J$114)\n+($M410*'fnd base rates'!J$116)\n+($N410*'fnd base rates'!J$117)\n+($O410*'fnd base rates'!J$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,10)))\n*$R410","v":2499.34},{"$f":"(($D410*'fnd base rates'!K$107)\n+($E410*'fnd base rates'!K$108)\n+($F410*'fnd base rates'!K$109)\n+($G410*'fnd base rates'!K$110)\n+($H410*'fnd base rates'!K$111)\n+($I410*'fnd base rates'!K$112)\n+($J410*'fnd base rates'!K$113)\n+($K410*'fnd base rates'!K$114)\n+($M410*'fnd base rates'!K$116)\n+($N410*'fnd base rates'!K$117)\n+($O410*'fnd base rates'!K$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,11)))\n*$R410","v":5899.0859399999999},{"$f":"(($D410*'fnd base rates'!L$107)\n+($E410*'fnd base rates'!L$108)\n+($F410*'fnd base rates'!L$109)\n+($G410*'fnd base rates'!L$110)\n+($H410*'fnd base rates'!L$111)\n+($I410*'fnd base rates'!L$112)\n+($J410*'fnd base rates'!L$113)\n+($K410*'fnd base rates'!L$114)\n+($M410*'fnd base rates'!L$116)\n+($N410*'fnd base rates'!L$117)\n+($O410*'fnd base rates'!L$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,12)))","v":7722.7571050000006},{"$f":"(($D410*'fnd base rates'!M$107)\n+($E410*'fnd base rates'!M$108)\n+($F410*'fnd base rates'!M$109)\n+($G410*'fnd base rates'!M$110)\n+($H410*'fnd base rates'!M$111)\n+($I410*'fnd base rates'!M$112)\n+($J410*'fnd base rates'!M$113)\n+($K410*'fnd base rates'!M$114)\n+($M410*'fnd base rates'!M$116)\n+($N410*'fnd base rates'!M$117)\n+($O410*'fnd base rates'!M$118)\n+($P410*VLOOKUP($S410+12,rate_basefnd,13)))","v":0},62327.489790000007,null,456160295,"456","160","295",1,5,62327.489790000007,12465,0,12465,null,null,null,null,null,13393,8,13401,-936,12465,0,12465]
[456,456160301,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D411","v":0},{"$f":"'fnd enro'!E411","v":0},{"$f":"'fnd enro'!F411","v":0},{"$f":"'fnd enro'!G411","v":1},{"$f":"'fnd enro'!H411","v":1},{"$f":"'fnd enro'!I411","v":0},{"$f":"'fnd enro'!J411","v":0},{"$f":"'fnd enro'!K411","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L411","v":0},{"$f":"'fnd enro'!M411+'fnd enro'!N411","v":1},{"$f":"'fnd enro'!O411","v":1},{"$f":"'fnd enro'!P411","v":0},{"$f":"'fnd enro'!Q411","v":0},{"$f":"'fnd enro'!S411","v":2},1,{"$f":"VALUE('fnd enro'!R411)","v":3},null,{"$f":"(($D411*'fnd base rates'!C$107)\n+($E411*'fnd base rates'!C$108)\n+($F411*'fnd base rates'!C$109)\n+($G411*'fnd base rates'!C$110)\n+($H411*'fnd base rates'!C$111)\n+($I411*'fnd base rates'!C$112)\n+($J411*'fnd base rates'!C$113)\n+($K411*'fnd base rates'!C$114)\n+($M411*'fnd base rates'!C$116)\n+($N411*'fnd base rates'!C$117)\n+($O411*'fnd base rates'!C$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,3)))\n*$R411","v":1196.6677980000002},{"$f":"(($D411*'fnd base rates'!D$107)\n+($E411*'fnd base rates'!D$108)\n+($F411*'fnd base rates'!D$109)\n+($G411*'fnd base rates'!D$110)\n+($H411*'fnd base rates'!D$111)\n+($I411*'fnd base rates'!D$112)\n+($J411*'fnd base rates'!D$113)\n+($K411*'fnd base rates'!D$114)\n+($M411*'fnd base rates'!D$116)\n+($N411*'fnd base rates'!D$117)\n+($O411*'fnd base rates'!D$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,4)))\n*$R411","v":1773.0500000000002},{"$f":"(($D411*'fnd base rates'!E$107)\n+($E411*'fnd base rates'!E$108)\n+($F411*'fnd base rates'!E$109)\n+($G411*'fnd base rates'!E$110)\n+($H411*'fnd base rates'!E$111)\n+($I411*'fnd base rates'!E$112)\n+($J411*'fnd base rates'!E$113)\n+($K411*'fnd base rates'!E$114)\n+($M411*'fnd base rates'!E$116)\n+($N411*'fnd base rates'!E$117)\n+($O411*'fnd base rates'!E$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,5)))\n*$R411","v":9217.3954459999986},{"$f":"(($D411*'fnd base rates'!F$107)\n+($E411*'fnd base rates'!F$108)\n+($F411*'fnd base rates'!F$109)\n+($G411*'fnd base rates'!F$110)\n+($H411*'fnd base rates'!F$111)\n+($I411*'fnd base rates'!F$112)\n+($J411*'fnd base rates'!F$113)\n+($K411*'fnd base rates'!F$114)\n+($M411*'fnd base rates'!F$116)\n+($N411*'fnd base rates'!F$117)\n+($O411*'fnd base rates'!F$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,6)))\n*$R411","v":2433.6465020000001},{"$f":"(($D411*'fnd base rates'!G$107)\n+($E411*'fnd base rates'!G$108)\n+($F411*'fnd base rates'!G$109)\n+($G411*'fnd base rates'!G$110)\n+($H411*'fnd base rates'!G$111)\n+($I411*'fnd base rates'!G$112)\n+($J411*'fnd base rates'!G$113)\n+($K411*'fnd base rates'!G$114)\n+($M411*'fnd base rates'!G$116)\n+($N411*'fnd base rates'!G$117)\n+($O411*'fnd base rates'!G$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,7)))\n*$R411","v":400.32681199999996},{"$f":"(($D411*'fnd base rates'!H$107)\n+($E411*'fnd base rates'!H$108)\n+($F411*'fnd base rates'!H$109)\n+($G411*'fnd base rates'!H$110)\n+($H411*'fnd base rates'!H$111)\n+($I411*'fnd base rates'!H$112)\n+($J411*'fnd base rates'!H$113)\n+($K411*'fnd base rates'!H$114)\n+($M411*'fnd base rates'!H$116)\n+($N411*'fnd base rates'!H$117)\n+($O411*'fnd base rates'!H$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,8)))","v":1222.4041400000001},{"$f":"(($D411*'fnd base rates'!I$107)\n+($E411*'fnd base rates'!I$108)\n+($F411*'fnd base rates'!I$109)\n+($G411*'fnd base rates'!I$110)\n+($H411*'fnd base rates'!I$111)\n+($I411*'fnd base rates'!I$112)\n+($J411*'fnd base rates'!I$113)\n+($K411*'fnd base rates'!I$114)\n+($M411*'fnd base rates'!I$116)\n+($N411*'fnd base rates'!I$117)\n+($O411*'fnd base rates'!I$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,9)))\n*$R411","v":702.6},{"$f":"(($D411*'fnd base rates'!J$107)\n+($E411*'fnd base rates'!J$108)\n+($F411*'fnd base rates'!J$109)\n+($G411*'fnd base rates'!J$110)\n+($H411*'fnd base rates'!J$111)\n+($I411*'fnd base rates'!J$112)\n+($J411*'fnd base rates'!J$113)\n+($K411*'fnd base rates'!J$114)\n+($M411*'fnd base rates'!J$116)\n+($N411*'fnd base rates'!J$117)\n+($O411*'fnd base rates'!J$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,10)))\n*$R411","v":425.55},{"$f":"(($D411*'fnd base rates'!K$107)\n+($E411*'fnd base rates'!K$108)\n+($F411*'fnd base rates'!K$109)\n+($G411*'fnd base rates'!K$110)\n+($H411*'fnd base rates'!K$111)\n+($I411*'fnd base rates'!K$112)\n+($J411*'fnd base rates'!K$113)\n+($K411*'fnd base rates'!K$114)\n+($M411*'fnd base rates'!K$116)\n+($N411*'fnd base rates'!K$117)\n+($O411*'fnd base rates'!K$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,11)))\n*$R411","v":2713.6443760000002},{"$f":"(($D411*'fnd base rates'!L$107)\n+($E411*'fnd base rates'!L$108)\n+($F411*'fnd base rates'!L$109)\n+($G411*'fnd base rates'!L$110)\n+($H411*'fnd base rates'!L$111)\n+($I411*'fnd base rates'!L$112)\n+($J411*'fnd base rates'!L$113)\n+($K411*'fnd base rates'!L$114)\n+($M411*'fnd base rates'!L$116)\n+($N411*'fnd base rates'!L$117)\n+($O411*'fnd base rates'!L$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,12)))","v":2928.6428419999997},{"$f":"(($D411*'fnd base rates'!M$107)\n+($E411*'fnd base rates'!M$108)\n+($F411*'fnd base rates'!M$109)\n+($G411*'fnd base rates'!M$110)\n+($H411*'fnd base rates'!M$111)\n+($I411*'fnd base rates'!M$112)\n+($J411*'fnd base rates'!M$113)\n+($K411*'fnd base rates'!M$114)\n+($M411*'fnd base rates'!M$116)\n+($N411*'fnd base rates'!M$117)\n+($O411*'fnd base rates'!M$118)\n+($P411*VLOOKUP($S411+12,rate_basefnd,13)))","v":0},23013.927916000001,null,456160301,"456","160","301",1,2,23013.927916000001,11507,0,11507,null,null,null,null,null,11642,0,11642,-135,11507,0,11507]
[456,456160673,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D412","v":1},{"$f":"'fnd enro'!E412","v":0},{"$f":"'fnd enro'!F412","v":0},{"$f":"'fnd enro'!G412","v":1},{"$f":"'fnd enro'!H412","v":0},{"$f":"'fnd enro'!I412","v":0},{"$f":"'fnd enro'!J412","v":0},{"$f":"'fnd enro'!K412","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L412","v":0},{"$f":"'fnd enro'!M412+'fnd enro'!N412","v":1},{"$f":"'fnd enro'!O412","v":0},{"$f":"'fnd enro'!P412","v":0},{"$f":"'fnd enro'!Q412","v":2},{"$f":"'fnd enro'!S412","v":2},1,{"$f":"VALUE('fnd enro'!R412)","v":2},null,{"$f":"(($D412*'fnd base rates'!C$107)\n+($E412*'fnd base rates'!C$108)\n+($F412*'fnd base rates'!C$109)\n+($G412*'fnd base rates'!C$110)\n+($H412*'fnd base rates'!C$111)\n+($I412*'fnd base rates'!C$112)\n+($J412*'fnd base rates'!C$113)\n+($K412*'fnd base rates'!C$114)\n+($M412*'fnd base rates'!C$116)\n+($N412*'fnd base rates'!C$117)\n+($O412*'fnd base rates'!C$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,3)))\n*$R412","v":901.22889900000007},{"$f":"(($D412*'fnd base rates'!D$107)\n+($E412*'fnd base rates'!D$108)\n+($F412*'fnd base rates'!D$109)\n+($G412*'fnd base rates'!D$110)\n+($H412*'fnd base rates'!D$111)\n+($I412*'fnd base rates'!D$112)\n+($J412*'fnd base rates'!D$113)\n+($K412*'fnd base rates'!D$114)\n+($M412*'fnd base rates'!D$116)\n+($N412*'fnd base rates'!D$117)\n+($O412*'fnd base rates'!D$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,4)))\n*$R412","v":1741.92},{"$f":"(($D412*'fnd base rates'!E$107)\n+($E412*'fnd base rates'!E$108)\n+($F412*'fnd base rates'!E$109)\n+($G412*'fnd base rates'!E$110)\n+($H412*'fnd base rates'!E$111)\n+($I412*'fnd base rates'!E$112)\n+($J412*'fnd base rates'!E$113)\n+($K412*'fnd base rates'!E$114)\n+($M412*'fnd base rates'!E$116)\n+($N412*'fnd base rates'!E$117)\n+($O412*'fnd base rates'!E$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,5)))\n*$R412","v":11299.307723},{"$f":"(($D412*'fnd base rates'!F$107)\n+($E412*'fnd base rates'!F$108)\n+($F412*'fnd base rates'!F$109)\n+($G412*'fnd base rates'!F$110)\n+($H412*'fnd base rates'!F$111)\n+($I412*'fnd base rates'!F$112)\n+($J412*'fnd base rates'!F$113)\n+($K412*'fnd base rates'!F$114)\n+($M412*'fnd base rates'!F$116)\n+($N412*'fnd base rates'!F$117)\n+($O412*'fnd base rates'!F$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,6)))\n*$R412","v":1756.5582509999999},{"$f":"(($D412*'fnd base rates'!G$107)\n+($E412*'fnd base rates'!G$108)\n+($F412*'fnd base rates'!G$109)\n+($G412*'fnd base rates'!G$110)\n+($H412*'fnd base rates'!G$111)\n+($I412*'fnd base rates'!G$112)\n+($J412*'fnd base rates'!G$113)\n+($K412*'fnd base rates'!G$114)\n+($M412*'fnd base rates'!G$116)\n+($N412*'fnd base rates'!G$117)\n+($O412*'fnd base rates'!G$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,7)))\n*$R412","v":494.98340599999995},{"$f":"(($D412*'fnd base rates'!H$107)\n+($E412*'fnd base rates'!H$108)\n+($F412*'fnd base rates'!H$109)\n+($G412*'fnd base rates'!H$110)\n+($H412*'fnd base rates'!H$111)\n+($I412*'fnd base rates'!H$112)\n+($J412*'fnd base rates'!H$113)\n+($K412*'fnd base rates'!H$114)\n+($M412*'fnd base rates'!H$116)\n+($N412*'fnd base rates'!H$117)\n+($O412*'fnd base rates'!H$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,8)))","v":884.27706999999998},{"$f":"(($D412*'fnd base rates'!I$107)\n+($E412*'fnd base rates'!I$108)\n+($F412*'fnd base rates'!I$109)\n+($G412*'fnd base rates'!I$110)\n+($H412*'fnd base rates'!I$111)\n+($I412*'fnd base rates'!I$112)\n+($J412*'fnd base rates'!I$113)\n+($K412*'fnd base rates'!I$114)\n+($M412*'fnd base rates'!I$116)\n+($N412*'fnd base rates'!I$117)\n+($O412*'fnd base rates'!I$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,9)))\n*$R412","v":627.16999999999996},{"$f":"(($D412*'fnd base rates'!J$107)\n+($E412*'fnd base rates'!J$108)\n+($F412*'fnd base rates'!J$109)\n+($G412*'fnd base rates'!J$110)\n+($H412*'fnd base rates'!J$111)\n+($I412*'fnd base rates'!J$112)\n+($J412*'fnd base rates'!J$113)\n+($K412*'fnd base rates'!J$114)\n+($M412*'fnd base rates'!J$116)\n+($N412*'fnd base rates'!J$117)\n+($O412*'fnd base rates'!J$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,10)))\n*$R412","v":1237.79},{"$f":"(($D412*'fnd base rates'!K$107)\n+($E412*'fnd base rates'!K$108)\n+($F412*'fnd base rates'!K$109)\n+($G412*'fnd base rates'!K$110)\n+($H412*'fnd base rates'!K$111)\n+($I412*'fnd base rates'!K$112)\n+($J412*'fnd base rates'!K$113)\n+($K412*'fnd base rates'!K$114)\n+($M412*'fnd base rates'!K$116)\n+($N412*'fnd base rates'!K$117)\n+($O412*'fnd base rates'!K$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,11)))\n*$R412","v":1771.4471879999999},{"$f":"(($D412*'fnd base rates'!L$107)\n+($E412*'fnd base rates'!L$108)\n+($F412*'fnd base rates'!L$109)\n+($G412*'fnd base rates'!L$110)\n+($H412*'fnd base rates'!L$111)\n+($I412*'fnd base rates'!L$112)\n+($J412*'fnd base rates'!L$113)\n+($K412*'fnd base rates'!L$114)\n+($M412*'fnd base rates'!L$116)\n+($N412*'fnd base rates'!L$117)\n+($O412*'fnd base rates'!L$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,12)))","v":2759.0014209999999},{"$f":"(($D412*'fnd base rates'!M$107)\n+($E412*'fnd base rates'!M$108)\n+($F412*'fnd base rates'!M$109)\n+($G412*'fnd base rates'!M$110)\n+($H412*'fnd base rates'!M$111)\n+($I412*'fnd base rates'!M$112)\n+($J412*'fnd base rates'!M$113)\n+($K412*'fnd base rates'!M$114)\n+($M412*'fnd base rates'!M$116)\n+($N412*'fnd base rates'!M$117)\n+($O412*'fnd base rates'!M$118)\n+($P412*VLOOKUP($S412+12,rate_basefnd,13)))","v":0},23473.683957999998,null,456160673,"456","160","673",1,2,23473.683957999998,11737,0,11737,null,null,null,null,null,11823,-2,11821,-84,11737,0,11737]
[456,456160735,"LOWELL COMMUNITY",{"$f":"'fnd enro'!D413","v":0},{"$f":"'fnd enro'!E413","v":0},{"$f":"'fnd enro'!F413","v":0},{"$f":"'fnd enro'!G413","v":1},{"$f":"'fnd enro'!H413","v":0},{"$f":"'fnd enro'!I413","v":0},{"$f":"'fnd enro'!J413","v":0},{"$f":"'fnd enro'!K413","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L413","v":0},{"$f":"'fnd enro'!M413+'fnd enro'!N413","v":1},{"$f":"'fnd enro'!O413","v":0},{"$f":"'fnd enro'!P413","v":0},{"$f":"'fnd enro'!Q413","v":1},{"$f":"'fnd enro'!S413","v":1},1,{"$f":"VALUE('fnd enro'!R413)","v":4},null,{"$f":"(($D413*'fnd base rates'!C$107)\n+($E413*'fnd base rates'!C$108)\n+($F413*'fnd base rates'!C$109)\n+($G413*'fnd base rates'!C$110)\n+($H413*'fnd base rates'!C$111)\n+($I413*'fnd base rates'!C$112)\n+($J413*'fnd base rates'!C$113)\n+($K413*'fnd base rates'!C$114)\n+($M413*'fnd base rates'!C$116)\n+($N413*'fnd base rates'!C$117)\n+($O413*'fnd base rates'!C$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,3)))\n*$R413","v":649.93889899999999},{"$f":"(($D413*'fnd base rates'!D$107)\n+($E413*'fnd base rates'!D$108)\n+($F413*'fnd base rates'!D$109)\n+($G413*'fnd base rates'!D$110)\n+($H413*'fnd base rates'!D$111)\n+($I413*'fnd base rates'!D$112)\n+($J413*'fnd base rates'!D$113)\n+($K413*'fnd base rates'!D$114)\n+($M413*'fnd base rates'!D$116)\n+($N413*'fnd base rates'!D$117)\n+($O413*'fnd base rates'!D$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,4)))\n*$R413","v":1137.3400000000001},{"$f":"(($D413*'fnd base rates'!E$107)\n+($E413*'fnd base rates'!E$108)\n+($F413*'fnd base rates'!E$109)\n+($G413*'fnd base rates'!E$110)\n+($H413*'fnd base rates'!E$111)\n+($I413*'fnd base rates'!E$112)\n+($J413*'fnd base rates'!E$113)\n+($K413*'fnd base rates'!E$114)\n+($M413*'fnd base rates'!E$116)\n+($N413*'fnd base rates'!E$117)\n+($O413*'fnd base rates'!E$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,5)))\n*$R413","v":7265.9177230000005},{"$f":"(($D413*'fnd base rates'!F$107)\n+($E413*'fnd base rates'!F$108)\n+($F413*'fnd base rates'!F$109)\n+($G413*'fnd base rates'!F$110)\n+($H413*'fnd base rates'!F$111)\n+($I413*'fnd base rates'!F$112)\n+($J413*'fnd base rates'!F$113)\n+($K413*'fnd base rates'!F$114)\n+($M413*'fnd base rates'!F$116)\n+($N413*'fnd base rates'!F$117)\n+($O413*'fnd base rates'!F$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,6)))\n*$R413","v":1332.0582509999999},{"$f":"(($D413*'fnd base rates'!G$107)\n+($E413*'fnd base rates'!G$108)\n+($F413*'fnd base rates'!G$109)\n+($G413*'fnd base rates'!G$110)\n+($H413*'fnd base rates'!G$111)\n+($I413*'fnd base rates'!G$112)\n+($J413*'fnd base rates'!G$113)\n+($K413*'fnd base rates'!G$114)\n+($M413*'fnd base rates'!G$116)\n+($N413*'fnd base rates'!G$117)\n+($O413*'fnd base rates'!G$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,7)))\n*$R413","v":314.13340600000004},{"$f":"(($D413*'fnd base rates'!H$107)\n+($E413*'fnd base rates'!H$108)\n+($F413*'fnd base rates'!H$109)\n+($G413*'fnd base rates'!H$110)\n+($H413*'fnd base rates'!H$111)\n+($I413*'fnd base rates'!H$112)\n+($J413*'fnd base rates'!H$113)\n+($K413*'fnd base rates'!H$114)\n+($M413*'fnd base rates'!H$116)\n+($N413*'fnd base rates'!H$117)\n+($O413*'fnd base rates'!H$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,8)))","v":627.03706999999997},{"$f":"(($D413*'fnd base rates'!I$107)\n+($E413*'fnd base rates'!I$108)\n+($F413*'fnd base rates'!I$109)\n+($G413*'fnd base rates'!I$110)\n+($H413*'fnd base rates'!I$111)\n+($I413*'fnd base rates'!I$112)\n+($J413*'fnd base rates'!I$113)\n+($K413*'fnd base rates'!I$114)\n+($M413*'fnd base rates'!I$116)\n+($N413*'fnd base rates'!I$117)\n+($O413*'fnd base rates'!I$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,9)))\n*$R413","v":410.43999999999994},{"$f":"(($D413*'fnd base rates'!J$107)\n+($E413*'fnd base rates'!J$108)\n+($F413*'fnd base rates'!J$109)\n+($G413*'fnd base rates'!J$110)\n+($H413*'fnd base rates'!J$111)\n+($I413*'fnd base rates'!J$112)\n+($J413*'fnd base rates'!J$113)\n+($K413*'fnd base rates'!J$114)\n+($M413*'fnd base rates'!J$116)\n+($N413*'fnd base rates'!J$117)\n+($O413*'fnd base rates'!J$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,10)))\n*$R413","v":689.49},{"$f":"(($D413*'fnd base rates'!K$107)\n+($E413*'fnd base rates'!K$108)\n+($F413*'fnd base rates'!K$109)\n+($G413*'fnd base rates'!K$110)\n+($H413*'fnd base rates'!K$111)\n+($I413*'fnd base rates'!K$112)\n+($J413*'fnd base rates'!K$113)\n+($K413*'fnd base rates'!K$114)\n+($M413*'fnd base rates'!K$116)\n+($N413*'fnd base rates'!K$117)\n+($O413*'fnd base rates'!K$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,11)))\n*$R413","v":1311.817188},{"$f":"(($D413*'fnd base rates'!L$107)\n+($E413*'fnd base rates'!L$108)\n+($F413*'fnd base rates'!L$109)\n+($G413*'fnd base rates'!L$110)\n+($H413*'fnd base rates'!L$111)\n+($I413*'fnd base rates'!L$112)\n+($J413*'fnd base rates'!L$113)\n+($K413*'fnd base rates'!L$114)\n+($M413*'fnd base rates'!L$116)\n+($N413*'fnd base rates'!L$117)\n+($O413*'fnd base rates'!L$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,12)))","v":1844.5914210000001},{"$f":"(($D413*'fnd base rates'!M$107)\n+($E413*'fnd base rates'!M$108)\n+($F413*'fnd base rates'!M$109)\n+($G413*'fnd base rates'!M$110)\n+($H413*'fnd base rates'!M$111)\n+($I413*'fnd base rates'!M$112)\n+($J413*'fnd base rates'!M$113)\n+($K413*'fnd base rates'!M$114)\n+($M413*'fnd base rates'!M$116)\n+($N413*'fnd base rates'!M$117)\n+($O413*'fnd base rates'!M$118)\n+($P413*VLOOKUP($S413+12,rate_basefnd,13)))","v":0},15582.763958000003,null,456160735,"456","160","735",1,1,15582.763958000003,15583,0,15583,null,null,null,null,null,15714,9,15723,-98,15625,-42,15583]
[458,458160031,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D414","v":0},{"$f":"'fnd enro'!E414","v":0},{"$f":"'fnd enro'!F414","v":0},{"$f":"'fnd enro'!G414","v":0},{"$f":"'fnd enro'!H414","v":0},{"$f":"'fnd enro'!I414","v":2},{"$f":"'fnd enro'!J414","v":0},{"$f":"'fnd enro'!K414","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L414","v":0},{"$f":"'fnd enro'!M414+'fnd enro'!N414","v":0},{"$f":"'fnd enro'!O414","v":0},{"$f":"'fnd enro'!P414","v":0},{"$f":"'fnd enro'!Q414","v":2},{"$f":"'fnd enro'!S414","v":2},1,{"$f":"VALUE('fnd enro'!R414)","v":4},null,{"$f":"(($D414*'fnd base rates'!C$107)\n+($E414*'fnd base rates'!C$108)\n+($F414*'fnd base rates'!C$109)\n+($G414*'fnd base rates'!C$110)\n+($H414*'fnd base rates'!C$111)\n+($I414*'fnd base rates'!C$112)\n+($J414*'fnd base rates'!C$113)\n+($K414*'fnd base rates'!C$114)\n+($M414*'fnd base rates'!C$116)\n+($N414*'fnd base rates'!C$117)\n+($O414*'fnd base rates'!C$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,3)))\n*$R414","v":1116.0177980000001},{"$f":"(($D414*'fnd base rates'!D$107)\n+($E414*'fnd base rates'!D$108)\n+($F414*'fnd base rates'!D$109)\n+($G414*'fnd base rates'!D$110)\n+($H414*'fnd base rates'!D$111)\n+($I414*'fnd base rates'!D$112)\n+($J414*'fnd base rates'!D$113)\n+($K414*'fnd base rates'!D$114)\n+($M414*'fnd base rates'!D$116)\n+($N414*'fnd base rates'!D$117)\n+($O414*'fnd base rates'!D$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,4)))\n*$R414","v":1952.92},{"$f":"(($D414*'fnd base rates'!E$107)\n+($E414*'fnd base rates'!E$108)\n+($F414*'fnd base rates'!E$109)\n+($G414*'fnd base rates'!E$110)\n+($H414*'fnd base rates'!E$111)\n+($I414*'fnd base rates'!E$112)\n+($J414*'fnd base rates'!E$113)\n+($K414*'fnd base rates'!E$114)\n+($M414*'fnd base rates'!E$116)\n+($N414*'fnd base rates'!E$117)\n+($O414*'fnd base rates'!E$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,5)))\n*$R414","v":14226.915446000001},{"$f":"(($D414*'fnd base rates'!F$107)\n+($E414*'fnd base rates'!F$108)\n+($F414*'fnd base rates'!F$109)\n+($G414*'fnd base rates'!F$110)\n+($H414*'fnd base rates'!F$111)\n+($I414*'fnd base rates'!F$112)\n+($J414*'fnd base rates'!F$113)\n+($K414*'fnd base rates'!F$114)\n+($M414*'fnd base rates'!F$116)\n+($N414*'fnd base rates'!F$117)\n+($O414*'fnd base rates'!F$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,6)))\n*$R414","v":1661.8965020000001},{"$f":"(($D414*'fnd base rates'!G$107)\n+($E414*'fnd base rates'!G$108)\n+($F414*'fnd base rates'!G$109)\n+($G414*'fnd base rates'!G$110)\n+($H414*'fnd base rates'!G$111)\n+($I414*'fnd base rates'!G$112)\n+($J414*'fnd base rates'!G$113)\n+($K414*'fnd base rates'!G$114)\n+($M414*'fnd base rates'!G$116)\n+($N414*'fnd base rates'!G$117)\n+($O414*'fnd base rates'!G$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,7)))\n*$R414","v":549.74681199999998},{"$f":"(($D414*'fnd base rates'!H$107)\n+($E414*'fnd base rates'!H$108)\n+($F414*'fnd base rates'!H$109)\n+($G414*'fnd base rates'!H$110)\n+($H414*'fnd base rates'!H$111)\n+($I414*'fnd base rates'!H$112)\n+($J414*'fnd base rates'!H$113)\n+($K414*'fnd base rates'!H$114)\n+($M414*'fnd base rates'!H$116)\n+($N414*'fnd base rates'!H$117)\n+($O414*'fnd base rates'!H$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,8)))","v":1599.23414},{"$f":"(($D414*'fnd base rates'!I$107)\n+($E414*'fnd base rates'!I$108)\n+($F414*'fnd base rates'!I$109)\n+($G414*'fnd base rates'!I$110)\n+($H414*'fnd base rates'!I$111)\n+($I414*'fnd base rates'!I$112)\n+($J414*'fnd base rates'!I$113)\n+($K414*'fnd base rates'!I$114)\n+($M414*'fnd base rates'!I$116)\n+($N414*'fnd base rates'!I$117)\n+($O414*'fnd base rates'!I$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,9)))\n*$R414","v":1005.06},{"$f":"(($D414*'fnd base rates'!J$107)\n+($E414*'fnd base rates'!J$108)\n+($F414*'fnd base rates'!J$109)\n+($G414*'fnd base rates'!J$110)\n+($H414*'fnd base rates'!J$111)\n+($I414*'fnd base rates'!J$112)\n+($J414*'fnd base rates'!J$113)\n+($K414*'fnd base rates'!J$114)\n+($M414*'fnd base rates'!J$116)\n+($N414*'fnd base rates'!J$117)\n+($O414*'fnd base rates'!J$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,10)))\n*$R414","v":2128.3599999999997},{"$f":"(($D414*'fnd base rates'!K$107)\n+($E414*'fnd base rates'!K$108)\n+($F414*'fnd base rates'!K$109)\n+($G414*'fnd base rates'!K$110)\n+($H414*'fnd base rates'!K$111)\n+($I414*'fnd base rates'!K$112)\n+($J414*'fnd base rates'!K$113)\n+($K414*'fnd base rates'!K$114)\n+($M414*'fnd base rates'!K$116)\n+($N414*'fnd base rates'!K$117)\n+($O414*'fnd base rates'!K$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,11)))\n*$R414","v":2166.154376},{"$f":"(($D414*'fnd base rates'!L$107)\n+($E414*'fnd base rates'!L$108)\n+($F414*'fnd base rates'!L$109)\n+($G414*'fnd base rates'!L$110)\n+($H414*'fnd base rates'!L$111)\n+($I414*'fnd base rates'!L$112)\n+($J414*'fnd base rates'!L$113)\n+($K414*'fnd base rates'!L$114)\n+($M414*'fnd base rates'!L$116)\n+($N414*'fnd base rates'!L$117)\n+($O414*'fnd base rates'!L$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,12)))","v":3038.9028420000004},{"$f":"(($D414*'fnd base rates'!M$107)\n+($E414*'fnd base rates'!M$108)\n+($F414*'fnd base rates'!M$109)\n+($G414*'fnd base rates'!M$110)\n+($H414*'fnd base rates'!M$111)\n+($I414*'fnd base rates'!M$112)\n+($J414*'fnd base rates'!M$113)\n+($K414*'fnd base rates'!M$114)\n+($M414*'fnd base rates'!M$116)\n+($N414*'fnd base rates'!M$117)\n+($O414*'fnd base rates'!M$118)\n+($P414*VLOOKUP($S414+12,rate_basefnd,13)))","v":0},29445.207916000003,null,458160031,"458","160","031",1,2,29445.207916000003,14723,0,14723,null,null,null,null,null,14795,10,14805,-82,14723,0,14723]
[458,458160079,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D415","v":0},{"$f":"'fnd enro'!E415","v":0},{"$f":"'fnd enro'!F415","v":0},{"$f":"'fnd enro'!G415","v":0},{"$f":"'fnd enro'!H415","v":0},{"$f":"'fnd enro'!I415","v":7},{"$f":"'fnd enro'!J415","v":0},{"$f":"'fnd enro'!K415","v":0.26529999999999998},{"$f":"'fnd enro'!L415","v":0},{"$f":"'fnd enro'!M415+'fnd enro'!N415","v":0},{"$f":"'fnd enro'!O415","v":0},{"$f":"'fnd enro'!P415","v":0},{"$f":"'fnd enro'!Q415","v":4},{"$f":"'fnd enro'!S415","v":7},1,{"$f":"VALUE('fnd enro'!R415)","v":6},null,{"$f":"(($D415*'fnd base rates'!C$107)\n+($E415*'fnd base rates'!C$108)\n+($F415*'fnd base rates'!C$109)\n+($G415*'fnd base rates'!C$110)\n+($H415*'fnd base rates'!C$111)\n+($I415*'fnd base rates'!C$112)\n+($J415*'fnd base rates'!C$113)\n+($K415*'fnd base rates'!C$114)\n+($M415*'fnd base rates'!C$116)\n+($N415*'fnd base rates'!C$117)\n+($O415*'fnd base rates'!C$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,3)))\n*$R415","v":3762.1022929999999},{"$f":"(($D415*'fnd base rates'!D$107)\n+($E415*'fnd base rates'!D$108)\n+($F415*'fnd base rates'!D$109)\n+($G415*'fnd base rates'!D$110)\n+($H415*'fnd base rates'!D$111)\n+($I415*'fnd base rates'!D$112)\n+($J415*'fnd base rates'!D$113)\n+($K415*'fnd base rates'!D$114)\n+($M415*'fnd base rates'!D$116)\n+($N415*'fnd base rates'!D$117)\n+($O415*'fnd base rates'!D$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,4)))\n*$R415","v":6153.17},{"$f":"(($D415*'fnd base rates'!E$107)\n+($E415*'fnd base rates'!E$108)\n+($F415*'fnd base rates'!E$109)\n+($G415*'fnd base rates'!E$110)\n+($H415*'fnd base rates'!E$111)\n+($I415*'fnd base rates'!E$112)\n+($J415*'fnd base rates'!E$113)\n+($K415*'fnd base rates'!E$114)\n+($M415*'fnd base rates'!E$116)\n+($N415*'fnd base rates'!E$117)\n+($O415*'fnd base rates'!E$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,5)))\n*$R415","v":43136.434061},{"$f":"(($D415*'fnd base rates'!F$107)\n+($E415*'fnd base rates'!F$108)\n+($F415*'fnd base rates'!F$109)\n+($G415*'fnd base rates'!F$110)\n+($H415*'fnd base rates'!F$111)\n+($I415*'fnd base rates'!F$112)\n+($J415*'fnd base rates'!F$113)\n+($K415*'fnd base rates'!F$114)\n+($M415*'fnd base rates'!F$116)\n+($N415*'fnd base rates'!F$117)\n+($O415*'fnd base rates'!F$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,6)))\n*$R415","v":5816.6377570000004},{"$f":"(($D415*'fnd base rates'!G$107)\n+($E415*'fnd base rates'!G$108)\n+($F415*'fnd base rates'!G$109)\n+($G415*'fnd base rates'!G$110)\n+($H415*'fnd base rates'!G$111)\n+($I415*'fnd base rates'!G$112)\n+($J415*'fnd base rates'!G$113)\n+($K415*'fnd base rates'!G$114)\n+($M415*'fnd base rates'!G$116)\n+($N415*'fnd base rates'!G$117)\n+($O415*'fnd base rates'!G$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,7)))\n*$R415","v":1601.1638419999999},{"$f":"(($D415*'fnd base rates'!H$107)\n+($E415*'fnd base rates'!H$108)\n+($F415*'fnd base rates'!H$109)\n+($G415*'fnd base rates'!H$110)\n+($H415*'fnd base rates'!H$111)\n+($I415*'fnd base rates'!H$112)\n+($J415*'fnd base rates'!H$113)\n+($K415*'fnd base rates'!H$114)\n+($M415*'fnd base rates'!H$116)\n+($N415*'fnd base rates'!H$117)\n+($O415*'fnd base rates'!H$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,8)))","v":5547.7994900000003},{"$f":"(($D415*'fnd base rates'!I$107)\n+($E415*'fnd base rates'!I$108)\n+($F415*'fnd base rates'!I$109)\n+($G415*'fnd base rates'!I$110)\n+($H415*'fnd base rates'!I$111)\n+($I415*'fnd base rates'!I$112)\n+($J415*'fnd base rates'!I$113)\n+($K415*'fnd base rates'!I$114)\n+($M415*'fnd base rates'!I$116)\n+($N415*'fnd base rates'!I$117)\n+($O415*'fnd base rates'!I$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,9)))\n*$R415","v":3248.15},{"$f":"(($D415*'fnd base rates'!J$107)\n+($E415*'fnd base rates'!J$108)\n+($F415*'fnd base rates'!J$109)\n+($G415*'fnd base rates'!J$110)\n+($H415*'fnd base rates'!J$111)\n+($I415*'fnd base rates'!J$112)\n+($J415*'fnd base rates'!J$113)\n+($K415*'fnd base rates'!J$114)\n+($M415*'fnd base rates'!J$116)\n+($N415*'fnd base rates'!J$117)\n+($O415*'fnd base rates'!J$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,10)))\n*$R415","v":6048.43},{"$f":"(($D415*'fnd base rates'!K$107)\n+($E415*'fnd base rates'!K$108)\n+($F415*'fnd base rates'!K$109)\n+($G415*'fnd base rates'!K$110)\n+($H415*'fnd base rates'!K$111)\n+($I415*'fnd base rates'!K$112)\n+($J415*'fnd base rates'!K$113)\n+($K415*'fnd base rates'!K$114)\n+($M415*'fnd base rates'!K$116)\n+($N415*'fnd base rates'!K$117)\n+($O415*'fnd base rates'!K$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,11)))\n*$R415","v":7581.5403159999996},{"$f":"(($D415*'fnd base rates'!L$107)\n+($E415*'fnd base rates'!L$108)\n+($F415*'fnd base rates'!L$109)\n+($G415*'fnd base rates'!L$110)\n+($H415*'fnd base rates'!L$111)\n+($I415*'fnd base rates'!L$112)\n+($J415*'fnd base rates'!L$113)\n+($K415*'fnd base rates'!L$114)\n+($M415*'fnd base rates'!L$116)\n+($N415*'fnd base rates'!L$117)\n+($O415*'fnd base rates'!L$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,12)))","v":9559.2099470000012},{"$f":"(($D415*'fnd base rates'!M$107)\n+($E415*'fnd base rates'!M$108)\n+($F415*'fnd base rates'!M$109)\n+($G415*'fnd base rates'!M$110)\n+($H415*'fnd base rates'!M$111)\n+($I415*'fnd base rates'!M$112)\n+($J415*'fnd base rates'!M$113)\n+($K415*'fnd base rates'!M$114)\n+($M415*'fnd base rates'!M$116)\n+($N415*'fnd base rates'!M$117)\n+($O415*'fnd base rates'!M$118)\n+($P415*VLOOKUP($S415+12,rate_basefnd,13)))","v":0},92454.63770599998,null,458160079,"458","160","079",1,7,92454.63770599998,13208,0,13208,null,null,null,null,null,13123,9,13132,76,13208,0,13208]
[458,458160160,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D416","v":0},{"$f":"'fnd enro'!E416","v":0},{"$f":"'fnd enro'!F416","v":0},{"$f":"'fnd enro'!G416","v":0},{"$f":"'fnd enro'!H416","v":0},{"$f":"'fnd enro'!I416","v":74},{"$f":"'fnd enro'!J416","v":0},{"$f":"'fnd enro'!K416","v":2.8046000000000002},{"$f":"'fnd enro'!L416","v":0},{"$f":"'fnd enro'!M416+'fnd enro'!N416","v":0},{"$f":"'fnd enro'!O416","v":0},{"$f":"'fnd enro'!P416","v":8},{"$f":"'fnd enro'!Q416","v":54},{"$f":"'fnd enro'!S416","v":74},1,{"$f":"VALUE('fnd enro'!R416)","v":10},null,{"$f":"(($D416*'fnd base rates'!C$107)\n+($E416*'fnd base rates'!C$108)\n+($F416*'fnd base rates'!C$109)\n+($G416*'fnd base rates'!C$110)\n+($H416*'fnd base rates'!C$111)\n+($I416*'fnd base rates'!C$112)\n+($J416*'fnd base rates'!C$113)\n+($K416*'fnd base rates'!C$114)\n+($M416*'fnd base rates'!C$116)\n+($N416*'fnd base rates'!C$117)\n+($O416*'fnd base rates'!C$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,3)))\n*$R416","v":41348.938525999998},{"$f":"(($D416*'fnd base rates'!D$107)\n+($E416*'fnd base rates'!D$108)\n+($F416*'fnd base rates'!D$109)\n+($G416*'fnd base rates'!D$110)\n+($H416*'fnd base rates'!D$111)\n+($I416*'fnd base rates'!D$112)\n+($J416*'fnd base rates'!D$113)\n+($K416*'fnd base rates'!D$114)\n+($M416*'fnd base rates'!D$116)\n+($N416*'fnd base rates'!D$117)\n+($O416*'fnd base rates'!D$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,4)))\n*$R416","v":70732.340000000011},{"$f":"(($D416*'fnd base rates'!E$107)\n+($E416*'fnd base rates'!E$108)\n+($F416*'fnd base rates'!E$109)\n+($G416*'fnd base rates'!E$110)\n+($H416*'fnd base rates'!E$111)\n+($I416*'fnd base rates'!E$112)\n+($J416*'fnd base rates'!E$113)\n+($K416*'fnd base rates'!E$114)\n+($M416*'fnd base rates'!E$116)\n+($N416*'fnd base rates'!E$117)\n+($O416*'fnd base rates'!E$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,5)))\n*$R416","v":508601.33150199999},{"$f":"(($D416*'fnd base rates'!F$107)\n+($E416*'fnd base rates'!F$108)\n+($F416*'fnd base rates'!F$109)\n+($G416*'fnd base rates'!F$110)\n+($H416*'fnd base rates'!F$111)\n+($I416*'fnd base rates'!F$112)\n+($J416*'fnd base rates'!F$113)\n+($K416*'fnd base rates'!F$114)\n+($M416*'fnd base rates'!F$116)\n+($N416*'fnd base rates'!F$117)\n+($O416*'fnd base rates'!F$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,6)))\n*$R416","v":62540.970574000006},{"$f":"(($D416*'fnd base rates'!G$107)\n+($E416*'fnd base rates'!G$108)\n+($F416*'fnd base rates'!G$109)\n+($G416*'fnd base rates'!G$110)\n+($H416*'fnd base rates'!G$111)\n+($I416*'fnd base rates'!G$112)\n+($J416*'fnd base rates'!G$113)\n+($K416*'fnd base rates'!G$114)\n+($M416*'fnd base rates'!G$116)\n+($N416*'fnd base rates'!G$117)\n+($O416*'fnd base rates'!G$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,7)))\n*$R416","v":19420.892044},{"$f":"(($D416*'fnd base rates'!H$107)\n+($E416*'fnd base rates'!H$108)\n+($F416*'fnd base rates'!H$109)\n+($G416*'fnd base rates'!H$110)\n+($H416*'fnd base rates'!H$111)\n+($I416*'fnd base rates'!H$112)\n+($J416*'fnd base rates'!H$113)\n+($K416*'fnd base rates'!H$114)\n+($M416*'fnd base rates'!H$116)\n+($N416*'fnd base rates'!H$117)\n+($O416*'fnd base rates'!H$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,8)))","v":59735.063180000005},{"$f":"(($D416*'fnd base rates'!I$107)\n+($E416*'fnd base rates'!I$108)\n+($F416*'fnd base rates'!I$109)\n+($G416*'fnd base rates'!I$110)\n+($H416*'fnd base rates'!I$111)\n+($I416*'fnd base rates'!I$112)\n+($J416*'fnd base rates'!I$113)\n+($K416*'fnd base rates'!I$114)\n+($M416*'fnd base rates'!I$116)\n+($N416*'fnd base rates'!I$117)\n+($O416*'fnd base rates'!I$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,9)))\n*$R416","v":36619.68},{"$f":"(($D416*'fnd base rates'!J$107)\n+($E416*'fnd base rates'!J$108)\n+($F416*'fnd base rates'!J$109)\n+($G416*'fnd base rates'!J$110)\n+($H416*'fnd base rates'!J$111)\n+($I416*'fnd base rates'!J$112)\n+($J416*'fnd base rates'!J$113)\n+($K416*'fnd base rates'!J$114)\n+($M416*'fnd base rates'!J$116)\n+($N416*'fnd base rates'!J$117)\n+($O416*'fnd base rates'!J$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,10)))\n*$R416","v":73608.100000000006},{"$f":"(($D416*'fnd base rates'!K$107)\n+($E416*'fnd base rates'!K$108)\n+($F416*'fnd base rates'!K$109)\n+($G416*'fnd base rates'!K$110)\n+($H416*'fnd base rates'!K$111)\n+($I416*'fnd base rates'!K$112)\n+($J416*'fnd base rates'!K$113)\n+($K416*'fnd base rates'!K$114)\n+($M416*'fnd base rates'!K$116)\n+($N416*'fnd base rates'!K$117)\n+($O416*'fnd base rates'!K$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,11)))\n*$R416","v":81948.991911999998},{"$f":"(($D416*'fnd base rates'!L$107)\n+($E416*'fnd base rates'!L$108)\n+($F416*'fnd base rates'!L$109)\n+($G416*'fnd base rates'!L$110)\n+($H416*'fnd base rates'!L$111)\n+($I416*'fnd base rates'!L$112)\n+($J416*'fnd base rates'!L$113)\n+($K416*'fnd base rates'!L$114)\n+($M416*'fnd base rates'!L$116)\n+($N416*'fnd base rates'!L$117)\n+($O416*'fnd base rates'!L$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,12)))","v":110022.88515399999},{"$f":"(($D416*'fnd base rates'!M$107)\n+($E416*'fnd base rates'!M$108)\n+($F416*'fnd base rates'!M$109)\n+($G416*'fnd base rates'!M$110)\n+($H416*'fnd base rates'!M$111)\n+($I416*'fnd base rates'!M$112)\n+($J416*'fnd base rates'!M$113)\n+($K416*'fnd base rates'!M$114)\n+($M416*'fnd base rates'!M$116)\n+($N416*'fnd base rates'!M$117)\n+($O416*'fnd base rates'!M$118)\n+($P416*VLOOKUP($S416+12,rate_basefnd,13)))","v":0},1064579.1928920001,null,458160160,"458","160","160",1,74,1064579.1928920001,14386,0,14386,null,null,null,null,null,15013,85,15098,-712,14386,0,14386]
[458,458160301,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D417","v":0},{"$f":"'fnd enro'!E417","v":0},{"$f":"'fnd enro'!F417","v":0},{"$f":"'fnd enro'!G417","v":0},{"$f":"'fnd enro'!H417","v":0},{"$f":"'fnd enro'!I417","v":1},{"$f":"'fnd enro'!J417","v":0},{"$f":"'fnd enro'!K417","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L417","v":0},{"$f":"'fnd enro'!M417+'fnd enro'!N417","v":0},{"$f":"'fnd enro'!O417","v":0},{"$f":"'fnd enro'!P417","v":0},{"$f":"'fnd enro'!Q417","v":1},{"$f":"'fnd enro'!S417","v":1},1,{"$f":"VALUE('fnd enro'!R417)","v":3},null,{"$f":"(($D417*'fnd base rates'!C$107)\n+($E417*'fnd base rates'!C$108)\n+($F417*'fnd base rates'!C$109)\n+($G417*'fnd base rates'!C$110)\n+($H417*'fnd base rates'!C$111)\n+($I417*'fnd base rates'!C$112)\n+($J417*'fnd base rates'!C$113)\n+($K417*'fnd base rates'!C$114)\n+($M417*'fnd base rates'!C$116)\n+($N417*'fnd base rates'!C$117)\n+($O417*'fnd base rates'!C$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,3)))\n*$R417","v":557.428899},{"$f":"(($D417*'fnd base rates'!D$107)\n+($E417*'fnd base rates'!D$108)\n+($F417*'fnd base rates'!D$109)\n+($G417*'fnd base rates'!D$110)\n+($H417*'fnd base rates'!D$111)\n+($I417*'fnd base rates'!D$112)\n+($J417*'fnd base rates'!D$113)\n+($K417*'fnd base rates'!D$114)\n+($M417*'fnd base rates'!D$116)\n+($N417*'fnd base rates'!D$117)\n+($O417*'fnd base rates'!D$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,4)))\n*$R417","v":973.73},{"$f":"(($D417*'fnd base rates'!E$107)\n+($E417*'fnd base rates'!E$108)\n+($F417*'fnd base rates'!E$109)\n+($G417*'fnd base rates'!E$110)\n+($H417*'fnd base rates'!E$111)\n+($I417*'fnd base rates'!E$112)\n+($J417*'fnd base rates'!E$113)\n+($K417*'fnd base rates'!E$114)\n+($M417*'fnd base rates'!E$116)\n+($N417*'fnd base rates'!E$117)\n+($O417*'fnd base rates'!E$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,5)))\n*$R417","v":7086.8777229999996},{"$f":"(($D417*'fnd base rates'!F$107)\n+($E417*'fnd base rates'!F$108)\n+($F417*'fnd base rates'!F$109)\n+($G417*'fnd base rates'!F$110)\n+($H417*'fnd base rates'!F$111)\n+($I417*'fnd base rates'!F$112)\n+($J417*'fnd base rates'!F$113)\n+($K417*'fnd base rates'!F$114)\n+($M417*'fnd base rates'!F$116)\n+($N417*'fnd base rates'!F$117)\n+($O417*'fnd base rates'!F$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,6)))\n*$R417","v":830.94825100000003},{"$f":"(($D417*'fnd base rates'!G$107)\n+($E417*'fnd base rates'!G$108)\n+($F417*'fnd base rates'!G$109)\n+($G417*'fnd base rates'!G$110)\n+($H417*'fnd base rates'!G$111)\n+($I417*'fnd base rates'!G$112)\n+($J417*'fnd base rates'!G$113)\n+($K417*'fnd base rates'!G$114)\n+($M417*'fnd base rates'!G$116)\n+($N417*'fnd base rates'!G$117)\n+($O417*'fnd base rates'!G$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,7)))\n*$R417","v":273.59340599999996},{"$f":"(($D417*'fnd base rates'!H$107)\n+($E417*'fnd base rates'!H$108)\n+($F417*'fnd base rates'!H$109)\n+($G417*'fnd base rates'!H$110)\n+($H417*'fnd base rates'!H$111)\n+($I417*'fnd base rates'!H$112)\n+($J417*'fnd base rates'!H$113)\n+($K417*'fnd base rates'!H$114)\n+($M417*'fnd base rates'!H$116)\n+($N417*'fnd base rates'!H$117)\n+($O417*'fnd base rates'!H$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,8)))","v":799.41706999999997},{"$f":"(($D417*'fnd base rates'!I$107)\n+($E417*'fnd base rates'!I$108)\n+($F417*'fnd base rates'!I$109)\n+($G417*'fnd base rates'!I$110)\n+($H417*'fnd base rates'!I$111)\n+($I417*'fnd base rates'!I$112)\n+($J417*'fnd base rates'!I$113)\n+($K417*'fnd base rates'!I$114)\n+($M417*'fnd base rates'!I$116)\n+($N417*'fnd base rates'!I$117)\n+($O417*'fnd base rates'!I$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,9)))\n*$R417","v":501.46000000000004},{"$f":"(($D417*'fnd base rates'!J$107)\n+($E417*'fnd base rates'!J$108)\n+($F417*'fnd base rates'!J$109)\n+($G417*'fnd base rates'!J$110)\n+($H417*'fnd base rates'!J$111)\n+($I417*'fnd base rates'!J$112)\n+($J417*'fnd base rates'!J$113)\n+($K417*'fnd base rates'!J$114)\n+($M417*'fnd base rates'!J$116)\n+($N417*'fnd base rates'!J$117)\n+($O417*'fnd base rates'!J$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,10)))\n*$R417","v":1058.5899999999999},{"$f":"(($D417*'fnd base rates'!K$107)\n+($E417*'fnd base rates'!K$108)\n+($F417*'fnd base rates'!K$109)\n+($G417*'fnd base rates'!K$110)\n+($H417*'fnd base rates'!K$111)\n+($I417*'fnd base rates'!K$112)\n+($J417*'fnd base rates'!K$113)\n+($K417*'fnd base rates'!K$114)\n+($M417*'fnd base rates'!K$116)\n+($N417*'fnd base rates'!K$117)\n+($O417*'fnd base rates'!K$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,11)))\n*$R417","v":1083.077188},{"$f":"(($D417*'fnd base rates'!L$107)\n+($E417*'fnd base rates'!L$108)\n+($F417*'fnd base rates'!L$109)\n+($G417*'fnd base rates'!L$110)\n+($H417*'fnd base rates'!L$111)\n+($I417*'fnd base rates'!L$112)\n+($J417*'fnd base rates'!L$113)\n+($K417*'fnd base rates'!L$114)\n+($M417*'fnd base rates'!L$116)\n+($N417*'fnd base rates'!L$117)\n+($O417*'fnd base rates'!L$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,12)))","v":1515.151421},{"$f":"(($D417*'fnd base rates'!M$107)\n+($E417*'fnd base rates'!M$108)\n+($F417*'fnd base rates'!M$109)\n+($G417*'fnd base rates'!M$110)\n+($H417*'fnd base rates'!M$111)\n+($I417*'fnd base rates'!M$112)\n+($J417*'fnd base rates'!M$113)\n+($K417*'fnd base rates'!M$114)\n+($M417*'fnd base rates'!M$116)\n+($N417*'fnd base rates'!M$117)\n+($O417*'fnd base rates'!M$118)\n+($P417*VLOOKUP($S417+12,rate_basefnd,13)))","v":0},14680.273958,null,458160301,"458","160","301",1,1,14680.273958,14680,0,14680,null,null,null,null,null,14751,4,14755,-75,14680,0,14680]
[458,458160326,"LOWELL MIDDLESEX ACADEMY",{"$f":"'fnd enro'!D418","v":0},{"$f":"'fnd enro'!E418","v":0},{"$f":"'fnd enro'!F418","v":0},{"$f":"'fnd enro'!G418","v":0},{"$f":"'fnd enro'!H418","v":0},{"$f":"'fnd enro'!I418","v":1},{"$f":"'fnd enro'!J418","v":0},{"$f":"'fnd enro'!K418","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L418","v":0},{"$f":"'fnd enro'!M418+'fnd enro'!N418","v":0},{"$f":"'fnd enro'!O418","v":0},{"$f":"'fnd enro'!P418","v":0},{"$f":"'fnd enro'!Q418","v":0},{"$f":"'fnd enro'!S418","v":1},1,{"$f":"VALUE('fnd enro'!R418)","v":1},null,{"$f":"(($D418*'fnd base rates'!C$107)\n+($E418*'fnd base rates'!C$108)\n+($F418*'fnd base rates'!C$109)\n+($G418*'fnd base rates'!C$110)\n+($H418*'fnd base rates'!C$111)\n+($I418*'fnd base rates'!C$112)\n+($J418*'fnd base rates'!C$113)\n+($K418*'fnd base rates'!C$114)\n+($M418*'fnd base rates'!C$116)\n+($N418*'fnd base rates'!C$117)\n+($O418*'fnd base rates'!C$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,3)))\n*$R418","v":504.28889900000001},{"$f":"(($D418*'fnd base rates'!D$107)\n+($E418*'fnd base rates'!D$108)\n+($F418*'fnd base rates'!D$109)\n+($G418*'fnd base rates'!D$110)\n+($H418*'fnd base rates'!D$111)\n+($I418*'fnd base rates'!D$112)\n+($J418*'fnd base rates'!D$113)\n+($K418*'fnd base rates'!D$114)\n+($M418*'fnd base rates'!D$116)\n+($N418*'fnd base rates'!D$117)\n+($O418*'fnd base rates'!D$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,4)))\n*$R418","v":721.95},{"$f":"(($D418*'fnd base rates'!E$107)\n+($E418*'fnd base rates'!E$108)\n+($F418*'fnd base rates'!E$109)\n+($G418*'fnd base rates'!E$110)\n+($H418*'fnd base rates'!E$111)\n+($I418*'fnd base rates'!E$112)\n+($J418*'fnd base rates'!E$113)\n+($K418*'fnd base rates'!E$114)\n+($M418*'fnd base rates'!E$116)\n+($N418*'fnd base rates'!E$117)\n+($O418*'fnd base rates'!E$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,5)))\n*$R418","v":4628.9477230000002},{"$f":"(($D418*'fnd base rates'!F$107)\n+($E418*'fnd base rates'!F$108)\n+($F418*'fnd base rates'!F$109)\n+($G418*'fnd base rates'!F$110)\n+($H418*'fnd base rates'!F$111)\n+($I418*'fnd base rates'!F$112)\n+($J418*'fnd base rates'!F$113)\n+($K418*'fnd base rates'!F$114)\n+($M418*'fnd base rates'!F$116)\n+($N418*'fnd base rates'!F$117)\n+($O418*'fnd base rates'!F$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,6)))\n*$R418","v":830.94825100000003},{"$f":"(($D418*'fnd base rates'!G$107)\n+($E418*'fnd base rates'!G$108)\n+($F418*'fnd base rates'!G$109)\n+($G418*'fnd base rates'!G$110)\n+($H418*'fnd base rates'!G$111)\n+($I418*'fnd base rates'!G$112)\n+($J418*'fnd base rates'!G$113)\n+($K418*'fnd base rates'!G$114)\n+($M418*'fnd base rates'!G$116)\n+($N418*'fnd base rates'!G$117)\n+($O418*'fnd base rates'!G$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,7)))\n*$R418","v":154.34340599999999},{"$f":"(($D418*'fnd base rates'!H$107)\n+($E418*'fnd base rates'!H$108)\n+($F418*'fnd base rates'!H$109)\n+($G418*'fnd base rates'!H$110)\n+($H418*'fnd base rates'!H$111)\n+($I418*'fnd base rates'!H$112)\n+($J418*'fnd base rates'!H$113)\n+($K418*'fnd base rates'!H$114)\n+($M418*'fnd base rates'!H$116)\n+($N418*'fnd base rates'!H$117)\n+($O418*'fnd base rates'!H$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D418*'fnd base rates'!I$107)\n+($E418*'fnd base rates'!I$108)\n+($F418*'fnd base rates'!I$109)\n+($G418*'fnd base rates'!I$110)\n+($H418*'fnd base rates'!I$111)\n+($I418*'fnd base rates'!I$112)\n+($J418*'fnd base rates'!I$113)\n+($K418*'fnd base rates'!I$114)\n+($M418*'fnd base rates'!I$116)\n+($N418*'fnd base rates'!I$117)\n+($O418*'fnd base rates'!I$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,9)))\n*$R418","v":401.93},{"$f":"(($D418*'fnd base rates'!J$107)\n+($E418*'fnd base rates'!J$108)\n+($F418*'fnd base rates'!J$109)\n+($G418*'fnd base rates'!J$110)\n+($H418*'fnd base rates'!J$111)\n+($I418*'fnd base rates'!J$112)\n+($J418*'fnd base rates'!J$113)\n+($K418*'fnd base rates'!J$114)\n+($M418*'fnd base rates'!J$116)\n+($N418*'fnd base rates'!J$117)\n+($O418*'fnd base rates'!J$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,10)))\n*$R418","v":541.41},{"$f":"(($D418*'fnd base rates'!K$107)\n+($E418*'fnd base rates'!K$108)\n+($F418*'fnd base rates'!K$109)\n+($G418*'fnd base rates'!K$110)\n+($H418*'fnd base rates'!K$111)\n+($I418*'fnd base rates'!K$112)\n+($J418*'fnd base rates'!K$113)\n+($K418*'fnd base rates'!K$114)\n+($M418*'fnd base rates'!K$116)\n+($N418*'fnd base rates'!K$117)\n+($O418*'fnd base rates'!K$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,11)))\n*$R418","v":1083.077188},{"$f":"(($D418*'fnd base rates'!L$107)\n+($E418*'fnd base rates'!L$108)\n+($F418*'fnd base rates'!L$109)\n+($G418*'fnd base rates'!L$110)\n+($H418*'fnd base rates'!L$111)\n+($I418*'fnd base rates'!L$112)\n+($J418*'fnd base rates'!L$113)\n+($K418*'fnd base rates'!L$114)\n+($M418*'fnd base rates'!L$116)\n+($N418*'fnd base rates'!L$117)\n+($O418*'fnd base rates'!L$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D418*'fnd base rates'!M$107)\n+($E418*'fnd base rates'!M$108)\n+($F418*'fnd base rates'!M$109)\n+($G418*'fnd base rates'!M$110)\n+($H418*'fnd base rates'!M$111)\n+($I418*'fnd base rates'!M$112)\n+($J418*'fnd base rates'!M$113)\n+($K418*'fnd base rates'!M$114)\n+($M418*'fnd base rates'!M$116)\n+($N418*'fnd base rates'!M$117)\n+($O418*'fnd base rates'!M$118)\n+($P418*VLOOKUP($S418+12,rate_basefnd,13)))","v":0},10765.593957999999,null,458160326,"458","160","326",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[463,463035035,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D419","v":0},{"$f":"'fnd enro'!E419","v":0},{"$f":"'fnd enro'!F419","v":60},{"$f":"'fnd enro'!G419","v":334},{"$f":"'fnd enro'!H419","v":174},{"$f":"'fnd enro'!I419","v":0},{"$f":"'fnd enro'!J419","v":0},{"$f":"'fnd enro'!K419","v":21.527200000000001},{"$f":"'fnd enro'!L419","v":0},{"$f":"'fnd enro'!M419+'fnd enro'!N419","v":77},{"$f":"'fnd enro'!O419","v":39},{"$f":"'fnd enro'!P419","v":0},{"$f":"'fnd enro'!Q419","v":416},{"$f":"'fnd enro'!S419","v":568},1.085,{"$f":"VALUE('fnd enro'!R419)","v":10},null,{"$f":"(($D419*'fnd base rates'!C$107)\n+($E419*'fnd base rates'!C$108)\n+($F419*'fnd base rates'!C$109)\n+($G419*'fnd base rates'!C$110)\n+($H419*'fnd base rates'!C$111)\n+($I419*'fnd base rates'!C$112)\n+($J419*'fnd base rates'!C$113)\n+($K419*'fnd base rates'!C$114)\n+($M419*'fnd base rates'!C$116)\n+($N419*'fnd base rates'!C$117)\n+($O419*'fnd base rates'!C$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,3)))\n*$R419","v":351211.87932572002},{"$f":"(($D419*'fnd base rates'!D$107)\n+($E419*'fnd base rates'!D$108)\n+($F419*'fnd base rates'!D$109)\n+($G419*'fnd base rates'!D$110)\n+($H419*'fnd base rates'!D$111)\n+($I419*'fnd base rates'!D$112)\n+($J419*'fnd base rates'!D$113)\n+($K419*'fnd base rates'!D$114)\n+($M419*'fnd base rates'!D$116)\n+($N419*'fnd base rates'!D$117)\n+($O419*'fnd base rates'!D$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,4)))\n*$R419","v":601370.85225000011},{"$f":"(($D419*'fnd base rates'!E$107)\n+($E419*'fnd base rates'!E$108)\n+($F419*'fnd base rates'!E$109)\n+($G419*'fnd base rates'!E$110)\n+($H419*'fnd base rates'!E$111)\n+($I419*'fnd base rates'!E$112)\n+($J419*'fnd base rates'!E$113)\n+($K419*'fnd base rates'!E$114)\n+($M419*'fnd base rates'!E$116)\n+($N419*'fnd base rates'!E$117)\n+($O419*'fnd base rates'!E$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,5)))\n*$R419","v":3648166.1407304402},{"$f":"(($D419*'fnd base rates'!F$107)\n+($E419*'fnd base rates'!F$108)\n+($F419*'fnd base rates'!F$109)\n+($G419*'fnd base rates'!F$110)\n+($H419*'fnd base rates'!F$111)\n+($I419*'fnd base rates'!F$112)\n+($J419*'fnd base rates'!F$113)\n+($K419*'fnd base rates'!F$114)\n+($M419*'fnd base rates'!F$116)\n+($N419*'fnd base rates'!F$117)\n+($O419*'fnd base rates'!F$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,6)))\n*$R419","v":697429.20777628012},{"$f":"(($D419*'fnd base rates'!G$107)\n+($E419*'fnd base rates'!G$108)\n+($F419*'fnd base rates'!G$109)\n+($G419*'fnd base rates'!G$110)\n+($H419*'fnd base rates'!G$111)\n+($I419*'fnd base rates'!G$112)\n+($J419*'fnd base rates'!G$113)\n+($K419*'fnd base rates'!G$114)\n+($M419*'fnd base rates'!G$116)\n+($N419*'fnd base rates'!G$117)\n+($O419*'fnd base rates'!G$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,7)))\n*$R419","v":163295.67319967999},{"$f":"(($D419*'fnd base rates'!H$107)\n+($E419*'fnd base rates'!H$108)\n+($F419*'fnd base rates'!H$109)\n+($G419*'fnd base rates'!H$110)\n+($H419*'fnd base rates'!H$111)\n+($I419*'fnd base rates'!H$112)\n+($J419*'fnd base rates'!H$113)\n+($K419*'fnd base rates'!H$114)\n+($M419*'fnd base rates'!H$116)\n+($N419*'fnd base rates'!H$117)\n+($O419*'fnd base rates'!H$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,8)))","v":303025.68575999996},{"$f":"(($D419*'fnd base rates'!I$107)\n+($E419*'fnd base rates'!I$108)\n+($F419*'fnd base rates'!I$109)\n+($G419*'fnd base rates'!I$110)\n+($H419*'fnd base rates'!I$111)\n+($I419*'fnd base rates'!I$112)\n+($J419*'fnd base rates'!I$113)\n+($K419*'fnd base rates'!I$114)\n+($M419*'fnd base rates'!I$116)\n+($N419*'fnd base rates'!I$117)\n+($O419*'fnd base rates'!I$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,9)))\n*$R419","v":226040.23084999996},{"$f":"(($D419*'fnd base rates'!J$107)\n+($E419*'fnd base rates'!J$108)\n+($F419*'fnd base rates'!J$109)\n+($G419*'fnd base rates'!J$110)\n+($H419*'fnd base rates'!J$111)\n+($I419*'fnd base rates'!J$112)\n+($J419*'fnd base rates'!J$113)\n+($K419*'fnd base rates'!J$114)\n+($M419*'fnd base rates'!J$116)\n+($N419*'fnd base rates'!J$117)\n+($O419*'fnd base rates'!J$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,10)))\n*$R419","v":384710.47894999996},{"$f":"(($D419*'fnd base rates'!K$107)\n+($E419*'fnd base rates'!K$108)\n+($F419*'fnd base rates'!K$109)\n+($G419*'fnd base rates'!K$110)\n+($H419*'fnd base rates'!K$111)\n+($I419*'fnd base rates'!K$112)\n+($J419*'fnd base rates'!K$113)\n+($K419*'fnd base rates'!K$114)\n+($M419*'fnd base rates'!K$116)\n+($N419*'fnd base rates'!K$117)\n+($O419*'fnd base rates'!K$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,11)))\n*$R419","v":688334.35392064007},{"$f":"(($D419*'fnd base rates'!L$107)\n+($E419*'fnd base rates'!L$108)\n+($F419*'fnd base rates'!L$109)\n+($G419*'fnd base rates'!L$110)\n+($H419*'fnd base rates'!L$111)\n+($I419*'fnd base rates'!L$112)\n+($J419*'fnd base rates'!L$113)\n+($K419*'fnd base rates'!L$114)\n+($M419*'fnd base rates'!L$116)\n+($N419*'fnd base rates'!L$117)\n+($O419*'fnd base rates'!L$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,12)))","v":908915.19712799997},{"$f":"(($D419*'fnd base rates'!M$107)\n+($E419*'fnd base rates'!M$108)\n+($F419*'fnd base rates'!M$109)\n+($G419*'fnd base rates'!M$110)\n+($H419*'fnd base rates'!M$111)\n+($I419*'fnd base rates'!M$112)\n+($J419*'fnd base rates'!M$113)\n+($K419*'fnd base rates'!M$114)\n+($M419*'fnd base rates'!M$116)\n+($N419*'fnd base rates'!M$117)\n+($O419*'fnd base rates'!M$118)\n+($P419*VLOOKUP($S419+12,rate_basefnd,13)))","v":0},7972499.6998907607,null,463035035,"463","035","035",1,568,7972499.6998907607,14036,0,14036,null,null,null,null,null,14844,95,14939,-903,14036,0,14036]
[463,463035057,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D420","v":0},{"$f":"'fnd enro'!E420","v":0},{"$f":"'fnd enro'!F420","v":0},{"$f":"'fnd enro'!G420","v":1},{"$f":"'fnd enro'!H420","v":0},{"$f":"'fnd enro'!I420","v":0},{"$f":"'fnd enro'!J420","v":0},{"$f":"'fnd enro'!K420","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L420","v":0},{"$f":"'fnd enro'!M420+'fnd enro'!N420","v":1},{"$f":"'fnd enro'!O420","v":0},{"$f":"'fnd enro'!P420","v":0},{"$f":"'fnd enro'!Q420","v":0},{"$f":"'fnd enro'!S420","v":1},1.085,{"$f":"VALUE('fnd enro'!R420)","v":10},null,{"$f":"(($D420*'fnd base rates'!C$107)\n+($E420*'fnd base rates'!C$108)\n+($F420*'fnd base rates'!C$109)\n+($G420*'fnd base rates'!C$110)\n+($H420*'fnd base rates'!C$111)\n+($I420*'fnd base rates'!C$112)\n+($J420*'fnd base rates'!C$113)\n+($K420*'fnd base rates'!C$114)\n+($M420*'fnd base rates'!C$116)\n+($N420*'fnd base rates'!C$117)\n+($O420*'fnd base rates'!C$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,3)))\n*$R420","v":646.89750541499996},{"$f":"(($D420*'fnd base rates'!D$107)\n+($E420*'fnd base rates'!D$108)\n+($F420*'fnd base rates'!D$109)\n+($G420*'fnd base rates'!D$110)\n+($H420*'fnd base rates'!D$111)\n+($I420*'fnd base rates'!D$112)\n+($J420*'fnd base rates'!D$113)\n+($K420*'fnd base rates'!D$114)\n+($M420*'fnd base rates'!D$116)\n+($N420*'fnd base rates'!D$117)\n+($O420*'fnd base rates'!D$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,4)))\n*$R420","v":957.87054999999998},{"$f":"(($D420*'fnd base rates'!E$107)\n+($E420*'fnd base rates'!E$108)\n+($F420*'fnd base rates'!E$109)\n+($G420*'fnd base rates'!E$110)\n+($H420*'fnd base rates'!E$111)\n+($I420*'fnd base rates'!E$112)\n+($J420*'fnd base rates'!E$113)\n+($K420*'fnd base rates'!E$114)\n+($M420*'fnd base rates'!E$116)\n+($N420*'fnd base rates'!E$117)\n+($O420*'fnd base rates'!E$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,5)))\n*$R420","v":5187.8273794550005},{"$f":"(($D420*'fnd base rates'!F$107)\n+($E420*'fnd base rates'!F$108)\n+($F420*'fnd base rates'!F$109)\n+($G420*'fnd base rates'!F$110)\n+($H420*'fnd base rates'!F$111)\n+($I420*'fnd base rates'!F$112)\n+($J420*'fnd base rates'!F$113)\n+($K420*'fnd base rates'!F$114)\n+($M420*'fnd base rates'!F$116)\n+($N420*'fnd base rates'!F$117)\n+($O420*'fnd base rates'!F$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,6)))\n*$R420","v":1445.2832023349999},{"$f":"(($D420*'fnd base rates'!G$107)\n+($E420*'fnd base rates'!G$108)\n+($F420*'fnd base rates'!G$109)\n+($G420*'fnd base rates'!G$110)\n+($H420*'fnd base rates'!G$111)\n+($I420*'fnd base rates'!G$112)\n+($J420*'fnd base rates'!G$113)\n+($K420*'fnd base rates'!G$114)\n+($M420*'fnd base rates'!G$116)\n+($N420*'fnd base rates'!G$117)\n+($O420*'fnd base rates'!G$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,7)))\n*$R420","v":210.05969551000001},{"$f":"(($D420*'fnd base rates'!H$107)\n+($E420*'fnd base rates'!H$108)\n+($F420*'fnd base rates'!H$109)\n+($G420*'fnd base rates'!H$110)\n+($H420*'fnd base rates'!H$111)\n+($I420*'fnd base rates'!H$112)\n+($J420*'fnd base rates'!H$113)\n+($K420*'fnd base rates'!H$114)\n+($M420*'fnd base rates'!H$116)\n+($N420*'fnd base rates'!H$117)\n+($O420*'fnd base rates'!H$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,8)))","v":608.55706999999995},{"$f":"(($D420*'fnd base rates'!I$107)\n+($E420*'fnd base rates'!I$108)\n+($F420*'fnd base rates'!I$109)\n+($G420*'fnd base rates'!I$110)\n+($H420*'fnd base rates'!I$111)\n+($I420*'fnd base rates'!I$112)\n+($J420*'fnd base rates'!I$113)\n+($K420*'fnd base rates'!I$114)\n+($M420*'fnd base rates'!I$116)\n+($N420*'fnd base rates'!I$117)\n+($O420*'fnd base rates'!I$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,9)))\n*$R420","v":336.17639999999994},{"$f":"(($D420*'fnd base rates'!J$107)\n+($E420*'fnd base rates'!J$108)\n+($F420*'fnd base rates'!J$109)\n+($G420*'fnd base rates'!J$110)\n+($H420*'fnd base rates'!J$111)\n+($I420*'fnd base rates'!J$112)\n+($J420*'fnd base rates'!J$113)\n+($K420*'fnd base rates'!J$114)\n+($M420*'fnd base rates'!J$116)\n+($N420*'fnd base rates'!J$117)\n+($O420*'fnd base rates'!J$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,10)))\n*$R420","v":180.8912},{"$f":"(($D420*'fnd base rates'!K$107)\n+($E420*'fnd base rates'!K$108)\n+($F420*'fnd base rates'!K$109)\n+($G420*'fnd base rates'!K$110)\n+($H420*'fnd base rates'!K$111)\n+($I420*'fnd base rates'!K$112)\n+($J420*'fnd base rates'!K$113)\n+($K420*'fnd base rates'!K$114)\n+($M420*'fnd base rates'!K$116)\n+($N420*'fnd base rates'!K$117)\n+($O420*'fnd base rates'!K$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,11)))\n*$R420","v":1423.32164898},{"$f":"(($D420*'fnd base rates'!L$107)\n+($E420*'fnd base rates'!L$108)\n+($F420*'fnd base rates'!L$109)\n+($G420*'fnd base rates'!L$110)\n+($H420*'fnd base rates'!L$111)\n+($I420*'fnd base rates'!L$112)\n+($J420*'fnd base rates'!L$113)\n+($K420*'fnd base rates'!L$114)\n+($M420*'fnd base rates'!L$116)\n+($N420*'fnd base rates'!L$117)\n+($O420*'fnd base rates'!L$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,12)))","v":1442.701421},{"$f":"(($D420*'fnd base rates'!M$107)\n+($E420*'fnd base rates'!M$108)\n+($F420*'fnd base rates'!M$109)\n+($G420*'fnd base rates'!M$110)\n+($H420*'fnd base rates'!M$111)\n+($I420*'fnd base rates'!M$112)\n+($J420*'fnd base rates'!M$113)\n+($K420*'fnd base rates'!M$114)\n+($M420*'fnd base rates'!M$116)\n+($N420*'fnd base rates'!M$117)\n+($O420*'fnd base rates'!M$118)\n+($P420*VLOOKUP($S420+12,rate_basefnd,13)))","v":0},12439.586072695001,null,463035057,"463","035","057",1,1,12439.586072695001,12440,0,12440,null,null,null,null,null,17656,138,17794,-5354,12440,0,12440]
[463,463035163,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D421","v":0},{"$f":"'fnd enro'!E421","v":0},{"$f":"'fnd enro'!F421","v":0},{"$f":"'fnd enro'!G421","v":0},{"$f":"'fnd enro'!H421","v":1},{"$f":"'fnd enro'!I421","v":0},{"$f":"'fnd enro'!J421","v":0},{"$f":"'fnd enro'!K421","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L421","v":0},{"$f":"'fnd enro'!M421+'fnd enro'!N421","v":0},{"$f":"'fnd enro'!O421","v":0},{"$f":"'fnd enro'!P421","v":0},{"$f":"'fnd enro'!Q421","v":1},{"$f":"'fnd enro'!S421","v":1},1.085,{"$f":"VALUE('fnd enro'!R421)","v":10},null,{"$f":"(($D421*'fnd base rates'!C$107)\n+($E421*'fnd base rates'!C$108)\n+($F421*'fnd base rates'!C$109)\n+($G421*'fnd base rates'!C$110)\n+($H421*'fnd base rates'!C$111)\n+($I421*'fnd base rates'!C$112)\n+($J421*'fnd base rates'!C$113)\n+($K421*'fnd base rates'!C$114)\n+($M421*'fnd base rates'!C$116)\n+($N421*'fnd base rates'!C$117)\n+($O421*'fnd base rates'!C$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,3)))\n*$R421","v":616.094355415},{"$f":"(($D421*'fnd base rates'!D$107)\n+($E421*'fnd base rates'!D$108)\n+($F421*'fnd base rates'!D$109)\n+($G421*'fnd base rates'!D$110)\n+($H421*'fnd base rates'!D$111)\n+($I421*'fnd base rates'!D$112)\n+($J421*'fnd base rates'!D$113)\n+($K421*'fnd base rates'!D$114)\n+($M421*'fnd base rates'!D$116)\n+($N421*'fnd base rates'!D$117)\n+($O421*'fnd base rates'!D$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,4)))\n*$R421","v":1109.96585},{"$f":"(($D421*'fnd base rates'!E$107)\n+($E421*'fnd base rates'!E$108)\n+($F421*'fnd base rates'!E$109)\n+($G421*'fnd base rates'!E$110)\n+($H421*'fnd base rates'!E$111)\n+($I421*'fnd base rates'!E$112)\n+($J421*'fnd base rates'!E$113)\n+($K421*'fnd base rates'!E$114)\n+($M421*'fnd base rates'!E$116)\n+($N421*'fnd base rates'!E$117)\n+($O421*'fnd base rates'!E$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,5)))\n*$R421","v":6723.8184794549998},{"$f":"(($D421*'fnd base rates'!F$107)\n+($E421*'fnd base rates'!F$108)\n+($F421*'fnd base rates'!F$109)\n+($G421*'fnd base rates'!F$110)\n+($H421*'fnd base rates'!F$111)\n+($I421*'fnd base rates'!F$112)\n+($J421*'fnd base rates'!F$113)\n+($K421*'fnd base rates'!F$114)\n+($M421*'fnd base rates'!F$116)\n+($N421*'fnd base rates'!F$117)\n+($O421*'fnd base rates'!F$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,6)))\n*$R421","v":1012.6503023349999},{"$f":"(($D421*'fnd base rates'!G$107)\n+($E421*'fnd base rates'!G$108)\n+($F421*'fnd base rates'!G$109)\n+($G421*'fnd base rates'!G$110)\n+($H421*'fnd base rates'!G$111)\n+($I421*'fnd base rates'!G$112)\n+($J421*'fnd base rates'!G$113)\n+($K421*'fnd base rates'!G$114)\n+($M421*'fnd base rates'!G$116)\n+($N421*'fnd base rates'!G$117)\n+($O421*'fnd base rates'!G$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,7)))\n*$R421","v":326.83824550999998},{"$f":"(($D421*'fnd base rates'!H$107)\n+($E421*'fnd base rates'!H$108)\n+($F421*'fnd base rates'!H$109)\n+($G421*'fnd base rates'!H$110)\n+($H421*'fnd base rates'!H$111)\n+($I421*'fnd base rates'!H$112)\n+($J421*'fnd base rates'!H$113)\n+($K421*'fnd base rates'!H$114)\n+($M421*'fnd base rates'!H$116)\n+($N421*'fnd base rates'!H$117)\n+($O421*'fnd base rates'!H$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D421*'fnd base rates'!I$107)\n+($E421*'fnd base rates'!I$108)\n+($F421*'fnd base rates'!I$109)\n+($G421*'fnd base rates'!I$110)\n+($H421*'fnd base rates'!I$111)\n+($I421*'fnd base rates'!I$112)\n+($J421*'fnd base rates'!I$113)\n+($K421*'fnd base rates'!I$114)\n+($M421*'fnd base rates'!I$116)\n+($N421*'fnd base rates'!I$117)\n+($O421*'fnd base rates'!I$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,9)))\n*$R421","v":477.02024999999998},{"$f":"(($D421*'fnd base rates'!J$107)\n+($E421*'fnd base rates'!J$108)\n+($F421*'fnd base rates'!J$109)\n+($G421*'fnd base rates'!J$110)\n+($H421*'fnd base rates'!J$111)\n+($I421*'fnd base rates'!J$112)\n+($J421*'fnd base rates'!J$113)\n+($K421*'fnd base rates'!J$114)\n+($M421*'fnd base rates'!J$116)\n+($N421*'fnd base rates'!J$117)\n+($O421*'fnd base rates'!J$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,10)))\n*$R421","v":925.71114999999986},{"$f":"(($D421*'fnd base rates'!K$107)\n+($E421*'fnd base rates'!K$108)\n+($F421*'fnd base rates'!K$109)\n+($G421*'fnd base rates'!K$110)\n+($H421*'fnd base rates'!K$111)\n+($I421*'fnd base rates'!K$112)\n+($J421*'fnd base rates'!K$113)\n+($K421*'fnd base rates'!K$114)\n+($M421*'fnd base rates'!K$116)\n+($N421*'fnd base rates'!K$117)\n+($O421*'fnd base rates'!K$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,11)))\n*$R421","v":1208.0033989800002},{"$f":"(($D421*'fnd base rates'!L$107)\n+($E421*'fnd base rates'!L$108)\n+($F421*'fnd base rates'!L$109)\n+($G421*'fnd base rates'!L$110)\n+($H421*'fnd base rates'!L$111)\n+($I421*'fnd base rates'!L$112)\n+($J421*'fnd base rates'!L$113)\n+($K421*'fnd base rates'!L$114)\n+($M421*'fnd base rates'!L$116)\n+($N421*'fnd base rates'!L$117)\n+($O421*'fnd base rates'!L$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,12)))","v":1696.931421},{"$f":"(($D421*'fnd base rates'!M$107)\n+($E421*'fnd base rates'!M$108)\n+($F421*'fnd base rates'!M$109)\n+($G421*'fnd base rates'!M$110)\n+($H421*'fnd base rates'!M$111)\n+($I421*'fnd base rates'!M$112)\n+($J421*'fnd base rates'!M$113)\n+($K421*'fnd base rates'!M$114)\n+($M421*'fnd base rates'!M$116)\n+($N421*'fnd base rates'!M$117)\n+($O421*'fnd base rates'!M$118)\n+($P421*VLOOKUP($S421+12,rate_basefnd,13)))","v":0},14612.550522694997,null,463035163,"463","035","163",1,1,14612.550522694997,14613,0,14613,null,null,null,null,null,14752,139,14891,-278,14613,0,14613]
[463,463035220,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D422","v":0},{"$f":"'fnd enro'!E422","v":0},{"$f":"'fnd enro'!F422","v":0},{"$f":"'fnd enro'!G422","v":0},{"$f":"'fnd enro'!H422","v":1},{"$f":"'fnd enro'!I422","v":0},{"$f":"'fnd enro'!J422","v":0},{"$f":"'fnd enro'!K422","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L422","v":0},{"$f":"'fnd enro'!M422+'fnd enro'!N422","v":0},{"$f":"'fnd enro'!O422","v":0},{"$f":"'fnd enro'!P422","v":0},{"$f":"'fnd enro'!Q422","v":0},{"$f":"'fnd enro'!S422","v":1},1.085,{"$f":"VALUE('fnd enro'!R422)","v":6},null,{"$f":"(($D422*'fnd base rates'!C$107)\n+($E422*'fnd base rates'!C$108)\n+($F422*'fnd base rates'!C$109)\n+($G422*'fnd base rates'!C$110)\n+($H422*'fnd base rates'!C$111)\n+($I422*'fnd base rates'!C$112)\n+($J422*'fnd base rates'!C$113)\n+($K422*'fnd base rates'!C$114)\n+($M422*'fnd base rates'!C$116)\n+($N422*'fnd base rates'!C$117)\n+($O422*'fnd base rates'!C$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,3)))\n*$R422","v":547.15345541500005},{"$f":"(($D422*'fnd base rates'!D$107)\n+($E422*'fnd base rates'!D$108)\n+($F422*'fnd base rates'!D$109)\n+($G422*'fnd base rates'!D$110)\n+($H422*'fnd base rates'!D$111)\n+($I422*'fnd base rates'!D$112)\n+($J422*'fnd base rates'!D$113)\n+($K422*'fnd base rates'!D$114)\n+($M422*'fnd base rates'!D$116)\n+($N422*'fnd base rates'!D$117)\n+($O422*'fnd base rates'!D$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,4)))\n*$R422","v":783.31574999999998},{"$f":"(($D422*'fnd base rates'!E$107)\n+($E422*'fnd base rates'!E$108)\n+($F422*'fnd base rates'!E$109)\n+($G422*'fnd base rates'!E$110)\n+($H422*'fnd base rates'!E$111)\n+($I422*'fnd base rates'!E$112)\n+($J422*'fnd base rates'!E$113)\n+($K422*'fnd base rates'!E$114)\n+($M422*'fnd base rates'!E$116)\n+($N422*'fnd base rates'!E$117)\n+($O422*'fnd base rates'!E$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,5)))\n*$R422","v":3535.0468794550002},{"$f":"(($D422*'fnd base rates'!F$107)\n+($E422*'fnd base rates'!F$108)\n+($F422*'fnd base rates'!F$109)\n+($G422*'fnd base rates'!F$110)\n+($H422*'fnd base rates'!F$111)\n+($I422*'fnd base rates'!F$112)\n+($J422*'fnd base rates'!F$113)\n+($K422*'fnd base rates'!F$114)\n+($M422*'fnd base rates'!F$116)\n+($N422*'fnd base rates'!F$117)\n+($O422*'fnd base rates'!F$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,6)))\n*$R422","v":1012.6503023349999},{"$f":"(($D422*'fnd base rates'!G$107)\n+($E422*'fnd base rates'!G$108)\n+($F422*'fnd base rates'!G$109)\n+($G422*'fnd base rates'!G$110)\n+($H422*'fnd base rates'!G$111)\n+($I422*'fnd base rates'!G$112)\n+($J422*'fnd base rates'!G$113)\n+($K422*'fnd base rates'!G$114)\n+($M422*'fnd base rates'!G$116)\n+($N422*'fnd base rates'!G$117)\n+($O422*'fnd base rates'!G$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,7)))\n*$R422","v":172.13894550999999},{"$f":"(($D422*'fnd base rates'!H$107)\n+($E422*'fnd base rates'!H$108)\n+($F422*'fnd base rates'!H$109)\n+($G422*'fnd base rates'!H$110)\n+($H422*'fnd base rates'!H$111)\n+($I422*'fnd base rates'!H$112)\n+($J422*'fnd base rates'!H$113)\n+($K422*'fnd base rates'!H$114)\n+($M422*'fnd base rates'!H$116)\n+($N422*'fnd base rates'!H$117)\n+($O422*'fnd base rates'!H$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D422*'fnd base rates'!I$107)\n+($E422*'fnd base rates'!I$108)\n+($F422*'fnd base rates'!I$109)\n+($G422*'fnd base rates'!I$110)\n+($H422*'fnd base rates'!I$111)\n+($I422*'fnd base rates'!I$112)\n+($J422*'fnd base rates'!I$113)\n+($K422*'fnd base rates'!I$114)\n+($M422*'fnd base rates'!I$116)\n+($N422*'fnd base rates'!I$117)\n+($O422*'fnd base rates'!I$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,9)))\n*$R422","v":347.89439999999996},{"$f":"(($D422*'fnd base rates'!J$107)\n+($E422*'fnd base rates'!J$108)\n+($F422*'fnd base rates'!J$109)\n+($G422*'fnd base rates'!J$110)\n+($H422*'fnd base rates'!J$111)\n+($I422*'fnd base rates'!J$112)\n+($J422*'fnd base rates'!J$113)\n+($K422*'fnd base rates'!J$114)\n+($M422*'fnd base rates'!J$116)\n+($N422*'fnd base rates'!J$117)\n+($O422*'fnd base rates'!J$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,10)))\n*$R422","v":254.74714999999998},{"$f":"(($D422*'fnd base rates'!K$107)\n+($E422*'fnd base rates'!K$108)\n+($F422*'fnd base rates'!K$109)\n+($G422*'fnd base rates'!K$110)\n+($H422*'fnd base rates'!K$111)\n+($I422*'fnd base rates'!K$112)\n+($J422*'fnd base rates'!K$113)\n+($K422*'fnd base rates'!K$114)\n+($M422*'fnd base rates'!K$116)\n+($N422*'fnd base rates'!K$117)\n+($O422*'fnd base rates'!K$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,11)))\n*$R422","v":1208.0033989800002},{"$f":"(($D422*'fnd base rates'!L$107)\n+($E422*'fnd base rates'!L$108)\n+($F422*'fnd base rates'!L$109)\n+($G422*'fnd base rates'!L$110)\n+($H422*'fnd base rates'!L$111)\n+($I422*'fnd base rates'!L$112)\n+($J422*'fnd base rates'!L$113)\n+($K422*'fnd base rates'!L$114)\n+($M422*'fnd base rates'!L$116)\n+($N422*'fnd base rates'!L$117)\n+($O422*'fnd base rates'!L$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D422*'fnd base rates'!M$107)\n+($E422*'fnd base rates'!M$108)\n+($F422*'fnd base rates'!M$109)\n+($G422*'fnd base rates'!M$110)\n+($H422*'fnd base rates'!M$111)\n+($I422*'fnd base rates'!M$112)\n+($J422*'fnd base rates'!M$113)\n+($K422*'fnd base rates'!M$114)\n+($M422*'fnd base rates'!M$116)\n+($N422*'fnd base rates'!M$117)\n+($O422*'fnd base rates'!M$118)\n+($P422*VLOOKUP($S422+12,rate_basefnd,13)))","v":0},9576.1287726949995,null,463035220,"463","035","220",1,1,9576.1287726949995,9576,0,9576,null,null,null,null,null,9670,0,9670,-94,9576,0,9576]
[463,463035244,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D423","v":0},{"$f":"'fnd enro'!E423","v":0},{"$f":"'fnd enro'!F423","v":0},{"$f":"'fnd enro'!G423","v":5},{"$f":"'fnd enro'!H423","v":0},{"$f":"'fnd enro'!I423","v":0},{"$f":"'fnd enro'!J423","v":0},{"$f":"'fnd enro'!K423","v":0.1895},{"$f":"'fnd enro'!L423","v":0},{"$f":"'fnd enro'!M423+'fnd enro'!N423","v":0},{"$f":"'fnd enro'!O423","v":0},{"$f":"'fnd enro'!P423","v":0},{"$f":"'fnd enro'!Q423","v":3},{"$f":"'fnd enro'!S423","v":5},1.085,{"$f":"VALUE('fnd enro'!R423)","v":9},null,{"$f":"(($D423*'fnd base rates'!C$107)\n+($E423*'fnd base rates'!C$108)\n+($F423*'fnd base rates'!C$109)\n+($G423*'fnd base rates'!C$110)\n+($H423*'fnd base rates'!C$111)\n+($I423*'fnd base rates'!C$112)\n+($J423*'fnd base rates'!C$113)\n+($K423*'fnd base rates'!C$114)\n+($M423*'fnd base rates'!C$116)\n+($N423*'fnd base rates'!C$117)\n+($O423*'fnd base rates'!C$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,3)))\n*$R423","v":2938.0980770750002},{"$f":"(($D423*'fnd base rates'!D$107)\n+($E423*'fnd base rates'!D$108)\n+($F423*'fnd base rates'!D$109)\n+($G423*'fnd base rates'!D$110)\n+($H423*'fnd base rates'!D$111)\n+($I423*'fnd base rates'!D$112)\n+($J423*'fnd base rates'!D$113)\n+($K423*'fnd base rates'!D$114)\n+($M423*'fnd base rates'!D$116)\n+($N423*'fnd base rates'!D$117)\n+($O423*'fnd base rates'!D$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,4)))\n*$R423","v":4875.2413499999993},{"$f":"(($D423*'fnd base rates'!E$107)\n+($E423*'fnd base rates'!E$108)\n+($F423*'fnd base rates'!E$109)\n+($G423*'fnd base rates'!E$110)\n+($H423*'fnd base rates'!E$111)\n+($I423*'fnd base rates'!E$112)\n+($J423*'fnd base rates'!E$113)\n+($K423*'fnd base rates'!E$114)\n+($M423*'fnd base rates'!E$116)\n+($N423*'fnd base rates'!E$117)\n+($O423*'fnd base rates'!E$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,5)))\n*$R423","v":29188.570847275001},{"$f":"(($D423*'fnd base rates'!F$107)\n+($E423*'fnd base rates'!F$108)\n+($F423*'fnd base rates'!F$109)\n+($G423*'fnd base rates'!F$110)\n+($H423*'fnd base rates'!F$111)\n+($I423*'fnd base rates'!F$112)\n+($J423*'fnd base rates'!F$113)\n+($K423*'fnd base rates'!F$114)\n+($M423*'fnd base rates'!F$116)\n+($N423*'fnd base rates'!F$117)\n+($O423*'fnd base rates'!F$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,6)))\n*$R423","v":6353.6420116750005},{"$f":"(($D423*'fnd base rates'!G$107)\n+($E423*'fnd base rates'!G$108)\n+($F423*'fnd base rates'!G$109)\n+($G423*'fnd base rates'!G$110)\n+($H423*'fnd base rates'!G$111)\n+($I423*'fnd base rates'!G$112)\n+($J423*'fnd base rates'!G$113)\n+($K423*'fnd base rates'!G$114)\n+($M423*'fnd base rates'!G$116)\n+($N423*'fnd base rates'!G$117)\n+($O423*'fnd base rates'!G$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,7)))\n*$R423","v":1254.9728775499998},{"$f":"(($D423*'fnd base rates'!H$107)\n+($E423*'fnd base rates'!H$108)\n+($F423*'fnd base rates'!H$109)\n+($G423*'fnd base rates'!H$110)\n+($H423*'fnd base rates'!H$111)\n+($I423*'fnd base rates'!H$112)\n+($J423*'fnd base rates'!H$113)\n+($K423*'fnd base rates'!H$114)\n+($M423*'fnd base rates'!H$116)\n+($N423*'fnd base rates'!H$117)\n+($O423*'fnd base rates'!H$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,8)))","v":2532.42535},{"$f":"(($D423*'fnd base rates'!I$107)\n+($E423*'fnd base rates'!I$108)\n+($F423*'fnd base rates'!I$109)\n+($G423*'fnd base rates'!I$110)\n+($H423*'fnd base rates'!I$111)\n+($I423*'fnd base rates'!I$112)\n+($J423*'fnd base rates'!I$113)\n+($K423*'fnd base rates'!I$114)\n+($M423*'fnd base rates'!I$116)\n+($N423*'fnd base rates'!I$117)\n+($O423*'fnd base rates'!I$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,9)))\n*$R423","v":1685.7753499999997},{"$f":"(($D423*'fnd base rates'!J$107)\n+($E423*'fnd base rates'!J$108)\n+($F423*'fnd base rates'!J$109)\n+($G423*'fnd base rates'!J$110)\n+($H423*'fnd base rates'!J$111)\n+($I423*'fnd base rates'!J$112)\n+($J423*'fnd base rates'!J$113)\n+($K423*'fnd base rates'!J$114)\n+($M423*'fnd base rates'!J$116)\n+($N423*'fnd base rates'!J$117)\n+($O423*'fnd base rates'!J$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,10)))\n*$R423","v":2748.8474999999999},{"$f":"(($D423*'fnd base rates'!K$107)\n+($E423*'fnd base rates'!K$108)\n+($F423*'fnd base rates'!K$109)\n+($G423*'fnd base rates'!K$110)\n+($H423*'fnd base rates'!K$111)\n+($I423*'fnd base rates'!K$112)\n+($J423*'fnd base rates'!K$113)\n+($K423*'fnd base rates'!K$114)\n+($M423*'fnd base rates'!K$116)\n+($N423*'fnd base rates'!K$117)\n+($O423*'fnd base rates'!K$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,11)))\n*$R423","v":5620.5017448999988},{"$f":"(($D423*'fnd base rates'!L$107)\n+($E423*'fnd base rates'!L$108)\n+($F423*'fnd base rates'!L$109)\n+($G423*'fnd base rates'!L$110)\n+($H423*'fnd base rates'!L$111)\n+($I423*'fnd base rates'!L$112)\n+($J423*'fnd base rates'!L$113)\n+($K423*'fnd base rates'!L$114)\n+($M423*'fnd base rates'!L$116)\n+($N423*'fnd base rates'!L$117)\n+($O423*'fnd base rates'!L$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,12)))","v":7344.7371050000002},{"$f":"(($D423*'fnd base rates'!M$107)\n+($E423*'fnd base rates'!M$108)\n+($F423*'fnd base rates'!M$109)\n+($G423*'fnd base rates'!M$110)\n+($H423*'fnd base rates'!M$111)\n+($I423*'fnd base rates'!M$112)\n+($J423*'fnd base rates'!M$113)\n+($K423*'fnd base rates'!M$114)\n+($M423*'fnd base rates'!M$116)\n+($N423*'fnd base rates'!M$117)\n+($O423*'fnd base rates'!M$118)\n+($P423*VLOOKUP($S423+12,rate_basefnd,13)))","v":0},64542.812213474994,null,463035244,"463","035","244",1,5,64542.812213474994,12909,0,12909,null,null,null,null,null,13083,48,13131,-222,12909,0,12909]
[463,463035285,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D424","v":0},{"$f":"'fnd enro'!E424","v":0},{"$f":"'fnd enro'!F424","v":1},{"$f":"'fnd enro'!G424","v":0},{"$f":"'fnd enro'!H424","v":0},{"$f":"'fnd enro'!I424","v":0},{"$f":"'fnd enro'!J424","v":0},{"$f":"'fnd enro'!K424","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L424","v":0},{"$f":"'fnd enro'!M424+'fnd enro'!N424","v":0},{"$f":"'fnd enro'!O424","v":0},{"$f":"'fnd enro'!P424","v":0},{"$f":"'fnd enro'!Q424","v":1},{"$f":"'fnd enro'!S424","v":1},1.085,{"$f":"VALUE('fnd enro'!R424)","v":7},null,{"$f":"(($D424*'fnd base rates'!C$107)\n+($E424*'fnd base rates'!C$108)\n+($F424*'fnd base rates'!C$109)\n+($G424*'fnd base rates'!C$110)\n+($H424*'fnd base rates'!C$111)\n+($I424*'fnd base rates'!C$112)\n+($J424*'fnd base rates'!C$113)\n+($K424*'fnd base rates'!C$114)\n+($M424*'fnd base rates'!C$116)\n+($N424*'fnd base rates'!C$117)\n+($O424*'fnd base rates'!C$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,3)))\n*$R424","v":611.60245541500001},{"$f":"(($D424*'fnd base rates'!D$107)\n+($E424*'fnd base rates'!D$108)\n+($F424*'fnd base rates'!D$109)\n+($G424*'fnd base rates'!D$110)\n+($H424*'fnd base rates'!D$111)\n+($I424*'fnd base rates'!D$112)\n+($J424*'fnd base rates'!D$113)\n+($K424*'fnd base rates'!D$114)\n+($M424*'fnd base rates'!D$116)\n+($N424*'fnd base rates'!D$117)\n+($O424*'fnd base rates'!D$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,4)))\n*$R424","v":1088.6673000000001},{"$f":"(($D424*'fnd base rates'!E$107)\n+($E424*'fnd base rates'!E$108)\n+($F424*'fnd base rates'!E$109)\n+($G424*'fnd base rates'!E$110)\n+($H424*'fnd base rates'!E$111)\n+($I424*'fnd base rates'!E$112)\n+($J424*'fnd base rates'!E$113)\n+($K424*'fnd base rates'!E$114)\n+($M424*'fnd base rates'!E$116)\n+($N424*'fnd base rates'!E$117)\n+($O424*'fnd base rates'!E$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,5)))\n*$R424","v":6946.9270294549988},{"$f":"(($D424*'fnd base rates'!F$107)\n+($E424*'fnd base rates'!F$108)\n+($F424*'fnd base rates'!F$109)\n+($G424*'fnd base rates'!F$110)\n+($H424*'fnd base rates'!F$111)\n+($I424*'fnd base rates'!F$112)\n+($J424*'fnd base rates'!F$113)\n+($K424*'fnd base rates'!F$114)\n+($M424*'fnd base rates'!F$116)\n+($N424*'fnd base rates'!F$117)\n+($O424*'fnd base rates'!F$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,6)))\n*$R424","v":1270.7284023350001},{"$f":"(($D424*'fnd base rates'!G$107)\n+($E424*'fnd base rates'!G$108)\n+($F424*'fnd base rates'!G$109)\n+($G424*'fnd base rates'!G$110)\n+($H424*'fnd base rates'!G$111)\n+($I424*'fnd base rates'!G$112)\n+($J424*'fnd base rates'!G$113)\n+($K424*'fnd base rates'!G$114)\n+($M424*'fnd base rates'!G$116)\n+($N424*'fnd base rates'!G$117)\n+($O424*'fnd base rates'!G$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,7)))\n*$R424","v":304.79104551},{"$f":"(($D424*'fnd base rates'!H$107)\n+($E424*'fnd base rates'!H$108)\n+($F424*'fnd base rates'!H$109)\n+($G424*'fnd base rates'!H$110)\n+($H424*'fnd base rates'!H$111)\n+($I424*'fnd base rates'!H$112)\n+($J424*'fnd base rates'!H$113)\n+($K424*'fnd base rates'!H$114)\n+($M424*'fnd base rates'!H$116)\n+($N424*'fnd base rates'!H$117)\n+($O424*'fnd base rates'!H$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,8)))","v":514.08706999999993},{"$f":"(($D424*'fnd base rates'!I$107)\n+($E424*'fnd base rates'!I$108)\n+($F424*'fnd base rates'!I$109)\n+($G424*'fnd base rates'!I$110)\n+($H424*'fnd base rates'!I$111)\n+($I424*'fnd base rates'!I$112)\n+($J424*'fnd base rates'!I$113)\n+($K424*'fnd base rates'!I$114)\n+($M424*'fnd base rates'!I$116)\n+($N424*'fnd base rates'!I$117)\n+($O424*'fnd base rates'!I$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,9)))\n*$R424","v":382.07189999999997},{"$f":"(($D424*'fnd base rates'!J$107)\n+($E424*'fnd base rates'!J$108)\n+($F424*'fnd base rates'!J$109)\n+($G424*'fnd base rates'!J$110)\n+($H424*'fnd base rates'!J$111)\n+($I424*'fnd base rates'!J$112)\n+($J424*'fnd base rates'!J$113)\n+($K424*'fnd base rates'!J$114)\n+($M424*'fnd base rates'!J$116)\n+($N424*'fnd base rates'!J$117)\n+($O424*'fnd base rates'!J$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,10)))\n*$R424","v":731.20320000000004},{"$f":"(($D424*'fnd base rates'!K$107)\n+($E424*'fnd base rates'!K$108)\n+($F424*'fnd base rates'!K$109)\n+($G424*'fnd base rates'!K$110)\n+($H424*'fnd base rates'!K$111)\n+($I424*'fnd base rates'!K$112)\n+($J424*'fnd base rates'!K$113)\n+($K424*'fnd base rates'!K$114)\n+($M424*'fnd base rates'!K$116)\n+($N424*'fnd base rates'!K$117)\n+($O424*'fnd base rates'!K$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,11)))\n*$R424","v":1124.10034898},{"$f":"(($D424*'fnd base rates'!L$107)\n+($E424*'fnd base rates'!L$108)\n+($F424*'fnd base rates'!L$109)\n+($G424*'fnd base rates'!L$110)\n+($H424*'fnd base rates'!L$111)\n+($I424*'fnd base rates'!L$112)\n+($J424*'fnd base rates'!L$113)\n+($K424*'fnd base rates'!L$114)\n+($M424*'fnd base rates'!L$116)\n+($N424*'fnd base rates'!L$117)\n+($O424*'fnd base rates'!L$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,12)))","v":1634.2714209999999},{"$f":"(($D424*'fnd base rates'!M$107)\n+($E424*'fnd base rates'!M$108)\n+($F424*'fnd base rates'!M$109)\n+($G424*'fnd base rates'!M$110)\n+($H424*'fnd base rates'!M$111)\n+($I424*'fnd base rates'!M$112)\n+($J424*'fnd base rates'!M$113)\n+($K424*'fnd base rates'!M$114)\n+($M424*'fnd base rates'!M$116)\n+($N424*'fnd base rates'!M$117)\n+($O424*'fnd base rates'!M$118)\n+($P424*VLOOKUP($S424+12,rate_basefnd,13)))","v":0},14608.450172695,null,463035285,"463","035","285",1,1,14608.450172695,14608,0,14608,null,null,null,null,null,14714,38,14752,-144,14608,0,14608]
[463,463035293,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D425","v":0},{"$f":"'fnd enro'!E425","v":0},{"$f":"'fnd enro'!F425","v":1},{"$f":"'fnd enro'!G425","v":1},{"$f":"'fnd enro'!H425","v":0},{"$f":"'fnd enro'!I425","v":0},{"$f":"'fnd enro'!J425","v":0},{"$f":"'fnd enro'!K425","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L425","v":0},{"$f":"'fnd enro'!M425+'fnd enro'!N425","v":0},{"$f":"'fnd enro'!O425","v":0},{"$f":"'fnd enro'!P425","v":0},{"$f":"'fnd enro'!Q425","v":0},{"$f":"'fnd enro'!S425","v":2},1.085,{"$f":"VALUE('fnd enro'!R425)","v":9},null,{"$f":"(($D425*'fnd base rates'!C$107)\n+($E425*'fnd base rates'!C$108)\n+($F425*'fnd base rates'!C$109)\n+($G425*'fnd base rates'!C$110)\n+($H425*'fnd base rates'!C$111)\n+($I425*'fnd base rates'!C$112)\n+($J425*'fnd base rates'!C$113)\n+($K425*'fnd base rates'!C$114)\n+($M425*'fnd base rates'!C$116)\n+($N425*'fnd base rates'!C$117)\n+($O425*'fnd base rates'!C$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,3)))\n*$R425","v":1094.3069108300001},{"$f":"(($D425*'fnd base rates'!D$107)\n+($E425*'fnd base rates'!D$108)\n+($F425*'fnd base rates'!D$109)\n+($G425*'fnd base rates'!D$110)\n+($H425*'fnd base rates'!D$111)\n+($I425*'fnd base rates'!D$112)\n+($J425*'fnd base rates'!D$113)\n+($K425*'fnd base rates'!D$114)\n+($M425*'fnd base rates'!D$116)\n+($N425*'fnd base rates'!D$117)\n+($O425*'fnd base rates'!D$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,4)))\n*$R425","v":1566.6315},{"$f":"(($D425*'fnd base rates'!E$107)\n+($E425*'fnd base rates'!E$108)\n+($F425*'fnd base rates'!E$109)\n+($G425*'fnd base rates'!E$110)\n+($H425*'fnd base rates'!E$111)\n+($I425*'fnd base rates'!E$112)\n+($J425*'fnd base rates'!E$113)\n+($K425*'fnd base rates'!E$114)\n+($M425*'fnd base rates'!E$116)\n+($N425*'fnd base rates'!E$117)\n+($O425*'fnd base rates'!E$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,5)))\n*$R425","v":7932.1045589099995},{"$f":"(($D425*'fnd base rates'!F$107)\n+($E425*'fnd base rates'!F$108)\n+($F425*'fnd base rates'!F$109)\n+($G425*'fnd base rates'!F$110)\n+($H425*'fnd base rates'!F$111)\n+($I425*'fnd base rates'!F$112)\n+($J425*'fnd base rates'!F$113)\n+($K425*'fnd base rates'!F$114)\n+($M425*'fnd base rates'!F$116)\n+($N425*'fnd base rates'!F$117)\n+($O425*'fnd base rates'!F$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,6)))\n*$R425","v":2541.4568046700001},{"$f":"(($D425*'fnd base rates'!G$107)\n+($E425*'fnd base rates'!G$108)\n+($F425*'fnd base rates'!G$109)\n+($G425*'fnd base rates'!G$110)\n+($H425*'fnd base rates'!G$111)\n+($I425*'fnd base rates'!G$112)\n+($J425*'fnd base rates'!G$113)\n+($K425*'fnd base rates'!G$114)\n+($M425*'fnd base rates'!G$116)\n+($N425*'fnd base rates'!G$117)\n+($O425*'fnd base rates'!G$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,7)))\n*$R425","v":320.36449102},{"$f":"(($D425*'fnd base rates'!H$107)\n+($E425*'fnd base rates'!H$108)\n+($F425*'fnd base rates'!H$109)\n+($G425*'fnd base rates'!H$110)\n+($H425*'fnd base rates'!H$111)\n+($I425*'fnd base rates'!H$112)\n+($J425*'fnd base rates'!H$113)\n+($K425*'fnd base rates'!H$114)\n+($M425*'fnd base rates'!H$116)\n+($N425*'fnd base rates'!H$117)\n+($O425*'fnd base rates'!H$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D425*'fnd base rates'!I$107)\n+($E425*'fnd base rates'!I$108)\n+($F425*'fnd base rates'!I$109)\n+($G425*'fnd base rates'!I$110)\n+($H425*'fnd base rates'!I$111)\n+($I425*'fnd base rates'!I$112)\n+($J425*'fnd base rates'!I$113)\n+($K425*'fnd base rates'!I$114)\n+($M425*'fnd base rates'!I$116)\n+($N425*'fnd base rates'!I$117)\n+($O425*'fnd base rates'!I$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,9)))\n*$R425","v":522.73129999999992},{"$f":"(($D425*'fnd base rates'!J$107)\n+($E425*'fnd base rates'!J$108)\n+($F425*'fnd base rates'!J$109)\n+($G425*'fnd base rates'!J$110)\n+($H425*'fnd base rates'!J$111)\n+($I425*'fnd base rates'!J$112)\n+($J425*'fnd base rates'!J$113)\n+($K425*'fnd base rates'!J$114)\n+($M425*'fnd base rates'!J$116)\n+($N425*'fnd base rates'!J$117)\n+($O425*'fnd base rates'!J$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,10)))\n*$R425","v":259.93344999999999},{"$f":"(($D425*'fnd base rates'!K$107)\n+($E425*'fnd base rates'!K$108)\n+($F425*'fnd base rates'!K$109)\n+($G425*'fnd base rates'!K$110)\n+($H425*'fnd base rates'!K$111)\n+($I425*'fnd base rates'!K$112)\n+($J425*'fnd base rates'!K$113)\n+($K425*'fnd base rates'!K$114)\n+($M425*'fnd base rates'!K$116)\n+($N425*'fnd base rates'!K$117)\n+($O425*'fnd base rates'!K$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,11)))\n*$R425","v":2248.2006979600001},{"$f":"(($D425*'fnd base rates'!L$107)\n+($E425*'fnd base rates'!L$108)\n+($F425*'fnd base rates'!L$109)\n+($G425*'fnd base rates'!L$110)\n+($H425*'fnd base rates'!L$111)\n+($I425*'fnd base rates'!L$112)\n+($J425*'fnd base rates'!L$113)\n+($K425*'fnd base rates'!L$114)\n+($M425*'fnd base rates'!L$116)\n+($N425*'fnd base rates'!L$117)\n+($O425*'fnd base rates'!L$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,12)))","v":2379.7828420000001},{"$f":"(($D425*'fnd base rates'!M$107)\n+($E425*'fnd base rates'!M$108)\n+($F425*'fnd base rates'!M$109)\n+($G425*'fnd base rates'!M$110)\n+($H425*'fnd base rates'!M$111)\n+($I425*'fnd base rates'!M$112)\n+($J425*'fnd base rates'!M$113)\n+($K425*'fnd base rates'!M$114)\n+($M425*'fnd base rates'!M$116)\n+($N425*'fnd base rates'!M$117)\n+($O425*'fnd base rates'!M$118)\n+($P425*VLOOKUP($S425+12,rate_basefnd,13)))","v":0},19852.826695390002,null,463035293,"463","035","293",1,2,19852.826695390002,9926,0,9926,null,null,null,null,null,12494,33,12527,-2601,9926,0,9926]
[463,463035307,"KIPP ACADEMY BOSTON",{"$f":"'fnd enro'!D426","v":0},{"$f":"'fnd enro'!E426","v":0},{"$f":"'fnd enro'!F426","v":0},{"$f":"'fnd enro'!G426","v":2},{"$f":"'fnd enro'!H426","v":0},{"$f":"'fnd enro'!I426","v":0},{"$f":"'fnd enro'!J426","v":0},{"$f":"'fnd enro'!K426","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L426","v":0},{"$f":"'fnd enro'!M426+'fnd enro'!N426","v":0},{"$f":"'fnd enro'!O426","v":0},{"$f":"'fnd enro'!P426","v":0},{"$f":"'fnd enro'!Q426","v":2},{"$f":"'fnd enro'!S426","v":2},1.085,{"$f":"VALUE('fnd enro'!R426)","v":3},null,{"$f":"(($D426*'fnd base rates'!C$107)\n+($E426*'fnd base rates'!C$108)\n+($F426*'fnd base rates'!C$109)\n+($G426*'fnd base rates'!C$110)\n+($H426*'fnd base rates'!C$111)\n+($I426*'fnd base rates'!C$112)\n+($J426*'fnd base rates'!C$113)\n+($K426*'fnd base rates'!C$114)\n+($M426*'fnd base rates'!C$116)\n+($N426*'fnd base rates'!C$117)\n+($O426*'fnd base rates'!C$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,3)))\n*$R426","v":1209.62071083},{"$f":"(($D426*'fnd base rates'!D$107)\n+($E426*'fnd base rates'!D$108)\n+($F426*'fnd base rates'!D$109)\n+($G426*'fnd base rates'!D$110)\n+($H426*'fnd base rates'!D$111)\n+($I426*'fnd base rates'!D$112)\n+($J426*'fnd base rates'!D$113)\n+($K426*'fnd base rates'!D$114)\n+($M426*'fnd base rates'!D$116)\n+($N426*'fnd base rates'!D$117)\n+($O426*'fnd base rates'!D$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,4)))\n*$R426","v":2112.9940999999999},{"$f":"(($D426*'fnd base rates'!E$107)\n+($E426*'fnd base rates'!E$108)\n+($F426*'fnd base rates'!E$109)\n+($G426*'fnd base rates'!E$110)\n+($H426*'fnd base rates'!E$111)\n+($I426*'fnd base rates'!E$112)\n+($J426*'fnd base rates'!E$113)\n+($K426*'fnd base rates'!E$114)\n+($M426*'fnd base rates'!E$116)\n+($N426*'fnd base rates'!E$117)\n+($O426*'fnd base rates'!E$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,5)))\n*$R426","v":13265.769258909999},{"$f":"(($D426*'fnd base rates'!F$107)\n+($E426*'fnd base rates'!F$108)\n+($F426*'fnd base rates'!F$109)\n+($G426*'fnd base rates'!F$110)\n+($H426*'fnd base rates'!F$111)\n+($I426*'fnd base rates'!F$112)\n+($J426*'fnd base rates'!F$113)\n+($K426*'fnd base rates'!F$114)\n+($M426*'fnd base rates'!F$116)\n+($N426*'fnd base rates'!F$117)\n+($O426*'fnd base rates'!F$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,6)))\n*$R426","v":2541.4568046700001},{"$f":"(($D426*'fnd base rates'!G$107)\n+($E426*'fnd base rates'!G$108)\n+($F426*'fnd base rates'!G$109)\n+($G426*'fnd base rates'!G$110)\n+($H426*'fnd base rates'!G$111)\n+($I426*'fnd base rates'!G$112)\n+($J426*'fnd base rates'!G$113)\n+($K426*'fnd base rates'!G$114)\n+($M426*'fnd base rates'!G$116)\n+($N426*'fnd base rates'!G$117)\n+($O426*'fnd base rates'!G$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,7)))\n*$R426","v":579.15869101999999},{"$f":"(($D426*'fnd base rates'!H$107)\n+($E426*'fnd base rates'!H$108)\n+($F426*'fnd base rates'!H$109)\n+($G426*'fnd base rates'!H$110)\n+($H426*'fnd base rates'!H$111)\n+($I426*'fnd base rates'!H$112)\n+($J426*'fnd base rates'!H$113)\n+($K426*'fnd base rates'!H$114)\n+($M426*'fnd base rates'!H$116)\n+($N426*'fnd base rates'!H$117)\n+($O426*'fnd base rates'!H$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,8)))","v":1023.8741399999999},{"$f":"(($D426*'fnd base rates'!I$107)\n+($E426*'fnd base rates'!I$108)\n+($F426*'fnd base rates'!I$109)\n+($G426*'fnd base rates'!I$110)\n+($H426*'fnd base rates'!I$111)\n+($I426*'fnd base rates'!I$112)\n+($J426*'fnd base rates'!I$113)\n+($K426*'fnd base rates'!I$114)\n+($M426*'fnd base rates'!I$116)\n+($N426*'fnd base rates'!I$117)\n+($O426*'fnd base rates'!I$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,9)))\n*$R426","v":738.71139999999991},{"$f":"(($D426*'fnd base rates'!J$107)\n+($E426*'fnd base rates'!J$108)\n+($F426*'fnd base rates'!J$109)\n+($G426*'fnd base rates'!J$110)\n+($H426*'fnd base rates'!J$111)\n+($I426*'fnd base rates'!J$112)\n+($J426*'fnd base rates'!J$113)\n+($K426*'fnd base rates'!J$114)\n+($M426*'fnd base rates'!J$116)\n+($N426*'fnd base rates'!J$117)\n+($O426*'fnd base rates'!J$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,10)))\n*$R426","v":1434.1746999999998},{"$f":"(($D426*'fnd base rates'!K$107)\n+($E426*'fnd base rates'!K$108)\n+($F426*'fnd base rates'!K$109)\n+($G426*'fnd base rates'!K$110)\n+($H426*'fnd base rates'!K$111)\n+($I426*'fnd base rates'!K$112)\n+($J426*'fnd base rates'!K$113)\n+($K426*'fnd base rates'!K$114)\n+($M426*'fnd base rates'!K$116)\n+($N426*'fnd base rates'!K$117)\n+($O426*'fnd base rates'!K$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,11)))\n*$R426","v":2248.2006979600001},{"$f":"(($D426*'fnd base rates'!L$107)\n+($E426*'fnd base rates'!L$108)\n+($F426*'fnd base rates'!L$109)\n+($G426*'fnd base rates'!L$110)\n+($H426*'fnd base rates'!L$111)\n+($I426*'fnd base rates'!L$112)\n+($J426*'fnd base rates'!L$113)\n+($K426*'fnd base rates'!L$114)\n+($M426*'fnd base rates'!L$116)\n+($N426*'fnd base rates'!L$117)\n+($O426*'fnd base rates'!L$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,12)))","v":3175.0028419999999},{"$f":"(($D426*'fnd base rates'!M$107)\n+($E426*'fnd base rates'!M$108)\n+($F426*'fnd base rates'!M$109)\n+($G426*'fnd base rates'!M$110)\n+($H426*'fnd base rates'!M$111)\n+($I426*'fnd base rates'!M$112)\n+($J426*'fnd base rates'!M$113)\n+($K426*'fnd base rates'!M$114)\n+($M426*'fnd base rates'!M$116)\n+($N426*'fnd base rates'!M$117)\n+($O426*'fnd base rates'!M$118)\n+($P426*VLOOKUP($S426+12,rate_basefnd,13)))","v":0},28328.963345389995,null,463035307,"463","035","307",1,2,28328.963345389995,14164,0,14164,null,null,null,null,null,14259,4,14263,-99,14164,0,14164]
[464,464168030,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D427","v":0},{"$f":"'fnd enro'!E427","v":0},{"$f":"'fnd enro'!F427","v":0},{"$f":"'fnd enro'!G427","v":1},{"$f":"'fnd enro'!H427","v":1},{"$f":"'fnd enro'!I427","v":0},{"$f":"'fnd enro'!J427","v":0},{"$f":"'fnd enro'!K427","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L427","v":0},{"$f":"'fnd enro'!M427+'fnd enro'!N427","v":0},{"$f":"'fnd enro'!O427","v":0},{"$f":"'fnd enro'!P427","v":0},{"$f":"'fnd enro'!Q427","v":0},{"$f":"'fnd enro'!S427","v":2},1,{"$f":"VALUE('fnd enro'!R427)","v":6},null,{"$f":"(($D427*'fnd base rates'!C$107)\n+($E427*'fnd base rates'!C$108)\n+($F427*'fnd base rates'!C$109)\n+($G427*'fnd base rates'!C$110)\n+($H427*'fnd base rates'!C$111)\n+($I427*'fnd base rates'!C$112)\n+($J427*'fnd base rates'!C$113)\n+($K427*'fnd base rates'!C$114)\n+($M427*'fnd base rates'!C$116)\n+($N427*'fnd base rates'!C$117)\n+($O427*'fnd base rates'!C$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,3)))\n*$R427","v":1008.577798},{"$f":"(($D427*'fnd base rates'!D$107)\n+($E427*'fnd base rates'!D$108)\n+($F427*'fnd base rates'!D$109)\n+($G427*'fnd base rates'!D$110)\n+($H427*'fnd base rates'!D$111)\n+($I427*'fnd base rates'!D$112)\n+($J427*'fnd base rates'!D$113)\n+($K427*'fnd base rates'!D$114)\n+($M427*'fnd base rates'!D$116)\n+($N427*'fnd base rates'!D$117)\n+($O427*'fnd base rates'!D$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,4)))\n*$R427","v":1443.9},{"$f":"(($D427*'fnd base rates'!E$107)\n+($E427*'fnd base rates'!E$108)\n+($F427*'fnd base rates'!E$109)\n+($G427*'fnd base rates'!E$110)\n+($H427*'fnd base rates'!E$111)\n+($I427*'fnd base rates'!E$112)\n+($J427*'fnd base rates'!E$113)\n+($K427*'fnd base rates'!E$114)\n+($M427*'fnd base rates'!E$116)\n+($N427*'fnd base rates'!E$117)\n+($O427*'fnd base rates'!E$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,5)))\n*$R427","v":6913.4354459999995},{"$f":"(($D427*'fnd base rates'!F$107)\n+($E427*'fnd base rates'!F$108)\n+($F427*'fnd base rates'!F$109)\n+($G427*'fnd base rates'!F$110)\n+($H427*'fnd base rates'!F$111)\n+($I427*'fnd base rates'!F$112)\n+($J427*'fnd base rates'!F$113)\n+($K427*'fnd base rates'!F$114)\n+($M427*'fnd base rates'!F$116)\n+($N427*'fnd base rates'!F$117)\n+($O427*'fnd base rates'!F$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,6)))\n*$R427","v":2104.496502},{"$f":"(($D427*'fnd base rates'!G$107)\n+($E427*'fnd base rates'!G$108)\n+($F427*'fnd base rates'!G$109)\n+($G427*'fnd base rates'!G$110)\n+($H427*'fnd base rates'!G$111)\n+($I427*'fnd base rates'!G$112)\n+($J427*'fnd base rates'!G$113)\n+($K427*'fnd base rates'!G$114)\n+($M427*'fnd base rates'!G$116)\n+($N427*'fnd base rates'!G$117)\n+($O427*'fnd base rates'!G$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,7)))\n*$R427","v":306.29681199999999},{"$f":"(($D427*'fnd base rates'!H$107)\n+($E427*'fnd base rates'!H$108)\n+($F427*'fnd base rates'!H$109)\n+($G427*'fnd base rates'!H$110)\n+($H427*'fnd base rates'!H$111)\n+($I427*'fnd base rates'!H$112)\n+($J427*'fnd base rates'!H$113)\n+($K427*'fnd base rates'!H$114)\n+($M427*'fnd base rates'!H$116)\n+($N427*'fnd base rates'!H$117)\n+($O427*'fnd base rates'!H$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D427*'fnd base rates'!I$107)\n+($E427*'fnd base rates'!I$108)\n+($F427*'fnd base rates'!I$109)\n+($G427*'fnd base rates'!I$110)\n+($H427*'fnd base rates'!I$111)\n+($I427*'fnd base rates'!I$112)\n+($J427*'fnd base rates'!I$113)\n+($K427*'fnd base rates'!I$114)\n+($M427*'fnd base rates'!I$116)\n+($N427*'fnd base rates'!I$117)\n+($O427*'fnd base rates'!I$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,9)))\n*$R427","v":561.53},{"$f":"(($D427*'fnd base rates'!J$107)\n+($E427*'fnd base rates'!J$108)\n+($F427*'fnd base rates'!J$109)\n+($G427*'fnd base rates'!J$110)\n+($H427*'fnd base rates'!J$111)\n+($I427*'fnd base rates'!J$112)\n+($J427*'fnd base rates'!J$113)\n+($K427*'fnd base rates'!J$114)\n+($M427*'fnd base rates'!J$116)\n+($N427*'fnd base rates'!J$117)\n+($O427*'fnd base rates'!J$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,10)))\n*$R427","v":378.52},{"$f":"(($D427*'fnd base rates'!K$107)\n+($E427*'fnd base rates'!K$108)\n+($F427*'fnd base rates'!K$109)\n+($G427*'fnd base rates'!K$110)\n+($H427*'fnd base rates'!K$111)\n+($I427*'fnd base rates'!K$112)\n+($J427*'fnd base rates'!K$113)\n+($K427*'fnd base rates'!K$114)\n+($M427*'fnd base rates'!K$116)\n+($N427*'fnd base rates'!K$117)\n+($O427*'fnd base rates'!K$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,11)))\n*$R427","v":2149.404376},{"$f":"(($D427*'fnd base rates'!L$107)\n+($E427*'fnd base rates'!L$108)\n+($F427*'fnd base rates'!L$109)\n+($G427*'fnd base rates'!L$110)\n+($H427*'fnd base rates'!L$111)\n+($I427*'fnd base rates'!L$112)\n+($J427*'fnd base rates'!L$113)\n+($K427*'fnd base rates'!L$114)\n+($M427*'fnd base rates'!L$116)\n+($N427*'fnd base rates'!L$117)\n+($O427*'fnd base rates'!L$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D427*'fnd base rates'!M$107)\n+($E427*'fnd base rates'!M$108)\n+($F427*'fnd base rates'!M$109)\n+($G427*'fnd base rates'!M$110)\n+($H427*'fnd base rates'!M$111)\n+($I427*'fnd base rates'!M$112)\n+($J427*'fnd base rates'!M$113)\n+($K427*'fnd base rates'!M$114)\n+($M427*'fnd base rates'!M$116)\n+($N427*'fnd base rates'!M$117)\n+($O427*'fnd base rates'!M$118)\n+($P427*VLOOKUP($S427+12,rate_basefnd,13)))","v":0},18264.907916,null,464168030,"464","168","030",1,2,18264.907916,9132,0,9132,null,null,null,null,null,9224,0,9224,-92,9132,0,9132]
[464,464168163,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D428","v":0},{"$f":"'fnd enro'!E428","v":0},{"$f":"'fnd enro'!F428","v":0},{"$f":"'fnd enro'!G428","v":9},{"$f":"'fnd enro'!H428","v":9},{"$f":"'fnd enro'!I428","v":0},{"$f":"'fnd enro'!J428","v":0},{"$f":"'fnd enro'!K428","v":0.68220000000000003},{"$f":"'fnd enro'!L428","v":0},{"$f":"'fnd enro'!M428+'fnd enro'!N428","v":0},{"$f":"'fnd enro'!O428","v":0},{"$f":"'fnd enro'!P428","v":0},{"$f":"'fnd enro'!Q428","v":5},{"$f":"'fnd enro'!S428","v":18},1,{"$f":"VALUE('fnd enro'!R428)","v":10},null,{"$f":"(($D428*'fnd base rates'!C$107)\n+($E428*'fnd base rates'!C$108)\n+($F428*'fnd base rates'!C$109)\n+($G428*'fnd base rates'!C$110)\n+($H428*'fnd base rates'!C$111)\n+($I428*'fnd base rates'!C$112)\n+($J428*'fnd base rates'!C$113)\n+($K428*'fnd base rates'!C$114)\n+($M428*'fnd base rates'!C$116)\n+($N428*'fnd base rates'!C$117)\n+($O428*'fnd base rates'!C$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,3)))\n*$R428","v":9394.9001820000012},{"$f":"(($D428*'fnd base rates'!D$107)\n+($E428*'fnd base rates'!D$108)\n+($F428*'fnd base rates'!D$109)\n+($G428*'fnd base rates'!D$110)\n+($H428*'fnd base rates'!D$111)\n+($I428*'fnd base rates'!D$112)\n+($J428*'fnd base rates'!D$113)\n+($K428*'fnd base rates'!D$114)\n+($M428*'fnd base rates'!D$116)\n+($N428*'fnd base rates'!D$117)\n+($O428*'fnd base rates'!D$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,4)))\n*$R428","v":14500.4},{"$f":"(($D428*'fnd base rates'!E$107)\n+($E428*'fnd base rates'!E$108)\n+($F428*'fnd base rates'!E$109)\n+($G428*'fnd base rates'!E$110)\n+($H428*'fnd base rates'!E$111)\n+($I428*'fnd base rates'!E$112)\n+($J428*'fnd base rates'!E$113)\n+($K428*'fnd base rates'!E$114)\n+($M428*'fnd base rates'!E$116)\n+($N428*'fnd base rates'!E$117)\n+($O428*'fnd base rates'!E$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,5)))\n*$R428","v":76915.719014000002},{"$f":"(($D428*'fnd base rates'!F$107)\n+($E428*'fnd base rates'!F$108)\n+($F428*'fnd base rates'!F$109)\n+($G428*'fnd base rates'!F$110)\n+($H428*'fnd base rates'!F$111)\n+($I428*'fnd base rates'!F$112)\n+($J428*'fnd base rates'!F$113)\n+($K428*'fnd base rates'!F$114)\n+($M428*'fnd base rates'!F$116)\n+($N428*'fnd base rates'!F$117)\n+($O428*'fnd base rates'!F$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,6)))\n*$R428","v":18940.468518000001},{"$f":"(($D428*'fnd base rates'!G$107)\n+($E428*'fnd base rates'!G$108)\n+($F428*'fnd base rates'!G$109)\n+($G428*'fnd base rates'!G$110)\n+($H428*'fnd base rates'!G$111)\n+($I428*'fnd base rates'!G$112)\n+($J428*'fnd base rates'!G$113)\n+($K428*'fnd base rates'!G$114)\n+($M428*'fnd base rates'!G$116)\n+($N428*'fnd base rates'!G$117)\n+($O428*'fnd base rates'!G$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,7)))\n*$R428","v":3469.571308},{"$f":"(($D428*'fnd base rates'!H$107)\n+($E428*'fnd base rates'!H$108)\n+($F428*'fnd base rates'!H$109)\n+($G428*'fnd base rates'!H$110)\n+($H428*'fnd base rates'!H$111)\n+($I428*'fnd base rates'!H$112)\n+($J428*'fnd base rates'!H$113)\n+($K428*'fnd base rates'!H$114)\n+($M428*'fnd base rates'!H$116)\n+($N428*'fnd base rates'!H$117)\n+($O428*'fnd base rates'!H$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,8)))","v":8995.1272599999993},{"$f":"(($D428*'fnd base rates'!I$107)\n+($E428*'fnd base rates'!I$108)\n+($F428*'fnd base rates'!I$109)\n+($G428*'fnd base rates'!I$110)\n+($H428*'fnd base rates'!I$111)\n+($I428*'fnd base rates'!I$112)\n+($J428*'fnd base rates'!I$113)\n+($K428*'fnd base rates'!I$114)\n+($M428*'fnd base rates'!I$116)\n+($N428*'fnd base rates'!I$117)\n+($O428*'fnd base rates'!I$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,9)))\n*$R428","v":5648.82},{"$f":"(($D428*'fnd base rates'!J$107)\n+($E428*'fnd base rates'!J$108)\n+($F428*'fnd base rates'!J$109)\n+($G428*'fnd base rates'!J$110)\n+($H428*'fnd base rates'!J$111)\n+($I428*'fnd base rates'!J$112)\n+($J428*'fnd base rates'!J$113)\n+($K428*'fnd base rates'!J$114)\n+($M428*'fnd base rates'!J$116)\n+($N428*'fnd base rates'!J$117)\n+($O428*'fnd base rates'!J$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,10)))\n*$R428","v":6498.68},{"$f":"(($D428*'fnd base rates'!K$107)\n+($E428*'fnd base rates'!K$108)\n+($F428*'fnd base rates'!K$109)\n+($G428*'fnd base rates'!K$110)\n+($H428*'fnd base rates'!K$111)\n+($I428*'fnd base rates'!K$112)\n+($J428*'fnd base rates'!K$113)\n+($K428*'fnd base rates'!K$114)\n+($M428*'fnd base rates'!K$116)\n+($N428*'fnd base rates'!K$117)\n+($O428*'fnd base rates'!K$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,11)))\n*$R428","v":19344.639384000002},{"$f":"(($D428*'fnd base rates'!L$107)\n+($E428*'fnd base rates'!L$108)\n+($F428*'fnd base rates'!L$109)\n+($G428*'fnd base rates'!L$110)\n+($H428*'fnd base rates'!L$111)\n+($I428*'fnd base rates'!L$112)\n+($J428*'fnd base rates'!L$113)\n+($K428*'fnd base rates'!L$114)\n+($M428*'fnd base rates'!L$116)\n+($N428*'fnd base rates'!L$117)\n+($O428*'fnd base rates'!L$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,12)))","v":24079.945577999995},{"$f":"(($D428*'fnd base rates'!M$107)\n+($E428*'fnd base rates'!M$108)\n+($F428*'fnd base rates'!M$109)\n+($G428*'fnd base rates'!M$110)\n+($H428*'fnd base rates'!M$111)\n+($I428*'fnd base rates'!M$112)\n+($J428*'fnd base rates'!M$113)\n+($K428*'fnd base rates'!M$114)\n+($M428*'fnd base rates'!M$116)\n+($N428*'fnd base rates'!M$117)\n+($O428*'fnd base rates'!M$118)\n+($P428*VLOOKUP($S428+12,rate_basefnd,13)))","v":0},187788.271244,null,464168163,"464","168","163",1,18,187788.271244,10433,0,10433,null,null,null,null,null,10536,36,10572,-139,10433,0,10433]
[464,464168168,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D429","v":0},{"$f":"'fnd enro'!E429","v":0},{"$f":"'fnd enro'!F429","v":0},{"$f":"'fnd enro'!G429","v":54},{"$f":"'fnd enro'!H429","v":64},{"$f":"'fnd enro'!I429","v":0},{"$f":"'fnd enro'!J429","v":0},{"$f":"'fnd enro'!K429","v":4.4722},{"$f":"'fnd enro'!L429","v":0},{"$f":"'fnd enro'!M429+'fnd enro'!N429","v":3},{"$f":"'fnd enro'!O429","v":0},{"$f":"'fnd enro'!P429","v":0},{"$f":"'fnd enro'!Q429","v":19},{"$f":"'fnd enro'!S429","v":118},1,{"$f":"VALUE('fnd enro'!R429)","v":2},null,{"$f":"(($D429*'fnd base rates'!C$107)\n+($E429*'fnd base rates'!C$108)\n+($F429*'fnd base rates'!C$109)\n+($G429*'fnd base rates'!C$110)\n+($H429*'fnd base rates'!C$111)\n+($I429*'fnd base rates'!C$112)\n+($J429*'fnd base rates'!C$113)\n+($K429*'fnd base rates'!C$114)\n+($M429*'fnd base rates'!C$116)\n+($N429*'fnd base rates'!C$117)\n+($O429*'fnd base rates'!C$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,3)))\n*$R429","v":60780.710081999998},{"$f":"(($D429*'fnd base rates'!D$107)\n+($E429*'fnd base rates'!D$108)\n+($F429*'fnd base rates'!D$109)\n+($G429*'fnd base rates'!D$110)\n+($H429*'fnd base rates'!D$111)\n+($I429*'fnd base rates'!D$112)\n+($J429*'fnd base rates'!D$113)\n+($K429*'fnd base rates'!D$114)\n+($M429*'fnd base rates'!D$116)\n+($N429*'fnd base rates'!D$117)\n+($O429*'fnd base rates'!D$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,4)))\n*$R429","v":90404.88},{"$f":"(($D429*'fnd base rates'!E$107)\n+($E429*'fnd base rates'!E$108)\n+($F429*'fnd base rates'!E$109)\n+($G429*'fnd base rates'!E$110)\n+($H429*'fnd base rates'!E$111)\n+($I429*'fnd base rates'!E$112)\n+($J429*'fnd base rates'!E$113)\n+($K429*'fnd base rates'!E$114)\n+($M429*'fnd base rates'!E$116)\n+($N429*'fnd base rates'!E$117)\n+($O429*'fnd base rates'!E$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,5)))\n*$R429","v":455480.67131400004},{"$f":"(($D429*'fnd base rates'!F$107)\n+($E429*'fnd base rates'!F$108)\n+($F429*'fnd base rates'!F$109)\n+($G429*'fnd base rates'!F$110)\n+($H429*'fnd base rates'!F$111)\n+($I429*'fnd base rates'!F$112)\n+($J429*'fnd base rates'!F$113)\n+($K429*'fnd base rates'!F$114)\n+($M429*'fnd base rates'!F$116)\n+($N429*'fnd base rates'!F$117)\n+($O429*'fnd base rates'!F$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,6)))\n*$R429","v":123458.63361799999},{"$f":"(($D429*'fnd base rates'!G$107)\n+($E429*'fnd base rates'!G$108)\n+($F429*'fnd base rates'!G$109)\n+($G429*'fnd base rates'!G$110)\n+($H429*'fnd base rates'!G$111)\n+($I429*'fnd base rates'!G$112)\n+($J429*'fnd base rates'!G$113)\n+($K429*'fnd base rates'!G$114)\n+($M429*'fnd base rates'!G$116)\n+($N429*'fnd base rates'!G$117)\n+($O429*'fnd base rates'!G$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,7)))\n*$R429","v":20505.681907999999},{"$f":"(($D429*'fnd base rates'!H$107)\n+($E429*'fnd base rates'!H$108)\n+($F429*'fnd base rates'!H$109)\n+($G429*'fnd base rates'!H$110)\n+($H429*'fnd base rates'!H$111)\n+($I429*'fnd base rates'!H$112)\n+($J429*'fnd base rates'!H$113)\n+($K429*'fnd base rates'!H$114)\n+($M429*'fnd base rates'!H$116)\n+($N429*'fnd base rates'!H$117)\n+($O429*'fnd base rates'!H$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,8)))","v":58939.754259999987},{"$f":"(($D429*'fnd base rates'!I$107)\n+($E429*'fnd base rates'!I$108)\n+($F429*'fnd base rates'!I$109)\n+($G429*'fnd base rates'!I$110)\n+($H429*'fnd base rates'!I$111)\n+($I429*'fnd base rates'!I$112)\n+($J429*'fnd base rates'!I$113)\n+($K429*'fnd base rates'!I$114)\n+($M429*'fnd base rates'!I$116)\n+($N429*'fnd base rates'!I$117)\n+($O429*'fnd base rates'!I$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,9)))\n*$R429","v":35606.42},{"$f":"(($D429*'fnd base rates'!J$107)\n+($E429*'fnd base rates'!J$108)\n+($F429*'fnd base rates'!J$109)\n+($G429*'fnd base rates'!J$110)\n+($H429*'fnd base rates'!J$111)\n+($I429*'fnd base rates'!J$112)\n+($J429*'fnd base rates'!J$113)\n+($K429*'fnd base rates'!J$114)\n+($M429*'fnd base rates'!J$116)\n+($N429*'fnd base rates'!J$117)\n+($O429*'fnd base rates'!J$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,10)))\n*$R429","v":32577.16},{"$f":"(($D429*'fnd base rates'!K$107)\n+($E429*'fnd base rates'!K$108)\n+($F429*'fnd base rates'!K$109)\n+($G429*'fnd base rates'!K$110)\n+($H429*'fnd base rates'!K$111)\n+($I429*'fnd base rates'!K$112)\n+($J429*'fnd base rates'!K$113)\n+($K429*'fnd base rates'!K$114)\n+($M429*'fnd base rates'!K$116)\n+($N429*'fnd base rates'!K$117)\n+($O429*'fnd base rates'!K$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,11)))\n*$R429","v":128028.848184},{"$f":"(($D429*'fnd base rates'!L$107)\n+($E429*'fnd base rates'!L$108)\n+($F429*'fnd base rates'!L$109)\n+($G429*'fnd base rates'!L$110)\n+($H429*'fnd base rates'!L$111)\n+($I429*'fnd base rates'!L$112)\n+($J429*'fnd base rates'!L$113)\n+($K429*'fnd base rates'!L$114)\n+($M429*'fnd base rates'!L$116)\n+($N429*'fnd base rates'!L$117)\n+($O429*'fnd base rates'!L$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,12)))","v":150663.46767800002},{"$f":"(($D429*'fnd base rates'!M$107)\n+($E429*'fnd base rates'!M$108)\n+($F429*'fnd base rates'!M$109)\n+($G429*'fnd base rates'!M$110)\n+($H429*'fnd base rates'!M$111)\n+($I429*'fnd base rates'!M$112)\n+($J429*'fnd base rates'!M$113)\n+($K429*'fnd base rates'!M$114)\n+($M429*'fnd base rates'!M$116)\n+($N429*'fnd base rates'!M$117)\n+($O429*'fnd base rates'!M$118)\n+($P429*VLOOKUP($S429+12,rate_basefnd,13)))","v":0},1156446.2270440001,null,464168168,"464","168","168",1,118,1156446.2270440001,9800,0,9800,null,null,null,null,null,9900,0,9900,-100,9800,0,9800]
[464,464168196,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D430","v":0},{"$f":"'fnd enro'!E430","v":0},{"$f":"'fnd enro'!F430","v":0},{"$f":"'fnd enro'!G430","v":5},{"$f":"'fnd enro'!H430","v":2},{"$f":"'fnd enro'!I430","v":0},{"$f":"'fnd enro'!J430","v":0},{"$f":"'fnd enro'!K430","v":0.26529999999999998},{"$f":"'fnd enro'!L430","v":0},{"$f":"'fnd enro'!M430+'fnd enro'!N430","v":0},{"$f":"'fnd enro'!O430","v":0},{"$f":"'fnd enro'!P430","v":0},{"$f":"'fnd enro'!Q430","v":1},{"$f":"'fnd enro'!S430","v":7},1,{"$f":"VALUE('fnd enro'!R430)","v":5},null,{"$f":"(($D430*'fnd base rates'!C$107)\n+($E430*'fnd base rates'!C$108)\n+($F430*'fnd base rates'!C$109)\n+($G430*'fnd base rates'!C$110)\n+($H430*'fnd base rates'!C$111)\n+($I430*'fnd base rates'!C$112)\n+($J430*'fnd base rates'!C$113)\n+($K430*'fnd base rates'!C$114)\n+($M430*'fnd base rates'!C$116)\n+($N430*'fnd base rates'!C$117)\n+($O430*'fnd base rates'!C$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,3)))\n*$R430","v":3584.312293},{"$f":"(($D430*'fnd base rates'!D$107)\n+($E430*'fnd base rates'!D$108)\n+($F430*'fnd base rates'!D$109)\n+($G430*'fnd base rates'!D$110)\n+($H430*'fnd base rates'!D$111)\n+($I430*'fnd base rates'!D$112)\n+($J430*'fnd base rates'!D$113)\n+($K430*'fnd base rates'!D$114)\n+($M430*'fnd base rates'!D$116)\n+($N430*'fnd base rates'!D$117)\n+($O430*'fnd base rates'!D$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,4)))\n*$R430","v":5310.8799999999992},{"$f":"(($D430*'fnd base rates'!E$107)\n+($E430*'fnd base rates'!E$108)\n+($F430*'fnd base rates'!E$109)\n+($G430*'fnd base rates'!E$110)\n+($H430*'fnd base rates'!E$111)\n+($I430*'fnd base rates'!E$112)\n+($J430*'fnd base rates'!E$113)\n+($K430*'fnd base rates'!E$114)\n+($M430*'fnd base rates'!E$116)\n+($N430*'fnd base rates'!E$117)\n+($O430*'fnd base rates'!E$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,5)))\n*$R430","v":27303.944060999998},{"$f":"(($D430*'fnd base rates'!F$107)\n+($E430*'fnd base rates'!F$108)\n+($F430*'fnd base rates'!F$109)\n+($G430*'fnd base rates'!F$110)\n+($H430*'fnd base rates'!F$111)\n+($I430*'fnd base rates'!F$112)\n+($J430*'fnd base rates'!F$113)\n+($K430*'fnd base rates'!F$114)\n+($M430*'fnd base rates'!F$116)\n+($N430*'fnd base rates'!F$117)\n+($O430*'fnd base rates'!F$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,6)))\n*$R430","v":7722.5277569999998},{"$f":"(($D430*'fnd base rates'!G$107)\n+($E430*'fnd base rates'!G$108)\n+($F430*'fnd base rates'!G$109)\n+($G430*'fnd base rates'!G$110)\n+($H430*'fnd base rates'!G$111)\n+($I430*'fnd base rates'!G$112)\n+($J430*'fnd base rates'!G$113)\n+($K430*'fnd base rates'!G$114)\n+($M430*'fnd base rates'!G$116)\n+($N430*'fnd base rates'!G$117)\n+($O430*'fnd base rates'!G$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,7)))\n*$R430","v":1177.353842},{"$f":"(($D430*'fnd base rates'!H$107)\n+($E430*'fnd base rates'!H$108)\n+($F430*'fnd base rates'!H$109)\n+($G430*'fnd base rates'!H$110)\n+($H430*'fnd base rates'!H$111)\n+($I430*'fnd base rates'!H$112)\n+($J430*'fnd base rates'!H$113)\n+($K430*'fnd base rates'!H$114)\n+($M430*'fnd base rates'!H$116)\n+($N430*'fnd base rates'!H$117)\n+($O430*'fnd base rates'!H$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,8)))","v":3474.2694900000001},{"$f":"(($D430*'fnd base rates'!I$107)\n+($E430*'fnd base rates'!I$108)\n+($F430*'fnd base rates'!I$109)\n+($G430*'fnd base rates'!I$110)\n+($H430*'fnd base rates'!I$111)\n+($I430*'fnd base rates'!I$112)\n+($J430*'fnd base rates'!I$113)\n+($K430*'fnd base rates'!I$114)\n+($M430*'fnd base rates'!I$116)\n+($N430*'fnd base rates'!I$117)\n+($O430*'fnd base rates'!I$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,9)))\n*$R430","v":1947.4099999999999},{"$f":"(($D430*'fnd base rates'!J$107)\n+($E430*'fnd base rates'!J$108)\n+($F430*'fnd base rates'!J$109)\n+($G430*'fnd base rates'!J$110)\n+($H430*'fnd base rates'!J$111)\n+($I430*'fnd base rates'!J$112)\n+($J430*'fnd base rates'!J$113)\n+($K430*'fnd base rates'!J$114)\n+($M430*'fnd base rates'!J$116)\n+($N430*'fnd base rates'!J$117)\n+($O430*'fnd base rates'!J$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,10)))\n*$R430","v":1716.6},{"$f":"(($D430*'fnd base rates'!K$107)\n+($E430*'fnd base rates'!K$108)\n+($F430*'fnd base rates'!K$109)\n+($G430*'fnd base rates'!K$110)\n+($H430*'fnd base rates'!K$111)\n+($I430*'fnd base rates'!K$112)\n+($J430*'fnd base rates'!K$113)\n+($K430*'fnd base rates'!K$114)\n+($M430*'fnd base rates'!K$116)\n+($N430*'fnd base rates'!K$117)\n+($O430*'fnd base rates'!K$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,11)))\n*$R430","v":7406.9203159999997},{"$f":"(($D430*'fnd base rates'!L$107)\n+($E430*'fnd base rates'!L$108)\n+($F430*'fnd base rates'!L$109)\n+($G430*'fnd base rates'!L$110)\n+($H430*'fnd base rates'!L$111)\n+($I430*'fnd base rates'!L$112)\n+($J430*'fnd base rates'!L$113)\n+($K430*'fnd base rates'!L$114)\n+($M430*'fnd base rates'!L$116)\n+($N430*'fnd base rates'!L$117)\n+($O430*'fnd base rates'!L$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,12)))","v":8798.7899470000011},{"$f":"(($D430*'fnd base rates'!M$107)\n+($E430*'fnd base rates'!M$108)\n+($F430*'fnd base rates'!M$109)\n+($G430*'fnd base rates'!M$110)\n+($H430*'fnd base rates'!M$111)\n+($I430*'fnd base rates'!M$112)\n+($J430*'fnd base rates'!M$113)\n+($K430*'fnd base rates'!M$114)\n+($M430*'fnd base rates'!M$116)\n+($N430*'fnd base rates'!M$117)\n+($O430*'fnd base rates'!M$118)\n+($P430*VLOOKUP($S430+12,rate_basefnd,13)))","v":0},68443.007705999989,null,464168196,"464","168","196",1,7,68443.007705999989,9778,0,9778,null,null,null,null,null,9869,2,9871,-93,9778,0,9778]
[464,464168229,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D431","v":0},{"$f":"'fnd enro'!E431","v":0},{"$f":"'fnd enro'!F431","v":0},{"$f":"'fnd enro'!G431","v":3},{"$f":"'fnd enro'!H431","v":2},{"$f":"'fnd enro'!I431","v":0},{"$f":"'fnd enro'!J431","v":0},{"$f":"'fnd enro'!K431","v":0.1895},{"$f":"'fnd enro'!L431","v":0},{"$f":"'fnd enro'!M431+'fnd enro'!N431","v":0},{"$f":"'fnd enro'!O431","v":0},{"$f":"'fnd enro'!P431","v":0},{"$f":"'fnd enro'!Q431","v":4},{"$f":"'fnd enro'!S431","v":5},1,{"$f":"VALUE('fnd enro'!R431)","v":8},null,{"$f":"(($D431*'fnd base rates'!C$107)\n+($E431*'fnd base rates'!C$108)\n+($F431*'fnd base rates'!C$109)\n+($G431*'fnd base rates'!C$110)\n+($H431*'fnd base rates'!C$111)\n+($I431*'fnd base rates'!C$112)\n+($J431*'fnd base rates'!C$113)\n+($K431*'fnd base rates'!C$114)\n+($M431*'fnd base rates'!C$116)\n+($N431*'fnd base rates'!C$117)\n+($O431*'fnd base rates'!C$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,3)))\n*$R431","v":2764.5644950000001},{"$f":"(($D431*'fnd base rates'!D$107)\n+($E431*'fnd base rates'!D$108)\n+($F431*'fnd base rates'!D$109)\n+($G431*'fnd base rates'!D$110)\n+($H431*'fnd base rates'!D$111)\n+($I431*'fnd base rates'!D$112)\n+($J431*'fnd base rates'!D$113)\n+($K431*'fnd base rates'!D$114)\n+($M431*'fnd base rates'!D$116)\n+($N431*'fnd base rates'!D$117)\n+($O431*'fnd base rates'!D$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,4)))\n*$R431","v":4761.67},{"$f":"(($D431*'fnd base rates'!E$107)\n+($E431*'fnd base rates'!E$108)\n+($F431*'fnd base rates'!E$109)\n+($G431*'fnd base rates'!E$110)\n+($H431*'fnd base rates'!E$111)\n+($I431*'fnd base rates'!E$112)\n+($J431*'fnd base rates'!E$113)\n+($K431*'fnd base rates'!E$114)\n+($M431*'fnd base rates'!E$116)\n+($N431*'fnd base rates'!E$117)\n+($O431*'fnd base rates'!E$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,5)))\n*$R431","v":28727.038615000001},{"$f":"(($D431*'fnd base rates'!F$107)\n+($E431*'fnd base rates'!F$108)\n+($F431*'fnd base rates'!F$109)\n+($G431*'fnd base rates'!F$110)\n+($H431*'fnd base rates'!F$111)\n+($I431*'fnd base rates'!F$112)\n+($J431*'fnd base rates'!F$113)\n+($K431*'fnd base rates'!F$114)\n+($M431*'fnd base rates'!F$116)\n+($N431*'fnd base rates'!F$117)\n+($O431*'fnd base rates'!F$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,6)))\n*$R431","v":5380.1712549999993},{"$f":"(($D431*'fnd base rates'!G$107)\n+($E431*'fnd base rates'!G$108)\n+($F431*'fnd base rates'!G$109)\n+($G431*'fnd base rates'!G$110)\n+($H431*'fnd base rates'!G$111)\n+($I431*'fnd base rates'!G$112)\n+($J431*'fnd base rates'!G$113)\n+($K431*'fnd base rates'!G$114)\n+($M431*'fnd base rates'!G$116)\n+($N431*'fnd base rates'!G$117)\n+($O431*'fnd base rates'!G$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,7)))\n*$R431","v":1305.75703},{"$f":"(($D431*'fnd base rates'!H$107)\n+($E431*'fnd base rates'!H$108)\n+($F431*'fnd base rates'!H$109)\n+($G431*'fnd base rates'!H$110)\n+($H431*'fnd base rates'!H$111)\n+($I431*'fnd base rates'!H$112)\n+($J431*'fnd base rates'!H$113)\n+($K431*'fnd base rates'!H$114)\n+($M431*'fnd base rates'!H$116)\n+($N431*'fnd base rates'!H$117)\n+($O431*'fnd base rates'!H$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,8)))","v":2551.9253499999995},{"$f":"(($D431*'fnd base rates'!I$107)\n+($E431*'fnd base rates'!I$108)\n+($F431*'fnd base rates'!I$109)\n+($G431*'fnd base rates'!I$110)\n+($H431*'fnd base rates'!I$111)\n+($I431*'fnd base rates'!I$112)\n+($J431*'fnd base rates'!I$113)\n+($K431*'fnd base rates'!I$114)\n+($M431*'fnd base rates'!I$116)\n+($N431*'fnd base rates'!I$117)\n+($O431*'fnd base rates'!I$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,9)))\n*$R431","v":1819.2699999999998},{"$f":"(($D431*'fnd base rates'!J$107)\n+($E431*'fnd base rates'!J$108)\n+($F431*'fnd base rates'!J$109)\n+($G431*'fnd base rates'!J$110)\n+($H431*'fnd base rates'!J$111)\n+($I431*'fnd base rates'!J$112)\n+($J431*'fnd base rates'!J$113)\n+($K431*'fnd base rates'!J$114)\n+($M431*'fnd base rates'!J$116)\n+($N431*'fnd base rates'!J$117)\n+($O431*'fnd base rates'!J$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,10)))\n*$R431","v":3266.81},{"$f":"(($D431*'fnd base rates'!K$107)\n+($E431*'fnd base rates'!K$108)\n+($F431*'fnd base rates'!K$109)\n+($G431*'fnd base rates'!K$110)\n+($H431*'fnd base rates'!K$111)\n+($I431*'fnd base rates'!K$112)\n+($J431*'fnd base rates'!K$113)\n+($K431*'fnd base rates'!K$114)\n+($M431*'fnd base rates'!K$116)\n+($N431*'fnd base rates'!K$117)\n+($O431*'fnd base rates'!K$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,11)))\n*$R431","v":5334.8459400000002},{"$f":"(($D431*'fnd base rates'!L$107)\n+($E431*'fnd base rates'!L$108)\n+($F431*'fnd base rates'!L$109)\n+($G431*'fnd base rates'!L$110)\n+($H431*'fnd base rates'!L$111)\n+($I431*'fnd base rates'!L$112)\n+($J431*'fnd base rates'!L$113)\n+($K431*'fnd base rates'!L$114)\n+($M431*'fnd base rates'!L$116)\n+($N431*'fnd base rates'!L$117)\n+($O431*'fnd base rates'!L$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,12)))","v":7831.6971050000002},{"$f":"(($D431*'fnd base rates'!M$107)\n+($E431*'fnd base rates'!M$108)\n+($F431*'fnd base rates'!M$109)\n+($G431*'fnd base rates'!M$110)\n+($H431*'fnd base rates'!M$111)\n+($I431*'fnd base rates'!M$112)\n+($J431*'fnd base rates'!M$113)\n+($K431*'fnd base rates'!M$114)\n+($M431*'fnd base rates'!M$116)\n+($N431*'fnd base rates'!M$117)\n+($O431*'fnd base rates'!M$118)\n+($P431*VLOOKUP($S431+12,rate_basefnd,13)))","v":0},63743.749789999994,null,464168229,"464","168","229",1,5,63743.749789999994,12749,0,12749,null,null,null,null,null,12768,28,12796,-47,12749,0,12749]
[464,464168258,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D432","v":0},{"$f":"'fnd enro'!E432","v":0},{"$f":"'fnd enro'!F432","v":0},{"$f":"'fnd enro'!G432","v":1},{"$f":"'fnd enro'!H432","v":12},{"$f":"'fnd enro'!I432","v":0},{"$f":"'fnd enro'!J432","v":0},{"$f":"'fnd enro'!K432","v":0.49270000000000003},{"$f":"'fnd enro'!L432","v":0},{"$f":"'fnd enro'!M432+'fnd enro'!N432","v":0},{"$f":"'fnd enro'!O432","v":0},{"$f":"'fnd enro'!P432","v":0},{"$f":"'fnd enro'!Q432","v":1},{"$f":"'fnd enro'!S432","v":13},1,{"$f":"VALUE('fnd enro'!R432)","v":10},null,{"$f":"(($D432*'fnd base rates'!C$107)\n+($E432*'fnd base rates'!C$108)\n+($F432*'fnd base rates'!C$109)\n+($G432*'fnd base rates'!C$110)\n+($H432*'fnd base rates'!C$111)\n+($I432*'fnd base rates'!C$112)\n+($J432*'fnd base rates'!C$113)\n+($K432*'fnd base rates'!C$114)\n+($M432*'fnd base rates'!C$116)\n+($N432*'fnd base rates'!C$117)\n+($O432*'fnd base rates'!C$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,3)))\n*$R432","v":6619.2956869999998},{"$f":"(($D432*'fnd base rates'!D$107)\n+($E432*'fnd base rates'!D$108)\n+($F432*'fnd base rates'!D$109)\n+($G432*'fnd base rates'!D$110)\n+($H432*'fnd base rates'!D$111)\n+($I432*'fnd base rates'!D$112)\n+($J432*'fnd base rates'!D$113)\n+($K432*'fnd base rates'!D$114)\n+($M432*'fnd base rates'!D$116)\n+($N432*'fnd base rates'!D$117)\n+($O432*'fnd base rates'!D$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,4)))\n*$R432","v":9686.4100000000017},{"$f":"(($D432*'fnd base rates'!E$107)\n+($E432*'fnd base rates'!E$108)\n+($F432*'fnd base rates'!E$109)\n+($G432*'fnd base rates'!E$110)\n+($H432*'fnd base rates'!E$111)\n+($I432*'fnd base rates'!E$112)\n+($J432*'fnd base rates'!E$113)\n+($K432*'fnd base rates'!E$114)\n+($M432*'fnd base rates'!E$116)\n+($N432*'fnd base rates'!E$117)\n+($O432*'fnd base rates'!E$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,5)))\n*$R432","v":45691.580398999999},{"$f":"(($D432*'fnd base rates'!F$107)\n+($E432*'fnd base rates'!F$108)\n+($F432*'fnd base rates'!F$109)\n+($G432*'fnd base rates'!F$110)\n+($H432*'fnd base rates'!F$111)\n+($I432*'fnd base rates'!F$112)\n+($J432*'fnd base rates'!F$113)\n+($K432*'fnd base rates'!F$114)\n+($M432*'fnd base rates'!F$116)\n+($N432*'fnd base rates'!F$117)\n+($O432*'fnd base rates'!F$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,6)))\n*$R432","v":12370.997263000001},{"$f":"(($D432*'fnd base rates'!G$107)\n+($E432*'fnd base rates'!G$108)\n+($F432*'fnd base rates'!G$109)\n+($G432*'fnd base rates'!G$110)\n+($H432*'fnd base rates'!G$111)\n+($I432*'fnd base rates'!G$112)\n+($J432*'fnd base rates'!G$113)\n+($K432*'fnd base rates'!G$114)\n+($M432*'fnd base rates'!G$116)\n+($N432*'fnd base rates'!G$117)\n+($O432*'fnd base rates'!G$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,7)))\n*$R432","v":2194.0642779999998},{"$f":"(($D432*'fnd base rates'!H$107)\n+($E432*'fnd base rates'!H$108)\n+($F432*'fnd base rates'!H$109)\n+($G432*'fnd base rates'!H$110)\n+($H432*'fnd base rates'!H$111)\n+($I432*'fnd base rates'!H$112)\n+($J432*'fnd base rates'!H$113)\n+($K432*'fnd base rates'!H$114)\n+($M432*'fnd base rates'!H$116)\n+($N432*'fnd base rates'!H$117)\n+($O432*'fnd base rates'!H$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,8)))","v":6439.4019099999996},{"$f":"(($D432*'fnd base rates'!I$107)\n+($E432*'fnd base rates'!I$108)\n+($F432*'fnd base rates'!I$109)\n+($G432*'fnd base rates'!I$110)\n+($H432*'fnd base rates'!I$111)\n+($I432*'fnd base rates'!I$112)\n+($J432*'fnd base rates'!I$113)\n+($K432*'fnd base rates'!I$114)\n+($M432*'fnd base rates'!I$116)\n+($N432*'fnd base rates'!I$117)\n+($O432*'fnd base rates'!I$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,9)))\n*$R432","v":4207.58},{"$f":"(($D432*'fnd base rates'!J$107)\n+($E432*'fnd base rates'!J$108)\n+($F432*'fnd base rates'!J$109)\n+($G432*'fnd base rates'!J$110)\n+($H432*'fnd base rates'!J$111)\n+($I432*'fnd base rates'!J$112)\n+($J432*'fnd base rates'!J$113)\n+($K432*'fnd base rates'!J$114)\n+($M432*'fnd base rates'!J$116)\n+($N432*'fnd base rates'!J$117)\n+($O432*'fnd base rates'!J$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,10)))\n*$R432","v":3579.61},{"$f":"(($D432*'fnd base rates'!K$107)\n+($E432*'fnd base rates'!K$108)\n+($F432*'fnd base rates'!K$109)\n+($G432*'fnd base rates'!K$110)\n+($H432*'fnd base rates'!K$111)\n+($I432*'fnd base rates'!K$112)\n+($J432*'fnd base rates'!K$113)\n+($K432*'fnd base rates'!K$114)\n+($M432*'fnd base rates'!K$116)\n+($N432*'fnd base rates'!K$117)\n+($O432*'fnd base rates'!K$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,11)))\n*$R432","v":14396.443444},{"$f":"(($D432*'fnd base rates'!L$107)\n+($E432*'fnd base rates'!L$108)\n+($F432*'fnd base rates'!L$109)\n+($G432*'fnd base rates'!L$110)\n+($H432*'fnd base rates'!L$111)\n+($I432*'fnd base rates'!L$112)\n+($J432*'fnd base rates'!L$113)\n+($K432*'fnd base rates'!L$114)\n+($M432*'fnd base rates'!L$116)\n+($N432*'fnd base rates'!L$117)\n+($O432*'fnd base rates'!L$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,12)))","v":16323.578473},{"$f":"(($D432*'fnd base rates'!M$107)\n+($E432*'fnd base rates'!M$108)\n+($F432*'fnd base rates'!M$109)\n+($G432*'fnd base rates'!M$110)\n+($H432*'fnd base rates'!M$111)\n+($I432*'fnd base rates'!M$112)\n+($J432*'fnd base rates'!M$113)\n+($K432*'fnd base rates'!M$114)\n+($M432*'fnd base rates'!M$116)\n+($N432*'fnd base rates'!M$117)\n+($O432*'fnd base rates'!M$118)\n+($P432*VLOOKUP($S432+12,rate_basefnd,13)))","v":0},121508.96145400002,null,464168258,"464","168","258",1,13,121508.96145400002,9347,0,9347,null,null,null,null,null,10165,17,10182,-843,9339,8,9347]
[464,464168262,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D433","v":0},{"$f":"'fnd enro'!E433","v":0},{"$f":"'fnd enro'!F433","v":0},{"$f":"'fnd enro'!G433","v":1},{"$f":"'fnd enro'!H433","v":0},{"$f":"'fnd enro'!I433","v":0},{"$f":"'fnd enro'!J433","v":0},{"$f":"'fnd enro'!K433","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L433","v":0},{"$f":"'fnd enro'!M433+'fnd enro'!N433","v":0},{"$f":"'fnd enro'!O433","v":0},{"$f":"'fnd enro'!P433","v":0},{"$f":"'fnd enro'!Q433","v":0},{"$f":"'fnd enro'!S433","v":1},1,{"$f":"VALUE('fnd enro'!R433)","v":8},null,{"$f":"(($D433*'fnd base rates'!C$107)\n+($E433*'fnd base rates'!C$108)\n+($F433*'fnd base rates'!C$109)\n+($G433*'fnd base rates'!C$110)\n+($H433*'fnd base rates'!C$111)\n+($I433*'fnd base rates'!C$112)\n+($J433*'fnd base rates'!C$113)\n+($K433*'fnd base rates'!C$114)\n+($M433*'fnd base rates'!C$116)\n+($N433*'fnd base rates'!C$117)\n+($O433*'fnd base rates'!C$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,3)))\n*$R433","v":504.28889900000001},{"$f":"(($D433*'fnd base rates'!D$107)\n+($E433*'fnd base rates'!D$108)\n+($F433*'fnd base rates'!D$109)\n+($G433*'fnd base rates'!D$110)\n+($H433*'fnd base rates'!D$111)\n+($I433*'fnd base rates'!D$112)\n+($J433*'fnd base rates'!D$113)\n+($K433*'fnd base rates'!D$114)\n+($M433*'fnd base rates'!D$116)\n+($N433*'fnd base rates'!D$117)\n+($O433*'fnd base rates'!D$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,4)))\n*$R433","v":721.95},{"$f":"(($D433*'fnd base rates'!E$107)\n+($E433*'fnd base rates'!E$108)\n+($F433*'fnd base rates'!E$109)\n+($G433*'fnd base rates'!E$110)\n+($H433*'fnd base rates'!E$111)\n+($I433*'fnd base rates'!E$112)\n+($J433*'fnd base rates'!E$113)\n+($K433*'fnd base rates'!E$114)\n+($M433*'fnd base rates'!E$116)\n+($N433*'fnd base rates'!E$117)\n+($O433*'fnd base rates'!E$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,5)))\n*$R433","v":3655.3277229999999},{"$f":"(($D433*'fnd base rates'!F$107)\n+($E433*'fnd base rates'!F$108)\n+($F433*'fnd base rates'!F$109)\n+($G433*'fnd base rates'!F$110)\n+($H433*'fnd base rates'!F$111)\n+($I433*'fnd base rates'!F$112)\n+($J433*'fnd base rates'!F$113)\n+($K433*'fnd base rates'!F$114)\n+($M433*'fnd base rates'!F$116)\n+($N433*'fnd base rates'!F$117)\n+($O433*'fnd base rates'!F$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,6)))\n*$R433","v":1171.178251},{"$f":"(($D433*'fnd base rates'!G$107)\n+($E433*'fnd base rates'!G$108)\n+($F433*'fnd base rates'!G$109)\n+($G433*'fnd base rates'!G$110)\n+($H433*'fnd base rates'!G$111)\n+($I433*'fnd base rates'!G$112)\n+($J433*'fnd base rates'!G$113)\n+($K433*'fnd base rates'!G$114)\n+($M433*'fnd base rates'!G$116)\n+($N433*'fnd base rates'!G$117)\n+($O433*'fnd base rates'!G$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,7)))\n*$R433","v":147.643406},{"$f":"(($D433*'fnd base rates'!H$107)\n+($E433*'fnd base rates'!H$108)\n+($F433*'fnd base rates'!H$109)\n+($G433*'fnd base rates'!H$110)\n+($H433*'fnd base rates'!H$111)\n+($I433*'fnd base rates'!H$112)\n+($J433*'fnd base rates'!H$113)\n+($K433*'fnd base rates'!H$114)\n+($M433*'fnd base rates'!H$116)\n+($N433*'fnd base rates'!H$117)\n+($O433*'fnd base rates'!H$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D433*'fnd base rates'!I$107)\n+($E433*'fnd base rates'!I$108)\n+($F433*'fnd base rates'!I$109)\n+($G433*'fnd base rates'!I$110)\n+($H433*'fnd base rates'!I$111)\n+($I433*'fnd base rates'!I$112)\n+($J433*'fnd base rates'!I$113)\n+($K433*'fnd base rates'!I$114)\n+($M433*'fnd base rates'!I$116)\n+($N433*'fnd base rates'!I$117)\n+($O433*'fnd base rates'!I$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,9)))\n*$R433","v":240.89},{"$f":"(($D433*'fnd base rates'!J$107)\n+($E433*'fnd base rates'!J$108)\n+($F433*'fnd base rates'!J$109)\n+($G433*'fnd base rates'!J$110)\n+($H433*'fnd base rates'!J$111)\n+($I433*'fnd base rates'!J$112)\n+($J433*'fnd base rates'!J$113)\n+($K433*'fnd base rates'!J$114)\n+($M433*'fnd base rates'!J$116)\n+($N433*'fnd base rates'!J$117)\n+($O433*'fnd base rates'!J$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,10)))\n*$R433","v":143.72999999999999},{"$f":"(($D433*'fnd base rates'!K$107)\n+($E433*'fnd base rates'!K$108)\n+($F433*'fnd base rates'!K$109)\n+($G433*'fnd base rates'!K$110)\n+($H433*'fnd base rates'!K$111)\n+($I433*'fnd base rates'!K$112)\n+($J433*'fnd base rates'!K$113)\n+($K433*'fnd base rates'!K$114)\n+($M433*'fnd base rates'!K$116)\n+($N433*'fnd base rates'!K$117)\n+($O433*'fnd base rates'!K$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,11)))\n*$R433","v":1036.037188},{"$f":"(($D433*'fnd base rates'!L$107)\n+($E433*'fnd base rates'!L$108)\n+($F433*'fnd base rates'!L$109)\n+($G433*'fnd base rates'!L$110)\n+($H433*'fnd base rates'!L$111)\n+($I433*'fnd base rates'!L$112)\n+($J433*'fnd base rates'!L$113)\n+($K433*'fnd base rates'!L$114)\n+($M433*'fnd base rates'!L$116)\n+($N433*'fnd base rates'!L$117)\n+($O433*'fnd base rates'!L$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D433*'fnd base rates'!M$107)\n+($E433*'fnd base rates'!M$108)\n+($F433*'fnd base rates'!M$109)\n+($G433*'fnd base rates'!M$110)\n+($H433*'fnd base rates'!M$111)\n+($I433*'fnd base rates'!M$112)\n+($J433*'fnd base rates'!M$113)\n+($K433*'fnd base rates'!M$114)\n+($M433*'fnd base rates'!M$116)\n+($N433*'fnd base rates'!M$117)\n+($O433*'fnd base rates'!M$118)\n+($P433*VLOOKUP($S433+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,464168262,"464","168","262",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[464,464168291,"MARBLEHEAD COMMUNITY",{"$f":"'fnd enro'!D434","v":0},{"$f":"'fnd enro'!E434","v":0},{"$f":"'fnd enro'!F434","v":0},{"$f":"'fnd enro'!G434","v":24},{"$f":"'fnd enro'!H434","v":17},{"$f":"'fnd enro'!I434","v":0},{"$f":"'fnd enro'!J434","v":0},{"$f":"'fnd enro'!K434","v":1.5539000000000001},{"$f":"'fnd enro'!L434","v":0},{"$f":"'fnd enro'!M434+'fnd enro'!N434","v":0},{"$f":"'fnd enro'!O434","v":0},{"$f":"'fnd enro'!P434","v":0},{"$f":"'fnd enro'!Q434","v":3},{"$f":"'fnd enro'!S434","v":41},1,{"$f":"VALUE('fnd enro'!R434)","v":4},null,{"$f":"(($D434*'fnd base rates'!C$107)\n+($E434*'fnd base rates'!C$108)\n+($F434*'fnd base rates'!C$109)\n+($G434*'fnd base rates'!C$110)\n+($H434*'fnd base rates'!C$111)\n+($I434*'fnd base rates'!C$112)\n+($J434*'fnd base rates'!C$113)\n+($K434*'fnd base rates'!C$114)\n+($M434*'fnd base rates'!C$116)\n+($N434*'fnd base rates'!C$117)\n+($O434*'fnd base rates'!C$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,3)))\n*$R434","v":20837.004859000001},{"$f":"(($D434*'fnd base rates'!D$107)\n+($E434*'fnd base rates'!D$108)\n+($F434*'fnd base rates'!D$109)\n+($G434*'fnd base rates'!D$110)\n+($H434*'fnd base rates'!D$111)\n+($I434*'fnd base rates'!D$112)\n+($J434*'fnd base rates'!D$113)\n+($K434*'fnd base rates'!D$114)\n+($M434*'fnd base rates'!D$116)\n+($N434*'fnd base rates'!D$117)\n+($O434*'fnd base rates'!D$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,4)))\n*$R434","v":30363.480000000003},{"$f":"(($D434*'fnd base rates'!E$107)\n+($E434*'fnd base rates'!E$108)\n+($F434*'fnd base rates'!E$109)\n+($G434*'fnd base rates'!E$110)\n+($H434*'fnd base rates'!E$111)\n+($I434*'fnd base rates'!E$112)\n+($J434*'fnd base rates'!E$113)\n+($K434*'fnd base rates'!E$114)\n+($M434*'fnd base rates'!E$116)\n+($N434*'fnd base rates'!E$117)\n+($O434*'fnd base rates'!E$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,5)))\n*$R434","v":150569.226643},{"$f":"(($D434*'fnd base rates'!F$107)\n+($E434*'fnd base rates'!F$108)\n+($F434*'fnd base rates'!F$109)\n+($G434*'fnd base rates'!F$110)\n+($H434*'fnd base rates'!F$111)\n+($I434*'fnd base rates'!F$112)\n+($J434*'fnd base rates'!F$113)\n+($K434*'fnd base rates'!F$114)\n+($M434*'fnd base rates'!F$116)\n+($N434*'fnd base rates'!F$117)\n+($O434*'fnd base rates'!F$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,6)))\n*$R434","v":43974.688290999999},{"$f":"(($D434*'fnd base rates'!G$107)\n+($E434*'fnd base rates'!G$108)\n+($F434*'fnd base rates'!G$109)\n+($G434*'fnd base rates'!G$110)\n+($H434*'fnd base rates'!G$111)\n+($I434*'fnd base rates'!G$112)\n+($J434*'fnd base rates'!G$113)\n+($K434*'fnd base rates'!G$114)\n+($M434*'fnd base rates'!G$116)\n+($N434*'fnd base rates'!G$117)\n+($O434*'fnd base rates'!G$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,7)))\n*$R434","v":6602.1396460000005},{"$f":"(($D434*'fnd base rates'!H$107)\n+($E434*'fnd base rates'!H$108)\n+($F434*'fnd base rates'!H$109)\n+($G434*'fnd base rates'!H$110)\n+($H434*'fnd base rates'!H$111)\n+($I434*'fnd base rates'!H$112)\n+($J434*'fnd base rates'!H$113)\n+($K434*'fnd base rates'!H$114)\n+($M434*'fnd base rates'!H$116)\n+($N434*'fnd base rates'!H$117)\n+($O434*'fnd base rates'!H$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,8)))","v":20295.379869999997},{"$f":"(($D434*'fnd base rates'!I$107)\n+($E434*'fnd base rates'!I$108)\n+($F434*'fnd base rates'!I$109)\n+($G434*'fnd base rates'!I$110)\n+($H434*'fnd base rates'!I$111)\n+($I434*'fnd base rates'!I$112)\n+($J434*'fnd base rates'!I$113)\n+($K434*'fnd base rates'!I$114)\n+($M434*'fnd base rates'!I$116)\n+($N434*'fnd base rates'!I$117)\n+($O434*'fnd base rates'!I$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,9)))\n*$R434","v":11534.039999999999},{"$f":"(($D434*'fnd base rates'!J$107)\n+($E434*'fnd base rates'!J$108)\n+($F434*'fnd base rates'!J$109)\n+($G434*'fnd base rates'!J$110)\n+($H434*'fnd base rates'!J$111)\n+($I434*'fnd base rates'!J$112)\n+($J434*'fnd base rates'!J$113)\n+($K434*'fnd base rates'!J$114)\n+($M434*'fnd base rates'!J$116)\n+($N434*'fnd base rates'!J$117)\n+($O434*'fnd base rates'!J$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,10)))\n*$R434","v":9009.2599999999984},{"$f":"(($D434*'fnd base rates'!K$107)\n+($E434*'fnd base rates'!K$108)\n+($F434*'fnd base rates'!K$109)\n+($G434*'fnd base rates'!K$110)\n+($H434*'fnd base rates'!K$111)\n+($I434*'fnd base rates'!K$112)\n+($J434*'fnd base rates'!K$113)\n+($K434*'fnd base rates'!K$114)\n+($M434*'fnd base rates'!K$116)\n+($N434*'fnd base rates'!K$117)\n+($O434*'fnd base rates'!K$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,11)))\n*$R434","v":43792.134708000005},{"$f":"(($D434*'fnd base rates'!L$107)\n+($E434*'fnd base rates'!L$108)\n+($F434*'fnd base rates'!L$109)\n+($G434*'fnd base rates'!L$110)\n+($H434*'fnd base rates'!L$111)\n+($I434*'fnd base rates'!L$112)\n+($J434*'fnd base rates'!L$113)\n+($K434*'fnd base rates'!L$114)\n+($M434*'fnd base rates'!L$116)\n+($N434*'fnd base rates'!L$117)\n+($O434*'fnd base rates'!L$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,12)))","v":50529.408260999997},{"$f":"(($D434*'fnd base rates'!M$107)\n+($E434*'fnd base rates'!M$108)\n+($F434*'fnd base rates'!M$109)\n+($G434*'fnd base rates'!M$110)\n+($H434*'fnd base rates'!M$111)\n+($I434*'fnd base rates'!M$112)\n+($J434*'fnd base rates'!M$113)\n+($K434*'fnd base rates'!M$114)\n+($M434*'fnd base rates'!M$116)\n+($N434*'fnd base rates'!M$117)\n+($O434*'fnd base rates'!M$118)\n+($P434*VLOOKUP($S434+12,rate_basefnd,13)))","v":0},387506.76227799995,null,464168291,"464","168","291",1,41,387506.76227799995,9451,0,9451,null,null,null,null,null,9543,0,9543,-92,9451,0,9451]
[466,466700096,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D435","v":0},{"$f":"'fnd enro'!E435","v":0},{"$f":"'fnd enro'!F435","v":0},{"$f":"'fnd enro'!G435","v":0},{"$f":"'fnd enro'!H435","v":0},{"$f":"'fnd enro'!I435","v":1},{"$f":"'fnd enro'!J435","v":0},{"$f":"'fnd enro'!K435","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L435","v":0},{"$f":"'fnd enro'!M435+'fnd enro'!N435","v":0},{"$f":"'fnd enro'!O435","v":0},{"$f":"'fnd enro'!P435","v":0},{"$f":"'fnd enro'!Q435","v":0},{"$f":"'fnd enro'!S435","v":1},1,{"$f":"VALUE('fnd enro'!R435)","v":7},null,{"$f":"(($D435*'fnd base rates'!C$107)\n+($E435*'fnd base rates'!C$108)\n+($F435*'fnd base rates'!C$109)\n+($G435*'fnd base rates'!C$110)\n+($H435*'fnd base rates'!C$111)\n+($I435*'fnd base rates'!C$112)\n+($J435*'fnd base rates'!C$113)\n+($K435*'fnd base rates'!C$114)\n+($M435*'fnd base rates'!C$116)\n+($N435*'fnd base rates'!C$117)\n+($O435*'fnd base rates'!C$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,3)))\n*$R435","v":504.28889900000001},{"$f":"(($D435*'fnd base rates'!D$107)\n+($E435*'fnd base rates'!D$108)\n+($F435*'fnd base rates'!D$109)\n+($G435*'fnd base rates'!D$110)\n+($H435*'fnd base rates'!D$111)\n+($I435*'fnd base rates'!D$112)\n+($J435*'fnd base rates'!D$113)\n+($K435*'fnd base rates'!D$114)\n+($M435*'fnd base rates'!D$116)\n+($N435*'fnd base rates'!D$117)\n+($O435*'fnd base rates'!D$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,4)))\n*$R435","v":721.95},{"$f":"(($D435*'fnd base rates'!E$107)\n+($E435*'fnd base rates'!E$108)\n+($F435*'fnd base rates'!E$109)\n+($G435*'fnd base rates'!E$110)\n+($H435*'fnd base rates'!E$111)\n+($I435*'fnd base rates'!E$112)\n+($J435*'fnd base rates'!E$113)\n+($K435*'fnd base rates'!E$114)\n+($M435*'fnd base rates'!E$116)\n+($N435*'fnd base rates'!E$117)\n+($O435*'fnd base rates'!E$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,5)))\n*$R435","v":4628.9477230000002},{"$f":"(($D435*'fnd base rates'!F$107)\n+($E435*'fnd base rates'!F$108)\n+($F435*'fnd base rates'!F$109)\n+($G435*'fnd base rates'!F$110)\n+($H435*'fnd base rates'!F$111)\n+($I435*'fnd base rates'!F$112)\n+($J435*'fnd base rates'!F$113)\n+($K435*'fnd base rates'!F$114)\n+($M435*'fnd base rates'!F$116)\n+($N435*'fnd base rates'!F$117)\n+($O435*'fnd base rates'!F$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,6)))\n*$R435","v":830.94825100000003},{"$f":"(($D435*'fnd base rates'!G$107)\n+($E435*'fnd base rates'!G$108)\n+($F435*'fnd base rates'!G$109)\n+($G435*'fnd base rates'!G$110)\n+($H435*'fnd base rates'!G$111)\n+($I435*'fnd base rates'!G$112)\n+($J435*'fnd base rates'!G$113)\n+($K435*'fnd base rates'!G$114)\n+($M435*'fnd base rates'!G$116)\n+($N435*'fnd base rates'!G$117)\n+($O435*'fnd base rates'!G$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,7)))\n*$R435","v":154.34340599999999},{"$f":"(($D435*'fnd base rates'!H$107)\n+($E435*'fnd base rates'!H$108)\n+($F435*'fnd base rates'!H$109)\n+($G435*'fnd base rates'!H$110)\n+($H435*'fnd base rates'!H$111)\n+($I435*'fnd base rates'!H$112)\n+($J435*'fnd base rates'!H$113)\n+($K435*'fnd base rates'!H$114)\n+($M435*'fnd base rates'!H$116)\n+($N435*'fnd base rates'!H$117)\n+($O435*'fnd base rates'!H$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D435*'fnd base rates'!I$107)\n+($E435*'fnd base rates'!I$108)\n+($F435*'fnd base rates'!I$109)\n+($G435*'fnd base rates'!I$110)\n+($H435*'fnd base rates'!I$111)\n+($I435*'fnd base rates'!I$112)\n+($J435*'fnd base rates'!I$113)\n+($K435*'fnd base rates'!I$114)\n+($M435*'fnd base rates'!I$116)\n+($N435*'fnd base rates'!I$117)\n+($O435*'fnd base rates'!I$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,9)))\n*$R435","v":401.93},{"$f":"(($D435*'fnd base rates'!J$107)\n+($E435*'fnd base rates'!J$108)\n+($F435*'fnd base rates'!J$109)\n+($G435*'fnd base rates'!J$110)\n+($H435*'fnd base rates'!J$111)\n+($I435*'fnd base rates'!J$112)\n+($J435*'fnd base rates'!J$113)\n+($K435*'fnd base rates'!J$114)\n+($M435*'fnd base rates'!J$116)\n+($N435*'fnd base rates'!J$117)\n+($O435*'fnd base rates'!J$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,10)))\n*$R435","v":541.41},{"$f":"(($D435*'fnd base rates'!K$107)\n+($E435*'fnd base rates'!K$108)\n+($F435*'fnd base rates'!K$109)\n+($G435*'fnd base rates'!K$110)\n+($H435*'fnd base rates'!K$111)\n+($I435*'fnd base rates'!K$112)\n+($J435*'fnd base rates'!K$113)\n+($K435*'fnd base rates'!K$114)\n+($M435*'fnd base rates'!K$116)\n+($N435*'fnd base rates'!K$117)\n+($O435*'fnd base rates'!K$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,11)))\n*$R435","v":1083.077188},{"$f":"(($D435*'fnd base rates'!L$107)\n+($E435*'fnd base rates'!L$108)\n+($F435*'fnd base rates'!L$109)\n+($G435*'fnd base rates'!L$110)\n+($H435*'fnd base rates'!L$111)\n+($I435*'fnd base rates'!L$112)\n+($J435*'fnd base rates'!L$113)\n+($K435*'fnd base rates'!L$114)\n+($M435*'fnd base rates'!L$116)\n+($N435*'fnd base rates'!L$117)\n+($O435*'fnd base rates'!L$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D435*'fnd base rates'!M$107)\n+($E435*'fnd base rates'!M$108)\n+($F435*'fnd base rates'!M$109)\n+($G435*'fnd base rates'!M$110)\n+($H435*'fnd base rates'!M$111)\n+($I435*'fnd base rates'!M$112)\n+($J435*'fnd base rates'!M$113)\n+($K435*'fnd base rates'!M$114)\n+($M435*'fnd base rates'!M$116)\n+($N435*'fnd base rates'!M$117)\n+($O435*'fnd base rates'!M$118)\n+($P435*VLOOKUP($S435+12,rate_basefnd,13)))","v":0},10765.593957999999,null,466700096,"466","700","096",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[466,466700700,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D436","v":0},{"$f":"'fnd enro'!E436","v":0},{"$f":"'fnd enro'!F436","v":0},{"$f":"'fnd enro'!G436","v":0},{"$f":"'fnd enro'!H436","v":0},{"$f":"'fnd enro'!I436","v":27},{"$f":"'fnd enro'!J436","v":0},{"$f":"'fnd enro'!K436","v":1.0233000000000001},{"$f":"'fnd enro'!L436","v":0},{"$f":"'fnd enro'!M436+'fnd enro'!N436","v":0},{"$f":"'fnd enro'!O436","v":0},{"$f":"'fnd enro'!P436","v":0},{"$f":"'fnd enro'!Q436","v":12},{"$f":"'fnd enro'!S436","v":27},1,{"$f":"VALUE('fnd enro'!R436)","v":7},null,{"$f":"(($D436*'fnd base rates'!C$107)\n+($E436*'fnd base rates'!C$108)\n+($F436*'fnd base rates'!C$109)\n+($G436*'fnd base rates'!C$110)\n+($H436*'fnd base rates'!C$111)\n+($I436*'fnd base rates'!C$112)\n+($J436*'fnd base rates'!C$113)\n+($K436*'fnd base rates'!C$114)\n+($M436*'fnd base rates'!C$116)\n+($N436*'fnd base rates'!C$117)\n+($O436*'fnd base rates'!C$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,3)))\n*$R436","v":14328.600273},{"$f":"(($D436*'fnd base rates'!D$107)\n+($E436*'fnd base rates'!D$108)\n+($F436*'fnd base rates'!D$109)\n+($G436*'fnd base rates'!D$110)\n+($H436*'fnd base rates'!D$111)\n+($I436*'fnd base rates'!D$112)\n+($J436*'fnd base rates'!D$113)\n+($K436*'fnd base rates'!D$114)\n+($M436*'fnd base rates'!D$116)\n+($N436*'fnd base rates'!D$117)\n+($O436*'fnd base rates'!D$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,4)))\n*$R436","v":22869.81},{"$f":"(($D436*'fnd base rates'!E$107)\n+($E436*'fnd base rates'!E$108)\n+($F436*'fnd base rates'!E$109)\n+($G436*'fnd base rates'!E$110)\n+($H436*'fnd base rates'!E$111)\n+($I436*'fnd base rates'!E$112)\n+($J436*'fnd base rates'!E$113)\n+($K436*'fnd base rates'!E$114)\n+($M436*'fnd base rates'!E$116)\n+($N436*'fnd base rates'!E$117)\n+($O436*'fnd base rates'!E$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,5)))\n*$R436","v":157949.54852100002},{"$f":"(($D436*'fnd base rates'!F$107)\n+($E436*'fnd base rates'!F$108)\n+($F436*'fnd base rates'!F$109)\n+($G436*'fnd base rates'!F$110)\n+($H436*'fnd base rates'!F$111)\n+($I436*'fnd base rates'!F$112)\n+($J436*'fnd base rates'!F$113)\n+($K436*'fnd base rates'!F$114)\n+($M436*'fnd base rates'!F$116)\n+($N436*'fnd base rates'!F$117)\n+($O436*'fnd base rates'!F$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,6)))\n*$R436","v":22435.602777},{"$f":"(($D436*'fnd base rates'!G$107)\n+($E436*'fnd base rates'!G$108)\n+($F436*'fnd base rates'!G$109)\n+($G436*'fnd base rates'!G$110)\n+($H436*'fnd base rates'!G$111)\n+($I436*'fnd base rates'!G$112)\n+($J436*'fnd base rates'!G$113)\n+($K436*'fnd base rates'!G$114)\n+($M436*'fnd base rates'!G$116)\n+($N436*'fnd base rates'!G$117)\n+($O436*'fnd base rates'!G$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,7)))\n*$R436","v":5766.7519620000003},{"$f":"(($D436*'fnd base rates'!H$107)\n+($E436*'fnd base rates'!H$108)\n+($F436*'fnd base rates'!H$109)\n+($G436*'fnd base rates'!H$110)\n+($H436*'fnd base rates'!H$111)\n+($I436*'fnd base rates'!H$112)\n+($J436*'fnd base rates'!H$113)\n+($K436*'fnd base rates'!H$114)\n+($M436*'fnd base rates'!H$116)\n+($N436*'fnd base rates'!H$117)\n+($O436*'fnd base rates'!H$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,8)))","v":21335.86089},{"$f":"(($D436*'fnd base rates'!I$107)\n+($E436*'fnd base rates'!I$108)\n+($F436*'fnd base rates'!I$109)\n+($G436*'fnd base rates'!I$110)\n+($H436*'fnd base rates'!I$111)\n+($I436*'fnd base rates'!I$112)\n+($J436*'fnd base rates'!I$113)\n+($K436*'fnd base rates'!I$114)\n+($M436*'fnd base rates'!I$116)\n+($N436*'fnd base rates'!I$117)\n+($O436*'fnd base rates'!I$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,9)))\n*$R436","v":12187.11},{"$f":"(($D436*'fnd base rates'!J$107)\n+($E436*'fnd base rates'!J$108)\n+($F436*'fnd base rates'!J$109)\n+($G436*'fnd base rates'!J$110)\n+($H436*'fnd base rates'!J$111)\n+($I436*'fnd base rates'!J$112)\n+($J436*'fnd base rates'!J$113)\n+($K436*'fnd base rates'!J$114)\n+($M436*'fnd base rates'!J$116)\n+($N436*'fnd base rates'!J$117)\n+($O436*'fnd base rates'!J$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,10)))\n*$R436","v":21555.03},{"$f":"(($D436*'fnd base rates'!K$107)\n+($E436*'fnd base rates'!K$108)\n+($F436*'fnd base rates'!K$109)\n+($G436*'fnd base rates'!K$110)\n+($H436*'fnd base rates'!K$111)\n+($I436*'fnd base rates'!K$112)\n+($J436*'fnd base rates'!K$113)\n+($K436*'fnd base rates'!K$114)\n+($M436*'fnd base rates'!K$116)\n+($N436*'fnd base rates'!K$117)\n+($O436*'fnd base rates'!K$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,11)))\n*$R436","v":29243.084075999999},{"$f":"(($D436*'fnd base rates'!L$107)\n+($E436*'fnd base rates'!L$108)\n+($F436*'fnd base rates'!L$109)\n+($G436*'fnd base rates'!L$110)\n+($H436*'fnd base rates'!L$111)\n+($I436*'fnd base rates'!L$112)\n+($J436*'fnd base rates'!L$113)\n+($K436*'fnd base rates'!L$114)\n+($M436*'fnd base rates'!L$116)\n+($N436*'fnd base rates'!L$117)\n+($O436*'fnd base rates'!L$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,12)))","v":35506.958366999999},{"$f":"(($D436*'fnd base rates'!M$107)\n+($E436*'fnd base rates'!M$108)\n+($F436*'fnd base rates'!M$109)\n+($G436*'fnd base rates'!M$110)\n+($H436*'fnd base rates'!M$111)\n+($I436*'fnd base rates'!M$112)\n+($J436*'fnd base rates'!M$113)\n+($K436*'fnd base rates'!M$114)\n+($M436*'fnd base rates'!M$116)\n+($N436*'fnd base rates'!M$117)\n+($O436*'fnd base rates'!M$118)\n+($P436*VLOOKUP($S436+12,rate_basefnd,13)))","v":0},343178.3568660001,null,466700700,"466","700","700",1,27,343178.3568660001,12710,0,12710,null,null,null,null,null,12738,10,12748,-38,12710,0,12710]
[466,466774089,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D437","v":0},{"$f":"'fnd enro'!E437","v":0},{"$f":"'fnd enro'!F437","v":1},{"$f":"'fnd enro'!G437","v":14},{"$f":"'fnd enro'!H437","v":16},{"$f":"'fnd enro'!I437","v":0},{"$f":"'fnd enro'!J437","v":0},{"$f":"'fnd enro'!K437","v":1.1749000000000001},{"$f":"'fnd enro'!L437","v":0},{"$f":"'fnd enro'!M437+'fnd enro'!N437","v":2},{"$f":"'fnd enro'!O437","v":1},{"$f":"'fnd enro'!P437","v":0},{"$f":"'fnd enro'!Q437","v":17},{"$f":"'fnd enro'!S437","v":31},1,{"$f":"VALUE('fnd enro'!R437)","v":9},null,{"$f":"(($D437*'fnd base rates'!C$107)\n+($E437*'fnd base rates'!C$108)\n+($F437*'fnd base rates'!C$109)\n+($G437*'fnd base rates'!C$110)\n+($H437*'fnd base rates'!C$111)\n+($I437*'fnd base rates'!C$112)\n+($J437*'fnd base rates'!C$113)\n+($K437*'fnd base rates'!C$114)\n+($M437*'fnd base rates'!C$116)\n+($N437*'fnd base rates'!C$117)\n+($O437*'fnd base rates'!C$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,3)))\n*$R437","v":16969.695869000003},{"$f":"(($D437*'fnd base rates'!D$107)\n+($E437*'fnd base rates'!D$108)\n+($F437*'fnd base rates'!D$109)\n+($G437*'fnd base rates'!D$110)\n+($H437*'fnd base rates'!D$111)\n+($I437*'fnd base rates'!D$112)\n+($J437*'fnd base rates'!D$113)\n+($K437*'fnd base rates'!D$114)\n+($M437*'fnd base rates'!D$116)\n+($N437*'fnd base rates'!D$117)\n+($O437*'fnd base rates'!D$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,4)))\n*$R437","v":27877.320000000003},{"$f":"(($D437*'fnd base rates'!E$107)\n+($E437*'fnd base rates'!E$108)\n+($F437*'fnd base rates'!E$109)\n+($G437*'fnd base rates'!E$110)\n+($H437*'fnd base rates'!E$111)\n+($I437*'fnd base rates'!E$112)\n+($J437*'fnd base rates'!E$113)\n+($K437*'fnd base rates'!E$114)\n+($M437*'fnd base rates'!E$116)\n+($N437*'fnd base rates'!E$117)\n+($O437*'fnd base rates'!E$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,5)))\n*$R437","v":159266.24941300001},{"$f":"(($D437*'fnd base rates'!F$107)\n+($E437*'fnd base rates'!F$108)\n+($F437*'fnd base rates'!F$109)\n+($G437*'fnd base rates'!F$110)\n+($H437*'fnd base rates'!F$111)\n+($I437*'fnd base rates'!F$112)\n+($J437*'fnd base rates'!F$113)\n+($K437*'fnd base rates'!F$114)\n+($M437*'fnd base rates'!F$116)\n+($N437*'fnd base rates'!F$117)\n+($O437*'fnd base rates'!F$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,6)))\n*$R437","v":32990.795780999993},{"$f":"(($D437*'fnd base rates'!G$107)\n+($E437*'fnd base rates'!G$108)\n+($F437*'fnd base rates'!G$109)\n+($G437*'fnd base rates'!G$110)\n+($H437*'fnd base rates'!G$111)\n+($I437*'fnd base rates'!G$112)\n+($J437*'fnd base rates'!G$113)\n+($K437*'fnd base rates'!G$114)\n+($M437*'fnd base rates'!G$116)\n+($N437*'fnd base rates'!G$117)\n+($O437*'fnd base rates'!G$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,7)))\n*$R437","v":7264.2355859999989},{"$f":"(($D437*'fnd base rates'!H$107)\n+($E437*'fnd base rates'!H$108)\n+($F437*'fnd base rates'!H$109)\n+($G437*'fnd base rates'!H$110)\n+($H437*'fnd base rates'!H$111)\n+($I437*'fnd base rates'!H$112)\n+($J437*'fnd base rates'!H$113)\n+($K437*'fnd base rates'!H$114)\n+($M437*'fnd base rates'!H$116)\n+($N437*'fnd base rates'!H$117)\n+($O437*'fnd base rates'!H$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,8)))","v":16016.819169999997},{"$f":"(($D437*'fnd base rates'!I$107)\n+($E437*'fnd base rates'!I$108)\n+($F437*'fnd base rates'!I$109)\n+($G437*'fnd base rates'!I$110)\n+($H437*'fnd base rates'!I$111)\n+($I437*'fnd base rates'!I$112)\n+($J437*'fnd base rates'!I$113)\n+($K437*'fnd base rates'!I$114)\n+($M437*'fnd base rates'!I$116)\n+($N437*'fnd base rates'!I$117)\n+($O437*'fnd base rates'!I$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,9)))\n*$R437","v":10932.75},{"$f":"(($D437*'fnd base rates'!J$107)\n+($E437*'fnd base rates'!J$108)\n+($F437*'fnd base rates'!J$109)\n+($G437*'fnd base rates'!J$110)\n+($H437*'fnd base rates'!J$111)\n+($I437*'fnd base rates'!J$112)\n+($J437*'fnd base rates'!J$113)\n+($K437*'fnd base rates'!J$114)\n+($M437*'fnd base rates'!J$116)\n+($N437*'fnd base rates'!J$117)\n+($O437*'fnd base rates'!J$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,10)))\n*$R437","v":16218.87},{"$f":"(($D437*'fnd base rates'!K$107)\n+($E437*'fnd base rates'!K$108)\n+($F437*'fnd base rates'!K$109)\n+($G437*'fnd base rates'!K$110)\n+($H437*'fnd base rates'!K$111)\n+($I437*'fnd base rates'!K$112)\n+($J437*'fnd base rates'!K$113)\n+($K437*'fnd base rates'!K$114)\n+($M437*'fnd base rates'!K$116)\n+($N437*'fnd base rates'!K$117)\n+($O437*'fnd base rates'!K$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,11)))\n*$R437","v":34194.452828000001},{"$f":"(($D437*'fnd base rates'!L$107)\n+($E437*'fnd base rates'!L$108)\n+($F437*'fnd base rates'!L$109)\n+($G437*'fnd base rates'!L$110)\n+($H437*'fnd base rates'!L$111)\n+($I437*'fnd base rates'!L$112)\n+($J437*'fnd base rates'!L$113)\n+($K437*'fnd base rates'!L$114)\n+($M437*'fnd base rates'!L$116)\n+($N437*'fnd base rates'!L$117)\n+($O437*'fnd base rates'!L$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,12)))","v":46068.994051000001},{"$f":"(($D437*'fnd base rates'!M$107)\n+($E437*'fnd base rates'!M$108)\n+($F437*'fnd base rates'!M$109)\n+($G437*'fnd base rates'!M$110)\n+($H437*'fnd base rates'!M$111)\n+($I437*'fnd base rates'!M$112)\n+($J437*'fnd base rates'!M$113)\n+($K437*'fnd base rates'!M$114)\n+($M437*'fnd base rates'!M$116)\n+($N437*'fnd base rates'!M$117)\n+($O437*'fnd base rates'!M$118)\n+($P437*VLOOKUP($S437+12,rate_basefnd,13)))","v":0},367800.18269799999,null,466774089,"466","774","089",1,31,367800.18269799999,11865,0,11865,null,null,null,null,null,11913,27,11940,-131,11809,56,11865]
[466,466774096,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D438","v":0},{"$f":"'fnd enro'!E438","v":0},{"$f":"'fnd enro'!F438","v":0},{"$f":"'fnd enro'!G438","v":1},{"$f":"'fnd enro'!H438","v":0},{"$f":"'fnd enro'!I438","v":0},{"$f":"'fnd enro'!J438","v":0},{"$f":"'fnd enro'!K438","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L438","v":0},{"$f":"'fnd enro'!M438+'fnd enro'!N438","v":0},{"$f":"'fnd enro'!O438","v":0},{"$f":"'fnd enro'!P438","v":0},{"$f":"'fnd enro'!Q438","v":0},{"$f":"'fnd enro'!S438","v":1},1,{"$f":"VALUE('fnd enro'!R438)","v":7},null,{"$f":"(($D438*'fnd base rates'!C$107)\n+($E438*'fnd base rates'!C$108)\n+($F438*'fnd base rates'!C$109)\n+($G438*'fnd base rates'!C$110)\n+($H438*'fnd base rates'!C$111)\n+($I438*'fnd base rates'!C$112)\n+($J438*'fnd base rates'!C$113)\n+($K438*'fnd base rates'!C$114)\n+($M438*'fnd base rates'!C$116)\n+($N438*'fnd base rates'!C$117)\n+($O438*'fnd base rates'!C$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,3)))\n*$R438","v":504.28889900000001},{"$f":"(($D438*'fnd base rates'!D$107)\n+($E438*'fnd base rates'!D$108)\n+($F438*'fnd base rates'!D$109)\n+($G438*'fnd base rates'!D$110)\n+($H438*'fnd base rates'!D$111)\n+($I438*'fnd base rates'!D$112)\n+($J438*'fnd base rates'!D$113)\n+($K438*'fnd base rates'!D$114)\n+($M438*'fnd base rates'!D$116)\n+($N438*'fnd base rates'!D$117)\n+($O438*'fnd base rates'!D$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,4)))\n*$R438","v":721.95},{"$f":"(($D438*'fnd base rates'!E$107)\n+($E438*'fnd base rates'!E$108)\n+($F438*'fnd base rates'!E$109)\n+($G438*'fnd base rates'!E$110)\n+($H438*'fnd base rates'!E$111)\n+($I438*'fnd base rates'!E$112)\n+($J438*'fnd base rates'!E$113)\n+($K438*'fnd base rates'!E$114)\n+($M438*'fnd base rates'!E$116)\n+($N438*'fnd base rates'!E$117)\n+($O438*'fnd base rates'!E$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,5)))\n*$R438","v":3655.3277229999999},{"$f":"(($D438*'fnd base rates'!F$107)\n+($E438*'fnd base rates'!F$108)\n+($F438*'fnd base rates'!F$109)\n+($G438*'fnd base rates'!F$110)\n+($H438*'fnd base rates'!F$111)\n+($I438*'fnd base rates'!F$112)\n+($J438*'fnd base rates'!F$113)\n+($K438*'fnd base rates'!F$114)\n+($M438*'fnd base rates'!F$116)\n+($N438*'fnd base rates'!F$117)\n+($O438*'fnd base rates'!F$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,6)))\n*$R438","v":1171.178251},{"$f":"(($D438*'fnd base rates'!G$107)\n+($E438*'fnd base rates'!G$108)\n+($F438*'fnd base rates'!G$109)\n+($G438*'fnd base rates'!G$110)\n+($H438*'fnd base rates'!G$111)\n+($I438*'fnd base rates'!G$112)\n+($J438*'fnd base rates'!G$113)\n+($K438*'fnd base rates'!G$114)\n+($M438*'fnd base rates'!G$116)\n+($N438*'fnd base rates'!G$117)\n+($O438*'fnd base rates'!G$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,7)))\n*$R438","v":147.643406},{"$f":"(($D438*'fnd base rates'!H$107)\n+($E438*'fnd base rates'!H$108)\n+($F438*'fnd base rates'!H$109)\n+($G438*'fnd base rates'!H$110)\n+($H438*'fnd base rates'!H$111)\n+($I438*'fnd base rates'!H$112)\n+($J438*'fnd base rates'!H$113)\n+($K438*'fnd base rates'!H$114)\n+($M438*'fnd base rates'!H$116)\n+($N438*'fnd base rates'!H$117)\n+($O438*'fnd base rates'!H$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D438*'fnd base rates'!I$107)\n+($E438*'fnd base rates'!I$108)\n+($F438*'fnd base rates'!I$109)\n+($G438*'fnd base rates'!I$110)\n+($H438*'fnd base rates'!I$111)\n+($I438*'fnd base rates'!I$112)\n+($J438*'fnd base rates'!I$113)\n+($K438*'fnd base rates'!I$114)\n+($M438*'fnd base rates'!I$116)\n+($N438*'fnd base rates'!I$117)\n+($O438*'fnd base rates'!I$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,9)))\n*$R438","v":240.89},{"$f":"(($D438*'fnd base rates'!J$107)\n+($E438*'fnd base rates'!J$108)\n+($F438*'fnd base rates'!J$109)\n+($G438*'fnd base rates'!J$110)\n+($H438*'fnd base rates'!J$111)\n+($I438*'fnd base rates'!J$112)\n+($J438*'fnd base rates'!J$113)\n+($K438*'fnd base rates'!J$114)\n+($M438*'fnd base rates'!J$116)\n+($N438*'fnd base rates'!J$117)\n+($O438*'fnd base rates'!J$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,10)))\n*$R438","v":143.72999999999999},{"$f":"(($D438*'fnd base rates'!K$107)\n+($E438*'fnd base rates'!K$108)\n+($F438*'fnd base rates'!K$109)\n+($G438*'fnd base rates'!K$110)\n+($H438*'fnd base rates'!K$111)\n+($I438*'fnd base rates'!K$112)\n+($J438*'fnd base rates'!K$113)\n+($K438*'fnd base rates'!K$114)\n+($M438*'fnd base rates'!K$116)\n+($N438*'fnd base rates'!K$117)\n+($O438*'fnd base rates'!K$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,11)))\n*$R438","v":1036.037188},{"$f":"(($D438*'fnd base rates'!L$107)\n+($E438*'fnd base rates'!L$108)\n+($F438*'fnd base rates'!L$109)\n+($G438*'fnd base rates'!L$110)\n+($H438*'fnd base rates'!L$111)\n+($I438*'fnd base rates'!L$112)\n+($J438*'fnd base rates'!L$113)\n+($K438*'fnd base rates'!L$114)\n+($M438*'fnd base rates'!L$116)\n+($N438*'fnd base rates'!L$117)\n+($O438*'fnd base rates'!L$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D438*'fnd base rates'!M$107)\n+($E438*'fnd base rates'!M$108)\n+($F438*'fnd base rates'!M$109)\n+($G438*'fnd base rates'!M$110)\n+($H438*'fnd base rates'!M$111)\n+($I438*'fnd base rates'!M$112)\n+($J438*'fnd base rates'!M$113)\n+($K438*'fnd base rates'!M$114)\n+($M438*'fnd base rates'!M$116)\n+($N438*'fnd base rates'!M$117)\n+($O438*'fnd base rates'!M$118)\n+($P438*VLOOKUP($S438+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,466774096,"466","774","096",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[466,466774221,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D439","v":0},{"$f":"'fnd enro'!E439","v":0},{"$f":"'fnd enro'!F439","v":7},{"$f":"'fnd enro'!G439","v":16},{"$f":"'fnd enro'!H439","v":12},{"$f":"'fnd enro'!I439","v":0},{"$f":"'fnd enro'!J439","v":0},{"$f":"'fnd enro'!K439","v":1.3265},{"$f":"'fnd enro'!L439","v":0},{"$f":"'fnd enro'!M439+'fnd enro'!N439","v":1},{"$f":"'fnd enro'!O439","v":2},{"$f":"'fnd enro'!P439","v":0},{"$f":"'fnd enro'!Q439","v":17},{"$f":"'fnd enro'!S439","v":35},1,{"$f":"VALUE('fnd enro'!R439)","v":7},null,{"$f":"(($D439*'fnd base rates'!C$107)\n+($E439*'fnd base rates'!C$108)\n+($F439*'fnd base rates'!C$109)\n+($G439*'fnd base rates'!C$110)\n+($H439*'fnd base rates'!C$111)\n+($I439*'fnd base rates'!C$112)\n+($J439*'fnd base rates'!C$113)\n+($K439*'fnd base rates'!C$114)\n+($M439*'fnd base rates'!C$116)\n+($N439*'fnd base rates'!C$117)\n+($O439*'fnd base rates'!C$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,3)))\n*$R439","v":18944.161465000001},{"$f":"(($D439*'fnd base rates'!D$107)\n+($E439*'fnd base rates'!D$108)\n+($F439*'fnd base rates'!D$109)\n+($G439*'fnd base rates'!D$110)\n+($H439*'fnd base rates'!D$111)\n+($I439*'fnd base rates'!D$112)\n+($J439*'fnd base rates'!D$113)\n+($K439*'fnd base rates'!D$114)\n+($M439*'fnd base rates'!D$116)\n+($N439*'fnd base rates'!D$117)\n+($O439*'fnd base rates'!D$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,4)))\n*$R439","v":30549.980000000007},{"$f":"(($D439*'fnd base rates'!E$107)\n+($E439*'fnd base rates'!E$108)\n+($F439*'fnd base rates'!E$109)\n+($G439*'fnd base rates'!E$110)\n+($H439*'fnd base rates'!E$111)\n+($I439*'fnd base rates'!E$112)\n+($J439*'fnd base rates'!E$113)\n+($K439*'fnd base rates'!E$114)\n+($M439*'fnd base rates'!E$116)\n+($N439*'fnd base rates'!E$117)\n+($O439*'fnd base rates'!E$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,5)))\n*$R439","v":173356.56030499999},{"$f":"(($D439*'fnd base rates'!F$107)\n+($E439*'fnd base rates'!F$108)\n+($F439*'fnd base rates'!F$109)\n+($G439*'fnd base rates'!F$110)\n+($H439*'fnd base rates'!F$111)\n+($I439*'fnd base rates'!F$112)\n+($J439*'fnd base rates'!F$113)\n+($K439*'fnd base rates'!F$114)\n+($M439*'fnd base rates'!F$116)\n+($N439*'fnd base rates'!F$117)\n+($O439*'fnd base rates'!F$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,6)))\n*$R439","v":38634.338785},{"$f":"(($D439*'fnd base rates'!G$107)\n+($E439*'fnd base rates'!G$108)\n+($F439*'fnd base rates'!G$109)\n+($G439*'fnd base rates'!G$110)\n+($H439*'fnd base rates'!G$111)\n+($I439*'fnd base rates'!G$112)\n+($J439*'fnd base rates'!G$113)\n+($K439*'fnd base rates'!G$114)\n+($M439*'fnd base rates'!G$116)\n+($N439*'fnd base rates'!G$117)\n+($O439*'fnd base rates'!G$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,7)))\n*$R439","v":7707.5292100000006},{"$f":"(($D439*'fnd base rates'!H$107)\n+($E439*'fnd base rates'!H$108)\n+($F439*'fnd base rates'!H$109)\n+($G439*'fnd base rates'!H$110)\n+($H439*'fnd base rates'!H$111)\n+($I439*'fnd base rates'!H$112)\n+($J439*'fnd base rates'!H$113)\n+($K439*'fnd base rates'!H$114)\n+($M439*'fnd base rates'!H$116)\n+($N439*'fnd base rates'!H$117)\n+($O439*'fnd base rates'!H$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,8)))","v":17980.587450000003},{"$f":"(($D439*'fnd base rates'!I$107)\n+($E439*'fnd base rates'!I$108)\n+($F439*'fnd base rates'!I$109)\n+($G439*'fnd base rates'!I$110)\n+($H439*'fnd base rates'!I$111)\n+($I439*'fnd base rates'!I$112)\n+($J439*'fnd base rates'!I$113)\n+($K439*'fnd base rates'!I$114)\n+($M439*'fnd base rates'!I$116)\n+($N439*'fnd base rates'!I$117)\n+($O439*'fnd base rates'!I$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,9)))\n*$R439","v":11492.59},{"$f":"(($D439*'fnd base rates'!J$107)\n+($E439*'fnd base rates'!J$108)\n+($F439*'fnd base rates'!J$109)\n+($G439*'fnd base rates'!J$110)\n+($H439*'fnd base rates'!J$111)\n+($I439*'fnd base rates'!J$112)\n+($J439*'fnd base rates'!J$113)\n+($K439*'fnd base rates'!J$114)\n+($M439*'fnd base rates'!J$116)\n+($N439*'fnd base rates'!J$117)\n+($O439*'fnd base rates'!J$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,10)))\n*$R439","v":15686.470000000001},{"$f":"(($D439*'fnd base rates'!K$107)\n+($E439*'fnd base rates'!K$108)\n+($F439*'fnd base rates'!K$109)\n+($G439*'fnd base rates'!K$110)\n+($H439*'fnd base rates'!K$111)\n+($I439*'fnd base rates'!K$112)\n+($J439*'fnd base rates'!K$113)\n+($K439*'fnd base rates'!K$114)\n+($M439*'fnd base rates'!K$116)\n+($N439*'fnd base rates'!K$117)\n+($O439*'fnd base rates'!K$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,11)))\n*$R439","v":38041.961579999996},{"$f":"(($D439*'fnd base rates'!L$107)\n+($E439*'fnd base rates'!L$108)\n+($F439*'fnd base rates'!L$109)\n+($G439*'fnd base rates'!L$110)\n+($H439*'fnd base rates'!L$111)\n+($I439*'fnd base rates'!L$112)\n+($J439*'fnd base rates'!L$113)\n+($K439*'fnd base rates'!L$114)\n+($M439*'fnd base rates'!L$116)\n+($N439*'fnd base rates'!L$117)\n+($O439*'fnd base rates'!L$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,12)))","v":50362.369735},{"$f":"(($D439*'fnd base rates'!M$107)\n+($E439*'fnd base rates'!M$108)\n+($F439*'fnd base rates'!M$109)\n+($G439*'fnd base rates'!M$110)\n+($H439*'fnd base rates'!M$111)\n+($I439*'fnd base rates'!M$112)\n+($J439*'fnd base rates'!M$113)\n+($K439*'fnd base rates'!M$114)\n+($M439*'fnd base rates'!M$116)\n+($N439*'fnd base rates'!M$117)\n+($O439*'fnd base rates'!M$118)\n+($P439*VLOOKUP($S439+12,rate_basefnd,13)))","v":0},402756.54852999997,null,466774221,"466","774","221",1,35,402756.54852999997,11507,0,11507,null,null,null,null,null,11608,17,11625,-118,11507,0,11507]
[466,466774296,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D440","v":0},{"$f":"'fnd enro'!E440","v":0},{"$f":"'fnd enro'!F440","v":3},{"$f":"'fnd enro'!G440","v":16},{"$f":"'fnd enro'!H440","v":13},{"$f":"'fnd enro'!I440","v":0},{"$f":"'fnd enro'!J440","v":0},{"$f":"'fnd enro'!K440","v":1.2128000000000001},{"$f":"'fnd enro'!L440","v":0},{"$f":"'fnd enro'!M440+'fnd enro'!N440","v":1},{"$f":"'fnd enro'!O440","v":0},{"$f":"'fnd enro'!P440","v":0},{"$f":"'fnd enro'!Q440","v":15},{"$f":"'fnd enro'!S440","v":32},1,{"$f":"VALUE('fnd enro'!R440)","v":9},null,{"$f":"(($D440*'fnd base rates'!C$107)\n+($E440*'fnd base rates'!C$108)\n+($F440*'fnd base rates'!C$109)\n+($G440*'fnd base rates'!C$110)\n+($H440*'fnd base rates'!C$111)\n+($I440*'fnd base rates'!C$112)\n+($J440*'fnd base rates'!C$113)\n+($K440*'fnd base rates'!C$114)\n+($M440*'fnd base rates'!C$116)\n+($N440*'fnd base rates'!C$117)\n+($O440*'fnd base rates'!C$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,3)))\n*$R440","v":17161.574768000002},{"$f":"(($D440*'fnd base rates'!D$107)\n+($E440*'fnd base rates'!D$108)\n+($F440*'fnd base rates'!D$109)\n+($G440*'fnd base rates'!D$110)\n+($H440*'fnd base rates'!D$111)\n+($I440*'fnd base rates'!D$112)\n+($J440*'fnd base rates'!D$113)\n+($K440*'fnd base rates'!D$114)\n+($M440*'fnd base rates'!D$116)\n+($N440*'fnd base rates'!D$117)\n+($O440*'fnd base rates'!D$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,4)))\n*$R440","v":27681.08},{"$f":"(($D440*'fnd base rates'!E$107)\n+($E440*'fnd base rates'!E$108)\n+($F440*'fnd base rates'!E$109)\n+($G440*'fnd base rates'!E$110)\n+($H440*'fnd base rates'!E$111)\n+($I440*'fnd base rates'!E$112)\n+($J440*'fnd base rates'!E$113)\n+($K440*'fnd base rates'!E$114)\n+($M440*'fnd base rates'!E$116)\n+($N440*'fnd base rates'!E$117)\n+($O440*'fnd base rates'!E$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,5)))\n*$R440","v":156059.17713600001},{"$f":"(($D440*'fnd base rates'!F$107)\n+($E440*'fnd base rates'!F$108)\n+($F440*'fnd base rates'!F$109)\n+($G440*'fnd base rates'!F$110)\n+($H440*'fnd base rates'!F$111)\n+($I440*'fnd base rates'!F$112)\n+($J440*'fnd base rates'!F$113)\n+($K440*'fnd base rates'!F$114)\n+($M440*'fnd base rates'!F$116)\n+($N440*'fnd base rates'!F$117)\n+($O440*'fnd base rates'!F$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,6)))\n*$R440","v":34546.404031999999},{"$f":"(($D440*'fnd base rates'!G$107)\n+($E440*'fnd base rates'!G$108)\n+($F440*'fnd base rates'!G$109)\n+($G440*'fnd base rates'!G$110)\n+($H440*'fnd base rates'!G$111)\n+($I440*'fnd base rates'!G$112)\n+($J440*'fnd base rates'!G$113)\n+($K440*'fnd base rates'!G$114)\n+($M440*'fnd base rates'!G$116)\n+($N440*'fnd base rates'!G$117)\n+($O440*'fnd base rates'!G$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,7)))\n*$R440","v":7005.8189919999995},{"$f":"(($D440*'fnd base rates'!H$107)\n+($E440*'fnd base rates'!H$108)\n+($F440*'fnd base rates'!H$109)\n+($G440*'fnd base rates'!H$110)\n+($H440*'fnd base rates'!H$111)\n+($I440*'fnd base rates'!H$112)\n+($J440*'fnd base rates'!H$113)\n+($K440*'fnd base rates'!H$114)\n+($M440*'fnd base rates'!H$116)\n+($N440*'fnd base rates'!H$117)\n+($O440*'fnd base rates'!H$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,8)))","v":16232.62624},{"$f":"(($D440*'fnd base rates'!I$107)\n+($E440*'fnd base rates'!I$108)\n+($F440*'fnd base rates'!I$109)\n+($G440*'fnd base rates'!I$110)\n+($H440*'fnd base rates'!I$111)\n+($I440*'fnd base rates'!I$112)\n+($J440*'fnd base rates'!I$113)\n+($K440*'fnd base rates'!I$114)\n+($M440*'fnd base rates'!I$116)\n+($N440*'fnd base rates'!I$117)\n+($O440*'fnd base rates'!I$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,9)))\n*$R440","v":10560.48},{"$f":"(($D440*'fnd base rates'!J$107)\n+($E440*'fnd base rates'!J$108)\n+($F440*'fnd base rates'!J$109)\n+($G440*'fnd base rates'!J$110)\n+($H440*'fnd base rates'!J$111)\n+($I440*'fnd base rates'!J$112)\n+($J440*'fnd base rates'!J$113)\n+($K440*'fnd base rates'!J$114)\n+($M440*'fnd base rates'!J$116)\n+($N440*'fnd base rates'!J$117)\n+($O440*'fnd base rates'!J$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,10)))\n*$R440","v":14736.71},{"$f":"(($D440*'fnd base rates'!K$107)\n+($E440*'fnd base rates'!K$108)\n+($F440*'fnd base rates'!K$109)\n+($G440*'fnd base rates'!K$110)\n+($H440*'fnd base rates'!K$111)\n+($I440*'fnd base rates'!K$112)\n+($J440*'fnd base rates'!K$113)\n+($K440*'fnd base rates'!K$114)\n+($M440*'fnd base rates'!K$116)\n+($N440*'fnd base rates'!K$117)\n+($O440*'fnd base rates'!K$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,11)))\n*$R440","v":34434.260016},{"$f":"(($D440*'fnd base rates'!L$107)\n+($E440*'fnd base rates'!L$108)\n+($F440*'fnd base rates'!L$109)\n+($G440*'fnd base rates'!L$110)\n+($H440*'fnd base rates'!L$111)\n+($I440*'fnd base rates'!L$112)\n+($J440*'fnd base rates'!L$113)\n+($K440*'fnd base rates'!L$114)\n+($M440*'fnd base rates'!L$116)\n+($N440*'fnd base rates'!L$117)\n+($O440*'fnd base rates'!L$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,12)))","v":45716.665472000001},{"$f":"(($D440*'fnd base rates'!M$107)\n+($E440*'fnd base rates'!M$108)\n+($F440*'fnd base rates'!M$109)\n+($G440*'fnd base rates'!M$110)\n+($H440*'fnd base rates'!M$111)\n+($I440*'fnd base rates'!M$112)\n+($J440*'fnd base rates'!M$113)\n+($K440*'fnd base rates'!M$114)\n+($M440*'fnd base rates'!M$116)\n+($N440*'fnd base rates'!M$117)\n+($O440*'fnd base rates'!M$118)\n+($P440*VLOOKUP($S440+12,rate_basefnd,13)))","v":0},364134.79665600008,null,466774296,"466","774","296",1,32,364134.79665600008,11379,0,11379,null,null,null,null,null,11431,23,11454,-75,11379,0,11379]
[466,466774774,"MARTHA'S VINEYARD",{"$f":"'fnd enro'!D441","v":0},{"$f":"'fnd enro'!E441","v":0},{"$f":"'fnd enro'!F441","v":3},{"$f":"'fnd enro'!G441","v":30},{"$f":"'fnd enro'!H441","v":12},{"$f":"'fnd enro'!I441","v":0},{"$f":"'fnd enro'!J441","v":0},{"$f":"'fnd enro'!K441","v":1.7055},{"$f":"'fnd enro'!L441","v":0},{"$f":"'fnd enro'!M441+'fnd enro'!N441","v":1},{"$f":"'fnd enro'!O441","v":0},{"$f":"'fnd enro'!P441","v":0},{"$f":"'fnd enro'!Q441","v":19},{"$f":"'fnd enro'!S441","v":45},1,{"$f":"VALUE('fnd enro'!R441)","v":6},null,{"$f":"(($D441*'fnd base rates'!C$107)\n+($E441*'fnd base rates'!C$108)\n+($F441*'fnd base rates'!C$109)\n+($G441*'fnd base rates'!C$110)\n+($H441*'fnd base rates'!C$111)\n+($I441*'fnd base rates'!C$112)\n+($J441*'fnd base rates'!C$113)\n+($K441*'fnd base rates'!C$114)\n+($M441*'fnd base rates'!C$116)\n+($N441*'fnd base rates'!C$117)\n+($O441*'fnd base rates'!C$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,3)))\n*$R441","v":23887.310455000003},{"$f":"(($D441*'fnd base rates'!D$107)\n+($E441*'fnd base rates'!D$108)\n+($F441*'fnd base rates'!D$109)\n+($G441*'fnd base rates'!D$110)\n+($H441*'fnd base rates'!D$111)\n+($I441*'fnd base rates'!D$112)\n+($J441*'fnd base rates'!D$113)\n+($K441*'fnd base rates'!D$114)\n+($M441*'fnd base rates'!D$116)\n+($N441*'fnd base rates'!D$117)\n+($O441*'fnd base rates'!D$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,4)))\n*$R441","v":37871.35},{"$f":"(($D441*'fnd base rates'!E$107)\n+($E441*'fnd base rates'!E$108)\n+($F441*'fnd base rates'!E$109)\n+($G441*'fnd base rates'!E$110)\n+($H441*'fnd base rates'!E$111)\n+($I441*'fnd base rates'!E$112)\n+($J441*'fnd base rates'!E$113)\n+($K441*'fnd base rates'!E$114)\n+($M441*'fnd base rates'!E$116)\n+($N441*'fnd base rates'!E$117)\n+($O441*'fnd base rates'!E$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,5)))\n*$R441","v":211834.85753499996},{"$f":"(($D441*'fnd base rates'!F$107)\n+($E441*'fnd base rates'!F$108)\n+($F441*'fnd base rates'!F$109)\n+($G441*'fnd base rates'!F$110)\n+($H441*'fnd base rates'!F$111)\n+($I441*'fnd base rates'!F$112)\n+($J441*'fnd base rates'!F$113)\n+($K441*'fnd base rates'!F$114)\n+($M441*'fnd base rates'!F$116)\n+($N441*'fnd base rates'!F$117)\n+($O441*'fnd base rates'!F$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,6)))\n*$R441","v":50009.581294999996},{"$f":"(($D441*'fnd base rates'!G$107)\n+($E441*'fnd base rates'!G$108)\n+($F441*'fnd base rates'!G$109)\n+($G441*'fnd base rates'!G$110)\n+($H441*'fnd base rates'!G$111)\n+($I441*'fnd base rates'!G$112)\n+($J441*'fnd base rates'!G$113)\n+($K441*'fnd base rates'!G$114)\n+($M441*'fnd base rates'!G$116)\n+($N441*'fnd base rates'!G$117)\n+($O441*'fnd base rates'!G$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,7)))\n*$R441","v":9295.5832699999992},{"$f":"(($D441*'fnd base rates'!H$107)\n+($E441*'fnd base rates'!H$108)\n+($F441*'fnd base rates'!H$109)\n+($G441*'fnd base rates'!H$110)\n+($H441*'fnd base rates'!H$111)\n+($I441*'fnd base rates'!H$112)\n+($J441*'fnd base rates'!H$113)\n+($K441*'fnd base rates'!H$114)\n+($M441*'fnd base rates'!H$116)\n+($N441*'fnd base rates'!H$117)\n+($O441*'fnd base rates'!H$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,8)))","v":22708.708150000002},{"$f":"(($D441*'fnd base rates'!I$107)\n+($E441*'fnd base rates'!I$108)\n+($F441*'fnd base rates'!I$109)\n+($G441*'fnd base rates'!I$110)\n+($H441*'fnd base rates'!I$111)\n+($I441*'fnd base rates'!I$112)\n+($J441*'fnd base rates'!I$113)\n+($K441*'fnd base rates'!I$114)\n+($M441*'fnd base rates'!I$116)\n+($N441*'fnd base rates'!I$117)\n+($O441*'fnd base rates'!I$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,9)))\n*$R441","v":13930.54},{"$f":"(($D441*'fnd base rates'!J$107)\n+($E441*'fnd base rates'!J$108)\n+($F441*'fnd base rates'!J$109)\n+($G441*'fnd base rates'!J$110)\n+($H441*'fnd base rates'!J$111)\n+($I441*'fnd base rates'!J$112)\n+($J441*'fnd base rates'!J$113)\n+($K441*'fnd base rates'!J$114)\n+($M441*'fnd base rates'!J$116)\n+($N441*'fnd base rates'!J$117)\n+($O441*'fnd base rates'!J$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,10)))\n*$R441","v":18168.05},{"$f":"(($D441*'fnd base rates'!K$107)\n+($E441*'fnd base rates'!K$108)\n+($F441*'fnd base rates'!K$109)\n+($G441*'fnd base rates'!K$110)\n+($H441*'fnd base rates'!K$111)\n+($I441*'fnd base rates'!K$112)\n+($J441*'fnd base rates'!K$113)\n+($K441*'fnd base rates'!K$114)\n+($M441*'fnd base rates'!K$116)\n+($N441*'fnd base rates'!K$117)\n+($O441*'fnd base rates'!K$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,11)))\n*$R441","v":47825.413460000003},{"$f":"(($D441*'fnd base rates'!L$107)\n+($E441*'fnd base rates'!L$108)\n+($F441*'fnd base rates'!L$109)\n+($G441*'fnd base rates'!L$110)\n+($H441*'fnd base rates'!L$111)\n+($I441*'fnd base rates'!L$112)\n+($J441*'fnd base rates'!L$113)\n+($K441*'fnd base rates'!L$114)\n+($M441*'fnd base rates'!L$116)\n+($N441*'fnd base rates'!L$117)\n+($O441*'fnd base rates'!L$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,12)))","v":62425.333945000013},{"$f":"(($D441*'fnd base rates'!M$107)\n+($E441*'fnd base rates'!M$108)\n+($F441*'fnd base rates'!M$109)\n+($G441*'fnd base rates'!M$110)\n+($H441*'fnd base rates'!M$111)\n+($I441*'fnd base rates'!M$112)\n+($J441*'fnd base rates'!M$113)\n+($K441*'fnd base rates'!M$114)\n+($M441*'fnd base rates'!M$116)\n+($N441*'fnd base rates'!M$117)\n+($O441*'fnd base rates'!M$118)\n+($P441*VLOOKUP($S441+12,rate_basefnd,13)))","v":0},497956.72810999997,null,466774774,"466","774","774",1,45,497956.72810999997,11066,0,11066,null,null,null,null,null,11043,7,11050,16,11066,0,11066]
[469,469035018,"MATCH",{"$f":"'fnd enro'!D442","v":0},{"$f":"'fnd enro'!E442","v":0},{"$f":"'fnd enro'!F442","v":0},{"$f":"'fnd enro'!G442","v":1},{"$f":"'fnd enro'!H442","v":0},{"$f":"'fnd enro'!I442","v":0},{"$f":"'fnd enro'!J442","v":0},{"$f":"'fnd enro'!K442","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L442","v":0},{"$f":"'fnd enro'!M442+'fnd enro'!N442","v":0},{"$f":"'fnd enro'!O442","v":0},{"$f":"'fnd enro'!P442","v":0},{"$f":"'fnd enro'!Q442","v":1},{"$f":"'fnd enro'!S442","v":1},1.085,{"$f":"VALUE('fnd enro'!R442)","v":8},null,{"$f":"(($D442*'fnd base rates'!C$107)\n+($E442*'fnd base rates'!C$108)\n+($F442*'fnd base rates'!C$109)\n+($G442*'fnd base rates'!C$110)\n+($H442*'fnd base rates'!C$111)\n+($I442*'fnd base rates'!C$112)\n+($J442*'fnd base rates'!C$113)\n+($K442*'fnd base rates'!C$114)\n+($M442*'fnd base rates'!C$116)\n+($N442*'fnd base rates'!C$117)\n+($O442*'fnd base rates'!C$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,3)))\n*$R442","v":613.099755415},{"$f":"(($D442*'fnd base rates'!D$107)\n+($E442*'fnd base rates'!D$108)\n+($F442*'fnd base rates'!D$109)\n+($G442*'fnd base rates'!D$110)\n+($H442*'fnd base rates'!D$111)\n+($I442*'fnd base rates'!D$112)\n+($J442*'fnd base rates'!D$113)\n+($K442*'fnd base rates'!D$114)\n+($M442*'fnd base rates'!D$116)\n+($N442*'fnd base rates'!D$117)\n+($O442*'fnd base rates'!D$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,4)))\n*$R442","v":1095.77405},{"$f":"(($D442*'fnd base rates'!E$107)\n+($E442*'fnd base rates'!E$108)\n+($F442*'fnd base rates'!E$109)\n+($G442*'fnd base rates'!E$110)\n+($H442*'fnd base rates'!E$111)\n+($I442*'fnd base rates'!E$112)\n+($J442*'fnd base rates'!E$113)\n+($K442*'fnd base rates'!E$114)\n+($M442*'fnd base rates'!E$116)\n+($N442*'fnd base rates'!E$117)\n+($O442*'fnd base rates'!E$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,5)))\n*$R442","v":7016.1934294549992},{"$f":"(($D442*'fnd base rates'!F$107)\n+($E442*'fnd base rates'!F$108)\n+($F442*'fnd base rates'!F$109)\n+($G442*'fnd base rates'!F$110)\n+($H442*'fnd base rates'!F$111)\n+($I442*'fnd base rates'!F$112)\n+($J442*'fnd base rates'!F$113)\n+($K442*'fnd base rates'!F$114)\n+($M442*'fnd base rates'!F$116)\n+($N442*'fnd base rates'!F$117)\n+($O442*'fnd base rates'!F$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,6)))\n*$R442","v":1270.7284023350001},{"$f":"(($D442*'fnd base rates'!G$107)\n+($E442*'fnd base rates'!G$108)\n+($F442*'fnd base rates'!G$109)\n+($G442*'fnd base rates'!G$110)\n+($H442*'fnd base rates'!G$111)\n+($I442*'fnd base rates'!G$112)\n+($J442*'fnd base rates'!G$113)\n+($K442*'fnd base rates'!G$114)\n+($M442*'fnd base rates'!G$116)\n+($N442*'fnd base rates'!G$117)\n+($O442*'fnd base rates'!G$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,7)))\n*$R442","v":308.16539551},{"$f":"(($D442*'fnd base rates'!H$107)\n+($E442*'fnd base rates'!H$108)\n+($F442*'fnd base rates'!H$109)\n+($G442*'fnd base rates'!H$110)\n+($H442*'fnd base rates'!H$111)\n+($I442*'fnd base rates'!H$112)\n+($J442*'fnd base rates'!H$113)\n+($K442*'fnd base rates'!H$114)\n+($M442*'fnd base rates'!H$116)\n+($N442*'fnd base rates'!H$117)\n+($O442*'fnd base rates'!H$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,8)))","v":514.56706999999994},{"$f":"(($D442*'fnd base rates'!I$107)\n+($E442*'fnd base rates'!I$108)\n+($F442*'fnd base rates'!I$109)\n+($G442*'fnd base rates'!I$110)\n+($H442*'fnd base rates'!I$111)\n+($I442*'fnd base rates'!I$112)\n+($J442*'fnd base rates'!I$113)\n+($K442*'fnd base rates'!I$114)\n+($M442*'fnd base rates'!I$116)\n+($N442*'fnd base rates'!I$117)\n+($O442*'fnd base rates'!I$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,9)))\n*$R442","v":384.87119999999993},{"$f":"(($D442*'fnd base rates'!J$107)\n+($E442*'fnd base rates'!J$108)\n+($F442*'fnd base rates'!J$109)\n+($G442*'fnd base rates'!J$110)\n+($H442*'fnd base rates'!J$111)\n+($I442*'fnd base rates'!J$112)\n+($J442*'fnd base rates'!J$113)\n+($K442*'fnd base rates'!J$114)\n+($M442*'fnd base rates'!J$116)\n+($N442*'fnd base rates'!J$117)\n+($O442*'fnd base rates'!J$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,10)))\n*$R442","v":797.73540000000003},{"$f":"(($D442*'fnd base rates'!K$107)\n+($E442*'fnd base rates'!K$108)\n+($F442*'fnd base rates'!K$109)\n+($G442*'fnd base rates'!K$110)\n+($H442*'fnd base rates'!K$111)\n+($I442*'fnd base rates'!K$112)\n+($J442*'fnd base rates'!K$113)\n+($K442*'fnd base rates'!K$114)\n+($M442*'fnd base rates'!K$116)\n+($N442*'fnd base rates'!K$117)\n+($O442*'fnd base rates'!K$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,11)))\n*$R442","v":1124.10034898},{"$f":"(($D442*'fnd base rates'!L$107)\n+($E442*'fnd base rates'!L$108)\n+($F442*'fnd base rates'!L$109)\n+($G442*'fnd base rates'!L$110)\n+($H442*'fnd base rates'!L$111)\n+($I442*'fnd base rates'!L$112)\n+($J442*'fnd base rates'!L$113)\n+($K442*'fnd base rates'!L$114)\n+($M442*'fnd base rates'!L$116)\n+($N442*'fnd base rates'!L$117)\n+($O442*'fnd base rates'!L$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,12)))","v":1644.641421},{"$f":"(($D442*'fnd base rates'!M$107)\n+($E442*'fnd base rates'!M$108)\n+($F442*'fnd base rates'!M$109)\n+($G442*'fnd base rates'!M$110)\n+($H442*'fnd base rates'!M$111)\n+($I442*'fnd base rates'!M$112)\n+($J442*'fnd base rates'!M$113)\n+($K442*'fnd base rates'!M$114)\n+($M442*'fnd base rates'!M$116)\n+($N442*'fnd base rates'!M$117)\n+($O442*'fnd base rates'!M$118)\n+($P442*VLOOKUP($S442+12,rate_basefnd,13)))","v":0},14769.876472694998,null,469035018,"469","035","018",1,1,14769.876472694998,14770,0,14770,null,null,null,null,null,14766,38,14804,-34,14770,0,14770]
[469,469035035,"MATCH",{"$f":"'fnd enro'!D443","v":50},{"$f":"'fnd enro'!E443","v":0},{"$f":"'fnd enro'!F443","v":91},{"$f":"'fnd enro'!G443","v":480},{"$f":"'fnd enro'!H443","v":278},{"$f":"'fnd enro'!I443","v":300},{"$f":"'fnd enro'!J443","v":0},{"$f":"'fnd enro'!K443","v":43.5471},{"$f":"'fnd enro'!L443","v":0},{"$f":"'fnd enro'!M443+'fnd enro'!N443","v":155},{"$f":"'fnd enro'!O443","v":41},{"$f":"'fnd enro'!P443","v":31},{"$f":"'fnd enro'!Q443","v":833},{"$f":"'fnd enro'!S443","v":1174},1.085,{"$f":"VALUE('fnd enro'!R443)","v":10},null,{"$f":"(($D443*'fnd base rates'!C$107)\n+($E443*'fnd base rates'!C$108)\n+($F443*'fnd base rates'!C$109)\n+($G443*'fnd base rates'!C$110)\n+($H443*'fnd base rates'!C$111)\n+($I443*'fnd base rates'!C$112)\n+($J443*'fnd base rates'!C$113)\n+($K443*'fnd base rates'!C$114)\n+($M443*'fnd base rates'!C$116)\n+($N443*'fnd base rates'!C$117)\n+($O443*'fnd base rates'!C$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,3)))\n*$R443","v":719212.34957183513},{"$f":"(($D443*'fnd base rates'!D$107)\n+($E443*'fnd base rates'!D$108)\n+($F443*'fnd base rates'!D$109)\n+($G443*'fnd base rates'!D$110)\n+($H443*'fnd base rates'!D$111)\n+($I443*'fnd base rates'!D$112)\n+($J443*'fnd base rates'!D$113)\n+($K443*'fnd base rates'!D$114)\n+($M443*'fnd base rates'!D$116)\n+($N443*'fnd base rates'!D$117)\n+($O443*'fnd base rates'!D$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,4)))\n*$R443","v":1230671.39475},{"$f":"(($D443*'fnd base rates'!E$107)\n+($E443*'fnd base rates'!E$108)\n+($F443*'fnd base rates'!E$109)\n+($G443*'fnd base rates'!E$110)\n+($H443*'fnd base rates'!E$111)\n+($I443*'fnd base rates'!E$112)\n+($J443*'fnd base rates'!E$113)\n+($K443*'fnd base rates'!E$114)\n+($M443*'fnd base rates'!E$116)\n+($N443*'fnd base rates'!E$117)\n+($O443*'fnd base rates'!E$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,5)))\n*$R443","v":7772814.3718937943},{"$f":"(($D443*'fnd base rates'!F$107)\n+($E443*'fnd base rates'!F$108)\n+($F443*'fnd base rates'!F$109)\n+($G443*'fnd base rates'!F$110)\n+($H443*'fnd base rates'!F$111)\n+($I443*'fnd base rates'!F$112)\n+($J443*'fnd base rates'!F$113)\n+($K443*'fnd base rates'!F$114)\n+($M443*'fnd base rates'!F$116)\n+($N443*'fnd base rates'!F$117)\n+($O443*'fnd base rates'!F$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,6)))\n*$R443","v":1339564.924682915},{"$f":"(($D443*'fnd base rates'!G$107)\n+($E443*'fnd base rates'!G$108)\n+($F443*'fnd base rates'!G$109)\n+($G443*'fnd base rates'!G$110)\n+($H443*'fnd base rates'!G$111)\n+($I443*'fnd base rates'!G$112)\n+($J443*'fnd base rates'!G$113)\n+($K443*'fnd base rates'!G$114)\n+($M443*'fnd base rates'!G$116)\n+($N443*'fnd base rates'!G$117)\n+($O443*'fnd base rates'!G$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,7)))\n*$R443","v":333107.11239098996},{"$f":"(($D443*'fnd base rates'!H$107)\n+($E443*'fnd base rates'!H$108)\n+($F443*'fnd base rates'!H$109)\n+($G443*'fnd base rates'!H$110)\n+($H443*'fnd base rates'!H$111)\n+($I443*'fnd base rates'!H$112)\n+($J443*'fnd base rates'!H$113)\n+($K443*'fnd base rates'!H$114)\n+($M443*'fnd base rates'!H$116)\n+($N443*'fnd base rates'!H$117)\n+($O443*'fnd base rates'!H$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,8)))","v":709288.75343000004},{"$f":"(($D443*'fnd base rates'!I$107)\n+($E443*'fnd base rates'!I$108)\n+($F443*'fnd base rates'!I$109)\n+($G443*'fnd base rates'!I$110)\n+($H443*'fnd base rates'!I$111)\n+($I443*'fnd base rates'!I$112)\n+($J443*'fnd base rates'!I$113)\n+($K443*'fnd base rates'!I$114)\n+($M443*'fnd base rates'!I$116)\n+($N443*'fnd base rates'!I$117)\n+($O443*'fnd base rates'!I$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,9)))\n*$R443","v":507575.04349999997},{"$f":"(($D443*'fnd base rates'!J$107)\n+($E443*'fnd base rates'!J$108)\n+($F443*'fnd base rates'!J$109)\n+($G443*'fnd base rates'!J$110)\n+($H443*'fnd base rates'!J$111)\n+($I443*'fnd base rates'!J$112)\n+($J443*'fnd base rates'!J$113)\n+($K443*'fnd base rates'!J$114)\n+($M443*'fnd base rates'!J$116)\n+($N443*'fnd base rates'!J$117)\n+($O443*'fnd base rates'!J$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,10)))\n*$R443","v":898444.1451999998},{"$f":"(($D443*'fnd base rates'!K$107)\n+($E443*'fnd base rates'!K$108)\n+($F443*'fnd base rates'!K$109)\n+($G443*'fnd base rates'!K$110)\n+($H443*'fnd base rates'!K$111)\n+($I443*'fnd base rates'!K$112)\n+($J443*'fnd base rates'!K$113)\n+($K443*'fnd base rates'!K$114)\n+($M443*'fnd base rates'!K$116)\n+($N443*'fnd base rates'!K$117)\n+($O443*'fnd base rates'!K$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,11)))\n*$R443","v":1421947.4975780197},{"$f":"(($D443*'fnd base rates'!L$107)\n+($E443*'fnd base rates'!L$108)\n+($F443*'fnd base rates'!L$109)\n+($G443*'fnd base rates'!L$110)\n+($H443*'fnd base rates'!L$111)\n+($I443*'fnd base rates'!L$112)\n+($J443*'fnd base rates'!L$113)\n+($K443*'fnd base rates'!L$114)\n+($M443*'fnd base rates'!L$116)\n+($N443*'fnd base rates'!L$117)\n+($O443*'fnd base rates'!L$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,12)))","v":1833211.7627289998},{"$f":"(($D443*'fnd base rates'!M$107)\n+($E443*'fnd base rates'!M$108)\n+($F443*'fnd base rates'!M$109)\n+($G443*'fnd base rates'!M$110)\n+($H443*'fnd base rates'!M$111)\n+($I443*'fnd base rates'!M$112)\n+($J443*'fnd base rates'!M$113)\n+($K443*'fnd base rates'!M$114)\n+($M443*'fnd base rates'!M$116)\n+($N443*'fnd base rates'!M$117)\n+($O443*'fnd base rates'!M$118)\n+($P443*VLOOKUP($S443+12,rate_basefnd,13)))","v":0},16765837.355726553,null,469035035,"469","035","035",1,1174,16765837.355726553,14281,0,14281,null,null,null,null,null,14874,88,14962,-681,14281,0,14281]
[469,469035044,"MATCH",{"$f":"'fnd enro'!D444","v":0},{"$f":"'fnd enro'!E444","v":0},{"$f":"'fnd enro'!F444","v":0},{"$f":"'fnd enro'!G444","v":2},{"$f":"'fnd enro'!H444","v":0},{"$f":"'fnd enro'!I444","v":3},{"$f":"'fnd enro'!J444","v":0},{"$f":"'fnd enro'!K444","v":0.1895},{"$f":"'fnd enro'!L444","v":0},{"$f":"'fnd enro'!M444+'fnd enro'!N444","v":1},{"$f":"'fnd enro'!O444","v":0},{"$f":"'fnd enro'!P444","v":0},{"$f":"'fnd enro'!Q444","v":2},{"$f":"'fnd enro'!S444","v":5},1.085,{"$f":"VALUE('fnd enro'!R444)","v":10},null,{"$f":"(($D444*'fnd base rates'!C$107)\n+($E444*'fnd base rates'!C$108)\n+($F444*'fnd base rates'!C$109)\n+($G444*'fnd base rates'!C$110)\n+($H444*'fnd base rates'!C$111)\n+($I444*'fnd base rates'!C$112)\n+($J444*'fnd base rates'!C$113)\n+($K444*'fnd base rates'!C$114)\n+($M444*'fnd base rates'!C$116)\n+($N444*'fnd base rates'!C$117)\n+($O444*'fnd base rates'!C$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,3)))\n*$R444","v":2973.3931270749999},{"$f":"(($D444*'fnd base rates'!D$107)\n+($E444*'fnd base rates'!D$108)\n+($F444*'fnd base rates'!D$109)\n+($G444*'fnd base rates'!D$110)\n+($H444*'fnd base rates'!D$111)\n+($I444*'fnd base rates'!D$112)\n+($J444*'fnd base rates'!D$113)\n+($K444*'fnd base rates'!D$114)\n+($M444*'fnd base rates'!D$116)\n+($N444*'fnd base rates'!D$117)\n+($O444*'fnd base rates'!D$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,4)))\n*$R444","v":4744.4337500000011},{"$f":"(($D444*'fnd base rates'!E$107)\n+($E444*'fnd base rates'!E$108)\n+($F444*'fnd base rates'!E$109)\n+($G444*'fnd base rates'!E$110)\n+($H444*'fnd base rates'!E$111)\n+($I444*'fnd base rates'!E$112)\n+($J444*'fnd base rates'!E$113)\n+($K444*'fnd base rates'!E$114)\n+($M444*'fnd base rates'!E$116)\n+($N444*'fnd base rates'!E$117)\n+($O444*'fnd base rates'!E$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,5)))\n*$R444","v":30598.625997274994},{"$f":"(($D444*'fnd base rates'!F$107)\n+($E444*'fnd base rates'!F$108)\n+($F444*'fnd base rates'!F$109)\n+($G444*'fnd base rates'!F$110)\n+($H444*'fnd base rates'!F$111)\n+($I444*'fnd base rates'!F$112)\n+($J444*'fnd base rates'!F$113)\n+($K444*'fnd base rates'!F$114)\n+($M444*'fnd base rates'!F$116)\n+($N444*'fnd base rates'!F$117)\n+($O444*'fnd base rates'!F$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,6)))\n*$R444","v":5420.7481616750001},{"$f":"(($D444*'fnd base rates'!G$107)\n+($E444*'fnd base rates'!G$108)\n+($F444*'fnd base rates'!G$109)\n+($G444*'fnd base rates'!G$110)\n+($H444*'fnd base rates'!G$111)\n+($I444*'fnd base rates'!G$112)\n+($J444*'fnd base rates'!G$113)\n+($K444*'fnd base rates'!G$114)\n+($M444*'fnd base rates'!G$116)\n+($N444*'fnd base rates'!G$117)\n+($O444*'fnd base rates'!G$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,7)))\n*$R444","v":1182.03917755},{"$f":"(($D444*'fnd base rates'!H$107)\n+($E444*'fnd base rates'!H$108)\n+($F444*'fnd base rates'!H$109)\n+($G444*'fnd base rates'!H$110)\n+($H444*'fnd base rates'!H$111)\n+($I444*'fnd base rates'!H$112)\n+($J444*'fnd base rates'!H$113)\n+($K444*'fnd base rates'!H$114)\n+($M444*'fnd base rates'!H$116)\n+($N444*'fnd base rates'!H$117)\n+($O444*'fnd base rates'!H$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,8)))","v":3489.3453500000001},{"$f":"(($D444*'fnd base rates'!I$107)\n+($E444*'fnd base rates'!I$108)\n+($F444*'fnd base rates'!I$109)\n+($G444*'fnd base rates'!I$110)\n+($H444*'fnd base rates'!I$111)\n+($I444*'fnd base rates'!I$112)\n+($J444*'fnd base rates'!I$113)\n+($K444*'fnd base rates'!I$114)\n+($M444*'fnd base rates'!I$116)\n+($N444*'fnd base rates'!I$117)\n+($O444*'fnd base rates'!I$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,9)))\n*$R444","v":2164.0758999999998},{"$f":"(($D444*'fnd base rates'!J$107)\n+($E444*'fnd base rates'!J$108)\n+($F444*'fnd base rates'!J$109)\n+($G444*'fnd base rates'!J$110)\n+($H444*'fnd base rates'!J$111)\n+($I444*'fnd base rates'!J$112)\n+($J444*'fnd base rates'!J$113)\n+($K444*'fnd base rates'!J$114)\n+($M444*'fnd base rates'!J$116)\n+($N444*'fnd base rates'!J$117)\n+($O444*'fnd base rates'!J$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,10)))\n*$R444","v":3441.0558000000001},{"$f":"(($D444*'fnd base rates'!K$107)\n+($E444*'fnd base rates'!K$108)\n+($F444*'fnd base rates'!K$109)\n+($G444*'fnd base rates'!K$110)\n+($H444*'fnd base rates'!K$111)\n+($I444*'fnd base rates'!K$112)\n+($J444*'fnd base rates'!K$113)\n+($K444*'fnd base rates'!K$114)\n+($M444*'fnd base rates'!K$116)\n+($N444*'fnd base rates'!K$117)\n+($O444*'fnd base rates'!K$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,11)))\n*$R444","v":6072.8382448999992},{"$f":"(($D444*'fnd base rates'!L$107)\n+($E444*'fnd base rates'!L$108)\n+($F444*'fnd base rates'!L$109)\n+($G444*'fnd base rates'!L$110)\n+($H444*'fnd base rates'!L$111)\n+($I444*'fnd base rates'!L$112)\n+($J444*'fnd base rates'!L$113)\n+($K444*'fnd base rates'!L$114)\n+($M444*'fnd base rates'!L$116)\n+($N444*'fnd base rates'!L$117)\n+($O444*'fnd base rates'!L$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,12)))","v":6936.1171049999994},{"$f":"(($D444*'fnd base rates'!M$107)\n+($E444*'fnd base rates'!M$108)\n+($F444*'fnd base rates'!M$109)\n+($G444*'fnd base rates'!M$110)\n+($H444*'fnd base rates'!M$111)\n+($I444*'fnd base rates'!M$112)\n+($J444*'fnd base rates'!M$113)\n+($K444*'fnd base rates'!M$114)\n+($M444*'fnd base rates'!M$116)\n+($N444*'fnd base rates'!M$117)\n+($O444*'fnd base rates'!M$118)\n+($P444*VLOOKUP($S444+12,rate_basefnd,13)))","v":0},67022.672613475006,null,469035044,"469","035","044",1,5,67022.672613475006,13405,0,13405,null,null,null,null,null,16560,139,16699,-3294,13405,0,13405]
[469,469035073,"MATCH",{"$f":"'fnd enro'!D445","v":0},{"$f":"'fnd enro'!E445","v":0},{"$f":"'fnd enro'!F445","v":0},{"$f":"'fnd enro'!G445","v":0},{"$f":"'fnd enro'!H445","v":0},{"$f":"'fnd enro'!I445","v":1},{"$f":"'fnd enro'!J445","v":0},{"$f":"'fnd enro'!K445","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L445","v":0},{"$f":"'fnd enro'!M445+'fnd enro'!N445","v":0},{"$f":"'fnd enro'!O445","v":0},{"$f":"'fnd enro'!P445","v":0},{"$f":"'fnd enro'!Q445","v":1},{"$f":"'fnd enro'!S445","v":1},1.085,{"$f":"VALUE('fnd enro'!R445)","v":5},null,{"$f":"(($D445*'fnd base rates'!C$107)\n+($E445*'fnd base rates'!C$108)\n+($F445*'fnd base rates'!C$109)\n+($G445*'fnd base rates'!C$110)\n+($H445*'fnd base rates'!C$111)\n+($I445*'fnd base rates'!C$112)\n+($J445*'fnd base rates'!C$113)\n+($K445*'fnd base rates'!C$114)\n+($M445*'fnd base rates'!C$116)\n+($N445*'fnd base rates'!C$117)\n+($O445*'fnd base rates'!C$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,3)))\n*$R445","v":606.058105415},{"$f":"(($D445*'fnd base rates'!D$107)\n+($E445*'fnd base rates'!D$108)\n+($F445*'fnd base rates'!D$109)\n+($G445*'fnd base rates'!D$110)\n+($H445*'fnd base rates'!D$111)\n+($I445*'fnd base rates'!D$112)\n+($J445*'fnd base rates'!D$113)\n+($K445*'fnd base rates'!D$114)\n+($M445*'fnd base rates'!D$116)\n+($N445*'fnd base rates'!D$117)\n+($O445*'fnd base rates'!D$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,4)))\n*$R445","v":1062.4103},{"$f":"(($D445*'fnd base rates'!E$107)\n+($E445*'fnd base rates'!E$108)\n+($F445*'fnd base rates'!E$109)\n+($G445*'fnd base rates'!E$110)\n+($H445*'fnd base rates'!E$111)\n+($I445*'fnd base rates'!E$112)\n+($J445*'fnd base rates'!E$113)\n+($K445*'fnd base rates'!E$114)\n+($M445*'fnd base rates'!E$116)\n+($N445*'fnd base rates'!E$117)\n+($O445*'fnd base rates'!E$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,5)))\n*$R445","v":7746.9409294550005},{"$f":"(($D445*'fnd base rates'!F$107)\n+($E445*'fnd base rates'!F$108)\n+($F445*'fnd base rates'!F$109)\n+($G445*'fnd base rates'!F$110)\n+($H445*'fnd base rates'!F$111)\n+($I445*'fnd base rates'!F$112)\n+($J445*'fnd base rates'!F$113)\n+($K445*'fnd base rates'!F$114)\n+($M445*'fnd base rates'!F$116)\n+($N445*'fnd base rates'!F$117)\n+($O445*'fnd base rates'!F$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,6)))\n*$R445","v":901.57885233499997},{"$f":"(($D445*'fnd base rates'!G$107)\n+($E445*'fnd base rates'!G$108)\n+($F445*'fnd base rates'!G$109)\n+($G445*'fnd base rates'!G$110)\n+($H445*'fnd base rates'!G$111)\n+($I445*'fnd base rates'!G$112)\n+($J445*'fnd base rates'!G$113)\n+($K445*'fnd base rates'!G$114)\n+($M445*'fnd base rates'!G$116)\n+($N445*'fnd base rates'!G$117)\n+($O445*'fnd base rates'!G$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,7)))\n*$R445","v":299.64814551000001},{"$f":"(($D445*'fnd base rates'!H$107)\n+($E445*'fnd base rates'!H$108)\n+($F445*'fnd base rates'!H$109)\n+($G445*'fnd base rates'!H$110)\n+($H445*'fnd base rates'!H$111)\n+($I445*'fnd base rates'!H$112)\n+($J445*'fnd base rates'!H$113)\n+($K445*'fnd base rates'!H$114)\n+($M445*'fnd base rates'!H$116)\n+($N445*'fnd base rates'!H$117)\n+($O445*'fnd base rates'!H$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,8)))","v":799.80706999999995},{"$f":"(($D445*'fnd base rates'!I$107)\n+($E445*'fnd base rates'!I$108)\n+($F445*'fnd base rates'!I$109)\n+($G445*'fnd base rates'!I$110)\n+($H445*'fnd base rates'!I$111)\n+($I445*'fnd base rates'!I$112)\n+($J445*'fnd base rates'!I$113)\n+($K445*'fnd base rates'!I$114)\n+($M445*'fnd base rates'!I$116)\n+($N445*'fnd base rates'!I$117)\n+($O445*'fnd base rates'!I$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,9)))\n*$R445","v":546.41684999999995},{"$f":"(($D445*'fnd base rates'!J$107)\n+($E445*'fnd base rates'!J$108)\n+($F445*'fnd base rates'!J$109)\n+($G445*'fnd base rates'!J$110)\n+($H445*'fnd base rates'!J$111)\n+($I445*'fnd base rates'!J$112)\n+($J445*'fnd base rates'!J$113)\n+($K445*'fnd base rates'!J$114)\n+($M445*'fnd base rates'!J$116)\n+($N445*'fnd base rates'!J$117)\n+($O445*'fnd base rates'!J$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,10)))\n*$R445","v":1160.7112999999999},{"$f":"(($D445*'fnd base rates'!K$107)\n+($E445*'fnd base rates'!K$108)\n+($F445*'fnd base rates'!K$109)\n+($G445*'fnd base rates'!K$110)\n+($H445*'fnd base rates'!K$111)\n+($I445*'fnd base rates'!K$112)\n+($J445*'fnd base rates'!K$113)\n+($K445*'fnd base rates'!K$114)\n+($M445*'fnd base rates'!K$116)\n+($N445*'fnd base rates'!K$117)\n+($O445*'fnd base rates'!K$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,11)))\n*$R445","v":1175.1387489799999},{"$f":"(($D445*'fnd base rates'!L$107)\n+($E445*'fnd base rates'!L$108)\n+($F445*'fnd base rates'!L$109)\n+($G445*'fnd base rates'!L$110)\n+($H445*'fnd base rates'!L$111)\n+($I445*'fnd base rates'!L$112)\n+($J445*'fnd base rates'!L$113)\n+($K445*'fnd base rates'!L$114)\n+($M445*'fnd base rates'!L$116)\n+($N445*'fnd base rates'!L$117)\n+($O445*'fnd base rates'!L$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,12)))","v":1523.7514210000002},{"$f":"(($D445*'fnd base rates'!M$107)\n+($E445*'fnd base rates'!M$108)\n+($F445*'fnd base rates'!M$109)\n+($G445*'fnd base rates'!M$110)\n+($H445*'fnd base rates'!M$111)\n+($I445*'fnd base rates'!M$112)\n+($J445*'fnd base rates'!M$113)\n+($K445*'fnd base rates'!M$114)\n+($M445*'fnd base rates'!M$116)\n+($N445*'fnd base rates'!M$117)\n+($O445*'fnd base rates'!M$118)\n+($P445*VLOOKUP($S445+12,rate_basefnd,13)))","v":0},15822.461722695003,null,469035073,"469","035","073",1,1,15822.461722695003,15822,0,15822,null,null,null,null,null,15898,16,15914,-92,15822,0,15822]
[469,469035093,"MATCH",{"$f":"'fnd enro'!D446","v":0},{"$f":"'fnd enro'!E446","v":0},{"$f":"'fnd enro'!F446","v":0},{"$f":"'fnd enro'!G446","v":0},{"$f":"'fnd enro'!H446","v":0},{"$f":"'fnd enro'!I446","v":1},{"$f":"'fnd enro'!J446","v":0},{"$f":"'fnd enro'!K446","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L446","v":0},{"$f":"'fnd enro'!M446+'fnd enro'!N446","v":0},{"$f":"'fnd enro'!O446","v":0},{"$f":"'fnd enro'!P446","v":0},{"$f":"'fnd enro'!Q446","v":0},{"$f":"'fnd enro'!S446","v":1},1.085,{"$f":"VALUE('fnd enro'!R446)","v":10},null,{"$f":"(($D446*'fnd base rates'!C$107)\n+($E446*'fnd base rates'!C$108)\n+($F446*'fnd base rates'!C$109)\n+($G446*'fnd base rates'!C$110)\n+($H446*'fnd base rates'!C$111)\n+($I446*'fnd base rates'!C$112)\n+($J446*'fnd base rates'!C$113)\n+($K446*'fnd base rates'!C$114)\n+($M446*'fnd base rates'!C$116)\n+($N446*'fnd base rates'!C$117)\n+($O446*'fnd base rates'!C$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,3)))\n*$R446","v":547.15345541500005},{"$f":"(($D446*'fnd base rates'!D$107)\n+($E446*'fnd base rates'!D$108)\n+($F446*'fnd base rates'!D$109)\n+($G446*'fnd base rates'!D$110)\n+($H446*'fnd base rates'!D$111)\n+($I446*'fnd base rates'!D$112)\n+($J446*'fnd base rates'!D$113)\n+($K446*'fnd base rates'!D$114)\n+($M446*'fnd base rates'!D$116)\n+($N446*'fnd base rates'!D$117)\n+($O446*'fnd base rates'!D$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,4)))\n*$R446","v":783.31574999999998},{"$f":"(($D446*'fnd base rates'!E$107)\n+($E446*'fnd base rates'!E$108)\n+($F446*'fnd base rates'!E$109)\n+($G446*'fnd base rates'!E$110)\n+($H446*'fnd base rates'!E$111)\n+($I446*'fnd base rates'!E$112)\n+($J446*'fnd base rates'!E$113)\n+($K446*'fnd base rates'!E$114)\n+($M446*'fnd base rates'!E$116)\n+($N446*'fnd base rates'!E$117)\n+($O446*'fnd base rates'!E$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,5)))\n*$R446","v":5022.4082794550004},{"$f":"(($D446*'fnd base rates'!F$107)\n+($E446*'fnd base rates'!F$108)\n+($F446*'fnd base rates'!F$109)\n+($G446*'fnd base rates'!F$110)\n+($H446*'fnd base rates'!F$111)\n+($I446*'fnd base rates'!F$112)\n+($J446*'fnd base rates'!F$113)\n+($K446*'fnd base rates'!F$114)\n+($M446*'fnd base rates'!F$116)\n+($N446*'fnd base rates'!F$117)\n+($O446*'fnd base rates'!F$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,6)))\n*$R446","v":901.57885233499997},{"$f":"(($D446*'fnd base rates'!G$107)\n+($E446*'fnd base rates'!G$108)\n+($F446*'fnd base rates'!G$109)\n+($G446*'fnd base rates'!G$110)\n+($H446*'fnd base rates'!G$111)\n+($I446*'fnd base rates'!G$112)\n+($J446*'fnd base rates'!G$113)\n+($K446*'fnd base rates'!G$114)\n+($M446*'fnd base rates'!G$116)\n+($N446*'fnd base rates'!G$117)\n+($O446*'fnd base rates'!G$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,7)))\n*$R446","v":167.46259550999997},{"$f":"(($D446*'fnd base rates'!H$107)\n+($E446*'fnd base rates'!H$108)\n+($F446*'fnd base rates'!H$109)\n+($G446*'fnd base rates'!H$110)\n+($H446*'fnd base rates'!H$111)\n+($I446*'fnd base rates'!H$112)\n+($J446*'fnd base rates'!H$113)\n+($K446*'fnd base rates'!H$114)\n+($M446*'fnd base rates'!H$116)\n+($N446*'fnd base rates'!H$117)\n+($O446*'fnd base rates'!H$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D446*'fnd base rates'!I$107)\n+($E446*'fnd base rates'!I$108)\n+($F446*'fnd base rates'!I$109)\n+($G446*'fnd base rates'!I$110)\n+($H446*'fnd base rates'!I$111)\n+($I446*'fnd base rates'!I$112)\n+($J446*'fnd base rates'!I$113)\n+($K446*'fnd base rates'!I$114)\n+($M446*'fnd base rates'!I$116)\n+($N446*'fnd base rates'!I$117)\n+($O446*'fnd base rates'!I$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,9)))\n*$R446","v":436.09404999999998},{"$f":"(($D446*'fnd base rates'!J$107)\n+($E446*'fnd base rates'!J$108)\n+($F446*'fnd base rates'!J$109)\n+($G446*'fnd base rates'!J$110)\n+($H446*'fnd base rates'!J$111)\n+($I446*'fnd base rates'!J$112)\n+($J446*'fnd base rates'!J$113)\n+($K446*'fnd base rates'!J$114)\n+($M446*'fnd base rates'!J$116)\n+($N446*'fnd base rates'!J$117)\n+($O446*'fnd base rates'!J$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,10)))\n*$R446","v":587.42984999999999},{"$f":"(($D446*'fnd base rates'!K$107)\n+($E446*'fnd base rates'!K$108)\n+($F446*'fnd base rates'!K$109)\n+($G446*'fnd base rates'!K$110)\n+($H446*'fnd base rates'!K$111)\n+($I446*'fnd base rates'!K$112)\n+($J446*'fnd base rates'!K$113)\n+($K446*'fnd base rates'!K$114)\n+($M446*'fnd base rates'!K$116)\n+($N446*'fnd base rates'!K$117)\n+($O446*'fnd base rates'!K$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,11)))\n*$R446","v":1175.1387489799999},{"$f":"(($D446*'fnd base rates'!L$107)\n+($E446*'fnd base rates'!L$108)\n+($F446*'fnd base rates'!L$109)\n+($G446*'fnd base rates'!L$110)\n+($H446*'fnd base rates'!L$111)\n+($I446*'fnd base rates'!L$112)\n+($J446*'fnd base rates'!L$113)\n+($K446*'fnd base rates'!L$114)\n+($M446*'fnd base rates'!L$116)\n+($N446*'fnd base rates'!L$117)\n+($O446*'fnd base rates'!L$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D446*'fnd base rates'!M$107)\n+($E446*'fnd base rates'!M$108)\n+($F446*'fnd base rates'!M$109)\n+($G446*'fnd base rates'!M$110)\n+($H446*'fnd base rates'!M$111)\n+($I446*'fnd base rates'!M$112)\n+($J446*'fnd base rates'!M$113)\n+($K446*'fnd base rates'!M$114)\n+($M446*'fnd base rates'!M$116)\n+($N446*'fnd base rates'!M$117)\n+($O446*'fnd base rates'!M$118)\n+($P446*VLOOKUP($S446+12,rate_basefnd,13)))","v":0},11519.280072695001,null,469035093,"469","035","093",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,16663,109,16772,-5253,11519,0,11519]
[469,469035163,"MATCH",{"$f":"'fnd enro'!D447","v":0},{"$f":"'fnd enro'!E447","v":0},{"$f":"'fnd enro'!F447","v":0},{"$f":"'fnd enro'!G447","v":1},{"$f":"'fnd enro'!H447","v":0},{"$f":"'fnd enro'!I447","v":0},{"$f":"'fnd enro'!J447","v":0},{"$f":"'fnd enro'!K447","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L447","v":0},{"$f":"'fnd enro'!M447+'fnd enro'!N447","v":0},{"$f":"'fnd enro'!O447","v":0},{"$f":"'fnd enro'!P447","v":0},{"$f":"'fnd enro'!Q447","v":1},{"$f":"'fnd enro'!S447","v":1},1.085,{"$f":"VALUE('fnd enro'!R447)","v":10},null,{"$f":"(($D447*'fnd base rates'!C$107)\n+($E447*'fnd base rates'!C$108)\n+($F447*'fnd base rates'!C$109)\n+($G447*'fnd base rates'!C$110)\n+($H447*'fnd base rates'!C$111)\n+($I447*'fnd base rates'!C$112)\n+($J447*'fnd base rates'!C$113)\n+($K447*'fnd base rates'!C$114)\n+($M447*'fnd base rates'!C$116)\n+($N447*'fnd base rates'!C$117)\n+($O447*'fnd base rates'!C$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,3)))\n*$R447","v":616.094355415},{"$f":"(($D447*'fnd base rates'!D$107)\n+($E447*'fnd base rates'!D$108)\n+($F447*'fnd base rates'!D$109)\n+($G447*'fnd base rates'!D$110)\n+($H447*'fnd base rates'!D$111)\n+($I447*'fnd base rates'!D$112)\n+($J447*'fnd base rates'!D$113)\n+($K447*'fnd base rates'!D$114)\n+($M447*'fnd base rates'!D$116)\n+($N447*'fnd base rates'!D$117)\n+($O447*'fnd base rates'!D$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,4)))\n*$R447","v":1109.96585},{"$f":"(($D447*'fnd base rates'!E$107)\n+($E447*'fnd base rates'!E$108)\n+($F447*'fnd base rates'!E$109)\n+($G447*'fnd base rates'!E$110)\n+($H447*'fnd base rates'!E$111)\n+($I447*'fnd base rates'!E$112)\n+($J447*'fnd base rates'!E$113)\n+($K447*'fnd base rates'!E$114)\n+($M447*'fnd base rates'!E$116)\n+($N447*'fnd base rates'!E$117)\n+($O447*'fnd base rates'!E$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,5)))\n*$R447","v":7154.8021794549995},{"$f":"(($D447*'fnd base rates'!F$107)\n+($E447*'fnd base rates'!F$108)\n+($F447*'fnd base rates'!F$109)\n+($G447*'fnd base rates'!F$110)\n+($H447*'fnd base rates'!F$111)\n+($I447*'fnd base rates'!F$112)\n+($J447*'fnd base rates'!F$113)\n+($K447*'fnd base rates'!F$114)\n+($M447*'fnd base rates'!F$116)\n+($N447*'fnd base rates'!F$117)\n+($O447*'fnd base rates'!F$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,6)))\n*$R447","v":1270.7284023350001},{"$f":"(($D447*'fnd base rates'!G$107)\n+($E447*'fnd base rates'!G$108)\n+($F447*'fnd base rates'!G$109)\n+($G447*'fnd base rates'!G$110)\n+($H447*'fnd base rates'!G$111)\n+($I447*'fnd base rates'!G$112)\n+($J447*'fnd base rates'!G$113)\n+($K447*'fnd base rates'!G$114)\n+($M447*'fnd base rates'!G$116)\n+($N447*'fnd base rates'!G$117)\n+($O447*'fnd base rates'!G$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,7)))\n*$R447","v":314.89239551000003},{"$f":"(($D447*'fnd base rates'!H$107)\n+($E447*'fnd base rates'!H$108)\n+($F447*'fnd base rates'!H$109)\n+($G447*'fnd base rates'!H$110)\n+($H447*'fnd base rates'!H$111)\n+($I447*'fnd base rates'!H$112)\n+($J447*'fnd base rates'!H$113)\n+($K447*'fnd base rates'!H$114)\n+($M447*'fnd base rates'!H$116)\n+($N447*'fnd base rates'!H$117)\n+($O447*'fnd base rates'!H$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D447*'fnd base rates'!I$107)\n+($E447*'fnd base rates'!I$108)\n+($F447*'fnd base rates'!I$109)\n+($G447*'fnd base rates'!I$110)\n+($H447*'fnd base rates'!I$111)\n+($I447*'fnd base rates'!I$112)\n+($J447*'fnd base rates'!I$113)\n+($K447*'fnd base rates'!I$114)\n+($M447*'fnd base rates'!I$116)\n+($N447*'fnd base rates'!I$117)\n+($O447*'fnd base rates'!I$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,9)))\n*$R447","v":390.49149999999997},{"$f":"(($D447*'fnd base rates'!J$107)\n+($E447*'fnd base rates'!J$108)\n+($F447*'fnd base rates'!J$109)\n+($G447*'fnd base rates'!J$110)\n+($H447*'fnd base rates'!J$111)\n+($I447*'fnd base rates'!J$112)\n+($J447*'fnd base rates'!J$113)\n+($K447*'fnd base rates'!J$114)\n+($M447*'fnd base rates'!J$116)\n+($N447*'fnd base rates'!J$117)\n+($O447*'fnd base rates'!J$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,10)))\n*$R447","v":826.91104999999993},{"$f":"(($D447*'fnd base rates'!K$107)\n+($E447*'fnd base rates'!K$108)\n+($F447*'fnd base rates'!K$109)\n+($G447*'fnd base rates'!K$110)\n+($H447*'fnd base rates'!K$111)\n+($I447*'fnd base rates'!K$112)\n+($J447*'fnd base rates'!K$113)\n+($K447*'fnd base rates'!K$114)\n+($M447*'fnd base rates'!K$116)\n+($N447*'fnd base rates'!K$117)\n+($O447*'fnd base rates'!K$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,11)))\n*$R447","v":1124.10034898},{"$f":"(($D447*'fnd base rates'!L$107)\n+($E447*'fnd base rates'!L$108)\n+($F447*'fnd base rates'!L$109)\n+($G447*'fnd base rates'!L$110)\n+($H447*'fnd base rates'!L$111)\n+($I447*'fnd base rates'!L$112)\n+($J447*'fnd base rates'!L$113)\n+($K447*'fnd base rates'!L$114)\n+($M447*'fnd base rates'!L$116)\n+($N447*'fnd base rates'!L$117)\n+($O447*'fnd base rates'!L$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,12)))","v":1665.3214210000001},{"$f":"(($D447*'fnd base rates'!M$107)\n+($E447*'fnd base rates'!M$108)\n+($F447*'fnd base rates'!M$109)\n+($G447*'fnd base rates'!M$110)\n+($H447*'fnd base rates'!M$111)\n+($I447*'fnd base rates'!M$112)\n+($J447*'fnd base rates'!M$113)\n+($K447*'fnd base rates'!M$114)\n+($M447*'fnd base rates'!M$116)\n+($N447*'fnd base rates'!M$117)\n+($O447*'fnd base rates'!M$118)\n+($P447*VLOOKUP($S447+12,rate_basefnd,13)))","v":0},14988.824572695001,null,469035163,"469","035","163",1,1,14988.824572695001,14989,0,14989,null,null,null,null,null,15128,138,15266,-277,14989,0,14989]
[469,469035165,"MATCH",{"$f":"'fnd enro'!D448","v":0},{"$f":"'fnd enro'!E448","v":0},{"$f":"'fnd enro'!F448","v":0},{"$f":"'fnd enro'!G448","v":0},{"$f":"'fnd enro'!H448","v":0},{"$f":"'fnd enro'!I448","v":2},{"$f":"'fnd enro'!J448","v":0},{"$f":"'fnd enro'!K448","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L448","v":0},{"$f":"'fnd enro'!M448+'fnd enro'!N448","v":0},{"$f":"'fnd enro'!O448","v":0},{"$f":"'fnd enro'!P448","v":1},{"$f":"'fnd enro'!Q448","v":0},{"$f":"'fnd enro'!S448","v":2},1.085,{"$f":"VALUE('fnd enro'!R448)","v":9},null,{"$f":"(($D448*'fnd base rates'!C$107)\n+($E448*'fnd base rates'!C$108)\n+($F448*'fnd base rates'!C$109)\n+($G448*'fnd base rates'!C$110)\n+($H448*'fnd base rates'!C$111)\n+($I448*'fnd base rates'!C$112)\n+($J448*'fnd base rates'!C$113)\n+($K448*'fnd base rates'!C$114)\n+($M448*'fnd base rates'!C$116)\n+($N448*'fnd base rates'!C$117)\n+($O448*'fnd base rates'!C$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,3)))\n*$R448","v":1175.73616083},{"$f":"(($D448*'fnd base rates'!D$107)\n+($E448*'fnd base rates'!D$108)\n+($F448*'fnd base rates'!D$109)\n+($G448*'fnd base rates'!D$110)\n+($H448*'fnd base rates'!D$111)\n+($I448*'fnd base rates'!D$112)\n+($J448*'fnd base rates'!D$113)\n+($K448*'fnd base rates'!D$114)\n+($M448*'fnd base rates'!D$116)\n+($N448*'fnd base rates'!D$117)\n+($O448*'fnd base rates'!D$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,4)))\n*$R448","v":1709.14625},{"$f":"(($D448*'fnd base rates'!E$107)\n+($E448*'fnd base rates'!E$108)\n+($F448*'fnd base rates'!E$109)\n+($G448*'fnd base rates'!E$110)\n+($H448*'fnd base rates'!E$111)\n+($I448*'fnd base rates'!E$112)\n+($J448*'fnd base rates'!E$113)\n+($K448*'fnd base rates'!E$114)\n+($M448*'fnd base rates'!E$116)\n+($N448*'fnd base rates'!E$117)\n+($O448*'fnd base rates'!E$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,5)))\n*$R448","v":11042.387258910001},{"$f":"(($D448*'fnd base rates'!F$107)\n+($E448*'fnd base rates'!F$108)\n+($F448*'fnd base rates'!F$109)\n+($G448*'fnd base rates'!F$110)\n+($H448*'fnd base rates'!F$111)\n+($I448*'fnd base rates'!F$112)\n+($J448*'fnd base rates'!F$113)\n+($K448*'fnd base rates'!F$114)\n+($M448*'fnd base rates'!F$116)\n+($N448*'fnd base rates'!F$117)\n+($O448*'fnd base rates'!F$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,6)))\n*$R448","v":1945.67245467},{"$f":"(($D448*'fnd base rates'!G$107)\n+($E448*'fnd base rates'!G$108)\n+($F448*'fnd base rates'!G$109)\n+($G448*'fnd base rates'!G$110)\n+($H448*'fnd base rates'!G$111)\n+($I448*'fnd base rates'!G$112)\n+($J448*'fnd base rates'!G$113)\n+($K448*'fnd base rates'!G$114)\n+($M448*'fnd base rates'!G$116)\n+($N448*'fnd base rates'!G$117)\n+($O448*'fnd base rates'!G$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,7)))\n*$R448","v":375.63439101999995},{"$f":"(($D448*'fnd base rates'!H$107)\n+($E448*'fnd base rates'!H$108)\n+($F448*'fnd base rates'!H$109)\n+($G448*'fnd base rates'!H$110)\n+($H448*'fnd base rates'!H$111)\n+($I448*'fnd base rates'!H$112)\n+($J448*'fnd base rates'!H$113)\n+($K448*'fnd base rates'!H$114)\n+($M448*'fnd base rates'!H$116)\n+($N448*'fnd base rates'!H$117)\n+($O448*'fnd base rates'!H$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,8)))","v":1656.0841399999999},{"$f":"(($D448*'fnd base rates'!I$107)\n+($E448*'fnd base rates'!I$108)\n+($F448*'fnd base rates'!I$109)\n+($G448*'fnd base rates'!I$110)\n+($H448*'fnd base rates'!I$111)\n+($I448*'fnd base rates'!I$112)\n+($J448*'fnd base rates'!I$113)\n+($K448*'fnd base rates'!I$114)\n+($M448*'fnd base rates'!I$116)\n+($N448*'fnd base rates'!I$117)\n+($O448*'fnd base rates'!I$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,9)))\n*$R448","v":933.26274999999998},{"$f":"(($D448*'fnd base rates'!J$107)\n+($E448*'fnd base rates'!J$108)\n+($F448*'fnd base rates'!J$109)\n+($G448*'fnd base rates'!J$110)\n+($H448*'fnd base rates'!J$111)\n+($I448*'fnd base rates'!J$112)\n+($J448*'fnd base rates'!J$113)\n+($K448*'fnd base rates'!J$114)\n+($M448*'fnd base rates'!J$116)\n+($N448*'fnd base rates'!J$117)\n+($O448*'fnd base rates'!J$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,10)))\n*$R448","v":1195.22515},{"$f":"(($D448*'fnd base rates'!K$107)\n+($E448*'fnd base rates'!K$108)\n+($F448*'fnd base rates'!K$109)\n+($G448*'fnd base rates'!K$110)\n+($H448*'fnd base rates'!K$111)\n+($I448*'fnd base rates'!K$112)\n+($J448*'fnd base rates'!K$113)\n+($K448*'fnd base rates'!K$114)\n+($M448*'fnd base rates'!K$116)\n+($N448*'fnd base rates'!K$117)\n+($O448*'fnd base rates'!K$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,11)))\n*$R448","v":2594.5760979599995},{"$f":"(($D448*'fnd base rates'!L$107)\n+($E448*'fnd base rates'!L$108)\n+($F448*'fnd base rates'!L$109)\n+($G448*'fnd base rates'!L$110)\n+($H448*'fnd base rates'!L$111)\n+($I448*'fnd base rates'!L$112)\n+($J448*'fnd base rates'!L$113)\n+($K448*'fnd base rates'!L$114)\n+($M448*'fnd base rates'!L$116)\n+($N448*'fnd base rates'!L$117)\n+($O448*'fnd base rates'!L$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,12)))","v":2441.5228420000003},{"$f":"(($D448*'fnd base rates'!M$107)\n+($E448*'fnd base rates'!M$108)\n+($F448*'fnd base rates'!M$109)\n+($G448*'fnd base rates'!M$110)\n+($H448*'fnd base rates'!M$111)\n+($I448*'fnd base rates'!M$112)\n+($J448*'fnd base rates'!M$113)\n+($K448*'fnd base rates'!M$114)\n+($M448*'fnd base rates'!M$116)\n+($N448*'fnd base rates'!M$117)\n+($O448*'fnd base rates'!M$118)\n+($P448*VLOOKUP($S448+12,rate_basefnd,13)))","v":0},25069.247495390002,null,469035165,"469","035","165",1,2,25069.247495390002,12535,0,12535,null,null,null,null,null,15246,41,15287,-2752,12535,0,12535]
[469,469035176,"MATCH",{"$f":"'fnd enro'!D449","v":0},{"$f":"'fnd enro'!E449","v":0},{"$f":"'fnd enro'!F449","v":0},{"$f":"'fnd enro'!G449","v":0},{"$f":"'fnd enro'!H449","v":0},{"$f":"'fnd enro'!I449","v":2},{"$f":"'fnd enro'!J449","v":0},{"$f":"'fnd enro'!K449","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L449","v":0},{"$f":"'fnd enro'!M449+'fnd enro'!N449","v":0},{"$f":"'fnd enro'!O449","v":0},{"$f":"'fnd enro'!P449","v":1},{"$f":"'fnd enro'!Q449","v":2},{"$f":"'fnd enro'!S449","v":2},1.085,{"$f":"VALUE('fnd enro'!R449)","v":7},null,{"$f":"(($D449*'fnd base rates'!C$107)\n+($E449*'fnd base rates'!C$108)\n+($F449*'fnd base rates'!C$109)\n+($G449*'fnd base rates'!C$110)\n+($H449*'fnd base rates'!C$111)\n+($I449*'fnd base rates'!C$112)\n+($J449*'fnd base rates'!C$113)\n+($K449*'fnd base rates'!C$114)\n+($M449*'fnd base rates'!C$116)\n+($N449*'fnd base rates'!C$117)\n+($O449*'fnd base rates'!C$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,3)))\n*$R449","v":1304.6341608299999},{"$f":"(($D449*'fnd base rates'!D$107)\n+($E449*'fnd base rates'!D$108)\n+($F449*'fnd base rates'!D$109)\n+($G449*'fnd base rates'!D$110)\n+($H449*'fnd base rates'!D$111)\n+($I449*'fnd base rates'!D$112)\n+($J449*'fnd base rates'!D$113)\n+($K449*'fnd base rates'!D$114)\n+($M449*'fnd base rates'!D$116)\n+($N449*'fnd base rates'!D$117)\n+($O449*'fnd base rates'!D$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,4)))\n*$R449","v":2319.84935},{"$f":"(($D449*'fnd base rates'!E$107)\n+($E449*'fnd base rates'!E$108)\n+($F449*'fnd base rates'!E$109)\n+($G449*'fnd base rates'!E$110)\n+($H449*'fnd base rates'!E$111)\n+($I449*'fnd base rates'!E$112)\n+($J449*'fnd base rates'!E$113)\n+($K449*'fnd base rates'!E$114)\n+($M449*'fnd base rates'!E$116)\n+($N449*'fnd base rates'!E$117)\n+($O449*'fnd base rates'!E$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,5)))\n*$R449","v":17004.093358909999},{"$f":"(($D449*'fnd base rates'!F$107)\n+($E449*'fnd base rates'!F$108)\n+($F449*'fnd base rates'!F$109)\n+($G449*'fnd base rates'!F$110)\n+($H449*'fnd base rates'!F$111)\n+($I449*'fnd base rates'!F$112)\n+($J449*'fnd base rates'!F$113)\n+($K449*'fnd base rates'!F$114)\n+($M449*'fnd base rates'!F$116)\n+($N449*'fnd base rates'!F$117)\n+($O449*'fnd base rates'!F$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,6)))\n*$R449","v":1945.67245467},{"$f":"(($D449*'fnd base rates'!G$107)\n+($E449*'fnd base rates'!G$108)\n+($F449*'fnd base rates'!G$109)\n+($G449*'fnd base rates'!G$110)\n+($H449*'fnd base rates'!G$111)\n+($I449*'fnd base rates'!G$112)\n+($J449*'fnd base rates'!G$113)\n+($K449*'fnd base rates'!G$114)\n+($M449*'fnd base rates'!G$116)\n+($N449*'fnd base rates'!G$117)\n+($O449*'fnd base rates'!G$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,7)))\n*$R449","v":664.87369101999991},{"$f":"(($D449*'fnd base rates'!H$107)\n+($E449*'fnd base rates'!H$108)\n+($F449*'fnd base rates'!H$109)\n+($G449*'fnd base rates'!H$110)\n+($H449*'fnd base rates'!H$111)\n+($I449*'fnd base rates'!H$112)\n+($J449*'fnd base rates'!H$113)\n+($K449*'fnd base rates'!H$114)\n+($M449*'fnd base rates'!H$116)\n+($N449*'fnd base rates'!H$117)\n+($O449*'fnd base rates'!H$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,8)))","v":1696.9441399999998},{"$f":"(($D449*'fnd base rates'!I$107)\n+($E449*'fnd base rates'!I$108)\n+($F449*'fnd base rates'!I$109)\n+($G449*'fnd base rates'!I$110)\n+($H449*'fnd base rates'!I$111)\n+($I449*'fnd base rates'!I$112)\n+($J449*'fnd base rates'!I$113)\n+($K449*'fnd base rates'!I$114)\n+($M449*'fnd base rates'!I$116)\n+($N449*'fnd base rates'!I$117)\n+($O449*'fnd base rates'!I$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,9)))\n*$R449","v":1174.67525},{"$f":"(($D449*'fnd base rates'!J$107)\n+($E449*'fnd base rates'!J$108)\n+($F449*'fnd base rates'!J$109)\n+($G449*'fnd base rates'!J$110)\n+($H449*'fnd base rates'!J$111)\n+($I449*'fnd base rates'!J$112)\n+($J449*'fnd base rates'!J$113)\n+($K449*'fnd base rates'!J$114)\n+($M449*'fnd base rates'!J$116)\n+($N449*'fnd base rates'!J$117)\n+($O449*'fnd base rates'!J$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,10)))\n*$R449","v":2449.6587500000001},{"$f":"(($D449*'fnd base rates'!K$107)\n+($E449*'fnd base rates'!K$108)\n+($F449*'fnd base rates'!K$109)\n+($G449*'fnd base rates'!K$110)\n+($H449*'fnd base rates'!K$111)\n+($I449*'fnd base rates'!K$112)\n+($J449*'fnd base rates'!K$113)\n+($K449*'fnd base rates'!K$114)\n+($M449*'fnd base rates'!K$116)\n+($N449*'fnd base rates'!K$117)\n+($O449*'fnd base rates'!K$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,11)))\n*$R449","v":2594.5760979599995},{"$f":"(($D449*'fnd base rates'!L$107)\n+($E449*'fnd base rates'!L$108)\n+($F449*'fnd base rates'!L$109)\n+($G449*'fnd base rates'!L$110)\n+($H449*'fnd base rates'!L$111)\n+($I449*'fnd base rates'!L$112)\n+($J449*'fnd base rates'!L$113)\n+($K449*'fnd base rates'!L$114)\n+($M449*'fnd base rates'!L$116)\n+($N449*'fnd base rates'!L$117)\n+($O449*'fnd base rates'!L$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,12)))","v":3330.3228420000005},{"$f":"(($D449*'fnd base rates'!M$107)\n+($E449*'fnd base rates'!M$108)\n+($F449*'fnd base rates'!M$109)\n+($G449*'fnd base rates'!M$110)\n+($H449*'fnd base rates'!M$111)\n+($I449*'fnd base rates'!M$112)\n+($J449*'fnd base rates'!M$113)\n+($K449*'fnd base rates'!M$114)\n+($M449*'fnd base rates'!M$116)\n+($N449*'fnd base rates'!M$117)\n+($O449*'fnd base rates'!M$118)\n+($P449*VLOOKUP($S449+12,rate_basefnd,13)))","v":0},34485.30009538999,null,469035176,"469","035","176",1,2,34485.30009538999,17243,0,17243,null,null,null,null,null,17436,38,17474,-231,17243,0,17243]
[469,469035207,"MATCH",{"$f":"'fnd enro'!D450","v":0},{"$f":"'fnd enro'!E450","v":0},{"$f":"'fnd enro'!F450","v":0},{"$f":"'fnd enro'!G450","v":0},{"$f":"'fnd enro'!H450","v":0},{"$f":"'fnd enro'!I450","v":2},{"$f":"'fnd enro'!J450","v":0},{"$f":"'fnd enro'!K450","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L450","v":0},{"$f":"'fnd enro'!M450+'fnd enro'!N450","v":0},{"$f":"'fnd enro'!O450","v":0},{"$f":"'fnd enro'!P450","v":0},{"$f":"'fnd enro'!Q450","v":1},{"$f":"'fnd enro'!S450","v":2},1.085,{"$f":"VALUE('fnd enro'!R450)","v":2},null,{"$f":"(($D450*'fnd base rates'!C$107)\n+($E450*'fnd base rates'!C$108)\n+($F450*'fnd base rates'!C$109)\n+($G450*'fnd base rates'!C$110)\n+($H450*'fnd base rates'!C$111)\n+($I450*'fnd base rates'!C$112)\n+($J450*'fnd base rates'!C$113)\n+($K450*'fnd base rates'!C$114)\n+($M450*'fnd base rates'!C$116)\n+($N450*'fnd base rates'!C$117)\n+($O450*'fnd base rates'!C$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,3)))\n*$R450","v":1151.3453608299999},{"$f":"(($D450*'fnd base rates'!D$107)\n+($E450*'fnd base rates'!D$108)\n+($F450*'fnd base rates'!D$109)\n+($G450*'fnd base rates'!D$110)\n+($H450*'fnd base rates'!D$111)\n+($I450*'fnd base rates'!D$112)\n+($J450*'fnd base rates'!D$113)\n+($K450*'fnd base rates'!D$114)\n+($M450*'fnd base rates'!D$116)\n+($N450*'fnd base rates'!D$117)\n+($O450*'fnd base rates'!D$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,4)))\n*$R450","v":1836.8616},{"$f":"(($D450*'fnd base rates'!E$107)\n+($E450*'fnd base rates'!E$108)\n+($F450*'fnd base rates'!E$109)\n+($G450*'fnd base rates'!E$110)\n+($H450*'fnd base rates'!E$111)\n+($I450*'fnd base rates'!E$112)\n+($J450*'fnd base rates'!E$113)\n+($K450*'fnd base rates'!E$114)\n+($M450*'fnd base rates'!E$116)\n+($N450*'fnd base rates'!E$117)\n+($O450*'fnd base rates'!E$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,5)))\n*$R450","v":12682.84215891},{"$f":"(($D450*'fnd base rates'!F$107)\n+($E450*'fnd base rates'!F$108)\n+($F450*'fnd base rates'!F$109)\n+($G450*'fnd base rates'!F$110)\n+($H450*'fnd base rates'!F$111)\n+($I450*'fnd base rates'!F$112)\n+($J450*'fnd base rates'!F$113)\n+($K450*'fnd base rates'!F$114)\n+($M450*'fnd base rates'!F$116)\n+($N450*'fnd base rates'!F$117)\n+($O450*'fnd base rates'!F$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,6)))\n*$R450","v":1803.1577046699999},{"$f":"(($D450*'fnd base rates'!G$107)\n+($E450*'fnd base rates'!G$108)\n+($F450*'fnd base rates'!G$109)\n+($G450*'fnd base rates'!G$110)\n+($H450*'fnd base rates'!G$111)\n+($I450*'fnd base rates'!G$112)\n+($J450*'fnd base rates'!G$113)\n+($K450*'fnd base rates'!G$114)\n+($M450*'fnd base rates'!G$116)\n+($N450*'fnd base rates'!G$117)\n+($O450*'fnd base rates'!G$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,7)))\n*$R450","v":462.91179101999995},{"$f":"(($D450*'fnd base rates'!H$107)\n+($E450*'fnd base rates'!H$108)\n+($F450*'fnd base rates'!H$109)\n+($G450*'fnd base rates'!H$110)\n+($H450*'fnd base rates'!H$111)\n+($I450*'fnd base rates'!H$112)\n+($J450*'fnd base rates'!H$113)\n+($K450*'fnd base rates'!H$114)\n+($M450*'fnd base rates'!H$116)\n+($N450*'fnd base rates'!H$117)\n+($O450*'fnd base rates'!H$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,8)))","v":1580.3541399999999},{"$f":"(($D450*'fnd base rates'!I$107)\n+($E450*'fnd base rates'!I$108)\n+($F450*'fnd base rates'!I$109)\n+($G450*'fnd base rates'!I$110)\n+($H450*'fnd base rates'!I$111)\n+($I450*'fnd base rates'!I$112)\n+($J450*'fnd base rates'!I$113)\n+($K450*'fnd base rates'!I$114)\n+($M450*'fnd base rates'!I$116)\n+($N450*'fnd base rates'!I$117)\n+($O450*'fnd base rates'!I$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,9)))\n*$R450","v":979.00635},{"$f":"(($D450*'fnd base rates'!J$107)\n+($E450*'fnd base rates'!J$108)\n+($F450*'fnd base rates'!J$109)\n+($G450*'fnd base rates'!J$110)\n+($H450*'fnd base rates'!J$111)\n+($I450*'fnd base rates'!J$112)\n+($J450*'fnd base rates'!J$113)\n+($K450*'fnd base rates'!J$114)\n+($M450*'fnd base rates'!J$116)\n+($N450*'fnd base rates'!J$117)\n+($O450*'fnd base rates'!J$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,10)))\n*$R450","v":1729.9348499999999},{"$f":"(($D450*'fnd base rates'!K$107)\n+($E450*'fnd base rates'!K$108)\n+($F450*'fnd base rates'!K$109)\n+($G450*'fnd base rates'!K$110)\n+($H450*'fnd base rates'!K$111)\n+($I450*'fnd base rates'!K$112)\n+($J450*'fnd base rates'!K$113)\n+($K450*'fnd base rates'!K$114)\n+($M450*'fnd base rates'!K$116)\n+($N450*'fnd base rates'!K$117)\n+($O450*'fnd base rates'!K$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,11)))\n*$R450","v":2350.2774979599999},{"$f":"(($D450*'fnd base rates'!L$107)\n+($E450*'fnd base rates'!L$108)\n+($F450*'fnd base rates'!L$109)\n+($G450*'fnd base rates'!L$110)\n+($H450*'fnd base rates'!L$111)\n+($I450*'fnd base rates'!L$112)\n+($J450*'fnd base rates'!L$113)\n+($K450*'fnd base rates'!L$114)\n+($M450*'fnd base rates'!L$116)\n+($N450*'fnd base rates'!L$117)\n+($O450*'fnd base rates'!L$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,12)))","v":2628.4128420000002},{"$f":"(($D450*'fnd base rates'!M$107)\n+($E450*'fnd base rates'!M$108)\n+($F450*'fnd base rates'!M$109)\n+($G450*'fnd base rates'!M$110)\n+($H450*'fnd base rates'!M$111)\n+($I450*'fnd base rates'!M$112)\n+($J450*'fnd base rates'!M$113)\n+($K450*'fnd base rates'!M$114)\n+($M450*'fnd base rates'!M$116)\n+($N450*'fnd base rates'!M$117)\n+($O450*'fnd base rates'!M$118)\n+($P450*VLOOKUP($S450+12,rate_basefnd,13)))","v":0},27205.104295390003,null,469035207,"469","035","207",1,2,27205.104295390003,13603,0,13603,null,null,null,null,null,13696,2,13698,-95,13603,0,13603]
[469,469035243,"MATCH",{"$f":"'fnd enro'!D451","v":0},{"$f":"'fnd enro'!E451","v":0},{"$f":"'fnd enro'!F451","v":1},{"$f":"'fnd enro'!G451","v":1},{"$f":"'fnd enro'!H451","v":0},{"$f":"'fnd enro'!I451","v":0},{"$f":"'fnd enro'!J451","v":0},{"$f":"'fnd enro'!K451","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L451","v":0},{"$f":"'fnd enro'!M451+'fnd enro'!N451","v":0},{"$f":"'fnd enro'!O451","v":0},{"$f":"'fnd enro'!P451","v":0},{"$f":"'fnd enro'!Q451","v":1},{"$f":"'fnd enro'!S451","v":2},1.085,{"$f":"VALUE('fnd enro'!R451)","v":8},null,{"$f":"(($D451*'fnd base rates'!C$107)\n+($E451*'fnd base rates'!C$108)\n+($F451*'fnd base rates'!C$109)\n+($G451*'fnd base rates'!C$110)\n+($H451*'fnd base rates'!C$111)\n+($I451*'fnd base rates'!C$112)\n+($J451*'fnd base rates'!C$113)\n+($K451*'fnd base rates'!C$114)\n+($M451*'fnd base rates'!C$116)\n+($N451*'fnd base rates'!C$117)\n+($O451*'fnd base rates'!C$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,3)))\n*$R451","v":1160.2532108299999},{"$f":"(($D451*'fnd base rates'!D$107)\n+($E451*'fnd base rates'!D$108)\n+($F451*'fnd base rates'!D$109)\n+($G451*'fnd base rates'!D$110)\n+($H451*'fnd base rates'!D$111)\n+($I451*'fnd base rates'!D$112)\n+($J451*'fnd base rates'!D$113)\n+($K451*'fnd base rates'!D$114)\n+($M451*'fnd base rates'!D$116)\n+($N451*'fnd base rates'!D$117)\n+($O451*'fnd base rates'!D$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,4)))\n*$R451","v":1879.0898},{"$f":"(($D451*'fnd base rates'!E$107)\n+($E451*'fnd base rates'!E$108)\n+($F451*'fnd base rates'!E$109)\n+($G451*'fnd base rates'!E$110)\n+($H451*'fnd base rates'!E$111)\n+($I451*'fnd base rates'!E$112)\n+($J451*'fnd base rates'!E$113)\n+($K451*'fnd base rates'!E$114)\n+($M451*'fnd base rates'!E$116)\n+($N451*'fnd base rates'!E$117)\n+($O451*'fnd base rates'!E$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,5)))\n*$R451","v":10982.26740891},{"$f":"(($D451*'fnd base rates'!F$107)\n+($E451*'fnd base rates'!F$108)\n+($F451*'fnd base rates'!F$109)\n+($G451*'fnd base rates'!F$110)\n+($H451*'fnd base rates'!F$111)\n+($I451*'fnd base rates'!F$112)\n+($J451*'fnd base rates'!F$113)\n+($K451*'fnd base rates'!F$114)\n+($M451*'fnd base rates'!F$116)\n+($N451*'fnd base rates'!F$117)\n+($O451*'fnd base rates'!F$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,6)))\n*$R451","v":2541.4568046700001},{"$f":"(($D451*'fnd base rates'!G$107)\n+($E451*'fnd base rates'!G$108)\n+($F451*'fnd base rates'!G$109)\n+($G451*'fnd base rates'!G$110)\n+($H451*'fnd base rates'!G$111)\n+($I451*'fnd base rates'!G$112)\n+($J451*'fnd base rates'!G$113)\n+($K451*'fnd base rates'!G$114)\n+($M451*'fnd base rates'!G$116)\n+($N451*'fnd base rates'!G$117)\n+($O451*'fnd base rates'!G$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,7)))\n*$R451","v":468.33679102000002},{"$f":"(($D451*'fnd base rates'!H$107)\n+($E451*'fnd base rates'!H$108)\n+($F451*'fnd base rates'!H$109)\n+($G451*'fnd base rates'!H$110)\n+($H451*'fnd base rates'!H$111)\n+($I451*'fnd base rates'!H$112)\n+($J451*'fnd base rates'!H$113)\n+($K451*'fnd base rates'!H$114)\n+($M451*'fnd base rates'!H$116)\n+($N451*'fnd base rates'!H$117)\n+($O451*'fnd base rates'!H$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,8)))","v":1008.2241399999999},{"$f":"(($D451*'fnd base rates'!I$107)\n+($E451*'fnd base rates'!I$108)\n+($F451*'fnd base rates'!I$109)\n+($G451*'fnd base rates'!I$110)\n+($H451*'fnd base rates'!I$111)\n+($I451*'fnd base rates'!I$112)\n+($J451*'fnd base rates'!I$113)\n+($K451*'fnd base rates'!I$114)\n+($M451*'fnd base rates'!I$116)\n+($N451*'fnd base rates'!I$117)\n+($O451*'fnd base rates'!I$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,9)))\n*$R451","v":646.23685},{"$f":"(($D451*'fnd base rates'!J$107)\n+($E451*'fnd base rates'!J$108)\n+($F451*'fnd base rates'!J$109)\n+($G451*'fnd base rates'!J$110)\n+($H451*'fnd base rates'!J$111)\n+($I451*'fnd base rates'!J$112)\n+($J451*'fnd base rates'!J$113)\n+($K451*'fnd base rates'!J$114)\n+($M451*'fnd base rates'!J$116)\n+($N451*'fnd base rates'!J$117)\n+($O451*'fnd base rates'!J$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,10)))\n*$R451","v":901.72179999999992},{"$f":"(($D451*'fnd base rates'!K$107)\n+($E451*'fnd base rates'!K$108)\n+($F451*'fnd base rates'!K$109)\n+($G451*'fnd base rates'!K$110)\n+($H451*'fnd base rates'!K$111)\n+($I451*'fnd base rates'!K$112)\n+($J451*'fnd base rates'!K$113)\n+($K451*'fnd base rates'!K$114)\n+($M451*'fnd base rates'!K$116)\n+($N451*'fnd base rates'!K$117)\n+($O451*'fnd base rates'!K$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,11)))\n*$R451","v":2248.2006979600001},{"$f":"(($D451*'fnd base rates'!L$107)\n+($E451*'fnd base rates'!L$108)\n+($F451*'fnd base rates'!L$109)\n+($G451*'fnd base rates'!L$110)\n+($H451*'fnd base rates'!L$111)\n+($I451*'fnd base rates'!L$112)\n+($J451*'fnd base rates'!L$113)\n+($K451*'fnd base rates'!L$114)\n+($M451*'fnd base rates'!L$116)\n+($N451*'fnd base rates'!L$117)\n+($O451*'fnd base rates'!L$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,12)))","v":2834.5128420000001},{"$f":"(($D451*'fnd base rates'!M$107)\n+($E451*'fnd base rates'!M$108)\n+($F451*'fnd base rates'!M$109)\n+($G451*'fnd base rates'!M$110)\n+($H451*'fnd base rates'!M$111)\n+($I451*'fnd base rates'!M$112)\n+($J451*'fnd base rates'!M$113)\n+($K451*'fnd base rates'!M$114)\n+($M451*'fnd base rates'!M$116)\n+($N451*'fnd base rates'!M$117)\n+($O451*'fnd base rates'!M$118)\n+($P451*VLOOKUP($S451+12,rate_basefnd,13)))","v":0},24670.300345389998,null,469035243,"469","035","243",1,2,24670.300345389998,12335,0,12335,null,null,null,null,null,14968,67,15035,-2700,12335,0,12335]
[469,469035244,"MATCH",{"$f":"'fnd enro'!D452","v":1},{"$f":"'fnd enro'!E452","v":0},{"$f":"'fnd enro'!F452","v":0},{"$f":"'fnd enro'!G452","v":1},{"$f":"'fnd enro'!H452","v":1},{"$f":"'fnd enro'!I452","v":3},{"$f":"'fnd enro'!J452","v":0},{"$f":"'fnd enro'!K452","v":0.1895},{"$f":"'fnd enro'!L452","v":0},{"$f":"'fnd enro'!M452+'fnd enro'!N452","v":0},{"$f":"'fnd enro'!O452","v":0},{"$f":"'fnd enro'!P452","v":0},{"$f":"'fnd enro'!Q452","v":4},{"$f":"'fnd enro'!S452","v":6},1.085,{"$f":"VALUE('fnd enro'!R452)","v":9},null,{"$f":"(($D452*'fnd base rates'!C$107)\n+($E452*'fnd base rates'!C$108)\n+($F452*'fnd base rates'!C$109)\n+($G452*'fnd base rates'!C$110)\n+($H452*'fnd base rates'!C$111)\n+($I452*'fnd base rates'!C$112)\n+($J452*'fnd base rates'!C$113)\n+($K452*'fnd base rates'!C$114)\n+($M452*'fnd base rates'!C$116)\n+($N452*'fnd base rates'!C$117)\n+($O452*'fnd base rates'!C$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,3)))\n*$R452","v":3222.4006270749996},{"$f":"(($D452*'fnd base rates'!D$107)\n+($E452*'fnd base rates'!D$108)\n+($F452*'fnd base rates'!D$109)\n+($G452*'fnd base rates'!D$110)\n+($H452*'fnd base rates'!D$111)\n+($I452*'fnd base rates'!D$112)\n+($J452*'fnd base rates'!D$113)\n+($K452*'fnd base rates'!D$114)\n+($M452*'fnd base rates'!D$116)\n+($N452*'fnd base rates'!D$117)\n+($O452*'fnd base rates'!D$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,4)))\n*$R452","v":5586.4480000000003},{"$f":"(($D452*'fnd base rates'!E$107)\n+($E452*'fnd base rates'!E$108)\n+($F452*'fnd base rates'!E$109)\n+($G452*'fnd base rates'!E$110)\n+($H452*'fnd base rates'!E$111)\n+($I452*'fnd base rates'!E$112)\n+($J452*'fnd base rates'!E$113)\n+($K452*'fnd base rates'!E$114)\n+($M452*'fnd base rates'!E$116)\n+($N452*'fnd base rates'!E$117)\n+($O452*'fnd base rates'!E$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,5)))\n*$R452","v":36842.063197275005},{"$f":"(($D452*'fnd base rates'!F$107)\n+($E452*'fnd base rates'!F$108)\n+($F452*'fnd base rates'!F$109)\n+($G452*'fnd base rates'!F$110)\n+($H452*'fnd base rates'!F$111)\n+($I452*'fnd base rates'!F$112)\n+($J452*'fnd base rates'!F$113)\n+($K452*'fnd base rates'!F$114)\n+($M452*'fnd base rates'!F$116)\n+($N452*'fnd base rates'!F$117)\n+($O452*'fnd base rates'!F$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,6)))\n*$R452","v":5448.6977616749991},{"$f":"(($D452*'fnd base rates'!G$107)\n+($E452*'fnd base rates'!G$108)\n+($F452*'fnd base rates'!G$109)\n+($G452*'fnd base rates'!G$110)\n+($H452*'fnd base rates'!G$111)\n+($I452*'fnd base rates'!G$112)\n+($J452*'fnd base rates'!G$113)\n+($K452*'fnd base rates'!G$114)\n+($M452*'fnd base rates'!G$116)\n+($N452*'fnd base rates'!G$117)\n+($O452*'fnd base rates'!G$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,7)))\n*$R452","v":1511.0871275499999},{"$f":"(($D452*'fnd base rates'!H$107)\n+($E452*'fnd base rates'!H$108)\n+($F452*'fnd base rates'!H$109)\n+($G452*'fnd base rates'!H$110)\n+($H452*'fnd base rates'!H$111)\n+($I452*'fnd base rates'!H$112)\n+($J452*'fnd base rates'!H$113)\n+($K452*'fnd base rates'!H$114)\n+($M452*'fnd base rates'!H$116)\n+($N452*'fnd base rates'!H$117)\n+($O452*'fnd base rates'!H$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,8)))","v":3655.8053500000001},{"$f":"(($D452*'fnd base rates'!I$107)\n+($E452*'fnd base rates'!I$108)\n+($F452*'fnd base rates'!I$109)\n+($G452*'fnd base rates'!I$110)\n+($H452*'fnd base rates'!I$111)\n+($I452*'fnd base rates'!I$112)\n+($J452*'fnd base rates'!I$113)\n+($K452*'fnd base rates'!I$114)\n+($M452*'fnd base rates'!I$116)\n+($N452*'fnd base rates'!I$117)\n+($O452*'fnd base rates'!I$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,9)))\n*$R452","v":2553.4715499999998},{"$f":"(($D452*'fnd base rates'!J$107)\n+($E452*'fnd base rates'!J$108)\n+($F452*'fnd base rates'!J$109)\n+($G452*'fnd base rates'!J$110)\n+($H452*'fnd base rates'!J$111)\n+($I452*'fnd base rates'!J$112)\n+($J452*'fnd base rates'!J$113)\n+($K452*'fnd base rates'!J$114)\n+($M452*'fnd base rates'!J$116)\n+($N452*'fnd base rates'!J$117)\n+($O452*'fnd base rates'!J$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,10)))\n*$R452","v":4850.4274000000005},{"$f":"(($D452*'fnd base rates'!K$107)\n+($E452*'fnd base rates'!K$108)\n+($F452*'fnd base rates'!K$109)\n+($G452*'fnd base rates'!K$110)\n+($H452*'fnd base rates'!K$111)\n+($I452*'fnd base rates'!K$112)\n+($J452*'fnd base rates'!K$113)\n+($K452*'fnd base rates'!K$114)\n+($M452*'fnd base rates'!K$116)\n+($N452*'fnd base rates'!K$117)\n+($O452*'fnd base rates'!K$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,11)))\n*$R452","v":6356.2185448999999},{"$f":"(($D452*'fnd base rates'!L$107)\n+($E452*'fnd base rates'!L$108)\n+($F452*'fnd base rates'!L$109)\n+($G452*'fnd base rates'!L$110)\n+($H452*'fnd base rates'!L$111)\n+($I452*'fnd base rates'!L$112)\n+($J452*'fnd base rates'!L$113)\n+($K452*'fnd base rates'!L$114)\n+($M452*'fnd base rates'!L$116)\n+($N452*'fnd base rates'!L$117)\n+($O452*'fnd base rates'!L$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,12)))","v":8154.0771049999994},{"$f":"(($D452*'fnd base rates'!M$107)\n+($E452*'fnd base rates'!M$108)\n+($F452*'fnd base rates'!M$109)\n+($G452*'fnd base rates'!M$110)\n+($H452*'fnd base rates'!M$111)\n+($I452*'fnd base rates'!M$112)\n+($J452*'fnd base rates'!M$113)\n+($K452*'fnd base rates'!M$114)\n+($M452*'fnd base rates'!M$116)\n+($N452*'fnd base rates'!M$117)\n+($O452*'fnd base rates'!M$118)\n+($P452*VLOOKUP($S452+12,rate_basefnd,13)))","v":0},78180.696663475013,null,469035244,"469","035","244",1,6,78180.696663475013,13030,0,13030,null,null,null,null,null,13195,54,13249,-219,13030,0,13030]
[469,469035336,"MATCH",{"$f":"'fnd enro'!D453","v":0},{"$f":"'fnd enro'!E453","v":0},{"$f":"'fnd enro'!F453","v":0},{"$f":"'fnd enro'!G453","v":0},{"$f":"'fnd enro'!H453","v":0},{"$f":"'fnd enro'!I453","v":1},{"$f":"'fnd enro'!J453","v":0},{"$f":"'fnd enro'!K453","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L453","v":0},{"$f":"'fnd enro'!M453+'fnd enro'!N453","v":0},{"$f":"'fnd enro'!O453","v":0},{"$f":"'fnd enro'!P453","v":0},{"$f":"'fnd enro'!Q453","v":1},{"$f":"'fnd enro'!S453","v":1},1.085,{"$f":"VALUE('fnd enro'!R453)","v":7},null,{"$f":"(($D453*'fnd base rates'!C$107)\n+($E453*'fnd base rates'!C$108)\n+($F453*'fnd base rates'!C$109)\n+($G453*'fnd base rates'!C$110)\n+($H453*'fnd base rates'!C$111)\n+($I453*'fnd base rates'!C$112)\n+($J453*'fnd base rates'!C$113)\n+($K453*'fnd base rates'!C$114)\n+($M453*'fnd base rates'!C$116)\n+($N453*'fnd base rates'!C$117)\n+($O453*'fnd base rates'!C$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,3)))\n*$R453","v":611.60245541500001},{"$f":"(($D453*'fnd base rates'!D$107)\n+($E453*'fnd base rates'!D$108)\n+($F453*'fnd base rates'!D$109)\n+($G453*'fnd base rates'!D$110)\n+($H453*'fnd base rates'!D$111)\n+($I453*'fnd base rates'!D$112)\n+($J453*'fnd base rates'!D$113)\n+($K453*'fnd base rates'!D$114)\n+($M453*'fnd base rates'!D$116)\n+($N453*'fnd base rates'!D$117)\n+($O453*'fnd base rates'!D$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,4)))\n*$R453","v":1088.6673000000001},{"$f":"(($D453*'fnd base rates'!E$107)\n+($E453*'fnd base rates'!E$108)\n+($F453*'fnd base rates'!E$109)\n+($G453*'fnd base rates'!E$110)\n+($H453*'fnd base rates'!E$111)\n+($I453*'fnd base rates'!E$112)\n+($J453*'fnd base rates'!E$113)\n+($K453*'fnd base rates'!E$114)\n+($M453*'fnd base rates'!E$116)\n+($N453*'fnd base rates'!E$117)\n+($O453*'fnd base rates'!E$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,5)))\n*$R453","v":8003.2613294550001},{"$f":"(($D453*'fnd base rates'!F$107)\n+($E453*'fnd base rates'!F$108)\n+($F453*'fnd base rates'!F$109)\n+($G453*'fnd base rates'!F$110)\n+($H453*'fnd base rates'!F$111)\n+($I453*'fnd base rates'!F$112)\n+($J453*'fnd base rates'!F$113)\n+($K453*'fnd base rates'!F$114)\n+($M453*'fnd base rates'!F$116)\n+($N453*'fnd base rates'!F$117)\n+($O453*'fnd base rates'!F$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,6)))\n*$R453","v":901.57885233499997},{"$f":"(($D453*'fnd base rates'!G$107)\n+($E453*'fnd base rates'!G$108)\n+($F453*'fnd base rates'!G$109)\n+($G453*'fnd base rates'!G$110)\n+($H453*'fnd base rates'!G$111)\n+($I453*'fnd base rates'!G$112)\n+($J453*'fnd base rates'!G$113)\n+($K453*'fnd base rates'!G$114)\n+($M453*'fnd base rates'!G$116)\n+($N453*'fnd base rates'!G$117)\n+($O453*'fnd base rates'!G$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,7)))\n*$R453","v":312.08224550999995},{"$f":"(($D453*'fnd base rates'!H$107)\n+($E453*'fnd base rates'!H$108)\n+($F453*'fnd base rates'!H$109)\n+($G453*'fnd base rates'!H$110)\n+($H453*'fnd base rates'!H$111)\n+($I453*'fnd base rates'!H$112)\n+($J453*'fnd base rates'!H$113)\n+($K453*'fnd base rates'!H$114)\n+($M453*'fnd base rates'!H$116)\n+($N453*'fnd base rates'!H$117)\n+($O453*'fnd base rates'!H$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,8)))","v":801.56706999999994},{"$f":"(($D453*'fnd base rates'!I$107)\n+($E453*'fnd base rates'!I$108)\n+($F453*'fnd base rates'!I$109)\n+($G453*'fnd base rates'!I$110)\n+($H453*'fnd base rates'!I$111)\n+($I453*'fnd base rates'!I$112)\n+($J453*'fnd base rates'!I$113)\n+($K453*'fnd base rates'!I$114)\n+($M453*'fnd base rates'!I$116)\n+($N453*'fnd base rates'!I$117)\n+($O453*'fnd base rates'!I$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,9)))\n*$R453","v":556.80030000000011},{"$f":"(($D453*'fnd base rates'!J$107)\n+($E453*'fnd base rates'!J$108)\n+($F453*'fnd base rates'!J$109)\n+($G453*'fnd base rates'!J$110)\n+($H453*'fnd base rates'!J$111)\n+($I453*'fnd base rates'!J$112)\n+($J453*'fnd base rates'!J$113)\n+($K453*'fnd base rates'!J$114)\n+($M453*'fnd base rates'!J$116)\n+($N453*'fnd base rates'!J$117)\n+($O453*'fnd base rates'!J$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,10)))\n*$R453","v":1214.6466499999999},{"$f":"(($D453*'fnd base rates'!K$107)\n+($E453*'fnd base rates'!K$108)\n+($F453*'fnd base rates'!K$109)\n+($G453*'fnd base rates'!K$110)\n+($H453*'fnd base rates'!K$111)\n+($I453*'fnd base rates'!K$112)\n+($J453*'fnd base rates'!K$113)\n+($K453*'fnd base rates'!K$114)\n+($M453*'fnd base rates'!K$116)\n+($N453*'fnd base rates'!K$117)\n+($O453*'fnd base rates'!K$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,11)))\n*$R453","v":1175.1387489799999},{"$f":"(($D453*'fnd base rates'!L$107)\n+($E453*'fnd base rates'!L$108)\n+($F453*'fnd base rates'!L$109)\n+($G453*'fnd base rates'!L$110)\n+($H453*'fnd base rates'!L$111)\n+($I453*'fnd base rates'!L$112)\n+($J453*'fnd base rates'!L$113)\n+($K453*'fnd base rates'!L$114)\n+($M453*'fnd base rates'!L$116)\n+($N453*'fnd base rates'!L$117)\n+($O453*'fnd base rates'!L$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,12)))","v":1561.961421},{"$f":"(($D453*'fnd base rates'!M$107)\n+($E453*'fnd base rates'!M$108)\n+($F453*'fnd base rates'!M$109)\n+($G453*'fnd base rates'!M$110)\n+($H453*'fnd base rates'!M$111)\n+($I453*'fnd base rates'!M$112)\n+($J453*'fnd base rates'!M$113)\n+($K453*'fnd base rates'!M$114)\n+($M453*'fnd base rates'!M$116)\n+($N453*'fnd base rates'!M$117)\n+($O453*'fnd base rates'!M$118)\n+($P453*VLOOKUP($S453+12,rate_basefnd,13)))","v":0},16227.306372695,null,469035336,"469","035","336",1,1,16227.306372695,16227,0,16227,null,null,null,null,null,16196,24,16220,7,16227,0,16227]
[470,470165009,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D454","v":0},{"$f":"'fnd enro'!E454","v":0},{"$f":"'fnd enro'!F454","v":0},{"$f":"'fnd enro'!G454","v":2},{"$f":"'fnd enro'!H454","v":2},{"$f":"'fnd enro'!I454","v":0},{"$f":"'fnd enro'!J454","v":0},{"$f":"'fnd enro'!K454","v":0.15160000000000001},{"$f":"'fnd enro'!L454","v":0},{"$f":"'fnd enro'!M454+'fnd enro'!N454","v":0},{"$f":"'fnd enro'!O454","v":0},{"$f":"'fnd enro'!P454","v":0},{"$f":"'fnd enro'!Q454","v":1},{"$f":"'fnd enro'!S454","v":4},1.0369999999999999,{"$f":"VALUE('fnd enro'!R454)","v":2},null,{"$f":"(($D454*'fnd base rates'!C$107)\n+($E454*'fnd base rates'!C$108)\n+($F454*'fnd base rates'!C$109)\n+($G454*'fnd base rates'!C$110)\n+($H454*'fnd base rates'!C$111)\n+($I454*'fnd base rates'!C$112)\n+($J454*'fnd base rates'!C$113)\n+($K454*'fnd base rates'!C$114)\n+($M454*'fnd base rates'!C$116)\n+($N454*'fnd base rates'!C$117)\n+($O454*'fnd base rates'!C$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,3)))\n*$R454","v":2146.3054430520001},{"$f":"(($D454*'fnd base rates'!D$107)\n+($E454*'fnd base rates'!D$108)\n+($F454*'fnd base rates'!D$109)\n+($G454*'fnd base rates'!D$110)\n+($H454*'fnd base rates'!D$111)\n+($I454*'fnd base rates'!D$112)\n+($J454*'fnd base rates'!D$113)\n+($K454*'fnd base rates'!D$114)\n+($M454*'fnd base rates'!D$116)\n+($N454*'fnd base rates'!D$117)\n+($O454*'fnd base rates'!D$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,4)))\n*$R454","v":3252.92382},{"$f":"(($D454*'fnd base rates'!E$107)\n+($E454*'fnd base rates'!E$108)\n+($F454*'fnd base rates'!E$109)\n+($G454*'fnd base rates'!E$110)\n+($H454*'fnd base rates'!E$111)\n+($I454*'fnd base rates'!E$112)\n+($J454*'fnd base rates'!E$113)\n+($K454*'fnd base rates'!E$114)\n+($M454*'fnd base rates'!E$116)\n+($N454*'fnd base rates'!E$117)\n+($O454*'fnd base rates'!E$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,5)))\n*$R454","v":16859.785435004},{"$f":"(($D454*'fnd base rates'!F$107)\n+($E454*'fnd base rates'!F$108)\n+($F454*'fnd base rates'!F$109)\n+($G454*'fnd base rates'!F$110)\n+($H454*'fnd base rates'!F$111)\n+($I454*'fnd base rates'!F$112)\n+($J454*'fnd base rates'!F$113)\n+($K454*'fnd base rates'!F$114)\n+($M454*'fnd base rates'!F$116)\n+($N454*'fnd base rates'!F$117)\n+($O454*'fnd base rates'!F$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,6)))\n*$R454","v":4364.725745148},{"$f":"(($D454*'fnd base rates'!G$107)\n+($E454*'fnd base rates'!G$108)\n+($F454*'fnd base rates'!G$109)\n+($G454*'fnd base rates'!G$110)\n+($H454*'fnd base rates'!G$111)\n+($I454*'fnd base rates'!G$112)\n+($J454*'fnd base rates'!G$113)\n+($K454*'fnd base rates'!G$114)\n+($M454*'fnd base rates'!G$116)\n+($N454*'fnd base rates'!G$117)\n+($O454*'fnd base rates'!G$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,7)))\n*$R454","v":757.58410808799999},{"$f":"(($D454*'fnd base rates'!H$107)\n+($E454*'fnd base rates'!H$108)\n+($F454*'fnd base rates'!H$109)\n+($G454*'fnd base rates'!H$110)\n+($H454*'fnd base rates'!H$111)\n+($I454*'fnd base rates'!H$112)\n+($J454*'fnd base rates'!H$113)\n+($K454*'fnd base rates'!H$114)\n+($M454*'fnd base rates'!H$116)\n+($N454*'fnd base rates'!H$117)\n+($O454*'fnd base rates'!H$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,8)))","v":1992.7082799999998},{"$f":"(($D454*'fnd base rates'!I$107)\n+($E454*'fnd base rates'!I$108)\n+($F454*'fnd base rates'!I$109)\n+($G454*'fnd base rates'!I$110)\n+($H454*'fnd base rates'!I$111)\n+($I454*'fnd base rates'!I$112)\n+($J454*'fnd base rates'!I$113)\n+($K454*'fnd base rates'!I$114)\n+($M454*'fnd base rates'!I$116)\n+($N454*'fnd base rates'!I$117)\n+($O454*'fnd base rates'!I$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,9)))\n*$R454","v":1266.70587},{"$f":"(($D454*'fnd base rates'!J$107)\n+($E454*'fnd base rates'!J$108)\n+($F454*'fnd base rates'!J$109)\n+($G454*'fnd base rates'!J$110)\n+($H454*'fnd base rates'!J$111)\n+($I454*'fnd base rates'!J$112)\n+($J454*'fnd base rates'!J$113)\n+($K454*'fnd base rates'!J$114)\n+($M454*'fnd base rates'!J$116)\n+($N454*'fnd base rates'!J$117)\n+($O454*'fnd base rates'!J$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,10)))\n*$R454","v":1315.5693099999999},{"$f":"(($D454*'fnd base rates'!K$107)\n+($E454*'fnd base rates'!K$108)\n+($F454*'fnd base rates'!K$109)\n+($G454*'fnd base rates'!K$110)\n+($H454*'fnd base rates'!K$111)\n+($I454*'fnd base rates'!K$112)\n+($J454*'fnd base rates'!K$113)\n+($K454*'fnd base rates'!K$114)\n+($M454*'fnd base rates'!K$116)\n+($N454*'fnd base rates'!K$117)\n+($O454*'fnd base rates'!K$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,11)))\n*$R454","v":4457.8646758239993},{"$f":"(($D454*'fnd base rates'!L$107)\n+($E454*'fnd base rates'!L$108)\n+($F454*'fnd base rates'!L$109)\n+($G454*'fnd base rates'!L$110)\n+($H454*'fnd base rates'!L$111)\n+($I454*'fnd base rates'!L$112)\n+($J454*'fnd base rates'!L$113)\n+($K454*'fnd base rates'!L$114)\n+($M454*'fnd base rates'!L$116)\n+($N454*'fnd base rates'!L$117)\n+($O454*'fnd base rates'!L$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,12)))","v":5216.1556839999994},{"$f":"(($D454*'fnd base rates'!M$107)\n+($E454*'fnd base rates'!M$108)\n+($F454*'fnd base rates'!M$109)\n+($G454*'fnd base rates'!M$110)\n+($H454*'fnd base rates'!M$111)\n+($I454*'fnd base rates'!M$112)\n+($J454*'fnd base rates'!M$113)\n+($K454*'fnd base rates'!M$114)\n+($M454*'fnd base rates'!M$116)\n+($N454*'fnd base rates'!M$117)\n+($O454*'fnd base rates'!M$118)\n+($P454*VLOOKUP($S454+12,rate_basefnd,13)))","v":0},41630.328371116004,null,470165009,"470","165","009",1,4,41630.328371116004,10408,0,10408,null,null,null,null,null,10499,0,10499,-91,10408,0,10408]
[470,470165035,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D455","v":0},{"$f":"'fnd enro'!E455","v":0},{"$f":"'fnd enro'!F455","v":0},{"$f":"'fnd enro'!G455","v":1},{"$f":"'fnd enro'!H455","v":1},{"$f":"'fnd enro'!I455","v":0},{"$f":"'fnd enro'!J455","v":0},{"$f":"'fnd enro'!K455","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L455","v":0},{"$f":"'fnd enro'!M455+'fnd enro'!N455","v":0},{"$f":"'fnd enro'!O455","v":0},{"$f":"'fnd enro'!P455","v":0},{"$f":"'fnd enro'!Q455","v":0},{"$f":"'fnd enro'!S455","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!R455)","v":10},null,{"$f":"(($D455*'fnd base rates'!C$107)\n+($E455*'fnd base rates'!C$108)\n+($F455*'fnd base rates'!C$109)\n+($G455*'fnd base rates'!C$110)\n+($H455*'fnd base rates'!C$111)\n+($I455*'fnd base rates'!C$112)\n+($J455*'fnd base rates'!C$113)\n+($K455*'fnd base rates'!C$114)\n+($M455*'fnd base rates'!C$116)\n+($N455*'fnd base rates'!C$117)\n+($O455*'fnd base rates'!C$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,3)))\n*$R455","v":1045.8951765259999},{"$f":"(($D455*'fnd base rates'!D$107)\n+($E455*'fnd base rates'!D$108)\n+($F455*'fnd base rates'!D$109)\n+($G455*'fnd base rates'!D$110)\n+($H455*'fnd base rates'!D$111)\n+($I455*'fnd base rates'!D$112)\n+($J455*'fnd base rates'!D$113)\n+($K455*'fnd base rates'!D$114)\n+($M455*'fnd base rates'!D$116)\n+($N455*'fnd base rates'!D$117)\n+($O455*'fnd base rates'!D$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,4)))\n*$R455","v":1497.3243},{"$f":"(($D455*'fnd base rates'!E$107)\n+($E455*'fnd base rates'!E$108)\n+($F455*'fnd base rates'!E$109)\n+($G455*'fnd base rates'!E$110)\n+($H455*'fnd base rates'!E$111)\n+($I455*'fnd base rates'!E$112)\n+($J455*'fnd base rates'!E$113)\n+($K455*'fnd base rates'!E$114)\n+($M455*'fnd base rates'!E$116)\n+($N455*'fnd base rates'!E$117)\n+($O455*'fnd base rates'!E$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,5)))\n*$R455","v":7169.2325575019986},{"$f":"(($D455*'fnd base rates'!F$107)\n+($E455*'fnd base rates'!F$108)\n+($F455*'fnd base rates'!F$109)\n+($G455*'fnd base rates'!F$110)\n+($H455*'fnd base rates'!F$111)\n+($I455*'fnd base rates'!F$112)\n+($J455*'fnd base rates'!F$113)\n+($K455*'fnd base rates'!F$114)\n+($M455*'fnd base rates'!F$116)\n+($N455*'fnd base rates'!F$117)\n+($O455*'fnd base rates'!F$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,6)))\n*$R455","v":2182.362872574},{"$f":"(($D455*'fnd base rates'!G$107)\n+($E455*'fnd base rates'!G$108)\n+($F455*'fnd base rates'!G$109)\n+($G455*'fnd base rates'!G$110)\n+($H455*'fnd base rates'!G$111)\n+($I455*'fnd base rates'!G$112)\n+($J455*'fnd base rates'!G$113)\n+($K455*'fnd base rates'!G$114)\n+($M455*'fnd base rates'!G$116)\n+($N455*'fnd base rates'!G$117)\n+($O455*'fnd base rates'!G$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,7)))\n*$R455","v":317.62979404399994},{"$f":"(($D455*'fnd base rates'!H$107)\n+($E455*'fnd base rates'!H$108)\n+($F455*'fnd base rates'!H$109)\n+($G455*'fnd base rates'!H$110)\n+($H455*'fnd base rates'!H$111)\n+($I455*'fnd base rates'!H$112)\n+($J455*'fnd base rates'!H$113)\n+($K455*'fnd base rates'!H$114)\n+($M455*'fnd base rates'!H$116)\n+($N455*'fnd base rates'!H$117)\n+($O455*'fnd base rates'!H$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D455*'fnd base rates'!I$107)\n+($E455*'fnd base rates'!I$108)\n+($F455*'fnd base rates'!I$109)\n+($G455*'fnd base rates'!I$110)\n+($H455*'fnd base rates'!I$111)\n+($I455*'fnd base rates'!I$112)\n+($J455*'fnd base rates'!I$113)\n+($K455*'fnd base rates'!I$114)\n+($M455*'fnd base rates'!I$116)\n+($N455*'fnd base rates'!I$117)\n+($O455*'fnd base rates'!I$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,9)))\n*$R455","v":582.30660999999998},{"$f":"(($D455*'fnd base rates'!J$107)\n+($E455*'fnd base rates'!J$108)\n+($F455*'fnd base rates'!J$109)\n+($G455*'fnd base rates'!J$110)\n+($H455*'fnd base rates'!J$111)\n+($I455*'fnd base rates'!J$112)\n+($J455*'fnd base rates'!J$113)\n+($K455*'fnd base rates'!J$114)\n+($M455*'fnd base rates'!J$116)\n+($N455*'fnd base rates'!J$117)\n+($O455*'fnd base rates'!J$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,10)))\n*$R455","v":392.52523999999994},{"$f":"(($D455*'fnd base rates'!K$107)\n+($E455*'fnd base rates'!K$108)\n+($F455*'fnd base rates'!K$109)\n+($G455*'fnd base rates'!K$110)\n+($H455*'fnd base rates'!K$111)\n+($I455*'fnd base rates'!K$112)\n+($J455*'fnd base rates'!K$113)\n+($K455*'fnd base rates'!K$114)\n+($M455*'fnd base rates'!K$116)\n+($N455*'fnd base rates'!K$117)\n+($O455*'fnd base rates'!K$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,11)))\n*$R455","v":2228.9323379119996},{"$f":"(($D455*'fnd base rates'!L$107)\n+($E455*'fnd base rates'!L$108)\n+($F455*'fnd base rates'!L$109)\n+($G455*'fnd base rates'!L$110)\n+($H455*'fnd base rates'!L$111)\n+($I455*'fnd base rates'!L$112)\n+($J455*'fnd base rates'!L$113)\n+($K455*'fnd base rates'!L$114)\n+($M455*'fnd base rates'!L$116)\n+($N455*'fnd base rates'!L$117)\n+($O455*'fnd base rates'!L$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D455*'fnd base rates'!M$107)\n+($E455*'fnd base rates'!M$108)\n+($F455*'fnd base rates'!M$109)\n+($G455*'fnd base rates'!M$110)\n+($H455*'fnd base rates'!M$111)\n+($I455*'fnd base rates'!M$112)\n+($J455*'fnd base rates'!M$113)\n+($K455*'fnd base rates'!M$114)\n+($M455*'fnd base rates'!M$116)\n+($N455*'fnd base rates'!M$117)\n+($O455*'fnd base rates'!M$118)\n+($P455*VLOOKUP($S455+12,rate_basefnd,13)))","v":0},18814.955870557998,null,470165035,"470","165","035",1,2,18814.955870557998,9407,0,9407,null,null,null,null,null,9499,0,9499,-92,9407,0,9407]
[470,470165057,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D456","v":0},{"$f":"'fnd enro'!E456","v":0},{"$f":"'fnd enro'!F456","v":0},{"$f":"'fnd enro'!G456","v":1},{"$f":"'fnd enro'!H456","v":2},{"$f":"'fnd enro'!I456","v":0},{"$f":"'fnd enro'!J456","v":0},{"$f":"'fnd enro'!K456","v":0.1137},{"$f":"'fnd enro'!L456","v":0},{"$f":"'fnd enro'!M456+'fnd enro'!N456","v":0},{"$f":"'fnd enro'!O456","v":0},{"$f":"'fnd enro'!P456","v":0},{"$f":"'fnd enro'!Q456","v":0},{"$f":"'fnd enro'!S456","v":3},1.0369999999999999,{"$f":"VALUE('fnd enro'!R456)","v":10},null,{"$f":"(($D456*'fnd base rates'!C$107)\n+($E456*'fnd base rates'!C$108)\n+($F456*'fnd base rates'!C$109)\n+($G456*'fnd base rates'!C$110)\n+($H456*'fnd base rates'!C$111)\n+($I456*'fnd base rates'!C$112)\n+($J456*'fnd base rates'!C$113)\n+($K456*'fnd base rates'!C$114)\n+($M456*'fnd base rates'!C$116)\n+($N456*'fnd base rates'!C$117)\n+($O456*'fnd base rates'!C$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,3)))\n*$R456","v":1568.8427647889998},{"$f":"(($D456*'fnd base rates'!D$107)\n+($E456*'fnd base rates'!D$108)\n+($F456*'fnd base rates'!D$109)\n+($G456*'fnd base rates'!D$110)\n+($H456*'fnd base rates'!D$111)\n+($I456*'fnd base rates'!D$112)\n+($J456*'fnd base rates'!D$113)\n+($K456*'fnd base rates'!D$114)\n+($M456*'fnd base rates'!D$116)\n+($N456*'fnd base rates'!D$117)\n+($O456*'fnd base rates'!D$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,4)))\n*$R456","v":2245.9864500000003},{"$f":"(($D456*'fnd base rates'!E$107)\n+($E456*'fnd base rates'!E$108)\n+($F456*'fnd base rates'!E$109)\n+($G456*'fnd base rates'!E$110)\n+($H456*'fnd base rates'!E$111)\n+($I456*'fnd base rates'!E$112)\n+($J456*'fnd base rates'!E$113)\n+($K456*'fnd base rates'!E$114)\n+($M456*'fnd base rates'!E$116)\n+($N456*'fnd base rates'!E$117)\n+($O456*'fnd base rates'!E$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,5)))\n*$R456","v":10547.890266253},{"$f":"(($D456*'fnd base rates'!F$107)\n+($E456*'fnd base rates'!F$108)\n+($F456*'fnd base rates'!F$109)\n+($G456*'fnd base rates'!F$110)\n+($H456*'fnd base rates'!F$111)\n+($I456*'fnd base rates'!F$112)\n+($J456*'fnd base rates'!F$113)\n+($K456*'fnd base rates'!F$114)\n+($M456*'fnd base rates'!F$116)\n+($N456*'fnd base rates'!F$117)\n+($O456*'fnd base rates'!F$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,6)))\n*$R456","v":3150.2138988609995},{"$f":"(($D456*'fnd base rates'!G$107)\n+($E456*'fnd base rates'!G$108)\n+($F456*'fnd base rates'!G$109)\n+($G456*'fnd base rates'!G$110)\n+($H456*'fnd base rates'!G$111)\n+($I456*'fnd base rates'!G$112)\n+($J456*'fnd base rates'!G$113)\n+($K456*'fnd base rates'!G$114)\n+($M456*'fnd base rates'!G$116)\n+($N456*'fnd base rates'!G$117)\n+($O456*'fnd base rates'!G$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,7)))\n*$R456","v":482.15337606599991},{"$f":"(($D456*'fnd base rates'!H$107)\n+($E456*'fnd base rates'!H$108)\n+($F456*'fnd base rates'!H$109)\n+($G456*'fnd base rates'!H$110)\n+($H456*'fnd base rates'!H$111)\n+($I456*'fnd base rates'!H$112)\n+($J456*'fnd base rates'!H$113)\n+($K456*'fnd base rates'!H$114)\n+($M456*'fnd base rates'!H$116)\n+($N456*'fnd base rates'!H$117)\n+($O456*'fnd base rates'!H$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,8)))","v":1480.9712099999999},{"$f":"(($D456*'fnd base rates'!I$107)\n+($E456*'fnd base rates'!I$108)\n+($F456*'fnd base rates'!I$109)\n+($G456*'fnd base rates'!I$110)\n+($H456*'fnd base rates'!I$111)\n+($I456*'fnd base rates'!I$112)\n+($J456*'fnd base rates'!I$113)\n+($K456*'fnd base rates'!I$114)\n+($M456*'fnd base rates'!I$116)\n+($N456*'fnd base rates'!I$117)\n+($O456*'fnd base rates'!I$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,9)))\n*$R456","v":914.8102899999999},{"$f":"(($D456*'fnd base rates'!J$107)\n+($E456*'fnd base rates'!J$108)\n+($F456*'fnd base rates'!J$109)\n+($G456*'fnd base rates'!J$110)\n+($H456*'fnd base rates'!J$111)\n+($I456*'fnd base rates'!J$112)\n+($J456*'fnd base rates'!J$113)\n+($K456*'fnd base rates'!J$114)\n+($M456*'fnd base rates'!J$116)\n+($N456*'fnd base rates'!J$117)\n+($O456*'fnd base rates'!J$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,10)))\n*$R456","v":636.0024699999999},{"$f":"(($D456*'fnd base rates'!K$107)\n+($E456*'fnd base rates'!K$108)\n+($F456*'fnd base rates'!K$109)\n+($G456*'fnd base rates'!K$110)\n+($H456*'fnd base rates'!K$111)\n+($I456*'fnd base rates'!K$112)\n+($J456*'fnd base rates'!K$113)\n+($K456*'fnd base rates'!K$114)\n+($M456*'fnd base rates'!K$116)\n+($N456*'fnd base rates'!K$117)\n+($O456*'fnd base rates'!K$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,11)))\n*$R456","v":3383.4941118679999},{"$f":"(($D456*'fnd base rates'!L$107)\n+($E456*'fnd base rates'!L$108)\n+($F456*'fnd base rates'!L$109)\n+($G456*'fnd base rates'!L$110)\n+($H456*'fnd base rates'!L$111)\n+($I456*'fnd base rates'!L$112)\n+($J456*'fnd base rates'!L$113)\n+($K456*'fnd base rates'!L$114)\n+($M456*'fnd base rates'!L$116)\n+($N456*'fnd base rates'!L$117)\n+($O456*'fnd base rates'!L$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,12)))","v":3632.9542629999996},{"$f":"(($D456*'fnd base rates'!M$107)\n+($E456*'fnd base rates'!M$108)\n+($F456*'fnd base rates'!M$109)\n+($G456*'fnd base rates'!M$110)\n+($H456*'fnd base rates'!M$111)\n+($I456*'fnd base rates'!M$112)\n+($J456*'fnd base rates'!M$113)\n+($K456*'fnd base rates'!M$114)\n+($M456*'fnd base rates'!M$116)\n+($N456*'fnd base rates'!M$117)\n+($O456*'fnd base rates'!M$118)\n+($P456*VLOOKUP($S456+12,rate_basefnd,13)))","v":0},28043.319100836998,null,470165057,"470","165","057",1,3,28043.319100836998,9348,0,9348,null,null,null,null,null,12693,89,12782,-3434,9348,0,9348]
[470,470165071,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D457","v":0},{"$f":"'fnd enro'!E457","v":0},{"$f":"'fnd enro'!F457","v":0},{"$f":"'fnd enro'!G457","v":1},{"$f":"'fnd enro'!H457","v":2},{"$f":"'fnd enro'!I457","v":0},{"$f":"'fnd enro'!J457","v":0},{"$f":"'fnd enro'!K457","v":0.1137},{"$f":"'fnd enro'!L457","v":0},{"$f":"'fnd enro'!M457+'fnd enro'!N457","v":0},{"$f":"'fnd enro'!O457","v":0},{"$f":"'fnd enro'!P457","v":0},{"$f":"'fnd enro'!Q457","v":0},{"$f":"'fnd enro'!S457","v":3},1.0369999999999999,{"$f":"VALUE('fnd enro'!R457)","v":4},null,{"$f":"(($D457*'fnd base rates'!C$107)\n+($E457*'fnd base rates'!C$108)\n+($F457*'fnd base rates'!C$109)\n+($G457*'fnd base rates'!C$110)\n+($H457*'fnd base rates'!C$111)\n+($I457*'fnd base rates'!C$112)\n+($J457*'fnd base rates'!C$113)\n+($K457*'fnd base rates'!C$114)\n+($M457*'fnd base rates'!C$116)\n+($N457*'fnd base rates'!C$117)\n+($O457*'fnd base rates'!C$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,3)))\n*$R457","v":1568.8427647889998},{"$f":"(($D457*'fnd base rates'!D$107)\n+($E457*'fnd base rates'!D$108)\n+($F457*'fnd base rates'!D$109)\n+($G457*'fnd base rates'!D$110)\n+($H457*'fnd base rates'!D$111)\n+($I457*'fnd base rates'!D$112)\n+($J457*'fnd base rates'!D$113)\n+($K457*'fnd base rates'!D$114)\n+($M457*'fnd base rates'!D$116)\n+($N457*'fnd base rates'!D$117)\n+($O457*'fnd base rates'!D$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,4)))\n*$R457","v":2245.9864500000003},{"$f":"(($D457*'fnd base rates'!E$107)\n+($E457*'fnd base rates'!E$108)\n+($F457*'fnd base rates'!E$109)\n+($G457*'fnd base rates'!E$110)\n+($H457*'fnd base rates'!E$111)\n+($I457*'fnd base rates'!E$112)\n+($J457*'fnd base rates'!E$113)\n+($K457*'fnd base rates'!E$114)\n+($M457*'fnd base rates'!E$116)\n+($N457*'fnd base rates'!E$117)\n+($O457*'fnd base rates'!E$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,5)))\n*$R457","v":10547.890266253},{"$f":"(($D457*'fnd base rates'!F$107)\n+($E457*'fnd base rates'!F$108)\n+($F457*'fnd base rates'!F$109)\n+($G457*'fnd base rates'!F$110)\n+($H457*'fnd base rates'!F$111)\n+($I457*'fnd base rates'!F$112)\n+($J457*'fnd base rates'!F$113)\n+($K457*'fnd base rates'!F$114)\n+($M457*'fnd base rates'!F$116)\n+($N457*'fnd base rates'!F$117)\n+($O457*'fnd base rates'!F$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,6)))\n*$R457","v":3150.2138988609995},{"$f":"(($D457*'fnd base rates'!G$107)\n+($E457*'fnd base rates'!G$108)\n+($F457*'fnd base rates'!G$109)\n+($G457*'fnd base rates'!G$110)\n+($H457*'fnd base rates'!G$111)\n+($I457*'fnd base rates'!G$112)\n+($J457*'fnd base rates'!G$113)\n+($K457*'fnd base rates'!G$114)\n+($M457*'fnd base rates'!G$116)\n+($N457*'fnd base rates'!G$117)\n+($O457*'fnd base rates'!G$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,7)))\n*$R457","v":482.15337606599991},{"$f":"(($D457*'fnd base rates'!H$107)\n+($E457*'fnd base rates'!H$108)\n+($F457*'fnd base rates'!H$109)\n+($G457*'fnd base rates'!H$110)\n+($H457*'fnd base rates'!H$111)\n+($I457*'fnd base rates'!H$112)\n+($J457*'fnd base rates'!H$113)\n+($K457*'fnd base rates'!H$114)\n+($M457*'fnd base rates'!H$116)\n+($N457*'fnd base rates'!H$117)\n+($O457*'fnd base rates'!H$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,8)))","v":1480.9712099999999},{"$f":"(($D457*'fnd base rates'!I$107)\n+($E457*'fnd base rates'!I$108)\n+($F457*'fnd base rates'!I$109)\n+($G457*'fnd base rates'!I$110)\n+($H457*'fnd base rates'!I$111)\n+($I457*'fnd base rates'!I$112)\n+($J457*'fnd base rates'!I$113)\n+($K457*'fnd base rates'!I$114)\n+($M457*'fnd base rates'!I$116)\n+($N457*'fnd base rates'!I$117)\n+($O457*'fnd base rates'!I$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,9)))\n*$R457","v":914.8102899999999},{"$f":"(($D457*'fnd base rates'!J$107)\n+($E457*'fnd base rates'!J$108)\n+($F457*'fnd base rates'!J$109)\n+($G457*'fnd base rates'!J$110)\n+($H457*'fnd base rates'!J$111)\n+($I457*'fnd base rates'!J$112)\n+($J457*'fnd base rates'!J$113)\n+($K457*'fnd base rates'!J$114)\n+($M457*'fnd base rates'!J$116)\n+($N457*'fnd base rates'!J$117)\n+($O457*'fnd base rates'!J$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,10)))\n*$R457","v":636.0024699999999},{"$f":"(($D457*'fnd base rates'!K$107)\n+($E457*'fnd base rates'!K$108)\n+($F457*'fnd base rates'!K$109)\n+($G457*'fnd base rates'!K$110)\n+($H457*'fnd base rates'!K$111)\n+($I457*'fnd base rates'!K$112)\n+($J457*'fnd base rates'!K$113)\n+($K457*'fnd base rates'!K$114)\n+($M457*'fnd base rates'!K$116)\n+($N457*'fnd base rates'!K$117)\n+($O457*'fnd base rates'!K$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,11)))\n*$R457","v":3383.4941118679999},{"$f":"(($D457*'fnd base rates'!L$107)\n+($E457*'fnd base rates'!L$108)\n+($F457*'fnd base rates'!L$109)\n+($G457*'fnd base rates'!L$110)\n+($H457*'fnd base rates'!L$111)\n+($I457*'fnd base rates'!L$112)\n+($J457*'fnd base rates'!L$113)\n+($K457*'fnd base rates'!L$114)\n+($M457*'fnd base rates'!L$116)\n+($N457*'fnd base rates'!L$117)\n+($O457*'fnd base rates'!L$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,12)))","v":3632.9542629999996},{"$f":"(($D457*'fnd base rates'!M$107)\n+($E457*'fnd base rates'!M$108)\n+($F457*'fnd base rates'!M$109)\n+($G457*'fnd base rates'!M$110)\n+($H457*'fnd base rates'!M$111)\n+($I457*'fnd base rates'!M$112)\n+($J457*'fnd base rates'!M$113)\n+($K457*'fnd base rates'!M$114)\n+($M457*'fnd base rates'!M$116)\n+($N457*'fnd base rates'!M$117)\n+($O457*'fnd base rates'!M$118)\n+($P457*VLOOKUP($S457+12,rate_basefnd,13)))","v":0},28043.319100836998,null,470165071,"470","165","071",1,3,28043.319100836998,9348,0,9348,null,null,null,null,null,9440,0,9440,-92,9348,0,9348]
[470,470165093,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D458","v":0},{"$f":"'fnd enro'!E458","v":0},{"$f":"'fnd enro'!F458","v":10},{"$f":"'fnd enro'!G458","v":79},{"$f":"'fnd enro'!H458","v":40},{"$f":"'fnd enro'!I458","v":36},{"$f":"'fnd enro'!J458","v":0},{"$f":"'fnd enro'!K458","v":6.2534999999999998},{"$f":"'fnd enro'!L458","v":0},{"$f":"'fnd enro'!M458+'fnd enro'!N458","v":2},{"$f":"'fnd enro'!O458","v":0},{"$f":"'fnd enro'!P458","v":0},{"$f":"'fnd enro'!Q458","v":52},{"$f":"'fnd enro'!S458","v":165},1.0369999999999999,{"$f":"VALUE('fnd enro'!R458)","v":10},null,{"$f":"(($D458*'fnd base rates'!C$107)\n+($E458*'fnd base rates'!C$108)\n+($F458*'fnd base rates'!C$109)\n+($G458*'fnd base rates'!C$110)\n+($H458*'fnd base rates'!C$111)\n+($I458*'fnd base rates'!C$112)\n+($J458*'fnd base rates'!C$113)\n+($K458*'fnd base rates'!C$114)\n+($M458*'fnd base rates'!C$116)\n+($N458*'fnd base rates'!C$117)\n+($O458*'fnd base rates'!C$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,3)))\n*$R458","v":89903.345843394985},{"$f":"(($D458*'fnd base rates'!D$107)\n+($E458*'fnd base rates'!D$108)\n+($F458*'fnd base rates'!D$109)\n+($G458*'fnd base rates'!D$110)\n+($H458*'fnd base rates'!D$111)\n+($I458*'fnd base rates'!D$112)\n+($J458*'fnd base rates'!D$113)\n+($K458*'fnd base rates'!D$114)\n+($M458*'fnd base rates'!D$116)\n+($N458*'fnd base rates'!D$117)\n+($O458*'fnd base rates'!D$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,4)))\n*$R458","v":140097.27930999998},{"$f":"(($D458*'fnd base rates'!E$107)\n+($E458*'fnd base rates'!E$108)\n+($F458*'fnd base rates'!E$109)\n+($G458*'fnd base rates'!E$110)\n+($H458*'fnd base rates'!E$111)\n+($I458*'fnd base rates'!E$112)\n+($J458*'fnd base rates'!E$113)\n+($K458*'fnd base rates'!E$114)\n+($M458*'fnd base rates'!E$116)\n+($N458*'fnd base rates'!E$117)\n+($O458*'fnd base rates'!E$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,5)))\n*$R458","v":806131.73004391498},{"$f":"(($D458*'fnd base rates'!F$107)\n+($E458*'fnd base rates'!F$108)\n+($F458*'fnd base rates'!F$109)\n+($G458*'fnd base rates'!F$110)\n+($H458*'fnd base rates'!F$111)\n+($I458*'fnd base rates'!F$112)\n+($J458*'fnd base rates'!F$113)\n+($K458*'fnd base rates'!F$114)\n+($M458*'fnd base rates'!F$116)\n+($N458*'fnd base rates'!F$117)\n+($O458*'fnd base rates'!F$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,6)))\n*$R458","v":178160.22059735499},{"$f":"(($D458*'fnd base rates'!G$107)\n+($E458*'fnd base rates'!G$108)\n+($F458*'fnd base rates'!G$109)\n+($G458*'fnd base rates'!G$110)\n+($H458*'fnd base rates'!G$111)\n+($I458*'fnd base rates'!G$112)\n+($J458*'fnd base rates'!G$113)\n+($K458*'fnd base rates'!G$114)\n+($M458*'fnd base rates'!G$116)\n+($N458*'fnd base rates'!G$117)\n+($O458*'fnd base rates'!G$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,7)))\n*$R458","v":33752.941743629992},{"$f":"(($D458*'fnd base rates'!H$107)\n+($E458*'fnd base rates'!H$108)\n+($F458*'fnd base rates'!H$109)\n+($G458*'fnd base rates'!H$110)\n+($H458*'fnd base rates'!H$111)\n+($I458*'fnd base rates'!H$112)\n+($J458*'fnd base rates'!H$113)\n+($K458*'fnd base rates'!H$114)\n+($M458*'fnd base rates'!H$116)\n+($N458*'fnd base rates'!H$117)\n+($O458*'fnd base rates'!H$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,8)))","v":93169.216550000012},{"$f":"(($D458*'fnd base rates'!I$107)\n+($E458*'fnd base rates'!I$108)\n+($F458*'fnd base rates'!I$109)\n+($G458*'fnd base rates'!I$110)\n+($H458*'fnd base rates'!I$111)\n+($I458*'fnd base rates'!I$112)\n+($J458*'fnd base rates'!I$113)\n+($K458*'fnd base rates'!I$114)\n+($M458*'fnd base rates'!I$116)\n+($N458*'fnd base rates'!I$117)\n+($O458*'fnd base rates'!I$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,9)))\n*$R458","v":57097.956269999988},{"$f":"(($D458*'fnd base rates'!J$107)\n+($E458*'fnd base rates'!J$108)\n+($F458*'fnd base rates'!J$109)\n+($G458*'fnd base rates'!J$110)\n+($H458*'fnd base rates'!J$111)\n+($I458*'fnd base rates'!J$112)\n+($J458*'fnd base rates'!J$113)\n+($K458*'fnd base rates'!J$114)\n+($M458*'fnd base rates'!J$116)\n+($N458*'fnd base rates'!J$117)\n+($O458*'fnd base rates'!J$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,10)))\n*$R458","v":76113.943769999983},{"$f":"(($D458*'fnd base rates'!K$107)\n+($E458*'fnd base rates'!K$108)\n+($F458*'fnd base rates'!K$109)\n+($G458*'fnd base rates'!K$110)\n+($H458*'fnd base rates'!K$111)\n+($I458*'fnd base rates'!K$112)\n+($J458*'fnd base rates'!K$113)\n+($K458*'fnd base rates'!K$114)\n+($M458*'fnd base rates'!K$116)\n+($N458*'fnd base rates'!K$117)\n+($O458*'fnd base rates'!K$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,11)))\n*$R458","v":182806.85645273997},{"$f":"(($D458*'fnd base rates'!L$107)\n+($E458*'fnd base rates'!L$108)\n+($F458*'fnd base rates'!L$109)\n+($G458*'fnd base rates'!L$110)\n+($H458*'fnd base rates'!L$111)\n+($I458*'fnd base rates'!L$112)\n+($J458*'fnd base rates'!L$113)\n+($K458*'fnd base rates'!L$114)\n+($M458*'fnd base rates'!L$116)\n+($N458*'fnd base rates'!L$117)\n+($O458*'fnd base rates'!L$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,12)))","v":220221.68446499997},{"$f":"(($D458*'fnd base rates'!M$107)\n+($E458*'fnd base rates'!M$108)\n+($F458*'fnd base rates'!M$109)\n+($G458*'fnd base rates'!M$110)\n+($H458*'fnd base rates'!M$111)\n+($I458*'fnd base rates'!M$112)\n+($J458*'fnd base rates'!M$113)\n+($K458*'fnd base rates'!M$114)\n+($M458*'fnd base rates'!M$116)\n+($N458*'fnd base rates'!M$117)\n+($O458*'fnd base rates'!M$118)\n+($P458*VLOOKUP($S458+12,rate_basefnd,13)))","v":0},1877455.1750460349,null,470165093,"470","165","093",1,{"$f":"enro","v":165},1877455.1750460349,11379,0,11379,null,null,null,null,null,11684,37,11721,-342,11379,0,11379]
[470,470165128,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D459","v":0},{"$f":"'fnd enro'!E459","v":0},{"$f":"'fnd enro'!F459","v":0},{"$f":"'fnd enro'!G459","v":0},{"$f":"'fnd enro'!H459","v":1},{"$f":"'fnd enro'!I459","v":0},{"$f":"'fnd enro'!J459","v":0},{"$f":"'fnd enro'!K459","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L459","v":0},{"$f":"'fnd enro'!M459+'fnd enro'!N459","v":0},{"$f":"'fnd enro'!O459","v":0},{"$f":"'fnd enro'!P459","v":0},{"$f":"'fnd enro'!Q459","v":0},{"$f":"'fnd enro'!S459","v":1},{"$f":"VLOOKUP(B459,charterinfo_b,6)","v":1.0369999999999999},{"$f":"VALUE('fnd enro'!R459)","v":9},null,{"$f":"(($D459*'fnd base rates'!C$107)\n+($E459*'fnd base rates'!C$108)\n+($F459*'fnd base rates'!C$109)\n+($G459*'fnd base rates'!C$110)\n+($H459*'fnd base rates'!C$111)\n+($I459*'fnd base rates'!C$112)\n+($J459*'fnd base rates'!C$113)\n+($K459*'fnd base rates'!C$114)\n+($M459*'fnd base rates'!C$116)\n+($N459*'fnd base rates'!C$117)\n+($O459*'fnd base rates'!C$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,3)))\n*$R459","v":522.94758826299994},{"$f":"(($D459*'fnd base rates'!D$107)\n+($E459*'fnd base rates'!D$108)\n+($F459*'fnd base rates'!D$109)\n+($G459*'fnd base rates'!D$110)\n+($H459*'fnd base rates'!D$111)\n+($I459*'fnd base rates'!D$112)\n+($J459*'fnd base rates'!D$113)\n+($K459*'fnd base rates'!D$114)\n+($M459*'fnd base rates'!D$116)\n+($N459*'fnd base rates'!D$117)\n+($O459*'fnd base rates'!D$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,4)))\n*$R459","v":748.66215},{"$f":"(($D459*'fnd base rates'!E$107)\n+($E459*'fnd base rates'!E$108)\n+($F459*'fnd base rates'!E$109)\n+($G459*'fnd base rates'!E$110)\n+($H459*'fnd base rates'!E$111)\n+($I459*'fnd base rates'!E$112)\n+($J459*'fnd base rates'!E$113)\n+($K459*'fnd base rates'!E$114)\n+($M459*'fnd base rates'!E$116)\n+($N459*'fnd base rates'!E$117)\n+($O459*'fnd base rates'!E$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,5)))\n*$R459","v":3378.657708751},{"$f":"(($D459*'fnd base rates'!F$107)\n+($E459*'fnd base rates'!F$108)\n+($F459*'fnd base rates'!F$109)\n+($G459*'fnd base rates'!F$110)\n+($H459*'fnd base rates'!F$111)\n+($I459*'fnd base rates'!F$112)\n+($J459*'fnd base rates'!F$113)\n+($K459*'fnd base rates'!F$114)\n+($M459*'fnd base rates'!F$116)\n+($N459*'fnd base rates'!F$117)\n+($O459*'fnd base rates'!F$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,6)))\n*$R459","v":967.85102628699985},{"$f":"(($D459*'fnd base rates'!G$107)\n+($E459*'fnd base rates'!G$108)\n+($F459*'fnd base rates'!G$109)\n+($G459*'fnd base rates'!G$110)\n+($H459*'fnd base rates'!G$111)\n+($I459*'fnd base rates'!G$112)\n+($J459*'fnd base rates'!G$113)\n+($K459*'fnd base rates'!G$114)\n+($M459*'fnd base rates'!G$116)\n+($N459*'fnd base rates'!G$117)\n+($O459*'fnd base rates'!G$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,7)))\n*$R459","v":164.52358202199997},{"$f":"(($D459*'fnd base rates'!H$107)\n+($E459*'fnd base rates'!H$108)\n+($F459*'fnd base rates'!H$109)\n+($G459*'fnd base rates'!H$110)\n+($H459*'fnd base rates'!H$111)\n+($I459*'fnd base rates'!H$112)\n+($J459*'fnd base rates'!H$113)\n+($K459*'fnd base rates'!H$114)\n+($M459*'fnd base rates'!H$116)\n+($N459*'fnd base rates'!H$117)\n+($O459*'fnd base rates'!H$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D459*'fnd base rates'!I$107)\n+($E459*'fnd base rates'!I$108)\n+($F459*'fnd base rates'!I$109)\n+($G459*'fnd base rates'!I$110)\n+($H459*'fnd base rates'!I$111)\n+($I459*'fnd base rates'!I$112)\n+($J459*'fnd base rates'!I$113)\n+($K459*'fnd base rates'!I$114)\n+($M459*'fnd base rates'!I$116)\n+($N459*'fnd base rates'!I$117)\n+($O459*'fnd base rates'!I$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,9)))\n*$R459","v":332.50367999999997},{"$f":"(($D459*'fnd base rates'!J$107)\n+($E459*'fnd base rates'!J$108)\n+($F459*'fnd base rates'!J$109)\n+($G459*'fnd base rates'!J$110)\n+($H459*'fnd base rates'!J$111)\n+($I459*'fnd base rates'!J$112)\n+($J459*'fnd base rates'!J$113)\n+($K459*'fnd base rates'!J$114)\n+($M459*'fnd base rates'!J$116)\n+($N459*'fnd base rates'!J$117)\n+($O459*'fnd base rates'!J$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,10)))\n*$R459","v":243.47722999999996},{"$f":"(($D459*'fnd base rates'!K$107)\n+($E459*'fnd base rates'!K$108)\n+($F459*'fnd base rates'!K$109)\n+($G459*'fnd base rates'!K$110)\n+($H459*'fnd base rates'!K$111)\n+($I459*'fnd base rates'!K$112)\n+($J459*'fnd base rates'!K$113)\n+($K459*'fnd base rates'!K$114)\n+($M459*'fnd base rates'!K$116)\n+($N459*'fnd base rates'!K$117)\n+($O459*'fnd base rates'!K$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,11)))\n*$R459","v":1154.561773956},{"$f":"(($D459*'fnd base rates'!L$107)\n+($E459*'fnd base rates'!L$108)\n+($F459*'fnd base rates'!L$109)\n+($G459*'fnd base rates'!L$110)\n+($H459*'fnd base rates'!L$111)\n+($I459*'fnd base rates'!L$112)\n+($J459*'fnd base rates'!L$113)\n+($K459*'fnd base rates'!L$114)\n+($M459*'fnd base rates'!L$116)\n+($N459*'fnd base rates'!L$117)\n+($O459*'fnd base rates'!L$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D459*'fnd base rates'!M$107)\n+($E459*'fnd base rates'!M$108)\n+($F459*'fnd base rates'!M$109)\n+($G459*'fnd base rates'!M$110)\n+($H459*'fnd base rates'!M$111)\n+($I459*'fnd base rates'!M$112)\n+($J459*'fnd base rates'!M$113)\n+($K459*'fnd base rates'!M$114)\n+($M459*'fnd base rates'!M$116)\n+($N459*'fnd base rates'!M$117)\n+($O459*'fnd base rates'!M$118)\n+($P459*VLOOKUP($S459+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U459:AE459)","v":9228.3632302789993},null,{"$f":"B459","v":470165128},{"$f":"IF($B459<499999999,MID($B459,1,3),MID($B459,1,4))","v":"470"},{"$f":"IF($B459<499999999,MID($B459,4,3),MID($B459,5,3))","v":"165"},{"$f":"IF($B459<499999999,MID($B459,7,3),MID($B459,8,3))","v":"128"},{"$f":"IF(VLOOKUP(VALUE(IF(AH459<499999999,MID(AH459,4,3),MID(AH459,5,3))),distinfo,4)=R459,1,0)","v":1},1,{"$f":"AF459","v":9228.3632302789993},{"$f":"IF(OR(AF459=0,AM459=0),0,ROUND(AN459/AM459,0))","v":9228},{"$f":"AO459-AQ459","v":0},9228,null,null,null,null,null,14182,{"$f":"AY459-AW459","v":78},14260,-5032,9228,0,9228]
[470,470165149,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D460","v":0},{"$f":"'fnd enro'!E460","v":0},{"$f":"'fnd enro'!F460","v":0},{"$f":"'fnd enro'!G460","v":0},{"$f":"'fnd enro'!H460","v":1},{"$f":"'fnd enro'!I460","v":1},{"$f":"'fnd enro'!J460","v":0},{"$f":"'fnd enro'!K460","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L460","v":0},{"$f":"'fnd enro'!M460+'fnd enro'!N460","v":0},{"$f":"'fnd enro'!O460","v":0},{"$f":"'fnd enro'!P460","v":0},{"$f":"'fnd enro'!Q460","v":0},{"$f":"'fnd enro'!S460","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!R460)","v":10},null,{"$f":"(($D460*'fnd base rates'!C$107)\n+($E460*'fnd base rates'!C$108)\n+($F460*'fnd base rates'!C$109)\n+($G460*'fnd base rates'!C$110)\n+($H460*'fnd base rates'!C$111)\n+($I460*'fnd base rates'!C$112)\n+($J460*'fnd base rates'!C$113)\n+($K460*'fnd base rates'!C$114)\n+($M460*'fnd base rates'!C$116)\n+($N460*'fnd base rates'!C$117)\n+($O460*'fnd base rates'!C$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,3)))\n*$R460","v":1045.8951765259999},{"$f":"(($D460*'fnd base rates'!D$107)\n+($E460*'fnd base rates'!D$108)\n+($F460*'fnd base rates'!D$109)\n+($G460*'fnd base rates'!D$110)\n+($H460*'fnd base rates'!D$111)\n+($I460*'fnd base rates'!D$112)\n+($J460*'fnd base rates'!D$113)\n+($K460*'fnd base rates'!D$114)\n+($M460*'fnd base rates'!D$116)\n+($N460*'fnd base rates'!D$117)\n+($O460*'fnd base rates'!D$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,4)))\n*$R460","v":1497.3243},{"$f":"(($D460*'fnd base rates'!E$107)\n+($E460*'fnd base rates'!E$108)\n+($F460*'fnd base rates'!E$109)\n+($G460*'fnd base rates'!E$110)\n+($H460*'fnd base rates'!E$111)\n+($I460*'fnd base rates'!E$112)\n+($J460*'fnd base rates'!E$113)\n+($K460*'fnd base rates'!E$114)\n+($M460*'fnd base rates'!E$116)\n+($N460*'fnd base rates'!E$117)\n+($O460*'fnd base rates'!E$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,5)))\n*$R460","v":8178.8764975019994},{"$f":"(($D460*'fnd base rates'!F$107)\n+($E460*'fnd base rates'!F$108)\n+($F460*'fnd base rates'!F$109)\n+($G460*'fnd base rates'!F$110)\n+($H460*'fnd base rates'!F$111)\n+($I460*'fnd base rates'!F$112)\n+($J460*'fnd base rates'!F$113)\n+($K460*'fnd base rates'!F$114)\n+($M460*'fnd base rates'!F$116)\n+($N460*'fnd base rates'!F$117)\n+($O460*'fnd base rates'!F$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,6)))\n*$R460","v":1829.5443625739997},{"$f":"(($D460*'fnd base rates'!G$107)\n+($E460*'fnd base rates'!G$108)\n+($F460*'fnd base rates'!G$109)\n+($G460*'fnd base rates'!G$110)\n+($H460*'fnd base rates'!G$111)\n+($I460*'fnd base rates'!G$112)\n+($J460*'fnd base rates'!G$113)\n+($K460*'fnd base rates'!G$114)\n+($M460*'fnd base rates'!G$116)\n+($N460*'fnd base rates'!G$117)\n+($O460*'fnd base rates'!G$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,7)))\n*$R460","v":324.57769404399994},{"$f":"(($D460*'fnd base rates'!H$107)\n+($E460*'fnd base rates'!H$108)\n+($F460*'fnd base rates'!H$109)\n+($G460*'fnd base rates'!H$110)\n+($H460*'fnd base rates'!H$111)\n+($I460*'fnd base rates'!H$112)\n+($J460*'fnd base rates'!H$113)\n+($K460*'fnd base rates'!H$114)\n+($M460*'fnd base rates'!H$116)\n+($N460*'fnd base rates'!H$117)\n+($O460*'fnd base rates'!H$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D460*'fnd base rates'!I$107)\n+($E460*'fnd base rates'!I$108)\n+($F460*'fnd base rates'!I$109)\n+($G460*'fnd base rates'!I$110)\n+($H460*'fnd base rates'!I$111)\n+($I460*'fnd base rates'!I$112)\n+($J460*'fnd base rates'!I$113)\n+($K460*'fnd base rates'!I$114)\n+($M460*'fnd base rates'!I$116)\n+($N460*'fnd base rates'!I$117)\n+($O460*'fnd base rates'!I$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,9)))\n*$R460","v":749.30508999999984},{"$f":"(($D460*'fnd base rates'!J$107)\n+($E460*'fnd base rates'!J$108)\n+($F460*'fnd base rates'!J$109)\n+($G460*'fnd base rates'!J$110)\n+($H460*'fnd base rates'!J$111)\n+($I460*'fnd base rates'!J$112)\n+($J460*'fnd base rates'!J$113)\n+($K460*'fnd base rates'!J$114)\n+($M460*'fnd base rates'!J$116)\n+($N460*'fnd base rates'!J$117)\n+($O460*'fnd base rates'!J$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,10)))\n*$R460","v":804.91939999999988},{"$f":"(($D460*'fnd base rates'!K$107)\n+($E460*'fnd base rates'!K$108)\n+($F460*'fnd base rates'!K$109)\n+($G460*'fnd base rates'!K$110)\n+($H460*'fnd base rates'!K$111)\n+($I460*'fnd base rates'!K$112)\n+($J460*'fnd base rates'!K$113)\n+($K460*'fnd base rates'!K$114)\n+($M460*'fnd base rates'!K$116)\n+($N460*'fnd base rates'!K$117)\n+($O460*'fnd base rates'!K$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,11)))\n*$R460","v":2277.7128179119995},{"$f":"(($D460*'fnd base rates'!L$107)\n+($E460*'fnd base rates'!L$108)\n+($F460*'fnd base rates'!L$109)\n+($G460*'fnd base rates'!L$110)\n+($H460*'fnd base rates'!L$111)\n+($I460*'fnd base rates'!L$112)\n+($J460*'fnd base rates'!L$113)\n+($K460*'fnd base rates'!L$114)\n+($M460*'fnd base rates'!L$116)\n+($N460*'fnd base rates'!L$117)\n+($O460*'fnd base rates'!L$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,12)))","v":2339.0828419999998},{"$f":"(($D460*'fnd base rates'!M$107)\n+($E460*'fnd base rates'!M$108)\n+($F460*'fnd base rates'!M$109)\n+($G460*'fnd base rates'!M$110)\n+($H460*'fnd base rates'!M$111)\n+($I460*'fnd base rates'!M$112)\n+($J460*'fnd base rates'!M$113)\n+($K460*'fnd base rates'!M$114)\n+($M460*'fnd base rates'!M$116)\n+($N460*'fnd base rates'!M$117)\n+($O460*'fnd base rates'!M$118)\n+($P460*VLOOKUP($S460+12,rate_basefnd,13)))","v":0},20322.032320557999,null,470165149,"470","165","149",1,2,20322.032320557999,10161,0,10161,null,null,null,null,null,15122,133,15255,-5094,10161,0,10161]
[470,470165163,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D461","v":0},{"$f":"'fnd enro'!E461","v":0},{"$f":"'fnd enro'!F461","v":2},{"$f":"'fnd enro'!G461","v":18},{"$f":"'fnd enro'!H461","v":7},{"$f":"'fnd enro'!I461","v":4},{"$f":"'fnd enro'!J461","v":0},{"$f":"'fnd enro'!K461","v":1.1749000000000001},{"$f":"'fnd enro'!L461","v":0},{"$f":"'fnd enro'!M461+'fnd enro'!N461","v":0},{"$f":"'fnd enro'!O461","v":0},{"$f":"'fnd enro'!P461","v":0},{"$f":"'fnd enro'!Q461","v":11},{"$f":"'fnd enro'!S461","v":31},1.0369999999999999,{"$f":"VALUE('fnd enro'!R461)","v":10},null,{"$f":"(($D461*'fnd base rates'!C$107)\n+($E461*'fnd base rates'!C$108)\n+($F461*'fnd base rates'!C$109)\n+($G461*'fnd base rates'!C$110)\n+($H461*'fnd base rates'!C$111)\n+($I461*'fnd base rates'!C$112)\n+($J461*'fnd base rates'!C$113)\n+($K461*'fnd base rates'!C$114)\n+($M461*'fnd base rates'!C$116)\n+($N461*'fnd base rates'!C$117)\n+($O461*'fnd base rates'!C$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,3)))\n*$R461","v":16936.176016153},{"$f":"(($D461*'fnd base rates'!D$107)\n+($E461*'fnd base rates'!D$108)\n+($F461*'fnd base rates'!D$109)\n+($G461*'fnd base rates'!D$110)\n+($H461*'fnd base rates'!D$111)\n+($I461*'fnd base rates'!D$112)\n+($J461*'fnd base rates'!D$113)\n+($K461*'fnd base rates'!D$114)\n+($M461*'fnd base rates'!D$116)\n+($N461*'fnd base rates'!D$117)\n+($O461*'fnd base rates'!D$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,4)))\n*$R461","v":26642.718069999999},{"$f":"(($D461*'fnd base rates'!E$107)\n+($E461*'fnd base rates'!E$108)\n+($F461*'fnd base rates'!E$109)\n+($G461*'fnd base rates'!E$110)\n+($H461*'fnd base rates'!E$111)\n+($I461*'fnd base rates'!E$112)\n+($J461*'fnd base rates'!E$113)\n+($K461*'fnd base rates'!E$114)\n+($M461*'fnd base rates'!E$116)\n+($N461*'fnd base rates'!E$117)\n+($O461*'fnd base rates'!E$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,5)))\n*$R461","v":152187.77577128098},{"$f":"(($D461*'fnd base rates'!F$107)\n+($E461*'fnd base rates'!F$108)\n+($F461*'fnd base rates'!F$109)\n+($G461*'fnd base rates'!F$110)\n+($H461*'fnd base rates'!F$111)\n+($I461*'fnd base rates'!F$112)\n+($J461*'fnd base rates'!F$113)\n+($K461*'fnd base rates'!F$114)\n+($M461*'fnd base rates'!F$116)\n+($N461*'fnd base rates'!F$117)\n+($O461*'fnd base rates'!F$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,6)))\n*$R461","v":34511.967454897},{"$f":"(($D461*'fnd base rates'!G$107)\n+($E461*'fnd base rates'!G$108)\n+($F461*'fnd base rates'!G$109)\n+($G461*'fnd base rates'!G$110)\n+($H461*'fnd base rates'!G$111)\n+($I461*'fnd base rates'!G$112)\n+($J461*'fnd base rates'!G$113)\n+($K461*'fnd base rates'!G$114)\n+($M461*'fnd base rates'!G$116)\n+($N461*'fnd base rates'!G$117)\n+($O461*'fnd base rates'!G$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,7)))\n*$R461","v":6480.3743426819992},{"$f":"(($D461*'fnd base rates'!H$107)\n+($E461*'fnd base rates'!H$108)\n+($F461*'fnd base rates'!H$109)\n+($G461*'fnd base rates'!H$110)\n+($H461*'fnd base rates'!H$111)\n+($I461*'fnd base rates'!H$112)\n+($J461*'fnd base rates'!H$113)\n+($K461*'fnd base rates'!H$114)\n+($M461*'fnd base rates'!H$116)\n+($N461*'fnd base rates'!H$117)\n+($O461*'fnd base rates'!H$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,8)))","v":16693.749169999999},{"$f":"(($D461*'fnd base rates'!I$107)\n+($E461*'fnd base rates'!I$108)\n+($F461*'fnd base rates'!I$109)\n+($G461*'fnd base rates'!I$110)\n+($H461*'fnd base rates'!I$111)\n+($I461*'fnd base rates'!I$112)\n+($J461*'fnd base rates'!I$113)\n+($K461*'fnd base rates'!I$114)\n+($M461*'fnd base rates'!I$116)\n+($N461*'fnd base rates'!I$117)\n+($O461*'fnd base rates'!I$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,9)))\n*$R461","v":10348.337069999998},{"$f":"(($D461*'fnd base rates'!J$107)\n+($E461*'fnd base rates'!J$108)\n+($F461*'fnd base rates'!J$109)\n+($G461*'fnd base rates'!J$110)\n+($H461*'fnd base rates'!J$111)\n+($I461*'fnd base rates'!J$112)\n+($J461*'fnd base rates'!J$113)\n+($K461*'fnd base rates'!J$114)\n+($M461*'fnd base rates'!J$116)\n+($N461*'fnd base rates'!J$117)\n+($O461*'fnd base rates'!J$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,10)))\n*$R461","v":13885.834429999999},{"$f":"(($D461*'fnd base rates'!K$107)\n+($E461*'fnd base rates'!K$108)\n+($F461*'fnd base rates'!K$109)\n+($G461*'fnd base rates'!K$110)\n+($H461*'fnd base rates'!K$111)\n+($I461*'fnd base rates'!K$112)\n+($J461*'fnd base rates'!K$113)\n+($K461*'fnd base rates'!K$114)\n+($M461*'fnd base rates'!K$116)\n+($N461*'fnd base rates'!K$117)\n+($O461*'fnd base rates'!K$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,11)))\n*$R461","v":34061.947872635996},{"$f":"(($D461*'fnd base rates'!L$107)\n+($E461*'fnd base rates'!L$108)\n+($F461*'fnd base rates'!L$109)\n+($G461*'fnd base rates'!L$110)\n+($H461*'fnd base rates'!L$111)\n+($I461*'fnd base rates'!L$112)\n+($J461*'fnd base rates'!L$113)\n+($K461*'fnd base rates'!L$114)\n+($M461*'fnd base rates'!L$116)\n+($N461*'fnd base rates'!L$117)\n+($O461*'fnd base rates'!L$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,12)))","v":42048.554051000006},{"$f":"(($D461*'fnd base rates'!M$107)\n+($E461*'fnd base rates'!M$108)\n+($F461*'fnd base rates'!M$109)\n+($G461*'fnd base rates'!M$110)\n+($H461*'fnd base rates'!M$111)\n+($I461*'fnd base rates'!M$112)\n+($J461*'fnd base rates'!M$113)\n+($K461*'fnd base rates'!M$114)\n+($M461*'fnd base rates'!M$116)\n+($N461*'fnd base rates'!M$117)\n+($O461*'fnd base rates'!M$118)\n+($P461*VLOOKUP($S461+12,rate_basefnd,13)))","v":0},353797.43424864899,null,470165163,"470","165","163",1,31,353797.43424864899,11413,0,11413,null,null,null,null,null,12305,68,12373,-960,11413,0,11413]
[470,470165164,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D462","v":0},{"$f":"'fnd enro'!E462","v":0},{"$f":"'fnd enro'!F462","v":0},{"$f":"'fnd enro'!G462","v":2},{"$f":"'fnd enro'!H462","v":1},{"$f":"'fnd enro'!I462","v":0},{"$f":"'fnd enro'!J462","v":0},{"$f":"'fnd enro'!K462","v":0.1137},{"$f":"'fnd enro'!L462","v":0},{"$f":"'fnd enro'!M462+'fnd enro'!N462","v":0},{"$f":"'fnd enro'!O462","v":0},{"$f":"'fnd enro'!P462","v":0},{"$f":"'fnd enro'!Q462","v":2},{"$f":"'fnd enro'!S462","v":3},1.0369999999999999,{"$f":"VALUE('fnd enro'!R462)","v":2},null,{"$f":"(($D462*'fnd base rates'!C$107)\n+($E462*'fnd base rates'!C$108)\n+($F462*'fnd base rates'!C$109)\n+($G462*'fnd base rates'!C$110)\n+($H462*'fnd base rates'!C$111)\n+($I462*'fnd base rates'!C$112)\n+($J462*'fnd base rates'!C$113)\n+($K462*'fnd base rates'!C$114)\n+($M462*'fnd base rates'!C$116)\n+($N462*'fnd base rates'!C$117)\n+($O462*'fnd base rates'!C$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,3)))\n*$R462","v":1677.8729447889998},{"$f":"(($D462*'fnd base rates'!D$107)\n+($E462*'fnd base rates'!D$108)\n+($F462*'fnd base rates'!D$109)\n+($G462*'fnd base rates'!D$110)\n+($H462*'fnd base rates'!D$111)\n+($I462*'fnd base rates'!D$112)\n+($J462*'fnd base rates'!D$113)\n+($K462*'fnd base rates'!D$114)\n+($M462*'fnd base rates'!D$116)\n+($N462*'fnd base rates'!D$117)\n+($O462*'fnd base rates'!D$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,4)))\n*$R462","v":2762.5368899999999},{"$f":"(($D462*'fnd base rates'!E$107)\n+($E462*'fnd base rates'!E$108)\n+($F462*'fnd base rates'!E$109)\n+($G462*'fnd base rates'!E$110)\n+($H462*'fnd base rates'!E$111)\n+($I462*'fnd base rates'!E$112)\n+($J462*'fnd base rates'!E$113)\n+($K462*'fnd base rates'!E$114)\n+($M462*'fnd base rates'!E$116)\n+($N462*'fnd base rates'!E$117)\n+($O462*'fnd base rates'!E$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,5)))\n*$R462","v":16002.448046252997},{"$f":"(($D462*'fnd base rates'!F$107)\n+($E462*'fnd base rates'!F$108)\n+($F462*'fnd base rates'!F$109)\n+($G462*'fnd base rates'!F$110)\n+($H462*'fnd base rates'!F$111)\n+($I462*'fnd base rates'!F$112)\n+($J462*'fnd base rates'!F$113)\n+($K462*'fnd base rates'!F$114)\n+($M462*'fnd base rates'!F$116)\n+($N462*'fnd base rates'!F$117)\n+($O462*'fnd base rates'!F$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,6)))\n*$R462","v":3396.8747188609996},{"$f":"(($D462*'fnd base rates'!G$107)\n+($E462*'fnd base rates'!G$108)\n+($F462*'fnd base rates'!G$109)\n+($G462*'fnd base rates'!G$110)\n+($H462*'fnd base rates'!G$111)\n+($I462*'fnd base rates'!G$112)\n+($J462*'fnd base rates'!G$113)\n+($K462*'fnd base rates'!G$114)\n+($M462*'fnd base rates'!G$116)\n+($N462*'fnd base rates'!G$117)\n+($O462*'fnd base rates'!G$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,7)))\n*$R462","v":715.38504606599986},{"$f":"(($D462*'fnd base rates'!H$107)\n+($E462*'fnd base rates'!H$108)\n+($F462*'fnd base rates'!H$109)\n+($G462*'fnd base rates'!H$110)\n+($H462*'fnd base rates'!H$111)\n+($I462*'fnd base rates'!H$112)\n+($J462*'fnd base rates'!H$113)\n+($K462*'fnd base rates'!H$114)\n+($M462*'fnd base rates'!H$116)\n+($N462*'fnd base rates'!H$117)\n+($O462*'fnd base rates'!H$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,8)))","v":1517.13121},{"$f":"(($D462*'fnd base rates'!I$107)\n+($E462*'fnd base rates'!I$108)\n+($F462*'fnd base rates'!I$109)\n+($G462*'fnd base rates'!I$110)\n+($H462*'fnd base rates'!I$111)\n+($I462*'fnd base rates'!I$112)\n+($J462*'fnd base rates'!I$113)\n+($K462*'fnd base rates'!I$114)\n+($M462*'fnd base rates'!I$116)\n+($N462*'fnd base rates'!I$117)\n+($O462*'fnd base rates'!I$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,9)))\n*$R462","v":1036.2948399999998},{"$f":"(($D462*'fnd base rates'!J$107)\n+($E462*'fnd base rates'!J$108)\n+($F462*'fnd base rates'!J$109)\n+($G462*'fnd base rates'!J$110)\n+($H462*'fnd base rates'!J$111)\n+($I462*'fnd base rates'!J$112)\n+($J462*'fnd base rates'!J$113)\n+($K462*'fnd base rates'!J$114)\n+($M462*'fnd base rates'!J$116)\n+($N462*'fnd base rates'!J$117)\n+($O462*'fnd base rates'!J$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,10)))\n*$R462","v":1602.6109099999996},{"$f":"(($D462*'fnd base rates'!K$107)\n+($E462*'fnd base rates'!K$108)\n+($F462*'fnd base rates'!K$109)\n+($G462*'fnd base rates'!K$110)\n+($H462*'fnd base rates'!K$111)\n+($I462*'fnd base rates'!K$112)\n+($J462*'fnd base rates'!K$113)\n+($K462*'fnd base rates'!K$114)\n+($M462*'fnd base rates'!K$116)\n+($N462*'fnd base rates'!K$117)\n+($O462*'fnd base rates'!K$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,11)))\n*$R462","v":3303.3029018679999},{"$f":"(($D462*'fnd base rates'!L$107)\n+($E462*'fnd base rates'!L$108)\n+($F462*'fnd base rates'!L$109)\n+($G462*'fnd base rates'!L$110)\n+($H462*'fnd base rates'!L$111)\n+($I462*'fnd base rates'!L$112)\n+($J462*'fnd base rates'!L$113)\n+($K462*'fnd base rates'!L$114)\n+($M462*'fnd base rates'!L$116)\n+($N462*'fnd base rates'!L$117)\n+($O462*'fnd base rates'!L$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,12)))","v":4387.9242629999999},{"$f":"(($D462*'fnd base rates'!M$107)\n+($E462*'fnd base rates'!M$108)\n+($F462*'fnd base rates'!M$109)\n+($G462*'fnd base rates'!M$110)\n+($H462*'fnd base rates'!M$111)\n+($I462*'fnd base rates'!M$112)\n+($J462*'fnd base rates'!M$113)\n+($K462*'fnd base rates'!M$114)\n+($M462*'fnd base rates'!M$116)\n+($N462*'fnd base rates'!M$117)\n+($O462*'fnd base rates'!M$118)\n+($P462*VLOOKUP($S462+12,rate_basefnd,13)))","v":0},36402.38177083699,null,470165164,"470","165","164",1,3,36402.38177083699,12134,0,12134,null,null,null,null,null,12225,-1,12224,-90,12134,0,12134]
[470,470165165,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D463","v":0},{"$f":"'fnd enro'!E463","v":0},{"$f":"'fnd enro'!F463","v":26},{"$f":"'fnd enro'!G463","v":254},{"$f":"'fnd enro'!H463","v":184},{"$f":"'fnd enro'!I463","v":132},{"$f":"'fnd enro'!J463","v":0},{"$f":"'fnd enro'!K463","v":22.5884},{"$f":"'fnd enro'!L463","v":0},{"$f":"'fnd enro'!M463+'fnd enro'!N463","v":16},{"$f":"'fnd enro'!O463","v":1},{"$f":"'fnd enro'!P463","v":0},{"$f":"'fnd enro'!Q463","v":196},{"$f":"'fnd enro'!S463","v":596},1.0369999999999999,{"$f":"VALUE('fnd enro'!R463)","v":9},null,{"$f":"(($D463*'fnd base rates'!C$107)\n+($E463*'fnd base rates'!C$108)\n+($F463*'fnd base rates'!C$109)\n+($G463*'fnd base rates'!C$110)\n+($H463*'fnd base rates'!C$111)\n+($I463*'fnd base rates'!C$112)\n+($J463*'fnd base rates'!C$113)\n+($K463*'fnd base rates'!C$114)\n+($M463*'fnd base rates'!C$116)\n+($N463*'fnd base rates'!C$117)\n+($O463*'fnd base rates'!C$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,3)))\n*$R463","v":325935.92740474798},{"$f":"(($D463*'fnd base rates'!D$107)\n+($E463*'fnd base rates'!D$108)\n+($F463*'fnd base rates'!D$109)\n+($G463*'fnd base rates'!D$110)\n+($H463*'fnd base rates'!D$111)\n+($I463*'fnd base rates'!D$112)\n+($J463*'fnd base rates'!D$113)\n+($K463*'fnd base rates'!D$114)\n+($M463*'fnd base rates'!D$116)\n+($N463*'fnd base rates'!D$117)\n+($O463*'fnd base rates'!D$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,4)))\n*$R463","v":508908.23739000008},{"$f":"(($D463*'fnd base rates'!E$107)\n+($E463*'fnd base rates'!E$108)\n+($F463*'fnd base rates'!E$109)\n+($G463*'fnd base rates'!E$110)\n+($H463*'fnd base rates'!E$111)\n+($I463*'fnd base rates'!E$112)\n+($J463*'fnd base rates'!E$113)\n+($K463*'fnd base rates'!E$114)\n+($M463*'fnd base rates'!E$116)\n+($N463*'fnd base rates'!E$117)\n+($O463*'fnd base rates'!E$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,5)))\n*$R463","v":2920937.1082555954},{"$f":"(($D463*'fnd base rates'!F$107)\n+($E463*'fnd base rates'!F$108)\n+($F463*'fnd base rates'!F$109)\n+($G463*'fnd base rates'!F$110)\n+($H463*'fnd base rates'!F$111)\n+($I463*'fnd base rates'!F$112)\n+($J463*'fnd base rates'!F$113)\n+($K463*'fnd base rates'!F$114)\n+($M463*'fnd base rates'!F$116)\n+($N463*'fnd base rates'!F$117)\n+($O463*'fnd base rates'!F$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,6)))\n*$R463","v":634735.24313705193},{"$f":"(($D463*'fnd base rates'!G$107)\n+($E463*'fnd base rates'!G$108)\n+($F463*'fnd base rates'!G$109)\n+($G463*'fnd base rates'!G$110)\n+($H463*'fnd base rates'!G$111)\n+($I463*'fnd base rates'!G$112)\n+($J463*'fnd base rates'!G$113)\n+($K463*'fnd base rates'!G$114)\n+($M463*'fnd base rates'!G$116)\n+($N463*'fnd base rates'!G$117)\n+($O463*'fnd base rates'!G$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,7)))\n*$R463","v":123430.68787511199},{"$f":"(($D463*'fnd base rates'!H$107)\n+($E463*'fnd base rates'!H$108)\n+($F463*'fnd base rates'!H$109)\n+($G463*'fnd base rates'!H$110)\n+($H463*'fnd base rates'!H$111)\n+($I463*'fnd base rates'!H$112)\n+($J463*'fnd base rates'!H$113)\n+($K463*'fnd base rates'!H$114)\n+($M463*'fnd base rates'!H$116)\n+($N463*'fnd base rates'!H$117)\n+($O463*'fnd base rates'!H$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,8)))","v":338316.04372000002},{"$f":"(($D463*'fnd base rates'!I$107)\n+($E463*'fnd base rates'!I$108)\n+($F463*'fnd base rates'!I$109)\n+($G463*'fnd base rates'!I$110)\n+($H463*'fnd base rates'!I$111)\n+($I463*'fnd base rates'!I$112)\n+($J463*'fnd base rates'!I$113)\n+($K463*'fnd base rates'!I$114)\n+($M463*'fnd base rates'!I$116)\n+($N463*'fnd base rates'!I$117)\n+($O463*'fnd base rates'!I$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,9)))\n*$R463","v":211024.68831999999},{"$f":"(($D463*'fnd base rates'!J$107)\n+($E463*'fnd base rates'!J$108)\n+($F463*'fnd base rates'!J$109)\n+($G463*'fnd base rates'!J$110)\n+($H463*'fnd base rates'!J$111)\n+($I463*'fnd base rates'!J$112)\n+($J463*'fnd base rates'!J$113)\n+($K463*'fnd base rates'!J$114)\n+($M463*'fnd base rates'!J$116)\n+($N463*'fnd base rates'!J$117)\n+($O463*'fnd base rates'!J$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,10)))\n*$R463","v":282716.08633999998},{"$f":"(($D463*'fnd base rates'!K$107)\n+($E463*'fnd base rates'!K$108)\n+($F463*'fnd base rates'!K$109)\n+($G463*'fnd base rates'!K$110)\n+($H463*'fnd base rates'!K$111)\n+($I463*'fnd base rates'!K$112)\n+($J463*'fnd base rates'!K$113)\n+($K463*'fnd base rates'!K$114)\n+($M463*'fnd base rates'!K$116)\n+($N463*'fnd base rates'!K$117)\n+($O463*'fnd base rates'!K$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,11)))\n*$R463","v":666393.93689777574},{"$f":"(($D463*'fnd base rates'!L$107)\n+($E463*'fnd base rates'!L$108)\n+($F463*'fnd base rates'!L$109)\n+($G463*'fnd base rates'!L$110)\n+($H463*'fnd base rates'!L$111)\n+($I463*'fnd base rates'!L$112)\n+($J463*'fnd base rates'!L$113)\n+($K463*'fnd base rates'!L$114)\n+($M463*'fnd base rates'!L$116)\n+($N463*'fnd base rates'!L$117)\n+($O463*'fnd base rates'!L$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,12)))","v":800913.02691600006},{"$f":"(($D463*'fnd base rates'!M$107)\n+($E463*'fnd base rates'!M$108)\n+($F463*'fnd base rates'!M$109)\n+($G463*'fnd base rates'!M$110)\n+($H463*'fnd base rates'!M$111)\n+($I463*'fnd base rates'!M$112)\n+($J463*'fnd base rates'!M$113)\n+($K463*'fnd base rates'!M$114)\n+($M463*'fnd base rates'!M$116)\n+($N463*'fnd base rates'!M$117)\n+($O463*'fnd base rates'!M$118)\n+($P463*VLOOKUP($S463+12,rate_basefnd,13)))","v":0},6813310.9862562837,null,470165165,"470","165","165",1,596,6813310.9862562837,11432,0,11432,null,null,null,null,null,11644,27,11671,-239,11432,0,11432]
[470,470165176,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D464","v":0},{"$f":"'fnd enro'!E464","v":0},{"$f":"'fnd enro'!F464","v":53},{"$f":"'fnd enro'!G464","v":135},{"$f":"'fnd enro'!H464","v":50},{"$f":"'fnd enro'!I464","v":43},{"$f":"'fnd enro'!J464","v":0},{"$f":"'fnd enro'!K464","v":10.649900000000001},{"$f":"'fnd enro'!L464","v":0},{"$f":"'fnd enro'!M464+'fnd enro'!N464","v":3},{"$f":"'fnd enro'!O464","v":1},{"$f":"'fnd enro'!P464","v":0},{"$f":"'fnd enro'!Q464","v":80},{"$f":"'fnd enro'!S464","v":281},1.0369999999999999,{"$f":"VALUE('fnd enro'!R464)","v":7},null,{"$f":"(($D464*'fnd base rates'!C$107)\n+($E464*'fnd base rates'!C$108)\n+($F464*'fnd base rates'!C$109)\n+($G464*'fnd base rates'!C$110)\n+($H464*'fnd base rates'!C$111)\n+($I464*'fnd base rates'!C$112)\n+($J464*'fnd base rates'!C$113)\n+($K464*'fnd base rates'!C$114)\n+($M464*'fnd base rates'!C$116)\n+($N464*'fnd base rates'!C$117)\n+($O464*'fnd base rates'!C$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,3)))\n*$R464","v":152261.80845190299},{"$f":"(($D464*'fnd base rates'!D$107)\n+($E464*'fnd base rates'!D$108)\n+($F464*'fnd base rates'!D$109)\n+($G464*'fnd base rates'!D$110)\n+($H464*'fnd base rates'!D$111)\n+($I464*'fnd base rates'!D$112)\n+($J464*'fnd base rates'!D$113)\n+($K464*'fnd base rates'!D$114)\n+($M464*'fnd base rates'!D$116)\n+($N464*'fnd base rates'!D$117)\n+($O464*'fnd base rates'!D$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,4)))\n*$R464","v":234396.49062},{"$f":"(($D464*'fnd base rates'!E$107)\n+($E464*'fnd base rates'!E$108)\n+($F464*'fnd base rates'!E$109)\n+($G464*'fnd base rates'!E$110)\n+($H464*'fnd base rates'!E$111)\n+($I464*'fnd base rates'!E$112)\n+($J464*'fnd base rates'!E$113)\n+($K464*'fnd base rates'!E$114)\n+($M464*'fnd base rates'!E$116)\n+($N464*'fnd base rates'!E$117)\n+($O464*'fnd base rates'!E$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,5)))\n*$R464","v":1320615.7565990307},{"$f":"(($D464*'fnd base rates'!F$107)\n+($E464*'fnd base rates'!F$108)\n+($F464*'fnd base rates'!F$109)\n+($G464*'fnd base rates'!F$110)\n+($H464*'fnd base rates'!F$111)\n+($I464*'fnd base rates'!F$112)\n+($J464*'fnd base rates'!F$113)\n+($K464*'fnd base rates'!F$114)\n+($M464*'fnd base rates'!F$116)\n+($N464*'fnd base rates'!F$117)\n+($O464*'fnd base rates'!F$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,6)))\n*$R464","v":314448.58554664702},{"$f":"(($D464*'fnd base rates'!G$107)\n+($E464*'fnd base rates'!G$108)\n+($F464*'fnd base rates'!G$109)\n+($G464*'fnd base rates'!G$110)\n+($H464*'fnd base rates'!G$111)\n+($I464*'fnd base rates'!G$112)\n+($J464*'fnd base rates'!G$113)\n+($K464*'fnd base rates'!G$114)\n+($M464*'fnd base rates'!G$116)\n+($N464*'fnd base rates'!G$117)\n+($O464*'fnd base rates'!G$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,7)))\n*$R464","v":55141.943108181986},{"$f":"(($D464*'fnd base rates'!H$107)\n+($E464*'fnd base rates'!H$108)\n+($F464*'fnd base rates'!H$109)\n+($G464*'fnd base rates'!H$110)\n+($H464*'fnd base rates'!H$111)\n+($I464*'fnd base rates'!H$112)\n+($J464*'fnd base rates'!H$113)\n+($K464*'fnd base rates'!H$114)\n+($M464*'fnd base rates'!H$116)\n+($N464*'fnd base rates'!H$117)\n+($O464*'fnd base rates'!H$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,8)))","v":153178.56667000003},{"$f":"(($D464*'fnd base rates'!I$107)\n+($E464*'fnd base rates'!I$108)\n+($F464*'fnd base rates'!I$109)\n+($G464*'fnd base rates'!I$110)\n+($H464*'fnd base rates'!I$111)\n+($I464*'fnd base rates'!I$112)\n+($J464*'fnd base rates'!I$113)\n+($K464*'fnd base rates'!I$114)\n+($M464*'fnd base rates'!I$116)\n+($N464*'fnd base rates'!I$117)\n+($O464*'fnd base rates'!I$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,9)))\n*$R464","v":91029.187359999996},{"$f":"(($D464*'fnd base rates'!J$107)\n+($E464*'fnd base rates'!J$108)\n+($F464*'fnd base rates'!J$109)\n+($G464*'fnd base rates'!J$110)\n+($H464*'fnd base rates'!J$111)\n+($I464*'fnd base rates'!J$112)\n+($J464*'fnd base rates'!J$113)\n+($K464*'fnd base rates'!J$114)\n+($M464*'fnd base rates'!J$116)\n+($N464*'fnd base rates'!J$117)\n+($O464*'fnd base rates'!J$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,10)))\n*$R464","v":109758.78657},{"$f":"(($D464*'fnd base rates'!K$107)\n+($E464*'fnd base rates'!K$108)\n+($F464*'fnd base rates'!K$109)\n+($G464*'fnd base rates'!K$110)\n+($H464*'fnd base rates'!K$111)\n+($I464*'fnd base rates'!K$112)\n+($J464*'fnd base rates'!K$113)\n+($K464*'fnd base rates'!K$114)\n+($M464*'fnd base rates'!K$116)\n+($N464*'fnd base rates'!K$117)\n+($O464*'fnd base rates'!K$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,11)))\n*$R464","v":309162.33421163599},{"$f":"(($D464*'fnd base rates'!L$107)\n+($E464*'fnd base rates'!L$108)\n+($F464*'fnd base rates'!L$109)\n+($G464*'fnd base rates'!L$110)\n+($H464*'fnd base rates'!L$111)\n+($I464*'fnd base rates'!L$112)\n+($J464*'fnd base rates'!L$113)\n+($K464*'fnd base rates'!L$114)\n+($M464*'fnd base rates'!L$116)\n+($N464*'fnd base rates'!L$117)\n+($O464*'fnd base rates'!L$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,12)))","v":369407.22930100001},{"$f":"(($D464*'fnd base rates'!M$107)\n+($E464*'fnd base rates'!M$108)\n+($F464*'fnd base rates'!M$109)\n+($G464*'fnd base rates'!M$110)\n+($H464*'fnd base rates'!M$111)\n+($I464*'fnd base rates'!M$112)\n+($J464*'fnd base rates'!M$113)\n+($K464*'fnd base rates'!M$114)\n+($M464*'fnd base rates'!M$116)\n+($N464*'fnd base rates'!M$117)\n+($O464*'fnd base rates'!M$118)\n+($P464*VLOOKUP($S464+12,rate_basefnd,13)))","v":0},3109400.6884383983,null,470165176,"470","165","176",1,281,3109400.6884383983,11065,0,11065,null,null,null,null,null,11158,10,11168,-103,11065,0,11065]
[470,470165178,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D465","v":0},{"$f":"'fnd enro'!E465","v":0},{"$f":"'fnd enro'!F465","v":36},{"$f":"'fnd enro'!G465","v":99},{"$f":"'fnd enro'!H465","v":55},{"$f":"'fnd enro'!I465","v":47},{"$f":"'fnd enro'!J465","v":0},{"$f":"'fnd enro'!K465","v":8.9823000000000004},{"$f":"'fnd enro'!L465","v":0},{"$f":"'fnd enro'!M465+'fnd enro'!N465","v":2},{"$f":"'fnd enro'!O465","v":0},{"$f":"'fnd enro'!P465","v":0},{"$f":"'fnd enro'!Q465","v":22},{"$f":"'fnd enro'!S465","v":237},1.0369999999999999,{"$f":"VALUE('fnd enro'!R465)","v":2},null,{"$f":"(($D465*'fnd base rates'!C$107)\n+($E465*'fnd base rates'!C$108)\n+($F465*'fnd base rates'!C$109)\n+($G465*'fnd base rates'!C$110)\n+($H465*'fnd base rates'!C$111)\n+($I465*'fnd base rates'!C$112)\n+($J465*'fnd base rates'!C$113)\n+($K465*'fnd base rates'!C$114)\n+($M465*'fnd base rates'!C$116)\n+($N465*'fnd base rates'!C$117)\n+($O465*'fnd base rates'!C$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,3)))\n*$R465","v":125328.573218331},{"$f":"(($D465*'fnd base rates'!D$107)\n+($E465*'fnd base rates'!D$108)\n+($F465*'fnd base rates'!D$109)\n+($G465*'fnd base rates'!D$110)\n+($H465*'fnd base rates'!D$111)\n+($I465*'fnd base rates'!D$112)\n+($J465*'fnd base rates'!D$113)\n+($K465*'fnd base rates'!D$114)\n+($M465*'fnd base rates'!D$116)\n+($N465*'fnd base rates'!D$117)\n+($O465*'fnd base rates'!D$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,4)))\n*$R465","v":183448.64950999999},{"$f":"(($D465*'fnd base rates'!E$107)\n+($E465*'fnd base rates'!E$108)\n+($F465*'fnd base rates'!E$109)\n+($G465*'fnd base rates'!E$110)\n+($H465*'fnd base rates'!E$111)\n+($I465*'fnd base rates'!E$112)\n+($J465*'fnd base rates'!E$113)\n+($K465*'fnd base rates'!E$114)\n+($M465*'fnd base rates'!E$116)\n+($N465*'fnd base rates'!E$117)\n+($O465*'fnd base rates'!E$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,5)))\n*$R465","v":980970.091873987},{"$f":"(($D465*'fnd base rates'!F$107)\n+($E465*'fnd base rates'!F$108)\n+($F465*'fnd base rates'!F$109)\n+($G465*'fnd base rates'!F$110)\n+($H465*'fnd base rates'!F$111)\n+($I465*'fnd base rates'!F$112)\n+($J465*'fnd base rates'!F$113)\n+($K465*'fnd base rates'!F$114)\n+($M465*'fnd base rates'!F$116)\n+($N465*'fnd base rates'!F$117)\n+($O465*'fnd base rates'!F$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,6)))\n*$R465","v":258024.15762001899},{"$f":"(($D465*'fnd base rates'!G$107)\n+($E465*'fnd base rates'!G$108)\n+($F465*'fnd base rates'!G$109)\n+($G465*'fnd base rates'!G$110)\n+($H465*'fnd base rates'!G$111)\n+($I465*'fnd base rates'!G$112)\n+($J465*'fnd base rates'!G$113)\n+($K465*'fnd base rates'!G$114)\n+($M465*'fnd base rates'!G$116)\n+($N465*'fnd base rates'!G$117)\n+($O465*'fnd base rates'!G$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,7)))\n*$R465","v":40026.392739213996},{"$f":"(($D465*'fnd base rates'!H$107)\n+($E465*'fnd base rates'!H$108)\n+($F465*'fnd base rates'!H$109)\n+($G465*'fnd base rates'!H$110)\n+($H465*'fnd base rates'!H$111)\n+($I465*'fnd base rates'!H$112)\n+($J465*'fnd base rates'!H$113)\n+($K465*'fnd base rates'!H$114)\n+($M465*'fnd base rates'!H$116)\n+($N465*'fnd base rates'!H$117)\n+($O465*'fnd base rates'!H$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,8)))","v":131135.84559000001},{"$f":"(($D465*'fnd base rates'!I$107)\n+($E465*'fnd base rates'!I$108)\n+($F465*'fnd base rates'!I$109)\n+($G465*'fnd base rates'!I$110)\n+($H465*'fnd base rates'!I$111)\n+($I465*'fnd base rates'!I$112)\n+($J465*'fnd base rates'!I$113)\n+($K465*'fnd base rates'!I$114)\n+($M465*'fnd base rates'!I$116)\n+($N465*'fnd base rates'!I$117)\n+($O465*'fnd base rates'!I$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,9)))\n*$R465","v":73989.804819999976},{"$f":"(($D465*'fnd base rates'!J$107)\n+($E465*'fnd base rates'!J$108)\n+($F465*'fnd base rates'!J$109)\n+($G465*'fnd base rates'!J$110)\n+($H465*'fnd base rates'!J$111)\n+($I465*'fnd base rates'!J$112)\n+($J465*'fnd base rates'!J$113)\n+($K465*'fnd base rates'!J$114)\n+($M465*'fnd base rates'!J$116)\n+($N465*'fnd base rates'!J$117)\n+($O465*'fnd base rates'!J$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,10)))\n*$R465","v":69831.777029999997},{"$f":"(($D465*'fnd base rates'!K$107)\n+($E465*'fnd base rates'!K$108)\n+($F465*'fnd base rates'!K$109)\n+($G465*'fnd base rates'!K$110)\n+($H465*'fnd base rates'!K$111)\n+($I465*'fnd base rates'!K$112)\n+($J465*'fnd base rates'!K$113)\n+($K465*'fnd base rates'!K$114)\n+($M465*'fnd base rates'!K$116)\n+($N465*'fnd base rates'!K$117)\n+($O465*'fnd base rates'!K$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,11)))\n*$R465","v":261900.99048757198},{"$f":"(($D465*'fnd base rates'!L$107)\n+($E465*'fnd base rates'!L$108)\n+($F465*'fnd base rates'!L$109)\n+($G465*'fnd base rates'!L$110)\n+($H465*'fnd base rates'!L$111)\n+($I465*'fnd base rates'!L$112)\n+($J465*'fnd base rates'!L$113)\n+($K465*'fnd base rates'!L$114)\n+($M465*'fnd base rates'!L$116)\n+($N465*'fnd base rates'!L$117)\n+($O465*'fnd base rates'!L$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,12)))","v":289503.62677700003},{"$f":"(($D465*'fnd base rates'!M$107)\n+($E465*'fnd base rates'!M$108)\n+($F465*'fnd base rates'!M$109)\n+($G465*'fnd base rates'!M$110)\n+($H465*'fnd base rates'!M$111)\n+($I465*'fnd base rates'!M$112)\n+($J465*'fnd base rates'!M$113)\n+($K465*'fnd base rates'!M$114)\n+($M465*'fnd base rates'!M$116)\n+($N465*'fnd base rates'!M$117)\n+($O465*'fnd base rates'!M$118)\n+($P465*VLOOKUP($S465+12,rate_basefnd,13)))","v":0},2414159.9096661229,null,470165178,"470","165","178",1,237,2414159.9096661229,10186,0,10186,null,null,null,null,null,10278,1,10279,-93,10186,0,10186]
[470,470165184,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D466","v":0},{"$f":"'fnd enro'!E466","v":0},{"$f":"'fnd enro'!F466","v":0},{"$f":"'fnd enro'!G466","v":1},{"$f":"'fnd enro'!H466","v":1},{"$f":"'fnd enro'!I466","v":0},{"$f":"'fnd enro'!J466","v":0},{"$f":"'fnd enro'!K466","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L466","v":0},{"$f":"'fnd enro'!M466+'fnd enro'!N466","v":0},{"$f":"'fnd enro'!O466","v":0},{"$f":"'fnd enro'!P466","v":0},{"$f":"'fnd enro'!Q466","v":0},{"$f":"'fnd enro'!S466","v":2},1.0369999999999999,{"$f":"VALUE('fnd enro'!R466)","v":2},null,{"$f":"(($D466*'fnd base rates'!C$107)\n+($E466*'fnd base rates'!C$108)\n+($F466*'fnd base rates'!C$109)\n+($G466*'fnd base rates'!C$110)\n+($H466*'fnd base rates'!C$111)\n+($I466*'fnd base rates'!C$112)\n+($J466*'fnd base rates'!C$113)\n+($K466*'fnd base rates'!C$114)\n+($M466*'fnd base rates'!C$116)\n+($N466*'fnd base rates'!C$117)\n+($O466*'fnd base rates'!C$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,3)))\n*$R466","v":1045.8951765259999},{"$f":"(($D466*'fnd base rates'!D$107)\n+($E466*'fnd base rates'!D$108)\n+($F466*'fnd base rates'!D$109)\n+($G466*'fnd base rates'!D$110)\n+($H466*'fnd base rates'!D$111)\n+($I466*'fnd base rates'!D$112)\n+($J466*'fnd base rates'!D$113)\n+($K466*'fnd base rates'!D$114)\n+($M466*'fnd base rates'!D$116)\n+($N466*'fnd base rates'!D$117)\n+($O466*'fnd base rates'!D$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,4)))\n*$R466","v":1497.3243},{"$f":"(($D466*'fnd base rates'!E$107)\n+($E466*'fnd base rates'!E$108)\n+($F466*'fnd base rates'!E$109)\n+($G466*'fnd base rates'!E$110)\n+($H466*'fnd base rates'!E$111)\n+($I466*'fnd base rates'!E$112)\n+($J466*'fnd base rates'!E$113)\n+($K466*'fnd base rates'!E$114)\n+($M466*'fnd base rates'!E$116)\n+($N466*'fnd base rates'!E$117)\n+($O466*'fnd base rates'!E$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,5)))\n*$R466","v":7169.2325575019986},{"$f":"(($D466*'fnd base rates'!F$107)\n+($E466*'fnd base rates'!F$108)\n+($F466*'fnd base rates'!F$109)\n+($G466*'fnd base rates'!F$110)\n+($H466*'fnd base rates'!F$111)\n+($I466*'fnd base rates'!F$112)\n+($J466*'fnd base rates'!F$113)\n+($K466*'fnd base rates'!F$114)\n+($M466*'fnd base rates'!F$116)\n+($N466*'fnd base rates'!F$117)\n+($O466*'fnd base rates'!F$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,6)))\n*$R466","v":2182.362872574},{"$f":"(($D466*'fnd base rates'!G$107)\n+($E466*'fnd base rates'!G$108)\n+($F466*'fnd base rates'!G$109)\n+($G466*'fnd base rates'!G$110)\n+($H466*'fnd base rates'!G$111)\n+($I466*'fnd base rates'!G$112)\n+($J466*'fnd base rates'!G$113)\n+($K466*'fnd base rates'!G$114)\n+($M466*'fnd base rates'!G$116)\n+($N466*'fnd base rates'!G$117)\n+($O466*'fnd base rates'!G$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,7)))\n*$R466","v":317.62979404399994},{"$f":"(($D466*'fnd base rates'!H$107)\n+($E466*'fnd base rates'!H$108)\n+($F466*'fnd base rates'!H$109)\n+($G466*'fnd base rates'!H$110)\n+($H466*'fnd base rates'!H$111)\n+($I466*'fnd base rates'!H$112)\n+($J466*'fnd base rates'!H$113)\n+($K466*'fnd base rates'!H$114)\n+($M466*'fnd base rates'!H$116)\n+($N466*'fnd base rates'!H$117)\n+($O466*'fnd base rates'!H$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D466*'fnd base rates'!I$107)\n+($E466*'fnd base rates'!I$108)\n+($F466*'fnd base rates'!I$109)\n+($G466*'fnd base rates'!I$110)\n+($H466*'fnd base rates'!I$111)\n+($I466*'fnd base rates'!I$112)\n+($J466*'fnd base rates'!I$113)\n+($K466*'fnd base rates'!I$114)\n+($M466*'fnd base rates'!I$116)\n+($N466*'fnd base rates'!I$117)\n+($O466*'fnd base rates'!I$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,9)))\n*$R466","v":582.30660999999998},{"$f":"(($D466*'fnd base rates'!J$107)\n+($E466*'fnd base rates'!J$108)\n+($F466*'fnd base rates'!J$109)\n+($G466*'fnd base rates'!J$110)\n+($H466*'fnd base rates'!J$111)\n+($I466*'fnd base rates'!J$112)\n+($J466*'fnd base rates'!J$113)\n+($K466*'fnd base rates'!J$114)\n+($M466*'fnd base rates'!J$116)\n+($N466*'fnd base rates'!J$117)\n+($O466*'fnd base rates'!J$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,10)))\n*$R466","v":392.52523999999994},{"$f":"(($D466*'fnd base rates'!K$107)\n+($E466*'fnd base rates'!K$108)\n+($F466*'fnd base rates'!K$109)\n+($G466*'fnd base rates'!K$110)\n+($H466*'fnd base rates'!K$111)\n+($I466*'fnd base rates'!K$112)\n+($J466*'fnd base rates'!K$113)\n+($K466*'fnd base rates'!K$114)\n+($M466*'fnd base rates'!K$116)\n+($N466*'fnd base rates'!K$117)\n+($O466*'fnd base rates'!K$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,11)))\n*$R466","v":2228.9323379119996},{"$f":"(($D466*'fnd base rates'!L$107)\n+($E466*'fnd base rates'!L$108)\n+($F466*'fnd base rates'!L$109)\n+($G466*'fnd base rates'!L$110)\n+($H466*'fnd base rates'!L$111)\n+($I466*'fnd base rates'!L$112)\n+($J466*'fnd base rates'!L$113)\n+($K466*'fnd base rates'!L$114)\n+($M466*'fnd base rates'!L$116)\n+($N466*'fnd base rates'!L$117)\n+($O466*'fnd base rates'!L$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D466*'fnd base rates'!M$107)\n+($E466*'fnd base rates'!M$108)\n+($F466*'fnd base rates'!M$109)\n+($G466*'fnd base rates'!M$110)\n+($H466*'fnd base rates'!M$111)\n+($I466*'fnd base rates'!M$112)\n+($J466*'fnd base rates'!M$113)\n+($K466*'fnd base rates'!M$114)\n+($M466*'fnd base rates'!M$116)\n+($N466*'fnd base rates'!M$117)\n+($O466*'fnd base rates'!M$118)\n+($P466*VLOOKUP($S466+12,rate_basefnd,13)))","v":0},18814.955870557998,null,470165184,"470","165","184",1,2,18814.955870557998,9407,0,9407,null,null,null,null,null,9499,0,9499,-92,9407,0,9407]
[470,470165217,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D467","v":0},{"$f":"'fnd enro'!E467","v":0},{"$f":"'fnd enro'!F467","v":0},{"$f":"'fnd enro'!G467","v":0},{"$f":"'fnd enro'!H467","v":0},{"$f":"'fnd enro'!I467","v":1},{"$f":"'fnd enro'!J467","v":0},{"$f":"'fnd enro'!K467","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L467","v":0},{"$f":"'fnd enro'!M467+'fnd enro'!N467","v":0},{"$f":"'fnd enro'!O467","v":0},{"$f":"'fnd enro'!P467","v":0},{"$f":"'fnd enro'!Q467","v":0},{"$f":"'fnd enro'!S467","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!R467)","v":2},null,{"$f":"(($D467*'fnd base rates'!C$107)\n+($E467*'fnd base rates'!C$108)\n+($F467*'fnd base rates'!C$109)\n+($G467*'fnd base rates'!C$110)\n+($H467*'fnd base rates'!C$111)\n+($I467*'fnd base rates'!C$112)\n+($J467*'fnd base rates'!C$113)\n+($K467*'fnd base rates'!C$114)\n+($M467*'fnd base rates'!C$116)\n+($N467*'fnd base rates'!C$117)\n+($O467*'fnd base rates'!C$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,3)))\n*$R467","v":522.94758826299994},{"$f":"(($D467*'fnd base rates'!D$107)\n+($E467*'fnd base rates'!D$108)\n+($F467*'fnd base rates'!D$109)\n+($G467*'fnd base rates'!D$110)\n+($H467*'fnd base rates'!D$111)\n+($I467*'fnd base rates'!D$112)\n+($J467*'fnd base rates'!D$113)\n+($K467*'fnd base rates'!D$114)\n+($M467*'fnd base rates'!D$116)\n+($N467*'fnd base rates'!D$117)\n+($O467*'fnd base rates'!D$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,4)))\n*$R467","v":748.66215},{"$f":"(($D467*'fnd base rates'!E$107)\n+($E467*'fnd base rates'!E$108)\n+($F467*'fnd base rates'!E$109)\n+($G467*'fnd base rates'!E$110)\n+($H467*'fnd base rates'!E$111)\n+($I467*'fnd base rates'!E$112)\n+($J467*'fnd base rates'!E$113)\n+($K467*'fnd base rates'!E$114)\n+($M467*'fnd base rates'!E$116)\n+($N467*'fnd base rates'!E$117)\n+($O467*'fnd base rates'!E$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,5)))\n*$R467","v":4800.2187887509999},{"$f":"(($D467*'fnd base rates'!F$107)\n+($E467*'fnd base rates'!F$108)\n+($F467*'fnd base rates'!F$109)\n+($G467*'fnd base rates'!F$110)\n+($H467*'fnd base rates'!F$111)\n+($I467*'fnd base rates'!F$112)\n+($J467*'fnd base rates'!F$113)\n+($K467*'fnd base rates'!F$114)\n+($M467*'fnd base rates'!F$116)\n+($N467*'fnd base rates'!F$117)\n+($O467*'fnd base rates'!F$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,6)))\n*$R467","v":861.69333628699997},{"$f":"(($D467*'fnd base rates'!G$107)\n+($E467*'fnd base rates'!G$108)\n+($F467*'fnd base rates'!G$109)\n+($G467*'fnd base rates'!G$110)\n+($H467*'fnd base rates'!G$111)\n+($I467*'fnd base rates'!G$112)\n+($J467*'fnd base rates'!G$113)\n+($K467*'fnd base rates'!G$114)\n+($M467*'fnd base rates'!G$116)\n+($N467*'fnd base rates'!G$117)\n+($O467*'fnd base rates'!G$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,7)))\n*$R467","v":160.05411202199997},{"$f":"(($D467*'fnd base rates'!H$107)\n+($E467*'fnd base rates'!H$108)\n+($F467*'fnd base rates'!H$109)\n+($G467*'fnd base rates'!H$110)\n+($H467*'fnd base rates'!H$111)\n+($I467*'fnd base rates'!H$112)\n+($J467*'fnd base rates'!H$113)\n+($K467*'fnd base rates'!H$114)\n+($M467*'fnd base rates'!H$116)\n+($N467*'fnd base rates'!H$117)\n+($O467*'fnd base rates'!H$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D467*'fnd base rates'!I$107)\n+($E467*'fnd base rates'!I$108)\n+($F467*'fnd base rates'!I$109)\n+($G467*'fnd base rates'!I$110)\n+($H467*'fnd base rates'!I$111)\n+($I467*'fnd base rates'!I$112)\n+($J467*'fnd base rates'!I$113)\n+($K467*'fnd base rates'!I$114)\n+($M467*'fnd base rates'!I$116)\n+($N467*'fnd base rates'!I$117)\n+($O467*'fnd base rates'!I$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,9)))\n*$R467","v":416.80140999999998},{"$f":"(($D467*'fnd base rates'!J$107)\n+($E467*'fnd base rates'!J$108)\n+($F467*'fnd base rates'!J$109)\n+($G467*'fnd base rates'!J$110)\n+($H467*'fnd base rates'!J$111)\n+($I467*'fnd base rates'!J$112)\n+($J467*'fnd base rates'!J$113)\n+($K467*'fnd base rates'!J$114)\n+($M467*'fnd base rates'!J$116)\n+($N467*'fnd base rates'!J$117)\n+($O467*'fnd base rates'!J$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,10)))\n*$R467","v":561.44216999999992},{"$f":"(($D467*'fnd base rates'!K$107)\n+($E467*'fnd base rates'!K$108)\n+($F467*'fnd base rates'!K$109)\n+($G467*'fnd base rates'!K$110)\n+($H467*'fnd base rates'!K$111)\n+($I467*'fnd base rates'!K$112)\n+($J467*'fnd base rates'!K$113)\n+($K467*'fnd base rates'!K$114)\n+($M467*'fnd base rates'!K$116)\n+($N467*'fnd base rates'!K$117)\n+($O467*'fnd base rates'!K$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,11)))\n*$R467","v":1123.151043956},{"$f":"(($D467*'fnd base rates'!L$107)\n+($E467*'fnd base rates'!L$108)\n+($F467*'fnd base rates'!L$109)\n+($G467*'fnd base rates'!L$110)\n+($H467*'fnd base rates'!L$111)\n+($I467*'fnd base rates'!L$112)\n+($J467*'fnd base rates'!L$113)\n+($K467*'fnd base rates'!L$114)\n+($M467*'fnd base rates'!L$116)\n+($N467*'fnd base rates'!L$117)\n+($O467*'fnd base rates'!L$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D467*'fnd base rates'!M$107)\n+($E467*'fnd base rates'!M$108)\n+($F467*'fnd base rates'!M$109)\n+($G467*'fnd base rates'!M$110)\n+($H467*'fnd base rates'!M$111)\n+($I467*'fnd base rates'!M$112)\n+($J467*'fnd base rates'!M$113)\n+($K467*'fnd base rates'!M$114)\n+($M467*'fnd base rates'!M$116)\n+($N467*'fnd base rates'!M$117)\n+($O467*'fnd base rates'!M$118)\n+($P467*VLOOKUP($S467+12,rate_basefnd,13)))","v":0},11093.669090279001,null,470165217,"470","165","217",1,1,11093.669090279001,11094,0,11094,null,null,null,null,null,11164,0,11164,-70,11094,0,11094]
[470,470165229,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D468","v":0},{"$f":"'fnd enro'!E468","v":0},{"$f":"'fnd enro'!F468","v":1},{"$f":"'fnd enro'!G468","v":1},{"$f":"'fnd enro'!H468","v":1},{"$f":"'fnd enro'!I468","v":4},{"$f":"'fnd enro'!J468","v":0},{"$f":"'fnd enro'!K468","v":0.26529999999999998},{"$f":"'fnd enro'!L468","v":0},{"$f":"'fnd enro'!M468+'fnd enro'!N468","v":0},{"$f":"'fnd enro'!O468","v":0},{"$f":"'fnd enro'!P468","v":0},{"$f":"'fnd enro'!Q468","v":0},{"$f":"'fnd enro'!S468","v":7},1.0369999999999999,{"$f":"VALUE('fnd enro'!R468)","v":8},null,{"$f":"(($D468*'fnd base rates'!C$107)\n+($E468*'fnd base rates'!C$108)\n+($F468*'fnd base rates'!C$109)\n+($G468*'fnd base rates'!C$110)\n+($H468*'fnd base rates'!C$111)\n+($I468*'fnd base rates'!C$112)\n+($J468*'fnd base rates'!C$113)\n+($K468*'fnd base rates'!C$114)\n+($M468*'fnd base rates'!C$116)\n+($N468*'fnd base rates'!C$117)\n+($O468*'fnd base rates'!C$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,3)))\n*$R468","v":3660.6331178409996},{"$f":"(($D468*'fnd base rates'!D$107)\n+($E468*'fnd base rates'!D$108)\n+($F468*'fnd base rates'!D$109)\n+($G468*'fnd base rates'!D$110)\n+($H468*'fnd base rates'!D$111)\n+($I468*'fnd base rates'!D$112)\n+($J468*'fnd base rates'!D$113)\n+($K468*'fnd base rates'!D$114)\n+($M468*'fnd base rates'!D$116)\n+($N468*'fnd base rates'!D$117)\n+($O468*'fnd base rates'!D$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,4)))\n*$R468","v":5240.6350499999999},{"$f":"(($D468*'fnd base rates'!E$107)\n+($E468*'fnd base rates'!E$108)\n+($F468*'fnd base rates'!E$109)\n+($G468*'fnd base rates'!E$110)\n+($H468*'fnd base rates'!E$111)\n+($I468*'fnd base rates'!E$112)\n+($J468*'fnd base rates'!E$113)\n+($K468*'fnd base rates'!E$114)\n+($M468*'fnd base rates'!E$116)\n+($N468*'fnd base rates'!E$117)\n+($O468*'fnd base rates'!E$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,5)))\n*$R468","v":30160.724041256999},{"$f":"(($D468*'fnd base rates'!F$107)\n+($E468*'fnd base rates'!F$108)\n+($F468*'fnd base rates'!F$109)\n+($G468*'fnd base rates'!F$110)\n+($H468*'fnd base rates'!F$111)\n+($I468*'fnd base rates'!F$112)\n+($J468*'fnd base rates'!F$113)\n+($K468*'fnd base rates'!F$114)\n+($M468*'fnd base rates'!F$116)\n+($N468*'fnd base rates'!F$117)\n+($O468*'fnd base rates'!F$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,6)))\n*$R468","v":6843.6480640089994},{"$f":"(($D468*'fnd base rates'!G$107)\n+($E468*'fnd base rates'!G$108)\n+($F468*'fnd base rates'!G$109)\n+($G468*'fnd base rates'!G$110)\n+($H468*'fnd base rates'!G$111)\n+($I468*'fnd base rates'!G$112)\n+($J468*'fnd base rates'!G$113)\n+($K468*'fnd base rates'!G$114)\n+($M468*'fnd base rates'!G$116)\n+($N468*'fnd base rates'!G$117)\n+($O468*'fnd base rates'!G$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,7)))\n*$R468","v":1110.931714154},{"$f":"(($D468*'fnd base rates'!H$107)\n+($E468*'fnd base rates'!H$108)\n+($F468*'fnd base rates'!H$109)\n+($G468*'fnd base rates'!H$110)\n+($H468*'fnd base rates'!H$111)\n+($I468*'fnd base rates'!H$112)\n+($J468*'fnd base rates'!H$113)\n+($K468*'fnd base rates'!H$114)\n+($M468*'fnd base rates'!H$116)\n+($N468*'fnd base rates'!H$117)\n+($O468*'fnd base rates'!H$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,8)))","v":4605.5194899999997},{"$f":"(($D468*'fnd base rates'!I$107)\n+($E468*'fnd base rates'!I$108)\n+($F468*'fnd base rates'!I$109)\n+($G468*'fnd base rates'!I$110)\n+($H468*'fnd base rates'!I$111)\n+($I468*'fnd base rates'!I$112)\n+($J468*'fnd base rates'!I$113)\n+($K468*'fnd base rates'!I$114)\n+($M468*'fnd base rates'!I$116)\n+($N468*'fnd base rates'!I$117)\n+($O468*'fnd base rates'!I$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,9)))\n*$R468","v":2499.3151799999996},{"$f":"(($D468*'fnd base rates'!J$107)\n+($E468*'fnd base rates'!J$108)\n+($F468*'fnd base rates'!J$109)\n+($G468*'fnd base rates'!J$110)\n+($H468*'fnd base rates'!J$111)\n+($I468*'fnd base rates'!J$112)\n+($J468*'fnd base rates'!J$113)\n+($K468*'fnd base rates'!J$114)\n+($M468*'fnd base rates'!J$116)\n+($N468*'fnd base rates'!J$117)\n+($O468*'fnd base rates'!J$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,10)))\n*$R468","v":2737.68},{"$f":"(($D468*'fnd base rates'!K$107)\n+($E468*'fnd base rates'!K$108)\n+($F468*'fnd base rates'!K$109)\n+($G468*'fnd base rates'!K$110)\n+($H468*'fnd base rates'!K$111)\n+($I468*'fnd base rates'!K$112)\n+($J468*'fnd base rates'!K$113)\n+($K468*'fnd base rates'!K$114)\n+($M468*'fnd base rates'!K$116)\n+($N468*'fnd base rates'!K$117)\n+($O468*'fnd base rates'!K$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,11)))\n*$R468","v":7795.9070776919989},{"$f":"(($D468*'fnd base rates'!L$107)\n+($E468*'fnd base rates'!L$108)\n+($F468*'fnd base rates'!L$109)\n+($G468*'fnd base rates'!L$110)\n+($H468*'fnd base rates'!L$111)\n+($I468*'fnd base rates'!L$112)\n+($J468*'fnd base rates'!L$113)\n+($K468*'fnd base rates'!L$114)\n+($M468*'fnd base rates'!L$116)\n+($N468*'fnd base rates'!L$117)\n+($O468*'fnd base rates'!L$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,12)))","v":8071.5499469999995},{"$f":"(($D468*'fnd base rates'!M$107)\n+($E468*'fnd base rates'!M$108)\n+($F468*'fnd base rates'!M$109)\n+($G468*'fnd base rates'!M$110)\n+($H468*'fnd base rates'!M$111)\n+($I468*'fnd base rates'!M$112)\n+($J468*'fnd base rates'!M$113)\n+($K468*'fnd base rates'!M$114)\n+($M468*'fnd base rates'!M$116)\n+($N468*'fnd base rates'!M$117)\n+($O468*'fnd base rates'!M$118)\n+($P468*VLOOKUP($S468+12,rate_basefnd,13)))","v":0},72726.543681952986,null,470165229,"470","165","229",1,7,72726.543681952986,10390,0,10390,null,null,null,null,null,10469,0,10469,-79,10390,0,10390]
[470,470165248,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D469","v":0},{"$f":"'fnd enro'!E469","v":0},{"$f":"'fnd enro'!F469","v":0},{"$f":"'fnd enro'!G469","v":8},{"$f":"'fnd enro'!H469","v":9},{"$f":"'fnd enro'!I469","v":8},{"$f":"'fnd enro'!J469","v":0},{"$f":"'fnd enro'!K469","v":0.94750000000000001},{"$f":"'fnd enro'!L469","v":0},{"$f":"'fnd enro'!M469+'fnd enro'!N469","v":0},{"$f":"'fnd enro'!O469","v":0},{"$f":"'fnd enro'!P469","v":0},{"$f":"'fnd enro'!Q469","v":3},{"$f":"'fnd enro'!S469","v":25},1.0369999999999999,{"$f":"VALUE('fnd enro'!R469)","v":10},null,{"$f":"(($D469*'fnd base rates'!C$107)\n+($E469*'fnd base rates'!C$108)\n+($F469*'fnd base rates'!C$109)\n+($G469*'fnd base rates'!C$110)\n+($H469*'fnd base rates'!C$111)\n+($I469*'fnd base rates'!C$112)\n+($J469*'fnd base rates'!C$113)\n+($K469*'fnd base rates'!C$114)\n+($M469*'fnd base rates'!C$116)\n+($N469*'fnd base rates'!C$117)\n+($O469*'fnd base rates'!C$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,3)))\n*$R469","v":13271.362646575},{"$f":"(($D469*'fnd base rates'!D$107)\n+($E469*'fnd base rates'!D$108)\n+($F469*'fnd base rates'!D$109)\n+($G469*'fnd base rates'!D$110)\n+($H469*'fnd base rates'!D$111)\n+($I469*'fnd base rates'!D$112)\n+($J469*'fnd base rates'!D$113)\n+($K469*'fnd base rates'!D$114)\n+($M469*'fnd base rates'!D$116)\n+($N469*'fnd base rates'!D$117)\n+($O469*'fnd base rates'!D$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,4)))\n*$R469","v":19653.151409999999},{"$f":"(($D469*'fnd base rates'!E$107)\n+($E469*'fnd base rates'!E$108)\n+($F469*'fnd base rates'!E$109)\n+($G469*'fnd base rates'!E$110)\n+($H469*'fnd base rates'!E$111)\n+($I469*'fnd base rates'!E$112)\n+($J469*'fnd base rates'!E$113)\n+($K469*'fnd base rates'!E$114)\n+($M469*'fnd base rates'!E$116)\n+($N469*'fnd base rates'!E$117)\n+($O469*'fnd base rates'!E$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,5)))\n*$R469","v":108277.37303877501},{"$f":"(($D469*'fnd base rates'!F$107)\n+($E469*'fnd base rates'!F$108)\n+($F469*'fnd base rates'!F$109)\n+($G469*'fnd base rates'!F$110)\n+($H469*'fnd base rates'!F$111)\n+($I469*'fnd base rates'!F$112)\n+($J469*'fnd base rates'!F$113)\n+($K469*'fnd base rates'!F$114)\n+($M469*'fnd base rates'!F$116)\n+($N469*'fnd base rates'!F$117)\n+($O469*'fnd base rates'!F$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,6)))\n*$R469","v":25320.300697174996},{"$f":"(($D469*'fnd base rates'!G$107)\n+($E469*'fnd base rates'!G$108)\n+($F469*'fnd base rates'!G$109)\n+($G469*'fnd base rates'!G$110)\n+($H469*'fnd base rates'!G$111)\n+($I469*'fnd base rates'!G$112)\n+($J469*'fnd base rates'!G$113)\n+($K469*'fnd base rates'!G$114)\n+($M469*'fnd base rates'!G$116)\n+($N469*'fnd base rates'!G$117)\n+($O469*'fnd base rates'!G$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,7)))\n*$R469","v":4429.5612105499995},{"$f":"(($D469*'fnd base rates'!H$107)\n+($E469*'fnd base rates'!H$108)\n+($F469*'fnd base rates'!H$109)\n+($G469*'fnd base rates'!H$110)\n+($H469*'fnd base rates'!H$111)\n+($I469*'fnd base rates'!H$112)\n+($J469*'fnd base rates'!H$113)\n+($K469*'fnd base rates'!H$114)\n+($M469*'fnd base rates'!H$116)\n+($N469*'fnd base rates'!H$117)\n+($O469*'fnd base rates'!H$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,8)))","v":14706.846750000001},{"$f":"(($D469*'fnd base rates'!I$107)\n+($E469*'fnd base rates'!I$108)\n+($F469*'fnd base rates'!I$109)\n+($G469*'fnd base rates'!I$110)\n+($H469*'fnd base rates'!I$111)\n+($I469*'fnd base rates'!I$112)\n+($J469*'fnd base rates'!I$113)\n+($K469*'fnd base rates'!I$114)\n+($M469*'fnd base rates'!I$116)\n+($N469*'fnd base rates'!I$117)\n+($O469*'fnd base rates'!I$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,9)))\n*$R469","v":8695.6079499999996},{"$f":"(($D469*'fnd base rates'!J$107)\n+($E469*'fnd base rates'!J$108)\n+($F469*'fnd base rates'!J$109)\n+($G469*'fnd base rates'!J$110)\n+($H469*'fnd base rates'!J$111)\n+($I469*'fnd base rates'!J$112)\n+($J469*'fnd base rates'!J$113)\n+($K469*'fnd base rates'!J$114)\n+($M469*'fnd base rates'!J$116)\n+($N469*'fnd base rates'!J$117)\n+($O469*'fnd base rates'!J$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,10)))\n*$R469","v":9799.0589099999997},{"$f":"(($D469*'fnd base rates'!K$107)\n+($E469*'fnd base rates'!K$108)\n+($F469*'fnd base rates'!K$109)\n+($G469*'fnd base rates'!K$110)\n+($H469*'fnd base rates'!K$111)\n+($I469*'fnd base rates'!K$112)\n+($J469*'fnd base rates'!K$113)\n+($K469*'fnd base rates'!K$114)\n+($M469*'fnd base rates'!K$116)\n+($N469*'fnd base rates'!K$117)\n+($O469*'fnd base rates'!K$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,11)))\n*$R469","v":27971.228828899999},{"$f":"(($D469*'fnd base rates'!L$107)\n+($E469*'fnd base rates'!L$108)\n+($F469*'fnd base rates'!L$109)\n+($G469*'fnd base rates'!L$110)\n+($H469*'fnd base rates'!L$111)\n+($I469*'fnd base rates'!L$112)\n+($J469*'fnd base rates'!L$113)\n+($K469*'fnd base rates'!L$114)\n+($M469*'fnd base rates'!L$116)\n+($N469*'fnd base rates'!L$117)\n+($O469*'fnd base rates'!L$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,12)))","v":30879.705524999998},{"$f":"(($D469*'fnd base rates'!M$107)\n+($E469*'fnd base rates'!M$108)\n+($F469*'fnd base rates'!M$109)\n+($G469*'fnd base rates'!M$110)\n+($H469*'fnd base rates'!M$111)\n+($I469*'fnd base rates'!M$112)\n+($J469*'fnd base rates'!M$113)\n+($K469*'fnd base rates'!M$114)\n+($M469*'fnd base rates'!M$116)\n+($N469*'fnd base rates'!M$117)\n+($O469*'fnd base rates'!M$118)\n+($P469*VLOOKUP($S469+12,rate_basefnd,13)))","v":0},263004.196966975,null,470165248,"470","165","248",1,25,263004.196966975,10520,0,10520,null,null,null,null,null,11194,25,11219,-699,10520,0,10520]
[470,470165262,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D470","v":0},{"$f":"'fnd enro'!E470","v":0},{"$f":"'fnd enro'!F470","v":1},{"$f":"'fnd enro'!G470","v":32},{"$f":"'fnd enro'!H470","v":18},{"$f":"'fnd enro'!I470","v":18},{"$f":"'fnd enro'!J470","v":0},{"$f":"'fnd enro'!K470","v":2.6151},{"$f":"'fnd enro'!L470","v":0},{"$f":"'fnd enro'!M470+'fnd enro'!N470","v":0},{"$f":"'fnd enro'!O470","v":0},{"$f":"'fnd enro'!P470","v":0},{"$f":"'fnd enro'!Q470","v":16},{"$f":"'fnd enro'!S470","v":69},1.0369999999999999,{"$f":"VALUE('fnd enro'!R470)","v":8},null,{"$f":"(($D470*'fnd base rates'!C$107)\n+($E470*'fnd base rates'!C$108)\n+($F470*'fnd base rates'!C$109)\n+($G470*'fnd base rates'!C$110)\n+($H470*'fnd base rates'!C$111)\n+($I470*'fnd base rates'!C$112)\n+($J470*'fnd base rates'!C$113)\n+($K470*'fnd base rates'!C$114)\n+($M470*'fnd base rates'!C$116)\n+($N470*'fnd base rates'!C$117)\n+($O470*'fnd base rates'!C$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,3)))\n*$R470","v":37091.845350146999},{"$f":"(($D470*'fnd base rates'!D$107)\n+($E470*'fnd base rates'!D$108)\n+($F470*'fnd base rates'!D$109)\n+($G470*'fnd base rates'!D$110)\n+($H470*'fnd base rates'!D$111)\n+($I470*'fnd base rates'!D$112)\n+($J470*'fnd base rates'!D$113)\n+($K470*'fnd base rates'!D$114)\n+($M470*'fnd base rates'!D$116)\n+($N470*'fnd base rates'!D$117)\n+($O470*'fnd base rates'!D$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,4)))\n*$R470","v":56435.852509999997},{"$f":"(($D470*'fnd base rates'!E$107)\n+($E470*'fnd base rates'!E$108)\n+($F470*'fnd base rates'!E$109)\n+($G470*'fnd base rates'!E$110)\n+($H470*'fnd base rates'!E$111)\n+($I470*'fnd base rates'!E$112)\n+($J470*'fnd base rates'!E$113)\n+($K470*'fnd base rates'!E$114)\n+($M470*'fnd base rates'!E$116)\n+($N470*'fnd base rates'!E$117)\n+($O470*'fnd base rates'!E$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,5)))\n*$R470","v":318952.38476381899},{"$f":"(($D470*'fnd base rates'!F$107)\n+($E470*'fnd base rates'!F$108)\n+($F470*'fnd base rates'!F$109)\n+($G470*'fnd base rates'!F$110)\n+($H470*'fnd base rates'!F$111)\n+($I470*'fnd base rates'!F$112)\n+($J470*'fnd base rates'!F$113)\n+($K470*'fnd base rates'!F$114)\n+($M470*'fnd base rates'!F$116)\n+($N470*'fnd base rates'!F$117)\n+($O470*'fnd base rates'!F$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,6)))\n*$R470","v":73010.689453803003},{"$f":"(($D470*'fnd base rates'!G$107)\n+($E470*'fnd base rates'!G$108)\n+($F470*'fnd base rates'!G$109)\n+($G470*'fnd base rates'!G$110)\n+($H470*'fnd base rates'!G$111)\n+($I470*'fnd base rates'!G$112)\n+($J470*'fnd base rates'!G$113)\n+($K470*'fnd base rates'!G$114)\n+($M470*'fnd base rates'!G$116)\n+($N470*'fnd base rates'!G$117)\n+($O470*'fnd base rates'!G$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,7)))\n*$R470","v":13157.699709518},{"$f":"(($D470*'fnd base rates'!H$107)\n+($E470*'fnd base rates'!H$108)\n+($F470*'fnd base rates'!H$109)\n+($G470*'fnd base rates'!H$110)\n+($H470*'fnd base rates'!H$111)\n+($I470*'fnd base rates'!H$112)\n+($J470*'fnd base rates'!H$113)\n+($K470*'fnd base rates'!H$114)\n+($M470*'fnd base rates'!H$116)\n+($N470*'fnd base rates'!H$117)\n+($O470*'fnd base rates'!H$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,8)))","v":39571.537830000001},{"$f":"(($D470*'fnd base rates'!I$107)\n+($E470*'fnd base rates'!I$108)\n+($F470*'fnd base rates'!I$109)\n+($G470*'fnd base rates'!I$110)\n+($H470*'fnd base rates'!I$111)\n+($I470*'fnd base rates'!I$112)\n+($J470*'fnd base rates'!I$113)\n+($K470*'fnd base rates'!I$114)\n+($M470*'fnd base rates'!I$116)\n+($N470*'fnd base rates'!I$117)\n+($O470*'fnd base rates'!I$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,9)))\n*$R470","v":23619.655669999993},{"$f":"(($D470*'fnd base rates'!J$107)\n+($E470*'fnd base rates'!J$108)\n+($F470*'fnd base rates'!J$109)\n+($G470*'fnd base rates'!J$110)\n+($H470*'fnd base rates'!J$111)\n+($I470*'fnd base rates'!J$112)\n+($J470*'fnd base rates'!J$113)\n+($K470*'fnd base rates'!J$114)\n+($M470*'fnd base rates'!J$116)\n+($N470*'fnd base rates'!J$117)\n+($O470*'fnd base rates'!J$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,10)))\n*$R470","v":29171.805519999998},{"$f":"(($D470*'fnd base rates'!K$107)\n+($E470*'fnd base rates'!K$108)\n+($F470*'fnd base rates'!K$109)\n+($G470*'fnd base rates'!K$110)\n+($H470*'fnd base rates'!K$111)\n+($I470*'fnd base rates'!K$112)\n+($J470*'fnd base rates'!K$113)\n+($K470*'fnd base rates'!K$114)\n+($M470*'fnd base rates'!K$116)\n+($N470*'fnd base rates'!K$117)\n+($O470*'fnd base rates'!K$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,11)))\n*$R470","v":76453.059332963996},{"$f":"(($D470*'fnd base rates'!L$107)\n+($E470*'fnd base rates'!L$108)\n+($F470*'fnd base rates'!L$109)\n+($G470*'fnd base rates'!L$110)\n+($H470*'fnd base rates'!L$111)\n+($I470*'fnd base rates'!L$112)\n+($J470*'fnd base rates'!L$113)\n+($K470*'fnd base rates'!L$114)\n+($M470*'fnd base rates'!L$116)\n+($N470*'fnd base rates'!L$117)\n+($O470*'fnd base rates'!L$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,12)))","v":88646.208048999979},{"$f":"(($D470*'fnd base rates'!M$107)\n+($E470*'fnd base rates'!M$108)\n+($F470*'fnd base rates'!M$109)\n+($G470*'fnd base rates'!M$110)\n+($H470*'fnd base rates'!M$111)\n+($I470*'fnd base rates'!M$112)\n+($J470*'fnd base rates'!M$113)\n+($K470*'fnd base rates'!M$114)\n+($M470*'fnd base rates'!M$116)\n+($N470*'fnd base rates'!M$117)\n+($O470*'fnd base rates'!M$118)\n+($P470*VLOOKUP($S470+12,rate_basefnd,13)))","v":0},756110.73818925105,null,470165262,"470","165","262",1,69,756110.73818925105,10958,0,10958,null,null,null,null,null,11023,8,11031,-73,10958,0,10958]
[470,470165274,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D471","v":0},{"$f":"'fnd enro'!E471","v":0},{"$f":"'fnd enro'!F471","v":0},{"$f":"'fnd enro'!G471","v":0},{"$f":"'fnd enro'!H471","v":0},{"$f":"'fnd enro'!I471","v":1},{"$f":"'fnd enro'!J471","v":0},{"$f":"'fnd enro'!K471","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L471","v":0},{"$f":"'fnd enro'!M471+'fnd enro'!N471","v":0},{"$f":"'fnd enro'!O471","v":0},{"$f":"'fnd enro'!P471","v":0},{"$f":"'fnd enro'!Q471","v":0},{"$f":"'fnd enro'!S471","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!R471)","v":9},null,{"$f":"(($D471*'fnd base rates'!C$107)\n+($E471*'fnd base rates'!C$108)\n+($F471*'fnd base rates'!C$109)\n+($G471*'fnd base rates'!C$110)\n+($H471*'fnd base rates'!C$111)\n+($I471*'fnd base rates'!C$112)\n+($J471*'fnd base rates'!C$113)\n+($K471*'fnd base rates'!C$114)\n+($M471*'fnd base rates'!C$116)\n+($N471*'fnd base rates'!C$117)\n+($O471*'fnd base rates'!C$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,3)))\n*$R471","v":522.94758826299994},{"$f":"(($D471*'fnd base rates'!D$107)\n+($E471*'fnd base rates'!D$108)\n+($F471*'fnd base rates'!D$109)\n+($G471*'fnd base rates'!D$110)\n+($H471*'fnd base rates'!D$111)\n+($I471*'fnd base rates'!D$112)\n+($J471*'fnd base rates'!D$113)\n+($K471*'fnd base rates'!D$114)\n+($M471*'fnd base rates'!D$116)\n+($N471*'fnd base rates'!D$117)\n+($O471*'fnd base rates'!D$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,4)))\n*$R471","v":748.66215},{"$f":"(($D471*'fnd base rates'!E$107)\n+($E471*'fnd base rates'!E$108)\n+($F471*'fnd base rates'!E$109)\n+($G471*'fnd base rates'!E$110)\n+($H471*'fnd base rates'!E$111)\n+($I471*'fnd base rates'!E$112)\n+($J471*'fnd base rates'!E$113)\n+($K471*'fnd base rates'!E$114)\n+($M471*'fnd base rates'!E$116)\n+($N471*'fnd base rates'!E$117)\n+($O471*'fnd base rates'!E$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,5)))\n*$R471","v":4800.2187887509999},{"$f":"(($D471*'fnd base rates'!F$107)\n+($E471*'fnd base rates'!F$108)\n+($F471*'fnd base rates'!F$109)\n+($G471*'fnd base rates'!F$110)\n+($H471*'fnd base rates'!F$111)\n+($I471*'fnd base rates'!F$112)\n+($J471*'fnd base rates'!F$113)\n+($K471*'fnd base rates'!F$114)\n+($M471*'fnd base rates'!F$116)\n+($N471*'fnd base rates'!F$117)\n+($O471*'fnd base rates'!F$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,6)))\n*$R471","v":861.69333628699997},{"$f":"(($D471*'fnd base rates'!G$107)\n+($E471*'fnd base rates'!G$108)\n+($F471*'fnd base rates'!G$109)\n+($G471*'fnd base rates'!G$110)\n+($H471*'fnd base rates'!G$111)\n+($I471*'fnd base rates'!G$112)\n+($J471*'fnd base rates'!G$113)\n+($K471*'fnd base rates'!G$114)\n+($M471*'fnd base rates'!G$116)\n+($N471*'fnd base rates'!G$117)\n+($O471*'fnd base rates'!G$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,7)))\n*$R471","v":160.05411202199997},{"$f":"(($D471*'fnd base rates'!H$107)\n+($E471*'fnd base rates'!H$108)\n+($F471*'fnd base rates'!H$109)\n+($G471*'fnd base rates'!H$110)\n+($H471*'fnd base rates'!H$111)\n+($I471*'fnd base rates'!H$112)\n+($J471*'fnd base rates'!H$113)\n+($K471*'fnd base rates'!H$114)\n+($M471*'fnd base rates'!H$116)\n+($N471*'fnd base rates'!H$117)\n+($O471*'fnd base rates'!H$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D471*'fnd base rates'!I$107)\n+($E471*'fnd base rates'!I$108)\n+($F471*'fnd base rates'!I$109)\n+($G471*'fnd base rates'!I$110)\n+($H471*'fnd base rates'!I$111)\n+($I471*'fnd base rates'!I$112)\n+($J471*'fnd base rates'!I$113)\n+($K471*'fnd base rates'!I$114)\n+($M471*'fnd base rates'!I$116)\n+($N471*'fnd base rates'!I$117)\n+($O471*'fnd base rates'!I$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,9)))\n*$R471","v":416.80140999999998},{"$f":"(($D471*'fnd base rates'!J$107)\n+($E471*'fnd base rates'!J$108)\n+($F471*'fnd base rates'!J$109)\n+($G471*'fnd base rates'!J$110)\n+($H471*'fnd base rates'!J$111)\n+($I471*'fnd base rates'!J$112)\n+($J471*'fnd base rates'!J$113)\n+($K471*'fnd base rates'!J$114)\n+($M471*'fnd base rates'!J$116)\n+($N471*'fnd base rates'!J$117)\n+($O471*'fnd base rates'!J$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,10)))\n*$R471","v":561.44216999999992},{"$f":"(($D471*'fnd base rates'!K$107)\n+($E471*'fnd base rates'!K$108)\n+($F471*'fnd base rates'!K$109)\n+($G471*'fnd base rates'!K$110)\n+($H471*'fnd base rates'!K$111)\n+($I471*'fnd base rates'!K$112)\n+($J471*'fnd base rates'!K$113)\n+($K471*'fnd base rates'!K$114)\n+($M471*'fnd base rates'!K$116)\n+($N471*'fnd base rates'!K$117)\n+($O471*'fnd base rates'!K$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,11)))\n*$R471","v":1123.151043956},{"$f":"(($D471*'fnd base rates'!L$107)\n+($E471*'fnd base rates'!L$108)\n+($F471*'fnd base rates'!L$109)\n+($G471*'fnd base rates'!L$110)\n+($H471*'fnd base rates'!L$111)\n+($I471*'fnd base rates'!L$112)\n+($J471*'fnd base rates'!L$113)\n+($K471*'fnd base rates'!L$114)\n+($M471*'fnd base rates'!L$116)\n+($N471*'fnd base rates'!L$117)\n+($O471*'fnd base rates'!L$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D471*'fnd base rates'!M$107)\n+($E471*'fnd base rates'!M$108)\n+($F471*'fnd base rates'!M$109)\n+($G471*'fnd base rates'!M$110)\n+($H471*'fnd base rates'!M$111)\n+($I471*'fnd base rates'!M$112)\n+($J471*'fnd base rates'!M$113)\n+($K471*'fnd base rates'!M$114)\n+($M471*'fnd base rates'!M$116)\n+($N471*'fnd base rates'!M$117)\n+($O471*'fnd base rates'!M$118)\n+($P471*VLOOKUP($S471+12,rate_basefnd,13)))","v":0},11093.669090279001,null,470165274,"470","165","274",1,1,11093.669090279001,11094,0,11094,null,null,null,null,null,11164,0,11164,-70,11094,0,11094]
[470,470165284,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D472","v":0},{"$f":"'fnd enro'!E472","v":0},{"$f":"'fnd enro'!F472","v":16},{"$f":"'fnd enro'!G472","v":36},{"$f":"'fnd enro'!H472","v":25},{"$f":"'fnd enro'!I472","v":20},{"$f":"'fnd enro'!J472","v":0},{"$f":"'fnd enro'!K472","v":3.6762999999999999},{"$f":"'fnd enro'!L472","v":0},{"$f":"'fnd enro'!M472+'fnd enro'!N472","v":2},{"$f":"'fnd enro'!O472","v":0},{"$f":"'fnd enro'!P472","v":0},{"$f":"'fnd enro'!Q472","v":11},{"$f":"'fnd enro'!S472","v":97},1.0369999999999999,{"$f":"VALUE('fnd enro'!R472)","v":4},null,{"$f":"(($D472*'fnd base rates'!C$107)\n+($E472*'fnd base rates'!C$108)\n+($F472*'fnd base rates'!C$109)\n+($G472*'fnd base rates'!C$110)\n+($H472*'fnd base rates'!C$111)\n+($I472*'fnd base rates'!C$112)\n+($J472*'fnd base rates'!C$113)\n+($K472*'fnd base rates'!C$114)\n+($M472*'fnd base rates'!C$116)\n+($N472*'fnd base rates'!C$117)\n+($O472*'fnd base rates'!C$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,3)))\n*$R472","v":51529.36292151099},{"$f":"(($D472*'fnd base rates'!D$107)\n+($E472*'fnd base rates'!D$108)\n+($F472*'fnd base rates'!D$109)\n+($G472*'fnd base rates'!D$110)\n+($H472*'fnd base rates'!D$111)\n+($I472*'fnd base rates'!D$112)\n+($J472*'fnd base rates'!D$113)\n+($K472*'fnd base rates'!D$114)\n+($M472*'fnd base rates'!D$116)\n+($N472*'fnd base rates'!D$117)\n+($O472*'fnd base rates'!D$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,4)))\n*$R472","v":75857.089239999987},{"$f":"(($D472*'fnd base rates'!E$107)\n+($E472*'fnd base rates'!E$108)\n+($F472*'fnd base rates'!E$109)\n+($G472*'fnd base rates'!E$110)\n+($H472*'fnd base rates'!E$111)\n+($I472*'fnd base rates'!E$112)\n+($J472*'fnd base rates'!E$113)\n+($K472*'fnd base rates'!E$114)\n+($M472*'fnd base rates'!E$116)\n+($N472*'fnd base rates'!E$117)\n+($O472*'fnd base rates'!E$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,5)))\n*$R472","v":408257.66979884688},{"$f":"(($D472*'fnd base rates'!F$107)\n+($E472*'fnd base rates'!F$108)\n+($F472*'fnd base rates'!F$109)\n+($G472*'fnd base rates'!F$110)\n+($H472*'fnd base rates'!F$111)\n+($I472*'fnd base rates'!F$112)\n+($J472*'fnd base rates'!F$113)\n+($K472*'fnd base rates'!F$114)\n+($M472*'fnd base rates'!F$116)\n+($N472*'fnd base rates'!F$117)\n+($O472*'fnd base rates'!F$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,6)))\n*$R472","v":104918.42350983898},{"$f":"(($D472*'fnd base rates'!G$107)\n+($E472*'fnd base rates'!G$108)\n+($F472*'fnd base rates'!G$109)\n+($G472*'fnd base rates'!G$110)\n+($H472*'fnd base rates'!G$111)\n+($I472*'fnd base rates'!G$112)\n+($J472*'fnd base rates'!G$113)\n+($K472*'fnd base rates'!G$114)\n+($M472*'fnd base rates'!G$116)\n+($N472*'fnd base rates'!G$117)\n+($O472*'fnd base rates'!G$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,7)))\n*$R472","v":16745.569726133999},{"$f":"(($D472*'fnd base rates'!H$107)\n+($E472*'fnd base rates'!H$108)\n+($F472*'fnd base rates'!H$109)\n+($G472*'fnd base rates'!H$110)\n+($H472*'fnd base rates'!H$111)\n+($I472*'fnd base rates'!H$112)\n+($J472*'fnd base rates'!H$113)\n+($K472*'fnd base rates'!H$114)\n+($M472*'fnd base rates'!H$116)\n+($N472*'fnd base rates'!H$117)\n+($O472*'fnd base rates'!H$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,8)))","v":54067.415790000006},{"$f":"(($D472*'fnd base rates'!I$107)\n+($E472*'fnd base rates'!I$108)\n+($F472*'fnd base rates'!I$109)\n+($G472*'fnd base rates'!I$110)\n+($H472*'fnd base rates'!I$111)\n+($I472*'fnd base rates'!I$112)\n+($J472*'fnd base rates'!I$113)\n+($K472*'fnd base rates'!I$114)\n+($M472*'fnd base rates'!I$116)\n+($N472*'fnd base rates'!I$117)\n+($O472*'fnd base rates'!I$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,9)))\n*$R472","v":30928.919059999997},{"$f":"(($D472*'fnd base rates'!J$107)\n+($E472*'fnd base rates'!J$108)\n+($F472*'fnd base rates'!J$109)\n+($G472*'fnd base rates'!J$110)\n+($H472*'fnd base rates'!J$111)\n+($I472*'fnd base rates'!J$112)\n+($J472*'fnd base rates'!J$113)\n+($K472*'fnd base rates'!J$114)\n+($M472*'fnd base rates'!J$116)\n+($N472*'fnd base rates'!J$117)\n+($O472*'fnd base rates'!J$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,10)))\n*$R472","v":30282.598439999994},{"$f":"(($D472*'fnd base rates'!K$107)\n+($E472*'fnd base rates'!K$108)\n+($F472*'fnd base rates'!K$109)\n+($G472*'fnd base rates'!K$110)\n+($H472*'fnd base rates'!K$111)\n+($I472*'fnd base rates'!K$112)\n+($J472*'fnd base rates'!K$113)\n+($K472*'fnd base rates'!K$114)\n+($M472*'fnd base rates'!K$116)\n+($N472*'fnd base rates'!K$117)\n+($O472*'fnd base rates'!K$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,11)))\n*$R472","v":107766.30227373197},{"$f":"(($D472*'fnd base rates'!L$107)\n+($E472*'fnd base rates'!L$108)\n+($F472*'fnd base rates'!L$109)\n+($G472*'fnd base rates'!L$110)\n+($H472*'fnd base rates'!L$111)\n+($I472*'fnd base rates'!L$112)\n+($J472*'fnd base rates'!L$113)\n+($K472*'fnd base rates'!L$114)\n+($M472*'fnd base rates'!L$116)\n+($N472*'fnd base rates'!L$117)\n+($O472*'fnd base rates'!L$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,12)))","v":119690.38783699999},{"$f":"(($D472*'fnd base rates'!M$107)\n+($E472*'fnd base rates'!M$108)\n+($F472*'fnd base rates'!M$109)\n+($G472*'fnd base rates'!M$110)\n+($H472*'fnd base rates'!M$111)\n+($I472*'fnd base rates'!M$112)\n+($J472*'fnd base rates'!M$113)\n+($K472*'fnd base rates'!M$114)\n+($M472*'fnd base rates'!M$116)\n+($N472*'fnd base rates'!M$117)\n+($O472*'fnd base rates'!M$118)\n+($P472*VLOOKUP($S472+12,rate_basefnd,13)))","v":0},1000043.7385970626,null,470165284,"470","165","284",1,97,1000043.7385970626,10310,0,10310,null,null,null,null,null,10403,2,10405,-95,10310,0,10310]
[470,470165305,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D473","v":0},{"$f":"'fnd enro'!E473","v":0},{"$f":"'fnd enro'!F473","v":9},{"$f":"'fnd enro'!G473","v":19},{"$f":"'fnd enro'!H473","v":21},{"$f":"'fnd enro'!I473","v":13},{"$f":"'fnd enro'!J473","v":0},{"$f":"'fnd enro'!K473","v":2.3498000000000001},{"$f":"'fnd enro'!L473","v":0},{"$f":"'fnd enro'!M473+'fnd enro'!N473","v":0},{"$f":"'fnd enro'!O473","v":0},{"$f":"'fnd enro'!P473","v":0},{"$f":"'fnd enro'!Q473","v":3},{"$f":"'fnd enro'!S473","v":62},1.0369999999999999,{"$f":"VALUE('fnd enro'!R473)","v":3},null,{"$f":"(($D473*'fnd base rates'!C$107)\n+($E473*'fnd base rates'!C$108)\n+($F473*'fnd base rates'!C$109)\n+($G473*'fnd base rates'!C$110)\n+($H473*'fnd base rates'!C$111)\n+($I473*'fnd base rates'!C$112)\n+($J473*'fnd base rates'!C$113)\n+($K473*'fnd base rates'!C$114)\n+($M473*'fnd base rates'!C$116)\n+($N473*'fnd base rates'!C$117)\n+($O473*'fnd base rates'!C$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,3)))\n*$R473","v":32588.069012305998},{"$f":"(($D473*'fnd base rates'!D$107)\n+($E473*'fnd base rates'!D$108)\n+($F473*'fnd base rates'!D$109)\n+($G473*'fnd base rates'!D$110)\n+($H473*'fnd base rates'!D$111)\n+($I473*'fnd base rates'!D$112)\n+($J473*'fnd base rates'!D$113)\n+($K473*'fnd base rates'!D$114)\n+($M473*'fnd base rates'!D$116)\n+($N473*'fnd base rates'!D$117)\n+($O473*'fnd base rates'!D$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,4)))\n*$R473","v":47200.340879999996},{"$f":"(($D473*'fnd base rates'!E$107)\n+($E473*'fnd base rates'!E$108)\n+($F473*'fnd base rates'!E$109)\n+($G473*'fnd base rates'!E$110)\n+($H473*'fnd base rates'!E$111)\n+($I473*'fnd base rates'!E$112)\n+($J473*'fnd base rates'!E$113)\n+($K473*'fnd base rates'!E$114)\n+($M473*'fnd base rates'!E$116)\n+($N473*'fnd base rates'!E$117)\n+($O473*'fnd base rates'!E$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,5)))\n*$R473","v":247137.74545256197},{"$f":"(($D473*'fnd base rates'!F$107)\n+($E473*'fnd base rates'!F$108)\n+($F473*'fnd base rates'!F$109)\n+($G473*'fnd base rates'!F$110)\n+($H473*'fnd base rates'!F$111)\n+($I473*'fnd base rates'!F$112)\n+($J473*'fnd base rates'!F$113)\n+($K473*'fnd base rates'!F$114)\n+($M473*'fnd base rates'!F$116)\n+($N473*'fnd base rates'!F$117)\n+($O473*'fnd base rates'!F$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,6)))\n*$R473","v":65533.216619793988},{"$f":"(($D473*'fnd base rates'!G$107)\n+($E473*'fnd base rates'!G$108)\n+($F473*'fnd base rates'!G$109)\n+($G473*'fnd base rates'!G$110)\n+($H473*'fnd base rates'!G$111)\n+($I473*'fnd base rates'!G$112)\n+($J473*'fnd base rates'!G$113)\n+($K473*'fnd base rates'!G$114)\n+($M473*'fnd base rates'!G$116)\n+($N473*'fnd base rates'!G$117)\n+($O473*'fnd base rates'!G$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,7)))\n*$R473","v":10193.472705363998},{"$f":"(($D473*'fnd base rates'!H$107)\n+($E473*'fnd base rates'!H$108)\n+($F473*'fnd base rates'!H$109)\n+($G473*'fnd base rates'!H$110)\n+($H473*'fnd base rates'!H$111)\n+($I473*'fnd base rates'!H$112)\n+($J473*'fnd base rates'!H$113)\n+($K473*'fnd base rates'!H$114)\n+($M473*'fnd base rates'!H$116)\n+($N473*'fnd base rates'!H$117)\n+($O473*'fnd base rates'!H$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,8)))","v":34398.818339999998},{"$f":"(($D473*'fnd base rates'!I$107)\n+($E473*'fnd base rates'!I$108)\n+($F473*'fnd base rates'!I$109)\n+($G473*'fnd base rates'!I$110)\n+($H473*'fnd base rates'!I$111)\n+($I473*'fnd base rates'!I$112)\n+($J473*'fnd base rates'!I$113)\n+($K473*'fnd base rates'!I$114)\n+($M473*'fnd base rates'!I$116)\n+($N473*'fnd base rates'!I$117)\n+($O473*'fnd base rates'!I$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,9)))\n*$R473","v":19705.11548},{"$f":"(($D473*'fnd base rates'!J$107)\n+($E473*'fnd base rates'!J$108)\n+($F473*'fnd base rates'!J$109)\n+($G473*'fnd base rates'!J$110)\n+($H473*'fnd base rates'!J$111)\n+($I473*'fnd base rates'!J$112)\n+($J473*'fnd base rates'!J$113)\n+($K473*'fnd base rates'!J$114)\n+($M473*'fnd base rates'!J$116)\n+($N473*'fnd base rates'!J$117)\n+($O473*'fnd base rates'!J$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,10)))\n*$R473","v":17747.103929999997},{"$f":"(($D473*'fnd base rates'!K$107)\n+($E473*'fnd base rates'!K$108)\n+($F473*'fnd base rates'!K$109)\n+($G473*'fnd base rates'!K$110)\n+($H473*'fnd base rates'!K$111)\n+($I473*'fnd base rates'!K$112)\n+($J473*'fnd base rates'!K$113)\n+($K473*'fnd base rates'!K$114)\n+($M473*'fnd base rates'!K$116)\n+($N473*'fnd base rates'!K$117)\n+($O473*'fnd base rates'!K$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,11)))\n*$R473","v":68929.136615271986},{"$f":"(($D473*'fnd base rates'!L$107)\n+($E473*'fnd base rates'!L$108)\n+($F473*'fnd base rates'!L$109)\n+($G473*'fnd base rates'!L$110)\n+($H473*'fnd base rates'!L$111)\n+($I473*'fnd base rates'!L$112)\n+($J473*'fnd base rates'!L$113)\n+($K473*'fnd base rates'!L$114)\n+($M473*'fnd base rates'!L$116)\n+($N473*'fnd base rates'!L$117)\n+($O473*'fnd base rates'!L$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,12)))","v":74690.178102000005},{"$f":"(($D473*'fnd base rates'!M$107)\n+($E473*'fnd base rates'!M$108)\n+($F473*'fnd base rates'!M$109)\n+($G473*'fnd base rates'!M$110)\n+($H473*'fnd base rates'!M$111)\n+($I473*'fnd base rates'!M$112)\n+($J473*'fnd base rates'!M$113)\n+($K473*'fnd base rates'!M$114)\n+($M473*'fnd base rates'!M$116)\n+($N473*'fnd base rates'!M$117)\n+($O473*'fnd base rates'!M$118)\n+($P473*VLOOKUP($S473+12,rate_basefnd,13)))","v":0},618123.19713729795,null,470165305,"470","165","305",1,62,618123.19713729795,9970,0,9970,null,null,null,null,null,10188,0,10188,-218,9970,0,9970]
[470,470165314,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D474","v":0},{"$f":"'fnd enro'!E474","v":0},{"$f":"'fnd enro'!F474","v":0},{"$f":"'fnd enro'!G474","v":0},{"$f":"'fnd enro'!H474","v":0},{"$f":"'fnd enro'!I474","v":1},{"$f":"'fnd enro'!J474","v":0},{"$f":"'fnd enro'!K474","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L474","v":0},{"$f":"'fnd enro'!M474+'fnd enro'!N474","v":0},{"$f":"'fnd enro'!O474","v":0},{"$f":"'fnd enro'!P474","v":0},{"$f":"'fnd enro'!Q474","v":0},{"$f":"'fnd enro'!S474","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!R474)","v":7},null,{"$f":"(($D474*'fnd base rates'!C$107)\n+($E474*'fnd base rates'!C$108)\n+($F474*'fnd base rates'!C$109)\n+($G474*'fnd base rates'!C$110)\n+($H474*'fnd base rates'!C$111)\n+($I474*'fnd base rates'!C$112)\n+($J474*'fnd base rates'!C$113)\n+($K474*'fnd base rates'!C$114)\n+($M474*'fnd base rates'!C$116)\n+($N474*'fnd base rates'!C$117)\n+($O474*'fnd base rates'!C$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,3)))\n*$R474","v":522.94758826299994},{"$f":"(($D474*'fnd base rates'!D$107)\n+($E474*'fnd base rates'!D$108)\n+($F474*'fnd base rates'!D$109)\n+($G474*'fnd base rates'!D$110)\n+($H474*'fnd base rates'!D$111)\n+($I474*'fnd base rates'!D$112)\n+($J474*'fnd base rates'!D$113)\n+($K474*'fnd base rates'!D$114)\n+($M474*'fnd base rates'!D$116)\n+($N474*'fnd base rates'!D$117)\n+($O474*'fnd base rates'!D$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,4)))\n*$R474","v":748.66215},{"$f":"(($D474*'fnd base rates'!E$107)\n+($E474*'fnd base rates'!E$108)\n+($F474*'fnd base rates'!E$109)\n+($G474*'fnd base rates'!E$110)\n+($H474*'fnd base rates'!E$111)\n+($I474*'fnd base rates'!E$112)\n+($J474*'fnd base rates'!E$113)\n+($K474*'fnd base rates'!E$114)\n+($M474*'fnd base rates'!E$116)\n+($N474*'fnd base rates'!E$117)\n+($O474*'fnd base rates'!E$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,5)))\n*$R474","v":4800.2187887509999},{"$f":"(($D474*'fnd base rates'!F$107)\n+($E474*'fnd base rates'!F$108)\n+($F474*'fnd base rates'!F$109)\n+($G474*'fnd base rates'!F$110)\n+($H474*'fnd base rates'!F$111)\n+($I474*'fnd base rates'!F$112)\n+($J474*'fnd base rates'!F$113)\n+($K474*'fnd base rates'!F$114)\n+($M474*'fnd base rates'!F$116)\n+($N474*'fnd base rates'!F$117)\n+($O474*'fnd base rates'!F$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,6)))\n*$R474","v":861.69333628699997},{"$f":"(($D474*'fnd base rates'!G$107)\n+($E474*'fnd base rates'!G$108)\n+($F474*'fnd base rates'!G$109)\n+($G474*'fnd base rates'!G$110)\n+($H474*'fnd base rates'!G$111)\n+($I474*'fnd base rates'!G$112)\n+($J474*'fnd base rates'!G$113)\n+($K474*'fnd base rates'!G$114)\n+($M474*'fnd base rates'!G$116)\n+($N474*'fnd base rates'!G$117)\n+($O474*'fnd base rates'!G$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,7)))\n*$R474","v":160.05411202199997},{"$f":"(($D474*'fnd base rates'!H$107)\n+($E474*'fnd base rates'!H$108)\n+($F474*'fnd base rates'!H$109)\n+($G474*'fnd base rates'!H$110)\n+($H474*'fnd base rates'!H$111)\n+($I474*'fnd base rates'!H$112)\n+($J474*'fnd base rates'!H$113)\n+($K474*'fnd base rates'!H$114)\n+($M474*'fnd base rates'!H$116)\n+($N474*'fnd base rates'!H$117)\n+($O474*'fnd base rates'!H$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D474*'fnd base rates'!I$107)\n+($E474*'fnd base rates'!I$108)\n+($F474*'fnd base rates'!I$109)\n+($G474*'fnd base rates'!I$110)\n+($H474*'fnd base rates'!I$111)\n+($I474*'fnd base rates'!I$112)\n+($J474*'fnd base rates'!I$113)\n+($K474*'fnd base rates'!I$114)\n+($M474*'fnd base rates'!I$116)\n+($N474*'fnd base rates'!I$117)\n+($O474*'fnd base rates'!I$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,9)))\n*$R474","v":416.80140999999998},{"$f":"(($D474*'fnd base rates'!J$107)\n+($E474*'fnd base rates'!J$108)\n+($F474*'fnd base rates'!J$109)\n+($G474*'fnd base rates'!J$110)\n+($H474*'fnd base rates'!J$111)\n+($I474*'fnd base rates'!J$112)\n+($J474*'fnd base rates'!J$113)\n+($K474*'fnd base rates'!J$114)\n+($M474*'fnd base rates'!J$116)\n+($N474*'fnd base rates'!J$117)\n+($O474*'fnd base rates'!J$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,10)))\n*$R474","v":561.44216999999992},{"$f":"(($D474*'fnd base rates'!K$107)\n+($E474*'fnd base rates'!K$108)\n+($F474*'fnd base rates'!K$109)\n+($G474*'fnd base rates'!K$110)\n+($H474*'fnd base rates'!K$111)\n+($I474*'fnd base rates'!K$112)\n+($J474*'fnd base rates'!K$113)\n+($K474*'fnd base rates'!K$114)\n+($M474*'fnd base rates'!K$116)\n+($N474*'fnd base rates'!K$117)\n+($O474*'fnd base rates'!K$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,11)))\n*$R474","v":1123.151043956},{"$f":"(($D474*'fnd base rates'!L$107)\n+($E474*'fnd base rates'!L$108)\n+($F474*'fnd base rates'!L$109)\n+($G474*'fnd base rates'!L$110)\n+($H474*'fnd base rates'!L$111)\n+($I474*'fnd base rates'!L$112)\n+($J474*'fnd base rates'!L$113)\n+($K474*'fnd base rates'!L$114)\n+($M474*'fnd base rates'!L$116)\n+($N474*'fnd base rates'!L$117)\n+($O474*'fnd base rates'!L$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D474*'fnd base rates'!M$107)\n+($E474*'fnd base rates'!M$108)\n+($F474*'fnd base rates'!M$109)\n+($G474*'fnd base rates'!M$110)\n+($H474*'fnd base rates'!M$111)\n+($I474*'fnd base rates'!M$112)\n+($J474*'fnd base rates'!M$113)\n+($K474*'fnd base rates'!M$114)\n+($M474*'fnd base rates'!M$116)\n+($N474*'fnd base rates'!M$117)\n+($O474*'fnd base rates'!M$118)\n+($P474*VLOOKUP($S474+12,rate_basefnd,13)))","v":0},11093.669090279001,null,470165314,"470","165","314",1,1,11093.669090279001,11094,0,11094,null,null,null,null,null,11164,0,11164,-70,11094,0,11094]
[470,470165342,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D475","v":0},{"$f":"'fnd enro'!E475","v":0},{"$f":"'fnd enro'!F475","v":0},{"$f":"'fnd enro'!G475","v":2},{"$f":"'fnd enro'!H475","v":2},{"$f":"'fnd enro'!I475","v":0},{"$f":"'fnd enro'!J475","v":0},{"$f":"'fnd enro'!K475","v":0.15160000000000001},{"$f":"'fnd enro'!L475","v":0},{"$f":"'fnd enro'!M475+'fnd enro'!N475","v":0},{"$f":"'fnd enro'!O475","v":0},{"$f":"'fnd enro'!P475","v":0},{"$f":"'fnd enro'!Q475","v":0},{"$f":"'fnd enro'!S475","v":4},1.0369999999999999,{"$f":"VALUE('fnd enro'!R475)","v":2},null,{"$f":"(($D475*'fnd base rates'!C$107)\n+($E475*'fnd base rates'!C$108)\n+($F475*'fnd base rates'!C$109)\n+($G475*'fnd base rates'!C$110)\n+($H475*'fnd base rates'!C$111)\n+($I475*'fnd base rates'!C$112)\n+($J475*'fnd base rates'!C$113)\n+($K475*'fnd base rates'!C$114)\n+($M475*'fnd base rates'!C$116)\n+($N475*'fnd base rates'!C$117)\n+($O475*'fnd base rates'!C$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,3)))\n*$R475","v":2091.7903530519998},{"$f":"(($D475*'fnd base rates'!D$107)\n+($E475*'fnd base rates'!D$108)\n+($F475*'fnd base rates'!D$109)\n+($G475*'fnd base rates'!D$110)\n+($H475*'fnd base rates'!D$111)\n+($I475*'fnd base rates'!D$112)\n+($J475*'fnd base rates'!D$113)\n+($K475*'fnd base rates'!D$114)\n+($M475*'fnd base rates'!D$116)\n+($N475*'fnd base rates'!D$117)\n+($O475*'fnd base rates'!D$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,4)))\n*$R475","v":2994.6486},{"$f":"(($D475*'fnd base rates'!E$107)\n+($E475*'fnd base rates'!E$108)\n+($F475*'fnd base rates'!E$109)\n+($G475*'fnd base rates'!E$110)\n+($H475*'fnd base rates'!E$111)\n+($I475*'fnd base rates'!E$112)\n+($J475*'fnd base rates'!E$113)\n+($K475*'fnd base rates'!E$114)\n+($M475*'fnd base rates'!E$116)\n+($N475*'fnd base rates'!E$117)\n+($O475*'fnd base rates'!E$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,5)))\n*$R475","v":14338.465115003997},{"$f":"(($D475*'fnd base rates'!F$107)\n+($E475*'fnd base rates'!F$108)\n+($F475*'fnd base rates'!F$109)\n+($G475*'fnd base rates'!F$110)\n+($H475*'fnd base rates'!F$111)\n+($I475*'fnd base rates'!F$112)\n+($J475*'fnd base rates'!F$113)\n+($K475*'fnd base rates'!F$114)\n+($M475*'fnd base rates'!F$116)\n+($N475*'fnd base rates'!F$117)\n+($O475*'fnd base rates'!F$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,6)))\n*$R475","v":4364.725745148},{"$f":"(($D475*'fnd base rates'!G$107)\n+($E475*'fnd base rates'!G$108)\n+($F475*'fnd base rates'!G$109)\n+($G475*'fnd base rates'!G$110)\n+($H475*'fnd base rates'!G$111)\n+($I475*'fnd base rates'!G$112)\n+($J475*'fnd base rates'!G$113)\n+($K475*'fnd base rates'!G$114)\n+($M475*'fnd base rates'!G$116)\n+($N475*'fnd base rates'!G$117)\n+($O475*'fnd base rates'!G$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,7)))\n*$R475","v":635.25958808799987},{"$f":"(($D475*'fnd base rates'!H$107)\n+($E475*'fnd base rates'!H$108)\n+($F475*'fnd base rates'!H$109)\n+($G475*'fnd base rates'!H$110)\n+($H475*'fnd base rates'!H$111)\n+($I475*'fnd base rates'!H$112)\n+($J475*'fnd base rates'!H$113)\n+($K475*'fnd base rates'!H$114)\n+($M475*'fnd base rates'!H$116)\n+($N475*'fnd base rates'!H$117)\n+($O475*'fnd base rates'!H$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,8)))","v":1974.6282799999999},{"$f":"(($D475*'fnd base rates'!I$107)\n+($E475*'fnd base rates'!I$108)\n+($F475*'fnd base rates'!I$109)\n+($G475*'fnd base rates'!I$110)\n+($H475*'fnd base rates'!I$111)\n+($I475*'fnd base rates'!I$112)\n+($J475*'fnd base rates'!I$113)\n+($K475*'fnd base rates'!I$114)\n+($M475*'fnd base rates'!I$116)\n+($N475*'fnd base rates'!I$117)\n+($O475*'fnd base rates'!I$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,9)))\n*$R475","v":1164.61322},{"$f":"(($D475*'fnd base rates'!J$107)\n+($E475*'fnd base rates'!J$108)\n+($F475*'fnd base rates'!J$109)\n+($G475*'fnd base rates'!J$110)\n+($H475*'fnd base rates'!J$111)\n+($I475*'fnd base rates'!J$112)\n+($J475*'fnd base rates'!J$113)\n+($K475*'fnd base rates'!J$114)\n+($M475*'fnd base rates'!J$116)\n+($N475*'fnd base rates'!J$117)\n+($O475*'fnd base rates'!J$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,10)))\n*$R475","v":785.05047999999988},{"$f":"(($D475*'fnd base rates'!K$107)\n+($E475*'fnd base rates'!K$108)\n+($F475*'fnd base rates'!K$109)\n+($G475*'fnd base rates'!K$110)\n+($H475*'fnd base rates'!K$111)\n+($I475*'fnd base rates'!K$112)\n+($J475*'fnd base rates'!K$113)\n+($K475*'fnd base rates'!K$114)\n+($M475*'fnd base rates'!K$116)\n+($N475*'fnd base rates'!K$117)\n+($O475*'fnd base rates'!K$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,11)))\n*$R475","v":4457.8646758239993},{"$f":"(($D475*'fnd base rates'!L$107)\n+($E475*'fnd base rates'!L$108)\n+($F475*'fnd base rates'!L$109)\n+($G475*'fnd base rates'!L$110)\n+($H475*'fnd base rates'!L$111)\n+($I475*'fnd base rates'!L$112)\n+($J475*'fnd base rates'!L$113)\n+($K475*'fnd base rates'!L$114)\n+($M475*'fnd base rates'!L$116)\n+($N475*'fnd base rates'!L$117)\n+($O475*'fnd base rates'!L$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,12)))","v":4822.8656839999994},{"$f":"(($D475*'fnd base rates'!M$107)\n+($E475*'fnd base rates'!M$108)\n+($F475*'fnd base rates'!M$109)\n+($G475*'fnd base rates'!M$110)\n+($H475*'fnd base rates'!M$111)\n+($I475*'fnd base rates'!M$112)\n+($J475*'fnd base rates'!M$113)\n+($K475*'fnd base rates'!M$114)\n+($M475*'fnd base rates'!M$116)\n+($N475*'fnd base rates'!M$117)\n+($O475*'fnd base rates'!M$118)\n+($P475*VLOOKUP($S475+12,rate_basefnd,13)))","v":0},37629.911741115997,null,470165342,"470","165","342",1,4,37629.911741115997,9407,0,9407,null,null,null,null,null,9499,0,9499,-92,9407,0,9407]
[470,470165347,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D476","v":0},{"$f":"'fnd enro'!E476","v":0},{"$f":"'fnd enro'!F476","v":1},{"$f":"'fnd enro'!G476","v":2},{"$f":"'fnd enro'!H476","v":2},{"$f":"'fnd enro'!I476","v":1},{"$f":"'fnd enro'!J476","v":0},{"$f":"'fnd enro'!K476","v":0.22739999999999999},{"$f":"'fnd enro'!L476","v":0},{"$f":"'fnd enro'!M476+'fnd enro'!N476","v":0},{"$f":"'fnd enro'!O476","v":1},{"$f":"'fnd enro'!P476","v":0},{"$f":"'fnd enro'!Q476","v":0},{"$f":"'fnd enro'!S476","v":6},1.0369999999999999,{"$f":"VALUE('fnd enro'!R476)","v":7},null,{"$f":"(($D476*'fnd base rates'!C$107)\n+($E476*'fnd base rates'!C$108)\n+($F476*'fnd base rates'!C$109)\n+($G476*'fnd base rates'!C$110)\n+($H476*'fnd base rates'!C$111)\n+($I476*'fnd base rates'!C$112)\n+($J476*'fnd base rates'!C$113)\n+($K476*'fnd base rates'!C$114)\n+($M476*'fnd base rates'!C$116)\n+($N476*'fnd base rates'!C$117)\n+($O476*'fnd base rates'!C$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,3)))\n*$R476","v":3237.4034495779993},{"$f":"(($D476*'fnd base rates'!D$107)\n+($E476*'fnd base rates'!D$108)\n+($F476*'fnd base rates'!D$109)\n+($G476*'fnd base rates'!D$110)\n+($H476*'fnd base rates'!D$111)\n+($I476*'fnd base rates'!D$112)\n+($J476*'fnd base rates'!D$113)\n+($K476*'fnd base rates'!D$114)\n+($M476*'fnd base rates'!D$116)\n+($N476*'fnd base rates'!D$117)\n+($O476*'fnd base rates'!D$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,4)))\n*$R476","v":4666.468890000001},{"$f":"(($D476*'fnd base rates'!E$107)\n+($E476*'fnd base rates'!E$108)\n+($F476*'fnd base rates'!E$109)\n+($G476*'fnd base rates'!E$110)\n+($H476*'fnd base rates'!E$111)\n+($I476*'fnd base rates'!E$112)\n+($J476*'fnd base rates'!E$113)\n+($K476*'fnd base rates'!E$114)\n+($M476*'fnd base rates'!E$116)\n+($N476*'fnd base rates'!E$117)\n+($O476*'fnd base rates'!E$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,5)))\n*$R476","v":24150.761792506004},{"$f":"(($D476*'fnd base rates'!F$107)\n+($E476*'fnd base rates'!F$108)\n+($F476*'fnd base rates'!F$109)\n+($G476*'fnd base rates'!F$110)\n+($H476*'fnd base rates'!F$111)\n+($I476*'fnd base rates'!F$112)\n+($J476*'fnd base rates'!F$113)\n+($K476*'fnd base rates'!F$114)\n+($M476*'fnd base rates'!F$116)\n+($N476*'fnd base rates'!F$117)\n+($O476*'fnd base rates'!F$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,6)))\n*$R476","v":6615.4269177220003},{"$f":"(($D476*'fnd base rates'!G$107)\n+($E476*'fnd base rates'!G$108)\n+($F476*'fnd base rates'!G$109)\n+($G476*'fnd base rates'!G$110)\n+($H476*'fnd base rates'!G$111)\n+($I476*'fnd base rates'!G$112)\n+($J476*'fnd base rates'!G$113)\n+($K476*'fnd base rates'!G$114)\n+($M476*'fnd base rates'!G$116)\n+($N476*'fnd base rates'!G$117)\n+($O476*'fnd base rates'!G$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,7)))\n*$R476","v":998.24776213199993},{"$f":"(($D476*'fnd base rates'!H$107)\n+($E476*'fnd base rates'!H$108)\n+($F476*'fnd base rates'!H$109)\n+($G476*'fnd base rates'!H$110)\n+($H476*'fnd base rates'!H$111)\n+($I476*'fnd base rates'!H$112)\n+($J476*'fnd base rates'!H$113)\n+($K476*'fnd base rates'!H$114)\n+($M476*'fnd base rates'!H$116)\n+($N476*'fnd base rates'!H$117)\n+($O476*'fnd base rates'!H$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,8)))","v":3369.6124199999999},{"$f":"(($D476*'fnd base rates'!I$107)\n+($E476*'fnd base rates'!I$108)\n+($F476*'fnd base rates'!I$109)\n+($G476*'fnd base rates'!I$110)\n+($H476*'fnd base rates'!I$111)\n+($I476*'fnd base rates'!I$112)\n+($J476*'fnd base rates'!I$113)\n+($K476*'fnd base rates'!I$114)\n+($M476*'fnd base rates'!I$116)\n+($N476*'fnd base rates'!I$117)\n+($O476*'fnd base rates'!I$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,9)))\n*$R476","v":1906.0059999999999},{"$f":"(($D476*'fnd base rates'!J$107)\n+($E476*'fnd base rates'!J$108)\n+($F476*'fnd base rates'!J$109)\n+($G476*'fnd base rates'!J$110)\n+($H476*'fnd base rates'!J$111)\n+($I476*'fnd base rates'!J$112)\n+($J476*'fnd base rates'!J$113)\n+($K476*'fnd base rates'!J$114)\n+($M476*'fnd base rates'!J$116)\n+($N476*'fnd base rates'!J$117)\n+($O476*'fnd base rates'!J$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,10)))\n*$R476","v":1470.8082099999999},{"$f":"(($D476*'fnd base rates'!K$107)\n+($E476*'fnd base rates'!K$108)\n+($F476*'fnd base rates'!K$109)\n+($G476*'fnd base rates'!K$110)\n+($H476*'fnd base rates'!K$111)\n+($I476*'fnd base rates'!K$112)\n+($J476*'fnd base rates'!K$113)\n+($K476*'fnd base rates'!K$114)\n+($M476*'fnd base rates'!K$116)\n+($N476*'fnd base rates'!K$117)\n+($O476*'fnd base rates'!K$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,11)))\n*$R476","v":6954.5193037359995},{"$f":"(($D476*'fnd base rates'!L$107)\n+($E476*'fnd base rates'!L$108)\n+($F476*'fnd base rates'!L$109)\n+($G476*'fnd base rates'!L$110)\n+($H476*'fnd base rates'!L$111)\n+($I476*'fnd base rates'!L$112)\n+($J476*'fnd base rates'!L$113)\n+($K476*'fnd base rates'!L$114)\n+($M476*'fnd base rates'!L$116)\n+($N476*'fnd base rates'!L$117)\n+($O476*'fnd base rates'!L$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,12)))","v":7394.7185259999987},{"$f":"(($D476*'fnd base rates'!M$107)\n+($E476*'fnd base rates'!M$108)\n+($F476*'fnd base rates'!M$109)\n+($G476*'fnd base rates'!M$110)\n+($H476*'fnd base rates'!M$111)\n+($I476*'fnd base rates'!M$112)\n+($J476*'fnd base rates'!M$113)\n+($K476*'fnd base rates'!M$114)\n+($M476*'fnd base rates'!M$116)\n+($N476*'fnd base rates'!M$117)\n+($O476*'fnd base rates'!M$118)\n+($P476*VLOOKUP($S476+12,rate_basefnd,13)))","v":0},60763.973271674004,null,470165347,"470","165","347",1,6,60763.973271674004,10127,0,10127,null,null,null,null,null,10224,0,10224,-97,10127,0,10127]
[470,470165705,"MYSTIC VALLEY REGIONAL",{"$f":"'fnd enro'!D477","v":0},{"$f":"'fnd enro'!E477","v":0},{"$f":"'fnd enro'!F477","v":0},{"$f":"'fnd enro'!G477","v":0},{"$f":"'fnd enro'!H477","v":0},{"$f":"'fnd enro'!I477","v":1},{"$f":"'fnd enro'!J477","v":0},{"$f":"'fnd enro'!K477","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L477","v":0},{"$f":"'fnd enro'!M477+'fnd enro'!N477","v":0},{"$f":"'fnd enro'!O477","v":0},{"$f":"'fnd enro'!P477","v":0},{"$f":"'fnd enro'!Q477","v":0},{"$f":"'fnd enro'!S477","v":1},1.0369999999999999,{"$f":"VALUE('fnd enro'!R477)","v":1},null,{"$f":"(($D477*'fnd base rates'!C$107)\n+($E477*'fnd base rates'!C$108)\n+($F477*'fnd base rates'!C$109)\n+($G477*'fnd base rates'!C$110)\n+($H477*'fnd base rates'!C$111)\n+($I477*'fnd base rates'!C$112)\n+($J477*'fnd base rates'!C$113)\n+($K477*'fnd base rates'!C$114)\n+($M477*'fnd base rates'!C$116)\n+($N477*'fnd base rates'!C$117)\n+($O477*'fnd base rates'!C$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,3)))\n*$R477","v":522.94758826299994},{"$f":"(($D477*'fnd base rates'!D$107)\n+($E477*'fnd base rates'!D$108)\n+($F477*'fnd base rates'!D$109)\n+($G477*'fnd base rates'!D$110)\n+($H477*'fnd base rates'!D$111)\n+($I477*'fnd base rates'!D$112)\n+($J477*'fnd base rates'!D$113)\n+($K477*'fnd base rates'!D$114)\n+($M477*'fnd base rates'!D$116)\n+($N477*'fnd base rates'!D$117)\n+($O477*'fnd base rates'!D$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,4)))\n*$R477","v":748.66215},{"$f":"(($D477*'fnd base rates'!E$107)\n+($E477*'fnd base rates'!E$108)\n+($F477*'fnd base rates'!E$109)\n+($G477*'fnd base rates'!E$110)\n+($H477*'fnd base rates'!E$111)\n+($I477*'fnd base rates'!E$112)\n+($J477*'fnd base rates'!E$113)\n+($K477*'fnd base rates'!E$114)\n+($M477*'fnd base rates'!E$116)\n+($N477*'fnd base rates'!E$117)\n+($O477*'fnd base rates'!E$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,5)))\n*$R477","v":4800.2187887509999},{"$f":"(($D477*'fnd base rates'!F$107)\n+($E477*'fnd base rates'!F$108)\n+($F477*'fnd base rates'!F$109)\n+($G477*'fnd base rates'!F$110)\n+($H477*'fnd base rates'!F$111)\n+($I477*'fnd base rates'!F$112)\n+($J477*'fnd base rates'!F$113)\n+($K477*'fnd base rates'!F$114)\n+($M477*'fnd base rates'!F$116)\n+($N477*'fnd base rates'!F$117)\n+($O477*'fnd base rates'!F$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,6)))\n*$R477","v":861.69333628699997},{"$f":"(($D477*'fnd base rates'!G$107)\n+($E477*'fnd base rates'!G$108)\n+($F477*'fnd base rates'!G$109)\n+($G477*'fnd base rates'!G$110)\n+($H477*'fnd base rates'!G$111)\n+($I477*'fnd base rates'!G$112)\n+($J477*'fnd base rates'!G$113)\n+($K477*'fnd base rates'!G$114)\n+($M477*'fnd base rates'!G$116)\n+($N477*'fnd base rates'!G$117)\n+($O477*'fnd base rates'!G$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,7)))\n*$R477","v":160.05411202199997},{"$f":"(($D477*'fnd base rates'!H$107)\n+($E477*'fnd base rates'!H$108)\n+($F477*'fnd base rates'!H$109)\n+($G477*'fnd base rates'!H$110)\n+($H477*'fnd base rates'!H$111)\n+($I477*'fnd base rates'!H$112)\n+($J477*'fnd base rates'!H$113)\n+($K477*'fnd base rates'!H$114)\n+($M477*'fnd base rates'!H$116)\n+($N477*'fnd base rates'!H$117)\n+($O477*'fnd base rates'!H$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D477*'fnd base rates'!I$107)\n+($E477*'fnd base rates'!I$108)\n+($F477*'fnd base rates'!I$109)\n+($G477*'fnd base rates'!I$110)\n+($H477*'fnd base rates'!I$111)\n+($I477*'fnd base rates'!I$112)\n+($J477*'fnd base rates'!I$113)\n+($K477*'fnd base rates'!I$114)\n+($M477*'fnd base rates'!I$116)\n+($N477*'fnd base rates'!I$117)\n+($O477*'fnd base rates'!I$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,9)))\n*$R477","v":416.80140999999998},{"$f":"(($D477*'fnd base rates'!J$107)\n+($E477*'fnd base rates'!J$108)\n+($F477*'fnd base rates'!J$109)\n+($G477*'fnd base rates'!J$110)\n+($H477*'fnd base rates'!J$111)\n+($I477*'fnd base rates'!J$112)\n+($J477*'fnd base rates'!J$113)\n+($K477*'fnd base rates'!J$114)\n+($M477*'fnd base rates'!J$116)\n+($N477*'fnd base rates'!J$117)\n+($O477*'fnd base rates'!J$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,10)))\n*$R477","v":561.44216999999992},{"$f":"(($D477*'fnd base rates'!K$107)\n+($E477*'fnd base rates'!K$108)\n+($F477*'fnd base rates'!K$109)\n+($G477*'fnd base rates'!K$110)\n+($H477*'fnd base rates'!K$111)\n+($I477*'fnd base rates'!K$112)\n+($J477*'fnd base rates'!K$113)\n+($K477*'fnd base rates'!K$114)\n+($M477*'fnd base rates'!K$116)\n+($N477*'fnd base rates'!K$117)\n+($O477*'fnd base rates'!K$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,11)))\n*$R477","v":1123.151043956},{"$f":"(($D477*'fnd base rates'!L$107)\n+($E477*'fnd base rates'!L$108)\n+($F477*'fnd base rates'!L$109)\n+($G477*'fnd base rates'!L$110)\n+($H477*'fnd base rates'!L$111)\n+($I477*'fnd base rates'!L$112)\n+($J477*'fnd base rates'!L$113)\n+($K477*'fnd base rates'!L$114)\n+($M477*'fnd base rates'!L$116)\n+($N477*'fnd base rates'!L$117)\n+($O477*'fnd base rates'!L$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D477*'fnd base rates'!M$107)\n+($E477*'fnd base rates'!M$108)\n+($F477*'fnd base rates'!M$109)\n+($G477*'fnd base rates'!M$110)\n+($H477*'fnd base rates'!M$111)\n+($I477*'fnd base rates'!M$112)\n+($J477*'fnd base rates'!M$113)\n+($K477*'fnd base rates'!M$114)\n+($M477*'fnd base rates'!M$116)\n+($N477*'fnd base rates'!M$117)\n+($O477*'fnd base rates'!M$118)\n+($P477*VLOOKUP($S477+12,rate_basefnd,13)))","v":0},11093.669090279001,null,470165705,"470","165","705",1,1,11093.669090279001,11094,0,11094,null,null,null,null,null,11164,0,11164,-70,11094,0,11094]
[474,474097057,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D478","v":0},{"$f":"'fnd enro'!E478","v":0},{"$f":"'fnd enro'!F478","v":0},{"$f":"'fnd enro'!G478","v":0},{"$f":"'fnd enro'!H478","v":0},{"$f":"'fnd enro'!I478","v":1},{"$f":"'fnd enro'!J478","v":0},{"$f":"'fnd enro'!K478","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L478","v":0},{"$f":"'fnd enro'!M478+'fnd enro'!N478","v":0},{"$f":"'fnd enro'!O478","v":0},{"$f":"'fnd enro'!P478","v":0},{"$f":"'fnd enro'!Q478","v":1},{"$f":"'fnd enro'!S478","v":1},1,{"$f":"VALUE('fnd enro'!R478)","v":10},null,{"$f":"(($D478*'fnd base rates'!C$107)\n+($E478*'fnd base rates'!C$108)\n+($F478*'fnd base rates'!C$109)\n+($G478*'fnd base rates'!C$110)\n+($H478*'fnd base rates'!C$111)\n+($I478*'fnd base rates'!C$112)\n+($J478*'fnd base rates'!C$113)\n+($K478*'fnd base rates'!C$114)\n+($M478*'fnd base rates'!C$116)\n+($N478*'fnd base rates'!C$117)\n+($O478*'fnd base rates'!C$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,3)))\n*$R478","v":567.82889899999998},{"$f":"(($D478*'fnd base rates'!D$107)\n+($E478*'fnd base rates'!D$108)\n+($F478*'fnd base rates'!D$109)\n+($G478*'fnd base rates'!D$110)\n+($H478*'fnd base rates'!D$111)\n+($I478*'fnd base rates'!D$112)\n+($J478*'fnd base rates'!D$113)\n+($K478*'fnd base rates'!D$114)\n+($M478*'fnd base rates'!D$116)\n+($N478*'fnd base rates'!D$117)\n+($O478*'fnd base rates'!D$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,4)))\n*$R478","v":1023.01},{"$f":"(($D478*'fnd base rates'!E$107)\n+($E478*'fnd base rates'!E$108)\n+($F478*'fnd base rates'!E$109)\n+($G478*'fnd base rates'!E$110)\n+($H478*'fnd base rates'!E$111)\n+($I478*'fnd base rates'!E$112)\n+($J478*'fnd base rates'!E$113)\n+($K478*'fnd base rates'!E$114)\n+($M478*'fnd base rates'!E$116)\n+($N478*'fnd base rates'!E$117)\n+($O478*'fnd base rates'!E$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,5)))\n*$R478","v":7567.9077230000003},{"$f":"(($D478*'fnd base rates'!F$107)\n+($E478*'fnd base rates'!F$108)\n+($F478*'fnd base rates'!F$109)\n+($G478*'fnd base rates'!F$110)\n+($H478*'fnd base rates'!F$111)\n+($I478*'fnd base rates'!F$112)\n+($J478*'fnd base rates'!F$113)\n+($K478*'fnd base rates'!F$114)\n+($M478*'fnd base rates'!F$116)\n+($N478*'fnd base rates'!F$117)\n+($O478*'fnd base rates'!F$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,6)))\n*$R478","v":830.94825100000003},{"$f":"(($D478*'fnd base rates'!G$107)\n+($E478*'fnd base rates'!G$108)\n+($F478*'fnd base rates'!G$109)\n+($G478*'fnd base rates'!G$110)\n+($H478*'fnd base rates'!G$111)\n+($I478*'fnd base rates'!G$112)\n+($J478*'fnd base rates'!G$113)\n+($K478*'fnd base rates'!G$114)\n+($M478*'fnd base rates'!G$116)\n+($N478*'fnd base rates'!G$117)\n+($O478*'fnd base rates'!G$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,7)))\n*$R478","v":296.923406},{"$f":"(($D478*'fnd base rates'!H$107)\n+($E478*'fnd base rates'!H$108)\n+($F478*'fnd base rates'!H$109)\n+($G478*'fnd base rates'!H$110)\n+($H478*'fnd base rates'!H$111)\n+($I478*'fnd base rates'!H$112)\n+($J478*'fnd base rates'!H$113)\n+($K478*'fnd base rates'!H$114)\n+($M478*'fnd base rates'!H$116)\n+($N478*'fnd base rates'!H$117)\n+($O478*'fnd base rates'!H$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,8)))","v":802.99707000000001},{"$f":"(($D478*'fnd base rates'!I$107)\n+($E478*'fnd base rates'!I$108)\n+($F478*'fnd base rates'!I$109)\n+($G478*'fnd base rates'!I$110)\n+($H478*'fnd base rates'!I$111)\n+($I478*'fnd base rates'!I$112)\n+($J478*'fnd base rates'!I$113)\n+($K478*'fnd base rates'!I$114)\n+($M478*'fnd base rates'!I$116)\n+($N478*'fnd base rates'!I$117)\n+($O478*'fnd base rates'!I$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,9)))\n*$R478","v":520.94000000000005},{"$f":"(($D478*'fnd base rates'!J$107)\n+($E478*'fnd base rates'!J$108)\n+($F478*'fnd base rates'!J$109)\n+($G478*'fnd base rates'!J$110)\n+($H478*'fnd base rates'!J$111)\n+($I478*'fnd base rates'!J$112)\n+($J478*'fnd base rates'!J$113)\n+($K478*'fnd base rates'!J$114)\n+($M478*'fnd base rates'!J$116)\n+($N478*'fnd base rates'!J$117)\n+($O478*'fnd base rates'!J$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,10)))\n*$R478","v":1159.81},{"$f":"(($D478*'fnd base rates'!K$107)\n+($E478*'fnd base rates'!K$108)\n+($F478*'fnd base rates'!K$109)\n+($G478*'fnd base rates'!K$110)\n+($H478*'fnd base rates'!K$111)\n+($I478*'fnd base rates'!K$112)\n+($J478*'fnd base rates'!K$113)\n+($K478*'fnd base rates'!K$114)\n+($M478*'fnd base rates'!K$116)\n+($N478*'fnd base rates'!K$117)\n+($O478*'fnd base rates'!K$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,11)))\n*$R478","v":1083.077188},{"$f":"(($D478*'fnd base rates'!L$107)\n+($E478*'fnd base rates'!L$108)\n+($F478*'fnd base rates'!L$109)\n+($G478*'fnd base rates'!L$110)\n+($H478*'fnd base rates'!L$111)\n+($I478*'fnd base rates'!L$112)\n+($J478*'fnd base rates'!L$113)\n+($K478*'fnd base rates'!L$114)\n+($M478*'fnd base rates'!L$116)\n+($N478*'fnd base rates'!L$117)\n+($O478*'fnd base rates'!L$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,12)))","v":1592.9714210000002},{"$f":"(($D478*'fnd base rates'!M$107)\n+($E478*'fnd base rates'!M$108)\n+($F478*'fnd base rates'!M$109)\n+($G478*'fnd base rates'!M$110)\n+($H478*'fnd base rates'!M$111)\n+($I478*'fnd base rates'!M$112)\n+($J478*'fnd base rates'!M$113)\n+($K478*'fnd base rates'!M$114)\n+($M478*'fnd base rates'!M$116)\n+($N478*'fnd base rates'!M$117)\n+($O478*'fnd base rates'!M$118)\n+($P478*VLOOKUP($S478+12,rate_basefnd,13)))","v":0},15446.413957999999,null,474097057,"474","097","057",1,1,15446.413957999999,15446,0,15446,null,null,null,null,null,15559,129,15688,-242,15446,0,15446]
[474,474097064,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D479","v":0},{"$f":"'fnd enro'!E479","v":0},{"$f":"'fnd enro'!F479","v":0},{"$f":"'fnd enro'!G479","v":0},{"$f":"'fnd enro'!H479","v":1},{"$f":"'fnd enro'!I479","v":0},{"$f":"'fnd enro'!J479","v":0},{"$f":"'fnd enro'!K479","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L479","v":0},{"$f":"'fnd enro'!M479+'fnd enro'!N479","v":0},{"$f":"'fnd enro'!O479","v":0},{"$f":"'fnd enro'!P479","v":0},{"$f":"'fnd enro'!Q479","v":0},{"$f":"'fnd enro'!S479","v":1},1,{"$f":"VALUE('fnd enro'!R479)","v":9},null,{"$f":"(($D479*'fnd base rates'!C$107)\n+($E479*'fnd base rates'!C$108)\n+($F479*'fnd base rates'!C$109)\n+($G479*'fnd base rates'!C$110)\n+($H479*'fnd base rates'!C$111)\n+($I479*'fnd base rates'!C$112)\n+($J479*'fnd base rates'!C$113)\n+($K479*'fnd base rates'!C$114)\n+($M479*'fnd base rates'!C$116)\n+($N479*'fnd base rates'!C$117)\n+($O479*'fnd base rates'!C$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,3)))\n*$R479","v":504.28889900000001},{"$f":"(($D479*'fnd base rates'!D$107)\n+($E479*'fnd base rates'!D$108)\n+($F479*'fnd base rates'!D$109)\n+($G479*'fnd base rates'!D$110)\n+($H479*'fnd base rates'!D$111)\n+($I479*'fnd base rates'!D$112)\n+($J479*'fnd base rates'!D$113)\n+($K479*'fnd base rates'!D$114)\n+($M479*'fnd base rates'!D$116)\n+($N479*'fnd base rates'!D$117)\n+($O479*'fnd base rates'!D$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,4)))\n*$R479","v":721.95},{"$f":"(($D479*'fnd base rates'!E$107)\n+($E479*'fnd base rates'!E$108)\n+($F479*'fnd base rates'!E$109)\n+($G479*'fnd base rates'!E$110)\n+($H479*'fnd base rates'!E$111)\n+($I479*'fnd base rates'!E$112)\n+($J479*'fnd base rates'!E$113)\n+($K479*'fnd base rates'!E$114)\n+($M479*'fnd base rates'!E$116)\n+($N479*'fnd base rates'!E$117)\n+($O479*'fnd base rates'!E$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,5)))\n*$R479","v":3258.1077230000001},{"$f":"(($D479*'fnd base rates'!F$107)\n+($E479*'fnd base rates'!F$108)\n+($F479*'fnd base rates'!F$109)\n+($G479*'fnd base rates'!F$110)\n+($H479*'fnd base rates'!F$111)\n+($I479*'fnd base rates'!F$112)\n+($J479*'fnd base rates'!F$113)\n+($K479*'fnd base rates'!F$114)\n+($M479*'fnd base rates'!F$116)\n+($N479*'fnd base rates'!F$117)\n+($O479*'fnd base rates'!F$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,6)))\n*$R479","v":933.31825099999992},{"$f":"(($D479*'fnd base rates'!G$107)\n+($E479*'fnd base rates'!G$108)\n+($F479*'fnd base rates'!G$109)\n+($G479*'fnd base rates'!G$110)\n+($H479*'fnd base rates'!G$111)\n+($I479*'fnd base rates'!G$112)\n+($J479*'fnd base rates'!G$113)\n+($K479*'fnd base rates'!G$114)\n+($M479*'fnd base rates'!G$116)\n+($N479*'fnd base rates'!G$117)\n+($O479*'fnd base rates'!G$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,7)))\n*$R479","v":158.65340599999999},{"$f":"(($D479*'fnd base rates'!H$107)\n+($E479*'fnd base rates'!H$108)\n+($F479*'fnd base rates'!H$109)\n+($G479*'fnd base rates'!H$110)\n+($H479*'fnd base rates'!H$111)\n+($I479*'fnd base rates'!H$112)\n+($J479*'fnd base rates'!H$113)\n+($K479*'fnd base rates'!H$114)\n+($M479*'fnd base rates'!H$116)\n+($N479*'fnd base rates'!H$117)\n+($O479*'fnd base rates'!H$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D479*'fnd base rates'!I$107)\n+($E479*'fnd base rates'!I$108)\n+($F479*'fnd base rates'!I$109)\n+($G479*'fnd base rates'!I$110)\n+($H479*'fnd base rates'!I$111)\n+($I479*'fnd base rates'!I$112)\n+($J479*'fnd base rates'!I$113)\n+($K479*'fnd base rates'!I$114)\n+($M479*'fnd base rates'!I$116)\n+($N479*'fnd base rates'!I$117)\n+($O479*'fnd base rates'!I$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,9)))\n*$R479","v":320.64},{"$f":"(($D479*'fnd base rates'!J$107)\n+($E479*'fnd base rates'!J$108)\n+($F479*'fnd base rates'!J$109)\n+($G479*'fnd base rates'!J$110)\n+($H479*'fnd base rates'!J$111)\n+($I479*'fnd base rates'!J$112)\n+($J479*'fnd base rates'!J$113)\n+($K479*'fnd base rates'!J$114)\n+($M479*'fnd base rates'!J$116)\n+($N479*'fnd base rates'!J$117)\n+($O479*'fnd base rates'!J$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,10)))\n*$R479","v":234.79},{"$f":"(($D479*'fnd base rates'!K$107)\n+($E479*'fnd base rates'!K$108)\n+($F479*'fnd base rates'!K$109)\n+($G479*'fnd base rates'!K$110)\n+($H479*'fnd base rates'!K$111)\n+($I479*'fnd base rates'!K$112)\n+($J479*'fnd base rates'!K$113)\n+($K479*'fnd base rates'!K$114)\n+($M479*'fnd base rates'!K$116)\n+($N479*'fnd base rates'!K$117)\n+($O479*'fnd base rates'!K$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,11)))\n*$R479","v":1113.3671880000002},{"$f":"(($D479*'fnd base rates'!L$107)\n+($E479*'fnd base rates'!L$108)\n+($F479*'fnd base rates'!L$109)\n+($G479*'fnd base rates'!L$110)\n+($H479*'fnd base rates'!L$111)\n+($I479*'fnd base rates'!L$112)\n+($J479*'fnd base rates'!L$113)\n+($K479*'fnd base rates'!L$114)\n+($M479*'fnd base rates'!L$116)\n+($N479*'fnd base rates'!L$117)\n+($O479*'fnd base rates'!L$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D479*'fnd base rates'!M$107)\n+($E479*'fnd base rates'!M$108)\n+($F479*'fnd base rates'!M$109)\n+($G479*'fnd base rates'!M$110)\n+($H479*'fnd base rates'!M$111)\n+($I479*'fnd base rates'!M$112)\n+($J479*'fnd base rates'!M$113)\n+($K479*'fnd base rates'!M$114)\n+($M479*'fnd base rates'!M$116)\n+($N479*'fnd base rates'!M$117)\n+($O479*'fnd base rates'!M$118)\n+($P479*VLOOKUP($S479+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,474097064,"474","097","064",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[474,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D480","v":0},{"$f":"'fnd enro'!E480","v":0},{"$f":"'fnd enro'!F480","v":0},{"$f":"'fnd enro'!G480","v":0},{"$f":"'fnd enro'!H480","v":85},{"$f":"'fnd enro'!I480","v":119},{"$f":"'fnd enro'!J480","v":0},{"$f":"'fnd enro'!K480","v":7.7316000000000003},{"$f":"'fnd enro'!L480","v":0},{"$f":"'fnd enro'!M480+'fnd enro'!N480","v":0},{"$f":"'fnd enro'!O480","v":2},{"$f":"'fnd enro'!P480","v":2},{"$f":"'fnd enro'!Q480","v":101},{"$f":"'fnd enro'!S480","v":204},1,{"$f":"VALUE('fnd enro'!R480)","v":10},null,{"$f":"(($D480*'fnd base rates'!C$107)\n+($E480*'fnd base rates'!C$108)\n+($F480*'fnd base rates'!C$109)\n+($G480*'fnd base rates'!C$110)\n+($H480*'fnd base rates'!C$111)\n+($I480*'fnd base rates'!C$112)\n+($J480*'fnd base rates'!C$113)\n+($K480*'fnd base rates'!C$114)\n+($M480*'fnd base rates'!C$116)\n+($N480*'fnd base rates'!C$117)\n+($O480*'fnd base rates'!C$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,3)))\n*$R480","v":109634.89539600002},{"$f":"(($D480*'fnd base rates'!D$107)\n+($E480*'fnd base rates'!D$108)\n+($F480*'fnd base rates'!D$109)\n+($G480*'fnd base rates'!D$110)\n+($H480*'fnd base rates'!D$111)\n+($I480*'fnd base rates'!D$112)\n+($J480*'fnd base rates'!D$113)\n+($K480*'fnd base rates'!D$114)\n+($M480*'fnd base rates'!D$116)\n+($N480*'fnd base rates'!D$117)\n+($O480*'fnd base rates'!D$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,4)))\n*$R480","v":178284.10000000003},{"$f":"(($D480*'fnd base rates'!E$107)\n+($E480*'fnd base rates'!E$108)\n+($F480*'fnd base rates'!E$109)\n+($G480*'fnd base rates'!E$110)\n+($H480*'fnd base rates'!E$111)\n+($I480*'fnd base rates'!E$112)\n+($J480*'fnd base rates'!E$113)\n+($K480*'fnd base rates'!E$114)\n+($M480*'fnd base rates'!E$116)\n+($N480*'fnd base rates'!E$117)\n+($O480*'fnd base rates'!E$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,5)))\n*$R480","v":1128813.4954920001},{"$f":"(($D480*'fnd base rates'!F$107)\n+($E480*'fnd base rates'!F$108)\n+($F480*'fnd base rates'!F$109)\n+($G480*'fnd base rates'!F$110)\n+($H480*'fnd base rates'!F$111)\n+($I480*'fnd base rates'!F$112)\n+($J480*'fnd base rates'!F$113)\n+($K480*'fnd base rates'!F$114)\n+($M480*'fnd base rates'!F$116)\n+($N480*'fnd base rates'!F$117)\n+($O480*'fnd base rates'!F$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,6)))\n*$R480","v":178814.13320400004},{"$f":"(($D480*'fnd base rates'!G$107)\n+($E480*'fnd base rates'!G$108)\n+($F480*'fnd base rates'!G$109)\n+($G480*'fnd base rates'!G$110)\n+($H480*'fnd base rates'!G$111)\n+($I480*'fnd base rates'!G$112)\n+($J480*'fnd base rates'!G$113)\n+($K480*'fnd base rates'!G$114)\n+($M480*'fnd base rates'!G$116)\n+($N480*'fnd base rates'!G$117)\n+($O480*'fnd base rates'!G$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,7)))\n*$R480","v":46424.164823999999},{"$f":"(($D480*'fnd base rates'!H$107)\n+($E480*'fnd base rates'!H$108)\n+($F480*'fnd base rates'!H$109)\n+($G480*'fnd base rates'!H$110)\n+($H480*'fnd base rates'!H$111)\n+($I480*'fnd base rates'!H$112)\n+($J480*'fnd base rates'!H$113)\n+($K480*'fnd base rates'!H$114)\n+($M480*'fnd base rates'!H$116)\n+($N480*'fnd base rates'!H$117)\n+($O480*'fnd base rates'!H$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,8)))","v":137552.02228},{"$f":"(($D480*'fnd base rates'!I$107)\n+($E480*'fnd base rates'!I$108)\n+($F480*'fnd base rates'!I$109)\n+($G480*'fnd base rates'!I$110)\n+($H480*'fnd base rates'!I$111)\n+($I480*'fnd base rates'!I$112)\n+($J480*'fnd base rates'!I$113)\n+($K480*'fnd base rates'!I$114)\n+($M480*'fnd base rates'!I$116)\n+($N480*'fnd base rates'!I$117)\n+($O480*'fnd base rates'!I$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,9)))\n*$R480","v":87360.9},{"$f":"(($D480*'fnd base rates'!J$107)\n+($E480*'fnd base rates'!J$108)\n+($F480*'fnd base rates'!J$109)\n+($G480*'fnd base rates'!J$110)\n+($H480*'fnd base rates'!J$111)\n+($I480*'fnd base rates'!J$112)\n+($J480*'fnd base rates'!J$113)\n+($K480*'fnd base rates'!J$114)\n+($M480*'fnd base rates'!J$116)\n+($N480*'fnd base rates'!J$117)\n+($O480*'fnd base rates'!J$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,10)))\n*$R480","v":146928.95999999996},{"$f":"(($D480*'fnd base rates'!K$107)\n+($E480*'fnd base rates'!K$108)\n+($F480*'fnd base rates'!K$109)\n+($G480*'fnd base rates'!K$110)\n+($H480*'fnd base rates'!K$111)\n+($I480*'fnd base rates'!K$112)\n+($J480*'fnd base rates'!K$113)\n+($K480*'fnd base rates'!K$114)\n+($M480*'fnd base rates'!K$116)\n+($N480*'fnd base rates'!K$117)\n+($O480*'fnd base rates'!K$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,11)))\n*$R480","v":224549.636352},{"$f":"(($D480*'fnd base rates'!L$107)\n+($E480*'fnd base rates'!L$108)\n+($F480*'fnd base rates'!L$109)\n+($G480*'fnd base rates'!L$110)\n+($H480*'fnd base rates'!L$111)\n+($I480*'fnd base rates'!L$112)\n+($J480*'fnd base rates'!L$113)\n+($K480*'fnd base rates'!L$114)\n+($M480*'fnd base rates'!L$116)\n+($N480*'fnd base rates'!L$117)\n+($O480*'fnd base rates'!L$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,12)))","v":285777.17988399998},{"$f":"(($D480*'fnd base rates'!M$107)\n+($E480*'fnd base rates'!M$108)\n+($F480*'fnd base rates'!M$109)\n+($G480*'fnd base rates'!M$110)\n+($H480*'fnd base rates'!M$111)\n+($I480*'fnd base rates'!M$112)\n+($J480*'fnd base rates'!M$113)\n+($K480*'fnd base rates'!M$114)\n+($M480*'fnd base rates'!M$116)\n+($N480*'fnd base rates'!M$117)\n+($O480*'fnd base rates'!M$118)\n+($P480*VLOOKUP($S480+12,rate_basefnd,13)))","v":0},2524139.4874320002,null,474097097,"474","097","097",1,204,2524139.4874320002,12373,0,12373,null,null,null,null,null,13327,69,13396,-1023,12373,0,12373]
[474,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D481","v":0},{"$f":"'fnd enro'!E481","v":0},{"$f":"'fnd enro'!F481","v":0},{"$f":"'fnd enro'!G481","v":0},{"$f":"'fnd enro'!H481","v":3},{"$f":"'fnd enro'!I481","v":19},{"$f":"'fnd enro'!J481","v":0},{"$f":"'fnd enro'!K481","v":0.83379999999999999},{"$f":"'fnd enro'!L481","v":0},{"$f":"'fnd enro'!M481+'fnd enro'!N481","v":0},{"$f":"'fnd enro'!O481","v":0},{"$f":"'fnd enro'!P481","v":0},{"$f":"'fnd enro'!Q481","v":16},{"$f":"'fnd enro'!S481","v":22},1,{"$f":"VALUE('fnd enro'!R481)","v":10},null,{"$f":"(($D481*'fnd base rates'!C$107)\n+($E481*'fnd base rates'!C$108)\n+($F481*'fnd base rates'!C$109)\n+($G481*'fnd base rates'!C$110)\n+($H481*'fnd base rates'!C$111)\n+($I481*'fnd base rates'!C$112)\n+($J481*'fnd base rates'!C$113)\n+($K481*'fnd base rates'!C$114)\n+($M481*'fnd base rates'!C$116)\n+($N481*'fnd base rates'!C$117)\n+($O481*'fnd base rates'!C$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,3)))\n*$R481","v":12110.995778},{"$f":"(($D481*'fnd base rates'!D$107)\n+($E481*'fnd base rates'!D$108)\n+($F481*'fnd base rates'!D$109)\n+($G481*'fnd base rates'!D$110)\n+($H481*'fnd base rates'!D$111)\n+($I481*'fnd base rates'!D$112)\n+($J481*'fnd base rates'!D$113)\n+($K481*'fnd base rates'!D$114)\n+($M481*'fnd base rates'!D$116)\n+($N481*'fnd base rates'!D$117)\n+($O481*'fnd base rates'!D$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,4)))\n*$R481","v":20699.86},{"$f":"(($D481*'fnd base rates'!E$107)\n+($E481*'fnd base rates'!E$108)\n+($F481*'fnd base rates'!E$109)\n+($G481*'fnd base rates'!E$110)\n+($H481*'fnd base rates'!E$111)\n+($I481*'fnd base rates'!E$112)\n+($J481*'fnd base rates'!E$113)\n+($K481*'fnd base rates'!E$114)\n+($M481*'fnd base rates'!E$116)\n+($N481*'fnd base rates'!E$117)\n+($O481*'fnd base rates'!E$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,5)))\n*$R481","v":144747.68990600001},{"$f":"(($D481*'fnd base rates'!F$107)\n+($E481*'fnd base rates'!F$108)\n+($F481*'fnd base rates'!F$109)\n+($G481*'fnd base rates'!F$110)\n+($H481*'fnd base rates'!F$111)\n+($I481*'fnd base rates'!F$112)\n+($J481*'fnd base rates'!F$113)\n+($K481*'fnd base rates'!F$114)\n+($M481*'fnd base rates'!F$116)\n+($N481*'fnd base rates'!F$117)\n+($O481*'fnd base rates'!F$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,6)))\n*$R481","v":18587.971522},{"$f":"(($D481*'fnd base rates'!G$107)\n+($E481*'fnd base rates'!G$108)\n+($F481*'fnd base rates'!G$109)\n+($G481*'fnd base rates'!G$110)\n+($H481*'fnd base rates'!G$111)\n+($I481*'fnd base rates'!G$112)\n+($J481*'fnd base rates'!G$113)\n+($K481*'fnd base rates'!G$114)\n+($M481*'fnd base rates'!G$116)\n+($N481*'fnd base rates'!G$117)\n+($O481*'fnd base rates'!G$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,7)))\n*$R481","v":5689.764932},{"$f":"(($D481*'fnd base rates'!H$107)\n+($E481*'fnd base rates'!H$108)\n+($F481*'fnd base rates'!H$109)\n+($G481*'fnd base rates'!H$110)\n+($H481*'fnd base rates'!H$111)\n+($I481*'fnd base rates'!H$112)\n+($J481*'fnd base rates'!H$113)\n+($K481*'fnd base rates'!H$114)\n+($M481*'fnd base rates'!H$116)\n+($N481*'fnd base rates'!H$117)\n+($O481*'fnd base rates'!H$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,8)))","v":16672.33554},{"$f":"(($D481*'fnd base rates'!I$107)\n+($E481*'fnd base rates'!I$108)\n+($F481*'fnd base rates'!I$109)\n+($G481*'fnd base rates'!I$110)\n+($H481*'fnd base rates'!I$111)\n+($I481*'fnd base rates'!I$112)\n+($J481*'fnd base rates'!I$113)\n+($K481*'fnd base rates'!I$114)\n+($M481*'fnd base rates'!I$116)\n+($N481*'fnd base rates'!I$117)\n+($O481*'fnd base rates'!I$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,9)))\n*$R481","v":10502.75},{"$f":"(($D481*'fnd base rates'!J$107)\n+($E481*'fnd base rates'!J$108)\n+($F481*'fnd base rates'!J$109)\n+($G481*'fnd base rates'!J$110)\n+($H481*'fnd base rates'!J$111)\n+($I481*'fnd base rates'!J$112)\n+($J481*'fnd base rates'!J$113)\n+($K481*'fnd base rates'!J$114)\n+($M481*'fnd base rates'!J$116)\n+($N481*'fnd base rates'!J$117)\n+($O481*'fnd base rates'!J$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,10)))\n*$R481","v":20885.559999999998},{"$f":"(($D481*'fnd base rates'!K$107)\n+($E481*'fnd base rates'!K$108)\n+($F481*'fnd base rates'!K$109)\n+($G481*'fnd base rates'!K$110)\n+($H481*'fnd base rates'!K$111)\n+($I481*'fnd base rates'!K$112)\n+($J481*'fnd base rates'!K$113)\n+($K481*'fnd base rates'!K$114)\n+($M481*'fnd base rates'!K$116)\n+($N481*'fnd base rates'!K$117)\n+($O481*'fnd base rates'!K$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,11)))\n*$R481","v":23918.568135999998},{"$f":"(($D481*'fnd base rates'!L$107)\n+($E481*'fnd base rates'!L$108)\n+($F481*'fnd base rates'!L$109)\n+($G481*'fnd base rates'!L$110)\n+($H481*'fnd base rates'!L$111)\n+($I481*'fnd base rates'!L$112)\n+($J481*'fnd base rates'!L$113)\n+($K481*'fnd base rates'!L$114)\n+($M481*'fnd base rates'!L$116)\n+($N481*'fnd base rates'!L$117)\n+($O481*'fnd base rates'!L$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,12)))","v":32504.791261999999},{"$f":"(($D481*'fnd base rates'!M$107)\n+($E481*'fnd base rates'!M$108)\n+($F481*'fnd base rates'!M$109)\n+($G481*'fnd base rates'!M$110)\n+($H481*'fnd base rates'!M$111)\n+($I481*'fnd base rates'!M$112)\n+($J481*'fnd base rates'!M$113)\n+($K481*'fnd base rates'!M$114)\n+($M481*'fnd base rates'!M$116)\n+($N481*'fnd base rates'!M$117)\n+($O481*'fnd base rates'!M$118)\n+($P481*VLOOKUP($S481+12,rate_basefnd,13)))","v":0},306320.28707600001,null,474097103,"474","097","103",1,22,306320.28707600001,13924,0,13924,null,null,null,null,null,14015,54,14069,-145,13924,0,13924]
[474,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D482","v":0},{"$f":"'fnd enro'!E482","v":0},{"$f":"'fnd enro'!F482","v":0},{"$f":"'fnd enro'!G482","v":0},{"$f":"'fnd enro'!H482","v":11},{"$f":"'fnd enro'!I482","v":27},{"$f":"'fnd enro'!J482","v":0},{"$f":"'fnd enro'!K482","v":1.4401999999999999},{"$f":"'fnd enro'!L482","v":0},{"$f":"'fnd enro'!M482+'fnd enro'!N482","v":0},{"$f":"'fnd enro'!O482","v":0},{"$f":"'fnd enro'!P482","v":0},{"$f":"'fnd enro'!Q482","v":11},{"$f":"'fnd enro'!S482","v":38},1,{"$f":"VALUE('fnd enro'!R482)","v":9},null,{"$f":"(($D482*'fnd base rates'!C$107)\n+($E482*'fnd base rates'!C$108)\n+($F482*'fnd base rates'!C$109)\n+($G482*'fnd base rates'!C$110)\n+($H482*'fnd base rates'!C$111)\n+($I482*'fnd base rates'!C$112)\n+($J482*'fnd base rates'!C$113)\n+($K482*'fnd base rates'!C$114)\n+($M482*'fnd base rates'!C$116)\n+($N482*'fnd base rates'!C$117)\n+($O482*'fnd base rates'!C$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,3)))\n*$R482","v":19846.738161999998},{"$f":"(($D482*'fnd base rates'!D$107)\n+($E482*'fnd base rates'!D$108)\n+($F482*'fnd base rates'!D$109)\n+($G482*'fnd base rates'!D$110)\n+($H482*'fnd base rates'!D$111)\n+($I482*'fnd base rates'!D$112)\n+($J482*'fnd base rates'!D$113)\n+($K482*'fnd base rates'!D$114)\n+($M482*'fnd base rates'!D$116)\n+($N482*'fnd base rates'!D$117)\n+($O482*'fnd base rates'!D$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,4)))\n*$R482","v":30673.820000000003},{"$f":"(($D482*'fnd base rates'!E$107)\n+($E482*'fnd base rates'!E$108)\n+($F482*'fnd base rates'!E$109)\n+($G482*'fnd base rates'!E$110)\n+($H482*'fnd base rates'!E$111)\n+($I482*'fnd base rates'!E$112)\n+($J482*'fnd base rates'!E$113)\n+($K482*'fnd base rates'!E$114)\n+($M482*'fnd base rates'!E$116)\n+($N482*'fnd base rates'!E$117)\n+($O482*'fnd base rates'!E$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,5)))\n*$R482","v":192446.76347400001},{"$f":"(($D482*'fnd base rates'!F$107)\n+($E482*'fnd base rates'!F$108)\n+($F482*'fnd base rates'!F$109)\n+($G482*'fnd base rates'!F$110)\n+($H482*'fnd base rates'!F$111)\n+($I482*'fnd base rates'!F$112)\n+($J482*'fnd base rates'!F$113)\n+($K482*'fnd base rates'!F$114)\n+($M482*'fnd base rates'!F$116)\n+($N482*'fnd base rates'!F$117)\n+($O482*'fnd base rates'!F$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,6)))\n*$R482","v":32702.103537999999},{"$f":"(($D482*'fnd base rates'!G$107)\n+($E482*'fnd base rates'!G$108)\n+($F482*'fnd base rates'!G$109)\n+($G482*'fnd base rates'!G$110)\n+($H482*'fnd base rates'!G$111)\n+($I482*'fnd base rates'!G$112)\n+($J482*'fnd base rates'!G$113)\n+($K482*'fnd base rates'!G$114)\n+($M482*'fnd base rates'!G$116)\n+($N482*'fnd base rates'!G$117)\n+($O482*'fnd base rates'!G$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,7)))\n*$R482","v":7446.739427999999},{"$f":"(($D482*'fnd base rates'!H$107)\n+($E482*'fnd base rates'!H$108)\n+($F482*'fnd base rates'!H$109)\n+($G482*'fnd base rates'!H$110)\n+($H482*'fnd base rates'!H$111)\n+($I482*'fnd base rates'!H$112)\n+($J482*'fnd base rates'!H$113)\n+($K482*'fnd base rates'!H$114)\n+($M482*'fnd base rates'!H$116)\n+($N482*'fnd base rates'!H$117)\n+($O482*'fnd base rates'!H$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,8)))","v":26756.108660000002},{"$f":"(($D482*'fnd base rates'!I$107)\n+($E482*'fnd base rates'!I$108)\n+($F482*'fnd base rates'!I$109)\n+($G482*'fnd base rates'!I$110)\n+($H482*'fnd base rates'!I$111)\n+($I482*'fnd base rates'!I$112)\n+($J482*'fnd base rates'!I$113)\n+($K482*'fnd base rates'!I$114)\n+($M482*'fnd base rates'!I$116)\n+($N482*'fnd base rates'!I$117)\n+($O482*'fnd base rates'!I$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,9)))\n*$R482","v":15659.770000000002},{"$f":"(($D482*'fnd base rates'!J$107)\n+($E482*'fnd base rates'!J$108)\n+($F482*'fnd base rates'!J$109)\n+($G482*'fnd base rates'!J$110)\n+($H482*'fnd base rates'!J$111)\n+($I482*'fnd base rates'!J$112)\n+($J482*'fnd base rates'!J$113)\n+($K482*'fnd base rates'!J$114)\n+($M482*'fnd base rates'!J$116)\n+($N482*'fnd base rates'!J$117)\n+($O482*'fnd base rates'!J$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,10)))\n*$R482","v":23855.21},{"$f":"(($D482*'fnd base rates'!K$107)\n+($E482*'fnd base rates'!K$108)\n+($F482*'fnd base rates'!K$109)\n+($G482*'fnd base rates'!K$110)\n+($H482*'fnd base rates'!K$111)\n+($I482*'fnd base rates'!K$112)\n+($J482*'fnd base rates'!K$113)\n+($K482*'fnd base rates'!K$114)\n+($M482*'fnd base rates'!K$116)\n+($N482*'fnd base rates'!K$117)\n+($O482*'fnd base rates'!K$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,11)))\n*$R482","v":41490.123143999997},{"$f":"(($D482*'fnd base rates'!L$107)\n+($E482*'fnd base rates'!L$108)\n+($F482*'fnd base rates'!L$109)\n+($G482*'fnd base rates'!L$110)\n+($H482*'fnd base rates'!L$111)\n+($I482*'fnd base rates'!L$112)\n+($J482*'fnd base rates'!L$113)\n+($K482*'fnd base rates'!L$114)\n+($M482*'fnd base rates'!L$116)\n+($N482*'fnd base rates'!L$117)\n+($O482*'fnd base rates'!L$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,12)))","v":48726.553998000003},{"$f":"(($D482*'fnd base rates'!M$107)\n+($E482*'fnd base rates'!M$108)\n+($F482*'fnd base rates'!M$109)\n+($G482*'fnd base rates'!M$110)\n+($H482*'fnd base rates'!M$111)\n+($I482*'fnd base rates'!M$112)\n+($J482*'fnd base rates'!M$113)\n+($K482*'fnd base rates'!M$114)\n+($M482*'fnd base rates'!M$116)\n+($N482*'fnd base rates'!M$117)\n+($O482*'fnd base rates'!M$118)\n+($P482*VLOOKUP($S482+12,rate_basefnd,13)))","v":0},439603.9304040001,null,474097153,"474","097","153",1,38,439603.9304040001,11569,0,11569,null,null,null,null,null,11738,16,11754,-185,11569,0,11569]
[474,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D483","v":0},{"$f":"'fnd enro'!E483","v":0},{"$f":"'fnd enro'!F483","v":0},{"$f":"'fnd enro'!G483","v":0},{"$f":"'fnd enro'!H483","v":7},{"$f":"'fnd enro'!I483","v":6},{"$f":"'fnd enro'!J483","v":0},{"$f":"'fnd enro'!K483","v":0.49270000000000003},{"$f":"'fnd enro'!L483","v":0},{"$f":"'fnd enro'!M483+'fnd enro'!N483","v":0},{"$f":"'fnd enro'!O483","v":0},{"$f":"'fnd enro'!P483","v":0},{"$f":"'fnd enro'!Q483","v":2},{"$f":"'fnd enro'!S483","v":13},1,{"$f":"VALUE('fnd enro'!R483)","v":4},null,{"$f":"(($D483*'fnd base rates'!C$107)\n+($E483*'fnd base rates'!C$108)\n+($F483*'fnd base rates'!C$109)\n+($G483*'fnd base rates'!C$110)\n+($H483*'fnd base rates'!C$111)\n+($I483*'fnd base rates'!C$112)\n+($J483*'fnd base rates'!C$113)\n+($K483*'fnd base rates'!C$114)\n+($M483*'fnd base rates'!C$116)\n+($N483*'fnd base rates'!C$117)\n+($O483*'fnd base rates'!C$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,3)))\n*$R483","v":6663.1956869999995},{"$f":"(($D483*'fnd base rates'!D$107)\n+($E483*'fnd base rates'!D$108)\n+($F483*'fnd base rates'!D$109)\n+($G483*'fnd base rates'!D$110)\n+($H483*'fnd base rates'!D$111)\n+($I483*'fnd base rates'!D$112)\n+($J483*'fnd base rates'!D$113)\n+($K483*'fnd base rates'!D$114)\n+($M483*'fnd base rates'!D$116)\n+($N483*'fnd base rates'!D$117)\n+($O483*'fnd base rates'!D$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,4)))\n*$R483","v":9894.3700000000026},{"$f":"(($D483*'fnd base rates'!E$107)\n+($E483*'fnd base rates'!E$108)\n+($F483*'fnd base rates'!E$109)\n+($G483*'fnd base rates'!E$110)\n+($H483*'fnd base rates'!E$111)\n+($I483*'fnd base rates'!E$112)\n+($J483*'fnd base rates'!E$113)\n+($K483*'fnd base rates'!E$114)\n+($M483*'fnd base rates'!E$116)\n+($N483*'fnd base rates'!E$117)\n+($O483*'fnd base rates'!E$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,5)))\n*$R483","v":55549.460399000003},{"$f":"(($D483*'fnd base rates'!F$107)\n+($E483*'fnd base rates'!F$108)\n+($F483*'fnd base rates'!F$109)\n+($G483*'fnd base rates'!F$110)\n+($H483*'fnd base rates'!F$111)\n+($I483*'fnd base rates'!F$112)\n+($J483*'fnd base rates'!F$113)\n+($K483*'fnd base rates'!F$114)\n+($M483*'fnd base rates'!F$116)\n+($N483*'fnd base rates'!F$117)\n+($O483*'fnd base rates'!F$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,6)))\n*$R483","v":11518.917262999999},{"$f":"(($D483*'fnd base rates'!G$107)\n+($E483*'fnd base rates'!G$108)\n+($F483*'fnd base rates'!G$109)\n+($G483*'fnd base rates'!G$110)\n+($H483*'fnd base rates'!G$111)\n+($I483*'fnd base rates'!G$112)\n+($J483*'fnd base rates'!G$113)\n+($K483*'fnd base rates'!G$114)\n+($M483*'fnd base rates'!G$116)\n+($N483*'fnd base rates'!G$117)\n+($O483*'fnd base rates'!G$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,7)))\n*$R483","v":2277.6942779999999},{"$f":"(($D483*'fnd base rates'!H$107)\n+($E483*'fnd base rates'!H$108)\n+($F483*'fnd base rates'!H$109)\n+($G483*'fnd base rates'!H$110)\n+($H483*'fnd base rates'!H$111)\n+($I483*'fnd base rates'!H$112)\n+($J483*'fnd base rates'!H$113)\n+($K483*'fnd base rates'!H$114)\n+($M483*'fnd base rates'!H$116)\n+($N483*'fnd base rates'!H$117)\n+($O483*'fnd base rates'!H$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,8)))","v":8179.3819100000001},{"$f":"(($D483*'fnd base rates'!I$107)\n+($E483*'fnd base rates'!I$108)\n+($F483*'fnd base rates'!I$109)\n+($G483*'fnd base rates'!I$110)\n+($H483*'fnd base rates'!I$111)\n+($I483*'fnd base rates'!I$112)\n+($J483*'fnd base rates'!I$113)\n+($K483*'fnd base rates'!I$114)\n+($M483*'fnd base rates'!I$116)\n+($N483*'fnd base rates'!I$117)\n+($O483*'fnd base rates'!I$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,9)))\n*$R483","v":4857.2599999999993},{"$f":"(($D483*'fnd base rates'!J$107)\n+($E483*'fnd base rates'!J$108)\n+($F483*'fnd base rates'!J$109)\n+($G483*'fnd base rates'!J$110)\n+($H483*'fnd base rates'!J$111)\n+($I483*'fnd base rates'!J$112)\n+($J483*'fnd base rates'!J$113)\n+($K483*'fnd base rates'!J$114)\n+($M483*'fnd base rates'!J$116)\n+($N483*'fnd base rates'!J$117)\n+($O483*'fnd base rates'!J$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,10)))\n*$R483","v":5937.53},{"$f":"(($D483*'fnd base rates'!K$107)\n+($E483*'fnd base rates'!K$108)\n+($F483*'fnd base rates'!K$109)\n+($G483*'fnd base rates'!K$110)\n+($H483*'fnd base rates'!K$111)\n+($I483*'fnd base rates'!K$112)\n+($J483*'fnd base rates'!K$113)\n+($K483*'fnd base rates'!K$114)\n+($M483*'fnd base rates'!K$116)\n+($N483*'fnd base rates'!K$117)\n+($O483*'fnd base rates'!K$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,11)))\n*$R483","v":14292.033444000002},{"$f":"(($D483*'fnd base rates'!L$107)\n+($E483*'fnd base rates'!L$108)\n+($F483*'fnd base rates'!L$109)\n+($G483*'fnd base rates'!L$110)\n+($H483*'fnd base rates'!L$111)\n+($I483*'fnd base rates'!L$112)\n+($J483*'fnd base rates'!L$113)\n+($K483*'fnd base rates'!L$114)\n+($M483*'fnd base rates'!L$116)\n+($N483*'fnd base rates'!L$117)\n+($O483*'fnd base rates'!L$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,12)))","v":16059.798473000001},{"$f":"(($D483*'fnd base rates'!M$107)\n+($E483*'fnd base rates'!M$108)\n+($F483*'fnd base rates'!M$109)\n+($G483*'fnd base rates'!M$110)\n+($H483*'fnd base rates'!M$111)\n+($I483*'fnd base rates'!M$112)\n+($J483*'fnd base rates'!M$113)\n+($K483*'fnd base rates'!M$114)\n+($M483*'fnd base rates'!M$116)\n+($N483*'fnd base rates'!M$117)\n+($O483*'fnd base rates'!M$118)\n+($P483*VLOOKUP($S483+12,rate_basefnd,13)))","v":0},135229.64145399997,null,474097162,"474","097","162",1,13,135229.64145399997,10402,0,10402,null,null,null,null,null,10484,2,10486,-84,10402,0,10402]
[474,474097322,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D484","v":0},{"$f":"'fnd enro'!E484","v":0},{"$f":"'fnd enro'!F484","v":0},{"$f":"'fnd enro'!G484","v":0},{"$f":"'fnd enro'!H484","v":0},{"$f":"'fnd enro'!I484","v":1},{"$f":"'fnd enro'!J484","v":0},{"$f":"'fnd enro'!K484","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L484","v":0},{"$f":"'fnd enro'!M484+'fnd enro'!N484","v":0},{"$f":"'fnd enro'!O484","v":0},{"$f":"'fnd enro'!P484","v":0},{"$f":"'fnd enro'!Q484","v":0},{"$f":"'fnd enro'!S484","v":1},1,{"$f":"VALUE('fnd enro'!R484)","v":5},null,{"$f":"(($D484*'fnd base rates'!C$107)\n+($E484*'fnd base rates'!C$108)\n+($F484*'fnd base rates'!C$109)\n+($G484*'fnd base rates'!C$110)\n+($H484*'fnd base rates'!C$111)\n+($I484*'fnd base rates'!C$112)\n+($J484*'fnd base rates'!C$113)\n+($K484*'fnd base rates'!C$114)\n+($M484*'fnd base rates'!C$116)\n+($N484*'fnd base rates'!C$117)\n+($O484*'fnd base rates'!C$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,3)))\n*$R484","v":504.28889900000001},{"$f":"(($D484*'fnd base rates'!D$107)\n+($E484*'fnd base rates'!D$108)\n+($F484*'fnd base rates'!D$109)\n+($G484*'fnd base rates'!D$110)\n+($H484*'fnd base rates'!D$111)\n+($I484*'fnd base rates'!D$112)\n+($J484*'fnd base rates'!D$113)\n+($K484*'fnd base rates'!D$114)\n+($M484*'fnd base rates'!D$116)\n+($N484*'fnd base rates'!D$117)\n+($O484*'fnd base rates'!D$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,4)))\n*$R484","v":721.95},{"$f":"(($D484*'fnd base rates'!E$107)\n+($E484*'fnd base rates'!E$108)\n+($F484*'fnd base rates'!E$109)\n+($G484*'fnd base rates'!E$110)\n+($H484*'fnd base rates'!E$111)\n+($I484*'fnd base rates'!E$112)\n+($J484*'fnd base rates'!E$113)\n+($K484*'fnd base rates'!E$114)\n+($M484*'fnd base rates'!E$116)\n+($N484*'fnd base rates'!E$117)\n+($O484*'fnd base rates'!E$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,5)))\n*$R484","v":4628.9477230000002},{"$f":"(($D484*'fnd base rates'!F$107)\n+($E484*'fnd base rates'!F$108)\n+($F484*'fnd base rates'!F$109)\n+($G484*'fnd base rates'!F$110)\n+($H484*'fnd base rates'!F$111)\n+($I484*'fnd base rates'!F$112)\n+($J484*'fnd base rates'!F$113)\n+($K484*'fnd base rates'!F$114)\n+($M484*'fnd base rates'!F$116)\n+($N484*'fnd base rates'!F$117)\n+($O484*'fnd base rates'!F$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,6)))\n*$R484","v":830.94825100000003},{"$f":"(($D484*'fnd base rates'!G$107)\n+($E484*'fnd base rates'!G$108)\n+($F484*'fnd base rates'!G$109)\n+($G484*'fnd base rates'!G$110)\n+($H484*'fnd base rates'!G$111)\n+($I484*'fnd base rates'!G$112)\n+($J484*'fnd base rates'!G$113)\n+($K484*'fnd base rates'!G$114)\n+($M484*'fnd base rates'!G$116)\n+($N484*'fnd base rates'!G$117)\n+($O484*'fnd base rates'!G$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,7)))\n*$R484","v":154.34340599999999},{"$f":"(($D484*'fnd base rates'!H$107)\n+($E484*'fnd base rates'!H$108)\n+($F484*'fnd base rates'!H$109)\n+($G484*'fnd base rates'!H$110)\n+($H484*'fnd base rates'!H$111)\n+($I484*'fnd base rates'!H$112)\n+($J484*'fnd base rates'!H$113)\n+($K484*'fnd base rates'!H$114)\n+($M484*'fnd base rates'!H$116)\n+($N484*'fnd base rates'!H$117)\n+($O484*'fnd base rates'!H$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D484*'fnd base rates'!I$107)\n+($E484*'fnd base rates'!I$108)\n+($F484*'fnd base rates'!I$109)\n+($G484*'fnd base rates'!I$110)\n+($H484*'fnd base rates'!I$111)\n+($I484*'fnd base rates'!I$112)\n+($J484*'fnd base rates'!I$113)\n+($K484*'fnd base rates'!I$114)\n+($M484*'fnd base rates'!I$116)\n+($N484*'fnd base rates'!I$117)\n+($O484*'fnd base rates'!I$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,9)))\n*$R484","v":401.93},{"$f":"(($D484*'fnd base rates'!J$107)\n+($E484*'fnd base rates'!J$108)\n+($F484*'fnd base rates'!J$109)\n+($G484*'fnd base rates'!J$110)\n+($H484*'fnd base rates'!J$111)\n+($I484*'fnd base rates'!J$112)\n+($J484*'fnd base rates'!J$113)\n+($K484*'fnd base rates'!J$114)\n+($M484*'fnd base rates'!J$116)\n+($N484*'fnd base rates'!J$117)\n+($O484*'fnd base rates'!J$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,10)))\n*$R484","v":541.41},{"$f":"(($D484*'fnd base rates'!K$107)\n+($E484*'fnd base rates'!K$108)\n+($F484*'fnd base rates'!K$109)\n+($G484*'fnd base rates'!K$110)\n+($H484*'fnd base rates'!K$111)\n+($I484*'fnd base rates'!K$112)\n+($J484*'fnd base rates'!K$113)\n+($K484*'fnd base rates'!K$114)\n+($M484*'fnd base rates'!K$116)\n+($N484*'fnd base rates'!K$117)\n+($O484*'fnd base rates'!K$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,11)))\n*$R484","v":1083.077188},{"$f":"(($D484*'fnd base rates'!L$107)\n+($E484*'fnd base rates'!L$108)\n+($F484*'fnd base rates'!L$109)\n+($G484*'fnd base rates'!L$110)\n+($H484*'fnd base rates'!L$111)\n+($I484*'fnd base rates'!L$112)\n+($J484*'fnd base rates'!L$113)\n+($K484*'fnd base rates'!L$114)\n+($M484*'fnd base rates'!L$116)\n+($N484*'fnd base rates'!L$117)\n+($O484*'fnd base rates'!L$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D484*'fnd base rates'!M$107)\n+($E484*'fnd base rates'!M$108)\n+($F484*'fnd base rates'!M$109)\n+($G484*'fnd base rates'!M$110)\n+($H484*'fnd base rates'!M$111)\n+($I484*'fnd base rates'!M$112)\n+($J484*'fnd base rates'!M$113)\n+($K484*'fnd base rates'!M$114)\n+($M484*'fnd base rates'!M$116)\n+($N484*'fnd base rates'!M$117)\n+($O484*'fnd base rates'!M$118)\n+($P484*VLOOKUP($S484+12,rate_basefnd,13)))","v":0},10765.593957999999,null,474097322,"474","097","322",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[474,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D485","v":0},{"$f":"'fnd enro'!E485","v":0},{"$f":"'fnd enro'!F485","v":0},{"$f":"'fnd enro'!G485","v":0},{"$f":"'fnd enro'!H485","v":11},{"$f":"'fnd enro'!I485","v":11},{"$f":"'fnd enro'!J485","v":0},{"$f":"'fnd enro'!K485","v":0.83379999999999999},{"$f":"'fnd enro'!L485","v":0},{"$f":"'fnd enro'!M485+'fnd enro'!N485","v":0},{"$f":"'fnd enro'!O485","v":0},{"$f":"'fnd enro'!P485","v":0},{"$f":"'fnd enro'!Q485","v":4},{"$f":"'fnd enro'!S485","v":22},1,{"$f":"VALUE('fnd enro'!R485)","v":9},null,{"$f":"(($D485*'fnd base rates'!C$107)\n+($E485*'fnd base rates'!C$108)\n+($F485*'fnd base rates'!C$109)\n+($G485*'fnd base rates'!C$110)\n+($H485*'fnd base rates'!C$111)\n+($I485*'fnd base rates'!C$112)\n+($J485*'fnd base rates'!C$113)\n+($K485*'fnd base rates'!C$114)\n+($M485*'fnd base rates'!C$116)\n+($N485*'fnd base rates'!C$117)\n+($O485*'fnd base rates'!C$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,3)))\n*$R485","v":11342.995778},{"$f":"(($D485*'fnd base rates'!D$107)\n+($E485*'fnd base rates'!D$108)\n+($F485*'fnd base rates'!D$109)\n+($G485*'fnd base rates'!D$110)\n+($H485*'fnd base rates'!D$111)\n+($I485*'fnd base rates'!D$112)\n+($J485*'fnd base rates'!D$113)\n+($K485*'fnd base rates'!D$114)\n+($M485*'fnd base rates'!D$116)\n+($N485*'fnd base rates'!D$117)\n+($O485*'fnd base rates'!D$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,4)))\n*$R485","v":17060.980000000003},{"$f":"(($D485*'fnd base rates'!E$107)\n+($E485*'fnd base rates'!E$108)\n+($F485*'fnd base rates'!E$109)\n+($G485*'fnd base rates'!E$110)\n+($H485*'fnd base rates'!E$111)\n+($I485*'fnd base rates'!E$112)\n+($J485*'fnd base rates'!E$113)\n+($K485*'fnd base rates'!E$114)\n+($M485*'fnd base rates'!E$116)\n+($N485*'fnd base rates'!E$117)\n+($O485*'fnd base rates'!E$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,5)))\n*$R485","v":98257.969905999998},{"$f":"(($D485*'fnd base rates'!F$107)\n+($E485*'fnd base rates'!F$108)\n+($F485*'fnd base rates'!F$109)\n+($G485*'fnd base rates'!F$110)\n+($H485*'fnd base rates'!F$111)\n+($I485*'fnd base rates'!F$112)\n+($J485*'fnd base rates'!F$113)\n+($K485*'fnd base rates'!F$114)\n+($M485*'fnd base rates'!F$116)\n+($N485*'fnd base rates'!F$117)\n+($O485*'fnd base rates'!F$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,6)))\n*$R485","v":19406.931521999999},{"$f":"(($D485*'fnd base rates'!G$107)\n+($E485*'fnd base rates'!G$108)\n+($F485*'fnd base rates'!G$109)\n+($G485*'fnd base rates'!G$110)\n+($H485*'fnd base rates'!G$111)\n+($I485*'fnd base rates'!G$112)\n+($J485*'fnd base rates'!G$113)\n+($K485*'fnd base rates'!G$114)\n+($M485*'fnd base rates'!G$116)\n+($N485*'fnd base rates'!G$117)\n+($O485*'fnd base rates'!G$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,7)))\n*$R485","v":4000.8849319999995},{"$f":"(($D485*'fnd base rates'!H$107)\n+($E485*'fnd base rates'!H$108)\n+($F485*'fnd base rates'!H$109)\n+($G485*'fnd base rates'!H$110)\n+($H485*'fnd base rates'!H$111)\n+($I485*'fnd base rates'!H$112)\n+($J485*'fnd base rates'!H$113)\n+($K485*'fnd base rates'!H$114)\n+($M485*'fnd base rates'!H$116)\n+($N485*'fnd base rates'!H$117)\n+($O485*'fnd base rates'!H$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,8)))","v":14108.255540000002},{"$f":"(($D485*'fnd base rates'!I$107)\n+($E485*'fnd base rates'!I$108)\n+($F485*'fnd base rates'!I$109)\n+($G485*'fnd base rates'!I$110)\n+($H485*'fnd base rates'!I$111)\n+($I485*'fnd base rates'!I$112)\n+($J485*'fnd base rates'!I$113)\n+($K485*'fnd base rates'!I$114)\n+($M485*'fnd base rates'!I$116)\n+($N485*'fnd base rates'!I$117)\n+($O485*'fnd base rates'!I$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,9)))\n*$R485","v":8413.9500000000007},{"$f":"(($D485*'fnd base rates'!J$107)\n+($E485*'fnd base rates'!J$108)\n+($F485*'fnd base rates'!J$109)\n+($G485*'fnd base rates'!J$110)\n+($H485*'fnd base rates'!J$111)\n+($I485*'fnd base rates'!J$112)\n+($J485*'fnd base rates'!J$113)\n+($K485*'fnd base rates'!J$114)\n+($M485*'fnd base rates'!J$116)\n+($N485*'fnd base rates'!J$117)\n+($O485*'fnd base rates'!J$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,10)))\n*$R485","v":10958},{"$f":"(($D485*'fnd base rates'!K$107)\n+($E485*'fnd base rates'!K$108)\n+($F485*'fnd base rates'!K$109)\n+($G485*'fnd base rates'!K$110)\n+($H485*'fnd base rates'!K$111)\n+($I485*'fnd base rates'!K$112)\n+($J485*'fnd base rates'!K$113)\n+($K485*'fnd base rates'!K$114)\n+($M485*'fnd base rates'!K$116)\n+($N485*'fnd base rates'!K$117)\n+($O485*'fnd base rates'!K$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,11)))\n*$R485","v":24160.888135999998},{"$f":"(($D485*'fnd base rates'!L$107)\n+($E485*'fnd base rates'!L$108)\n+($F485*'fnd base rates'!L$109)\n+($G485*'fnd base rates'!L$110)\n+($H485*'fnd base rates'!L$111)\n+($I485*'fnd base rates'!L$112)\n+($J485*'fnd base rates'!L$113)\n+($K485*'fnd base rates'!L$114)\n+($M485*'fnd base rates'!L$116)\n+($N485*'fnd base rates'!L$117)\n+($O485*'fnd base rates'!L$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,12)))","v":27590.151261999999},{"$f":"(($D485*'fnd base rates'!M$107)\n+($E485*'fnd base rates'!M$108)\n+($F485*'fnd base rates'!M$109)\n+($G485*'fnd base rates'!M$110)\n+($H485*'fnd base rates'!M$111)\n+($I485*'fnd base rates'!M$112)\n+($J485*'fnd base rates'!M$113)\n+($K485*'fnd base rates'!M$114)\n+($M485*'fnd base rates'!M$116)\n+($N485*'fnd base rates'!M$117)\n+($O485*'fnd base rates'!M$118)\n+($P485*VLOOKUP($S485+12,rate_basefnd,13)))","v":0},235301.00707600001,null,474097343,"474","097","343",1,22,235301.00707600001,10696,0,10696,null,null,null,null,null,11616,23,11639,-943,10696,0,10696]
[474,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D486","v":0},{"$f":"'fnd enro'!E486","v":0},{"$f":"'fnd enro'!F486","v":0},{"$f":"'fnd enro'!G486","v":0},{"$f":"'fnd enro'!H486","v":5},{"$f":"'fnd enro'!I486","v":5},{"$f":"'fnd enro'!J486","v":0},{"$f":"'fnd enro'!K486","v":0.379},{"$f":"'fnd enro'!L486","v":0},{"$f":"'fnd enro'!M486+'fnd enro'!N486","v":0},{"$f":"'fnd enro'!O486","v":0},{"$f":"'fnd enro'!P486","v":0},{"$f":"'fnd enro'!Q486","v":4},{"$f":"'fnd enro'!S486","v":10},1,{"$f":"VALUE('fnd enro'!R486)","v":4},null,{"$f":"(($D486*'fnd base rates'!C$107)\n+($E486*'fnd base rates'!C$108)\n+($F486*'fnd base rates'!C$109)\n+($G486*'fnd base rates'!C$110)\n+($H486*'fnd base rates'!C$111)\n+($I486*'fnd base rates'!C$112)\n+($J486*'fnd base rates'!C$113)\n+($K486*'fnd base rates'!C$114)\n+($M486*'fnd base rates'!C$116)\n+($N486*'fnd base rates'!C$117)\n+($O486*'fnd base rates'!C$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,3)))\n*$R486","v":5257.7689900000005},{"$f":"(($D486*'fnd base rates'!D$107)\n+($E486*'fnd base rates'!D$108)\n+($F486*'fnd base rates'!D$109)\n+($G486*'fnd base rates'!D$110)\n+($H486*'fnd base rates'!D$111)\n+($I486*'fnd base rates'!D$112)\n+($J486*'fnd base rates'!D$113)\n+($K486*'fnd base rates'!D$114)\n+($M486*'fnd base rates'!D$116)\n+($N486*'fnd base rates'!D$117)\n+($O486*'fnd base rates'!D$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,4)))\n*$R486","v":8237.5400000000009},{"$f":"(($D486*'fnd base rates'!E$107)\n+($E486*'fnd base rates'!E$108)\n+($F486*'fnd base rates'!E$109)\n+($G486*'fnd base rates'!E$110)\n+($H486*'fnd base rates'!E$111)\n+($I486*'fnd base rates'!E$112)\n+($J486*'fnd base rates'!E$113)\n+($K486*'fnd base rates'!E$114)\n+($M486*'fnd base rates'!E$116)\n+($N486*'fnd base rates'!E$117)\n+($O486*'fnd base rates'!E$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,5)))\n*$R486","v":49373.317230000008},{"$f":"(($D486*'fnd base rates'!F$107)\n+($E486*'fnd base rates'!F$108)\n+($F486*'fnd base rates'!F$109)\n+($G486*'fnd base rates'!F$110)\n+($H486*'fnd base rates'!F$111)\n+($I486*'fnd base rates'!F$112)\n+($J486*'fnd base rates'!F$113)\n+($K486*'fnd base rates'!F$114)\n+($M486*'fnd base rates'!F$116)\n+($N486*'fnd base rates'!F$117)\n+($O486*'fnd base rates'!F$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,6)))\n*$R486","v":8821.3325100000002},{"$f":"(($D486*'fnd base rates'!G$107)\n+($E486*'fnd base rates'!G$108)\n+($F486*'fnd base rates'!G$109)\n+($G486*'fnd base rates'!G$110)\n+($H486*'fnd base rates'!G$111)\n+($I486*'fnd base rates'!G$112)\n+($J486*'fnd base rates'!G$113)\n+($K486*'fnd base rates'!G$114)\n+($M486*'fnd base rates'!G$116)\n+($N486*'fnd base rates'!G$117)\n+($O486*'fnd base rates'!G$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,7)))\n*$R486","v":2047.1040600000001},{"$f":"(($D486*'fnd base rates'!H$107)\n+($E486*'fnd base rates'!H$108)\n+($F486*'fnd base rates'!H$109)\n+($G486*'fnd base rates'!H$110)\n+($H486*'fnd base rates'!H$111)\n+($I486*'fnd base rates'!H$112)\n+($J486*'fnd base rates'!H$113)\n+($K486*'fnd base rates'!H$114)\n+($M486*'fnd base rates'!H$116)\n+($N486*'fnd base rates'!H$117)\n+($O486*'fnd base rates'!H$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,8)))","v":6447.8907000000008},{"$f":"(($D486*'fnd base rates'!I$107)\n+($E486*'fnd base rates'!I$108)\n+($F486*'fnd base rates'!I$109)\n+($G486*'fnd base rates'!I$110)\n+($H486*'fnd base rates'!I$111)\n+($I486*'fnd base rates'!I$112)\n+($J486*'fnd base rates'!I$113)\n+($K486*'fnd base rates'!I$114)\n+($M486*'fnd base rates'!I$116)\n+($N486*'fnd base rates'!I$117)\n+($O486*'fnd base rates'!I$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,9)))\n*$R486","v":4015.25},{"$f":"(($D486*'fnd base rates'!J$107)\n+($E486*'fnd base rates'!J$108)\n+($F486*'fnd base rates'!J$109)\n+($G486*'fnd base rates'!J$110)\n+($H486*'fnd base rates'!J$111)\n+($I486*'fnd base rates'!J$112)\n+($J486*'fnd base rates'!J$113)\n+($K486*'fnd base rates'!J$114)\n+($M486*'fnd base rates'!J$116)\n+($N486*'fnd base rates'!J$117)\n+($O486*'fnd base rates'!J$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,10)))\n*$R486","v":5972.08},{"$f":"(($D486*'fnd base rates'!K$107)\n+($E486*'fnd base rates'!K$108)\n+($F486*'fnd base rates'!K$109)\n+($G486*'fnd base rates'!K$110)\n+($H486*'fnd base rates'!K$111)\n+($I486*'fnd base rates'!K$112)\n+($J486*'fnd base rates'!K$113)\n+($K486*'fnd base rates'!K$114)\n+($M486*'fnd base rates'!K$116)\n+($N486*'fnd base rates'!K$117)\n+($O486*'fnd base rates'!K$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,11)))\n*$R486","v":10982.221879999999},{"$f":"(($D486*'fnd base rates'!L$107)\n+($E486*'fnd base rates'!L$108)\n+($F486*'fnd base rates'!L$109)\n+($G486*'fnd base rates'!L$110)\n+($H486*'fnd base rates'!L$111)\n+($I486*'fnd base rates'!L$112)\n+($J486*'fnd base rates'!L$113)\n+($K486*'fnd base rates'!L$114)\n+($M486*'fnd base rates'!L$116)\n+($N486*'fnd base rates'!L$117)\n+($O486*'fnd base rates'!L$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,12)))","v":13302.974209999998},{"$f":"(($D486*'fnd base rates'!M$107)\n+($E486*'fnd base rates'!M$108)\n+($F486*'fnd base rates'!M$109)\n+($G486*'fnd base rates'!M$110)\n+($H486*'fnd base rates'!M$111)\n+($I486*'fnd base rates'!M$112)\n+($J486*'fnd base rates'!M$113)\n+($K486*'fnd base rates'!M$114)\n+($M486*'fnd base rates'!M$116)\n+($N486*'fnd base rates'!M$117)\n+($O486*'fnd base rates'!M$118)\n+($P486*VLOOKUP($S486+12,rate_basefnd,13)))","v":0},114457.47958000001,null,474097610,"474","097","610",1,10,114457.47958000001,11446,0,11446,null,null,null,null,null,11528,3,11531,-68,11463,-17,11446]
[474,474097615,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D487","v":0},{"$f":"'fnd enro'!E487","v":0},{"$f":"'fnd enro'!F487","v":0},{"$f":"'fnd enro'!G487","v":0},{"$f":"'fnd enro'!H487","v":2},{"$f":"'fnd enro'!I487","v":1},{"$f":"'fnd enro'!J487","v":0},{"$f":"'fnd enro'!K487","v":0.1137},{"$f":"'fnd enro'!L487","v":0},{"$f":"'fnd enro'!M487+'fnd enro'!N487","v":0},{"$f":"'fnd enro'!O487","v":0},{"$f":"'fnd enro'!P487","v":0},{"$f":"'fnd enro'!Q487","v":0},{"$f":"'fnd enro'!S487","v":3},1,{"$f":"VALUE('fnd enro'!R487)","v":10},null,{"$f":"(($D487*'fnd base rates'!C$107)\n+($E487*'fnd base rates'!C$108)\n+($F487*'fnd base rates'!C$109)\n+($G487*'fnd base rates'!C$110)\n+($H487*'fnd base rates'!C$111)\n+($I487*'fnd base rates'!C$112)\n+($J487*'fnd base rates'!C$113)\n+($K487*'fnd base rates'!C$114)\n+($M487*'fnd base rates'!C$116)\n+($N487*'fnd base rates'!C$117)\n+($O487*'fnd base rates'!C$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,3)))\n*$R487","v":1512.8666969999999},{"$f":"(($D487*'fnd base rates'!D$107)\n+($E487*'fnd base rates'!D$108)\n+($F487*'fnd base rates'!D$109)\n+($G487*'fnd base rates'!D$110)\n+($H487*'fnd base rates'!D$111)\n+($I487*'fnd base rates'!D$112)\n+($J487*'fnd base rates'!D$113)\n+($K487*'fnd base rates'!D$114)\n+($M487*'fnd base rates'!D$116)\n+($N487*'fnd base rates'!D$117)\n+($O487*'fnd base rates'!D$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,4)))\n*$R487","v":2165.8500000000004},{"$f":"(($D487*'fnd base rates'!E$107)\n+($E487*'fnd base rates'!E$108)\n+($F487*'fnd base rates'!E$109)\n+($G487*'fnd base rates'!E$110)\n+($H487*'fnd base rates'!E$111)\n+($I487*'fnd base rates'!E$112)\n+($J487*'fnd base rates'!E$113)\n+($K487*'fnd base rates'!E$114)\n+($M487*'fnd base rates'!E$116)\n+($N487*'fnd base rates'!E$117)\n+($O487*'fnd base rates'!E$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,5)))\n*$R487","v":11145.163169000001},{"$f":"(($D487*'fnd base rates'!F$107)\n+($E487*'fnd base rates'!F$108)\n+($F487*'fnd base rates'!F$109)\n+($G487*'fnd base rates'!F$110)\n+($H487*'fnd base rates'!F$111)\n+($I487*'fnd base rates'!F$112)\n+($J487*'fnd base rates'!F$113)\n+($K487*'fnd base rates'!F$114)\n+($M487*'fnd base rates'!F$116)\n+($N487*'fnd base rates'!F$117)\n+($O487*'fnd base rates'!F$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,6)))\n*$R487","v":2697.5847530000001},{"$f":"(($D487*'fnd base rates'!G$107)\n+($E487*'fnd base rates'!G$108)\n+($F487*'fnd base rates'!G$109)\n+($G487*'fnd base rates'!G$110)\n+($H487*'fnd base rates'!G$111)\n+($I487*'fnd base rates'!G$112)\n+($J487*'fnd base rates'!G$113)\n+($K487*'fnd base rates'!G$114)\n+($M487*'fnd base rates'!G$116)\n+($N487*'fnd base rates'!G$117)\n+($O487*'fnd base rates'!G$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,7)))\n*$R487","v":471.650218},{"$f":"(($D487*'fnd base rates'!H$107)\n+($E487*'fnd base rates'!H$108)\n+($F487*'fnd base rates'!H$109)\n+($G487*'fnd base rates'!H$110)\n+($H487*'fnd base rates'!H$111)\n+($I487*'fnd base rates'!H$112)\n+($J487*'fnd base rates'!H$113)\n+($K487*'fnd base rates'!H$114)\n+($M487*'fnd base rates'!H$116)\n+($N487*'fnd base rates'!H$117)\n+($O487*'fnd base rates'!H$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,8)))","v":1768.4512099999999},{"$f":"(($D487*'fnd base rates'!I$107)\n+($E487*'fnd base rates'!I$108)\n+($F487*'fnd base rates'!I$109)\n+($G487*'fnd base rates'!I$110)\n+($H487*'fnd base rates'!I$111)\n+($I487*'fnd base rates'!I$112)\n+($J487*'fnd base rates'!I$113)\n+($K487*'fnd base rates'!I$114)\n+($M487*'fnd base rates'!I$116)\n+($N487*'fnd base rates'!I$117)\n+($O487*'fnd base rates'!I$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,9)))\n*$R487","v":1043.21},{"$f":"(($D487*'fnd base rates'!J$107)\n+($E487*'fnd base rates'!J$108)\n+($F487*'fnd base rates'!J$109)\n+($G487*'fnd base rates'!J$110)\n+($H487*'fnd base rates'!J$111)\n+($I487*'fnd base rates'!J$112)\n+($J487*'fnd base rates'!J$113)\n+($K487*'fnd base rates'!J$114)\n+($M487*'fnd base rates'!J$116)\n+($N487*'fnd base rates'!J$117)\n+($O487*'fnd base rates'!J$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,10)))\n*$R487","v":1010.99},{"$f":"(($D487*'fnd base rates'!K$107)\n+($E487*'fnd base rates'!K$108)\n+($F487*'fnd base rates'!K$109)\n+($G487*'fnd base rates'!K$110)\n+($H487*'fnd base rates'!K$111)\n+($I487*'fnd base rates'!K$112)\n+($J487*'fnd base rates'!K$113)\n+($K487*'fnd base rates'!K$114)\n+($M487*'fnd base rates'!K$116)\n+($N487*'fnd base rates'!K$117)\n+($O487*'fnd base rates'!K$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,11)))\n*$R487","v":3309.8115640000001},{"$f":"(($D487*'fnd base rates'!L$107)\n+($E487*'fnd base rates'!L$108)\n+($F487*'fnd base rates'!L$109)\n+($G487*'fnd base rates'!L$110)\n+($H487*'fnd base rates'!L$111)\n+($I487*'fnd base rates'!L$112)\n+($J487*'fnd base rates'!L$113)\n+($K487*'fnd base rates'!L$114)\n+($M487*'fnd base rates'!L$116)\n+($N487*'fnd base rates'!L$117)\n+($O487*'fnd base rates'!L$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,12)))","v":3560.6042630000002},{"$f":"(($D487*'fnd base rates'!M$107)\n+($E487*'fnd base rates'!M$108)\n+($F487*'fnd base rates'!M$109)\n+($G487*'fnd base rates'!M$110)\n+($H487*'fnd base rates'!M$111)\n+($I487*'fnd base rates'!M$112)\n+($J487*'fnd base rates'!M$113)\n+($K487*'fnd base rates'!M$114)\n+($M487*'fnd base rates'!M$116)\n+($N487*'fnd base rates'!M$117)\n+($O487*'fnd base rates'!M$118)\n+($P487*VLOOKUP($S487+12,rate_basefnd,13)))","v":0},28686.181874000002,null,474097615,"474","097","615",1,3,28686.181874000002,9562,0,9562,null,null,null,null,null,9647,0,9647,-85,9562,0,9562]
[474,474097616,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D488","v":0},{"$f":"'fnd enro'!E488","v":0},{"$f":"'fnd enro'!F488","v":0},{"$f":"'fnd enro'!G488","v":0},{"$f":"'fnd enro'!H488","v":1},{"$f":"'fnd enro'!I488","v":1},{"$f":"'fnd enro'!J488","v":0},{"$f":"'fnd enro'!K488","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L488","v":0},{"$f":"'fnd enro'!M488+'fnd enro'!N488","v":0},{"$f":"'fnd enro'!O488","v":0},{"$f":"'fnd enro'!P488","v":0},{"$f":"'fnd enro'!Q488","v":0},{"$f":"'fnd enro'!S488","v":2},1,{"$f":"VALUE('fnd enro'!R488)","v":6},null,{"$f":"(($D488*'fnd base rates'!C$107)\n+($E488*'fnd base rates'!C$108)\n+($F488*'fnd base rates'!C$109)\n+($G488*'fnd base rates'!C$110)\n+($H488*'fnd base rates'!C$111)\n+($I488*'fnd base rates'!C$112)\n+($J488*'fnd base rates'!C$113)\n+($K488*'fnd base rates'!C$114)\n+($M488*'fnd base rates'!C$116)\n+($N488*'fnd base rates'!C$117)\n+($O488*'fnd base rates'!C$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,3)))\n*$R488","v":1008.577798},{"$f":"(($D488*'fnd base rates'!D$107)\n+($E488*'fnd base rates'!D$108)\n+($F488*'fnd base rates'!D$109)\n+($G488*'fnd base rates'!D$110)\n+($H488*'fnd base rates'!D$111)\n+($I488*'fnd base rates'!D$112)\n+($J488*'fnd base rates'!D$113)\n+($K488*'fnd base rates'!D$114)\n+($M488*'fnd base rates'!D$116)\n+($N488*'fnd base rates'!D$117)\n+($O488*'fnd base rates'!D$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,4)))\n*$R488","v":1443.9},{"$f":"(($D488*'fnd base rates'!E$107)\n+($E488*'fnd base rates'!E$108)\n+($F488*'fnd base rates'!E$109)\n+($G488*'fnd base rates'!E$110)\n+($H488*'fnd base rates'!E$111)\n+($I488*'fnd base rates'!E$112)\n+($J488*'fnd base rates'!E$113)\n+($K488*'fnd base rates'!E$114)\n+($M488*'fnd base rates'!E$116)\n+($N488*'fnd base rates'!E$117)\n+($O488*'fnd base rates'!E$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,5)))\n*$R488","v":7887.0554460000003},{"$f":"(($D488*'fnd base rates'!F$107)\n+($E488*'fnd base rates'!F$108)\n+($F488*'fnd base rates'!F$109)\n+($G488*'fnd base rates'!F$110)\n+($H488*'fnd base rates'!F$111)\n+($I488*'fnd base rates'!F$112)\n+($J488*'fnd base rates'!F$113)\n+($K488*'fnd base rates'!F$114)\n+($M488*'fnd base rates'!F$116)\n+($N488*'fnd base rates'!F$117)\n+($O488*'fnd base rates'!F$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,6)))\n*$R488","v":1764.2665019999999},{"$f":"(($D488*'fnd base rates'!G$107)\n+($E488*'fnd base rates'!G$108)\n+($F488*'fnd base rates'!G$109)\n+($G488*'fnd base rates'!G$110)\n+($H488*'fnd base rates'!G$111)\n+($I488*'fnd base rates'!G$112)\n+($J488*'fnd base rates'!G$113)\n+($K488*'fnd base rates'!G$114)\n+($M488*'fnd base rates'!G$116)\n+($N488*'fnd base rates'!G$117)\n+($O488*'fnd base rates'!G$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,7)))\n*$R488","v":312.99681199999998},{"$f":"(($D488*'fnd base rates'!H$107)\n+($E488*'fnd base rates'!H$108)\n+($F488*'fnd base rates'!H$109)\n+($G488*'fnd base rates'!H$110)\n+($H488*'fnd base rates'!H$111)\n+($I488*'fnd base rates'!H$112)\n+($J488*'fnd base rates'!H$113)\n+($K488*'fnd base rates'!H$114)\n+($M488*'fnd base rates'!H$116)\n+($N488*'fnd base rates'!H$117)\n+($O488*'fnd base rates'!H$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D488*'fnd base rates'!I$107)\n+($E488*'fnd base rates'!I$108)\n+($F488*'fnd base rates'!I$109)\n+($G488*'fnd base rates'!I$110)\n+($H488*'fnd base rates'!I$111)\n+($I488*'fnd base rates'!I$112)\n+($J488*'fnd base rates'!I$113)\n+($K488*'fnd base rates'!I$114)\n+($M488*'fnd base rates'!I$116)\n+($N488*'fnd base rates'!I$117)\n+($O488*'fnd base rates'!I$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,9)))\n*$R488","v":722.56999999999994},{"$f":"(($D488*'fnd base rates'!J$107)\n+($E488*'fnd base rates'!J$108)\n+($F488*'fnd base rates'!J$109)\n+($G488*'fnd base rates'!J$110)\n+($H488*'fnd base rates'!J$111)\n+($I488*'fnd base rates'!J$112)\n+($J488*'fnd base rates'!J$113)\n+($K488*'fnd base rates'!J$114)\n+($M488*'fnd base rates'!J$116)\n+($N488*'fnd base rates'!J$117)\n+($O488*'fnd base rates'!J$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,10)))\n*$R488","v":776.19999999999993},{"$f":"(($D488*'fnd base rates'!K$107)\n+($E488*'fnd base rates'!K$108)\n+($F488*'fnd base rates'!K$109)\n+($G488*'fnd base rates'!K$110)\n+($H488*'fnd base rates'!K$111)\n+($I488*'fnd base rates'!K$112)\n+($J488*'fnd base rates'!K$113)\n+($K488*'fnd base rates'!K$114)\n+($M488*'fnd base rates'!K$116)\n+($N488*'fnd base rates'!K$117)\n+($O488*'fnd base rates'!K$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,11)))\n*$R488","v":2196.4443759999999},{"$f":"(($D488*'fnd base rates'!L$107)\n+($E488*'fnd base rates'!L$108)\n+($F488*'fnd base rates'!L$109)\n+($G488*'fnd base rates'!L$110)\n+($H488*'fnd base rates'!L$111)\n+($I488*'fnd base rates'!L$112)\n+($J488*'fnd base rates'!L$113)\n+($K488*'fnd base rates'!L$114)\n+($M488*'fnd base rates'!L$116)\n+($N488*'fnd base rates'!L$117)\n+($O488*'fnd base rates'!L$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,12)))","v":2339.0828419999998},{"$f":"(($D488*'fnd base rates'!M$107)\n+($E488*'fnd base rates'!M$108)\n+($F488*'fnd base rates'!M$109)\n+($G488*'fnd base rates'!M$110)\n+($H488*'fnd base rates'!M$111)\n+($I488*'fnd base rates'!M$112)\n+($J488*'fnd base rates'!M$113)\n+($K488*'fnd base rates'!M$114)\n+($M488*'fnd base rates'!M$116)\n+($N488*'fnd base rates'!M$117)\n+($O488*'fnd base rates'!M$118)\n+($P488*VLOOKUP($S488+12,rate_basefnd,13)))","v":0},19725.887916,null,474097616,"474","097","616",1,2,19725.887916,9863,0,9863,null,null,null,null,null,9944,0,9944,-81,9863,0,9863]
[474,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D489","v":0},{"$f":"'fnd enro'!E489","v":0},{"$f":"'fnd enro'!F489","v":0},{"$f":"'fnd enro'!G489","v":0},{"$f":"'fnd enro'!H489","v":3},{"$f":"'fnd enro'!I489","v":4},{"$f":"'fnd enro'!J489","v":0},{"$f":"'fnd enro'!K489","v":0.26529999999999998},{"$f":"'fnd enro'!L489","v":0},{"$f":"'fnd enro'!M489+'fnd enro'!N489","v":0},{"$f":"'fnd enro'!O489","v":0},{"$f":"'fnd enro'!P489","v":0},{"$f":"'fnd enro'!Q489","v":3},{"$f":"'fnd enro'!S489","v":7},1,{"$f":"VALUE('fnd enro'!R489)","v":7},null,{"$f":"(($D489*'fnd base rates'!C$107)\n+($E489*'fnd base rates'!C$108)\n+($F489*'fnd base rates'!C$109)\n+($G489*'fnd base rates'!C$110)\n+($H489*'fnd base rates'!C$111)\n+($I489*'fnd base rates'!C$112)\n+($J489*'fnd base rates'!C$113)\n+($K489*'fnd base rates'!C$114)\n+($M489*'fnd base rates'!C$116)\n+($N489*'fnd base rates'!C$117)\n+($O489*'fnd base rates'!C$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,3)))\n*$R489","v":3708.2222929999998},{"$f":"(($D489*'fnd base rates'!D$107)\n+($E489*'fnd base rates'!D$108)\n+($F489*'fnd base rates'!D$109)\n+($G489*'fnd base rates'!D$110)\n+($H489*'fnd base rates'!D$111)\n+($I489*'fnd base rates'!D$112)\n+($J489*'fnd base rates'!D$113)\n+($K489*'fnd base rates'!D$114)\n+($M489*'fnd base rates'!D$116)\n+($N489*'fnd base rates'!D$117)\n+($O489*'fnd base rates'!D$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,4)))\n*$R489","v":5897.9400000000005},{"$f":"(($D489*'fnd base rates'!E$107)\n+($E489*'fnd base rates'!E$108)\n+($F489*'fnd base rates'!E$109)\n+($G489*'fnd base rates'!E$110)\n+($H489*'fnd base rates'!E$111)\n+($I489*'fnd base rates'!E$112)\n+($J489*'fnd base rates'!E$113)\n+($K489*'fnd base rates'!E$114)\n+($M489*'fnd base rates'!E$116)\n+($N489*'fnd base rates'!E$117)\n+($O489*'fnd base rates'!E$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,5)))\n*$R489","v":36532.104060999998},{"$f":"(($D489*'fnd base rates'!F$107)\n+($E489*'fnd base rates'!F$108)\n+($F489*'fnd base rates'!F$109)\n+($G489*'fnd base rates'!F$110)\n+($H489*'fnd base rates'!F$111)\n+($I489*'fnd base rates'!F$112)\n+($J489*'fnd base rates'!F$113)\n+($K489*'fnd base rates'!F$114)\n+($M489*'fnd base rates'!F$116)\n+($N489*'fnd base rates'!F$117)\n+($O489*'fnd base rates'!F$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,6)))\n*$R489","v":6123.7477569999992},{"$f":"(($D489*'fnd base rates'!G$107)\n+($E489*'fnd base rates'!G$108)\n+($F489*'fnd base rates'!G$109)\n+($G489*'fnd base rates'!G$110)\n+($H489*'fnd base rates'!G$111)\n+($I489*'fnd base rates'!G$112)\n+($J489*'fnd base rates'!G$113)\n+($K489*'fnd base rates'!G$114)\n+($M489*'fnd base rates'!G$116)\n+($N489*'fnd base rates'!G$117)\n+($O489*'fnd base rates'!G$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,7)))\n*$R489","v":1493.2038419999999},{"$f":"(($D489*'fnd base rates'!H$107)\n+($E489*'fnd base rates'!H$108)\n+($F489*'fnd base rates'!H$109)\n+($G489*'fnd base rates'!H$110)\n+($H489*'fnd base rates'!H$111)\n+($I489*'fnd base rates'!H$112)\n+($J489*'fnd base rates'!H$113)\n+($K489*'fnd base rates'!H$114)\n+($M489*'fnd base rates'!H$116)\n+($N489*'fnd base rates'!H$117)\n+($O489*'fnd base rates'!H$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,8)))","v":4666.8094899999996},{"$f":"(($D489*'fnd base rates'!I$107)\n+($E489*'fnd base rates'!I$108)\n+($F489*'fnd base rates'!I$109)\n+($G489*'fnd base rates'!I$110)\n+($H489*'fnd base rates'!I$111)\n+($I489*'fnd base rates'!I$112)\n+($J489*'fnd base rates'!I$113)\n+($K489*'fnd base rates'!I$114)\n+($M489*'fnd base rates'!I$116)\n+($N489*'fnd base rates'!I$117)\n+($O489*'fnd base rates'!I$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,9)))\n*$R489","v":2903.39},{"$f":"(($D489*'fnd base rates'!J$107)\n+($E489*'fnd base rates'!J$108)\n+($F489*'fnd base rates'!J$109)\n+($G489*'fnd base rates'!J$110)\n+($H489*'fnd base rates'!J$111)\n+($I489*'fnd base rates'!J$112)\n+($J489*'fnd base rates'!J$113)\n+($K489*'fnd base rates'!J$114)\n+($M489*'fnd base rates'!J$116)\n+($N489*'fnd base rates'!J$117)\n+($O489*'fnd base rates'!J$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,10)))\n*$R489","v":4604.25},{"$f":"(($D489*'fnd base rates'!K$107)\n+($E489*'fnd base rates'!K$108)\n+($F489*'fnd base rates'!K$109)\n+($G489*'fnd base rates'!K$110)\n+($H489*'fnd base rates'!K$111)\n+($I489*'fnd base rates'!K$112)\n+($J489*'fnd base rates'!K$113)\n+($K489*'fnd base rates'!K$114)\n+($M489*'fnd base rates'!K$116)\n+($N489*'fnd base rates'!K$117)\n+($O489*'fnd base rates'!K$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,11)))\n*$R489","v":7672.4103159999995},{"$f":"(($D489*'fnd base rates'!L$107)\n+($E489*'fnd base rates'!L$108)\n+($F489*'fnd base rates'!L$109)\n+($G489*'fnd base rates'!L$110)\n+($H489*'fnd base rates'!L$111)\n+($I489*'fnd base rates'!L$112)\n+($J489*'fnd base rates'!L$113)\n+($K489*'fnd base rates'!L$114)\n+($M489*'fnd base rates'!L$116)\n+($N489*'fnd base rates'!L$117)\n+($O489*'fnd base rates'!L$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,12)))","v":9468.0099469999986},{"$f":"(($D489*'fnd base rates'!M$107)\n+($E489*'fnd base rates'!M$108)\n+($F489*'fnd base rates'!M$109)\n+($G489*'fnd base rates'!M$110)\n+($H489*'fnd base rates'!M$111)\n+($I489*'fnd base rates'!M$112)\n+($J489*'fnd base rates'!M$113)\n+($K489*'fnd base rates'!M$114)\n+($M489*'fnd base rates'!M$116)\n+($N489*'fnd base rates'!M$117)\n+($O489*'fnd base rates'!M$118)\n+($P489*VLOOKUP($S489+12,rate_basefnd,13)))","v":0},83070.087705999991,null,474097720,"474","097","720",1,7,83070.087705999991,11867,0,11867,null,null,null,null,null,12578,21,12599,-732,11867,0,11867]
[474,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D490","v":0},{"$f":"'fnd enro'!E490","v":0},{"$f":"'fnd enro'!F490","v":0},{"$f":"'fnd enro'!G490","v":0},{"$f":"'fnd enro'!H490","v":6},{"$f":"'fnd enro'!I490","v":8},{"$f":"'fnd enro'!J490","v":0},{"$f":"'fnd enro'!K490","v":0.53059999999999996},{"$f":"'fnd enro'!L490","v":0},{"$f":"'fnd enro'!M490+'fnd enro'!N490","v":0},{"$f":"'fnd enro'!O490","v":0},{"$f":"'fnd enro'!P490","v":0},{"$f":"'fnd enro'!Q490","v":7},{"$f":"'fnd enro'!S490","v":14},1,{"$f":"VALUE('fnd enro'!R490)","v":4},null,{"$f":"(($D490*'fnd base rates'!C$107)\n+($E490*'fnd base rates'!C$108)\n+($F490*'fnd base rates'!C$109)\n+($G490*'fnd base rates'!C$110)\n+($H490*'fnd base rates'!C$111)\n+($I490*'fnd base rates'!C$112)\n+($J490*'fnd base rates'!C$113)\n+($K490*'fnd base rates'!C$114)\n+($M490*'fnd base rates'!C$116)\n+($N490*'fnd base rates'!C$117)\n+($O490*'fnd base rates'!C$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,3)))\n*$R490","v":7436.0845859999999},{"$f":"(($D490*'fnd base rates'!D$107)\n+($E490*'fnd base rates'!D$108)\n+($F490*'fnd base rates'!D$109)\n+($G490*'fnd base rates'!D$110)\n+($H490*'fnd base rates'!D$111)\n+($I490*'fnd base rates'!D$112)\n+($J490*'fnd base rates'!D$113)\n+($K490*'fnd base rates'!D$114)\n+($M490*'fnd base rates'!D$116)\n+($N490*'fnd base rates'!D$117)\n+($O490*'fnd base rates'!D$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,4)))\n*$R490","v":11888.87},{"$f":"(($D490*'fnd base rates'!E$107)\n+($E490*'fnd base rates'!E$108)\n+($F490*'fnd base rates'!E$109)\n+($G490*'fnd base rates'!E$110)\n+($H490*'fnd base rates'!E$111)\n+($I490*'fnd base rates'!E$112)\n+($J490*'fnd base rates'!E$113)\n+($K490*'fnd base rates'!E$114)\n+($M490*'fnd base rates'!E$116)\n+($N490*'fnd base rates'!E$117)\n+($O490*'fnd base rates'!E$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,5)))\n*$R490","v":73971.798122000007},{"$f":"(($D490*'fnd base rates'!F$107)\n+($E490*'fnd base rates'!F$108)\n+($F490*'fnd base rates'!F$109)\n+($G490*'fnd base rates'!F$110)\n+($H490*'fnd base rates'!F$111)\n+($I490*'fnd base rates'!F$112)\n+($J490*'fnd base rates'!F$113)\n+($K490*'fnd base rates'!F$114)\n+($M490*'fnd base rates'!F$116)\n+($N490*'fnd base rates'!F$117)\n+($O490*'fnd base rates'!F$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,6)))\n*$R490","v":12247.495513999998},{"$f":"(($D490*'fnd base rates'!G$107)\n+($E490*'fnd base rates'!G$108)\n+($F490*'fnd base rates'!G$109)\n+($G490*'fnd base rates'!G$110)\n+($H490*'fnd base rates'!G$111)\n+($I490*'fnd base rates'!G$112)\n+($J490*'fnd base rates'!G$113)\n+($K490*'fnd base rates'!G$114)\n+($M490*'fnd base rates'!G$116)\n+($N490*'fnd base rates'!G$117)\n+($O490*'fnd base rates'!G$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,7)))\n*$R490","v":3030.377684},{"$f":"(($D490*'fnd base rates'!H$107)\n+($E490*'fnd base rates'!H$108)\n+($F490*'fnd base rates'!H$109)\n+($G490*'fnd base rates'!H$110)\n+($H490*'fnd base rates'!H$111)\n+($I490*'fnd base rates'!H$112)\n+($J490*'fnd base rates'!H$113)\n+($K490*'fnd base rates'!H$114)\n+($M490*'fnd base rates'!H$116)\n+($N490*'fnd base rates'!H$117)\n+($O490*'fnd base rates'!H$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,8)))","v":9340.3989799999999},{"$f":"(($D490*'fnd base rates'!I$107)\n+($E490*'fnd base rates'!I$108)\n+($F490*'fnd base rates'!I$109)\n+($G490*'fnd base rates'!I$110)\n+($H490*'fnd base rates'!I$111)\n+($I490*'fnd base rates'!I$112)\n+($J490*'fnd base rates'!I$113)\n+($K490*'fnd base rates'!I$114)\n+($M490*'fnd base rates'!I$116)\n+($N490*'fnd base rates'!I$117)\n+($O490*'fnd base rates'!I$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,9)))\n*$R490","v":5843.48},{"$f":"(($D490*'fnd base rates'!J$107)\n+($E490*'fnd base rates'!J$108)\n+($F490*'fnd base rates'!J$109)\n+($G490*'fnd base rates'!J$110)\n+($H490*'fnd base rates'!J$111)\n+($I490*'fnd base rates'!J$112)\n+($J490*'fnd base rates'!J$113)\n+($K490*'fnd base rates'!J$114)\n+($M490*'fnd base rates'!J$116)\n+($N490*'fnd base rates'!J$117)\n+($O490*'fnd base rates'!J$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,10)))\n*$R490","v":9399.41},{"$f":"(($D490*'fnd base rates'!K$107)\n+($E490*'fnd base rates'!K$108)\n+($F490*'fnd base rates'!K$109)\n+($G490*'fnd base rates'!K$110)\n+($H490*'fnd base rates'!K$111)\n+($I490*'fnd base rates'!K$112)\n+($J490*'fnd base rates'!K$113)\n+($K490*'fnd base rates'!K$114)\n+($M490*'fnd base rates'!K$116)\n+($N490*'fnd base rates'!K$117)\n+($O490*'fnd base rates'!K$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,11)))\n*$R490","v":15344.820631999999},{"$f":"(($D490*'fnd base rates'!L$107)\n+($E490*'fnd base rates'!L$108)\n+($F490*'fnd base rates'!L$109)\n+($G490*'fnd base rates'!L$110)\n+($H490*'fnd base rates'!L$111)\n+($I490*'fnd base rates'!L$112)\n+($J490*'fnd base rates'!L$113)\n+($K490*'fnd base rates'!L$114)\n+($M490*'fnd base rates'!L$116)\n+($N490*'fnd base rates'!L$117)\n+($O490*'fnd base rates'!L$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,12)))","v":19082.849893999999},{"$f":"(($D490*'fnd base rates'!M$107)\n+($E490*'fnd base rates'!M$108)\n+($F490*'fnd base rates'!M$109)\n+($G490*'fnd base rates'!M$110)\n+($H490*'fnd base rates'!M$111)\n+($I490*'fnd base rates'!M$112)\n+($J490*'fnd base rates'!M$113)\n+($K490*'fnd base rates'!M$114)\n+($M490*'fnd base rates'!M$116)\n+($N490*'fnd base rates'!M$117)\n+($O490*'fnd base rates'!M$118)\n+($P490*VLOOKUP($S490+12,rate_basefnd,13)))","v":0},167585.58541200001,null,474097735,"474","097","735",1,14,167585.58541200001,11970,0,11970,null,null,null,null,null,12051,5,12056,-64,11992,-22,11970]
[474,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D491","v":0},{"$f":"'fnd enro'!E491","v":0},{"$f":"'fnd enro'!F491","v":0},{"$f":"'fnd enro'!G491","v":0},{"$f":"'fnd enro'!H491","v":4},{"$f":"'fnd enro'!I491","v":8},{"$f":"'fnd enro'!J491","v":0},{"$f":"'fnd enro'!K491","v":0.45479999999999998},{"$f":"'fnd enro'!L491","v":0},{"$f":"'fnd enro'!M491+'fnd enro'!N491","v":0},{"$f":"'fnd enro'!O491","v":0},{"$f":"'fnd enro'!P491","v":0},{"$f":"'fnd enro'!Q491","v":0},{"$f":"'fnd enro'!S491","v":12},1,{"$f":"VALUE('fnd enro'!R491)","v":6},null,{"$f":"(($D491*'fnd base rates'!C$107)\n+($E491*'fnd base rates'!C$108)\n+($F491*'fnd base rates'!C$109)\n+($G491*'fnd base rates'!C$110)\n+($H491*'fnd base rates'!C$111)\n+($I491*'fnd base rates'!C$112)\n+($J491*'fnd base rates'!C$113)\n+($K491*'fnd base rates'!C$114)\n+($M491*'fnd base rates'!C$116)\n+($N491*'fnd base rates'!C$117)\n+($O491*'fnd base rates'!C$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,3)))\n*$R491","v":6051.4667879999997},{"$f":"(($D491*'fnd base rates'!D$107)\n+($E491*'fnd base rates'!D$108)\n+($F491*'fnd base rates'!D$109)\n+($G491*'fnd base rates'!D$110)\n+($H491*'fnd base rates'!D$111)\n+($I491*'fnd base rates'!D$112)\n+($J491*'fnd base rates'!D$113)\n+($K491*'fnd base rates'!D$114)\n+($M491*'fnd base rates'!D$116)\n+($N491*'fnd base rates'!D$117)\n+($O491*'fnd base rates'!D$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,4)))\n*$R491","v":8663.4000000000015},{"$f":"(($D491*'fnd base rates'!E$107)\n+($E491*'fnd base rates'!E$108)\n+($F491*'fnd base rates'!E$109)\n+($G491*'fnd base rates'!E$110)\n+($H491*'fnd base rates'!E$111)\n+($I491*'fnd base rates'!E$112)\n+($J491*'fnd base rates'!E$113)\n+($K491*'fnd base rates'!E$114)\n+($M491*'fnd base rates'!E$116)\n+($N491*'fnd base rates'!E$117)\n+($O491*'fnd base rates'!E$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,5)))\n*$R491","v":50064.012676000006},{"$f":"(($D491*'fnd base rates'!F$107)\n+($E491*'fnd base rates'!F$108)\n+($F491*'fnd base rates'!F$109)\n+($G491*'fnd base rates'!F$110)\n+($H491*'fnd base rates'!F$111)\n+($I491*'fnd base rates'!F$112)\n+($J491*'fnd base rates'!F$113)\n+($K491*'fnd base rates'!F$114)\n+($M491*'fnd base rates'!F$116)\n+($N491*'fnd base rates'!F$117)\n+($O491*'fnd base rates'!F$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,6)))\n*$R491","v":10380.859012000001},{"$f":"(($D491*'fnd base rates'!G$107)\n+($E491*'fnd base rates'!G$108)\n+($F491*'fnd base rates'!G$109)\n+($G491*'fnd base rates'!G$110)\n+($H491*'fnd base rates'!G$111)\n+($I491*'fnd base rates'!G$112)\n+($J491*'fnd base rates'!G$113)\n+($K491*'fnd base rates'!G$114)\n+($M491*'fnd base rates'!G$116)\n+($N491*'fnd base rates'!G$117)\n+($O491*'fnd base rates'!G$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,7)))\n*$R491","v":1869.3608719999997},{"$f":"(($D491*'fnd base rates'!H$107)\n+($E491*'fnd base rates'!H$108)\n+($F491*'fnd base rates'!H$109)\n+($G491*'fnd base rates'!H$110)\n+($H491*'fnd base rates'!H$111)\n+($I491*'fnd base rates'!H$112)\n+($J491*'fnd base rates'!H$113)\n+($K491*'fnd base rates'!H$114)\n+($M491*'fnd base rates'!H$116)\n+($N491*'fnd base rates'!H$117)\n+($O491*'fnd base rates'!H$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,8)))","v":8223.7248399999989},{"$f":"(($D491*'fnd base rates'!I$107)\n+($E491*'fnd base rates'!I$108)\n+($F491*'fnd base rates'!I$109)\n+($G491*'fnd base rates'!I$110)\n+($H491*'fnd base rates'!I$111)\n+($I491*'fnd base rates'!I$112)\n+($J491*'fnd base rates'!I$113)\n+($K491*'fnd base rates'!I$114)\n+($M491*'fnd base rates'!I$116)\n+($N491*'fnd base rates'!I$117)\n+($O491*'fnd base rates'!I$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,9)))\n*$R491","v":4498},{"$f":"(($D491*'fnd base rates'!J$107)\n+($E491*'fnd base rates'!J$108)\n+($F491*'fnd base rates'!J$109)\n+($G491*'fnd base rates'!J$110)\n+($H491*'fnd base rates'!J$111)\n+($I491*'fnd base rates'!J$112)\n+($J491*'fnd base rates'!J$113)\n+($K491*'fnd base rates'!J$114)\n+($M491*'fnd base rates'!J$116)\n+($N491*'fnd base rates'!J$117)\n+($O491*'fnd base rates'!J$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,10)))\n*$R491","v":5270.44},{"$f":"(($D491*'fnd base rates'!K$107)\n+($E491*'fnd base rates'!K$108)\n+($F491*'fnd base rates'!K$109)\n+($G491*'fnd base rates'!K$110)\n+($H491*'fnd base rates'!K$111)\n+($I491*'fnd base rates'!K$112)\n+($J491*'fnd base rates'!K$113)\n+($K491*'fnd base rates'!K$114)\n+($M491*'fnd base rates'!K$116)\n+($N491*'fnd base rates'!K$117)\n+($O491*'fnd base rates'!K$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,11)))\n*$R491","v":13118.086256000001},{"$f":"(($D491*'fnd base rates'!L$107)\n+($E491*'fnd base rates'!L$108)\n+($F491*'fnd base rates'!L$109)\n+($G491*'fnd base rates'!L$110)\n+($H491*'fnd base rates'!L$111)\n+($I491*'fnd base rates'!L$112)\n+($J491*'fnd base rates'!L$113)\n+($K491*'fnd base rates'!L$114)\n+($M491*'fnd base rates'!L$116)\n+($N491*'fnd base rates'!L$117)\n+($O491*'fnd base rates'!L$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,12)))","v":13826.577052000001},{"$f":"(($D491*'fnd base rates'!M$107)\n+($E491*'fnd base rates'!M$108)\n+($F491*'fnd base rates'!M$109)\n+($G491*'fnd base rates'!M$110)\n+($H491*'fnd base rates'!M$111)\n+($I491*'fnd base rates'!M$112)\n+($J491*'fnd base rates'!M$113)\n+($K491*'fnd base rates'!M$114)\n+($M491*'fnd base rates'!M$116)\n+($N491*'fnd base rates'!M$117)\n+($O491*'fnd base rates'!M$118)\n+($P491*VLOOKUP($S491+12,rate_basefnd,13)))","v":0},121965.92749599999,null,474097753,"474","097","753",1,12,121965.92749599999,10164,0,10164,null,null,null,null,null,10241,0,10241,-77,10164,0,10164]
[474,474097755,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D492","v":0},{"$f":"'fnd enro'!E492","v":0},{"$f":"'fnd enro'!F492","v":0},{"$f":"'fnd enro'!G492","v":0},{"$f":"'fnd enro'!H492","v":0},{"$f":"'fnd enro'!I492","v":1},{"$f":"'fnd enro'!J492","v":0},{"$f":"'fnd enro'!K492","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L492","v":0},{"$f":"'fnd enro'!M492+'fnd enro'!N492","v":0},{"$f":"'fnd enro'!O492","v":0},{"$f":"'fnd enro'!P492","v":0},{"$f":"'fnd enro'!Q492","v":1},{"$f":"'fnd enro'!S492","v":1},1,{"$f":"VALUE('fnd enro'!R492)","v":9},null,{"$f":"(($D492*'fnd base rates'!C$107)\n+($E492*'fnd base rates'!C$108)\n+($F492*'fnd base rates'!C$109)\n+($G492*'fnd base rates'!C$110)\n+($H492*'fnd base rates'!C$111)\n+($I492*'fnd base rates'!C$112)\n+($J492*'fnd base rates'!C$113)\n+($K492*'fnd base rates'!C$114)\n+($M492*'fnd base rates'!C$116)\n+($N492*'fnd base rates'!C$117)\n+($O492*'fnd base rates'!C$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,3)))\n*$R492","v":566.44889899999998},{"$f":"(($D492*'fnd base rates'!D$107)\n+($E492*'fnd base rates'!D$108)\n+($F492*'fnd base rates'!D$109)\n+($G492*'fnd base rates'!D$110)\n+($H492*'fnd base rates'!D$111)\n+($I492*'fnd base rates'!D$112)\n+($J492*'fnd base rates'!D$113)\n+($K492*'fnd base rates'!D$114)\n+($M492*'fnd base rates'!D$116)\n+($N492*'fnd base rates'!D$117)\n+($O492*'fnd base rates'!D$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,4)))\n*$R492","v":1016.47},{"$f":"(($D492*'fnd base rates'!E$107)\n+($E492*'fnd base rates'!E$108)\n+($F492*'fnd base rates'!E$109)\n+($G492*'fnd base rates'!E$110)\n+($H492*'fnd base rates'!E$111)\n+($I492*'fnd base rates'!E$112)\n+($J492*'fnd base rates'!E$113)\n+($K492*'fnd base rates'!E$114)\n+($M492*'fnd base rates'!E$116)\n+($N492*'fnd base rates'!E$117)\n+($O492*'fnd base rates'!E$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,5)))\n*$R492","v":7504.0377230000004},{"$f":"(($D492*'fnd base rates'!F$107)\n+($E492*'fnd base rates'!F$108)\n+($F492*'fnd base rates'!F$109)\n+($G492*'fnd base rates'!F$110)\n+($H492*'fnd base rates'!F$111)\n+($I492*'fnd base rates'!F$112)\n+($J492*'fnd base rates'!F$113)\n+($K492*'fnd base rates'!F$114)\n+($M492*'fnd base rates'!F$116)\n+($N492*'fnd base rates'!F$117)\n+($O492*'fnd base rates'!F$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,6)))\n*$R492","v":830.94825100000003},{"$f":"(($D492*'fnd base rates'!G$107)\n+($E492*'fnd base rates'!G$108)\n+($F492*'fnd base rates'!G$109)\n+($G492*'fnd base rates'!G$110)\n+($H492*'fnd base rates'!G$111)\n+($I492*'fnd base rates'!G$112)\n+($J492*'fnd base rates'!G$113)\n+($K492*'fnd base rates'!G$114)\n+($M492*'fnd base rates'!G$116)\n+($N492*'fnd base rates'!G$117)\n+($O492*'fnd base rates'!G$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,7)))\n*$R492","v":293.82340599999998},{"$f":"(($D492*'fnd base rates'!H$107)\n+($E492*'fnd base rates'!H$108)\n+($F492*'fnd base rates'!H$109)\n+($G492*'fnd base rates'!H$110)\n+($H492*'fnd base rates'!H$111)\n+($I492*'fnd base rates'!H$112)\n+($J492*'fnd base rates'!H$113)\n+($K492*'fnd base rates'!H$114)\n+($M492*'fnd base rates'!H$116)\n+($N492*'fnd base rates'!H$117)\n+($O492*'fnd base rates'!H$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,8)))","v":802.51706999999999},{"$f":"(($D492*'fnd base rates'!I$107)\n+($E492*'fnd base rates'!I$108)\n+($F492*'fnd base rates'!I$109)\n+($G492*'fnd base rates'!I$110)\n+($H492*'fnd base rates'!I$111)\n+($I492*'fnd base rates'!I$112)\n+($J492*'fnd base rates'!I$113)\n+($K492*'fnd base rates'!I$114)\n+($M492*'fnd base rates'!I$116)\n+($N492*'fnd base rates'!I$117)\n+($O492*'fnd base rates'!I$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,9)))\n*$R492","v":518.35},{"$f":"(($D492*'fnd base rates'!J$107)\n+($E492*'fnd base rates'!J$108)\n+($F492*'fnd base rates'!J$109)\n+($G492*'fnd base rates'!J$110)\n+($H492*'fnd base rates'!J$111)\n+($I492*'fnd base rates'!J$112)\n+($J492*'fnd base rates'!J$113)\n+($K492*'fnd base rates'!J$114)\n+($M492*'fnd base rates'!J$116)\n+($N492*'fnd base rates'!J$117)\n+($O492*'fnd base rates'!J$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,10)))\n*$R492","v":1146.3600000000001},{"$f":"(($D492*'fnd base rates'!K$107)\n+($E492*'fnd base rates'!K$108)\n+($F492*'fnd base rates'!K$109)\n+($G492*'fnd base rates'!K$110)\n+($H492*'fnd base rates'!K$111)\n+($I492*'fnd base rates'!K$112)\n+($J492*'fnd base rates'!K$113)\n+($K492*'fnd base rates'!K$114)\n+($M492*'fnd base rates'!K$116)\n+($N492*'fnd base rates'!K$117)\n+($O492*'fnd base rates'!K$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,11)))\n*$R492","v":1083.077188},{"$f":"(($D492*'fnd base rates'!L$107)\n+($E492*'fnd base rates'!L$108)\n+($F492*'fnd base rates'!L$109)\n+($G492*'fnd base rates'!L$110)\n+($H492*'fnd base rates'!L$111)\n+($I492*'fnd base rates'!L$112)\n+($J492*'fnd base rates'!L$113)\n+($K492*'fnd base rates'!L$114)\n+($M492*'fnd base rates'!L$116)\n+($N492*'fnd base rates'!L$117)\n+($O492*'fnd base rates'!L$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,12)))","v":1582.6214210000001},{"$f":"(($D492*'fnd base rates'!M$107)\n+($E492*'fnd base rates'!M$108)\n+($F492*'fnd base rates'!M$109)\n+($G492*'fnd base rates'!M$110)\n+($H492*'fnd base rates'!M$111)\n+($I492*'fnd base rates'!M$112)\n+($J492*'fnd base rates'!M$113)\n+($K492*'fnd base rates'!M$114)\n+($M492*'fnd base rates'!M$116)\n+($N492*'fnd base rates'!M$117)\n+($O492*'fnd base rates'!M$118)\n+($P492*VLOOKUP($S492+12,rate_basefnd,13)))","v":0},15344.653957999999,null,474097755,"474","097","755",1,1,15344.653957999999,15345,0,15345,null,null,null,null,null,15435,62,15497,-152,15345,0,15345]
[474,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",{"$f":"'fnd enro'!D493","v":0},{"$f":"'fnd enro'!E493","v":0},{"$f":"'fnd enro'!F493","v":0},{"$f":"'fnd enro'!G493","v":0},{"$f":"'fnd enro'!H493","v":2},{"$f":"'fnd enro'!I493","v":2},{"$f":"'fnd enro'!J493","v":0},{"$f":"'fnd enro'!K493","v":0.15160000000000001},{"$f":"'fnd enro'!L493","v":0},{"$f":"'fnd enro'!M493+'fnd enro'!N493","v":0},{"$f":"'fnd enro'!O493","v":0},{"$f":"'fnd enro'!P493","v":0},{"$f":"'fnd enro'!Q493","v":2},{"$f":"'fnd enro'!S493","v":4},1,{"$f":"VALUE('fnd enro'!R493)","v":3},null,{"$f":"(($D493*'fnd base rates'!C$107)\n+($E493*'fnd base rates'!C$108)\n+($F493*'fnd base rates'!C$109)\n+($G493*'fnd base rates'!C$110)\n+($H493*'fnd base rates'!C$111)\n+($I493*'fnd base rates'!C$112)\n+($J493*'fnd base rates'!C$113)\n+($K493*'fnd base rates'!C$114)\n+($M493*'fnd base rates'!C$116)\n+($N493*'fnd base rates'!C$117)\n+($O493*'fnd base rates'!C$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,3)))\n*$R493","v":2123.4355960000003},{"$f":"(($D493*'fnd base rates'!D$107)\n+($E493*'fnd base rates'!D$108)\n+($F493*'fnd base rates'!D$109)\n+($G493*'fnd base rates'!D$110)\n+($H493*'fnd base rates'!D$111)\n+($I493*'fnd base rates'!D$112)\n+($J493*'fnd base rates'!D$113)\n+($K493*'fnd base rates'!D$114)\n+($M493*'fnd base rates'!D$116)\n+($N493*'fnd base rates'!D$117)\n+($O493*'fnd base rates'!D$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,4)))\n*$R493","v":3391.36},{"$f":"(($D493*'fnd base rates'!E$107)\n+($E493*'fnd base rates'!E$108)\n+($F493*'fnd base rates'!E$109)\n+($G493*'fnd base rates'!E$110)\n+($H493*'fnd base rates'!E$111)\n+($I493*'fnd base rates'!E$112)\n+($J493*'fnd base rates'!E$113)\n+($K493*'fnd base rates'!E$114)\n+($M493*'fnd base rates'!E$116)\n+($N493*'fnd base rates'!E$117)\n+($O493*'fnd base rates'!E$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,5)))\n*$R493","v":20689.970892000001},{"$f":"(($D493*'fnd base rates'!F$107)\n+($E493*'fnd base rates'!F$108)\n+($F493*'fnd base rates'!F$109)\n+($G493*'fnd base rates'!F$110)\n+($H493*'fnd base rates'!F$111)\n+($I493*'fnd base rates'!F$112)\n+($J493*'fnd base rates'!F$113)\n+($K493*'fnd base rates'!F$114)\n+($M493*'fnd base rates'!F$116)\n+($N493*'fnd base rates'!F$117)\n+($O493*'fnd base rates'!F$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,6)))\n*$R493","v":3528.5330039999999},{"$f":"(($D493*'fnd base rates'!G$107)\n+($E493*'fnd base rates'!G$108)\n+($F493*'fnd base rates'!G$109)\n+($G493*'fnd base rates'!G$110)\n+($H493*'fnd base rates'!G$111)\n+($I493*'fnd base rates'!G$112)\n+($J493*'fnd base rates'!G$113)\n+($K493*'fnd base rates'!G$114)\n+($M493*'fnd base rates'!G$116)\n+($N493*'fnd base rates'!G$117)\n+($O493*'fnd base rates'!G$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,7)))\n*$R493","v":864.49362399999995},{"$f":"(($D493*'fnd base rates'!H$107)\n+($E493*'fnd base rates'!H$108)\n+($F493*'fnd base rates'!H$109)\n+($G493*'fnd base rates'!H$110)\n+($H493*'fnd base rates'!H$111)\n+($I493*'fnd base rates'!H$112)\n+($J493*'fnd base rates'!H$113)\n+($K493*'fnd base rates'!H$114)\n+($M493*'fnd base rates'!H$116)\n+($N493*'fnd base rates'!H$117)\n+($O493*'fnd base rates'!H$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,8)))","v":2586.1482799999999},{"$f":"(($D493*'fnd base rates'!I$107)\n+($E493*'fnd base rates'!I$108)\n+($F493*'fnd base rates'!I$109)\n+($G493*'fnd base rates'!I$110)\n+($H493*'fnd base rates'!I$111)\n+($I493*'fnd base rates'!I$112)\n+($J493*'fnd base rates'!I$113)\n+($K493*'fnd base rates'!I$114)\n+($M493*'fnd base rates'!I$116)\n+($N493*'fnd base rates'!I$117)\n+($O493*'fnd base rates'!I$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,9)))\n*$R493","v":1644.1999999999998},{"$f":"(($D493*'fnd base rates'!J$107)\n+($E493*'fnd base rates'!J$108)\n+($F493*'fnd base rates'!J$109)\n+($G493*'fnd base rates'!J$110)\n+($H493*'fnd base rates'!J$111)\n+($I493*'fnd base rates'!J$112)\n+($J493*'fnd base rates'!J$113)\n+($K493*'fnd base rates'!J$114)\n+($M493*'fnd base rates'!J$116)\n+($N493*'fnd base rates'!J$117)\n+($O493*'fnd base rates'!J$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,10)))\n*$R493","v":2586.7599999999998},{"$f":"(($D493*'fnd base rates'!K$107)\n+($E493*'fnd base rates'!K$108)\n+($F493*'fnd base rates'!K$109)\n+($G493*'fnd base rates'!K$110)\n+($H493*'fnd base rates'!K$111)\n+($I493*'fnd base rates'!K$112)\n+($J493*'fnd base rates'!K$113)\n+($K493*'fnd base rates'!K$114)\n+($M493*'fnd base rates'!K$116)\n+($N493*'fnd base rates'!K$117)\n+($O493*'fnd base rates'!K$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,11)))\n*$R493","v":4392.8887519999998},{"$f":"(($D493*'fnd base rates'!L$107)\n+($E493*'fnd base rates'!L$108)\n+($F493*'fnd base rates'!L$109)\n+($G493*'fnd base rates'!L$110)\n+($H493*'fnd base rates'!L$111)\n+($I493*'fnd base rates'!L$112)\n+($J493*'fnd base rates'!L$113)\n+($K493*'fnd base rates'!L$114)\n+($M493*'fnd base rates'!L$116)\n+($N493*'fnd base rates'!L$117)\n+($O493*'fnd base rates'!L$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,12)))","v":5473.3456839999999},{"$f":"(($D493*'fnd base rates'!M$107)\n+($E493*'fnd base rates'!M$108)\n+($F493*'fnd base rates'!M$109)\n+($G493*'fnd base rates'!M$110)\n+($H493*'fnd base rates'!M$111)\n+($I493*'fnd base rates'!M$112)\n+($J493*'fnd base rates'!M$113)\n+($K493*'fnd base rates'!M$114)\n+($M493*'fnd base rates'!M$116)\n+($N493*'fnd base rates'!M$117)\n+($O493*'fnd base rates'!M$118)\n+($P493*VLOOKUP($S493+12,rate_basefnd,13)))","v":0},47281.135832,null,474097775,"474","097","775",1,4,47281.135832,11820,0,11820,null,null,null,null,null,11902,2,11904,-84,11820,0,11820]
[478,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D494","v":0},{"$f":"'fnd enro'!E494","v":0},{"$f":"'fnd enro'!F494","v":0},{"$f":"'fnd enro'!G494","v":0},{"$f":"'fnd enro'!H494","v":0},{"$f":"'fnd enro'!I494","v":2},{"$f":"'fnd enro'!J494","v":0},{"$f":"'fnd enro'!K494","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L494","v":0},{"$f":"'fnd enro'!M494+'fnd enro'!N494","v":0},{"$f":"'fnd enro'!O494","v":0},{"$f":"'fnd enro'!P494","v":0},{"$f":"'fnd enro'!Q494","v":0},{"$f":"'fnd enro'!S494","v":2},1,{"$f":"VALUE('fnd enro'!R494)","v":9},null,{"$f":"(($D494*'fnd base rates'!C$107)\n+($E494*'fnd base rates'!C$108)\n+($F494*'fnd base rates'!C$109)\n+($G494*'fnd base rates'!C$110)\n+($H494*'fnd base rates'!C$111)\n+($I494*'fnd base rates'!C$112)\n+($J494*'fnd base rates'!C$113)\n+($K494*'fnd base rates'!C$114)\n+($M494*'fnd base rates'!C$116)\n+($N494*'fnd base rates'!C$117)\n+($O494*'fnd base rates'!C$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,3)))\n*$R494","v":1008.577798},{"$f":"(($D494*'fnd base rates'!D$107)\n+($E494*'fnd base rates'!D$108)\n+($F494*'fnd base rates'!D$109)\n+($G494*'fnd base rates'!D$110)\n+($H494*'fnd base rates'!D$111)\n+($I494*'fnd base rates'!D$112)\n+($J494*'fnd base rates'!D$113)\n+($K494*'fnd base rates'!D$114)\n+($M494*'fnd base rates'!D$116)\n+($N494*'fnd base rates'!D$117)\n+($O494*'fnd base rates'!D$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,4)))\n*$R494","v":1443.9},{"$f":"(($D494*'fnd base rates'!E$107)\n+($E494*'fnd base rates'!E$108)\n+($F494*'fnd base rates'!E$109)\n+($G494*'fnd base rates'!E$110)\n+($H494*'fnd base rates'!E$111)\n+($I494*'fnd base rates'!E$112)\n+($J494*'fnd base rates'!E$113)\n+($K494*'fnd base rates'!E$114)\n+($M494*'fnd base rates'!E$116)\n+($N494*'fnd base rates'!E$117)\n+($O494*'fnd base rates'!E$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,5)))\n*$R494","v":9257.8954460000004},{"$f":"(($D494*'fnd base rates'!F$107)\n+($E494*'fnd base rates'!F$108)\n+($F494*'fnd base rates'!F$109)\n+($G494*'fnd base rates'!F$110)\n+($H494*'fnd base rates'!F$111)\n+($I494*'fnd base rates'!F$112)\n+($J494*'fnd base rates'!F$113)\n+($K494*'fnd base rates'!F$114)\n+($M494*'fnd base rates'!F$116)\n+($N494*'fnd base rates'!F$117)\n+($O494*'fnd base rates'!F$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,6)))\n*$R494","v":1661.8965020000001},{"$f":"(($D494*'fnd base rates'!G$107)\n+($E494*'fnd base rates'!G$108)\n+($F494*'fnd base rates'!G$109)\n+($G494*'fnd base rates'!G$110)\n+($H494*'fnd base rates'!G$111)\n+($I494*'fnd base rates'!G$112)\n+($J494*'fnd base rates'!G$113)\n+($K494*'fnd base rates'!G$114)\n+($M494*'fnd base rates'!G$116)\n+($N494*'fnd base rates'!G$117)\n+($O494*'fnd base rates'!G$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,7)))\n*$R494","v":308.68681199999997},{"$f":"(($D494*'fnd base rates'!H$107)\n+($E494*'fnd base rates'!H$108)\n+($F494*'fnd base rates'!H$109)\n+($G494*'fnd base rates'!H$110)\n+($H494*'fnd base rates'!H$111)\n+($I494*'fnd base rates'!H$112)\n+($J494*'fnd base rates'!H$113)\n+($K494*'fnd base rates'!H$114)\n+($M494*'fnd base rates'!H$116)\n+($N494*'fnd base rates'!H$117)\n+($O494*'fnd base rates'!H$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D494*'fnd base rates'!I$107)\n+($E494*'fnd base rates'!I$108)\n+($F494*'fnd base rates'!I$109)\n+($G494*'fnd base rates'!I$110)\n+($H494*'fnd base rates'!I$111)\n+($I494*'fnd base rates'!I$112)\n+($J494*'fnd base rates'!I$113)\n+($K494*'fnd base rates'!I$114)\n+($M494*'fnd base rates'!I$116)\n+($N494*'fnd base rates'!I$117)\n+($O494*'fnd base rates'!I$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,9)))\n*$R494","v":803.86},{"$f":"(($D494*'fnd base rates'!J$107)\n+($E494*'fnd base rates'!J$108)\n+($F494*'fnd base rates'!J$109)\n+($G494*'fnd base rates'!J$110)\n+($H494*'fnd base rates'!J$111)\n+($I494*'fnd base rates'!J$112)\n+($J494*'fnd base rates'!J$113)\n+($K494*'fnd base rates'!J$114)\n+($M494*'fnd base rates'!J$116)\n+($N494*'fnd base rates'!J$117)\n+($O494*'fnd base rates'!J$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,10)))\n*$R494","v":1082.82},{"$f":"(($D494*'fnd base rates'!K$107)\n+($E494*'fnd base rates'!K$108)\n+($F494*'fnd base rates'!K$109)\n+($G494*'fnd base rates'!K$110)\n+($H494*'fnd base rates'!K$111)\n+($I494*'fnd base rates'!K$112)\n+($J494*'fnd base rates'!K$113)\n+($K494*'fnd base rates'!K$114)\n+($M494*'fnd base rates'!K$116)\n+($N494*'fnd base rates'!K$117)\n+($O494*'fnd base rates'!K$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,11)))\n*$R494","v":2166.154376},{"$f":"(($D494*'fnd base rates'!L$107)\n+($E494*'fnd base rates'!L$108)\n+($F494*'fnd base rates'!L$109)\n+($G494*'fnd base rates'!L$110)\n+($H494*'fnd base rates'!L$111)\n+($I494*'fnd base rates'!L$112)\n+($J494*'fnd base rates'!L$113)\n+($K494*'fnd base rates'!L$114)\n+($M494*'fnd base rates'!L$116)\n+($N494*'fnd base rates'!L$117)\n+($O494*'fnd base rates'!L$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D494*'fnd base rates'!M$107)\n+($E494*'fnd base rates'!M$108)\n+($F494*'fnd base rates'!M$109)\n+($G494*'fnd base rates'!M$110)\n+($H494*'fnd base rates'!M$111)\n+($I494*'fnd base rates'!M$112)\n+($J494*'fnd base rates'!M$113)\n+($K494*'fnd base rates'!M$114)\n+($M494*'fnd base rates'!M$116)\n+($N494*'fnd base rates'!M$117)\n+($O494*'fnd base rates'!M$118)\n+($P494*VLOOKUP($S494+12,rate_basefnd,13)))","v":0},21531.187915999999,null,478352064,"478","352","064",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[478,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D495","v":0},{"$f":"'fnd enro'!E495","v":0},{"$f":"'fnd enro'!F495","v":0},{"$f":"'fnd enro'!G495","v":0},{"$f":"'fnd enro'!H495","v":1},{"$f":"'fnd enro'!I495","v":0},{"$f":"'fnd enro'!J495","v":0},{"$f":"'fnd enro'!K495","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L495","v":0},{"$f":"'fnd enro'!M495+'fnd enro'!N495","v":0},{"$f":"'fnd enro'!O495","v":0},{"$f":"'fnd enro'!P495","v":0},{"$f":"'fnd enro'!Q495","v":0},{"$f":"'fnd enro'!S495","v":1},1,{"$f":"VALUE('fnd enro'!R495)","v":1},null,{"$f":"(($D495*'fnd base rates'!C$107)\n+($E495*'fnd base rates'!C$108)\n+($F495*'fnd base rates'!C$109)\n+($G495*'fnd base rates'!C$110)\n+($H495*'fnd base rates'!C$111)\n+($I495*'fnd base rates'!C$112)\n+($J495*'fnd base rates'!C$113)\n+($K495*'fnd base rates'!C$114)\n+($M495*'fnd base rates'!C$116)\n+($N495*'fnd base rates'!C$117)\n+($O495*'fnd base rates'!C$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,3)))\n*$R495","v":504.28889900000001},{"$f":"(($D495*'fnd base rates'!D$107)\n+($E495*'fnd base rates'!D$108)\n+($F495*'fnd base rates'!D$109)\n+($G495*'fnd base rates'!D$110)\n+($H495*'fnd base rates'!D$111)\n+($I495*'fnd base rates'!D$112)\n+($J495*'fnd base rates'!D$113)\n+($K495*'fnd base rates'!D$114)\n+($M495*'fnd base rates'!D$116)\n+($N495*'fnd base rates'!D$117)\n+($O495*'fnd base rates'!D$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,4)))\n*$R495","v":721.95},{"$f":"(($D495*'fnd base rates'!E$107)\n+($E495*'fnd base rates'!E$108)\n+($F495*'fnd base rates'!E$109)\n+($G495*'fnd base rates'!E$110)\n+($H495*'fnd base rates'!E$111)\n+($I495*'fnd base rates'!E$112)\n+($J495*'fnd base rates'!E$113)\n+($K495*'fnd base rates'!E$114)\n+($M495*'fnd base rates'!E$116)\n+($N495*'fnd base rates'!E$117)\n+($O495*'fnd base rates'!E$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,5)))\n*$R495","v":3258.1077230000001},{"$f":"(($D495*'fnd base rates'!F$107)\n+($E495*'fnd base rates'!F$108)\n+($F495*'fnd base rates'!F$109)\n+($G495*'fnd base rates'!F$110)\n+($H495*'fnd base rates'!F$111)\n+($I495*'fnd base rates'!F$112)\n+($J495*'fnd base rates'!F$113)\n+($K495*'fnd base rates'!F$114)\n+($M495*'fnd base rates'!F$116)\n+($N495*'fnd base rates'!F$117)\n+($O495*'fnd base rates'!F$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,6)))\n*$R495","v":933.31825099999992},{"$f":"(($D495*'fnd base rates'!G$107)\n+($E495*'fnd base rates'!G$108)\n+($F495*'fnd base rates'!G$109)\n+($G495*'fnd base rates'!G$110)\n+($H495*'fnd base rates'!G$111)\n+($I495*'fnd base rates'!G$112)\n+($J495*'fnd base rates'!G$113)\n+($K495*'fnd base rates'!G$114)\n+($M495*'fnd base rates'!G$116)\n+($N495*'fnd base rates'!G$117)\n+($O495*'fnd base rates'!G$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,7)))\n*$R495","v":158.65340599999999},{"$f":"(($D495*'fnd base rates'!H$107)\n+($E495*'fnd base rates'!H$108)\n+($F495*'fnd base rates'!H$109)\n+($G495*'fnd base rates'!H$110)\n+($H495*'fnd base rates'!H$111)\n+($I495*'fnd base rates'!H$112)\n+($J495*'fnd base rates'!H$113)\n+($K495*'fnd base rates'!H$114)\n+($M495*'fnd base rates'!H$116)\n+($N495*'fnd base rates'!H$117)\n+($O495*'fnd base rates'!H$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D495*'fnd base rates'!I$107)\n+($E495*'fnd base rates'!I$108)\n+($F495*'fnd base rates'!I$109)\n+($G495*'fnd base rates'!I$110)\n+($H495*'fnd base rates'!I$111)\n+($I495*'fnd base rates'!I$112)\n+($J495*'fnd base rates'!I$113)\n+($K495*'fnd base rates'!I$114)\n+($M495*'fnd base rates'!I$116)\n+($N495*'fnd base rates'!I$117)\n+($O495*'fnd base rates'!I$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,9)))\n*$R495","v":320.64},{"$f":"(($D495*'fnd base rates'!J$107)\n+($E495*'fnd base rates'!J$108)\n+($F495*'fnd base rates'!J$109)\n+($G495*'fnd base rates'!J$110)\n+($H495*'fnd base rates'!J$111)\n+($I495*'fnd base rates'!J$112)\n+($J495*'fnd base rates'!J$113)\n+($K495*'fnd base rates'!J$114)\n+($M495*'fnd base rates'!J$116)\n+($N495*'fnd base rates'!J$117)\n+($O495*'fnd base rates'!J$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,10)))\n*$R495","v":234.79},{"$f":"(($D495*'fnd base rates'!K$107)\n+($E495*'fnd base rates'!K$108)\n+($F495*'fnd base rates'!K$109)\n+($G495*'fnd base rates'!K$110)\n+($H495*'fnd base rates'!K$111)\n+($I495*'fnd base rates'!K$112)\n+($J495*'fnd base rates'!K$113)\n+($K495*'fnd base rates'!K$114)\n+($M495*'fnd base rates'!K$116)\n+($N495*'fnd base rates'!K$117)\n+($O495*'fnd base rates'!K$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,11)))\n*$R495","v":1113.3671880000002},{"$f":"(($D495*'fnd base rates'!L$107)\n+($E495*'fnd base rates'!L$108)\n+($F495*'fnd base rates'!L$109)\n+($G495*'fnd base rates'!L$110)\n+($H495*'fnd base rates'!L$111)\n+($I495*'fnd base rates'!L$112)\n+($J495*'fnd base rates'!L$113)\n+($K495*'fnd base rates'!L$114)\n+($M495*'fnd base rates'!L$116)\n+($N495*'fnd base rates'!L$117)\n+($O495*'fnd base rates'!L$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D495*'fnd base rates'!M$107)\n+($E495*'fnd base rates'!M$108)\n+($F495*'fnd base rates'!M$109)\n+($G495*'fnd base rates'!M$110)\n+($H495*'fnd base rates'!M$111)\n+($I495*'fnd base rates'!M$112)\n+($J495*'fnd base rates'!M$113)\n+($K495*'fnd base rates'!M$114)\n+($M495*'fnd base rates'!M$116)\n+($N495*'fnd base rates'!M$117)\n+($O495*'fnd base rates'!M$118)\n+($P495*VLOOKUP($S495+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,478352067,"478","352","067",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[478,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D496","v":0},{"$f":"'fnd enro'!E496","v":0},{"$f":"'fnd enro'!F496","v":0},{"$f":"'fnd enro'!G496","v":0},{"$f":"'fnd enro'!H496","v":4},{"$f":"'fnd enro'!I496","v":2},{"$f":"'fnd enro'!J496","v":0},{"$f":"'fnd enro'!K496","v":0.22739999999999999},{"$f":"'fnd enro'!L496","v":0},{"$f":"'fnd enro'!M496+'fnd enro'!N496","v":0},{"$f":"'fnd enro'!O496","v":0},{"$f":"'fnd enro'!P496","v":0},{"$f":"'fnd enro'!Q496","v":4},{"$f":"'fnd enro'!S496","v":6},1,{"$f":"VALUE('fnd enro'!R496)","v":10},null,{"$f":"(($D496*'fnd base rates'!C$107)\n+($E496*'fnd base rates'!C$108)\n+($F496*'fnd base rates'!C$109)\n+($G496*'fnd base rates'!C$110)\n+($H496*'fnd base rates'!C$111)\n+($I496*'fnd base rates'!C$112)\n+($J496*'fnd base rates'!C$113)\n+($K496*'fnd base rates'!C$114)\n+($M496*'fnd base rates'!C$116)\n+($N496*'fnd base rates'!C$117)\n+($O496*'fnd base rates'!C$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,3)))\n*$R496","v":3279.8933939999997},{"$f":"(($D496*'fnd base rates'!D$107)\n+($E496*'fnd base rates'!D$108)\n+($F496*'fnd base rates'!D$109)\n+($G496*'fnd base rates'!D$110)\n+($H496*'fnd base rates'!D$111)\n+($I496*'fnd base rates'!D$112)\n+($J496*'fnd base rates'!D$113)\n+($K496*'fnd base rates'!D$114)\n+($M496*'fnd base rates'!D$116)\n+($N496*'fnd base rates'!D$117)\n+($O496*'fnd base rates'!D$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,4)))\n*$R496","v":5535.9400000000005},{"$f":"(($D496*'fnd base rates'!E$107)\n+($E496*'fnd base rates'!E$108)\n+($F496*'fnd base rates'!E$109)\n+($G496*'fnd base rates'!E$110)\n+($H496*'fnd base rates'!E$111)\n+($I496*'fnd base rates'!E$112)\n+($J496*'fnd base rates'!E$113)\n+($K496*'fnd base rates'!E$114)\n+($M496*'fnd base rates'!E$116)\n+($N496*'fnd base rates'!E$117)\n+($O496*'fnd base rates'!E$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,5)))\n*$R496","v":34046.166338000003},{"$f":"(($D496*'fnd base rates'!F$107)\n+($E496*'fnd base rates'!F$108)\n+($F496*'fnd base rates'!F$109)\n+($G496*'fnd base rates'!F$110)\n+($H496*'fnd base rates'!F$111)\n+($I496*'fnd base rates'!F$112)\n+($J496*'fnd base rates'!F$113)\n+($K496*'fnd base rates'!F$114)\n+($M496*'fnd base rates'!F$116)\n+($N496*'fnd base rates'!F$117)\n+($O496*'fnd base rates'!F$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,6)))\n*$R496","v":5395.1695060000002},{"$f":"(($D496*'fnd base rates'!G$107)\n+($E496*'fnd base rates'!G$108)\n+($F496*'fnd base rates'!G$109)\n+($G496*'fnd base rates'!G$110)\n+($H496*'fnd base rates'!G$111)\n+($I496*'fnd base rates'!G$112)\n+($J496*'fnd base rates'!G$113)\n+($K496*'fnd base rates'!G$114)\n+($M496*'fnd base rates'!G$116)\n+($N496*'fnd base rates'!G$117)\n+($O496*'fnd base rates'!G$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,7)))\n*$R496","v":1513.6204360000002},{"$f":"(($D496*'fnd base rates'!H$107)\n+($E496*'fnd base rates'!H$108)\n+($F496*'fnd base rates'!H$109)\n+($G496*'fnd base rates'!H$110)\n+($H496*'fnd base rates'!H$111)\n+($I496*'fnd base rates'!H$112)\n+($J496*'fnd base rates'!H$113)\n+($K496*'fnd base rates'!H$114)\n+($M496*'fnd base rates'!H$116)\n+($N496*'fnd base rates'!H$117)\n+($O496*'fnd base rates'!H$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,8)))","v":3624.3424199999999},{"$f":"(($D496*'fnd base rates'!I$107)\n+($E496*'fnd base rates'!I$108)\n+($F496*'fnd base rates'!I$109)\n+($G496*'fnd base rates'!I$110)\n+($H496*'fnd base rates'!I$111)\n+($I496*'fnd base rates'!I$112)\n+($J496*'fnd base rates'!I$113)\n+($K496*'fnd base rates'!I$114)\n+($M496*'fnd base rates'!I$116)\n+($N496*'fnd base rates'!I$117)\n+($O496*'fnd base rates'!I$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,9)))\n*$R496","v":2562.46},{"$f":"(($D496*'fnd base rates'!J$107)\n+($E496*'fnd base rates'!J$108)\n+($F496*'fnd base rates'!J$109)\n+($G496*'fnd base rates'!J$110)\n+($H496*'fnd base rates'!J$111)\n+($I496*'fnd base rates'!J$112)\n+($J496*'fnd base rates'!J$113)\n+($K496*'fnd base rates'!J$114)\n+($M496*'fnd base rates'!J$116)\n+($N496*'fnd base rates'!J$117)\n+($O496*'fnd base rates'!J$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,10)))\n*$R496","v":4495.58},{"$f":"(($D496*'fnd base rates'!K$107)\n+($E496*'fnd base rates'!K$108)\n+($F496*'fnd base rates'!K$109)\n+($G496*'fnd base rates'!K$110)\n+($H496*'fnd base rates'!K$111)\n+($I496*'fnd base rates'!K$112)\n+($J496*'fnd base rates'!K$113)\n+($K496*'fnd base rates'!K$114)\n+($M496*'fnd base rates'!K$116)\n+($N496*'fnd base rates'!K$117)\n+($O496*'fnd base rates'!K$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,11)))\n*$R496","v":6619.6231280000002},{"$f":"(($D496*'fnd base rates'!L$107)\n+($E496*'fnd base rates'!L$108)\n+($F496*'fnd base rates'!L$109)\n+($G496*'fnd base rates'!L$110)\n+($H496*'fnd base rates'!L$111)\n+($I496*'fnd base rates'!L$112)\n+($J496*'fnd base rates'!L$113)\n+($K496*'fnd base rates'!L$114)\n+($M496*'fnd base rates'!L$116)\n+($N496*'fnd base rates'!L$117)\n+($O496*'fnd base rates'!L$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,12)))","v":9022.8485259999998},{"$f":"(($D496*'fnd base rates'!M$107)\n+($E496*'fnd base rates'!M$108)\n+($F496*'fnd base rates'!M$109)\n+($G496*'fnd base rates'!M$110)\n+($H496*'fnd base rates'!M$111)\n+($I496*'fnd base rates'!M$112)\n+($J496*'fnd base rates'!M$113)\n+($K496*'fnd base rates'!M$114)\n+($M496*'fnd base rates'!M$116)\n+($N496*'fnd base rates'!M$117)\n+($O496*'fnd base rates'!M$118)\n+($P496*VLOOKUP($S496+12,rate_basefnd,13)))","v":0},76095.643748000002,null,478352097,"478","352","097",1,6,76095.643748000002,12683,0,12683,null,null,null,null,null,12790,68,12858,-175,12683,0,12683]
[478,478352103,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D497","v":0},{"$f":"'fnd enro'!E497","v":0},{"$f":"'fnd enro'!F497","v":0},{"$f":"'fnd enro'!G497","v":0},{"$f":"'fnd enro'!H497","v":0},{"$f":"'fnd enro'!I497","v":1},{"$f":"'fnd enro'!J497","v":0},{"$f":"'fnd enro'!K497","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L497","v":0},{"$f":"'fnd enro'!M497+'fnd enro'!N497","v":0},{"$f":"'fnd enro'!O497","v":0},{"$f":"'fnd enro'!P497","v":0},{"$f":"'fnd enro'!Q497","v":0},{"$f":"'fnd enro'!S497","v":1},1,{"$f":"VALUE('fnd enro'!R497)","v":10},null,{"$f":"(($D497*'fnd base rates'!C$107)\n+($E497*'fnd base rates'!C$108)\n+($F497*'fnd base rates'!C$109)\n+($G497*'fnd base rates'!C$110)\n+($H497*'fnd base rates'!C$111)\n+($I497*'fnd base rates'!C$112)\n+($J497*'fnd base rates'!C$113)\n+($K497*'fnd base rates'!C$114)\n+($M497*'fnd base rates'!C$116)\n+($N497*'fnd base rates'!C$117)\n+($O497*'fnd base rates'!C$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,3)))\n*$R497","v":504.28889900000001},{"$f":"(($D497*'fnd base rates'!D$107)\n+($E497*'fnd base rates'!D$108)\n+($F497*'fnd base rates'!D$109)\n+($G497*'fnd base rates'!D$110)\n+($H497*'fnd base rates'!D$111)\n+($I497*'fnd base rates'!D$112)\n+($J497*'fnd base rates'!D$113)\n+($K497*'fnd base rates'!D$114)\n+($M497*'fnd base rates'!D$116)\n+($N497*'fnd base rates'!D$117)\n+($O497*'fnd base rates'!D$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,4)))\n*$R497","v":721.95},{"$f":"(($D497*'fnd base rates'!E$107)\n+($E497*'fnd base rates'!E$108)\n+($F497*'fnd base rates'!E$109)\n+($G497*'fnd base rates'!E$110)\n+($H497*'fnd base rates'!E$111)\n+($I497*'fnd base rates'!E$112)\n+($J497*'fnd base rates'!E$113)\n+($K497*'fnd base rates'!E$114)\n+($M497*'fnd base rates'!E$116)\n+($N497*'fnd base rates'!E$117)\n+($O497*'fnd base rates'!E$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,5)))\n*$R497","v":4628.9477230000002},{"$f":"(($D497*'fnd base rates'!F$107)\n+($E497*'fnd base rates'!F$108)\n+($F497*'fnd base rates'!F$109)\n+($G497*'fnd base rates'!F$110)\n+($H497*'fnd base rates'!F$111)\n+($I497*'fnd base rates'!F$112)\n+($J497*'fnd base rates'!F$113)\n+($K497*'fnd base rates'!F$114)\n+($M497*'fnd base rates'!F$116)\n+($N497*'fnd base rates'!F$117)\n+($O497*'fnd base rates'!F$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,6)))\n*$R497","v":830.94825100000003},{"$f":"(($D497*'fnd base rates'!G$107)\n+($E497*'fnd base rates'!G$108)\n+($F497*'fnd base rates'!G$109)\n+($G497*'fnd base rates'!G$110)\n+($H497*'fnd base rates'!G$111)\n+($I497*'fnd base rates'!G$112)\n+($J497*'fnd base rates'!G$113)\n+($K497*'fnd base rates'!G$114)\n+($M497*'fnd base rates'!G$116)\n+($N497*'fnd base rates'!G$117)\n+($O497*'fnd base rates'!G$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,7)))\n*$R497","v":154.34340599999999},{"$f":"(($D497*'fnd base rates'!H$107)\n+($E497*'fnd base rates'!H$108)\n+($F497*'fnd base rates'!H$109)\n+($G497*'fnd base rates'!H$110)\n+($H497*'fnd base rates'!H$111)\n+($I497*'fnd base rates'!H$112)\n+($J497*'fnd base rates'!H$113)\n+($K497*'fnd base rates'!H$114)\n+($M497*'fnd base rates'!H$116)\n+($N497*'fnd base rates'!H$117)\n+($O497*'fnd base rates'!H$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D497*'fnd base rates'!I$107)\n+($E497*'fnd base rates'!I$108)\n+($F497*'fnd base rates'!I$109)\n+($G497*'fnd base rates'!I$110)\n+($H497*'fnd base rates'!I$111)\n+($I497*'fnd base rates'!I$112)\n+($J497*'fnd base rates'!I$113)\n+($K497*'fnd base rates'!I$114)\n+($M497*'fnd base rates'!I$116)\n+($N497*'fnd base rates'!I$117)\n+($O497*'fnd base rates'!I$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,9)))\n*$R497","v":401.93},{"$f":"(($D497*'fnd base rates'!J$107)\n+($E497*'fnd base rates'!J$108)\n+($F497*'fnd base rates'!J$109)\n+($G497*'fnd base rates'!J$110)\n+($H497*'fnd base rates'!J$111)\n+($I497*'fnd base rates'!J$112)\n+($J497*'fnd base rates'!J$113)\n+($K497*'fnd base rates'!J$114)\n+($M497*'fnd base rates'!J$116)\n+($N497*'fnd base rates'!J$117)\n+($O497*'fnd base rates'!J$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,10)))\n*$R497","v":541.41},{"$f":"(($D497*'fnd base rates'!K$107)\n+($E497*'fnd base rates'!K$108)\n+($F497*'fnd base rates'!K$109)\n+($G497*'fnd base rates'!K$110)\n+($H497*'fnd base rates'!K$111)\n+($I497*'fnd base rates'!K$112)\n+($J497*'fnd base rates'!K$113)\n+($K497*'fnd base rates'!K$114)\n+($M497*'fnd base rates'!K$116)\n+($N497*'fnd base rates'!K$117)\n+($O497*'fnd base rates'!K$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,11)))\n*$R497","v":1083.077188},{"$f":"(($D497*'fnd base rates'!L$107)\n+($E497*'fnd base rates'!L$108)\n+($F497*'fnd base rates'!L$109)\n+($G497*'fnd base rates'!L$110)\n+($H497*'fnd base rates'!L$111)\n+($I497*'fnd base rates'!L$112)\n+($J497*'fnd base rates'!L$113)\n+($K497*'fnd base rates'!L$114)\n+($M497*'fnd base rates'!L$116)\n+($N497*'fnd base rates'!L$117)\n+($O497*'fnd base rates'!L$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D497*'fnd base rates'!M$107)\n+($E497*'fnd base rates'!M$108)\n+($F497*'fnd base rates'!M$109)\n+($G497*'fnd base rates'!M$110)\n+($H497*'fnd base rates'!M$111)\n+($I497*'fnd base rates'!M$112)\n+($J497*'fnd base rates'!M$113)\n+($K497*'fnd base rates'!M$114)\n+($M497*'fnd base rates'!M$116)\n+($N497*'fnd base rates'!M$117)\n+($O497*'fnd base rates'!M$118)\n+($P497*VLOOKUP($S497+12,rate_basefnd,13)))","v":0},10765.593957999999,null,478352103,"478","352","103",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,15541,75,15616,-4850,10766,0,10766]
[478,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D498","v":0},{"$f":"'fnd enro'!E498","v":0},{"$f":"'fnd enro'!F498","v":0},{"$f":"'fnd enro'!G498","v":0},{"$f":"'fnd enro'!H498","v":12},{"$f":"'fnd enro'!I498","v":10},{"$f":"'fnd enro'!J498","v":0},{"$f":"'fnd enro'!K498","v":0.83379999999999999},{"$f":"'fnd enro'!L498","v":0},{"$f":"'fnd enro'!M498+'fnd enro'!N498","v":0},{"$f":"'fnd enro'!O498","v":0},{"$f":"'fnd enro'!P498","v":0},{"$f":"'fnd enro'!Q498","v":2},{"$f":"'fnd enro'!S498","v":22},1,{"$f":"VALUE('fnd enro'!R498)","v":1},null,{"$f":"(($D498*'fnd base rates'!C$107)\n+($E498*'fnd base rates'!C$108)\n+($F498*'fnd base rates'!C$109)\n+($G498*'fnd base rates'!C$110)\n+($H498*'fnd base rates'!C$111)\n+($I498*'fnd base rates'!C$112)\n+($J498*'fnd base rates'!C$113)\n+($K498*'fnd base rates'!C$114)\n+($M498*'fnd base rates'!C$116)\n+($N498*'fnd base rates'!C$117)\n+($O498*'fnd base rates'!C$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,3)))\n*$R498","v":11198.335778000001},{"$f":"(($D498*'fnd base rates'!D$107)\n+($E498*'fnd base rates'!D$108)\n+($F498*'fnd base rates'!D$109)\n+($G498*'fnd base rates'!D$110)\n+($H498*'fnd base rates'!D$111)\n+($I498*'fnd base rates'!D$112)\n+($J498*'fnd base rates'!D$113)\n+($K498*'fnd base rates'!D$114)\n+($M498*'fnd base rates'!D$116)\n+($N498*'fnd base rates'!D$117)\n+($O498*'fnd base rates'!D$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,4)))\n*$R498","v":16375.600000000002},{"$f":"(($D498*'fnd base rates'!E$107)\n+($E498*'fnd base rates'!E$108)\n+($F498*'fnd base rates'!E$109)\n+($G498*'fnd base rates'!E$110)\n+($H498*'fnd base rates'!E$111)\n+($I498*'fnd base rates'!E$112)\n+($J498*'fnd base rates'!E$113)\n+($K498*'fnd base rates'!E$114)\n+($M498*'fnd base rates'!E$116)\n+($N498*'fnd base rates'!E$117)\n+($O498*'fnd base rates'!E$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,5)))\n*$R498","v":90196.329905999999},{"$f":"(($D498*'fnd base rates'!F$107)\n+($E498*'fnd base rates'!F$108)\n+($F498*'fnd base rates'!F$109)\n+($G498*'fnd base rates'!F$110)\n+($H498*'fnd base rates'!F$111)\n+($I498*'fnd base rates'!F$112)\n+($J498*'fnd base rates'!F$113)\n+($K498*'fnd base rates'!F$114)\n+($M498*'fnd base rates'!F$116)\n+($N498*'fnd base rates'!F$117)\n+($O498*'fnd base rates'!F$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,6)))\n*$R498","v":19509.301522000002},{"$f":"(($D498*'fnd base rates'!G$107)\n+($E498*'fnd base rates'!G$108)\n+($F498*'fnd base rates'!G$109)\n+($G498*'fnd base rates'!G$110)\n+($H498*'fnd base rates'!G$111)\n+($I498*'fnd base rates'!G$112)\n+($J498*'fnd base rates'!G$113)\n+($K498*'fnd base rates'!G$114)\n+($M498*'fnd base rates'!G$116)\n+($N498*'fnd base rates'!G$117)\n+($O498*'fnd base rates'!G$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,7)))\n*$R498","v":3680.614932},{"$f":"(($D498*'fnd base rates'!H$107)\n+($E498*'fnd base rates'!H$108)\n+($F498*'fnd base rates'!H$109)\n+($G498*'fnd base rates'!H$110)\n+($H498*'fnd base rates'!H$111)\n+($I498*'fnd base rates'!H$112)\n+($J498*'fnd base rates'!H$113)\n+($K498*'fnd base rates'!H$114)\n+($M498*'fnd base rates'!H$116)\n+($N498*'fnd base rates'!H$117)\n+($O498*'fnd base rates'!H$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,8)))","v":13771.035540000001},{"$f":"(($D498*'fnd base rates'!I$107)\n+($E498*'fnd base rates'!I$108)\n+($F498*'fnd base rates'!I$109)\n+($G498*'fnd base rates'!I$110)\n+($H498*'fnd base rates'!I$111)\n+($I498*'fnd base rates'!I$112)\n+($J498*'fnd base rates'!I$113)\n+($K498*'fnd base rates'!I$114)\n+($M498*'fnd base rates'!I$116)\n+($N498*'fnd base rates'!I$117)\n+($O498*'fnd base rates'!I$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,9)))\n*$R498","v":8061.74},{"$f":"(($D498*'fnd base rates'!J$107)\n+($E498*'fnd base rates'!J$108)\n+($F498*'fnd base rates'!J$109)\n+($G498*'fnd base rates'!J$110)\n+($H498*'fnd base rates'!J$111)\n+($I498*'fnd base rates'!J$112)\n+($J498*'fnd base rates'!J$113)\n+($K498*'fnd base rates'!J$114)\n+($M498*'fnd base rates'!J$116)\n+($N498*'fnd base rates'!J$117)\n+($O498*'fnd base rates'!J$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,10)))\n*$R498","v":9243.58},{"$f":"(($D498*'fnd base rates'!K$107)\n+($E498*'fnd base rates'!K$108)\n+($F498*'fnd base rates'!K$109)\n+($G498*'fnd base rates'!K$110)\n+($H498*'fnd base rates'!K$111)\n+($I498*'fnd base rates'!K$112)\n+($J498*'fnd base rates'!K$113)\n+($K498*'fnd base rates'!K$114)\n+($M498*'fnd base rates'!K$116)\n+($N498*'fnd base rates'!K$117)\n+($O498*'fnd base rates'!K$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,11)))\n*$R498","v":24191.178135999999},{"$f":"(($D498*'fnd base rates'!L$107)\n+($E498*'fnd base rates'!L$108)\n+($F498*'fnd base rates'!L$109)\n+($G498*'fnd base rates'!L$110)\n+($H498*'fnd base rates'!L$111)\n+($I498*'fnd base rates'!L$112)\n+($J498*'fnd base rates'!L$113)\n+($K498*'fnd base rates'!L$114)\n+($M498*'fnd base rates'!L$116)\n+($N498*'fnd base rates'!L$117)\n+($O498*'fnd base rates'!L$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,12)))","v":26611.851262},{"$f":"(($D498*'fnd base rates'!M$107)\n+($E498*'fnd base rates'!M$108)\n+($F498*'fnd base rates'!M$109)\n+($G498*'fnd base rates'!M$110)\n+($H498*'fnd base rates'!M$111)\n+($I498*'fnd base rates'!M$112)\n+($J498*'fnd base rates'!M$113)\n+($K498*'fnd base rates'!M$114)\n+($M498*'fnd base rates'!M$116)\n+($N498*'fnd base rates'!M$117)\n+($O498*'fnd base rates'!M$118)\n+($P498*VLOOKUP($S498+12,rate_basefnd,13)))","v":0},222839.56707600001,null,478352125,"478","352","125",1,22,222839.56707600001,10129,0,10129,null,null,null,null,null,10215,0,10215,-86,10129,0,10129]
[478,478352141,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D499","v":0},{"$f":"'fnd enro'!E499","v":0},{"$f":"'fnd enro'!F499","v":0},{"$f":"'fnd enro'!G499","v":0},{"$f":"'fnd enro'!H499","v":3},{"$f":"'fnd enro'!I499","v":1},{"$f":"'fnd enro'!J499","v":0},{"$f":"'fnd enro'!K499","v":0.15160000000000001},{"$f":"'fnd enro'!L499","v":0},{"$f":"'fnd enro'!M499+'fnd enro'!N499","v":0},{"$f":"'fnd enro'!O499","v":0},{"$f":"'fnd enro'!P499","v":0},{"$f":"'fnd enro'!Q499","v":0},{"$f":"'fnd enro'!S499","v":4},1,{"$f":"VALUE('fnd enro'!R499)","v":6},null,{"$f":"(($D499*'fnd base rates'!C$107)\n+($E499*'fnd base rates'!C$108)\n+($F499*'fnd base rates'!C$109)\n+($G499*'fnd base rates'!C$110)\n+($H499*'fnd base rates'!C$111)\n+($I499*'fnd base rates'!C$112)\n+($J499*'fnd base rates'!C$113)\n+($K499*'fnd base rates'!C$114)\n+($M499*'fnd base rates'!C$116)\n+($N499*'fnd base rates'!C$117)\n+($O499*'fnd base rates'!C$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,3)))\n*$R499","v":2017.1555960000001},{"$f":"(($D499*'fnd base rates'!D$107)\n+($E499*'fnd base rates'!D$108)\n+($F499*'fnd base rates'!D$109)\n+($G499*'fnd base rates'!D$110)\n+($H499*'fnd base rates'!D$111)\n+($I499*'fnd base rates'!D$112)\n+($J499*'fnd base rates'!D$113)\n+($K499*'fnd base rates'!D$114)\n+($M499*'fnd base rates'!D$116)\n+($N499*'fnd base rates'!D$117)\n+($O499*'fnd base rates'!D$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,4)))\n*$R499","v":2887.8},{"$f":"(($D499*'fnd base rates'!E$107)\n+($E499*'fnd base rates'!E$108)\n+($F499*'fnd base rates'!E$109)\n+($G499*'fnd base rates'!E$110)\n+($H499*'fnd base rates'!E$111)\n+($I499*'fnd base rates'!E$112)\n+($J499*'fnd base rates'!E$113)\n+($K499*'fnd base rates'!E$114)\n+($M499*'fnd base rates'!E$116)\n+($N499*'fnd base rates'!E$117)\n+($O499*'fnd base rates'!E$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,5)))\n*$R499","v":14403.270892},{"$f":"(($D499*'fnd base rates'!F$107)\n+($E499*'fnd base rates'!F$108)\n+($F499*'fnd base rates'!F$109)\n+($G499*'fnd base rates'!F$110)\n+($H499*'fnd base rates'!F$111)\n+($I499*'fnd base rates'!F$112)\n+($J499*'fnd base rates'!F$113)\n+($K499*'fnd base rates'!F$114)\n+($M499*'fnd base rates'!F$116)\n+($N499*'fnd base rates'!F$117)\n+($O499*'fnd base rates'!F$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,6)))\n*$R499","v":3630.9030039999998},{"$f":"(($D499*'fnd base rates'!G$107)\n+($E499*'fnd base rates'!G$108)\n+($F499*'fnd base rates'!G$109)\n+($G499*'fnd base rates'!G$110)\n+($H499*'fnd base rates'!G$111)\n+($I499*'fnd base rates'!G$112)\n+($J499*'fnd base rates'!G$113)\n+($K499*'fnd base rates'!G$114)\n+($M499*'fnd base rates'!G$116)\n+($N499*'fnd base rates'!G$117)\n+($O499*'fnd base rates'!G$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,7)))\n*$R499","v":630.30362400000001},{"$f":"(($D499*'fnd base rates'!H$107)\n+($E499*'fnd base rates'!H$108)\n+($F499*'fnd base rates'!H$109)\n+($G499*'fnd base rates'!H$110)\n+($H499*'fnd base rates'!H$111)\n+($I499*'fnd base rates'!H$112)\n+($J499*'fnd base rates'!H$113)\n+($K499*'fnd base rates'!H$114)\n+($M499*'fnd base rates'!H$116)\n+($N499*'fnd base rates'!H$117)\n+($O499*'fnd base rates'!H$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,8)))","v":2262.1082799999999},{"$f":"(($D499*'fnd base rates'!I$107)\n+($E499*'fnd base rates'!I$108)\n+($F499*'fnd base rates'!I$109)\n+($G499*'fnd base rates'!I$110)\n+($H499*'fnd base rates'!I$111)\n+($I499*'fnd base rates'!I$112)\n+($J499*'fnd base rates'!I$113)\n+($K499*'fnd base rates'!I$114)\n+($M499*'fnd base rates'!I$116)\n+($N499*'fnd base rates'!I$117)\n+($O499*'fnd base rates'!I$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,9)))\n*$R499","v":1363.85},{"$f":"(($D499*'fnd base rates'!J$107)\n+($E499*'fnd base rates'!J$108)\n+($F499*'fnd base rates'!J$109)\n+($G499*'fnd base rates'!J$110)\n+($H499*'fnd base rates'!J$111)\n+($I499*'fnd base rates'!J$112)\n+($J499*'fnd base rates'!J$113)\n+($K499*'fnd base rates'!J$114)\n+($M499*'fnd base rates'!J$116)\n+($N499*'fnd base rates'!J$117)\n+($O499*'fnd base rates'!J$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,10)))\n*$R499","v":1245.78},{"$f":"(($D499*'fnd base rates'!K$107)\n+($E499*'fnd base rates'!K$108)\n+($F499*'fnd base rates'!K$109)\n+($G499*'fnd base rates'!K$110)\n+($H499*'fnd base rates'!K$111)\n+($I499*'fnd base rates'!K$112)\n+($J499*'fnd base rates'!K$113)\n+($K499*'fnd base rates'!K$114)\n+($M499*'fnd base rates'!K$116)\n+($N499*'fnd base rates'!K$117)\n+($O499*'fnd base rates'!K$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,11)))\n*$R499","v":4423.1787519999998},{"$f":"(($D499*'fnd base rates'!L$107)\n+($E499*'fnd base rates'!L$108)\n+($F499*'fnd base rates'!L$109)\n+($G499*'fnd base rates'!L$110)\n+($H499*'fnd base rates'!L$111)\n+($I499*'fnd base rates'!L$112)\n+($J499*'fnd base rates'!L$113)\n+($K499*'fnd base rates'!L$114)\n+($M499*'fnd base rates'!L$116)\n+($N499*'fnd base rates'!L$117)\n+($O499*'fnd base rates'!L$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,12)))","v":4782.1256839999996},{"$f":"(($D499*'fnd base rates'!M$107)\n+($E499*'fnd base rates'!M$108)\n+($F499*'fnd base rates'!M$109)\n+($G499*'fnd base rates'!M$110)\n+($H499*'fnd base rates'!M$111)\n+($I499*'fnd base rates'!M$112)\n+($J499*'fnd base rates'!M$113)\n+($K499*'fnd base rates'!M$114)\n+($M499*'fnd base rates'!M$116)\n+($N499*'fnd base rates'!M$117)\n+($O499*'fnd base rates'!M$118)\n+($P499*VLOOKUP($S499+12,rate_basefnd,13)))","v":0},37646.475831999996,null,478352141,"478","352","141",1,4,37646.475831999996,9412,0,9412,null,null,null,null,null,9498,0,9498,-86,9412,0,9412]
[478,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D500","v":0},{"$f":"'fnd enro'!E500","v":0},{"$f":"'fnd enro'!F500","v":0},{"$f":"'fnd enro'!G500","v":0},{"$f":"'fnd enro'!H500","v":17},{"$f":"'fnd enro'!I500","v":30},{"$f":"'fnd enro'!J500","v":0},{"$f":"'fnd enro'!K500","v":1.7813000000000001},{"$f":"'fnd enro'!L500","v":0},{"$f":"'fnd enro'!M500+'fnd enro'!N500","v":0},{"$f":"'fnd enro'!O500","v":0},{"$f":"'fnd enro'!P500","v":0},{"$f":"'fnd enro'!Q500","v":5},{"$f":"'fnd enro'!S500","v":47},1,{"$f":"VALUE('fnd enro'!R500)","v":9},null,{"$f":"(($D500*'fnd base rates'!C$107)\n+($E500*'fnd base rates'!C$108)\n+($F500*'fnd base rates'!C$109)\n+($G500*'fnd base rates'!C$110)\n+($H500*'fnd base rates'!C$111)\n+($I500*'fnd base rates'!C$112)\n+($J500*'fnd base rates'!C$113)\n+($K500*'fnd base rates'!C$114)\n+($M500*'fnd base rates'!C$116)\n+($N500*'fnd base rates'!C$117)\n+($O500*'fnd base rates'!C$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,3)))\n*$R500","v":24012.378252999999},{"$f":"(($D500*'fnd base rates'!D$107)\n+($E500*'fnd base rates'!D$108)\n+($F500*'fnd base rates'!D$109)\n+($G500*'fnd base rates'!D$110)\n+($H500*'fnd base rates'!D$111)\n+($I500*'fnd base rates'!D$112)\n+($J500*'fnd base rates'!D$113)\n+($K500*'fnd base rates'!D$114)\n+($M500*'fnd base rates'!D$116)\n+($N500*'fnd base rates'!D$117)\n+($O500*'fnd base rates'!D$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,4)))\n*$R500","v":35404.25},{"$f":"(($D500*'fnd base rates'!E$107)\n+($E500*'fnd base rates'!E$108)\n+($F500*'fnd base rates'!E$109)\n+($G500*'fnd base rates'!E$110)\n+($H500*'fnd base rates'!E$111)\n+($I500*'fnd base rates'!E$112)\n+($J500*'fnd base rates'!E$113)\n+($K500*'fnd base rates'!E$114)\n+($M500*'fnd base rates'!E$116)\n+($N500*'fnd base rates'!E$117)\n+($O500*'fnd base rates'!E$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,5)))\n*$R500","v":208631.71298100002},{"$f":"(($D500*'fnd base rates'!F$107)\n+($E500*'fnd base rates'!F$108)\n+($F500*'fnd base rates'!F$109)\n+($G500*'fnd base rates'!F$110)\n+($H500*'fnd base rates'!F$111)\n+($I500*'fnd base rates'!F$112)\n+($J500*'fnd base rates'!F$113)\n+($K500*'fnd base rates'!F$114)\n+($M500*'fnd base rates'!F$116)\n+($N500*'fnd base rates'!F$117)\n+($O500*'fnd base rates'!F$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,6)))\n*$R500","v":40794.857797000004},{"$f":"(($D500*'fnd base rates'!G$107)\n+($E500*'fnd base rates'!G$108)\n+($F500*'fnd base rates'!G$109)\n+($G500*'fnd base rates'!G$110)\n+($H500*'fnd base rates'!G$111)\n+($I500*'fnd base rates'!G$112)\n+($J500*'fnd base rates'!G$113)\n+($K500*'fnd base rates'!G$114)\n+($M500*'fnd base rates'!G$116)\n+($N500*'fnd base rates'!G$117)\n+($O500*'fnd base rates'!G$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,7)))\n*$R500","v":8024.810082},{"$f":"(($D500*'fnd base rates'!H$107)\n+($E500*'fnd base rates'!H$108)\n+($F500*'fnd base rates'!H$109)\n+($G500*'fnd base rates'!H$110)\n+($H500*'fnd base rates'!H$111)\n+($I500*'fnd base rates'!H$112)\n+($J500*'fnd base rates'!H$113)\n+($K500*'fnd base rates'!H$114)\n+($M500*'fnd base rates'!H$116)\n+($N500*'fnd base rates'!H$117)\n+($O500*'fnd base rates'!H$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,8)))","v":31933.182290000001},{"$f":"(($D500*'fnd base rates'!I$107)\n+($E500*'fnd base rates'!I$108)\n+($F500*'fnd base rates'!I$109)\n+($G500*'fnd base rates'!I$110)\n+($H500*'fnd base rates'!I$111)\n+($I500*'fnd base rates'!I$112)\n+($J500*'fnd base rates'!I$113)\n+($K500*'fnd base rates'!I$114)\n+($M500*'fnd base rates'!I$116)\n+($N500*'fnd base rates'!I$117)\n+($O500*'fnd base rates'!I$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,9)))\n*$R500","v":18090.879999999997},{"$f":"(($D500*'fnd base rates'!J$107)\n+($E500*'fnd base rates'!J$108)\n+($F500*'fnd base rates'!J$109)\n+($G500*'fnd base rates'!J$110)\n+($H500*'fnd base rates'!J$111)\n+($I500*'fnd base rates'!J$112)\n+($J500*'fnd base rates'!J$113)\n+($K500*'fnd base rates'!J$114)\n+($M500*'fnd base rates'!J$116)\n+($N500*'fnd base rates'!J$117)\n+($O500*'fnd base rates'!J$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,10)))\n*$R500","v":23258.48},{"$f":"(($D500*'fnd base rates'!K$107)\n+($E500*'fnd base rates'!K$108)\n+($F500*'fnd base rates'!K$109)\n+($G500*'fnd base rates'!K$110)\n+($H500*'fnd base rates'!K$111)\n+($I500*'fnd base rates'!K$112)\n+($J500*'fnd base rates'!K$113)\n+($K500*'fnd base rates'!K$114)\n+($M500*'fnd base rates'!K$116)\n+($N500*'fnd base rates'!K$117)\n+($O500*'fnd base rates'!K$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,11)))\n*$R500","v":51419.557835999993},{"$f":"(($D500*'fnd base rates'!L$107)\n+($E500*'fnd base rates'!L$108)\n+($F500*'fnd base rates'!L$109)\n+($G500*'fnd base rates'!L$110)\n+($H500*'fnd base rates'!L$111)\n+($I500*'fnd base rates'!L$112)\n+($J500*'fnd base rates'!L$113)\n+($K500*'fnd base rates'!L$114)\n+($M500*'fnd base rates'!L$116)\n+($N500*'fnd base rates'!L$117)\n+($O500*'fnd base rates'!L$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,12)))","v":56618.006786999998},{"$f":"(($D500*'fnd base rates'!M$107)\n+($E500*'fnd base rates'!M$108)\n+($F500*'fnd base rates'!M$109)\n+($G500*'fnd base rates'!M$110)\n+($H500*'fnd base rates'!M$111)\n+($I500*'fnd base rates'!M$112)\n+($J500*'fnd base rates'!M$113)\n+($K500*'fnd base rates'!M$114)\n+($M500*'fnd base rates'!M$116)\n+($N500*'fnd base rates'!M$117)\n+($O500*'fnd base rates'!M$118)\n+($P500*VLOOKUP($S500+12,rate_basefnd,13)))","v":0},498188.116026,null,478352153,"478","352","153",1,47,498188.116026,10600,0,10600,null,null,null,null,null,10668,6,10674,-74,10600,0,10600]
[478,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D501","v":0},{"$f":"'fnd enro'!E501","v":0},{"$f":"'fnd enro'!F501","v":0},{"$f":"'fnd enro'!G501","v":0},{"$f":"'fnd enro'!H501","v":18},{"$f":"'fnd enro'!I501","v":34},{"$f":"'fnd enro'!J501","v":0},{"$f":"'fnd enro'!K501","v":1.9708000000000001},{"$f":"'fnd enro'!L501","v":0},{"$f":"'fnd enro'!M501+'fnd enro'!N501","v":0},{"$f":"'fnd enro'!O501","v":0},{"$f":"'fnd enro'!P501","v":0},{"$f":"'fnd enro'!Q501","v":7},{"$f":"'fnd enro'!S501","v":52},1,{"$f":"VALUE('fnd enro'!R501)","v":2},null,{"$f":"(($D501*'fnd base rates'!C$107)\n+($E501*'fnd base rates'!C$108)\n+($F501*'fnd base rates'!C$109)\n+($G501*'fnd base rates'!C$110)\n+($H501*'fnd base rates'!C$111)\n+($I501*'fnd base rates'!C$112)\n+($J501*'fnd base rates'!C$113)\n+($K501*'fnd base rates'!C$114)\n+($M501*'fnd base rates'!C$116)\n+($N501*'fnd base rates'!C$117)\n+($O501*'fnd base rates'!C$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,3)))\n*$R501","v":26591.012748000001},{"$f":"(($D501*'fnd base rates'!D$107)\n+($E501*'fnd base rates'!D$108)\n+($F501*'fnd base rates'!D$109)\n+($G501*'fnd base rates'!D$110)\n+($H501*'fnd base rates'!D$111)\n+($I501*'fnd base rates'!D$112)\n+($J501*'fnd base rates'!D$113)\n+($K501*'fnd base rates'!D$114)\n+($M501*'fnd base rates'!D$116)\n+($N501*'fnd base rates'!D$117)\n+($O501*'fnd base rates'!D$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,4)))\n*$R501","v":39284.82},{"$f":"(($D501*'fnd base rates'!E$107)\n+($E501*'fnd base rates'!E$108)\n+($F501*'fnd base rates'!E$109)\n+($G501*'fnd base rates'!E$110)\n+($H501*'fnd base rates'!E$111)\n+($I501*'fnd base rates'!E$112)\n+($J501*'fnd base rates'!E$113)\n+($K501*'fnd base rates'!E$114)\n+($M501*'fnd base rates'!E$116)\n+($N501*'fnd base rates'!E$117)\n+($O501*'fnd base rates'!E$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,5)))\n*$R501","v":233049.68159599998},{"$f":"(($D501*'fnd base rates'!F$107)\n+($E501*'fnd base rates'!F$108)\n+($F501*'fnd base rates'!F$109)\n+($G501*'fnd base rates'!F$110)\n+($H501*'fnd base rates'!F$111)\n+($I501*'fnd base rates'!F$112)\n+($J501*'fnd base rates'!F$113)\n+($K501*'fnd base rates'!F$114)\n+($M501*'fnd base rates'!F$116)\n+($N501*'fnd base rates'!F$117)\n+($O501*'fnd base rates'!F$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,6)))\n*$R501","v":45051.969052},{"$f":"(($D501*'fnd base rates'!G$107)\n+($E501*'fnd base rates'!G$108)\n+($F501*'fnd base rates'!G$109)\n+($G501*'fnd base rates'!G$110)\n+($H501*'fnd base rates'!G$111)\n+($I501*'fnd base rates'!G$112)\n+($J501*'fnd base rates'!G$113)\n+($K501*'fnd base rates'!G$114)\n+($M501*'fnd base rates'!G$116)\n+($N501*'fnd base rates'!G$117)\n+($O501*'fnd base rates'!G$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,7)))\n*$R501","v":8929.157111999999},{"$f":"(($D501*'fnd base rates'!H$107)\n+($E501*'fnd base rates'!H$108)\n+($F501*'fnd base rates'!H$109)\n+($G501*'fnd base rates'!H$110)\n+($H501*'fnd base rates'!H$111)\n+($I501*'fnd base rates'!H$112)\n+($J501*'fnd base rates'!H$113)\n+($K501*'fnd base rates'!H$114)\n+($M501*'fnd base rates'!H$116)\n+($N501*'fnd base rates'!H$117)\n+($O501*'fnd base rates'!H$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,8)))","v":35571.047639999997},{"$f":"(($D501*'fnd base rates'!I$107)\n+($E501*'fnd base rates'!I$108)\n+($F501*'fnd base rates'!I$109)\n+($G501*'fnd base rates'!I$110)\n+($H501*'fnd base rates'!I$111)\n+($I501*'fnd base rates'!I$112)\n+($J501*'fnd base rates'!I$113)\n+($K501*'fnd base rates'!I$114)\n+($M501*'fnd base rates'!I$116)\n+($N501*'fnd base rates'!I$117)\n+($O501*'fnd base rates'!I$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,9)))\n*$R501","v":20126.29},{"$f":"(($D501*'fnd base rates'!J$107)\n+($E501*'fnd base rates'!J$108)\n+($F501*'fnd base rates'!J$109)\n+($G501*'fnd base rates'!J$110)\n+($H501*'fnd base rates'!J$111)\n+($I501*'fnd base rates'!J$112)\n+($J501*'fnd base rates'!J$113)\n+($K501*'fnd base rates'!J$114)\n+($M501*'fnd base rates'!J$116)\n+($N501*'fnd base rates'!J$117)\n+($O501*'fnd base rates'!J$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,10)))\n*$R501","v":26215.29},{"$f":"(($D501*'fnd base rates'!K$107)\n+($E501*'fnd base rates'!K$108)\n+($F501*'fnd base rates'!K$109)\n+($G501*'fnd base rates'!K$110)\n+($H501*'fnd base rates'!K$111)\n+($I501*'fnd base rates'!K$112)\n+($J501*'fnd base rates'!K$113)\n+($K501*'fnd base rates'!K$114)\n+($M501*'fnd base rates'!K$116)\n+($N501*'fnd base rates'!K$117)\n+($O501*'fnd base rates'!K$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,11)))\n*$R501","v":56865.233776000001},{"$f":"(($D501*'fnd base rates'!L$107)\n+($E501*'fnd base rates'!L$108)\n+($F501*'fnd base rates'!L$109)\n+($G501*'fnd base rates'!L$110)\n+($H501*'fnd base rates'!L$111)\n+($I501*'fnd base rates'!L$112)\n+($J501*'fnd base rates'!L$113)\n+($K501*'fnd base rates'!L$114)\n+($M501*'fnd base rates'!L$116)\n+($N501*'fnd base rates'!L$117)\n+($O501*'fnd base rates'!L$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,12)))","v":62737.503892000001},{"$f":"(($D501*'fnd base rates'!M$107)\n+($E501*'fnd base rates'!M$108)\n+($F501*'fnd base rates'!M$109)\n+($G501*'fnd base rates'!M$110)\n+($H501*'fnd base rates'!M$111)\n+($I501*'fnd base rates'!M$112)\n+($J501*'fnd base rates'!M$113)\n+($K501*'fnd base rates'!M$114)\n+($M501*'fnd base rates'!M$116)\n+($N501*'fnd base rates'!M$117)\n+($O501*'fnd base rates'!M$118)\n+($P501*VLOOKUP($S501+12,rate_basefnd,13)))","v":0},554422.00581599993,null,478352158,"478","352","158",1,52,554422.00581599993,10662,0,10662,null,null,null,null,null,10739,0,10739,-77,10662,0,10662]
[478,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D502","v":0},{"$f":"'fnd enro'!E502","v":0},{"$f":"'fnd enro'!F502","v":0},{"$f":"'fnd enro'!G502","v":0},{"$f":"'fnd enro'!H502","v":5},{"$f":"'fnd enro'!I502","v":7},{"$f":"'fnd enro'!J502","v":0},{"$f":"'fnd enro'!K502","v":0.45479999999999998},{"$f":"'fnd enro'!L502","v":0},{"$f":"'fnd enro'!M502+'fnd enro'!N502","v":0},{"$f":"'fnd enro'!O502","v":0},{"$f":"'fnd enro'!P502","v":0},{"$f":"'fnd enro'!Q502","v":1},{"$f":"'fnd enro'!S502","v":12},1,{"$f":"VALUE('fnd enro'!R502)","v":4},null,{"$f":"(($D502*'fnd base rates'!C$107)\n+($E502*'fnd base rates'!C$108)\n+($F502*'fnd base rates'!C$109)\n+($G502*'fnd base rates'!C$110)\n+($H502*'fnd base rates'!C$111)\n+($I502*'fnd base rates'!C$112)\n+($J502*'fnd base rates'!C$113)\n+($K502*'fnd base rates'!C$114)\n+($M502*'fnd base rates'!C$116)\n+($N502*'fnd base rates'!C$117)\n+($O502*'fnd base rates'!C$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,3)))\n*$R502","v":6105.186788},{"$f":"(($D502*'fnd base rates'!D$107)\n+($E502*'fnd base rates'!D$108)\n+($F502*'fnd base rates'!D$109)\n+($G502*'fnd base rates'!D$110)\n+($H502*'fnd base rates'!D$111)\n+($I502*'fnd base rates'!D$112)\n+($J502*'fnd base rates'!D$113)\n+($K502*'fnd base rates'!D$114)\n+($M502*'fnd base rates'!D$116)\n+($N502*'fnd base rates'!D$117)\n+($O502*'fnd base rates'!D$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,4)))\n*$R502","v":8917.9100000000017},{"$f":"(($D502*'fnd base rates'!E$107)\n+($E502*'fnd base rates'!E$108)\n+($F502*'fnd base rates'!E$109)\n+($G502*'fnd base rates'!E$110)\n+($H502*'fnd base rates'!E$111)\n+($I502*'fnd base rates'!E$112)\n+($J502*'fnd base rates'!E$113)\n+($K502*'fnd base rates'!E$114)\n+($M502*'fnd base rates'!E$116)\n+($N502*'fnd base rates'!E$117)\n+($O502*'fnd base rates'!E$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,5)))\n*$R502","v":51177.682676000011},{"$f":"(($D502*'fnd base rates'!F$107)\n+($E502*'fnd base rates'!F$108)\n+($F502*'fnd base rates'!F$109)\n+($G502*'fnd base rates'!F$110)\n+($H502*'fnd base rates'!F$111)\n+($I502*'fnd base rates'!F$112)\n+($J502*'fnd base rates'!F$113)\n+($K502*'fnd base rates'!F$114)\n+($M502*'fnd base rates'!F$116)\n+($N502*'fnd base rates'!F$117)\n+($O502*'fnd base rates'!F$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,6)))\n*$R502","v":10483.229012},{"$f":"(($D502*'fnd base rates'!G$107)\n+($E502*'fnd base rates'!G$108)\n+($F502*'fnd base rates'!G$109)\n+($G502*'fnd base rates'!G$110)\n+($H502*'fnd base rates'!G$111)\n+($I502*'fnd base rates'!G$112)\n+($J502*'fnd base rates'!G$113)\n+($K502*'fnd base rates'!G$114)\n+($M502*'fnd base rates'!G$116)\n+($N502*'fnd base rates'!G$117)\n+($O502*'fnd base rates'!G$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,7)))\n*$R502","v":1994.2008719999997},{"$f":"(($D502*'fnd base rates'!H$107)\n+($E502*'fnd base rates'!H$108)\n+($F502*'fnd base rates'!H$109)\n+($G502*'fnd base rates'!H$110)\n+($H502*'fnd base rates'!H$111)\n+($I502*'fnd base rates'!H$112)\n+($J502*'fnd base rates'!H$113)\n+($K502*'fnd base rates'!H$114)\n+($M502*'fnd base rates'!H$116)\n+($N502*'fnd base rates'!H$117)\n+($O502*'fnd base rates'!H$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,8)))","v":7954.7248399999999},{"$f":"(($D502*'fnd base rates'!I$107)\n+($E502*'fnd base rates'!I$108)\n+($F502*'fnd base rates'!I$109)\n+($G502*'fnd base rates'!I$110)\n+($H502*'fnd base rates'!I$111)\n+($I502*'fnd base rates'!I$112)\n+($J502*'fnd base rates'!I$113)\n+($K502*'fnd base rates'!I$114)\n+($M502*'fnd base rates'!I$116)\n+($N502*'fnd base rates'!I$117)\n+($O502*'fnd base rates'!I$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,9)))\n*$R502","v":4517.3100000000004},{"$f":"(($D502*'fnd base rates'!J$107)\n+($E502*'fnd base rates'!J$108)\n+($F502*'fnd base rates'!J$109)\n+($G502*'fnd base rates'!J$110)\n+($H502*'fnd base rates'!J$111)\n+($I502*'fnd base rates'!J$112)\n+($J502*'fnd base rates'!J$113)\n+($K502*'fnd base rates'!J$114)\n+($M502*'fnd base rates'!J$116)\n+($N502*'fnd base rates'!J$117)\n+($O502*'fnd base rates'!J$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,10)))\n*$R502","v":5486.59},{"$f":"(($D502*'fnd base rates'!K$107)\n+($E502*'fnd base rates'!K$108)\n+($F502*'fnd base rates'!K$109)\n+($G502*'fnd base rates'!K$110)\n+($H502*'fnd base rates'!K$111)\n+($I502*'fnd base rates'!K$112)\n+($J502*'fnd base rates'!K$113)\n+($K502*'fnd base rates'!K$114)\n+($M502*'fnd base rates'!K$116)\n+($N502*'fnd base rates'!K$117)\n+($O502*'fnd base rates'!K$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,11)))\n*$R502","v":13148.376256000001},{"$f":"(($D502*'fnd base rates'!L$107)\n+($E502*'fnd base rates'!L$108)\n+($F502*'fnd base rates'!L$109)\n+($G502*'fnd base rates'!L$110)\n+($H502*'fnd base rates'!L$111)\n+($I502*'fnd base rates'!L$112)\n+($J502*'fnd base rates'!L$113)\n+($K502*'fnd base rates'!L$114)\n+($M502*'fnd base rates'!L$116)\n+($N502*'fnd base rates'!L$117)\n+($O502*'fnd base rates'!L$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,12)))","v":14332.427051999999},{"$f":"(($D502*'fnd base rates'!M$107)\n+($E502*'fnd base rates'!M$108)\n+($F502*'fnd base rates'!M$109)\n+($G502*'fnd base rates'!M$110)\n+($H502*'fnd base rates'!M$111)\n+($I502*'fnd base rates'!M$112)\n+($J502*'fnd base rates'!M$113)\n+($K502*'fnd base rates'!M$114)\n+($M502*'fnd base rates'!M$116)\n+($N502*'fnd base rates'!M$117)\n+($O502*'fnd base rates'!M$118)\n+($P502*VLOOKUP($S502+12,rate_basefnd,13)))","v":0},124117.63749600001,null,478352162,"478","352","162",1,12,124117.63749600001,10343,0,10343,null,null,null,null,null,10422,1,10423,-80,10343,0,10343]
[478,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D503","v":0},{"$f":"'fnd enro'!E503","v":0},{"$f":"'fnd enro'!F503","v":0},{"$f":"'fnd enro'!G503","v":0},{"$f":"'fnd enro'!H503","v":4},{"$f":"'fnd enro'!I503","v":4},{"$f":"'fnd enro'!J503","v":0},{"$f":"'fnd enro'!K503","v":0.30320000000000003},{"$f":"'fnd enro'!L503","v":0},{"$f":"'fnd enro'!M503+'fnd enro'!N503","v":0},{"$f":"'fnd enro'!O503","v":0},{"$f":"'fnd enro'!P503","v":0},{"$f":"'fnd enro'!Q503","v":0},{"$f":"'fnd enro'!S503","v":8},1,{"$f":"VALUE('fnd enro'!R503)","v":4},null,{"$f":"(($D503*'fnd base rates'!C$107)\n+($E503*'fnd base rates'!C$108)\n+($F503*'fnd base rates'!C$109)\n+($G503*'fnd base rates'!C$110)\n+($H503*'fnd base rates'!C$111)\n+($I503*'fnd base rates'!C$112)\n+($J503*'fnd base rates'!C$113)\n+($K503*'fnd base rates'!C$114)\n+($M503*'fnd base rates'!C$116)\n+($N503*'fnd base rates'!C$117)\n+($O503*'fnd base rates'!C$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,3)))\n*$R503","v":4034.3111920000001},{"$f":"(($D503*'fnd base rates'!D$107)\n+($E503*'fnd base rates'!D$108)\n+($F503*'fnd base rates'!D$109)\n+($G503*'fnd base rates'!D$110)\n+($H503*'fnd base rates'!D$111)\n+($I503*'fnd base rates'!D$112)\n+($J503*'fnd base rates'!D$113)\n+($K503*'fnd base rates'!D$114)\n+($M503*'fnd base rates'!D$116)\n+($N503*'fnd base rates'!D$117)\n+($O503*'fnd base rates'!D$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,4)))\n*$R503","v":5775.6},{"$f":"(($D503*'fnd base rates'!E$107)\n+($E503*'fnd base rates'!E$108)\n+($F503*'fnd base rates'!E$109)\n+($G503*'fnd base rates'!E$110)\n+($H503*'fnd base rates'!E$111)\n+($I503*'fnd base rates'!E$112)\n+($J503*'fnd base rates'!E$113)\n+($K503*'fnd base rates'!E$114)\n+($M503*'fnd base rates'!E$116)\n+($N503*'fnd base rates'!E$117)\n+($O503*'fnd base rates'!E$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,5)))\n*$R503","v":31548.221784000001},{"$f":"(($D503*'fnd base rates'!F$107)\n+($E503*'fnd base rates'!F$108)\n+($F503*'fnd base rates'!F$109)\n+($G503*'fnd base rates'!F$110)\n+($H503*'fnd base rates'!F$111)\n+($I503*'fnd base rates'!F$112)\n+($J503*'fnd base rates'!F$113)\n+($K503*'fnd base rates'!F$114)\n+($M503*'fnd base rates'!F$116)\n+($N503*'fnd base rates'!F$117)\n+($O503*'fnd base rates'!F$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,6)))\n*$R503","v":7057.0660079999998},{"$f":"(($D503*'fnd base rates'!G$107)\n+($E503*'fnd base rates'!G$108)\n+($F503*'fnd base rates'!G$109)\n+($G503*'fnd base rates'!G$110)\n+($H503*'fnd base rates'!G$111)\n+($I503*'fnd base rates'!G$112)\n+($J503*'fnd base rates'!G$113)\n+($K503*'fnd base rates'!G$114)\n+($M503*'fnd base rates'!G$116)\n+($N503*'fnd base rates'!G$117)\n+($O503*'fnd base rates'!G$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,7)))\n*$R503","v":1251.9872479999999},{"$f":"(($D503*'fnd base rates'!H$107)\n+($E503*'fnd base rates'!H$108)\n+($F503*'fnd base rates'!H$109)\n+($G503*'fnd base rates'!H$110)\n+($H503*'fnd base rates'!H$111)\n+($I503*'fnd base rates'!H$112)\n+($J503*'fnd base rates'!H$113)\n+($K503*'fnd base rates'!H$114)\n+($M503*'fnd base rates'!H$116)\n+($N503*'fnd base rates'!H$117)\n+($O503*'fnd base rates'!H$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,8)))","v":5099.1765599999999},{"$f":"(($D503*'fnd base rates'!I$107)\n+($E503*'fnd base rates'!I$108)\n+($F503*'fnd base rates'!I$109)\n+($G503*'fnd base rates'!I$110)\n+($H503*'fnd base rates'!I$111)\n+($I503*'fnd base rates'!I$112)\n+($J503*'fnd base rates'!I$113)\n+($K503*'fnd base rates'!I$114)\n+($M503*'fnd base rates'!I$116)\n+($N503*'fnd base rates'!I$117)\n+($O503*'fnd base rates'!I$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,9)))\n*$R503","v":2890.2799999999997},{"$f":"(($D503*'fnd base rates'!J$107)\n+($E503*'fnd base rates'!J$108)\n+($F503*'fnd base rates'!J$109)\n+($G503*'fnd base rates'!J$110)\n+($H503*'fnd base rates'!J$111)\n+($I503*'fnd base rates'!J$112)\n+($J503*'fnd base rates'!J$113)\n+($K503*'fnd base rates'!J$114)\n+($M503*'fnd base rates'!J$116)\n+($N503*'fnd base rates'!J$117)\n+($O503*'fnd base rates'!J$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,10)))\n*$R503","v":3104.7999999999997},{"$f":"(($D503*'fnd base rates'!K$107)\n+($E503*'fnd base rates'!K$108)\n+($F503*'fnd base rates'!K$109)\n+($G503*'fnd base rates'!K$110)\n+($H503*'fnd base rates'!K$111)\n+($I503*'fnd base rates'!K$112)\n+($J503*'fnd base rates'!K$113)\n+($K503*'fnd base rates'!K$114)\n+($M503*'fnd base rates'!K$116)\n+($N503*'fnd base rates'!K$117)\n+($O503*'fnd base rates'!K$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,11)))\n*$R503","v":8785.7775039999997},{"$f":"(($D503*'fnd base rates'!L$107)\n+($E503*'fnd base rates'!L$108)\n+($F503*'fnd base rates'!L$109)\n+($G503*'fnd base rates'!L$110)\n+($H503*'fnd base rates'!L$111)\n+($I503*'fnd base rates'!L$112)\n+($J503*'fnd base rates'!L$113)\n+($K503*'fnd base rates'!L$114)\n+($M503*'fnd base rates'!L$116)\n+($N503*'fnd base rates'!L$117)\n+($O503*'fnd base rates'!L$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,12)))","v":9356.3313679999992},{"$f":"(($D503*'fnd base rates'!M$107)\n+($E503*'fnd base rates'!M$108)\n+($F503*'fnd base rates'!M$109)\n+($G503*'fnd base rates'!M$110)\n+($H503*'fnd base rates'!M$111)\n+($I503*'fnd base rates'!M$112)\n+($J503*'fnd base rates'!M$113)\n+($K503*'fnd base rates'!M$114)\n+($M503*'fnd base rates'!M$116)\n+($N503*'fnd base rates'!M$117)\n+($O503*'fnd base rates'!M$118)\n+($P503*VLOOKUP($S503+12,rate_basefnd,13)))","v":0},78903.551663999999,null,478352174,"478","352","174",1,8,78903.551663999999,9863,0,9863,null,null,null,null,null,9944,0,9944,-81,9863,0,9863]
[478,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D504","v":0},{"$f":"'fnd enro'!E504","v":0},{"$f":"'fnd enro'!F504","v":0},{"$f":"'fnd enro'!G504","v":0},{"$f":"'fnd enro'!H504","v":2},{"$f":"'fnd enro'!I504","v":0},{"$f":"'fnd enro'!J504","v":0},{"$f":"'fnd enro'!K504","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L504","v":0},{"$f":"'fnd enro'!M504+'fnd enro'!N504","v":0},{"$f":"'fnd enro'!O504","v":0},{"$f":"'fnd enro'!P504","v":0},{"$f":"'fnd enro'!Q504","v":0},{"$f":"'fnd enro'!S504","v":2},1,{"$f":"VALUE('fnd enro'!R504)","v":1},null,{"$f":"(($D504*'fnd base rates'!C$107)\n+($E504*'fnd base rates'!C$108)\n+($F504*'fnd base rates'!C$109)\n+($G504*'fnd base rates'!C$110)\n+($H504*'fnd base rates'!C$111)\n+($I504*'fnd base rates'!C$112)\n+($J504*'fnd base rates'!C$113)\n+($K504*'fnd base rates'!C$114)\n+($M504*'fnd base rates'!C$116)\n+($N504*'fnd base rates'!C$117)\n+($O504*'fnd base rates'!C$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,3)))\n*$R504","v":1008.577798},{"$f":"(($D504*'fnd base rates'!D$107)\n+($E504*'fnd base rates'!D$108)\n+($F504*'fnd base rates'!D$109)\n+($G504*'fnd base rates'!D$110)\n+($H504*'fnd base rates'!D$111)\n+($I504*'fnd base rates'!D$112)\n+($J504*'fnd base rates'!D$113)\n+($K504*'fnd base rates'!D$114)\n+($M504*'fnd base rates'!D$116)\n+($N504*'fnd base rates'!D$117)\n+($O504*'fnd base rates'!D$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,4)))\n*$R504","v":1443.9},{"$f":"(($D504*'fnd base rates'!E$107)\n+($E504*'fnd base rates'!E$108)\n+($F504*'fnd base rates'!E$109)\n+($G504*'fnd base rates'!E$110)\n+($H504*'fnd base rates'!E$111)\n+($I504*'fnd base rates'!E$112)\n+($J504*'fnd base rates'!E$113)\n+($K504*'fnd base rates'!E$114)\n+($M504*'fnd base rates'!E$116)\n+($N504*'fnd base rates'!E$117)\n+($O504*'fnd base rates'!E$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,5)))\n*$R504","v":6516.2154460000002},{"$f":"(($D504*'fnd base rates'!F$107)\n+($E504*'fnd base rates'!F$108)\n+($F504*'fnd base rates'!F$109)\n+($G504*'fnd base rates'!F$110)\n+($H504*'fnd base rates'!F$111)\n+($I504*'fnd base rates'!F$112)\n+($J504*'fnd base rates'!F$113)\n+($K504*'fnd base rates'!F$114)\n+($M504*'fnd base rates'!F$116)\n+($N504*'fnd base rates'!F$117)\n+($O504*'fnd base rates'!F$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,6)))\n*$R504","v":1866.6365019999998},{"$f":"(($D504*'fnd base rates'!G$107)\n+($E504*'fnd base rates'!G$108)\n+($F504*'fnd base rates'!G$109)\n+($G504*'fnd base rates'!G$110)\n+($H504*'fnd base rates'!G$111)\n+($I504*'fnd base rates'!G$112)\n+($J504*'fnd base rates'!G$113)\n+($K504*'fnd base rates'!G$114)\n+($M504*'fnd base rates'!G$116)\n+($N504*'fnd base rates'!G$117)\n+($O504*'fnd base rates'!G$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,7)))\n*$R504","v":317.30681199999998},{"$f":"(($D504*'fnd base rates'!H$107)\n+($E504*'fnd base rates'!H$108)\n+($F504*'fnd base rates'!H$109)\n+($G504*'fnd base rates'!H$110)\n+($H504*'fnd base rates'!H$111)\n+($I504*'fnd base rates'!H$112)\n+($J504*'fnd base rates'!H$113)\n+($K504*'fnd base rates'!H$114)\n+($M504*'fnd base rates'!H$116)\n+($N504*'fnd base rates'!H$117)\n+($O504*'fnd base rates'!H$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D504*'fnd base rates'!I$107)\n+($E504*'fnd base rates'!I$108)\n+($F504*'fnd base rates'!I$109)\n+($G504*'fnd base rates'!I$110)\n+($H504*'fnd base rates'!I$111)\n+($I504*'fnd base rates'!I$112)\n+($J504*'fnd base rates'!I$113)\n+($K504*'fnd base rates'!I$114)\n+($M504*'fnd base rates'!I$116)\n+($N504*'fnd base rates'!I$117)\n+($O504*'fnd base rates'!I$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,9)))\n*$R504","v":641.28},{"$f":"(($D504*'fnd base rates'!J$107)\n+($E504*'fnd base rates'!J$108)\n+($F504*'fnd base rates'!J$109)\n+($G504*'fnd base rates'!J$110)\n+($H504*'fnd base rates'!J$111)\n+($I504*'fnd base rates'!J$112)\n+($J504*'fnd base rates'!J$113)\n+($K504*'fnd base rates'!J$114)\n+($M504*'fnd base rates'!J$116)\n+($N504*'fnd base rates'!J$117)\n+($O504*'fnd base rates'!J$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,10)))\n*$R504","v":469.58},{"$f":"(($D504*'fnd base rates'!K$107)\n+($E504*'fnd base rates'!K$108)\n+($F504*'fnd base rates'!K$109)\n+($G504*'fnd base rates'!K$110)\n+($H504*'fnd base rates'!K$111)\n+($I504*'fnd base rates'!K$112)\n+($J504*'fnd base rates'!K$113)\n+($K504*'fnd base rates'!K$114)\n+($M504*'fnd base rates'!K$116)\n+($N504*'fnd base rates'!K$117)\n+($O504*'fnd base rates'!K$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,11)))\n*$R504","v":2226.7343760000003},{"$f":"(($D504*'fnd base rates'!L$107)\n+($E504*'fnd base rates'!L$108)\n+($F504*'fnd base rates'!L$109)\n+($G504*'fnd base rates'!L$110)\n+($H504*'fnd base rates'!L$111)\n+($I504*'fnd base rates'!L$112)\n+($J504*'fnd base rates'!L$113)\n+($K504*'fnd base rates'!L$114)\n+($M504*'fnd base rates'!L$116)\n+($N504*'fnd base rates'!L$117)\n+($O504*'fnd base rates'!L$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,12)))","v":2443.0428419999998},{"$f":"(($D504*'fnd base rates'!M$107)\n+($E504*'fnd base rates'!M$108)\n+($F504*'fnd base rates'!M$109)\n+($G504*'fnd base rates'!M$110)\n+($H504*'fnd base rates'!M$111)\n+($I504*'fnd base rates'!M$112)\n+($J504*'fnd base rates'!M$113)\n+($K504*'fnd base rates'!M$114)\n+($M504*'fnd base rates'!M$116)\n+($N504*'fnd base rates'!M$117)\n+($O504*'fnd base rates'!M$118)\n+($P504*VLOOKUP($S504+12,rate_basefnd,13)))","v":0},17920.587916,null,478352288,"478","352","288",1,2,17920.587916,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[478,478352322,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D505","v":0},{"$f":"'fnd enro'!E505","v":0},{"$f":"'fnd enro'!F505","v":0},{"$f":"'fnd enro'!G505","v":0},{"$f":"'fnd enro'!H505","v":1},{"$f":"'fnd enro'!I505","v":0},{"$f":"'fnd enro'!J505","v":0},{"$f":"'fnd enro'!K505","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L505","v":0},{"$f":"'fnd enro'!M505+'fnd enro'!N505","v":0},{"$f":"'fnd enro'!O505","v":0},{"$f":"'fnd enro'!P505","v":0},{"$f":"'fnd enro'!Q505","v":0},{"$f":"'fnd enro'!S505","v":1},1,{"$f":"VALUE('fnd enro'!R505)","v":5},null,{"$f":"(($D505*'fnd base rates'!C$107)\n+($E505*'fnd base rates'!C$108)\n+($F505*'fnd base rates'!C$109)\n+($G505*'fnd base rates'!C$110)\n+($H505*'fnd base rates'!C$111)\n+($I505*'fnd base rates'!C$112)\n+($J505*'fnd base rates'!C$113)\n+($K505*'fnd base rates'!C$114)\n+($M505*'fnd base rates'!C$116)\n+($N505*'fnd base rates'!C$117)\n+($O505*'fnd base rates'!C$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,3)))\n*$R505","v":504.28889900000001},{"$f":"(($D505*'fnd base rates'!D$107)\n+($E505*'fnd base rates'!D$108)\n+($F505*'fnd base rates'!D$109)\n+($G505*'fnd base rates'!D$110)\n+($H505*'fnd base rates'!D$111)\n+($I505*'fnd base rates'!D$112)\n+($J505*'fnd base rates'!D$113)\n+($K505*'fnd base rates'!D$114)\n+($M505*'fnd base rates'!D$116)\n+($N505*'fnd base rates'!D$117)\n+($O505*'fnd base rates'!D$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,4)))\n*$R505","v":721.95},{"$f":"(($D505*'fnd base rates'!E$107)\n+($E505*'fnd base rates'!E$108)\n+($F505*'fnd base rates'!E$109)\n+($G505*'fnd base rates'!E$110)\n+($H505*'fnd base rates'!E$111)\n+($I505*'fnd base rates'!E$112)\n+($J505*'fnd base rates'!E$113)\n+($K505*'fnd base rates'!E$114)\n+($M505*'fnd base rates'!E$116)\n+($N505*'fnd base rates'!E$117)\n+($O505*'fnd base rates'!E$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,5)))\n*$R505","v":3258.1077230000001},{"$f":"(($D505*'fnd base rates'!F$107)\n+($E505*'fnd base rates'!F$108)\n+($F505*'fnd base rates'!F$109)\n+($G505*'fnd base rates'!F$110)\n+($H505*'fnd base rates'!F$111)\n+($I505*'fnd base rates'!F$112)\n+($J505*'fnd base rates'!F$113)\n+($K505*'fnd base rates'!F$114)\n+($M505*'fnd base rates'!F$116)\n+($N505*'fnd base rates'!F$117)\n+($O505*'fnd base rates'!F$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,6)))\n*$R505","v":933.31825099999992},{"$f":"(($D505*'fnd base rates'!G$107)\n+($E505*'fnd base rates'!G$108)\n+($F505*'fnd base rates'!G$109)\n+($G505*'fnd base rates'!G$110)\n+($H505*'fnd base rates'!G$111)\n+($I505*'fnd base rates'!G$112)\n+($J505*'fnd base rates'!G$113)\n+($K505*'fnd base rates'!G$114)\n+($M505*'fnd base rates'!G$116)\n+($N505*'fnd base rates'!G$117)\n+($O505*'fnd base rates'!G$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,7)))\n*$R505","v":158.65340599999999},{"$f":"(($D505*'fnd base rates'!H$107)\n+($E505*'fnd base rates'!H$108)\n+($F505*'fnd base rates'!H$109)\n+($G505*'fnd base rates'!H$110)\n+($H505*'fnd base rates'!H$111)\n+($I505*'fnd base rates'!H$112)\n+($J505*'fnd base rates'!H$113)\n+($K505*'fnd base rates'!H$114)\n+($M505*'fnd base rates'!H$116)\n+($N505*'fnd base rates'!H$117)\n+($O505*'fnd base rates'!H$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D505*'fnd base rates'!I$107)\n+($E505*'fnd base rates'!I$108)\n+($F505*'fnd base rates'!I$109)\n+($G505*'fnd base rates'!I$110)\n+($H505*'fnd base rates'!I$111)\n+($I505*'fnd base rates'!I$112)\n+($J505*'fnd base rates'!I$113)\n+($K505*'fnd base rates'!I$114)\n+($M505*'fnd base rates'!I$116)\n+($N505*'fnd base rates'!I$117)\n+($O505*'fnd base rates'!I$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,9)))\n*$R505","v":320.64},{"$f":"(($D505*'fnd base rates'!J$107)\n+($E505*'fnd base rates'!J$108)\n+($F505*'fnd base rates'!J$109)\n+($G505*'fnd base rates'!J$110)\n+($H505*'fnd base rates'!J$111)\n+($I505*'fnd base rates'!J$112)\n+($J505*'fnd base rates'!J$113)\n+($K505*'fnd base rates'!J$114)\n+($M505*'fnd base rates'!J$116)\n+($N505*'fnd base rates'!J$117)\n+($O505*'fnd base rates'!J$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,10)))\n*$R505","v":234.79},{"$f":"(($D505*'fnd base rates'!K$107)\n+($E505*'fnd base rates'!K$108)\n+($F505*'fnd base rates'!K$109)\n+($G505*'fnd base rates'!K$110)\n+($H505*'fnd base rates'!K$111)\n+($I505*'fnd base rates'!K$112)\n+($J505*'fnd base rates'!K$113)\n+($K505*'fnd base rates'!K$114)\n+($M505*'fnd base rates'!K$116)\n+($N505*'fnd base rates'!K$117)\n+($O505*'fnd base rates'!K$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,11)))\n*$R505","v":1113.3671880000002},{"$f":"(($D505*'fnd base rates'!L$107)\n+($E505*'fnd base rates'!L$108)\n+($F505*'fnd base rates'!L$109)\n+($G505*'fnd base rates'!L$110)\n+($H505*'fnd base rates'!L$111)\n+($I505*'fnd base rates'!L$112)\n+($J505*'fnd base rates'!L$113)\n+($K505*'fnd base rates'!L$114)\n+($M505*'fnd base rates'!L$116)\n+($N505*'fnd base rates'!L$117)\n+($O505*'fnd base rates'!L$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D505*'fnd base rates'!M$107)\n+($E505*'fnd base rates'!M$108)\n+($F505*'fnd base rates'!M$109)\n+($G505*'fnd base rates'!M$110)\n+($H505*'fnd base rates'!M$111)\n+($I505*'fnd base rates'!M$112)\n+($J505*'fnd base rates'!M$113)\n+($K505*'fnd base rates'!M$114)\n+($M505*'fnd base rates'!M$116)\n+($N505*'fnd base rates'!M$117)\n+($O505*'fnd base rates'!M$118)\n+($P505*VLOOKUP($S505+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,478352322,"478","352","322",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[478,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D506","v":0},{"$f":"'fnd enro'!E506","v":0},{"$f":"'fnd enro'!F506","v":0},{"$f":"'fnd enro'!G506","v":0},{"$f":"'fnd enro'!H506","v":2},{"$f":"'fnd enro'!I506","v":3},{"$f":"'fnd enro'!J506","v":0},{"$f":"'fnd enro'!K506","v":0.1895},{"$f":"'fnd enro'!L506","v":0},{"$f":"'fnd enro'!M506+'fnd enro'!N506","v":0},{"$f":"'fnd enro'!O506","v":0},{"$f":"'fnd enro'!P506","v":0},{"$f":"'fnd enro'!Q506","v":0},{"$f":"'fnd enro'!S506","v":5},1,{"$f":"VALUE('fnd enro'!R506)","v":1},null,{"$f":"(($D506*'fnd base rates'!C$107)\n+($E506*'fnd base rates'!C$108)\n+($F506*'fnd base rates'!C$109)\n+($G506*'fnd base rates'!C$110)\n+($H506*'fnd base rates'!C$111)\n+($I506*'fnd base rates'!C$112)\n+($J506*'fnd base rates'!C$113)\n+($K506*'fnd base rates'!C$114)\n+($M506*'fnd base rates'!C$116)\n+($N506*'fnd base rates'!C$117)\n+($O506*'fnd base rates'!C$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,3)))\n*$R506","v":2521.4444950000002},{"$f":"(($D506*'fnd base rates'!D$107)\n+($E506*'fnd base rates'!D$108)\n+($F506*'fnd base rates'!D$109)\n+($G506*'fnd base rates'!D$110)\n+($H506*'fnd base rates'!D$111)\n+($I506*'fnd base rates'!D$112)\n+($J506*'fnd base rates'!D$113)\n+($K506*'fnd base rates'!D$114)\n+($M506*'fnd base rates'!D$116)\n+($N506*'fnd base rates'!D$117)\n+($O506*'fnd base rates'!D$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,4)))\n*$R506","v":3609.7500000000005},{"$f":"(($D506*'fnd base rates'!E$107)\n+($E506*'fnd base rates'!E$108)\n+($F506*'fnd base rates'!E$109)\n+($G506*'fnd base rates'!E$110)\n+($H506*'fnd base rates'!E$111)\n+($I506*'fnd base rates'!E$112)\n+($J506*'fnd base rates'!E$113)\n+($K506*'fnd base rates'!E$114)\n+($M506*'fnd base rates'!E$116)\n+($N506*'fnd base rates'!E$117)\n+($O506*'fnd base rates'!E$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,5)))\n*$R506","v":20403.058615000002},{"$f":"(($D506*'fnd base rates'!F$107)\n+($E506*'fnd base rates'!F$108)\n+($F506*'fnd base rates'!F$109)\n+($G506*'fnd base rates'!F$110)\n+($H506*'fnd base rates'!F$111)\n+($I506*'fnd base rates'!F$112)\n+($J506*'fnd base rates'!F$113)\n+($K506*'fnd base rates'!F$114)\n+($M506*'fnd base rates'!F$116)\n+($N506*'fnd base rates'!F$117)\n+($O506*'fnd base rates'!F$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,6)))\n*$R506","v":4359.4812550000006},{"$f":"(($D506*'fnd base rates'!G$107)\n+($E506*'fnd base rates'!G$108)\n+($F506*'fnd base rates'!G$109)\n+($G506*'fnd base rates'!G$110)\n+($H506*'fnd base rates'!G$111)\n+($I506*'fnd base rates'!G$112)\n+($J506*'fnd base rates'!G$113)\n+($K506*'fnd base rates'!G$114)\n+($M506*'fnd base rates'!G$116)\n+($N506*'fnd base rates'!G$117)\n+($O506*'fnd base rates'!G$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,7)))\n*$R506","v":780.33702999999991},{"$f":"(($D506*'fnd base rates'!H$107)\n+($E506*'fnd base rates'!H$108)\n+($F506*'fnd base rates'!H$109)\n+($G506*'fnd base rates'!H$110)\n+($H506*'fnd base rates'!H$111)\n+($I506*'fnd base rates'!H$112)\n+($J506*'fnd base rates'!H$113)\n+($K506*'fnd base rates'!H$114)\n+($M506*'fnd base rates'!H$116)\n+($N506*'fnd base rates'!H$117)\n+($O506*'fnd base rates'!H$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,8)))","v":3330.7253500000002},{"$f":"(($D506*'fnd base rates'!I$107)\n+($E506*'fnd base rates'!I$108)\n+($F506*'fnd base rates'!I$109)\n+($G506*'fnd base rates'!I$110)\n+($H506*'fnd base rates'!I$111)\n+($I506*'fnd base rates'!I$112)\n+($J506*'fnd base rates'!I$113)\n+($K506*'fnd base rates'!I$114)\n+($M506*'fnd base rates'!I$116)\n+($N506*'fnd base rates'!I$117)\n+($O506*'fnd base rates'!I$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,9)))\n*$R506","v":1847.07},{"$f":"(($D506*'fnd base rates'!J$107)\n+($E506*'fnd base rates'!J$108)\n+($F506*'fnd base rates'!J$109)\n+($G506*'fnd base rates'!J$110)\n+($H506*'fnd base rates'!J$111)\n+($I506*'fnd base rates'!J$112)\n+($J506*'fnd base rates'!J$113)\n+($K506*'fnd base rates'!J$114)\n+($M506*'fnd base rates'!J$116)\n+($N506*'fnd base rates'!J$117)\n+($O506*'fnd base rates'!J$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,10)))\n*$R506","v":2093.81},{"$f":"(($D506*'fnd base rates'!K$107)\n+($E506*'fnd base rates'!K$108)\n+($F506*'fnd base rates'!K$109)\n+($G506*'fnd base rates'!K$110)\n+($H506*'fnd base rates'!K$111)\n+($I506*'fnd base rates'!K$112)\n+($J506*'fnd base rates'!K$113)\n+($K506*'fnd base rates'!K$114)\n+($M506*'fnd base rates'!K$116)\n+($N506*'fnd base rates'!K$117)\n+($O506*'fnd base rates'!K$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,11)))\n*$R506","v":5475.96594},{"$f":"(($D506*'fnd base rates'!L$107)\n+($E506*'fnd base rates'!L$108)\n+($F506*'fnd base rates'!L$109)\n+($G506*'fnd base rates'!L$110)\n+($H506*'fnd base rates'!L$111)\n+($I506*'fnd base rates'!L$112)\n+($J506*'fnd base rates'!L$113)\n+($K506*'fnd base rates'!L$114)\n+($M506*'fnd base rates'!L$116)\n+($N506*'fnd base rates'!L$117)\n+($O506*'fnd base rates'!L$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,12)))","v":5795.727104999999},{"$f":"(($D506*'fnd base rates'!M$107)\n+($E506*'fnd base rates'!M$108)\n+($F506*'fnd base rates'!M$109)\n+($G506*'fnd base rates'!M$110)\n+($H506*'fnd base rates'!M$111)\n+($I506*'fnd base rates'!M$112)\n+($J506*'fnd base rates'!M$113)\n+($K506*'fnd base rates'!M$114)\n+($M506*'fnd base rates'!M$116)\n+($N506*'fnd base rates'!M$117)\n+($O506*'fnd base rates'!M$118)\n+($P506*VLOOKUP($S506+12,rate_basefnd,13)))","v":0},50217.369789999997,null,478352326,"478","352","326",1,5,50217.369789999997,10043,0,10043,null,null,null,null,null,10122,0,10122,-79,10043,0,10043]
[478,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D507","v":0},{"$f":"'fnd enro'!E507","v":0},{"$f":"'fnd enro'!F507","v":0},{"$f":"'fnd enro'!G507","v":0},{"$f":"'fnd enro'!H507","v":2},{"$f":"'fnd enro'!I507","v":8},{"$f":"'fnd enro'!J507","v":0},{"$f":"'fnd enro'!K507","v":0.379},{"$f":"'fnd enro'!L507","v":0},{"$f":"'fnd enro'!M507+'fnd enro'!N507","v":0},{"$f":"'fnd enro'!O507","v":0},{"$f":"'fnd enro'!P507","v":0},{"$f":"'fnd enro'!Q507","v":1},{"$f":"'fnd enro'!S507","v":10},1,{"$f":"VALUE('fnd enro'!R507)","v":10},null,{"$f":"(($D507*'fnd base rates'!C$107)\n+($E507*'fnd base rates'!C$108)\n+($F507*'fnd base rates'!C$109)\n+($G507*'fnd base rates'!C$110)\n+($H507*'fnd base rates'!C$111)\n+($I507*'fnd base rates'!C$112)\n+($J507*'fnd base rates'!C$113)\n+($K507*'fnd base rates'!C$114)\n+($M507*'fnd base rates'!C$116)\n+($N507*'fnd base rates'!C$117)\n+($O507*'fnd base rates'!C$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,3)))\n*$R507","v":5106.4289900000003},{"$f":"(($D507*'fnd base rates'!D$107)\n+($E507*'fnd base rates'!D$108)\n+($F507*'fnd base rates'!D$109)\n+($G507*'fnd base rates'!D$110)\n+($H507*'fnd base rates'!D$111)\n+($I507*'fnd base rates'!D$112)\n+($J507*'fnd base rates'!D$113)\n+($K507*'fnd base rates'!D$114)\n+($M507*'fnd base rates'!D$116)\n+($N507*'fnd base rates'!D$117)\n+($O507*'fnd base rates'!D$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,4)))\n*$R507","v":7520.56},{"$f":"(($D507*'fnd base rates'!E$107)\n+($E507*'fnd base rates'!E$108)\n+($F507*'fnd base rates'!E$109)\n+($G507*'fnd base rates'!E$110)\n+($H507*'fnd base rates'!E$111)\n+($I507*'fnd base rates'!E$112)\n+($J507*'fnd base rates'!E$113)\n+($K507*'fnd base rates'!E$114)\n+($M507*'fnd base rates'!E$116)\n+($N507*'fnd base rates'!E$117)\n+($O507*'fnd base rates'!E$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,5)))\n*$R507","v":46486.757230000003},{"$f":"(($D507*'fnd base rates'!F$107)\n+($E507*'fnd base rates'!F$108)\n+($F507*'fnd base rates'!F$109)\n+($G507*'fnd base rates'!F$110)\n+($H507*'fnd base rates'!F$111)\n+($I507*'fnd base rates'!F$112)\n+($J507*'fnd base rates'!F$113)\n+($K507*'fnd base rates'!F$114)\n+($M507*'fnd base rates'!F$116)\n+($N507*'fnd base rates'!F$117)\n+($O507*'fnd base rates'!F$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,6)))\n*$R507","v":8514.2225099999996},{"$f":"(($D507*'fnd base rates'!G$107)\n+($E507*'fnd base rates'!G$108)\n+($F507*'fnd base rates'!G$109)\n+($G507*'fnd base rates'!G$110)\n+($H507*'fnd base rates'!G$111)\n+($I507*'fnd base rates'!G$112)\n+($J507*'fnd base rates'!G$113)\n+($K507*'fnd base rates'!G$114)\n+($M507*'fnd base rates'!G$116)\n+($N507*'fnd base rates'!G$117)\n+($O507*'fnd base rates'!G$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,7)))\n*$R507","v":1694.6340599999999},{"$f":"(($D507*'fnd base rates'!H$107)\n+($E507*'fnd base rates'!H$108)\n+($F507*'fnd base rates'!H$109)\n+($G507*'fnd base rates'!H$110)\n+($H507*'fnd base rates'!H$111)\n+($I507*'fnd base rates'!H$112)\n+($J507*'fnd base rates'!H$113)\n+($K507*'fnd base rates'!H$114)\n+($M507*'fnd base rates'!H$116)\n+($N507*'fnd base rates'!H$117)\n+($O507*'fnd base rates'!H$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,8)))","v":7258.2707},{"$f":"(($D507*'fnd base rates'!I$107)\n+($E507*'fnd base rates'!I$108)\n+($F507*'fnd base rates'!I$109)\n+($G507*'fnd base rates'!I$110)\n+($H507*'fnd base rates'!I$111)\n+($I507*'fnd base rates'!I$112)\n+($J507*'fnd base rates'!I$113)\n+($K507*'fnd base rates'!I$114)\n+($M507*'fnd base rates'!I$116)\n+($N507*'fnd base rates'!I$117)\n+($O507*'fnd base rates'!I$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,9)))\n*$R507","v":3975.7300000000005},{"$f":"(($D507*'fnd base rates'!J$107)\n+($E507*'fnd base rates'!J$108)\n+($F507*'fnd base rates'!J$109)\n+($G507*'fnd base rates'!J$110)\n+($H507*'fnd base rates'!J$111)\n+($I507*'fnd base rates'!J$112)\n+($J507*'fnd base rates'!J$113)\n+($K507*'fnd base rates'!J$114)\n+($M507*'fnd base rates'!J$116)\n+($N507*'fnd base rates'!J$117)\n+($O507*'fnd base rates'!J$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,10)))\n*$R507","v":5419.2599999999993},{"$f":"(($D507*'fnd base rates'!K$107)\n+($E507*'fnd base rates'!K$108)\n+($F507*'fnd base rates'!K$109)\n+($G507*'fnd base rates'!K$110)\n+($H507*'fnd base rates'!K$111)\n+($I507*'fnd base rates'!K$112)\n+($J507*'fnd base rates'!K$113)\n+($K507*'fnd base rates'!K$114)\n+($M507*'fnd base rates'!K$116)\n+($N507*'fnd base rates'!K$117)\n+($O507*'fnd base rates'!K$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,11)))\n*$R507","v":10891.351879999998},{"$f":"(($D507*'fnd base rates'!L$107)\n+($E507*'fnd base rates'!L$108)\n+($F507*'fnd base rates'!L$109)\n+($G507*'fnd base rates'!L$110)\n+($H507*'fnd base rates'!L$111)\n+($I507*'fnd base rates'!L$112)\n+($J507*'fnd base rates'!L$113)\n+($K507*'fnd base rates'!L$114)\n+($M507*'fnd base rates'!L$116)\n+($N507*'fnd base rates'!L$117)\n+($O507*'fnd base rates'!L$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,12)))","v":11858.94421},{"$f":"(($D507*'fnd base rates'!M$107)\n+($E507*'fnd base rates'!M$108)\n+($F507*'fnd base rates'!M$109)\n+($G507*'fnd base rates'!M$110)\n+($H507*'fnd base rates'!M$111)\n+($I507*'fnd base rates'!M$112)\n+($J507*'fnd base rates'!M$113)\n+($K507*'fnd base rates'!M$114)\n+($M507*'fnd base rates'!M$116)\n+($N507*'fnd base rates'!M$117)\n+($O507*'fnd base rates'!M$118)\n+($P507*VLOOKUP($S507+12,rate_basefnd,13)))","v":0},108726.15957999998,null,478352348,"478","352","348",1,10,108726.15957999998,10873,0,10873,null,null,null,null,null,10950,10,10960,-87,10873,0,10873]
[478,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D508","v":0},{"$f":"'fnd enro'!E508","v":0},{"$f":"'fnd enro'!F508","v":0},{"$f":"'fnd enro'!G508","v":0},{"$f":"'fnd enro'!H508","v":2},{"$f":"'fnd enro'!I508","v":5},{"$f":"'fnd enro'!J508","v":0},{"$f":"'fnd enro'!K508","v":0.26529999999999998},{"$f":"'fnd enro'!L508","v":0},{"$f":"'fnd enro'!M508+'fnd enro'!N508","v":0},{"$f":"'fnd enro'!O508","v":0},{"$f":"'fnd enro'!P508","v":0},{"$f":"'fnd enro'!Q508","v":3},{"$f":"'fnd enro'!S508","v":7},1,{"$f":"VALUE('fnd enro'!R508)","v":1},null,{"$f":"(($D508*'fnd base rates'!C$107)\n+($E508*'fnd base rates'!C$108)\n+($F508*'fnd base rates'!C$109)\n+($G508*'fnd base rates'!C$110)\n+($H508*'fnd base rates'!C$111)\n+($I508*'fnd base rates'!C$112)\n+($J508*'fnd base rates'!C$113)\n+($K508*'fnd base rates'!C$114)\n+($M508*'fnd base rates'!C$116)\n+($N508*'fnd base rates'!C$117)\n+($O508*'fnd base rates'!C$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,3)))\n*$R508","v":3685.9922929999998},{"$f":"(($D508*'fnd base rates'!D$107)\n+($E508*'fnd base rates'!D$108)\n+($F508*'fnd base rates'!D$109)\n+($G508*'fnd base rates'!D$110)\n+($H508*'fnd base rates'!D$111)\n+($I508*'fnd base rates'!D$112)\n+($J508*'fnd base rates'!D$113)\n+($K508*'fnd base rates'!D$114)\n+($M508*'fnd base rates'!D$116)\n+($N508*'fnd base rates'!D$117)\n+($O508*'fnd base rates'!D$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,4)))\n*$R508","v":5792.7},{"$f":"(($D508*'fnd base rates'!E$107)\n+($E508*'fnd base rates'!E$108)\n+($F508*'fnd base rates'!E$109)\n+($G508*'fnd base rates'!E$110)\n+($H508*'fnd base rates'!E$111)\n+($I508*'fnd base rates'!E$112)\n+($J508*'fnd base rates'!E$113)\n+($K508*'fnd base rates'!E$114)\n+($M508*'fnd base rates'!E$116)\n+($N508*'fnd base rates'!E$117)\n+($O508*'fnd base rates'!E$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,5)))\n*$R508","v":36875.294061000001},{"$f":"(($D508*'fnd base rates'!F$107)\n+($E508*'fnd base rates'!F$108)\n+($F508*'fnd base rates'!F$109)\n+($G508*'fnd base rates'!F$110)\n+($H508*'fnd base rates'!F$111)\n+($I508*'fnd base rates'!F$112)\n+($J508*'fnd base rates'!F$113)\n+($K508*'fnd base rates'!F$114)\n+($M508*'fnd base rates'!F$116)\n+($N508*'fnd base rates'!F$117)\n+($O508*'fnd base rates'!F$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,6)))\n*$R508","v":6021.3777570000002},{"$f":"(($D508*'fnd base rates'!G$107)\n+($E508*'fnd base rates'!G$108)\n+($F508*'fnd base rates'!G$109)\n+($G508*'fnd base rates'!G$110)\n+($H508*'fnd base rates'!G$111)\n+($I508*'fnd base rates'!G$112)\n+($J508*'fnd base rates'!G$113)\n+($K508*'fnd base rates'!G$114)\n+($M508*'fnd base rates'!G$116)\n+($N508*'fnd base rates'!G$117)\n+($O508*'fnd base rates'!G$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,7)))\n*$R508","v":1439.033842},{"$f":"(($D508*'fnd base rates'!H$107)\n+($E508*'fnd base rates'!H$108)\n+($F508*'fnd base rates'!H$109)\n+($G508*'fnd base rates'!H$110)\n+($H508*'fnd base rates'!H$111)\n+($I508*'fnd base rates'!H$112)\n+($J508*'fnd base rates'!H$113)\n+($K508*'fnd base rates'!H$114)\n+($M508*'fnd base rates'!H$116)\n+($N508*'fnd base rates'!H$117)\n+($O508*'fnd base rates'!H$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,8)))","v":4946.6694900000002},{"$f":"(($D508*'fnd base rates'!I$107)\n+($E508*'fnd base rates'!I$108)\n+($F508*'fnd base rates'!I$109)\n+($G508*'fnd base rates'!I$110)\n+($H508*'fnd base rates'!I$111)\n+($I508*'fnd base rates'!I$112)\n+($J508*'fnd base rates'!I$113)\n+($K508*'fnd base rates'!I$114)\n+($M508*'fnd base rates'!I$116)\n+($N508*'fnd base rates'!I$117)\n+($O508*'fnd base rates'!I$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,9)))\n*$R508","v":2943.07},{"$f":"(($D508*'fnd base rates'!J$107)\n+($E508*'fnd base rates'!J$108)\n+($F508*'fnd base rates'!J$109)\n+($G508*'fnd base rates'!J$110)\n+($H508*'fnd base rates'!J$111)\n+($I508*'fnd base rates'!J$112)\n+($J508*'fnd base rates'!J$113)\n+($K508*'fnd base rates'!J$114)\n+($M508*'fnd base rates'!J$116)\n+($N508*'fnd base rates'!J$117)\n+($O508*'fnd base rates'!J$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,10)))\n*$R508","v":4694.6299999999992},{"$f":"(($D508*'fnd base rates'!K$107)\n+($E508*'fnd base rates'!K$108)\n+($F508*'fnd base rates'!K$109)\n+($G508*'fnd base rates'!K$110)\n+($H508*'fnd base rates'!K$111)\n+($I508*'fnd base rates'!K$112)\n+($J508*'fnd base rates'!K$113)\n+($K508*'fnd base rates'!K$114)\n+($M508*'fnd base rates'!K$116)\n+($N508*'fnd base rates'!K$117)\n+($O508*'fnd base rates'!K$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,11)))\n*$R508","v":7642.1203159999995},{"$f":"(($D508*'fnd base rates'!L$107)\n+($E508*'fnd base rates'!L$108)\n+($F508*'fnd base rates'!L$109)\n+($G508*'fnd base rates'!L$110)\n+($H508*'fnd base rates'!L$111)\n+($I508*'fnd base rates'!L$112)\n+($J508*'fnd base rates'!L$113)\n+($K508*'fnd base rates'!L$114)\n+($M508*'fnd base rates'!L$116)\n+($N508*'fnd base rates'!L$117)\n+($O508*'fnd base rates'!L$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,12)))","v":9197.819947},{"$f":"(($D508*'fnd base rates'!M$107)\n+($E508*'fnd base rates'!M$108)\n+($F508*'fnd base rates'!M$109)\n+($G508*'fnd base rates'!M$110)\n+($H508*'fnd base rates'!M$111)\n+($I508*'fnd base rates'!M$112)\n+($J508*'fnd base rates'!M$113)\n+($K508*'fnd base rates'!M$114)\n+($M508*'fnd base rates'!M$116)\n+($N508*'fnd base rates'!M$117)\n+($O508*'fnd base rates'!M$118)\n+($P508*VLOOKUP($S508+12,rate_basefnd,13)))","v":0},83238.707706000001,null,478352352,"478","352","352",1,7,83238.707706000001,11891,0,11891,null,null,null,null,null,11985,-1,11984,-93,11891,0,11891]
[478,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D509","v":0},{"$f":"'fnd enro'!E509","v":0},{"$f":"'fnd enro'!F509","v":0},{"$f":"'fnd enro'!G509","v":0},{"$f":"'fnd enro'!H509","v":12},{"$f":"'fnd enro'!I509","v":14},{"$f":"'fnd enro'!J509","v":0},{"$f":"'fnd enro'!K509","v":0.98540000000000005},{"$f":"'fnd enro'!L509","v":0},{"$f":"'fnd enro'!M509+'fnd enro'!N509","v":0},{"$f":"'fnd enro'!O509","v":0},{"$f":"'fnd enro'!P509","v":0},{"$f":"'fnd enro'!Q509","v":1},{"$f":"'fnd enro'!S509","v":26},1,{"$f":"VALUE('fnd enro'!R509)","v":2},null,{"$f":"(($D509*'fnd base rates'!C$107)\n+($E509*'fnd base rates'!C$108)\n+($F509*'fnd base rates'!C$109)\n+($G509*'fnd base rates'!C$110)\n+($H509*'fnd base rates'!C$111)\n+($I509*'fnd base rates'!C$112)\n+($J509*'fnd base rates'!C$113)\n+($K509*'fnd base rates'!C$114)\n+($M509*'fnd base rates'!C$116)\n+($N509*'fnd base rates'!C$117)\n+($O509*'fnd base rates'!C$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,3)))\n*$R509","v":13164.081373999999},{"$f":"(($D509*'fnd base rates'!D$107)\n+($E509*'fnd base rates'!D$108)\n+($F509*'fnd base rates'!D$109)\n+($G509*'fnd base rates'!D$110)\n+($H509*'fnd base rates'!D$111)\n+($I509*'fnd base rates'!D$112)\n+($J509*'fnd base rates'!D$113)\n+($K509*'fnd base rates'!D$114)\n+($M509*'fnd base rates'!D$116)\n+($N509*'fnd base rates'!D$117)\n+($O509*'fnd base rates'!D$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,4)))\n*$R509","v":19019.760000000006},{"$f":"(($D509*'fnd base rates'!E$107)\n+($E509*'fnd base rates'!E$108)\n+($F509*'fnd base rates'!E$109)\n+($G509*'fnd base rates'!E$110)\n+($H509*'fnd base rates'!E$111)\n+($I509*'fnd base rates'!E$112)\n+($J509*'fnd base rates'!E$113)\n+($K509*'fnd base rates'!E$114)\n+($M509*'fnd base rates'!E$116)\n+($N509*'fnd base rates'!E$117)\n+($O509*'fnd base rates'!E$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,5)))\n*$R509","v":106333.92079800001},{"$f":"(($D509*'fnd base rates'!F$107)\n+($E509*'fnd base rates'!F$108)\n+($F509*'fnd base rates'!F$109)\n+($G509*'fnd base rates'!F$110)\n+($H509*'fnd base rates'!F$111)\n+($I509*'fnd base rates'!F$112)\n+($J509*'fnd base rates'!F$113)\n+($K509*'fnd base rates'!F$114)\n+($M509*'fnd base rates'!F$116)\n+($N509*'fnd base rates'!F$117)\n+($O509*'fnd base rates'!F$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,6)))\n*$R509","v":22833.094526000001},{"$f":"(($D509*'fnd base rates'!G$107)\n+($E509*'fnd base rates'!G$108)\n+($F509*'fnd base rates'!G$109)\n+($G509*'fnd base rates'!G$110)\n+($H509*'fnd base rates'!G$111)\n+($I509*'fnd base rates'!G$112)\n+($J509*'fnd base rates'!G$113)\n+($K509*'fnd base rates'!G$114)\n+($M509*'fnd base rates'!G$116)\n+($N509*'fnd base rates'!G$117)\n+($O509*'fnd base rates'!G$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,7)))\n*$R509","v":4182.6085559999992},{"$f":"(($D509*'fnd base rates'!H$107)\n+($E509*'fnd base rates'!H$108)\n+($F509*'fnd base rates'!H$109)\n+($G509*'fnd base rates'!H$110)\n+($H509*'fnd base rates'!H$111)\n+($I509*'fnd base rates'!H$112)\n+($J509*'fnd base rates'!H$113)\n+($K509*'fnd base rates'!H$114)\n+($M509*'fnd base rates'!H$116)\n+($N509*'fnd base rates'!H$117)\n+($O509*'fnd base rates'!H$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,8)))","v":16877.883819999999},{"$f":"(($D509*'fnd base rates'!I$107)\n+($E509*'fnd base rates'!I$108)\n+($F509*'fnd base rates'!I$109)\n+($G509*'fnd base rates'!I$110)\n+($H509*'fnd base rates'!I$111)\n+($I509*'fnd base rates'!I$112)\n+($J509*'fnd base rates'!I$113)\n+($K509*'fnd base rates'!I$114)\n+($M509*'fnd base rates'!I$116)\n+($N509*'fnd base rates'!I$117)\n+($O509*'fnd base rates'!I$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,9)))\n*$R509","v":9573.1500000000015},{"$f":"(($D509*'fnd base rates'!J$107)\n+($E509*'fnd base rates'!J$108)\n+($F509*'fnd base rates'!J$109)\n+($G509*'fnd base rates'!J$110)\n+($H509*'fnd base rates'!J$111)\n+($I509*'fnd base rates'!J$112)\n+($J509*'fnd base rates'!J$113)\n+($K509*'fnd base rates'!J$114)\n+($M509*'fnd base rates'!J$116)\n+($N509*'fnd base rates'!J$117)\n+($O509*'fnd base rates'!J$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,10)))\n*$R509","v":10908.81},{"$f":"(($D509*'fnd base rates'!K$107)\n+($E509*'fnd base rates'!K$108)\n+($F509*'fnd base rates'!K$109)\n+($G509*'fnd base rates'!K$110)\n+($H509*'fnd base rates'!K$111)\n+($I509*'fnd base rates'!K$112)\n+($J509*'fnd base rates'!K$113)\n+($K509*'fnd base rates'!K$114)\n+($M509*'fnd base rates'!K$116)\n+($N509*'fnd base rates'!K$117)\n+($O509*'fnd base rates'!K$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,11)))\n*$R509","v":28523.486888000003},{"$f":"(($D509*'fnd base rates'!L$107)\n+($E509*'fnd base rates'!L$108)\n+($F509*'fnd base rates'!L$109)\n+($G509*'fnd base rates'!L$110)\n+($H509*'fnd base rates'!L$111)\n+($I509*'fnd base rates'!L$112)\n+($J509*'fnd base rates'!L$113)\n+($K509*'fnd base rates'!L$114)\n+($M509*'fnd base rates'!L$116)\n+($N509*'fnd base rates'!L$117)\n+($O509*'fnd base rates'!L$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,12)))","v":30697.406946000003},{"$f":"(($D509*'fnd base rates'!M$107)\n+($E509*'fnd base rates'!M$108)\n+($F509*'fnd base rates'!M$109)\n+($G509*'fnd base rates'!M$110)\n+($H509*'fnd base rates'!M$111)\n+($I509*'fnd base rates'!M$112)\n+($J509*'fnd base rates'!M$113)\n+($K509*'fnd base rates'!M$114)\n+($M509*'fnd base rates'!M$116)\n+($N509*'fnd base rates'!M$117)\n+($O509*'fnd base rates'!M$118)\n+($P509*VLOOKUP($S509+12,rate_basefnd,13)))","v":0},262114.20290800001,null,478352600,"478","352","600",1,26,262114.20290800001,10081,0,10081,null,null,null,null,null,10310,0,10310,-229,10081,0,10081]
[478,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D510","v":0},{"$f":"'fnd enro'!E510","v":0},{"$f":"'fnd enro'!F510","v":0},{"$f":"'fnd enro'!G510","v":0},{"$f":"'fnd enro'!H510","v":3},{"$f":"'fnd enro'!I510","v":6},{"$f":"'fnd enro'!J510","v":0},{"$f":"'fnd enro'!K510","v":0.34110000000000001},{"$f":"'fnd enro'!L510","v":0},{"$f":"'fnd enro'!M510+'fnd enro'!N510","v":0},{"$f":"'fnd enro'!O510","v":0},{"$f":"'fnd enro'!P510","v":0},{"$f":"'fnd enro'!Q510","v":2},{"$f":"'fnd enro'!S510","v":9},1,{"$f":"VALUE('fnd enro'!R510)","v":4},null,{"$f":"(($D510*'fnd base rates'!C$107)\n+($E510*'fnd base rates'!C$108)\n+($F510*'fnd base rates'!C$109)\n+($G510*'fnd base rates'!C$110)\n+($H510*'fnd base rates'!C$111)\n+($I510*'fnd base rates'!C$112)\n+($J510*'fnd base rates'!C$113)\n+($K510*'fnd base rates'!C$114)\n+($M510*'fnd base rates'!C$116)\n+($N510*'fnd base rates'!C$117)\n+($O510*'fnd base rates'!C$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,3)))\n*$R510","v":4646.0400909999998},{"$f":"(($D510*'fnd base rates'!D$107)\n+($E510*'fnd base rates'!D$108)\n+($F510*'fnd base rates'!D$109)\n+($G510*'fnd base rates'!D$110)\n+($H510*'fnd base rates'!D$111)\n+($I510*'fnd base rates'!D$112)\n+($J510*'fnd base rates'!D$113)\n+($K510*'fnd base rates'!D$114)\n+($M510*'fnd base rates'!D$116)\n+($N510*'fnd base rates'!D$117)\n+($O510*'fnd base rates'!D$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,4)))\n*$R510","v":7006.5700000000015},{"$f":"(($D510*'fnd base rates'!E$107)\n+($E510*'fnd base rates'!E$108)\n+($F510*'fnd base rates'!E$109)\n+($G510*'fnd base rates'!E$110)\n+($H510*'fnd base rates'!E$111)\n+($I510*'fnd base rates'!E$112)\n+($J510*'fnd base rates'!E$113)\n+($K510*'fnd base rates'!E$114)\n+($M510*'fnd base rates'!E$116)\n+($N510*'fnd base rates'!E$117)\n+($O510*'fnd base rates'!E$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,5)))\n*$R510","v":42517.029507000014},{"$f":"(($D510*'fnd base rates'!F$107)\n+($E510*'fnd base rates'!F$108)\n+($F510*'fnd base rates'!F$109)\n+($G510*'fnd base rates'!F$110)\n+($H510*'fnd base rates'!F$111)\n+($I510*'fnd base rates'!F$112)\n+($J510*'fnd base rates'!F$113)\n+($K510*'fnd base rates'!F$114)\n+($M510*'fnd base rates'!F$116)\n+($N510*'fnd base rates'!F$117)\n+($O510*'fnd base rates'!F$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,6)))\n*$R510","v":7785.6442590000006},{"$f":"(($D510*'fnd base rates'!G$107)\n+($E510*'fnd base rates'!G$108)\n+($F510*'fnd base rates'!G$109)\n+($G510*'fnd base rates'!G$110)\n+($H510*'fnd base rates'!G$111)\n+($I510*'fnd base rates'!G$112)\n+($J510*'fnd base rates'!G$113)\n+($K510*'fnd base rates'!G$114)\n+($M510*'fnd base rates'!G$116)\n+($N510*'fnd base rates'!G$117)\n+($O510*'fnd base rates'!G$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,7)))\n*$R510","v":1643.0806539999999},{"$f":"(($D510*'fnd base rates'!H$107)\n+($E510*'fnd base rates'!H$108)\n+($F510*'fnd base rates'!H$109)\n+($G510*'fnd base rates'!H$110)\n+($H510*'fnd base rates'!H$111)\n+($I510*'fnd base rates'!H$112)\n+($J510*'fnd base rates'!H$113)\n+($K510*'fnd base rates'!H$114)\n+($M510*'fnd base rates'!H$116)\n+($N510*'fnd base rates'!H$117)\n+($O510*'fnd base rates'!H$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,8)))","v":6204.7536299999992},{"$f":"(($D510*'fnd base rates'!I$107)\n+($E510*'fnd base rates'!I$108)\n+($F510*'fnd base rates'!I$109)\n+($G510*'fnd base rates'!I$110)\n+($H510*'fnd base rates'!I$111)\n+($I510*'fnd base rates'!I$112)\n+($J510*'fnd base rates'!I$113)\n+($K510*'fnd base rates'!I$114)\n+($M510*'fnd base rates'!I$116)\n+($N510*'fnd base rates'!I$117)\n+($O510*'fnd base rates'!I$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,9)))\n*$R510","v":3574.7},{"$f":"(($D510*'fnd base rates'!J$107)\n+($E510*'fnd base rates'!J$108)\n+($F510*'fnd base rates'!J$109)\n+($G510*'fnd base rates'!J$110)\n+($H510*'fnd base rates'!J$111)\n+($I510*'fnd base rates'!J$112)\n+($J510*'fnd base rates'!J$113)\n+($K510*'fnd base rates'!J$114)\n+($M510*'fnd base rates'!J$116)\n+($N510*'fnd base rates'!J$117)\n+($O510*'fnd base rates'!J$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,10)))\n*$R510","v":4998.37},{"$f":"(($D510*'fnd base rates'!K$107)\n+($E510*'fnd base rates'!K$108)\n+($F510*'fnd base rates'!K$109)\n+($G510*'fnd base rates'!K$110)\n+($H510*'fnd base rates'!K$111)\n+($I510*'fnd base rates'!K$112)\n+($J510*'fnd base rates'!K$113)\n+($K510*'fnd base rates'!K$114)\n+($M510*'fnd base rates'!K$116)\n+($N510*'fnd base rates'!K$117)\n+($O510*'fnd base rates'!K$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,11)))\n*$R510","v":9838.5646919999999},{"$f":"(($D510*'fnd base rates'!L$107)\n+($E510*'fnd base rates'!L$108)\n+($F510*'fnd base rates'!L$109)\n+($G510*'fnd base rates'!L$110)\n+($H510*'fnd base rates'!L$111)\n+($I510*'fnd base rates'!L$112)\n+($J510*'fnd base rates'!L$113)\n+($K510*'fnd base rates'!L$114)\n+($M510*'fnd base rates'!L$116)\n+($N510*'fnd base rates'!L$117)\n+($O510*'fnd base rates'!L$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,12)))","v":11173.712788999999},{"$f":"(($D510*'fnd base rates'!M$107)\n+($E510*'fnd base rates'!M$108)\n+($F510*'fnd base rates'!M$109)\n+($G510*'fnd base rates'!M$110)\n+($H510*'fnd base rates'!M$111)\n+($I510*'fnd base rates'!M$112)\n+($J510*'fnd base rates'!M$113)\n+($K510*'fnd base rates'!M$114)\n+($M510*'fnd base rates'!M$116)\n+($N510*'fnd base rates'!M$117)\n+($O510*'fnd base rates'!M$118)\n+($P510*VLOOKUP($S510+12,rate_basefnd,13)))","v":0},99388.465622000003,null,478352610,"478","352","610",1,9,99388.465622000003,11043,0,11043,null,null,null,null,null,11121,2,11123,-70,11053,-10,11043]
[478,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D511","v":0},{"$f":"'fnd enro'!E511","v":0},{"$f":"'fnd enro'!F511","v":0},{"$f":"'fnd enro'!G511","v":0},{"$f":"'fnd enro'!H511","v":16},{"$f":"'fnd enro'!I511","v":48},{"$f":"'fnd enro'!J511","v":0},{"$f":"'fnd enro'!K511","v":2.4256000000000002},{"$f":"'fnd enro'!L511","v":0},{"$f":"'fnd enro'!M511+'fnd enro'!N511","v":0},{"$f":"'fnd enro'!O511","v":0},{"$f":"'fnd enro'!P511","v":0},{"$f":"'fnd enro'!Q511","v":7},{"$f":"'fnd enro'!S511","v":64},1,{"$f":"VALUE('fnd enro'!R511)","v":6},null,{"$f":"(($D511*'fnd base rates'!C$107)\n+($E511*'fnd base rates'!C$108)\n+($F511*'fnd base rates'!C$109)\n+($G511*'fnd base rates'!C$110)\n+($H511*'fnd base rates'!C$111)\n+($I511*'fnd base rates'!C$112)\n+($J511*'fnd base rates'!C$113)\n+($K511*'fnd base rates'!C$114)\n+($M511*'fnd base rates'!C$116)\n+($N511*'fnd base rates'!C$117)\n+($O511*'fnd base rates'!C$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,3)))\n*$R511","v":32680.629536},{"$f":"(($D511*'fnd base rates'!D$107)\n+($E511*'fnd base rates'!D$108)\n+($F511*'fnd base rates'!D$109)\n+($G511*'fnd base rates'!D$110)\n+($H511*'fnd base rates'!D$111)\n+($I511*'fnd base rates'!D$112)\n+($J511*'fnd base rates'!D$113)\n+($K511*'fnd base rates'!D$114)\n+($M511*'fnd base rates'!D$116)\n+($N511*'fnd base rates'!D$117)\n+($O511*'fnd base rates'!D$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,4)))\n*$R511","v":48128.960000000006},{"$f":"(($D511*'fnd base rates'!E$107)\n+($E511*'fnd base rates'!E$108)\n+($F511*'fnd base rates'!E$109)\n+($G511*'fnd base rates'!E$110)\n+($H511*'fnd base rates'!E$111)\n+($I511*'fnd base rates'!E$112)\n+($J511*'fnd base rates'!E$113)\n+($K511*'fnd base rates'!E$114)\n+($M511*'fnd base rates'!E$116)\n+($N511*'fnd base rates'!E$117)\n+($O511*'fnd base rates'!E$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,5)))\n*$R511","v":293103.36427200004},{"$f":"(($D511*'fnd base rates'!F$107)\n+($E511*'fnd base rates'!F$108)\n+($F511*'fnd base rates'!F$109)\n+($G511*'fnd base rates'!F$110)\n+($H511*'fnd base rates'!F$111)\n+($I511*'fnd base rates'!F$112)\n+($J511*'fnd base rates'!F$113)\n+($K511*'fnd base rates'!F$114)\n+($M511*'fnd base rates'!F$116)\n+($N511*'fnd base rates'!F$117)\n+($O511*'fnd base rates'!F$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,6)))\n*$R511","v":54818.608064},{"$f":"(($D511*'fnd base rates'!G$107)\n+($E511*'fnd base rates'!G$108)\n+($F511*'fnd base rates'!G$109)\n+($G511*'fnd base rates'!G$110)\n+($H511*'fnd base rates'!G$111)\n+($I511*'fnd base rates'!G$112)\n+($J511*'fnd base rates'!G$113)\n+($K511*'fnd base rates'!G$114)\n+($M511*'fnd base rates'!G$116)\n+($N511*'fnd base rates'!G$117)\n+($O511*'fnd base rates'!G$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,7)))\n*$R511","v":10858.267983999998},{"$f":"(($D511*'fnd base rates'!H$107)\n+($E511*'fnd base rates'!H$108)\n+($F511*'fnd base rates'!H$109)\n+($G511*'fnd base rates'!H$110)\n+($H511*'fnd base rates'!H$111)\n+($I511*'fnd base rates'!H$112)\n+($J511*'fnd base rates'!H$113)\n+($K511*'fnd base rates'!H$114)\n+($M511*'fnd base rates'!H$116)\n+($N511*'fnd base rates'!H$117)\n+($O511*'fnd base rates'!H$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,8)))","v":45532.812480000001},{"$f":"(($D511*'fnd base rates'!I$107)\n+($E511*'fnd base rates'!I$108)\n+($F511*'fnd base rates'!I$109)\n+($G511*'fnd base rates'!I$110)\n+($H511*'fnd base rates'!I$111)\n+($I511*'fnd base rates'!I$112)\n+($J511*'fnd base rates'!I$113)\n+($K511*'fnd base rates'!I$114)\n+($M511*'fnd base rates'!I$116)\n+($N511*'fnd base rates'!I$117)\n+($O511*'fnd base rates'!I$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,9)))\n*$R511","v":25183.499999999996},{"$f":"(($D511*'fnd base rates'!J$107)\n+($E511*'fnd base rates'!J$108)\n+($F511*'fnd base rates'!J$109)\n+($G511*'fnd base rates'!J$110)\n+($H511*'fnd base rates'!J$111)\n+($I511*'fnd base rates'!J$112)\n+($J511*'fnd base rates'!J$113)\n+($K511*'fnd base rates'!J$114)\n+($M511*'fnd base rates'!J$116)\n+($N511*'fnd base rates'!J$117)\n+($O511*'fnd base rates'!J$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,10)))\n*$R511","v":33696.800000000003},{"$f":"(($D511*'fnd base rates'!K$107)\n+($E511*'fnd base rates'!K$108)\n+($F511*'fnd base rates'!K$109)\n+($G511*'fnd base rates'!K$110)\n+($H511*'fnd base rates'!K$111)\n+($I511*'fnd base rates'!K$112)\n+($J511*'fnd base rates'!K$113)\n+($K511*'fnd base rates'!K$114)\n+($M511*'fnd base rates'!K$116)\n+($N511*'fnd base rates'!K$117)\n+($O511*'fnd base rates'!K$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,11)))\n*$R511","v":69801.580031999998},{"$f":"(($D511*'fnd base rates'!L$107)\n+($E511*'fnd base rates'!L$108)\n+($F511*'fnd base rates'!L$109)\n+($G511*'fnd base rates'!L$110)\n+($H511*'fnd base rates'!L$111)\n+($I511*'fnd base rates'!L$112)\n+($J511*'fnd base rates'!L$113)\n+($K511*'fnd base rates'!L$114)\n+($M511*'fnd base rates'!L$116)\n+($N511*'fnd base rates'!L$117)\n+($O511*'fnd base rates'!L$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,12)))","v":76225.780943999998},{"$f":"(($D511*'fnd base rates'!M$107)\n+($E511*'fnd base rates'!M$108)\n+($F511*'fnd base rates'!M$109)\n+($G511*'fnd base rates'!M$110)\n+($H511*'fnd base rates'!M$111)\n+($I511*'fnd base rates'!M$112)\n+($J511*'fnd base rates'!M$113)\n+($K511*'fnd base rates'!M$114)\n+($M511*'fnd base rates'!M$116)\n+($N511*'fnd base rates'!M$117)\n+($O511*'fnd base rates'!M$118)\n+($P511*VLOOKUP($S511+12,rate_basefnd,13)))","v":0},690030.30331200012,null,478352616,"478","352","616",1,64,690030.30331200012,10782,0,10782,null,null,null,null,null,10858,2,10860,-67,10793,-11,10782]
[478,478352620,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D512","v":0},{"$f":"'fnd enro'!E512","v":0},{"$f":"'fnd enro'!F512","v":0},{"$f":"'fnd enro'!G512","v":0},{"$f":"'fnd enro'!H512","v":0},{"$f":"'fnd enro'!I512","v":2},{"$f":"'fnd enro'!J512","v":0},{"$f":"'fnd enro'!K512","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L512","v":0},{"$f":"'fnd enro'!M512+'fnd enro'!N512","v":0},{"$f":"'fnd enro'!O512","v":0},{"$f":"'fnd enro'!P512","v":0},{"$f":"'fnd enro'!Q512","v":0},{"$f":"'fnd enro'!S512","v":2},1,{"$f":"VALUE('fnd enro'!R512)","v":3},null,{"$f":"(($D512*'fnd base rates'!C$107)\n+($E512*'fnd base rates'!C$108)\n+($F512*'fnd base rates'!C$109)\n+($G512*'fnd base rates'!C$110)\n+($H512*'fnd base rates'!C$111)\n+($I512*'fnd base rates'!C$112)\n+($J512*'fnd base rates'!C$113)\n+($K512*'fnd base rates'!C$114)\n+($M512*'fnd base rates'!C$116)\n+($N512*'fnd base rates'!C$117)\n+($O512*'fnd base rates'!C$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,3)))\n*$R512","v":1008.577798},{"$f":"(($D512*'fnd base rates'!D$107)\n+($E512*'fnd base rates'!D$108)\n+($F512*'fnd base rates'!D$109)\n+($G512*'fnd base rates'!D$110)\n+($H512*'fnd base rates'!D$111)\n+($I512*'fnd base rates'!D$112)\n+($J512*'fnd base rates'!D$113)\n+($K512*'fnd base rates'!D$114)\n+($M512*'fnd base rates'!D$116)\n+($N512*'fnd base rates'!D$117)\n+($O512*'fnd base rates'!D$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,4)))\n*$R512","v":1443.9},{"$f":"(($D512*'fnd base rates'!E$107)\n+($E512*'fnd base rates'!E$108)\n+($F512*'fnd base rates'!E$109)\n+($G512*'fnd base rates'!E$110)\n+($H512*'fnd base rates'!E$111)\n+($I512*'fnd base rates'!E$112)\n+($J512*'fnd base rates'!E$113)\n+($K512*'fnd base rates'!E$114)\n+($M512*'fnd base rates'!E$116)\n+($N512*'fnd base rates'!E$117)\n+($O512*'fnd base rates'!E$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,5)))\n*$R512","v":9257.8954460000004},{"$f":"(($D512*'fnd base rates'!F$107)\n+($E512*'fnd base rates'!F$108)\n+($F512*'fnd base rates'!F$109)\n+($G512*'fnd base rates'!F$110)\n+($H512*'fnd base rates'!F$111)\n+($I512*'fnd base rates'!F$112)\n+($J512*'fnd base rates'!F$113)\n+($K512*'fnd base rates'!F$114)\n+($M512*'fnd base rates'!F$116)\n+($N512*'fnd base rates'!F$117)\n+($O512*'fnd base rates'!F$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,6)))\n*$R512","v":1661.8965020000001},{"$f":"(($D512*'fnd base rates'!G$107)\n+($E512*'fnd base rates'!G$108)\n+($F512*'fnd base rates'!G$109)\n+($G512*'fnd base rates'!G$110)\n+($H512*'fnd base rates'!G$111)\n+($I512*'fnd base rates'!G$112)\n+($J512*'fnd base rates'!G$113)\n+($K512*'fnd base rates'!G$114)\n+($M512*'fnd base rates'!G$116)\n+($N512*'fnd base rates'!G$117)\n+($O512*'fnd base rates'!G$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,7)))\n*$R512","v":308.68681199999997},{"$f":"(($D512*'fnd base rates'!H$107)\n+($E512*'fnd base rates'!H$108)\n+($F512*'fnd base rates'!H$109)\n+($G512*'fnd base rates'!H$110)\n+($H512*'fnd base rates'!H$111)\n+($I512*'fnd base rates'!H$112)\n+($J512*'fnd base rates'!H$113)\n+($K512*'fnd base rates'!H$114)\n+($M512*'fnd base rates'!H$116)\n+($N512*'fnd base rates'!H$117)\n+($O512*'fnd base rates'!H$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D512*'fnd base rates'!I$107)\n+($E512*'fnd base rates'!I$108)\n+($F512*'fnd base rates'!I$109)\n+($G512*'fnd base rates'!I$110)\n+($H512*'fnd base rates'!I$111)\n+($I512*'fnd base rates'!I$112)\n+($J512*'fnd base rates'!I$113)\n+($K512*'fnd base rates'!I$114)\n+($M512*'fnd base rates'!I$116)\n+($N512*'fnd base rates'!I$117)\n+($O512*'fnd base rates'!I$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,9)))\n*$R512","v":803.86},{"$f":"(($D512*'fnd base rates'!J$107)\n+($E512*'fnd base rates'!J$108)\n+($F512*'fnd base rates'!J$109)\n+($G512*'fnd base rates'!J$110)\n+($H512*'fnd base rates'!J$111)\n+($I512*'fnd base rates'!J$112)\n+($J512*'fnd base rates'!J$113)\n+($K512*'fnd base rates'!J$114)\n+($M512*'fnd base rates'!J$116)\n+($N512*'fnd base rates'!J$117)\n+($O512*'fnd base rates'!J$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,10)))\n*$R512","v":1082.82},{"$f":"(($D512*'fnd base rates'!K$107)\n+($E512*'fnd base rates'!K$108)\n+($F512*'fnd base rates'!K$109)\n+($G512*'fnd base rates'!K$110)\n+($H512*'fnd base rates'!K$111)\n+($I512*'fnd base rates'!K$112)\n+($J512*'fnd base rates'!K$113)\n+($K512*'fnd base rates'!K$114)\n+($M512*'fnd base rates'!K$116)\n+($N512*'fnd base rates'!K$117)\n+($O512*'fnd base rates'!K$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,11)))\n*$R512","v":2166.154376},{"$f":"(($D512*'fnd base rates'!L$107)\n+($E512*'fnd base rates'!L$108)\n+($F512*'fnd base rates'!L$109)\n+($G512*'fnd base rates'!L$110)\n+($H512*'fnd base rates'!L$111)\n+($I512*'fnd base rates'!L$112)\n+($J512*'fnd base rates'!L$113)\n+($K512*'fnd base rates'!L$114)\n+($M512*'fnd base rates'!L$116)\n+($N512*'fnd base rates'!L$117)\n+($O512*'fnd base rates'!L$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D512*'fnd base rates'!M$107)\n+($E512*'fnd base rates'!M$108)\n+($F512*'fnd base rates'!M$109)\n+($G512*'fnd base rates'!M$110)\n+($H512*'fnd base rates'!M$111)\n+($I512*'fnd base rates'!M$112)\n+($J512*'fnd base rates'!M$113)\n+($K512*'fnd base rates'!M$114)\n+($M512*'fnd base rates'!M$116)\n+($N512*'fnd base rates'!M$117)\n+($O512*'fnd base rates'!M$118)\n+($P512*VLOOKUP($S512+12,rate_basefnd,13)))","v":0},21531.187915999999,null,478352620,"478","352","620",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[478,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D513","v":0},{"$f":"'fnd enro'!E513","v":0},{"$f":"'fnd enro'!F513","v":0},{"$f":"'fnd enro'!G513","v":0},{"$f":"'fnd enro'!H513","v":0},{"$f":"'fnd enro'!I513","v":3},{"$f":"'fnd enro'!J513","v":0},{"$f":"'fnd enro'!K513","v":0.1137},{"$f":"'fnd enro'!L513","v":0},{"$f":"'fnd enro'!M513+'fnd enro'!N513","v":0},{"$f":"'fnd enro'!O513","v":0},{"$f":"'fnd enro'!P513","v":0},{"$f":"'fnd enro'!Q513","v":0},{"$f":"'fnd enro'!S513","v":3},1,{"$f":"VALUE('fnd enro'!R513)","v":1},null,{"$f":"(($D513*'fnd base rates'!C$107)\n+($E513*'fnd base rates'!C$108)\n+($F513*'fnd base rates'!C$109)\n+($G513*'fnd base rates'!C$110)\n+($H513*'fnd base rates'!C$111)\n+($I513*'fnd base rates'!C$112)\n+($J513*'fnd base rates'!C$113)\n+($K513*'fnd base rates'!C$114)\n+($M513*'fnd base rates'!C$116)\n+($N513*'fnd base rates'!C$117)\n+($O513*'fnd base rates'!C$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,3)))\n*$R513","v":1512.8666969999999},{"$f":"(($D513*'fnd base rates'!D$107)\n+($E513*'fnd base rates'!D$108)\n+($F513*'fnd base rates'!D$109)\n+($G513*'fnd base rates'!D$110)\n+($H513*'fnd base rates'!D$111)\n+($I513*'fnd base rates'!D$112)\n+($J513*'fnd base rates'!D$113)\n+($K513*'fnd base rates'!D$114)\n+($M513*'fnd base rates'!D$116)\n+($N513*'fnd base rates'!D$117)\n+($O513*'fnd base rates'!D$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,4)))\n*$R513","v":2165.8500000000004},{"$f":"(($D513*'fnd base rates'!E$107)\n+($E513*'fnd base rates'!E$108)\n+($F513*'fnd base rates'!E$109)\n+($G513*'fnd base rates'!E$110)\n+($H513*'fnd base rates'!E$111)\n+($I513*'fnd base rates'!E$112)\n+($J513*'fnd base rates'!E$113)\n+($K513*'fnd base rates'!E$114)\n+($M513*'fnd base rates'!E$116)\n+($N513*'fnd base rates'!E$117)\n+($O513*'fnd base rates'!E$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,5)))\n*$R513","v":13886.843169000002},{"$f":"(($D513*'fnd base rates'!F$107)\n+($E513*'fnd base rates'!F$108)\n+($F513*'fnd base rates'!F$109)\n+($G513*'fnd base rates'!F$110)\n+($H513*'fnd base rates'!F$111)\n+($I513*'fnd base rates'!F$112)\n+($J513*'fnd base rates'!F$113)\n+($K513*'fnd base rates'!F$114)\n+($M513*'fnd base rates'!F$116)\n+($N513*'fnd base rates'!F$117)\n+($O513*'fnd base rates'!F$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,6)))\n*$R513","v":2492.8447530000003},{"$f":"(($D513*'fnd base rates'!G$107)\n+($E513*'fnd base rates'!G$108)\n+($F513*'fnd base rates'!G$109)\n+($G513*'fnd base rates'!G$110)\n+($H513*'fnd base rates'!G$111)\n+($I513*'fnd base rates'!G$112)\n+($J513*'fnd base rates'!G$113)\n+($K513*'fnd base rates'!G$114)\n+($M513*'fnd base rates'!G$116)\n+($N513*'fnd base rates'!G$117)\n+($O513*'fnd base rates'!G$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,7)))\n*$R513","v":463.03021799999999},{"$f":"(($D513*'fnd base rates'!H$107)\n+($E513*'fnd base rates'!H$108)\n+($F513*'fnd base rates'!H$109)\n+($G513*'fnd base rates'!H$110)\n+($H513*'fnd base rates'!H$111)\n+($I513*'fnd base rates'!H$112)\n+($J513*'fnd base rates'!H$113)\n+($K513*'fnd base rates'!H$114)\n+($M513*'fnd base rates'!H$116)\n+($N513*'fnd base rates'!H$117)\n+($O513*'fnd base rates'!H$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,8)))","v":2343.4112099999998},{"$f":"(($D513*'fnd base rates'!I$107)\n+($E513*'fnd base rates'!I$108)\n+($F513*'fnd base rates'!I$109)\n+($G513*'fnd base rates'!I$110)\n+($H513*'fnd base rates'!I$111)\n+($I513*'fnd base rates'!I$112)\n+($J513*'fnd base rates'!I$113)\n+($K513*'fnd base rates'!I$114)\n+($M513*'fnd base rates'!I$116)\n+($N513*'fnd base rates'!I$117)\n+($O513*'fnd base rates'!I$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,9)))\n*$R513","v":1205.79},{"$f":"(($D513*'fnd base rates'!J$107)\n+($E513*'fnd base rates'!J$108)\n+($F513*'fnd base rates'!J$109)\n+($G513*'fnd base rates'!J$110)\n+($H513*'fnd base rates'!J$111)\n+($I513*'fnd base rates'!J$112)\n+($J513*'fnd base rates'!J$113)\n+($K513*'fnd base rates'!J$114)\n+($M513*'fnd base rates'!J$116)\n+($N513*'fnd base rates'!J$117)\n+($O513*'fnd base rates'!J$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,10)))\n*$R513","v":1624.23},{"$f":"(($D513*'fnd base rates'!K$107)\n+($E513*'fnd base rates'!K$108)\n+($F513*'fnd base rates'!K$109)\n+($G513*'fnd base rates'!K$110)\n+($H513*'fnd base rates'!K$111)\n+($I513*'fnd base rates'!K$112)\n+($J513*'fnd base rates'!K$113)\n+($K513*'fnd base rates'!K$114)\n+($M513*'fnd base rates'!K$116)\n+($N513*'fnd base rates'!K$117)\n+($O513*'fnd base rates'!K$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,11)))\n*$R513","v":3249.2315640000002},{"$f":"(($D513*'fnd base rates'!L$107)\n+($E513*'fnd base rates'!L$108)\n+($F513*'fnd base rates'!L$109)\n+($G513*'fnd base rates'!L$110)\n+($H513*'fnd base rates'!L$111)\n+($I513*'fnd base rates'!L$112)\n+($J513*'fnd base rates'!L$113)\n+($K513*'fnd base rates'!L$114)\n+($M513*'fnd base rates'!L$116)\n+($N513*'fnd base rates'!L$117)\n+($O513*'fnd base rates'!L$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,12)))","v":3352.6842630000001},{"$f":"(($D513*'fnd base rates'!M$107)\n+($E513*'fnd base rates'!M$108)\n+($F513*'fnd base rates'!M$109)\n+($G513*'fnd base rates'!M$110)\n+($H513*'fnd base rates'!M$111)\n+($I513*'fnd base rates'!M$112)\n+($J513*'fnd base rates'!M$113)\n+($K513*'fnd base rates'!M$114)\n+($M513*'fnd base rates'!M$116)\n+($N513*'fnd base rates'!M$117)\n+($O513*'fnd base rates'!M$118)\n+($P513*VLOOKUP($S513+12,rate_basefnd,13)))","v":0},32296.781874000004,null,478352640,"478","352","640",1,3,32296.781874000004,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[478,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D514","v":0},{"$f":"'fnd enro'!E514","v":0},{"$f":"'fnd enro'!F514","v":0},{"$f":"'fnd enro'!G514","v":0},{"$f":"'fnd enro'!H514","v":10},{"$f":"'fnd enro'!I514","v":16},{"$f":"'fnd enro'!J514","v":0},{"$f":"'fnd enro'!K514","v":0.98540000000000005},{"$f":"'fnd enro'!L514","v":0},{"$f":"'fnd enro'!M514+'fnd enro'!N514","v":0},{"$f":"'fnd enro'!O514","v":0},{"$f":"'fnd enro'!P514","v":0},{"$f":"'fnd enro'!Q514","v":1},{"$f":"'fnd enro'!S514","v":26},1,{"$f":"VALUE('fnd enro'!R514)","v":2},null,{"$f":"(($D514*'fnd base rates'!C$107)\n+($E514*'fnd base rates'!C$108)\n+($F514*'fnd base rates'!C$109)\n+($G514*'fnd base rates'!C$110)\n+($H514*'fnd base rates'!C$111)\n+($I514*'fnd base rates'!C$112)\n+($J514*'fnd base rates'!C$113)\n+($K514*'fnd base rates'!C$114)\n+($M514*'fnd base rates'!C$116)\n+($N514*'fnd base rates'!C$117)\n+($O514*'fnd base rates'!C$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,3)))\n*$R514","v":13164.081373999999},{"$f":"(($D514*'fnd base rates'!D$107)\n+($E514*'fnd base rates'!D$108)\n+($F514*'fnd base rates'!D$109)\n+($G514*'fnd base rates'!D$110)\n+($H514*'fnd base rates'!D$111)\n+($I514*'fnd base rates'!D$112)\n+($J514*'fnd base rates'!D$113)\n+($K514*'fnd base rates'!D$114)\n+($M514*'fnd base rates'!D$116)\n+($N514*'fnd base rates'!D$117)\n+($O514*'fnd base rates'!D$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,4)))\n*$R514","v":19019.760000000002},{"$f":"(($D514*'fnd base rates'!E$107)\n+($E514*'fnd base rates'!E$108)\n+($F514*'fnd base rates'!E$109)\n+($G514*'fnd base rates'!E$110)\n+($H514*'fnd base rates'!E$111)\n+($I514*'fnd base rates'!E$112)\n+($J514*'fnd base rates'!E$113)\n+($K514*'fnd base rates'!E$114)\n+($M514*'fnd base rates'!E$116)\n+($N514*'fnd base rates'!E$117)\n+($O514*'fnd base rates'!E$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,5)))\n*$R514","v":109075.600798},{"$f":"(($D514*'fnd base rates'!F$107)\n+($E514*'fnd base rates'!F$108)\n+($F514*'fnd base rates'!F$109)\n+($G514*'fnd base rates'!F$110)\n+($H514*'fnd base rates'!F$111)\n+($I514*'fnd base rates'!F$112)\n+($J514*'fnd base rates'!F$113)\n+($K514*'fnd base rates'!F$114)\n+($M514*'fnd base rates'!F$116)\n+($N514*'fnd base rates'!F$117)\n+($O514*'fnd base rates'!F$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,6)))\n*$R514","v":22628.354525999999},{"$f":"(($D514*'fnd base rates'!G$107)\n+($E514*'fnd base rates'!G$108)\n+($F514*'fnd base rates'!G$109)\n+($G514*'fnd base rates'!G$110)\n+($H514*'fnd base rates'!G$111)\n+($I514*'fnd base rates'!G$112)\n+($J514*'fnd base rates'!G$113)\n+($K514*'fnd base rates'!G$114)\n+($M514*'fnd base rates'!G$116)\n+($N514*'fnd base rates'!G$117)\n+($O514*'fnd base rates'!G$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,7)))\n*$R514","v":4173.9885559999993},{"$f":"(($D514*'fnd base rates'!H$107)\n+($E514*'fnd base rates'!H$108)\n+($F514*'fnd base rates'!H$109)\n+($G514*'fnd base rates'!H$110)\n+($H514*'fnd base rates'!H$111)\n+($I514*'fnd base rates'!H$112)\n+($J514*'fnd base rates'!H$113)\n+($K514*'fnd base rates'!H$114)\n+($M514*'fnd base rates'!H$116)\n+($N514*'fnd base rates'!H$117)\n+($O514*'fnd base rates'!H$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,8)))","v":17452.843820000002},{"$f":"(($D514*'fnd base rates'!I$107)\n+($E514*'fnd base rates'!I$108)\n+($F514*'fnd base rates'!I$109)\n+($G514*'fnd base rates'!I$110)\n+($H514*'fnd base rates'!I$111)\n+($I514*'fnd base rates'!I$112)\n+($J514*'fnd base rates'!I$113)\n+($K514*'fnd base rates'!I$114)\n+($M514*'fnd base rates'!I$116)\n+($N514*'fnd base rates'!I$117)\n+($O514*'fnd base rates'!I$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,9)))\n*$R514","v":9735.73},{"$f":"(($D514*'fnd base rates'!J$107)\n+($E514*'fnd base rates'!J$108)\n+($F514*'fnd base rates'!J$109)\n+($G514*'fnd base rates'!J$110)\n+($H514*'fnd base rates'!J$111)\n+($I514*'fnd base rates'!J$112)\n+($J514*'fnd base rates'!J$113)\n+($K514*'fnd base rates'!J$114)\n+($M514*'fnd base rates'!J$116)\n+($N514*'fnd base rates'!J$117)\n+($O514*'fnd base rates'!J$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,10)))\n*$R514","v":11522.05},{"$f":"(($D514*'fnd base rates'!K$107)\n+($E514*'fnd base rates'!K$108)\n+($F514*'fnd base rates'!K$109)\n+($G514*'fnd base rates'!K$110)\n+($H514*'fnd base rates'!K$111)\n+($I514*'fnd base rates'!K$112)\n+($J514*'fnd base rates'!K$113)\n+($K514*'fnd base rates'!K$114)\n+($M514*'fnd base rates'!K$116)\n+($N514*'fnd base rates'!K$117)\n+($O514*'fnd base rates'!K$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,11)))\n*$R514","v":28462.906888000001},{"$f":"(($D514*'fnd base rates'!L$107)\n+($E514*'fnd base rates'!L$108)\n+($F514*'fnd base rates'!L$109)\n+($G514*'fnd base rates'!L$110)\n+($H514*'fnd base rates'!L$111)\n+($I514*'fnd base rates'!L$112)\n+($J514*'fnd base rates'!L$113)\n+($K514*'fnd base rates'!L$114)\n+($M514*'fnd base rates'!L$116)\n+($N514*'fnd base rates'!L$117)\n+($O514*'fnd base rates'!L$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,12)))","v":30489.486946000001},{"$f":"(($D514*'fnd base rates'!M$107)\n+($E514*'fnd base rates'!M$108)\n+($F514*'fnd base rates'!M$109)\n+($G514*'fnd base rates'!M$110)\n+($H514*'fnd base rates'!M$111)\n+($I514*'fnd base rates'!M$112)\n+($J514*'fnd base rates'!M$113)\n+($K514*'fnd base rates'!M$114)\n+($M514*'fnd base rates'!M$116)\n+($N514*'fnd base rates'!M$117)\n+($O514*'fnd base rates'!M$118)\n+($P514*VLOOKUP($S514+12,rate_basefnd,13)))","v":0},265724.80290800001,null,478352673,"478","352","673",1,26,265724.80290800001,10220,0,10220,null,null,null,null,null,10298,0,10298,-78,10220,0,10220]
[478,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D515","v":0},{"$f":"'fnd enro'!E515","v":0},{"$f":"'fnd enro'!F515","v":0},{"$f":"'fnd enro'!G515","v":0},{"$f":"'fnd enro'!H515","v":0},{"$f":"'fnd enro'!I515","v":2},{"$f":"'fnd enro'!J515","v":0},{"$f":"'fnd enro'!K515","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L515","v":0},{"$f":"'fnd enro'!M515+'fnd enro'!N515","v":0},{"$f":"'fnd enro'!O515","v":0},{"$f":"'fnd enro'!P515","v":0},{"$f":"'fnd enro'!Q515","v":0},{"$f":"'fnd enro'!S515","v":2},1,{"$f":"VALUE('fnd enro'!R515)","v":1},null,{"$f":"(($D515*'fnd base rates'!C$107)\n+($E515*'fnd base rates'!C$108)\n+($F515*'fnd base rates'!C$109)\n+($G515*'fnd base rates'!C$110)\n+($H515*'fnd base rates'!C$111)\n+($I515*'fnd base rates'!C$112)\n+($J515*'fnd base rates'!C$113)\n+($K515*'fnd base rates'!C$114)\n+($M515*'fnd base rates'!C$116)\n+($N515*'fnd base rates'!C$117)\n+($O515*'fnd base rates'!C$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,3)))\n*$R515","v":1008.577798},{"$f":"(($D515*'fnd base rates'!D$107)\n+($E515*'fnd base rates'!D$108)\n+($F515*'fnd base rates'!D$109)\n+($G515*'fnd base rates'!D$110)\n+($H515*'fnd base rates'!D$111)\n+($I515*'fnd base rates'!D$112)\n+($J515*'fnd base rates'!D$113)\n+($K515*'fnd base rates'!D$114)\n+($M515*'fnd base rates'!D$116)\n+($N515*'fnd base rates'!D$117)\n+($O515*'fnd base rates'!D$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,4)))\n*$R515","v":1443.9},{"$f":"(($D515*'fnd base rates'!E$107)\n+($E515*'fnd base rates'!E$108)\n+($F515*'fnd base rates'!E$109)\n+($G515*'fnd base rates'!E$110)\n+($H515*'fnd base rates'!E$111)\n+($I515*'fnd base rates'!E$112)\n+($J515*'fnd base rates'!E$113)\n+($K515*'fnd base rates'!E$114)\n+($M515*'fnd base rates'!E$116)\n+($N515*'fnd base rates'!E$117)\n+($O515*'fnd base rates'!E$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,5)))\n*$R515","v":9257.8954460000004},{"$f":"(($D515*'fnd base rates'!F$107)\n+($E515*'fnd base rates'!F$108)\n+($F515*'fnd base rates'!F$109)\n+($G515*'fnd base rates'!F$110)\n+($H515*'fnd base rates'!F$111)\n+($I515*'fnd base rates'!F$112)\n+($J515*'fnd base rates'!F$113)\n+($K515*'fnd base rates'!F$114)\n+($M515*'fnd base rates'!F$116)\n+($N515*'fnd base rates'!F$117)\n+($O515*'fnd base rates'!F$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,6)))\n*$R515","v":1661.8965020000001},{"$f":"(($D515*'fnd base rates'!G$107)\n+($E515*'fnd base rates'!G$108)\n+($F515*'fnd base rates'!G$109)\n+($G515*'fnd base rates'!G$110)\n+($H515*'fnd base rates'!G$111)\n+($I515*'fnd base rates'!G$112)\n+($J515*'fnd base rates'!G$113)\n+($K515*'fnd base rates'!G$114)\n+($M515*'fnd base rates'!G$116)\n+($N515*'fnd base rates'!G$117)\n+($O515*'fnd base rates'!G$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,7)))\n*$R515","v":308.68681199999997},{"$f":"(($D515*'fnd base rates'!H$107)\n+($E515*'fnd base rates'!H$108)\n+($F515*'fnd base rates'!H$109)\n+($G515*'fnd base rates'!H$110)\n+($H515*'fnd base rates'!H$111)\n+($I515*'fnd base rates'!H$112)\n+($J515*'fnd base rates'!H$113)\n+($K515*'fnd base rates'!H$114)\n+($M515*'fnd base rates'!H$116)\n+($N515*'fnd base rates'!H$117)\n+($O515*'fnd base rates'!H$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D515*'fnd base rates'!I$107)\n+($E515*'fnd base rates'!I$108)\n+($F515*'fnd base rates'!I$109)\n+($G515*'fnd base rates'!I$110)\n+($H515*'fnd base rates'!I$111)\n+($I515*'fnd base rates'!I$112)\n+($J515*'fnd base rates'!I$113)\n+($K515*'fnd base rates'!I$114)\n+($M515*'fnd base rates'!I$116)\n+($N515*'fnd base rates'!I$117)\n+($O515*'fnd base rates'!I$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,9)))\n*$R515","v":803.86},{"$f":"(($D515*'fnd base rates'!J$107)\n+($E515*'fnd base rates'!J$108)\n+($F515*'fnd base rates'!J$109)\n+($G515*'fnd base rates'!J$110)\n+($H515*'fnd base rates'!J$111)\n+($I515*'fnd base rates'!J$112)\n+($J515*'fnd base rates'!J$113)\n+($K515*'fnd base rates'!J$114)\n+($M515*'fnd base rates'!J$116)\n+($N515*'fnd base rates'!J$117)\n+($O515*'fnd base rates'!J$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,10)))\n*$R515","v":1082.82},{"$f":"(($D515*'fnd base rates'!K$107)\n+($E515*'fnd base rates'!K$108)\n+($F515*'fnd base rates'!K$109)\n+($G515*'fnd base rates'!K$110)\n+($H515*'fnd base rates'!K$111)\n+($I515*'fnd base rates'!K$112)\n+($J515*'fnd base rates'!K$113)\n+($K515*'fnd base rates'!K$114)\n+($M515*'fnd base rates'!K$116)\n+($N515*'fnd base rates'!K$117)\n+($O515*'fnd base rates'!K$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,11)))\n*$R515","v":2166.154376},{"$f":"(($D515*'fnd base rates'!L$107)\n+($E515*'fnd base rates'!L$108)\n+($F515*'fnd base rates'!L$109)\n+($G515*'fnd base rates'!L$110)\n+($H515*'fnd base rates'!L$111)\n+($I515*'fnd base rates'!L$112)\n+($J515*'fnd base rates'!L$113)\n+($K515*'fnd base rates'!L$114)\n+($M515*'fnd base rates'!L$116)\n+($N515*'fnd base rates'!L$117)\n+($O515*'fnd base rates'!L$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D515*'fnd base rates'!M$107)\n+($E515*'fnd base rates'!M$108)\n+($F515*'fnd base rates'!M$109)\n+($G515*'fnd base rates'!M$110)\n+($H515*'fnd base rates'!M$111)\n+($I515*'fnd base rates'!M$112)\n+($J515*'fnd base rates'!M$113)\n+($K515*'fnd base rates'!M$114)\n+($M515*'fnd base rates'!M$116)\n+($N515*'fnd base rates'!M$117)\n+($O515*'fnd base rates'!M$118)\n+($P515*VLOOKUP($S515+12,rate_basefnd,13)))","v":0},21531.187915999999,null,478352695,"478","352","695",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[478,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D516","v":0},{"$f":"'fnd enro'!E516","v":0},{"$f":"'fnd enro'!F516","v":0},{"$f":"'fnd enro'!G516","v":0},{"$f":"'fnd enro'!H516","v":0},{"$f":"'fnd enro'!I516","v":1},{"$f":"'fnd enro'!J516","v":0},{"$f":"'fnd enro'!K516","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L516","v":0},{"$f":"'fnd enro'!M516+'fnd enro'!N516","v":0},{"$f":"'fnd enro'!O516","v":0},{"$f":"'fnd enro'!P516","v":0},{"$f":"'fnd enro'!Q516","v":0},{"$f":"'fnd enro'!S516","v":1},1,{"$f":"VALUE('fnd enro'!R516)","v":7},null,{"$f":"(($D516*'fnd base rates'!C$107)\n+($E516*'fnd base rates'!C$108)\n+($F516*'fnd base rates'!C$109)\n+($G516*'fnd base rates'!C$110)\n+($H516*'fnd base rates'!C$111)\n+($I516*'fnd base rates'!C$112)\n+($J516*'fnd base rates'!C$113)\n+($K516*'fnd base rates'!C$114)\n+($M516*'fnd base rates'!C$116)\n+($N516*'fnd base rates'!C$117)\n+($O516*'fnd base rates'!C$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,3)))\n*$R516","v":504.28889900000001},{"$f":"(($D516*'fnd base rates'!D$107)\n+($E516*'fnd base rates'!D$108)\n+($F516*'fnd base rates'!D$109)\n+($G516*'fnd base rates'!D$110)\n+($H516*'fnd base rates'!D$111)\n+($I516*'fnd base rates'!D$112)\n+($J516*'fnd base rates'!D$113)\n+($K516*'fnd base rates'!D$114)\n+($M516*'fnd base rates'!D$116)\n+($N516*'fnd base rates'!D$117)\n+($O516*'fnd base rates'!D$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,4)))\n*$R516","v":721.95},{"$f":"(($D516*'fnd base rates'!E$107)\n+($E516*'fnd base rates'!E$108)\n+($F516*'fnd base rates'!E$109)\n+($G516*'fnd base rates'!E$110)\n+($H516*'fnd base rates'!E$111)\n+($I516*'fnd base rates'!E$112)\n+($J516*'fnd base rates'!E$113)\n+($K516*'fnd base rates'!E$114)\n+($M516*'fnd base rates'!E$116)\n+($N516*'fnd base rates'!E$117)\n+($O516*'fnd base rates'!E$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,5)))\n*$R516","v":4628.9477230000002},{"$f":"(($D516*'fnd base rates'!F$107)\n+($E516*'fnd base rates'!F$108)\n+($F516*'fnd base rates'!F$109)\n+($G516*'fnd base rates'!F$110)\n+($H516*'fnd base rates'!F$111)\n+($I516*'fnd base rates'!F$112)\n+($J516*'fnd base rates'!F$113)\n+($K516*'fnd base rates'!F$114)\n+($M516*'fnd base rates'!F$116)\n+($N516*'fnd base rates'!F$117)\n+($O516*'fnd base rates'!F$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,6)))\n*$R516","v":830.94825100000003},{"$f":"(($D516*'fnd base rates'!G$107)\n+($E516*'fnd base rates'!G$108)\n+($F516*'fnd base rates'!G$109)\n+($G516*'fnd base rates'!G$110)\n+($H516*'fnd base rates'!G$111)\n+($I516*'fnd base rates'!G$112)\n+($J516*'fnd base rates'!G$113)\n+($K516*'fnd base rates'!G$114)\n+($M516*'fnd base rates'!G$116)\n+($N516*'fnd base rates'!G$117)\n+($O516*'fnd base rates'!G$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,7)))\n*$R516","v":154.34340599999999},{"$f":"(($D516*'fnd base rates'!H$107)\n+($E516*'fnd base rates'!H$108)\n+($F516*'fnd base rates'!H$109)\n+($G516*'fnd base rates'!H$110)\n+($H516*'fnd base rates'!H$111)\n+($I516*'fnd base rates'!H$112)\n+($J516*'fnd base rates'!H$113)\n+($K516*'fnd base rates'!H$114)\n+($M516*'fnd base rates'!H$116)\n+($N516*'fnd base rates'!H$117)\n+($O516*'fnd base rates'!H$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D516*'fnd base rates'!I$107)\n+($E516*'fnd base rates'!I$108)\n+($F516*'fnd base rates'!I$109)\n+($G516*'fnd base rates'!I$110)\n+($H516*'fnd base rates'!I$111)\n+($I516*'fnd base rates'!I$112)\n+($J516*'fnd base rates'!I$113)\n+($K516*'fnd base rates'!I$114)\n+($M516*'fnd base rates'!I$116)\n+($N516*'fnd base rates'!I$117)\n+($O516*'fnd base rates'!I$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,9)))\n*$R516","v":401.93},{"$f":"(($D516*'fnd base rates'!J$107)\n+($E516*'fnd base rates'!J$108)\n+($F516*'fnd base rates'!J$109)\n+($G516*'fnd base rates'!J$110)\n+($H516*'fnd base rates'!J$111)\n+($I516*'fnd base rates'!J$112)\n+($J516*'fnd base rates'!J$113)\n+($K516*'fnd base rates'!J$114)\n+($M516*'fnd base rates'!J$116)\n+($N516*'fnd base rates'!J$117)\n+($O516*'fnd base rates'!J$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,10)))\n*$R516","v":541.41},{"$f":"(($D516*'fnd base rates'!K$107)\n+($E516*'fnd base rates'!K$108)\n+($F516*'fnd base rates'!K$109)\n+($G516*'fnd base rates'!K$110)\n+($H516*'fnd base rates'!K$111)\n+($I516*'fnd base rates'!K$112)\n+($J516*'fnd base rates'!K$113)\n+($K516*'fnd base rates'!K$114)\n+($M516*'fnd base rates'!K$116)\n+($N516*'fnd base rates'!K$117)\n+($O516*'fnd base rates'!K$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,11)))\n*$R516","v":1083.077188},{"$f":"(($D516*'fnd base rates'!L$107)\n+($E516*'fnd base rates'!L$108)\n+($F516*'fnd base rates'!L$109)\n+($G516*'fnd base rates'!L$110)\n+($H516*'fnd base rates'!L$111)\n+($I516*'fnd base rates'!L$112)\n+($J516*'fnd base rates'!L$113)\n+($K516*'fnd base rates'!L$114)\n+($M516*'fnd base rates'!L$116)\n+($N516*'fnd base rates'!L$117)\n+($O516*'fnd base rates'!L$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D516*'fnd base rates'!M$107)\n+($E516*'fnd base rates'!M$108)\n+($F516*'fnd base rates'!M$109)\n+($G516*'fnd base rates'!M$110)\n+($H516*'fnd base rates'!M$111)\n+($I516*'fnd base rates'!M$112)\n+($J516*'fnd base rates'!M$113)\n+($K516*'fnd base rates'!M$114)\n+($M516*'fnd base rates'!M$116)\n+($N516*'fnd base rates'!M$117)\n+($O516*'fnd base rates'!M$118)\n+($P516*VLOOKUP($S516+12,rate_basefnd,13)))","v":0},10765.593957999999,null,478352720,"478","352","720",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[478,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D517","v":0},{"$f":"'fnd enro'!E517","v":0},{"$f":"'fnd enro'!F517","v":0},{"$f":"'fnd enro'!G517","v":0},{"$f":"'fnd enro'!H517","v":8},{"$f":"'fnd enro'!I517","v":14},{"$f":"'fnd enro'!J517","v":0},{"$f":"'fnd enro'!K517","v":0.83379999999999999},{"$f":"'fnd enro'!L517","v":0},{"$f":"'fnd enro'!M517+'fnd enro'!N517","v":0},{"$f":"'fnd enro'!O517","v":0},{"$f":"'fnd enro'!P517","v":0},{"$f":"'fnd enro'!Q517","v":1},{"$f":"'fnd enro'!S517","v":22},1,{"$f":"VALUE('fnd enro'!R517)","v":2},null,{"$f":"(($D517*'fnd base rates'!C$107)\n+($E517*'fnd base rates'!C$108)\n+($F517*'fnd base rates'!C$109)\n+($G517*'fnd base rates'!C$110)\n+($H517*'fnd base rates'!C$111)\n+($I517*'fnd base rates'!C$112)\n+($J517*'fnd base rates'!C$113)\n+($K517*'fnd base rates'!C$114)\n+($M517*'fnd base rates'!C$116)\n+($N517*'fnd base rates'!C$117)\n+($O517*'fnd base rates'!C$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,3)))\n*$R517","v":11146.925778000001},{"$f":"(($D517*'fnd base rates'!D$107)\n+($E517*'fnd base rates'!D$108)\n+($F517*'fnd base rates'!D$109)\n+($G517*'fnd base rates'!D$110)\n+($H517*'fnd base rates'!D$111)\n+($I517*'fnd base rates'!D$112)\n+($J517*'fnd base rates'!D$113)\n+($K517*'fnd base rates'!D$114)\n+($M517*'fnd base rates'!D$116)\n+($N517*'fnd base rates'!D$117)\n+($O517*'fnd base rates'!D$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,4)))\n*$R517","v":16131.960000000001},{"$f":"(($D517*'fnd base rates'!E$107)\n+($E517*'fnd base rates'!E$108)\n+($F517*'fnd base rates'!E$109)\n+($G517*'fnd base rates'!E$110)\n+($H517*'fnd base rates'!E$111)\n+($I517*'fnd base rates'!E$112)\n+($J517*'fnd base rates'!E$113)\n+($K517*'fnd base rates'!E$114)\n+($M517*'fnd base rates'!E$116)\n+($N517*'fnd base rates'!E$117)\n+($O517*'fnd base rates'!E$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,5)))\n*$R517","v":93301.489906000003},{"$f":"(($D517*'fnd base rates'!F$107)\n+($E517*'fnd base rates'!F$108)\n+($F517*'fnd base rates'!F$109)\n+($G517*'fnd base rates'!F$110)\n+($H517*'fnd base rates'!F$111)\n+($I517*'fnd base rates'!F$112)\n+($J517*'fnd base rates'!F$113)\n+($K517*'fnd base rates'!F$114)\n+($M517*'fnd base rates'!F$116)\n+($N517*'fnd base rates'!F$117)\n+($O517*'fnd base rates'!F$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,6)))\n*$R517","v":19099.821521999998},{"$f":"(($D517*'fnd base rates'!G$107)\n+($E517*'fnd base rates'!G$108)\n+($F517*'fnd base rates'!G$109)\n+($G517*'fnd base rates'!G$110)\n+($H517*'fnd base rates'!G$111)\n+($I517*'fnd base rates'!G$112)\n+($J517*'fnd base rates'!G$113)\n+($K517*'fnd base rates'!G$114)\n+($M517*'fnd base rates'!G$116)\n+($N517*'fnd base rates'!G$117)\n+($O517*'fnd base rates'!G$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,7)))\n*$R517","v":3547.9949319999996},{"$f":"(($D517*'fnd base rates'!H$107)\n+($E517*'fnd base rates'!H$108)\n+($F517*'fnd base rates'!H$109)\n+($G517*'fnd base rates'!H$110)\n+($H517*'fnd base rates'!H$111)\n+($I517*'fnd base rates'!H$112)\n+($J517*'fnd base rates'!H$113)\n+($K517*'fnd base rates'!H$114)\n+($M517*'fnd base rates'!H$116)\n+($N517*'fnd base rates'!H$117)\n+($O517*'fnd base rates'!H$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,8)))","v":14903.255540000002},{"$f":"(($D517*'fnd base rates'!I$107)\n+($E517*'fnd base rates'!I$108)\n+($F517*'fnd base rates'!I$109)\n+($G517*'fnd base rates'!I$110)\n+($H517*'fnd base rates'!I$111)\n+($I517*'fnd base rates'!I$112)\n+($J517*'fnd base rates'!I$113)\n+($K517*'fnd base rates'!I$114)\n+($M517*'fnd base rates'!I$116)\n+($N517*'fnd base rates'!I$117)\n+($O517*'fnd base rates'!I$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,9)))\n*$R517","v":8290.59},{"$f":"(($D517*'fnd base rates'!J$107)\n+($E517*'fnd base rates'!J$108)\n+($F517*'fnd base rates'!J$109)\n+($G517*'fnd base rates'!J$110)\n+($H517*'fnd base rates'!J$111)\n+($I517*'fnd base rates'!J$112)\n+($J517*'fnd base rates'!J$113)\n+($K517*'fnd base rates'!J$114)\n+($M517*'fnd base rates'!J$116)\n+($N517*'fnd base rates'!J$117)\n+($O517*'fnd base rates'!J$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,10)))\n*$R517","v":9969.65},{"$f":"(($D517*'fnd base rates'!K$107)\n+($E517*'fnd base rates'!K$108)\n+($F517*'fnd base rates'!K$109)\n+($G517*'fnd base rates'!K$110)\n+($H517*'fnd base rates'!K$111)\n+($I517*'fnd base rates'!K$112)\n+($J517*'fnd base rates'!K$113)\n+($K517*'fnd base rates'!K$114)\n+($M517*'fnd base rates'!K$116)\n+($N517*'fnd base rates'!K$117)\n+($O517*'fnd base rates'!K$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,11)))\n*$R517","v":24070.018135999999},{"$f":"(($D517*'fnd base rates'!L$107)\n+($E517*'fnd base rates'!L$108)\n+($F517*'fnd base rates'!L$109)\n+($G517*'fnd base rates'!L$110)\n+($H517*'fnd base rates'!L$111)\n+($I517*'fnd base rates'!L$112)\n+($J517*'fnd base rates'!L$113)\n+($K517*'fnd base rates'!L$114)\n+($M517*'fnd base rates'!L$116)\n+($N517*'fnd base rates'!L$117)\n+($O517*'fnd base rates'!L$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,12)))","v":25811.321261999998},{"$f":"(($D517*'fnd base rates'!M$107)\n+($E517*'fnd base rates'!M$108)\n+($F517*'fnd base rates'!M$109)\n+($G517*'fnd base rates'!M$110)\n+($H517*'fnd base rates'!M$111)\n+($I517*'fnd base rates'!M$112)\n+($J517*'fnd base rates'!M$113)\n+($K517*'fnd base rates'!M$114)\n+($M517*'fnd base rates'!M$116)\n+($N517*'fnd base rates'!M$117)\n+($O517*'fnd base rates'!M$118)\n+($P517*VLOOKUP($S517+12,rate_basefnd,13)))","v":0},226273.027076,null,478352725,"478","352","725",1,22,226273.027076,10285,0,10285,null,null,null,null,null,10363,0,10363,-78,10285,0,10285]
[478,478352730,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D518","v":0},{"$f":"'fnd enro'!E518","v":0},{"$f":"'fnd enro'!F518","v":0},{"$f":"'fnd enro'!G518","v":0},{"$f":"'fnd enro'!H518","v":0},{"$f":"'fnd enro'!I518","v":1},{"$f":"'fnd enro'!J518","v":0},{"$f":"'fnd enro'!K518","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L518","v":0},{"$f":"'fnd enro'!M518+'fnd enro'!N518","v":0},{"$f":"'fnd enro'!O518","v":0},{"$f":"'fnd enro'!P518","v":0},{"$f":"'fnd enro'!Q518","v":0},{"$f":"'fnd enro'!S518","v":1},1,{"$f":"VALUE('fnd enro'!R518)","v":1},null,{"$f":"(($D518*'fnd base rates'!C$107)\n+($E518*'fnd base rates'!C$108)\n+($F518*'fnd base rates'!C$109)\n+($G518*'fnd base rates'!C$110)\n+($H518*'fnd base rates'!C$111)\n+($I518*'fnd base rates'!C$112)\n+($J518*'fnd base rates'!C$113)\n+($K518*'fnd base rates'!C$114)\n+($M518*'fnd base rates'!C$116)\n+($N518*'fnd base rates'!C$117)\n+($O518*'fnd base rates'!C$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,3)))\n*$R518","v":504.28889900000001},{"$f":"(($D518*'fnd base rates'!D$107)\n+($E518*'fnd base rates'!D$108)\n+($F518*'fnd base rates'!D$109)\n+($G518*'fnd base rates'!D$110)\n+($H518*'fnd base rates'!D$111)\n+($I518*'fnd base rates'!D$112)\n+($J518*'fnd base rates'!D$113)\n+($K518*'fnd base rates'!D$114)\n+($M518*'fnd base rates'!D$116)\n+($N518*'fnd base rates'!D$117)\n+($O518*'fnd base rates'!D$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,4)))\n*$R518","v":721.95},{"$f":"(($D518*'fnd base rates'!E$107)\n+($E518*'fnd base rates'!E$108)\n+($F518*'fnd base rates'!E$109)\n+($G518*'fnd base rates'!E$110)\n+($H518*'fnd base rates'!E$111)\n+($I518*'fnd base rates'!E$112)\n+($J518*'fnd base rates'!E$113)\n+($K518*'fnd base rates'!E$114)\n+($M518*'fnd base rates'!E$116)\n+($N518*'fnd base rates'!E$117)\n+($O518*'fnd base rates'!E$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,5)))\n*$R518","v":4628.9477230000002},{"$f":"(($D518*'fnd base rates'!F$107)\n+($E518*'fnd base rates'!F$108)\n+($F518*'fnd base rates'!F$109)\n+($G518*'fnd base rates'!F$110)\n+($H518*'fnd base rates'!F$111)\n+($I518*'fnd base rates'!F$112)\n+($J518*'fnd base rates'!F$113)\n+($K518*'fnd base rates'!F$114)\n+($M518*'fnd base rates'!F$116)\n+($N518*'fnd base rates'!F$117)\n+($O518*'fnd base rates'!F$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,6)))\n*$R518","v":830.94825100000003},{"$f":"(($D518*'fnd base rates'!G$107)\n+($E518*'fnd base rates'!G$108)\n+($F518*'fnd base rates'!G$109)\n+($G518*'fnd base rates'!G$110)\n+($H518*'fnd base rates'!G$111)\n+($I518*'fnd base rates'!G$112)\n+($J518*'fnd base rates'!G$113)\n+($K518*'fnd base rates'!G$114)\n+($M518*'fnd base rates'!G$116)\n+($N518*'fnd base rates'!G$117)\n+($O518*'fnd base rates'!G$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,7)))\n*$R518","v":154.34340599999999},{"$f":"(($D518*'fnd base rates'!H$107)\n+($E518*'fnd base rates'!H$108)\n+($F518*'fnd base rates'!H$109)\n+($G518*'fnd base rates'!H$110)\n+($H518*'fnd base rates'!H$111)\n+($I518*'fnd base rates'!H$112)\n+($J518*'fnd base rates'!H$113)\n+($K518*'fnd base rates'!H$114)\n+($M518*'fnd base rates'!H$116)\n+($N518*'fnd base rates'!H$117)\n+($O518*'fnd base rates'!H$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D518*'fnd base rates'!I$107)\n+($E518*'fnd base rates'!I$108)\n+($F518*'fnd base rates'!I$109)\n+($G518*'fnd base rates'!I$110)\n+($H518*'fnd base rates'!I$111)\n+($I518*'fnd base rates'!I$112)\n+($J518*'fnd base rates'!I$113)\n+($K518*'fnd base rates'!I$114)\n+($M518*'fnd base rates'!I$116)\n+($N518*'fnd base rates'!I$117)\n+($O518*'fnd base rates'!I$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,9)))\n*$R518","v":401.93},{"$f":"(($D518*'fnd base rates'!J$107)\n+($E518*'fnd base rates'!J$108)\n+($F518*'fnd base rates'!J$109)\n+($G518*'fnd base rates'!J$110)\n+($H518*'fnd base rates'!J$111)\n+($I518*'fnd base rates'!J$112)\n+($J518*'fnd base rates'!J$113)\n+($K518*'fnd base rates'!J$114)\n+($M518*'fnd base rates'!J$116)\n+($N518*'fnd base rates'!J$117)\n+($O518*'fnd base rates'!J$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,10)))\n*$R518","v":541.41},{"$f":"(($D518*'fnd base rates'!K$107)\n+($E518*'fnd base rates'!K$108)\n+($F518*'fnd base rates'!K$109)\n+($G518*'fnd base rates'!K$110)\n+($H518*'fnd base rates'!K$111)\n+($I518*'fnd base rates'!K$112)\n+($J518*'fnd base rates'!K$113)\n+($K518*'fnd base rates'!K$114)\n+($M518*'fnd base rates'!K$116)\n+($N518*'fnd base rates'!K$117)\n+($O518*'fnd base rates'!K$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,11)))\n*$R518","v":1083.077188},{"$f":"(($D518*'fnd base rates'!L$107)\n+($E518*'fnd base rates'!L$108)\n+($F518*'fnd base rates'!L$109)\n+($G518*'fnd base rates'!L$110)\n+($H518*'fnd base rates'!L$111)\n+($I518*'fnd base rates'!L$112)\n+($J518*'fnd base rates'!L$113)\n+($K518*'fnd base rates'!L$114)\n+($M518*'fnd base rates'!L$116)\n+($N518*'fnd base rates'!L$117)\n+($O518*'fnd base rates'!L$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D518*'fnd base rates'!M$107)\n+($E518*'fnd base rates'!M$108)\n+($F518*'fnd base rates'!M$109)\n+($G518*'fnd base rates'!M$110)\n+($H518*'fnd base rates'!M$111)\n+($I518*'fnd base rates'!M$112)\n+($J518*'fnd base rates'!M$113)\n+($K518*'fnd base rates'!M$114)\n+($M518*'fnd base rates'!M$116)\n+($N518*'fnd base rates'!M$117)\n+($O518*'fnd base rates'!M$118)\n+($P518*VLOOKUP($S518+12,rate_basefnd,13)))","v":0},10765.593957999999,null,478352730,"478","352","730",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[478,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D519","v":0},{"$f":"'fnd enro'!E519","v":0},{"$f":"'fnd enro'!F519","v":0},{"$f":"'fnd enro'!G519","v":0},{"$f":"'fnd enro'!H519","v":13},{"$f":"'fnd enro'!I519","v":20},{"$f":"'fnd enro'!J519","v":0},{"$f":"'fnd enro'!K519","v":1.2506999999999999},{"$f":"'fnd enro'!L519","v":0},{"$f":"'fnd enro'!M519+'fnd enro'!N519","v":0},{"$f":"'fnd enro'!O519","v":0},{"$f":"'fnd enro'!P519","v":0},{"$f":"'fnd enro'!Q519","v":5},{"$f":"'fnd enro'!S519","v":33},1,{"$f":"VALUE('fnd enro'!R519)","v":4},null,{"$f":"(($D519*'fnd base rates'!C$107)\n+($E519*'fnd base rates'!C$108)\n+($F519*'fnd base rates'!C$109)\n+($G519*'fnd base rates'!C$110)\n+($H519*'fnd base rates'!C$111)\n+($I519*'fnd base rates'!C$112)\n+($J519*'fnd base rates'!C$113)\n+($K519*'fnd base rates'!C$114)\n+($M519*'fnd base rates'!C$116)\n+($N519*'fnd base rates'!C$117)\n+($O519*'fnd base rates'!C$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,3)))\n*$R519","v":16910.133666999998},{"$f":"(($D519*'fnd base rates'!D$107)\n+($E519*'fnd base rates'!D$108)\n+($F519*'fnd base rates'!D$109)\n+($G519*'fnd base rates'!D$110)\n+($H519*'fnd base rates'!D$111)\n+($I519*'fnd base rates'!D$112)\n+($J519*'fnd base rates'!D$113)\n+($K519*'fnd base rates'!D$114)\n+($M519*'fnd base rates'!D$116)\n+($N519*'fnd base rates'!D$117)\n+($O519*'fnd base rates'!D$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,4)))\n*$R519","v":25096.899999999998},{"$f":"(($D519*'fnd base rates'!E$107)\n+($E519*'fnd base rates'!E$108)\n+($F519*'fnd base rates'!E$109)\n+($G519*'fnd base rates'!E$110)\n+($H519*'fnd base rates'!E$111)\n+($I519*'fnd base rates'!E$112)\n+($J519*'fnd base rates'!E$113)\n+($K519*'fnd base rates'!E$114)\n+($M519*'fnd base rates'!E$116)\n+($N519*'fnd base rates'!E$117)\n+($O519*'fnd base rates'!E$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,5)))\n*$R519","v":147356.904859},{"$f":"(($D519*'fnd base rates'!F$107)\n+($E519*'fnd base rates'!F$108)\n+($F519*'fnd base rates'!F$109)\n+($G519*'fnd base rates'!F$110)\n+($H519*'fnd base rates'!F$111)\n+($I519*'fnd base rates'!F$112)\n+($J519*'fnd base rates'!F$113)\n+($K519*'fnd base rates'!F$114)\n+($M519*'fnd base rates'!F$116)\n+($N519*'fnd base rates'!F$117)\n+($O519*'fnd base rates'!F$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,6)))\n*$R519","v":28752.102283},{"$f":"(($D519*'fnd base rates'!G$107)\n+($E519*'fnd base rates'!G$108)\n+($F519*'fnd base rates'!G$109)\n+($G519*'fnd base rates'!G$110)\n+($H519*'fnd base rates'!G$111)\n+($I519*'fnd base rates'!G$112)\n+($J519*'fnd base rates'!G$113)\n+($K519*'fnd base rates'!G$114)\n+($M519*'fnd base rates'!G$116)\n+($N519*'fnd base rates'!G$117)\n+($O519*'fnd base rates'!G$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,7)))\n*$R519","v":5752.0123979999998},{"$f":"(($D519*'fnd base rates'!H$107)\n+($E519*'fnd base rates'!H$108)\n+($F519*'fnd base rates'!H$109)\n+($G519*'fnd base rates'!H$110)\n+($H519*'fnd base rates'!H$111)\n+($I519*'fnd base rates'!H$112)\n+($J519*'fnd base rates'!H$113)\n+($K519*'fnd base rates'!H$114)\n+($M519*'fnd base rates'!H$116)\n+($N519*'fnd base rates'!H$117)\n+($O519*'fnd base rates'!H$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,8)))","v":22132.68331},{"$f":"(($D519*'fnd base rates'!I$107)\n+($E519*'fnd base rates'!I$108)\n+($F519*'fnd base rates'!I$109)\n+($G519*'fnd base rates'!I$110)\n+($H519*'fnd base rates'!I$111)\n+($I519*'fnd base rates'!I$112)\n+($J519*'fnd base rates'!I$113)\n+($K519*'fnd base rates'!I$114)\n+($M519*'fnd base rates'!I$116)\n+($N519*'fnd base rates'!I$117)\n+($O519*'fnd base rates'!I$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,9)))\n*$R519","v":12709.92},{"$f":"(($D519*'fnd base rates'!J$107)\n+($E519*'fnd base rates'!J$108)\n+($F519*'fnd base rates'!J$109)\n+($G519*'fnd base rates'!J$110)\n+($H519*'fnd base rates'!J$111)\n+($I519*'fnd base rates'!J$112)\n+($J519*'fnd base rates'!J$113)\n+($K519*'fnd base rates'!J$114)\n+($M519*'fnd base rates'!J$116)\n+($N519*'fnd base rates'!J$117)\n+($O519*'fnd base rates'!J$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,10)))\n*$R519","v":16494.32},{"$f":"(($D519*'fnd base rates'!K$107)\n+($E519*'fnd base rates'!K$108)\n+($F519*'fnd base rates'!K$109)\n+($G519*'fnd base rates'!K$110)\n+($H519*'fnd base rates'!K$111)\n+($I519*'fnd base rates'!K$112)\n+($J519*'fnd base rates'!K$113)\n+($K519*'fnd base rates'!K$114)\n+($M519*'fnd base rates'!K$116)\n+($N519*'fnd base rates'!K$117)\n+($O519*'fnd base rates'!K$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,11)))\n*$R519","v":36135.317203999999},{"$f":"(($D519*'fnd base rates'!L$107)\n+($E519*'fnd base rates'!L$108)\n+($F519*'fnd base rates'!L$109)\n+($G519*'fnd base rates'!L$110)\n+($H519*'fnd base rates'!L$111)\n+($I519*'fnd base rates'!L$112)\n+($J519*'fnd base rates'!L$113)\n+($K519*'fnd base rates'!L$114)\n+($M519*'fnd base rates'!L$116)\n+($N519*'fnd base rates'!L$117)\n+($O519*'fnd base rates'!L$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,12)))","v":40240.456892999995},{"$f":"(($D519*'fnd base rates'!M$107)\n+($E519*'fnd base rates'!M$108)\n+($F519*'fnd base rates'!M$109)\n+($G519*'fnd base rates'!M$110)\n+($H519*'fnd base rates'!M$111)\n+($I519*'fnd base rates'!M$112)\n+($J519*'fnd base rates'!M$113)\n+($K519*'fnd base rates'!M$114)\n+($M519*'fnd base rates'!M$116)\n+($N519*'fnd base rates'!M$117)\n+($O519*'fnd base rates'!M$118)\n+($P519*VLOOKUP($S519+12,rate_basefnd,13)))","v":0},351580.75061400002,null,478352735,"478","352","735",1,33,351580.75061400002,10654,0,10654,null,null,null,null,null,10733,1,10734,-74,10660,-6,10654]
[478,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D520","v":0},{"$f":"'fnd enro'!E520","v":0},{"$f":"'fnd enro'!F520","v":0},{"$f":"'fnd enro'!G520","v":0},{"$f":"'fnd enro'!H520","v":1},{"$f":"'fnd enro'!I520","v":6},{"$f":"'fnd enro'!J520","v":0},{"$f":"'fnd enro'!K520","v":0.26529999999999998},{"$f":"'fnd enro'!L520","v":0},{"$f":"'fnd enro'!M520+'fnd enro'!N520","v":0},{"$f":"'fnd enro'!O520","v":0},{"$f":"'fnd enro'!P520","v":0},{"$f":"'fnd enro'!Q520","v":0},{"$f":"'fnd enro'!S520","v":7},1,{"$f":"VALUE('fnd enro'!R520)","v":6},null,{"$f":"(($D520*'fnd base rates'!C$107)\n+($E520*'fnd base rates'!C$108)\n+($F520*'fnd base rates'!C$109)\n+($G520*'fnd base rates'!C$110)\n+($H520*'fnd base rates'!C$111)\n+($I520*'fnd base rates'!C$112)\n+($J520*'fnd base rates'!C$113)\n+($K520*'fnd base rates'!C$114)\n+($M520*'fnd base rates'!C$116)\n+($N520*'fnd base rates'!C$117)\n+($O520*'fnd base rates'!C$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,3)))\n*$R520","v":3530.022293},{"$f":"(($D520*'fnd base rates'!D$107)\n+($E520*'fnd base rates'!D$108)\n+($F520*'fnd base rates'!D$109)\n+($G520*'fnd base rates'!D$110)\n+($H520*'fnd base rates'!D$111)\n+($I520*'fnd base rates'!D$112)\n+($J520*'fnd base rates'!D$113)\n+($K520*'fnd base rates'!D$114)\n+($M520*'fnd base rates'!D$116)\n+($N520*'fnd base rates'!D$117)\n+($O520*'fnd base rates'!D$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,4)))\n*$R520","v":5053.6500000000005},{"$f":"(($D520*'fnd base rates'!E$107)\n+($E520*'fnd base rates'!E$108)\n+($F520*'fnd base rates'!E$109)\n+($G520*'fnd base rates'!E$110)\n+($H520*'fnd base rates'!E$111)\n+($I520*'fnd base rates'!E$112)\n+($J520*'fnd base rates'!E$113)\n+($K520*'fnd base rates'!E$114)\n+($M520*'fnd base rates'!E$116)\n+($N520*'fnd base rates'!E$117)\n+($O520*'fnd base rates'!E$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,5)))\n*$R520","v":31031.794061000001},{"$f":"(($D520*'fnd base rates'!F$107)\n+($E520*'fnd base rates'!F$108)\n+($F520*'fnd base rates'!F$109)\n+($G520*'fnd base rates'!F$110)\n+($H520*'fnd base rates'!F$111)\n+($I520*'fnd base rates'!F$112)\n+($J520*'fnd base rates'!F$113)\n+($K520*'fnd base rates'!F$114)\n+($M520*'fnd base rates'!F$116)\n+($N520*'fnd base rates'!F$117)\n+($O520*'fnd base rates'!F$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,6)))\n*$R520","v":5919.0077569999994},{"$f":"(($D520*'fnd base rates'!G$107)\n+($E520*'fnd base rates'!G$108)\n+($F520*'fnd base rates'!G$109)\n+($G520*'fnd base rates'!G$110)\n+($H520*'fnd base rates'!G$111)\n+($I520*'fnd base rates'!G$112)\n+($J520*'fnd base rates'!G$113)\n+($K520*'fnd base rates'!G$114)\n+($M520*'fnd base rates'!G$116)\n+($N520*'fnd base rates'!G$117)\n+($O520*'fnd base rates'!G$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,7)))\n*$R520","v":1084.7138419999999},{"$f":"(($D520*'fnd base rates'!H$107)\n+($E520*'fnd base rates'!H$108)\n+($F520*'fnd base rates'!H$109)\n+($G520*'fnd base rates'!H$110)\n+($H520*'fnd base rates'!H$111)\n+($I520*'fnd base rates'!H$112)\n+($J520*'fnd base rates'!H$113)\n+($K520*'fnd base rates'!H$114)\n+($M520*'fnd base rates'!H$116)\n+($N520*'fnd base rates'!H$117)\n+($O520*'fnd base rates'!H$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,8)))","v":5180.4794899999997},{"$f":"(($D520*'fnd base rates'!I$107)\n+($E520*'fnd base rates'!I$108)\n+($F520*'fnd base rates'!I$109)\n+($G520*'fnd base rates'!I$110)\n+($H520*'fnd base rates'!I$111)\n+($I520*'fnd base rates'!I$112)\n+($J520*'fnd base rates'!I$113)\n+($K520*'fnd base rates'!I$114)\n+($M520*'fnd base rates'!I$116)\n+($N520*'fnd base rates'!I$117)\n+($O520*'fnd base rates'!I$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,9)))\n*$R520","v":2732.22},{"$f":"(($D520*'fnd base rates'!J$107)\n+($E520*'fnd base rates'!J$108)\n+($F520*'fnd base rates'!J$109)\n+($G520*'fnd base rates'!J$110)\n+($H520*'fnd base rates'!J$111)\n+($I520*'fnd base rates'!J$112)\n+($J520*'fnd base rates'!J$113)\n+($K520*'fnd base rates'!J$114)\n+($M520*'fnd base rates'!J$116)\n+($N520*'fnd base rates'!J$117)\n+($O520*'fnd base rates'!J$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,10)))\n*$R520","v":3483.25},{"$f":"(($D520*'fnd base rates'!K$107)\n+($E520*'fnd base rates'!K$108)\n+($F520*'fnd base rates'!K$109)\n+($G520*'fnd base rates'!K$110)\n+($H520*'fnd base rates'!K$111)\n+($I520*'fnd base rates'!K$112)\n+($J520*'fnd base rates'!K$113)\n+($K520*'fnd base rates'!K$114)\n+($M520*'fnd base rates'!K$116)\n+($N520*'fnd base rates'!K$117)\n+($O520*'fnd base rates'!K$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,11)))\n*$R520","v":7611.8303159999996},{"$f":"(($D520*'fnd base rates'!L$107)\n+($E520*'fnd base rates'!L$108)\n+($F520*'fnd base rates'!L$109)\n+($G520*'fnd base rates'!L$110)\n+($H520*'fnd base rates'!L$111)\n+($I520*'fnd base rates'!L$112)\n+($J520*'fnd base rates'!L$113)\n+($K520*'fnd base rates'!L$114)\n+($M520*'fnd base rates'!L$116)\n+($N520*'fnd base rates'!L$117)\n+($O520*'fnd base rates'!L$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,12)))","v":7926.8899469999997},{"$f":"(($D520*'fnd base rates'!M$107)\n+($E520*'fnd base rates'!M$108)\n+($F520*'fnd base rates'!M$109)\n+($G520*'fnd base rates'!M$110)\n+($H520*'fnd base rates'!M$111)\n+($I520*'fnd base rates'!M$112)\n+($J520*'fnd base rates'!M$113)\n+($K520*'fnd base rates'!M$114)\n+($M520*'fnd base rates'!M$116)\n+($N520*'fnd base rates'!M$117)\n+($O520*'fnd base rates'!M$118)\n+($P520*VLOOKUP($S520+12,rate_basefnd,13)))","v":0},73553.857705999995,null,478352753,"478","352","753",1,7,73553.857705999995,10508,0,10508,null,null,null,null,null,10581,0,10581,-73,10508,0,10508]
[478,478352755,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D521","v":0},{"$f":"'fnd enro'!E521","v":0},{"$f":"'fnd enro'!F521","v":0},{"$f":"'fnd enro'!G521","v":0},{"$f":"'fnd enro'!H521","v":0},{"$f":"'fnd enro'!I521","v":1},{"$f":"'fnd enro'!J521","v":0},{"$f":"'fnd enro'!K521","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L521","v":0},{"$f":"'fnd enro'!M521+'fnd enro'!N521","v":0},{"$f":"'fnd enro'!O521","v":0},{"$f":"'fnd enro'!P521","v":0},{"$f":"'fnd enro'!Q521","v":0},{"$f":"'fnd enro'!S521","v":1},1,{"$f":"VALUE('fnd enro'!R521)","v":9},null,{"$f":"(($D521*'fnd base rates'!C$107)\n+($E521*'fnd base rates'!C$108)\n+($F521*'fnd base rates'!C$109)\n+($G521*'fnd base rates'!C$110)\n+($H521*'fnd base rates'!C$111)\n+($I521*'fnd base rates'!C$112)\n+($J521*'fnd base rates'!C$113)\n+($K521*'fnd base rates'!C$114)\n+($M521*'fnd base rates'!C$116)\n+($N521*'fnd base rates'!C$117)\n+($O521*'fnd base rates'!C$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,3)))\n*$R521","v":504.28889900000001},{"$f":"(($D521*'fnd base rates'!D$107)\n+($E521*'fnd base rates'!D$108)\n+($F521*'fnd base rates'!D$109)\n+($G521*'fnd base rates'!D$110)\n+($H521*'fnd base rates'!D$111)\n+($I521*'fnd base rates'!D$112)\n+($J521*'fnd base rates'!D$113)\n+($K521*'fnd base rates'!D$114)\n+($M521*'fnd base rates'!D$116)\n+($N521*'fnd base rates'!D$117)\n+($O521*'fnd base rates'!D$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,4)))\n*$R521","v":721.95},{"$f":"(($D521*'fnd base rates'!E$107)\n+($E521*'fnd base rates'!E$108)\n+($F521*'fnd base rates'!E$109)\n+($G521*'fnd base rates'!E$110)\n+($H521*'fnd base rates'!E$111)\n+($I521*'fnd base rates'!E$112)\n+($J521*'fnd base rates'!E$113)\n+($K521*'fnd base rates'!E$114)\n+($M521*'fnd base rates'!E$116)\n+($N521*'fnd base rates'!E$117)\n+($O521*'fnd base rates'!E$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,5)))\n*$R521","v":4628.9477230000002},{"$f":"(($D521*'fnd base rates'!F$107)\n+($E521*'fnd base rates'!F$108)\n+($F521*'fnd base rates'!F$109)\n+($G521*'fnd base rates'!F$110)\n+($H521*'fnd base rates'!F$111)\n+($I521*'fnd base rates'!F$112)\n+($J521*'fnd base rates'!F$113)\n+($K521*'fnd base rates'!F$114)\n+($M521*'fnd base rates'!F$116)\n+($N521*'fnd base rates'!F$117)\n+($O521*'fnd base rates'!F$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,6)))\n*$R521","v":830.94825100000003},{"$f":"(($D521*'fnd base rates'!G$107)\n+($E521*'fnd base rates'!G$108)\n+($F521*'fnd base rates'!G$109)\n+($G521*'fnd base rates'!G$110)\n+($H521*'fnd base rates'!G$111)\n+($I521*'fnd base rates'!G$112)\n+($J521*'fnd base rates'!G$113)\n+($K521*'fnd base rates'!G$114)\n+($M521*'fnd base rates'!G$116)\n+($N521*'fnd base rates'!G$117)\n+($O521*'fnd base rates'!G$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,7)))\n*$R521","v":154.34340599999999},{"$f":"(($D521*'fnd base rates'!H$107)\n+($E521*'fnd base rates'!H$108)\n+($F521*'fnd base rates'!H$109)\n+($G521*'fnd base rates'!H$110)\n+($H521*'fnd base rates'!H$111)\n+($I521*'fnd base rates'!H$112)\n+($J521*'fnd base rates'!H$113)\n+($K521*'fnd base rates'!H$114)\n+($M521*'fnd base rates'!H$116)\n+($N521*'fnd base rates'!H$117)\n+($O521*'fnd base rates'!H$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D521*'fnd base rates'!I$107)\n+($E521*'fnd base rates'!I$108)\n+($F521*'fnd base rates'!I$109)\n+($G521*'fnd base rates'!I$110)\n+($H521*'fnd base rates'!I$111)\n+($I521*'fnd base rates'!I$112)\n+($J521*'fnd base rates'!I$113)\n+($K521*'fnd base rates'!I$114)\n+($M521*'fnd base rates'!I$116)\n+($N521*'fnd base rates'!I$117)\n+($O521*'fnd base rates'!I$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,9)))\n*$R521","v":401.93},{"$f":"(($D521*'fnd base rates'!J$107)\n+($E521*'fnd base rates'!J$108)\n+($F521*'fnd base rates'!J$109)\n+($G521*'fnd base rates'!J$110)\n+($H521*'fnd base rates'!J$111)\n+($I521*'fnd base rates'!J$112)\n+($J521*'fnd base rates'!J$113)\n+($K521*'fnd base rates'!J$114)\n+($M521*'fnd base rates'!J$116)\n+($N521*'fnd base rates'!J$117)\n+($O521*'fnd base rates'!J$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,10)))\n*$R521","v":541.41},{"$f":"(($D521*'fnd base rates'!K$107)\n+($E521*'fnd base rates'!K$108)\n+($F521*'fnd base rates'!K$109)\n+($G521*'fnd base rates'!K$110)\n+($H521*'fnd base rates'!K$111)\n+($I521*'fnd base rates'!K$112)\n+($J521*'fnd base rates'!K$113)\n+($K521*'fnd base rates'!K$114)\n+($M521*'fnd base rates'!K$116)\n+($N521*'fnd base rates'!K$117)\n+($O521*'fnd base rates'!K$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,11)))\n*$R521","v":1083.077188},{"$f":"(($D521*'fnd base rates'!L$107)\n+($E521*'fnd base rates'!L$108)\n+($F521*'fnd base rates'!L$109)\n+($G521*'fnd base rates'!L$110)\n+($H521*'fnd base rates'!L$111)\n+($I521*'fnd base rates'!L$112)\n+($J521*'fnd base rates'!L$113)\n+($K521*'fnd base rates'!L$114)\n+($M521*'fnd base rates'!L$116)\n+($N521*'fnd base rates'!L$117)\n+($O521*'fnd base rates'!L$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D521*'fnd base rates'!M$107)\n+($E521*'fnd base rates'!M$108)\n+($F521*'fnd base rates'!M$109)\n+($G521*'fnd base rates'!M$110)\n+($H521*'fnd base rates'!M$111)\n+($I521*'fnd base rates'!M$112)\n+($J521*'fnd base rates'!M$113)\n+($K521*'fnd base rates'!M$114)\n+($M521*'fnd base rates'!M$116)\n+($N521*'fnd base rates'!M$117)\n+($O521*'fnd base rates'!M$118)\n+($P521*VLOOKUP($S521+12,rate_basefnd,13)))","v":0},10765.593957999999,null,478352755,"478","352","755",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,15435,62,15497,-4731,10766,0,10766]
[478,478352770,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D522","v":0},{"$f":"'fnd enro'!E522","v":0},{"$f":"'fnd enro'!F522","v":0},{"$f":"'fnd enro'!G522","v":0},{"$f":"'fnd enro'!H522","v":0},{"$f":"'fnd enro'!I522","v":2},{"$f":"'fnd enro'!J522","v":0},{"$f":"'fnd enro'!K522","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L522","v":0},{"$f":"'fnd enro'!M522+'fnd enro'!N522","v":0},{"$f":"'fnd enro'!O522","v":0},{"$f":"'fnd enro'!P522","v":0},{"$f":"'fnd enro'!Q522","v":0},{"$f":"'fnd enro'!S522","v":2},1,{"$f":"VALUE('fnd enro'!R522)","v":5},null,{"$f":"(($D522*'fnd base rates'!C$107)\n+($E522*'fnd base rates'!C$108)\n+($F522*'fnd base rates'!C$109)\n+($G522*'fnd base rates'!C$110)\n+($H522*'fnd base rates'!C$111)\n+($I522*'fnd base rates'!C$112)\n+($J522*'fnd base rates'!C$113)\n+($K522*'fnd base rates'!C$114)\n+($M522*'fnd base rates'!C$116)\n+($N522*'fnd base rates'!C$117)\n+($O522*'fnd base rates'!C$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,3)))\n*$R522","v":1008.577798},{"$f":"(($D522*'fnd base rates'!D$107)\n+($E522*'fnd base rates'!D$108)\n+($F522*'fnd base rates'!D$109)\n+($G522*'fnd base rates'!D$110)\n+($H522*'fnd base rates'!D$111)\n+($I522*'fnd base rates'!D$112)\n+($J522*'fnd base rates'!D$113)\n+($K522*'fnd base rates'!D$114)\n+($M522*'fnd base rates'!D$116)\n+($N522*'fnd base rates'!D$117)\n+($O522*'fnd base rates'!D$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,4)))\n*$R522","v":1443.9},{"$f":"(($D522*'fnd base rates'!E$107)\n+($E522*'fnd base rates'!E$108)\n+($F522*'fnd base rates'!E$109)\n+($G522*'fnd base rates'!E$110)\n+($H522*'fnd base rates'!E$111)\n+($I522*'fnd base rates'!E$112)\n+($J522*'fnd base rates'!E$113)\n+($K522*'fnd base rates'!E$114)\n+($M522*'fnd base rates'!E$116)\n+($N522*'fnd base rates'!E$117)\n+($O522*'fnd base rates'!E$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,5)))\n*$R522","v":9257.8954460000004},{"$f":"(($D522*'fnd base rates'!F$107)\n+($E522*'fnd base rates'!F$108)\n+($F522*'fnd base rates'!F$109)\n+($G522*'fnd base rates'!F$110)\n+($H522*'fnd base rates'!F$111)\n+($I522*'fnd base rates'!F$112)\n+($J522*'fnd base rates'!F$113)\n+($K522*'fnd base rates'!F$114)\n+($M522*'fnd base rates'!F$116)\n+($N522*'fnd base rates'!F$117)\n+($O522*'fnd base rates'!F$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,6)))\n*$R522","v":1661.8965020000001},{"$f":"(($D522*'fnd base rates'!G$107)\n+($E522*'fnd base rates'!G$108)\n+($F522*'fnd base rates'!G$109)\n+($G522*'fnd base rates'!G$110)\n+($H522*'fnd base rates'!G$111)\n+($I522*'fnd base rates'!G$112)\n+($J522*'fnd base rates'!G$113)\n+($K522*'fnd base rates'!G$114)\n+($M522*'fnd base rates'!G$116)\n+($N522*'fnd base rates'!G$117)\n+($O522*'fnd base rates'!G$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,7)))\n*$R522","v":308.68681199999997},{"$f":"(($D522*'fnd base rates'!H$107)\n+($E522*'fnd base rates'!H$108)\n+($F522*'fnd base rates'!H$109)\n+($G522*'fnd base rates'!H$110)\n+($H522*'fnd base rates'!H$111)\n+($I522*'fnd base rates'!H$112)\n+($J522*'fnd base rates'!H$113)\n+($K522*'fnd base rates'!H$114)\n+($M522*'fnd base rates'!H$116)\n+($N522*'fnd base rates'!H$117)\n+($O522*'fnd base rates'!H$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D522*'fnd base rates'!I$107)\n+($E522*'fnd base rates'!I$108)\n+($F522*'fnd base rates'!I$109)\n+($G522*'fnd base rates'!I$110)\n+($H522*'fnd base rates'!I$111)\n+($I522*'fnd base rates'!I$112)\n+($J522*'fnd base rates'!I$113)\n+($K522*'fnd base rates'!I$114)\n+($M522*'fnd base rates'!I$116)\n+($N522*'fnd base rates'!I$117)\n+($O522*'fnd base rates'!I$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,9)))\n*$R522","v":803.86},{"$f":"(($D522*'fnd base rates'!J$107)\n+($E522*'fnd base rates'!J$108)\n+($F522*'fnd base rates'!J$109)\n+($G522*'fnd base rates'!J$110)\n+($H522*'fnd base rates'!J$111)\n+($I522*'fnd base rates'!J$112)\n+($J522*'fnd base rates'!J$113)\n+($K522*'fnd base rates'!J$114)\n+($M522*'fnd base rates'!J$116)\n+($N522*'fnd base rates'!J$117)\n+($O522*'fnd base rates'!J$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,10)))\n*$R522","v":1082.82},{"$f":"(($D522*'fnd base rates'!K$107)\n+($E522*'fnd base rates'!K$108)\n+($F522*'fnd base rates'!K$109)\n+($G522*'fnd base rates'!K$110)\n+($H522*'fnd base rates'!K$111)\n+($I522*'fnd base rates'!K$112)\n+($J522*'fnd base rates'!K$113)\n+($K522*'fnd base rates'!K$114)\n+($M522*'fnd base rates'!K$116)\n+($N522*'fnd base rates'!K$117)\n+($O522*'fnd base rates'!K$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,11)))\n*$R522","v":2166.154376},{"$f":"(($D522*'fnd base rates'!L$107)\n+($E522*'fnd base rates'!L$108)\n+($F522*'fnd base rates'!L$109)\n+($G522*'fnd base rates'!L$110)\n+($H522*'fnd base rates'!L$111)\n+($I522*'fnd base rates'!L$112)\n+($J522*'fnd base rates'!L$113)\n+($K522*'fnd base rates'!L$114)\n+($M522*'fnd base rates'!L$116)\n+($N522*'fnd base rates'!L$117)\n+($O522*'fnd base rates'!L$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D522*'fnd base rates'!M$107)\n+($E522*'fnd base rates'!M$108)\n+($F522*'fnd base rates'!M$109)\n+($G522*'fnd base rates'!M$110)\n+($H522*'fnd base rates'!M$111)\n+($I522*'fnd base rates'!M$112)\n+($J522*'fnd base rates'!M$113)\n+($K522*'fnd base rates'!M$114)\n+($M522*'fnd base rates'!M$116)\n+($N522*'fnd base rates'!M$117)\n+($O522*'fnd base rates'!M$118)\n+($P522*VLOOKUP($S522+12,rate_basefnd,13)))","v":0},21531.187915999999,null,478352770,"478","352","770",1,{"$f":"enro","v":2},21531.187915999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[478,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"'fnd enro'!D523","v":0},{"$f":"'fnd enro'!E523","v":0},{"$f":"'fnd enro'!F523","v":0},{"$f":"'fnd enro'!G523","v":0},{"$f":"'fnd enro'!H523","v":8},{"$f":"'fnd enro'!I523","v":10},{"$f":"'fnd enro'!J523","v":0},{"$f":"'fnd enro'!K523","v":0.68220000000000003},{"$f":"'fnd enro'!L523","v":0},{"$f":"'fnd enro'!M523+'fnd enro'!N523","v":0},{"$f":"'fnd enro'!O523","v":0},{"$f":"'fnd enro'!P523","v":0},{"$f":"'fnd enro'!Q523","v":0},{"$f":"'fnd enro'!S523","v":18},{"$f":"VLOOKUP(B523,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!R523)","v":3},null,{"$f":"(($D523*'fnd base rates'!C$107)\n+($E523*'fnd base rates'!C$108)\n+($F523*'fnd base rates'!C$109)\n+($G523*'fnd base rates'!C$110)\n+($H523*'fnd base rates'!C$111)\n+($I523*'fnd base rates'!C$112)\n+($J523*'fnd base rates'!C$113)\n+($K523*'fnd base rates'!C$114)\n+($M523*'fnd base rates'!C$116)\n+($N523*'fnd base rates'!C$117)\n+($O523*'fnd base rates'!C$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,3)))\n*$R523","v":9077.2001820000005},{"$f":"(($D523*'fnd base rates'!D$107)\n+($E523*'fnd base rates'!D$108)\n+($F523*'fnd base rates'!D$109)\n+($G523*'fnd base rates'!D$110)\n+($H523*'fnd base rates'!D$111)\n+($I523*'fnd base rates'!D$112)\n+($J523*'fnd base rates'!D$113)\n+($K523*'fnd base rates'!D$114)\n+($M523*'fnd base rates'!D$116)\n+($N523*'fnd base rates'!D$117)\n+($O523*'fnd base rates'!D$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,4)))\n*$R523","v":12995.1},{"$f":"(($D523*'fnd base rates'!E$107)\n+($E523*'fnd base rates'!E$108)\n+($F523*'fnd base rates'!E$109)\n+($G523*'fnd base rates'!E$110)\n+($H523*'fnd base rates'!E$111)\n+($I523*'fnd base rates'!E$112)\n+($J523*'fnd base rates'!E$113)\n+($K523*'fnd base rates'!E$114)\n+($M523*'fnd base rates'!E$116)\n+($N523*'fnd base rates'!E$117)\n+($O523*'fnd base rates'!E$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,5)))\n*$R523","v":72354.339013999997},{"$f":"(($D523*'fnd base rates'!F$107)\n+($E523*'fnd base rates'!F$108)\n+($F523*'fnd base rates'!F$109)\n+($G523*'fnd base rates'!F$110)\n+($H523*'fnd base rates'!F$111)\n+($I523*'fnd base rates'!F$112)\n+($J523*'fnd base rates'!F$113)\n+($K523*'fnd base rates'!F$114)\n+($M523*'fnd base rates'!F$116)\n+($N523*'fnd base rates'!F$117)\n+($O523*'fnd base rates'!F$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,6)))\n*$R523","v":15776.028518000003},{"$f":"(($D523*'fnd base rates'!G$107)\n+($E523*'fnd base rates'!G$108)\n+($F523*'fnd base rates'!G$109)\n+($G523*'fnd base rates'!G$110)\n+($H523*'fnd base rates'!G$111)\n+($I523*'fnd base rates'!G$112)\n+($J523*'fnd base rates'!G$113)\n+($K523*'fnd base rates'!G$114)\n+($M523*'fnd base rates'!G$116)\n+($N523*'fnd base rates'!G$117)\n+($O523*'fnd base rates'!G$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,7)))\n*$R523","v":2812.6613079999997},{"$f":"(($D523*'fnd base rates'!H$107)\n+($E523*'fnd base rates'!H$108)\n+($F523*'fnd base rates'!H$109)\n+($G523*'fnd base rates'!H$110)\n+($H523*'fnd base rates'!H$111)\n+($I523*'fnd base rates'!H$112)\n+($J523*'fnd base rates'!H$113)\n+($K523*'fnd base rates'!H$114)\n+($M523*'fnd base rates'!H$116)\n+($N523*'fnd base rates'!H$117)\n+($O523*'fnd base rates'!H$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,8)))","v":11760.627259999999},{"$f":"(($D523*'fnd base rates'!I$107)\n+($E523*'fnd base rates'!I$108)\n+($F523*'fnd base rates'!I$109)\n+($G523*'fnd base rates'!I$110)\n+($H523*'fnd base rates'!I$111)\n+($I523*'fnd base rates'!I$112)\n+($J523*'fnd base rates'!I$113)\n+($K523*'fnd base rates'!I$114)\n+($M523*'fnd base rates'!I$116)\n+($N523*'fnd base rates'!I$117)\n+($O523*'fnd base rates'!I$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,9)))\n*$R523","v":6584.42},{"$f":"(($D523*'fnd base rates'!J$107)\n+($E523*'fnd base rates'!J$108)\n+($F523*'fnd base rates'!J$109)\n+($G523*'fnd base rates'!J$110)\n+($H523*'fnd base rates'!J$111)\n+($I523*'fnd base rates'!J$112)\n+($J523*'fnd base rates'!J$113)\n+($K523*'fnd base rates'!J$114)\n+($M523*'fnd base rates'!J$116)\n+($N523*'fnd base rates'!J$117)\n+($O523*'fnd base rates'!J$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,10)))\n*$R523","v":7292.4199999999992},{"$f":"(($D523*'fnd base rates'!K$107)\n+($E523*'fnd base rates'!K$108)\n+($F523*'fnd base rates'!K$109)\n+($G523*'fnd base rates'!K$110)\n+($H523*'fnd base rates'!K$111)\n+($I523*'fnd base rates'!K$112)\n+($J523*'fnd base rates'!K$113)\n+($K523*'fnd base rates'!K$114)\n+($M523*'fnd base rates'!K$116)\n+($N523*'fnd base rates'!K$117)\n+($O523*'fnd base rates'!K$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,11)))\n*$R523","v":19737.709384000002},{"$f":"(($D523*'fnd base rates'!L$107)\n+($E523*'fnd base rates'!L$108)\n+($F523*'fnd base rates'!L$109)\n+($G523*'fnd base rates'!L$110)\n+($H523*'fnd base rates'!L$111)\n+($I523*'fnd base rates'!L$112)\n+($J523*'fnd base rates'!L$113)\n+($K523*'fnd base rates'!L$114)\n+($M523*'fnd base rates'!L$116)\n+($N523*'fnd base rates'!L$117)\n+($O523*'fnd base rates'!L$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,12)))","v":20947.785577999999},{"$f":"(($D523*'fnd base rates'!M$107)\n+($E523*'fnd base rates'!M$108)\n+($F523*'fnd base rates'!M$109)\n+($G523*'fnd base rates'!M$110)\n+($H523*'fnd base rates'!M$111)\n+($I523*'fnd base rates'!M$112)\n+($J523*'fnd base rates'!M$113)\n+($K523*'fnd base rates'!M$114)\n+($M523*'fnd base rates'!M$116)\n+($N523*'fnd base rates'!M$117)\n+($O523*'fnd base rates'!M$118)\n+($P523*VLOOKUP($S523+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U523:AE523)","v":179338.29124400002},null,{"$f":"B523","v":478352775},{"$f":"IF($B523<499999999,MID($B523,1,3),MID($B523,1,4))","v":"478"},{"$f":"IF($B523<499999999,MID($B523,4,3),MID($B523,5,3))","v":"352"},{"$f":"IF($B523<499999999,MID($B523,7,3),MID($B523,8,3))","v":"775"},{"$f":"IF(VLOOKUP(VALUE(IF(AH523<499999999,MID(AH523,4,3),MID(AH523,5,3))),distinfo,4)=R523,1,0)","v":1},18,{"$f":"AF523","v":179338.29124400002},{"$f":"IF(OR(AF523=0,AM523=0),0,ROUND(AN523/AM523,0))","v":9963},{"$f":"AO523-AQ523","v":0},9963,null,null,null,null,null,10043,{"$f":"AY523-AW523","v":0},10043,-80,9963,0,9963]
[479,479278005,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D524","v":0},{"$f":"'fnd enro'!E524","v":0},{"$f":"'fnd enro'!F524","v":0},{"$f":"'fnd enro'!G524","v":0},{"$f":"'fnd enro'!H524","v":0},{"$f":"'fnd enro'!I524","v":5},{"$f":"'fnd enro'!J524","v":0},{"$f":"'fnd enro'!K524","v":0.1895},{"$f":"'fnd enro'!L524","v":0},{"$f":"'fnd enro'!M524+'fnd enro'!N524","v":0},{"$f":"'fnd enro'!O524","v":0},{"$f":"'fnd enro'!P524","v":0},{"$f":"'fnd enro'!Q524","v":0},{"$f":"'fnd enro'!S524","v":5},1,{"$f":"VALUE('fnd enro'!R524)","v":7},null,{"$f":"(($D524*'fnd base rates'!C$107)\n+($E524*'fnd base rates'!C$108)\n+($F524*'fnd base rates'!C$109)\n+($G524*'fnd base rates'!C$110)\n+($H524*'fnd base rates'!C$111)\n+($I524*'fnd base rates'!C$112)\n+($J524*'fnd base rates'!C$113)\n+($K524*'fnd base rates'!C$114)\n+($M524*'fnd base rates'!C$116)\n+($N524*'fnd base rates'!C$117)\n+($O524*'fnd base rates'!C$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,3)))\n*$R524","v":2521.4444950000002},{"$f":"(($D524*'fnd base rates'!D$107)\n+($E524*'fnd base rates'!D$108)\n+($F524*'fnd base rates'!D$109)\n+($G524*'fnd base rates'!D$110)\n+($H524*'fnd base rates'!D$111)\n+($I524*'fnd base rates'!D$112)\n+($J524*'fnd base rates'!D$113)\n+($K524*'fnd base rates'!D$114)\n+($M524*'fnd base rates'!D$116)\n+($N524*'fnd base rates'!D$117)\n+($O524*'fnd base rates'!D$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,4)))\n*$R524","v":3609.75},{"$f":"(($D524*'fnd base rates'!E$107)\n+($E524*'fnd base rates'!E$108)\n+($F524*'fnd base rates'!E$109)\n+($G524*'fnd base rates'!E$110)\n+($H524*'fnd base rates'!E$111)\n+($I524*'fnd base rates'!E$112)\n+($J524*'fnd base rates'!E$113)\n+($K524*'fnd base rates'!E$114)\n+($M524*'fnd base rates'!E$116)\n+($N524*'fnd base rates'!E$117)\n+($O524*'fnd base rates'!E$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,5)))\n*$R524","v":23144.738615000002},{"$f":"(($D524*'fnd base rates'!F$107)\n+($E524*'fnd base rates'!F$108)\n+($F524*'fnd base rates'!F$109)\n+($G524*'fnd base rates'!F$110)\n+($H524*'fnd base rates'!F$111)\n+($I524*'fnd base rates'!F$112)\n+($J524*'fnd base rates'!F$113)\n+($K524*'fnd base rates'!F$114)\n+($M524*'fnd base rates'!F$116)\n+($N524*'fnd base rates'!F$117)\n+($O524*'fnd base rates'!F$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,6)))\n*$R524","v":4154.7412550000008},{"$f":"(($D524*'fnd base rates'!G$107)\n+($E524*'fnd base rates'!G$108)\n+($F524*'fnd base rates'!G$109)\n+($G524*'fnd base rates'!G$110)\n+($H524*'fnd base rates'!G$111)\n+($I524*'fnd base rates'!G$112)\n+($J524*'fnd base rates'!G$113)\n+($K524*'fnd base rates'!G$114)\n+($M524*'fnd base rates'!G$116)\n+($N524*'fnd base rates'!G$117)\n+($O524*'fnd base rates'!G$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,7)))\n*$R524","v":771.71703000000002},{"$f":"(($D524*'fnd base rates'!H$107)\n+($E524*'fnd base rates'!H$108)\n+($F524*'fnd base rates'!H$109)\n+($G524*'fnd base rates'!H$110)\n+($H524*'fnd base rates'!H$111)\n+($I524*'fnd base rates'!H$112)\n+($J524*'fnd base rates'!H$113)\n+($K524*'fnd base rates'!H$114)\n+($M524*'fnd base rates'!H$116)\n+($N524*'fnd base rates'!H$117)\n+($O524*'fnd base rates'!H$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,8)))","v":3905.6853500000002},{"$f":"(($D524*'fnd base rates'!I$107)\n+($E524*'fnd base rates'!I$108)\n+($F524*'fnd base rates'!I$109)\n+($G524*'fnd base rates'!I$110)\n+($H524*'fnd base rates'!I$111)\n+($I524*'fnd base rates'!I$112)\n+($J524*'fnd base rates'!I$113)\n+($K524*'fnd base rates'!I$114)\n+($M524*'fnd base rates'!I$116)\n+($N524*'fnd base rates'!I$117)\n+($O524*'fnd base rates'!I$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,9)))\n*$R524","v":2009.65},{"$f":"(($D524*'fnd base rates'!J$107)\n+($E524*'fnd base rates'!J$108)\n+($F524*'fnd base rates'!J$109)\n+($G524*'fnd base rates'!J$110)\n+($H524*'fnd base rates'!J$111)\n+($I524*'fnd base rates'!J$112)\n+($J524*'fnd base rates'!J$113)\n+($K524*'fnd base rates'!J$114)\n+($M524*'fnd base rates'!J$116)\n+($N524*'fnd base rates'!J$117)\n+($O524*'fnd base rates'!J$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,10)))\n*$R524","v":2707.0499999999997},{"$f":"(($D524*'fnd base rates'!K$107)\n+($E524*'fnd base rates'!K$108)\n+($F524*'fnd base rates'!K$109)\n+($G524*'fnd base rates'!K$110)\n+($H524*'fnd base rates'!K$111)\n+($I524*'fnd base rates'!K$112)\n+($J524*'fnd base rates'!K$113)\n+($K524*'fnd base rates'!K$114)\n+($M524*'fnd base rates'!K$116)\n+($N524*'fnd base rates'!K$117)\n+($O524*'fnd base rates'!K$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,11)))\n*$R524","v":5415.3859399999992},{"$f":"(($D524*'fnd base rates'!L$107)\n+($E524*'fnd base rates'!L$108)\n+($F524*'fnd base rates'!L$109)\n+($G524*'fnd base rates'!L$110)\n+($H524*'fnd base rates'!L$111)\n+($I524*'fnd base rates'!L$112)\n+($J524*'fnd base rates'!L$113)\n+($K524*'fnd base rates'!L$114)\n+($M524*'fnd base rates'!L$116)\n+($N524*'fnd base rates'!L$117)\n+($O524*'fnd base rates'!L$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,12)))","v":5587.8071049999999},{"$f":"(($D524*'fnd base rates'!M$107)\n+($E524*'fnd base rates'!M$108)\n+($F524*'fnd base rates'!M$109)\n+($G524*'fnd base rates'!M$110)\n+($H524*'fnd base rates'!M$111)\n+($I524*'fnd base rates'!M$112)\n+($J524*'fnd base rates'!M$113)\n+($K524*'fnd base rates'!M$114)\n+($M524*'fnd base rates'!M$116)\n+($N524*'fnd base rates'!M$117)\n+($O524*'fnd base rates'!M$118)\n+($P524*VLOOKUP($S524+12,rate_basefnd,13)))","v":0},53827.969790000003,null,479278005,"479","278","005",1,5,53827.969790000003,10766,0,10766,null,null,null,null,null,11692,4,11696,-930,10766,0,10766]
[479,479278024,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D525","v":0},{"$f":"'fnd enro'!E525","v":0},{"$f":"'fnd enro'!F525","v":0},{"$f":"'fnd enro'!G525","v":0},{"$f":"'fnd enro'!H525","v":5},{"$f":"'fnd enro'!I525","v":16},{"$f":"'fnd enro'!J525","v":0},{"$f":"'fnd enro'!K525","v":0.79590000000000005},{"$f":"'fnd enro'!L525","v":0},{"$f":"'fnd enro'!M525+'fnd enro'!N525","v":0},{"$f":"'fnd enro'!O525","v":0},{"$f":"'fnd enro'!P525","v":0},{"$f":"'fnd enro'!Q525","v":1},{"$f":"'fnd enro'!S525","v":21},1,{"$f":"VALUE('fnd enro'!R525)","v":4},null,{"$f":"(($D525*'fnd base rates'!C$107)\n+($E525*'fnd base rates'!C$108)\n+($F525*'fnd base rates'!C$109)\n+($G525*'fnd base rates'!C$110)\n+($H525*'fnd base rates'!C$111)\n+($I525*'fnd base rates'!C$112)\n+($J525*'fnd base rates'!C$113)\n+($K525*'fnd base rates'!C$114)\n+($M525*'fnd base rates'!C$116)\n+($N525*'fnd base rates'!C$117)\n+($O525*'fnd base rates'!C$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,3)))\n*$R525","v":10643.786878999999},{"$f":"(($D525*'fnd base rates'!D$107)\n+($E525*'fnd base rates'!D$108)\n+($F525*'fnd base rates'!D$109)\n+($G525*'fnd base rates'!D$110)\n+($H525*'fnd base rates'!D$111)\n+($I525*'fnd base rates'!D$112)\n+($J525*'fnd base rates'!D$113)\n+($K525*'fnd base rates'!D$114)\n+($M525*'fnd base rates'!D$116)\n+($N525*'fnd base rates'!D$117)\n+($O525*'fnd base rates'!D$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,4)))\n*$R525","v":15415.460000000001},{"$f":"(($D525*'fnd base rates'!E$107)\n+($E525*'fnd base rates'!E$108)\n+($F525*'fnd base rates'!E$109)\n+($G525*'fnd base rates'!E$110)\n+($H525*'fnd base rates'!E$111)\n+($I525*'fnd base rates'!E$112)\n+($J525*'fnd base rates'!E$113)\n+($K525*'fnd base rates'!E$114)\n+($M525*'fnd base rates'!E$116)\n+($N525*'fnd base rates'!E$117)\n+($O525*'fnd base rates'!E$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,5)))\n*$R525","v":92838.212182999996},{"$f":"(($D525*'fnd base rates'!F$107)\n+($E525*'fnd base rates'!F$108)\n+($F525*'fnd base rates'!F$109)\n+($G525*'fnd base rates'!F$110)\n+($H525*'fnd base rates'!F$111)\n+($I525*'fnd base rates'!F$112)\n+($J525*'fnd base rates'!F$113)\n+($K525*'fnd base rates'!F$114)\n+($M525*'fnd base rates'!F$116)\n+($N525*'fnd base rates'!F$117)\n+($O525*'fnd base rates'!F$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,6)))\n*$R525","v":17961.763271000003},{"$f":"(($D525*'fnd base rates'!G$107)\n+($E525*'fnd base rates'!G$108)\n+($F525*'fnd base rates'!G$109)\n+($G525*'fnd base rates'!G$110)\n+($H525*'fnd base rates'!G$111)\n+($I525*'fnd base rates'!G$112)\n+($J525*'fnd base rates'!G$113)\n+($K525*'fnd base rates'!G$114)\n+($M525*'fnd base rates'!G$116)\n+($N525*'fnd base rates'!G$117)\n+($O525*'fnd base rates'!G$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,7)))\n*$R525","v":3383.2915260000004},{"$f":"(($D525*'fnd base rates'!H$107)\n+($E525*'fnd base rates'!H$108)\n+($F525*'fnd base rates'!H$109)\n+($G525*'fnd base rates'!H$110)\n+($H525*'fnd base rates'!H$111)\n+($I525*'fnd base rates'!H$112)\n+($J525*'fnd base rates'!H$113)\n+($K525*'fnd base rates'!H$114)\n+($M525*'fnd base rates'!H$116)\n+($N525*'fnd base rates'!H$117)\n+($O525*'fnd base rates'!H$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,8)))","v":14984.95847},{"$f":"(($D525*'fnd base rates'!I$107)\n+($E525*'fnd base rates'!I$108)\n+($F525*'fnd base rates'!I$109)\n+($G525*'fnd base rates'!I$110)\n+($H525*'fnd base rates'!I$111)\n+($I525*'fnd base rates'!I$112)\n+($J525*'fnd base rates'!I$113)\n+($K525*'fnd base rates'!I$114)\n+($M525*'fnd base rates'!I$116)\n+($N525*'fnd base rates'!I$117)\n+($O525*'fnd base rates'!I$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,9)))\n*$R525","v":8134.68},{"$f":"(($D525*'fnd base rates'!J$107)\n+($E525*'fnd base rates'!J$108)\n+($F525*'fnd base rates'!J$109)\n+($G525*'fnd base rates'!J$110)\n+($H525*'fnd base rates'!J$111)\n+($I525*'fnd base rates'!J$112)\n+($J525*'fnd base rates'!J$113)\n+($K525*'fnd base rates'!J$114)\n+($M525*'fnd base rates'!J$116)\n+($N525*'fnd base rates'!J$117)\n+($O525*'fnd base rates'!J$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,10)))\n*$R525","v":10359.280000000001},{"$f":"(($D525*'fnd base rates'!K$107)\n+($E525*'fnd base rates'!K$108)\n+($F525*'fnd base rates'!K$109)\n+($G525*'fnd base rates'!K$110)\n+($H525*'fnd base rates'!K$111)\n+($I525*'fnd base rates'!K$112)\n+($J525*'fnd base rates'!K$113)\n+($K525*'fnd base rates'!K$114)\n+($M525*'fnd base rates'!K$116)\n+($N525*'fnd base rates'!K$117)\n+($O525*'fnd base rates'!K$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,11)))\n*$R525","v":22896.070948},{"$f":"(($D525*'fnd base rates'!L$107)\n+($E525*'fnd base rates'!L$108)\n+($F525*'fnd base rates'!L$109)\n+($G525*'fnd base rates'!L$110)\n+($H525*'fnd base rates'!L$111)\n+($I525*'fnd base rates'!L$112)\n+($J525*'fnd base rates'!L$113)\n+($K525*'fnd base rates'!L$114)\n+($M525*'fnd base rates'!L$116)\n+($N525*'fnd base rates'!L$117)\n+($O525*'fnd base rates'!L$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,12)))","v":24390.479841},{"$f":"(($D525*'fnd base rates'!M$107)\n+($E525*'fnd base rates'!M$108)\n+($F525*'fnd base rates'!M$109)\n+($G525*'fnd base rates'!M$110)\n+($H525*'fnd base rates'!M$111)\n+($I525*'fnd base rates'!M$112)\n+($J525*'fnd base rates'!M$113)\n+($K525*'fnd base rates'!M$114)\n+($M525*'fnd base rates'!M$116)\n+($N525*'fnd base rates'!M$117)\n+($O525*'fnd base rates'!M$118)\n+($P525*VLOOKUP($S525+12,rate_basefnd,13)))","v":0},221007.98311799997,null,479278024,"479","278","024",1,21,221007.98311799997,10524,0,10524,null,null,null,null,null,10976,2,10978,-454,10524,0,10524]
[479,479278061,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D526","v":0},{"$f":"'fnd enro'!E526","v":0},{"$f":"'fnd enro'!F526","v":0},{"$f":"'fnd enro'!G526","v":0},{"$f":"'fnd enro'!H526","v":14},{"$f":"'fnd enro'!I526","v":24},{"$f":"'fnd enro'!J526","v":0},{"$f":"'fnd enro'!K526","v":1.4401999999999999},{"$f":"'fnd enro'!L526","v":0},{"$f":"'fnd enro'!M526+'fnd enro'!N526","v":0},{"$f":"'fnd enro'!O526","v":0},{"$f":"'fnd enro'!P526","v":0},{"$f":"'fnd enro'!Q526","v":20},{"$f":"'fnd enro'!S526","v":38},1,{"$f":"VALUE('fnd enro'!R526)","v":10},null,{"$f":"(($D526*'fnd base rates'!C$107)\n+($E526*'fnd base rates'!C$108)\n+($F526*'fnd base rates'!C$109)\n+($G526*'fnd base rates'!C$110)\n+($H526*'fnd base rates'!C$111)\n+($I526*'fnd base rates'!C$112)\n+($J526*'fnd base rates'!C$113)\n+($K526*'fnd base rates'!C$114)\n+($M526*'fnd base rates'!C$116)\n+($N526*'fnd base rates'!C$117)\n+($O526*'fnd base rates'!C$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,3)))\n*$R526","v":20433.778161999999},{"$f":"(($D526*'fnd base rates'!D$107)\n+($E526*'fnd base rates'!D$108)\n+($F526*'fnd base rates'!D$109)\n+($G526*'fnd base rates'!D$110)\n+($H526*'fnd base rates'!D$111)\n+($I526*'fnd base rates'!D$112)\n+($J526*'fnd base rates'!D$113)\n+($K526*'fnd base rates'!D$114)\n+($M526*'fnd base rates'!D$116)\n+($N526*'fnd base rates'!D$117)\n+($O526*'fnd base rates'!D$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,4)))\n*$R526","v":33455.300000000003},{"$f":"(($D526*'fnd base rates'!E$107)\n+($E526*'fnd base rates'!E$108)\n+($F526*'fnd base rates'!E$109)\n+($G526*'fnd base rates'!E$110)\n+($H526*'fnd base rates'!E$111)\n+($I526*'fnd base rates'!E$112)\n+($J526*'fnd base rates'!E$113)\n+($K526*'fnd base rates'!E$114)\n+($M526*'fnd base rates'!E$116)\n+($N526*'fnd base rates'!E$117)\n+($O526*'fnd base rates'!E$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,5)))\n*$R526","v":215487.45347400004},{"$f":"(($D526*'fnd base rates'!F$107)\n+($E526*'fnd base rates'!F$108)\n+($F526*'fnd base rates'!F$109)\n+($G526*'fnd base rates'!F$110)\n+($H526*'fnd base rates'!F$111)\n+($I526*'fnd base rates'!F$112)\n+($J526*'fnd base rates'!F$113)\n+($K526*'fnd base rates'!F$114)\n+($M526*'fnd base rates'!F$116)\n+($N526*'fnd base rates'!F$117)\n+($O526*'fnd base rates'!F$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,6)))\n*$R526","v":33009.213537999996},{"$f":"(($D526*'fnd base rates'!G$107)\n+($E526*'fnd base rates'!G$108)\n+($F526*'fnd base rates'!G$109)\n+($G526*'fnd base rates'!G$110)\n+($H526*'fnd base rates'!G$111)\n+($I526*'fnd base rates'!G$112)\n+($J526*'fnd base rates'!G$113)\n+($K526*'fnd base rates'!G$114)\n+($M526*'fnd base rates'!G$116)\n+($N526*'fnd base rates'!G$117)\n+($O526*'fnd base rates'!G$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,7)))\n*$R526","v":8776.9894280000008},{"$f":"(($D526*'fnd base rates'!H$107)\n+($E526*'fnd base rates'!H$108)\n+($F526*'fnd base rates'!H$109)\n+($G526*'fnd base rates'!H$110)\n+($H526*'fnd base rates'!H$111)\n+($I526*'fnd base rates'!H$112)\n+($J526*'fnd base rates'!H$113)\n+($K526*'fnd base rates'!H$114)\n+($M526*'fnd base rates'!H$116)\n+($N526*'fnd base rates'!H$117)\n+($O526*'fnd base rates'!H$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,8)))","v":26095.68866},{"$f":"(($D526*'fnd base rates'!I$107)\n+($E526*'fnd base rates'!I$108)\n+($F526*'fnd base rates'!I$109)\n+($G526*'fnd base rates'!I$110)\n+($H526*'fnd base rates'!I$111)\n+($I526*'fnd base rates'!I$112)\n+($J526*'fnd base rates'!I$113)\n+($K526*'fnd base rates'!I$114)\n+($M526*'fnd base rates'!I$116)\n+($N526*'fnd base rates'!I$117)\n+($O526*'fnd base rates'!I$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,9)))\n*$R526","v":16515.48},{"$f":"(($D526*'fnd base rates'!J$107)\n+($E526*'fnd base rates'!J$108)\n+($F526*'fnd base rates'!J$109)\n+($G526*'fnd base rates'!J$110)\n+($H526*'fnd base rates'!J$111)\n+($I526*'fnd base rates'!J$112)\n+($J526*'fnd base rates'!J$113)\n+($K526*'fnd base rates'!J$114)\n+($M526*'fnd base rates'!J$116)\n+($N526*'fnd base rates'!J$117)\n+($O526*'fnd base rates'!J$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,10)))\n*$R526","v":28648.9},{"$f":"(($D526*'fnd base rates'!K$107)\n+($E526*'fnd base rates'!K$108)\n+($F526*'fnd base rates'!K$109)\n+($G526*'fnd base rates'!K$110)\n+($H526*'fnd base rates'!K$111)\n+($I526*'fnd base rates'!K$112)\n+($J526*'fnd base rates'!K$113)\n+($K526*'fnd base rates'!K$114)\n+($M526*'fnd base rates'!K$116)\n+($N526*'fnd base rates'!K$117)\n+($O526*'fnd base rates'!K$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,11)))\n*$R526","v":41580.993144000007},{"$f":"(($D526*'fnd base rates'!L$107)\n+($E526*'fnd base rates'!L$108)\n+($F526*'fnd base rates'!L$109)\n+($G526*'fnd base rates'!L$110)\n+($H526*'fnd base rates'!L$111)\n+($I526*'fnd base rates'!L$112)\n+($J526*'fnd base rates'!L$113)\n+($K526*'fnd base rates'!L$114)\n+($M526*'fnd base rates'!L$116)\n+($N526*'fnd base rates'!L$117)\n+($O526*'fnd base rates'!L$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,12)))","v":53430.973998000001},{"$f":"(($D526*'fnd base rates'!M$107)\n+($E526*'fnd base rates'!M$108)\n+($F526*'fnd base rates'!M$109)\n+($G526*'fnd base rates'!M$110)\n+($H526*'fnd base rates'!M$111)\n+($I526*'fnd base rates'!M$112)\n+($J526*'fnd base rates'!M$113)\n+($K526*'fnd base rates'!M$114)\n+($M526*'fnd base rates'!M$116)\n+($N526*'fnd base rates'!M$117)\n+($O526*'fnd base rates'!M$118)\n+($P526*VLOOKUP($S526+12,rate_basefnd,13)))","v":0},477434.77040400007,null,479278061,"479","278","061",1,38,477434.77040400007,12564,0,12564,null,null,null,null,null,12655,40,12695,-131,12564,0,12564]
[479,479278086,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D527","v":0},{"$f":"'fnd enro'!E527","v":0},{"$f":"'fnd enro'!F527","v":0},{"$f":"'fnd enro'!G527","v":0},{"$f":"'fnd enro'!H527","v":4},{"$f":"'fnd enro'!I527","v":5},{"$f":"'fnd enro'!J527","v":0},{"$f":"'fnd enro'!K527","v":0.34110000000000001},{"$f":"'fnd enro'!L527","v":0},{"$f":"'fnd enro'!M527+'fnd enro'!N527","v":0},{"$f":"'fnd enro'!O527","v":0},{"$f":"'fnd enro'!P527","v":0},{"$f":"'fnd enro'!Q527","v":0},{"$f":"'fnd enro'!S527","v":9},1,{"$f":"VALUE('fnd enro'!R527)","v":7},null,{"$f":"(($D527*'fnd base rates'!C$107)\n+($E527*'fnd base rates'!C$108)\n+($F527*'fnd base rates'!C$109)\n+($G527*'fnd base rates'!C$110)\n+($H527*'fnd base rates'!C$111)\n+($I527*'fnd base rates'!C$112)\n+($J527*'fnd base rates'!C$113)\n+($K527*'fnd base rates'!C$114)\n+($M527*'fnd base rates'!C$116)\n+($N527*'fnd base rates'!C$117)\n+($O527*'fnd base rates'!C$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,3)))\n*$R527","v":4538.6000910000002},{"$f":"(($D527*'fnd base rates'!D$107)\n+($E527*'fnd base rates'!D$108)\n+($F527*'fnd base rates'!D$109)\n+($G527*'fnd base rates'!D$110)\n+($H527*'fnd base rates'!D$111)\n+($I527*'fnd base rates'!D$112)\n+($J527*'fnd base rates'!D$113)\n+($K527*'fnd base rates'!D$114)\n+($M527*'fnd base rates'!D$116)\n+($N527*'fnd base rates'!D$117)\n+($O527*'fnd base rates'!D$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,4)))\n*$R527","v":6497.55},{"$f":"(($D527*'fnd base rates'!E$107)\n+($E527*'fnd base rates'!E$108)\n+($F527*'fnd base rates'!E$109)\n+($G527*'fnd base rates'!E$110)\n+($H527*'fnd base rates'!E$111)\n+($I527*'fnd base rates'!E$112)\n+($J527*'fnd base rates'!E$113)\n+($K527*'fnd base rates'!E$114)\n+($M527*'fnd base rates'!E$116)\n+($N527*'fnd base rates'!E$117)\n+($O527*'fnd base rates'!E$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,5)))\n*$R527","v":36177.169506999999},{"$f":"(($D527*'fnd base rates'!F$107)\n+($E527*'fnd base rates'!F$108)\n+($F527*'fnd base rates'!F$109)\n+($G527*'fnd base rates'!F$110)\n+($H527*'fnd base rates'!F$111)\n+($I527*'fnd base rates'!F$112)\n+($J527*'fnd base rates'!F$113)\n+($K527*'fnd base rates'!F$114)\n+($M527*'fnd base rates'!F$116)\n+($N527*'fnd base rates'!F$117)\n+($O527*'fnd base rates'!F$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,6)))\n*$R527","v":7888.0142590000014},{"$f":"(($D527*'fnd base rates'!G$107)\n+($E527*'fnd base rates'!G$108)\n+($F527*'fnd base rates'!G$109)\n+($G527*'fnd base rates'!G$110)\n+($H527*'fnd base rates'!G$111)\n+($I527*'fnd base rates'!G$112)\n+($J527*'fnd base rates'!G$113)\n+($K527*'fnd base rates'!G$114)\n+($M527*'fnd base rates'!G$116)\n+($N527*'fnd base rates'!G$117)\n+($O527*'fnd base rates'!G$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,7)))\n*$R527","v":1406.3306539999999},{"$f":"(($D527*'fnd base rates'!H$107)\n+($E527*'fnd base rates'!H$108)\n+($F527*'fnd base rates'!H$109)\n+($G527*'fnd base rates'!H$110)\n+($H527*'fnd base rates'!H$111)\n+($I527*'fnd base rates'!H$112)\n+($J527*'fnd base rates'!H$113)\n+($K527*'fnd base rates'!H$114)\n+($M527*'fnd base rates'!H$116)\n+($N527*'fnd base rates'!H$117)\n+($O527*'fnd base rates'!H$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,8)))","v":5880.3136299999996},{"$f":"(($D527*'fnd base rates'!I$107)\n+($E527*'fnd base rates'!I$108)\n+($F527*'fnd base rates'!I$109)\n+($G527*'fnd base rates'!I$110)\n+($H527*'fnd base rates'!I$111)\n+($I527*'fnd base rates'!I$112)\n+($J527*'fnd base rates'!I$113)\n+($K527*'fnd base rates'!I$114)\n+($M527*'fnd base rates'!I$116)\n+($N527*'fnd base rates'!I$117)\n+($O527*'fnd base rates'!I$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,9)))\n*$R527","v":3292.21},{"$f":"(($D527*'fnd base rates'!J$107)\n+($E527*'fnd base rates'!J$108)\n+($F527*'fnd base rates'!J$109)\n+($G527*'fnd base rates'!J$110)\n+($H527*'fnd base rates'!J$111)\n+($I527*'fnd base rates'!J$112)\n+($J527*'fnd base rates'!J$113)\n+($K527*'fnd base rates'!J$114)\n+($M527*'fnd base rates'!J$116)\n+($N527*'fnd base rates'!J$117)\n+($O527*'fnd base rates'!J$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,10)))\n*$R527","v":3646.2099999999996},{"$f":"(($D527*'fnd base rates'!K$107)\n+($E527*'fnd base rates'!K$108)\n+($F527*'fnd base rates'!K$109)\n+($G527*'fnd base rates'!K$110)\n+($H527*'fnd base rates'!K$111)\n+($I527*'fnd base rates'!K$112)\n+($J527*'fnd base rates'!K$113)\n+($K527*'fnd base rates'!K$114)\n+($M527*'fnd base rates'!K$116)\n+($N527*'fnd base rates'!K$117)\n+($O527*'fnd base rates'!K$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,11)))\n*$R527","v":9868.8546920000008},{"$f":"(($D527*'fnd base rates'!L$107)\n+($E527*'fnd base rates'!L$108)\n+($F527*'fnd base rates'!L$109)\n+($G527*'fnd base rates'!L$110)\n+($H527*'fnd base rates'!L$111)\n+($I527*'fnd base rates'!L$112)\n+($J527*'fnd base rates'!L$113)\n+($K527*'fnd base rates'!L$114)\n+($M527*'fnd base rates'!L$116)\n+($N527*'fnd base rates'!L$117)\n+($O527*'fnd base rates'!L$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,12)))","v":10473.892789},{"$f":"(($D527*'fnd base rates'!M$107)\n+($E527*'fnd base rates'!M$108)\n+($F527*'fnd base rates'!M$109)\n+($G527*'fnd base rates'!M$110)\n+($H527*'fnd base rates'!M$111)\n+($I527*'fnd base rates'!M$112)\n+($J527*'fnd base rates'!M$113)\n+($K527*'fnd base rates'!M$114)\n+($M527*'fnd base rates'!M$116)\n+($N527*'fnd base rates'!M$117)\n+($O527*'fnd base rates'!M$118)\n+($P527*VLOOKUP($S527+12,rate_basefnd,13)))","v":0},89669.145622000011,null,479278086,"479","278","086",1,9,89669.145622000011,9963,0,9963,null,null,null,null,null,10519,2,10521,-558,9963,0,9963]
[479,479278087,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D528","v":0},{"$f":"'fnd enro'!E528","v":0},{"$f":"'fnd enro'!F528","v":0},{"$f":"'fnd enro'!G528","v":0},{"$f":"'fnd enro'!H528","v":2},{"$f":"'fnd enro'!I528","v":4},{"$f":"'fnd enro'!J528","v":0},{"$f":"'fnd enro'!K528","v":0.22739999999999999},{"$f":"'fnd enro'!L528","v":0},{"$f":"'fnd enro'!M528+'fnd enro'!N528","v":0},{"$f":"'fnd enro'!O528","v":0},{"$f":"'fnd enro'!P528","v":0},{"$f":"'fnd enro'!Q528","v":3},{"$f":"'fnd enro'!S528","v":6},1,{"$f":"VALUE('fnd enro'!R528)","v":5},null,{"$f":"(($D528*'fnd base rates'!C$107)\n+($E528*'fnd base rates'!C$108)\n+($F528*'fnd base rates'!C$109)\n+($G528*'fnd base rates'!C$110)\n+($H528*'fnd base rates'!C$111)\n+($I528*'fnd base rates'!C$112)\n+($J528*'fnd base rates'!C$113)\n+($K528*'fnd base rates'!C$114)\n+($M528*'fnd base rates'!C$116)\n+($N528*'fnd base rates'!C$117)\n+($O528*'fnd base rates'!C$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,3)))\n*$R528","v":3188.6033939999998},{"$f":"(($D528*'fnd base rates'!D$107)\n+($E528*'fnd base rates'!D$108)\n+($F528*'fnd base rates'!D$109)\n+($G528*'fnd base rates'!D$110)\n+($H528*'fnd base rates'!D$111)\n+($I528*'fnd base rates'!D$112)\n+($J528*'fnd base rates'!D$113)\n+($K528*'fnd base rates'!D$114)\n+($M528*'fnd base rates'!D$116)\n+($N528*'fnd base rates'!D$117)\n+($O528*'fnd base rates'!D$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,4)))\n*$R528","v":5103.3900000000012},{"$f":"(($D528*'fnd base rates'!E$107)\n+($E528*'fnd base rates'!E$108)\n+($F528*'fnd base rates'!E$109)\n+($G528*'fnd base rates'!E$110)\n+($H528*'fnd base rates'!E$111)\n+($I528*'fnd base rates'!E$112)\n+($J528*'fnd base rates'!E$113)\n+($K528*'fnd base rates'!E$114)\n+($M528*'fnd base rates'!E$116)\n+($N528*'fnd base rates'!E$117)\n+($O528*'fnd base rates'!E$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,5)))\n*$R528","v":32565.276338000003},{"$f":"(($D528*'fnd base rates'!F$107)\n+($E528*'fnd base rates'!F$108)\n+($F528*'fnd base rates'!F$109)\n+($G528*'fnd base rates'!F$110)\n+($H528*'fnd base rates'!F$111)\n+($I528*'fnd base rates'!F$112)\n+($J528*'fnd base rates'!F$113)\n+($K528*'fnd base rates'!F$114)\n+($M528*'fnd base rates'!F$116)\n+($N528*'fnd base rates'!F$117)\n+($O528*'fnd base rates'!F$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,6)))\n*$R528","v":5190.4295060000004},{"$f":"(($D528*'fnd base rates'!G$107)\n+($E528*'fnd base rates'!G$108)\n+($F528*'fnd base rates'!G$109)\n+($G528*'fnd base rates'!G$110)\n+($H528*'fnd base rates'!G$111)\n+($I528*'fnd base rates'!G$112)\n+($J528*'fnd base rates'!G$113)\n+($K528*'fnd base rates'!G$114)\n+($M528*'fnd base rates'!G$116)\n+($N528*'fnd base rates'!G$117)\n+($O528*'fnd base rates'!G$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,7)))\n*$R528","v":1300.1704359999999},{"$f":"(($D528*'fnd base rates'!H$107)\n+($E528*'fnd base rates'!H$108)\n+($F528*'fnd base rates'!H$109)\n+($G528*'fnd base rates'!H$110)\n+($H528*'fnd base rates'!H$111)\n+($I528*'fnd base rates'!H$112)\n+($J528*'fnd base rates'!H$113)\n+($K528*'fnd base rates'!H$114)\n+($M528*'fnd base rates'!H$116)\n+($N528*'fnd base rates'!H$117)\n+($O528*'fnd base rates'!H$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,8)))","v":4167.8724199999997},{"$f":"(($D528*'fnd base rates'!I$107)\n+($E528*'fnd base rates'!I$108)\n+($F528*'fnd base rates'!I$109)\n+($G528*'fnd base rates'!I$110)\n+($H528*'fnd base rates'!I$111)\n+($I528*'fnd base rates'!I$112)\n+($J528*'fnd base rates'!I$113)\n+($K528*'fnd base rates'!I$114)\n+($M528*'fnd base rates'!I$116)\n+($N528*'fnd base rates'!I$117)\n+($O528*'fnd base rates'!I$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,9)))\n*$R528","v":2554.04},{"$f":"(($D528*'fnd base rates'!J$107)\n+($E528*'fnd base rates'!J$108)\n+($F528*'fnd base rates'!J$109)\n+($G528*'fnd base rates'!J$110)\n+($H528*'fnd base rates'!J$111)\n+($I528*'fnd base rates'!J$112)\n+($J528*'fnd base rates'!J$113)\n+($K528*'fnd base rates'!J$114)\n+($M528*'fnd base rates'!J$116)\n+($N528*'fnd base rates'!J$117)\n+($O528*'fnd base rates'!J$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,10)))\n*$R528","v":4220.33},{"$f":"(($D528*'fnd base rates'!K$107)\n+($E528*'fnd base rates'!K$108)\n+($F528*'fnd base rates'!K$109)\n+($G528*'fnd base rates'!K$110)\n+($H528*'fnd base rates'!K$111)\n+($I528*'fnd base rates'!K$112)\n+($J528*'fnd base rates'!K$113)\n+($K528*'fnd base rates'!K$114)\n+($M528*'fnd base rates'!K$116)\n+($N528*'fnd base rates'!K$117)\n+($O528*'fnd base rates'!K$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,11)))\n*$R528","v":6559.0431280000003},{"$f":"(($D528*'fnd base rates'!L$107)\n+($E528*'fnd base rates'!L$108)\n+($F528*'fnd base rates'!L$109)\n+($G528*'fnd base rates'!L$110)\n+($H528*'fnd base rates'!L$111)\n+($I528*'fnd base rates'!L$112)\n+($J528*'fnd base rates'!L$113)\n+($K528*'fnd base rates'!L$114)\n+($M528*'fnd base rates'!L$116)\n+($N528*'fnd base rates'!L$117)\n+($O528*'fnd base rates'!L$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,12)))","v":8131.858526},{"$f":"(($D528*'fnd base rates'!M$107)\n+($E528*'fnd base rates'!M$108)\n+($F528*'fnd base rates'!M$109)\n+($G528*'fnd base rates'!M$110)\n+($H528*'fnd base rates'!M$111)\n+($I528*'fnd base rates'!M$112)\n+($J528*'fnd base rates'!M$113)\n+($K528*'fnd base rates'!M$114)\n+($M528*'fnd base rates'!M$116)\n+($N528*'fnd base rates'!M$117)\n+($O528*'fnd base rates'!M$118)\n+($P528*VLOOKUP($S528+12,rate_basefnd,13)))","v":0},72981.013747999998,null,479278087,"479","278","087",1,6,72981.013747999998,12164,0,12164,null,null,null,null,null,12221,5,12226,-62,12164,0,12164]
[479,479278091,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D529","v":0},{"$f":"'fnd enro'!E529","v":0},{"$f":"'fnd enro'!F529","v":0},{"$f":"'fnd enro'!G529","v":0},{"$f":"'fnd enro'!H529","v":1},{"$f":"'fnd enro'!I529","v":0},{"$f":"'fnd enro'!J529","v":0},{"$f":"'fnd enro'!K529","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L529","v":0},{"$f":"'fnd enro'!M529+'fnd enro'!N529","v":0},{"$f":"'fnd enro'!O529","v":0},{"$f":"'fnd enro'!P529","v":0},{"$f":"'fnd enro'!Q529","v":0},{"$f":"'fnd enro'!S529","v":1},1,{"$f":"VALUE('fnd enro'!R529)","v":7},null,{"$f":"(($D529*'fnd base rates'!C$107)\n+($E529*'fnd base rates'!C$108)\n+($F529*'fnd base rates'!C$109)\n+($G529*'fnd base rates'!C$110)\n+($H529*'fnd base rates'!C$111)\n+($I529*'fnd base rates'!C$112)\n+($J529*'fnd base rates'!C$113)\n+($K529*'fnd base rates'!C$114)\n+($M529*'fnd base rates'!C$116)\n+($N529*'fnd base rates'!C$117)\n+($O529*'fnd base rates'!C$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,3)))\n*$R529","v":504.28889900000001},{"$f":"(($D529*'fnd base rates'!D$107)\n+($E529*'fnd base rates'!D$108)\n+($F529*'fnd base rates'!D$109)\n+($G529*'fnd base rates'!D$110)\n+($H529*'fnd base rates'!D$111)\n+($I529*'fnd base rates'!D$112)\n+($J529*'fnd base rates'!D$113)\n+($K529*'fnd base rates'!D$114)\n+($M529*'fnd base rates'!D$116)\n+($N529*'fnd base rates'!D$117)\n+($O529*'fnd base rates'!D$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,4)))\n*$R529","v":721.95},{"$f":"(($D529*'fnd base rates'!E$107)\n+($E529*'fnd base rates'!E$108)\n+($F529*'fnd base rates'!E$109)\n+($G529*'fnd base rates'!E$110)\n+($H529*'fnd base rates'!E$111)\n+($I529*'fnd base rates'!E$112)\n+($J529*'fnd base rates'!E$113)\n+($K529*'fnd base rates'!E$114)\n+($M529*'fnd base rates'!E$116)\n+($N529*'fnd base rates'!E$117)\n+($O529*'fnd base rates'!E$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,5)))\n*$R529","v":3258.1077230000001},{"$f":"(($D529*'fnd base rates'!F$107)\n+($E529*'fnd base rates'!F$108)\n+($F529*'fnd base rates'!F$109)\n+($G529*'fnd base rates'!F$110)\n+($H529*'fnd base rates'!F$111)\n+($I529*'fnd base rates'!F$112)\n+($J529*'fnd base rates'!F$113)\n+($K529*'fnd base rates'!F$114)\n+($M529*'fnd base rates'!F$116)\n+($N529*'fnd base rates'!F$117)\n+($O529*'fnd base rates'!F$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,6)))\n*$R529","v":933.31825099999992},{"$f":"(($D529*'fnd base rates'!G$107)\n+($E529*'fnd base rates'!G$108)\n+($F529*'fnd base rates'!G$109)\n+($G529*'fnd base rates'!G$110)\n+($H529*'fnd base rates'!G$111)\n+($I529*'fnd base rates'!G$112)\n+($J529*'fnd base rates'!G$113)\n+($K529*'fnd base rates'!G$114)\n+($M529*'fnd base rates'!G$116)\n+($N529*'fnd base rates'!G$117)\n+($O529*'fnd base rates'!G$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,7)))\n*$R529","v":158.65340599999999},{"$f":"(($D529*'fnd base rates'!H$107)\n+($E529*'fnd base rates'!H$108)\n+($F529*'fnd base rates'!H$109)\n+($G529*'fnd base rates'!H$110)\n+($H529*'fnd base rates'!H$111)\n+($I529*'fnd base rates'!H$112)\n+($J529*'fnd base rates'!H$113)\n+($K529*'fnd base rates'!H$114)\n+($M529*'fnd base rates'!H$116)\n+($N529*'fnd base rates'!H$117)\n+($O529*'fnd base rates'!H$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D529*'fnd base rates'!I$107)\n+($E529*'fnd base rates'!I$108)\n+($F529*'fnd base rates'!I$109)\n+($G529*'fnd base rates'!I$110)\n+($H529*'fnd base rates'!I$111)\n+($I529*'fnd base rates'!I$112)\n+($J529*'fnd base rates'!I$113)\n+($K529*'fnd base rates'!I$114)\n+($M529*'fnd base rates'!I$116)\n+($N529*'fnd base rates'!I$117)\n+($O529*'fnd base rates'!I$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,9)))\n*$R529","v":320.64},{"$f":"(($D529*'fnd base rates'!J$107)\n+($E529*'fnd base rates'!J$108)\n+($F529*'fnd base rates'!J$109)\n+($G529*'fnd base rates'!J$110)\n+($H529*'fnd base rates'!J$111)\n+($I529*'fnd base rates'!J$112)\n+($J529*'fnd base rates'!J$113)\n+($K529*'fnd base rates'!J$114)\n+($M529*'fnd base rates'!J$116)\n+($N529*'fnd base rates'!J$117)\n+($O529*'fnd base rates'!J$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,10)))\n*$R529","v":234.79},{"$f":"(($D529*'fnd base rates'!K$107)\n+($E529*'fnd base rates'!K$108)\n+($F529*'fnd base rates'!K$109)\n+($G529*'fnd base rates'!K$110)\n+($H529*'fnd base rates'!K$111)\n+($I529*'fnd base rates'!K$112)\n+($J529*'fnd base rates'!K$113)\n+($K529*'fnd base rates'!K$114)\n+($M529*'fnd base rates'!K$116)\n+($N529*'fnd base rates'!K$117)\n+($O529*'fnd base rates'!K$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,11)))\n*$R529","v":1113.3671880000002},{"$f":"(($D529*'fnd base rates'!L$107)\n+($E529*'fnd base rates'!L$108)\n+($F529*'fnd base rates'!L$109)\n+($G529*'fnd base rates'!L$110)\n+($H529*'fnd base rates'!L$111)\n+($I529*'fnd base rates'!L$112)\n+($J529*'fnd base rates'!L$113)\n+($K529*'fnd base rates'!L$114)\n+($M529*'fnd base rates'!L$116)\n+($N529*'fnd base rates'!L$117)\n+($O529*'fnd base rates'!L$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D529*'fnd base rates'!M$107)\n+($E529*'fnd base rates'!M$108)\n+($F529*'fnd base rates'!M$109)\n+($G529*'fnd base rates'!M$110)\n+($H529*'fnd base rates'!M$111)\n+($I529*'fnd base rates'!M$112)\n+($J529*'fnd base rates'!M$113)\n+($K529*'fnd base rates'!M$114)\n+($M529*'fnd base rates'!M$116)\n+($N529*'fnd base rates'!M$117)\n+($O529*'fnd base rates'!M$118)\n+($P529*VLOOKUP($S529+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,479278091,"479","278","091",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[479,479278111,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D530","v":0},{"$f":"'fnd enro'!E530","v":0},{"$f":"'fnd enro'!F530","v":0},{"$f":"'fnd enro'!G530","v":0},{"$f":"'fnd enro'!H530","v":4},{"$f":"'fnd enro'!I530","v":5},{"$f":"'fnd enro'!J530","v":0},{"$f":"'fnd enro'!K530","v":0.34110000000000001},{"$f":"'fnd enro'!L530","v":0},{"$f":"'fnd enro'!M530+'fnd enro'!N530","v":0},{"$f":"'fnd enro'!O530","v":0},{"$f":"'fnd enro'!P530","v":0},{"$f":"'fnd enro'!Q530","v":4},{"$f":"'fnd enro'!S530","v":9},1,{"$f":"VALUE('fnd enro'!R530)","v":6},null,{"$f":"(($D530*'fnd base rates'!C$107)\n+($E530*'fnd base rates'!C$108)\n+($F530*'fnd base rates'!C$109)\n+($G530*'fnd base rates'!C$110)\n+($H530*'fnd base rates'!C$111)\n+($I530*'fnd base rates'!C$112)\n+($J530*'fnd base rates'!C$113)\n+($K530*'fnd base rates'!C$114)\n+($M530*'fnd base rates'!C$116)\n+($N530*'fnd base rates'!C$117)\n+($O530*'fnd base rates'!C$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,3)))\n*$R530","v":4770.6800910000002},{"$f":"(($D530*'fnd base rates'!D$107)\n+($E530*'fnd base rates'!D$108)\n+($F530*'fnd base rates'!D$109)\n+($G530*'fnd base rates'!D$110)\n+($H530*'fnd base rates'!D$111)\n+($I530*'fnd base rates'!D$112)\n+($J530*'fnd base rates'!D$113)\n+($K530*'fnd base rates'!D$114)\n+($M530*'fnd base rates'!D$116)\n+($N530*'fnd base rates'!D$117)\n+($O530*'fnd base rates'!D$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,4)))\n*$R530","v":7597.07},{"$f":"(($D530*'fnd base rates'!E$107)\n+($E530*'fnd base rates'!E$108)\n+($F530*'fnd base rates'!E$109)\n+($G530*'fnd base rates'!E$110)\n+($H530*'fnd base rates'!E$111)\n+($I530*'fnd base rates'!E$112)\n+($J530*'fnd base rates'!E$113)\n+($K530*'fnd base rates'!E$114)\n+($M530*'fnd base rates'!E$116)\n+($N530*'fnd base rates'!E$117)\n+($O530*'fnd base rates'!E$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,5)))\n*$R530","v":46910.969507000002},{"$f":"(($D530*'fnd base rates'!F$107)\n+($E530*'fnd base rates'!F$108)\n+($F530*'fnd base rates'!F$109)\n+($G530*'fnd base rates'!F$110)\n+($H530*'fnd base rates'!F$111)\n+($I530*'fnd base rates'!F$112)\n+($J530*'fnd base rates'!F$113)\n+($K530*'fnd base rates'!F$114)\n+($M530*'fnd base rates'!F$116)\n+($N530*'fnd base rates'!F$117)\n+($O530*'fnd base rates'!F$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,6)))\n*$R530","v":7888.0142590000014},{"$f":"(($D530*'fnd base rates'!G$107)\n+($E530*'fnd base rates'!G$108)\n+($F530*'fnd base rates'!G$109)\n+($G530*'fnd base rates'!G$110)\n+($H530*'fnd base rates'!G$111)\n+($I530*'fnd base rates'!G$112)\n+($J530*'fnd base rates'!G$113)\n+($K530*'fnd base rates'!G$114)\n+($M530*'fnd base rates'!G$116)\n+($N530*'fnd base rates'!G$117)\n+($O530*'fnd base rates'!G$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,7)))\n*$R530","v":1927.0906539999999},{"$f":"(($D530*'fnd base rates'!H$107)\n+($E530*'fnd base rates'!H$108)\n+($F530*'fnd base rates'!H$109)\n+($G530*'fnd base rates'!H$110)\n+($H530*'fnd base rates'!H$111)\n+($I530*'fnd base rates'!H$112)\n+($J530*'fnd base rates'!H$113)\n+($K530*'fnd base rates'!H$114)\n+($M530*'fnd base rates'!H$116)\n+($N530*'fnd base rates'!H$117)\n+($O530*'fnd base rates'!H$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,8)))","v":5960.1536299999998},{"$f":"(($D530*'fnd base rates'!I$107)\n+($E530*'fnd base rates'!I$108)\n+($F530*'fnd base rates'!I$109)\n+($G530*'fnd base rates'!I$110)\n+($H530*'fnd base rates'!I$111)\n+($I530*'fnd base rates'!I$112)\n+($J530*'fnd base rates'!I$113)\n+($K530*'fnd base rates'!I$114)\n+($M530*'fnd base rates'!I$116)\n+($N530*'fnd base rates'!I$117)\n+($O530*'fnd base rates'!I$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,9)))\n*$R530","v":3726.85},{"$f":"(($D530*'fnd base rates'!J$107)\n+($E530*'fnd base rates'!J$108)\n+($F530*'fnd base rates'!J$109)\n+($G530*'fnd base rates'!J$110)\n+($H530*'fnd base rates'!J$111)\n+($I530*'fnd base rates'!J$112)\n+($J530*'fnd base rates'!J$113)\n+($K530*'fnd base rates'!J$114)\n+($M530*'fnd base rates'!J$116)\n+($N530*'fnd base rates'!J$117)\n+($O530*'fnd base rates'!J$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,10)))\n*$R530","v":5904.7699999999995},{"$f":"(($D530*'fnd base rates'!K$107)\n+($E530*'fnd base rates'!K$108)\n+($F530*'fnd base rates'!K$109)\n+($G530*'fnd base rates'!K$110)\n+($H530*'fnd base rates'!K$111)\n+($I530*'fnd base rates'!K$112)\n+($J530*'fnd base rates'!K$113)\n+($K530*'fnd base rates'!K$114)\n+($M530*'fnd base rates'!K$116)\n+($N530*'fnd base rates'!K$117)\n+($O530*'fnd base rates'!K$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,11)))\n*$R530","v":9868.8546920000008},{"$f":"(($D530*'fnd base rates'!L$107)\n+($E530*'fnd base rates'!L$108)\n+($F530*'fnd base rates'!L$109)\n+($G530*'fnd base rates'!L$110)\n+($H530*'fnd base rates'!L$111)\n+($I530*'fnd base rates'!L$112)\n+($J530*'fnd base rates'!L$113)\n+($K530*'fnd base rates'!L$114)\n+($M530*'fnd base rates'!L$116)\n+($N530*'fnd base rates'!L$117)\n+($O530*'fnd base rates'!L$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,12)))","v":12210.172789},{"$f":"(($D530*'fnd base rates'!M$107)\n+($E530*'fnd base rates'!M$108)\n+($F530*'fnd base rates'!M$109)\n+($G530*'fnd base rates'!M$110)\n+($H530*'fnd base rates'!M$111)\n+($I530*'fnd base rates'!M$112)\n+($J530*'fnd base rates'!M$113)\n+($K530*'fnd base rates'!M$114)\n+($M530*'fnd base rates'!M$116)\n+($N530*'fnd base rates'!M$117)\n+($O530*'fnd base rates'!M$118)\n+($P530*VLOOKUP($S530+12,rate_basefnd,13)))","v":0},106764.62562200002,null,479278111,"479","278","111",1,9,106764.62562200002,11863,0,11863,null,null,null,null,null,12421,13,12434,-571,11863,0,11863]
[479,479278114,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D531","v":0},{"$f":"'fnd enro'!E531","v":0},{"$f":"'fnd enro'!F531","v":0},{"$f":"'fnd enro'!G531","v":0},{"$f":"'fnd enro'!H531","v":1},{"$f":"'fnd enro'!I531","v":3},{"$f":"'fnd enro'!J531","v":0},{"$f":"'fnd enro'!K531","v":0.15160000000000001},{"$f":"'fnd enro'!L531","v":0},{"$f":"'fnd enro'!M531+'fnd enro'!N531","v":0},{"$f":"'fnd enro'!O531","v":0},{"$f":"'fnd enro'!P531","v":0},{"$f":"'fnd enro'!Q531","v":1},{"$f":"'fnd enro'!S531","v":4},1,{"$f":"VALUE('fnd enro'!R531)","v":10},null,{"$f":"(($D531*'fnd base rates'!C$107)\n+($E531*'fnd base rates'!C$108)\n+($F531*'fnd base rates'!C$109)\n+($G531*'fnd base rates'!C$110)\n+($H531*'fnd base rates'!C$111)\n+($I531*'fnd base rates'!C$112)\n+($J531*'fnd base rates'!C$113)\n+($K531*'fnd base rates'!C$114)\n+($M531*'fnd base rates'!C$116)\n+($N531*'fnd base rates'!C$117)\n+($O531*'fnd base rates'!C$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,3)))\n*$R531","v":2080.695596},{"$f":"(($D531*'fnd base rates'!D$107)\n+($E531*'fnd base rates'!D$108)\n+($F531*'fnd base rates'!D$109)\n+($G531*'fnd base rates'!D$110)\n+($H531*'fnd base rates'!D$111)\n+($I531*'fnd base rates'!D$112)\n+($J531*'fnd base rates'!D$113)\n+($K531*'fnd base rates'!D$114)\n+($M531*'fnd base rates'!D$116)\n+($N531*'fnd base rates'!D$117)\n+($O531*'fnd base rates'!D$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,4)))\n*$R531","v":3188.86},{"$f":"(($D531*'fnd base rates'!E$107)\n+($E531*'fnd base rates'!E$108)\n+($F531*'fnd base rates'!E$109)\n+($G531*'fnd base rates'!E$110)\n+($H531*'fnd base rates'!E$111)\n+($I531*'fnd base rates'!E$112)\n+($J531*'fnd base rates'!E$113)\n+($K531*'fnd base rates'!E$114)\n+($M531*'fnd base rates'!E$116)\n+($N531*'fnd base rates'!E$117)\n+($O531*'fnd base rates'!E$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,5)))\n*$R531","v":20083.910892},{"$f":"(($D531*'fnd base rates'!F$107)\n+($E531*'fnd base rates'!F$108)\n+($F531*'fnd base rates'!F$109)\n+($G531*'fnd base rates'!F$110)\n+($H531*'fnd base rates'!F$111)\n+($I531*'fnd base rates'!F$112)\n+($J531*'fnd base rates'!F$113)\n+($K531*'fnd base rates'!F$114)\n+($M531*'fnd base rates'!F$116)\n+($N531*'fnd base rates'!F$117)\n+($O531*'fnd base rates'!F$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,6)))\n*$R531","v":3426.163004},{"$f":"(($D531*'fnd base rates'!G$107)\n+($E531*'fnd base rates'!G$108)\n+($F531*'fnd base rates'!G$109)\n+($G531*'fnd base rates'!G$110)\n+($H531*'fnd base rates'!G$111)\n+($I531*'fnd base rates'!G$112)\n+($J531*'fnd base rates'!G$113)\n+($K531*'fnd base rates'!G$114)\n+($M531*'fnd base rates'!G$116)\n+($N531*'fnd base rates'!G$117)\n+($O531*'fnd base rates'!G$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,7)))\n*$R531","v":764.26362399999994},{"$f":"(($D531*'fnd base rates'!H$107)\n+($E531*'fnd base rates'!H$108)\n+($F531*'fnd base rates'!H$109)\n+($G531*'fnd base rates'!H$110)\n+($H531*'fnd base rates'!H$111)\n+($I531*'fnd base rates'!H$112)\n+($J531*'fnd base rates'!H$113)\n+($K531*'fnd base rates'!H$114)\n+($M531*'fnd base rates'!H$116)\n+($N531*'fnd base rates'!H$117)\n+($O531*'fnd base rates'!H$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,8)))","v":2858.9282800000001},{"$f":"(($D531*'fnd base rates'!I$107)\n+($E531*'fnd base rates'!I$108)\n+($F531*'fnd base rates'!I$109)\n+($G531*'fnd base rates'!I$110)\n+($H531*'fnd base rates'!I$111)\n+($I531*'fnd base rates'!I$112)\n+($J531*'fnd base rates'!I$113)\n+($K531*'fnd base rates'!I$114)\n+($M531*'fnd base rates'!I$116)\n+($N531*'fnd base rates'!I$117)\n+($O531*'fnd base rates'!I$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,9)))\n*$R531","v":1645.4399999999998},{"$f":"(($D531*'fnd base rates'!J$107)\n+($E531*'fnd base rates'!J$108)\n+($F531*'fnd base rates'!J$109)\n+($G531*'fnd base rates'!J$110)\n+($H531*'fnd base rates'!J$111)\n+($I531*'fnd base rates'!J$112)\n+($J531*'fnd base rates'!J$113)\n+($K531*'fnd base rates'!J$114)\n+($M531*'fnd base rates'!J$116)\n+($N531*'fnd base rates'!J$117)\n+($O531*'fnd base rates'!J$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,10)))\n*$R531","v":2477.42},{"$f":"(($D531*'fnd base rates'!K$107)\n+($E531*'fnd base rates'!K$108)\n+($F531*'fnd base rates'!K$109)\n+($G531*'fnd base rates'!K$110)\n+($H531*'fnd base rates'!K$111)\n+($I531*'fnd base rates'!K$112)\n+($J531*'fnd base rates'!K$113)\n+($K531*'fnd base rates'!K$114)\n+($M531*'fnd base rates'!K$116)\n+($N531*'fnd base rates'!K$117)\n+($O531*'fnd base rates'!K$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,11)))\n*$R531","v":4362.5987519999999},{"$f":"(($D531*'fnd base rates'!L$107)\n+($E531*'fnd base rates'!L$108)\n+($F531*'fnd base rates'!L$109)\n+($G531*'fnd base rates'!L$110)\n+($H531*'fnd base rates'!L$111)\n+($I531*'fnd base rates'!L$112)\n+($J531*'fnd base rates'!L$113)\n+($K531*'fnd base rates'!L$114)\n+($M531*'fnd base rates'!L$116)\n+($N531*'fnd base rates'!L$117)\n+($O531*'fnd base rates'!L$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,12)))","v":5049.6156839999994},{"$f":"(($D531*'fnd base rates'!M$107)\n+($E531*'fnd base rates'!M$108)\n+($F531*'fnd base rates'!M$109)\n+($G531*'fnd base rates'!M$110)\n+($H531*'fnd base rates'!M$111)\n+($I531*'fnd base rates'!M$112)\n+($J531*'fnd base rates'!M$113)\n+($K531*'fnd base rates'!M$114)\n+($M531*'fnd base rates'!M$116)\n+($N531*'fnd base rates'!M$117)\n+($O531*'fnd base rates'!M$118)\n+($P531*VLOOKUP($S531+12,rate_basefnd,13)))","v":0},45937.895831999995,null,479278114,"479","278","114",1,4,45937.895831999995,11484,0,11484,null,null,null,null,null,11566,19,11585,-101,11484,0,11484]
[479,479278117,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D532","v":0},{"$f":"'fnd enro'!E532","v":0},{"$f":"'fnd enro'!F532","v":0},{"$f":"'fnd enro'!G532","v":0},{"$f":"'fnd enro'!H532","v":3},{"$f":"'fnd enro'!I532","v":7},{"$f":"'fnd enro'!J532","v":0},{"$f":"'fnd enro'!K532","v":0.379},{"$f":"'fnd enro'!L532","v":0},{"$f":"'fnd enro'!M532+'fnd enro'!N532","v":0},{"$f":"'fnd enro'!O532","v":0},{"$f":"'fnd enro'!P532","v":0},{"$f":"'fnd enro'!Q532","v":3},{"$f":"'fnd enro'!S532","v":10},1,{"$f":"VALUE('fnd enro'!R532)","v":5},null,{"$f":"(($D532*'fnd base rates'!C$107)\n+($E532*'fnd base rates'!C$108)\n+($F532*'fnd base rates'!C$109)\n+($G532*'fnd base rates'!C$110)\n+($H532*'fnd base rates'!C$111)\n+($I532*'fnd base rates'!C$112)\n+($J532*'fnd base rates'!C$113)\n+($K532*'fnd base rates'!C$114)\n+($M532*'fnd base rates'!C$116)\n+($N532*'fnd base rates'!C$117)\n+($O532*'fnd base rates'!C$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,3)))\n*$R532","v":5205.7589900000003},{"$f":"(($D532*'fnd base rates'!D$107)\n+($E532*'fnd base rates'!D$108)\n+($F532*'fnd base rates'!D$109)\n+($G532*'fnd base rates'!D$110)\n+($H532*'fnd base rates'!D$111)\n+($I532*'fnd base rates'!D$112)\n+($J532*'fnd base rates'!D$113)\n+($K532*'fnd base rates'!D$114)\n+($M532*'fnd base rates'!D$116)\n+($N532*'fnd base rates'!D$117)\n+($O532*'fnd base rates'!D$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,4)))\n*$R532","v":7991.1900000000005},{"$f":"(($D532*'fnd base rates'!E$107)\n+($E532*'fnd base rates'!E$108)\n+($F532*'fnd base rates'!E$109)\n+($G532*'fnd base rates'!E$110)\n+($H532*'fnd base rates'!E$111)\n+($I532*'fnd base rates'!E$112)\n+($J532*'fnd base rates'!E$113)\n+($K532*'fnd base rates'!E$114)\n+($M532*'fnd base rates'!E$116)\n+($N532*'fnd base rates'!E$117)\n+($O532*'fnd base rates'!E$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,5)))\n*$R532","v":49710.227230000004},{"$f":"(($D532*'fnd base rates'!F$107)\n+($E532*'fnd base rates'!F$108)\n+($F532*'fnd base rates'!F$109)\n+($G532*'fnd base rates'!F$110)\n+($H532*'fnd base rates'!F$111)\n+($I532*'fnd base rates'!F$112)\n+($J532*'fnd base rates'!F$113)\n+($K532*'fnd base rates'!F$114)\n+($M532*'fnd base rates'!F$116)\n+($N532*'fnd base rates'!F$117)\n+($O532*'fnd base rates'!F$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,6)))\n*$R532","v":8616.5925100000004},{"$f":"(($D532*'fnd base rates'!G$107)\n+($E532*'fnd base rates'!G$108)\n+($F532*'fnd base rates'!G$109)\n+($G532*'fnd base rates'!G$110)\n+($H532*'fnd base rates'!G$111)\n+($I532*'fnd base rates'!G$112)\n+($J532*'fnd base rates'!G$113)\n+($K532*'fnd base rates'!G$114)\n+($M532*'fnd base rates'!G$116)\n+($N532*'fnd base rates'!G$117)\n+($O532*'fnd base rates'!G$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,7)))\n*$R532","v":1921.8540599999999},{"$f":"(($D532*'fnd base rates'!H$107)\n+($E532*'fnd base rates'!H$108)\n+($F532*'fnd base rates'!H$109)\n+($G532*'fnd base rates'!H$110)\n+($H532*'fnd base rates'!H$111)\n+($I532*'fnd base rates'!H$112)\n+($J532*'fnd base rates'!H$113)\n+($K532*'fnd base rates'!H$114)\n+($M532*'fnd base rates'!H$116)\n+($N532*'fnd base rates'!H$117)\n+($O532*'fnd base rates'!H$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,8)))","v":7004.9407000000001},{"$f":"(($D532*'fnd base rates'!I$107)\n+($E532*'fnd base rates'!I$108)\n+($F532*'fnd base rates'!I$109)\n+($G532*'fnd base rates'!I$110)\n+($H532*'fnd base rates'!I$111)\n+($I532*'fnd base rates'!I$112)\n+($J532*'fnd base rates'!I$113)\n+($K532*'fnd base rates'!I$114)\n+($M532*'fnd base rates'!I$116)\n+($N532*'fnd base rates'!I$117)\n+($O532*'fnd base rates'!I$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,9)))\n*$R532","v":4080.4700000000003},{"$f":"(($D532*'fnd base rates'!J$107)\n+($E532*'fnd base rates'!J$108)\n+($F532*'fnd base rates'!J$109)\n+($G532*'fnd base rates'!J$110)\n+($H532*'fnd base rates'!J$111)\n+($I532*'fnd base rates'!J$112)\n+($J532*'fnd base rates'!J$113)\n+($K532*'fnd base rates'!J$114)\n+($M532*'fnd base rates'!J$116)\n+($N532*'fnd base rates'!J$117)\n+($O532*'fnd base rates'!J$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,10)))\n*$R532","v":6079.35},{"$f":"(($D532*'fnd base rates'!K$107)\n+($E532*'fnd base rates'!K$108)\n+($F532*'fnd base rates'!K$109)\n+($G532*'fnd base rates'!K$110)\n+($H532*'fnd base rates'!K$111)\n+($I532*'fnd base rates'!K$112)\n+($J532*'fnd base rates'!K$113)\n+($K532*'fnd base rates'!K$114)\n+($M532*'fnd base rates'!K$116)\n+($N532*'fnd base rates'!K$117)\n+($O532*'fnd base rates'!K$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,11)))\n*$R532","v":10921.641879999999},{"$f":"(($D532*'fnd base rates'!L$107)\n+($E532*'fnd base rates'!L$108)\n+($F532*'fnd base rates'!L$109)\n+($G532*'fnd base rates'!L$110)\n+($H532*'fnd base rates'!L$111)\n+($I532*'fnd base rates'!L$112)\n+($J532*'fnd base rates'!L$113)\n+($K532*'fnd base rates'!L$114)\n+($M532*'fnd base rates'!L$116)\n+($N532*'fnd base rates'!L$117)\n+($O532*'fnd base rates'!L$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,12)))","v":12706.064209999999},{"$f":"(($D532*'fnd base rates'!M$107)\n+($E532*'fnd base rates'!M$108)\n+($F532*'fnd base rates'!M$109)\n+($G532*'fnd base rates'!M$110)\n+($H532*'fnd base rates'!M$111)\n+($I532*'fnd base rates'!M$112)\n+($J532*'fnd base rates'!M$113)\n+($K532*'fnd base rates'!M$114)\n+($M532*'fnd base rates'!M$116)\n+($N532*'fnd base rates'!M$117)\n+($O532*'fnd base rates'!M$118)\n+($P532*VLOOKUP($S532+12,rate_basefnd,13)))","v":0},114238.08958000001,null,479278117,"479","278","117",1,10,114238.08958000001,11424,0,11424,null,null,null,null,null,11488,3,11491,-67,11424,0,11424]
[479,479278127,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D533","v":0},{"$f":"'fnd enro'!E533","v":0},{"$f":"'fnd enro'!F533","v":0},{"$f":"'fnd enro'!G533","v":0},{"$f":"'fnd enro'!H533","v":4},{"$f":"'fnd enro'!I533","v":1},{"$f":"'fnd enro'!J533","v":0},{"$f":"'fnd enro'!K533","v":0.1895},{"$f":"'fnd enro'!L533","v":0},{"$f":"'fnd enro'!M533+'fnd enro'!N533","v":0},{"$f":"'fnd enro'!O533","v":0},{"$f":"'fnd enro'!P533","v":0},{"$f":"'fnd enro'!Q533","v":1},{"$f":"'fnd enro'!S533","v":5},1,{"$f":"VALUE('fnd enro'!R533)","v":4},null,{"$f":"(($D533*'fnd base rates'!C$107)\n+($E533*'fnd base rates'!C$108)\n+($F533*'fnd base rates'!C$109)\n+($G533*'fnd base rates'!C$110)\n+($H533*'fnd base rates'!C$111)\n+($I533*'fnd base rates'!C$112)\n+($J533*'fnd base rates'!C$113)\n+($K533*'fnd base rates'!C$114)\n+($M533*'fnd base rates'!C$116)\n+($N533*'fnd base rates'!C$117)\n+($O533*'fnd base rates'!C$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,3)))\n*$R533","v":2575.164495},{"$f":"(($D533*'fnd base rates'!D$107)\n+($E533*'fnd base rates'!D$108)\n+($F533*'fnd base rates'!D$109)\n+($G533*'fnd base rates'!D$110)\n+($H533*'fnd base rates'!D$111)\n+($I533*'fnd base rates'!D$112)\n+($J533*'fnd base rates'!D$113)\n+($K533*'fnd base rates'!D$114)\n+($M533*'fnd base rates'!D$116)\n+($N533*'fnd base rates'!D$117)\n+($O533*'fnd base rates'!D$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,4)))\n*$R533","v":3864.26},{"$f":"(($D533*'fnd base rates'!E$107)\n+($E533*'fnd base rates'!E$108)\n+($F533*'fnd base rates'!E$109)\n+($G533*'fnd base rates'!E$110)\n+($H533*'fnd base rates'!E$111)\n+($I533*'fnd base rates'!E$112)\n+($J533*'fnd base rates'!E$113)\n+($K533*'fnd base rates'!E$114)\n+($M533*'fnd base rates'!E$116)\n+($N533*'fnd base rates'!E$117)\n+($O533*'fnd base rates'!E$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,5)))\n*$R533","v":20145.888615000003},{"$f":"(($D533*'fnd base rates'!F$107)\n+($E533*'fnd base rates'!F$108)\n+($F533*'fnd base rates'!F$109)\n+($G533*'fnd base rates'!F$110)\n+($H533*'fnd base rates'!F$111)\n+($I533*'fnd base rates'!F$112)\n+($J533*'fnd base rates'!F$113)\n+($K533*'fnd base rates'!F$114)\n+($M533*'fnd base rates'!F$116)\n+($N533*'fnd base rates'!F$117)\n+($O533*'fnd base rates'!F$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,6)))\n*$R533","v":4564.2212550000004},{"$f":"(($D533*'fnd base rates'!G$107)\n+($E533*'fnd base rates'!G$108)\n+($F533*'fnd base rates'!G$109)\n+($G533*'fnd base rates'!G$110)\n+($H533*'fnd base rates'!G$111)\n+($I533*'fnd base rates'!G$112)\n+($J533*'fnd base rates'!G$113)\n+($K533*'fnd base rates'!G$114)\n+($M533*'fnd base rates'!G$116)\n+($N533*'fnd base rates'!G$117)\n+($O533*'fnd base rates'!G$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,7)))\n*$R533","v":909.48703},{"$f":"(($D533*'fnd base rates'!H$107)\n+($E533*'fnd base rates'!H$108)\n+($F533*'fnd base rates'!H$109)\n+($G533*'fnd base rates'!H$110)\n+($H533*'fnd base rates'!H$111)\n+($I533*'fnd base rates'!H$112)\n+($J533*'fnd base rates'!H$113)\n+($K533*'fnd base rates'!H$114)\n+($M533*'fnd base rates'!H$116)\n+($N533*'fnd base rates'!H$117)\n+($O533*'fnd base rates'!H$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,8)))","v":2774.2453500000001},{"$f":"(($D533*'fnd base rates'!I$107)\n+($E533*'fnd base rates'!I$108)\n+($F533*'fnd base rates'!I$109)\n+($G533*'fnd base rates'!I$110)\n+($H533*'fnd base rates'!I$111)\n+($I533*'fnd base rates'!I$112)\n+($J533*'fnd base rates'!I$113)\n+($K533*'fnd base rates'!I$114)\n+($M533*'fnd base rates'!I$116)\n+($N533*'fnd base rates'!I$117)\n+($O533*'fnd base rates'!I$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,9)))\n*$R533","v":1785.09},{"$f":"(($D533*'fnd base rates'!J$107)\n+($E533*'fnd base rates'!J$108)\n+($F533*'fnd base rates'!J$109)\n+($G533*'fnd base rates'!J$110)\n+($H533*'fnd base rates'!J$111)\n+($I533*'fnd base rates'!J$112)\n+($J533*'fnd base rates'!J$113)\n+($K533*'fnd base rates'!J$114)\n+($M533*'fnd base rates'!J$116)\n+($N533*'fnd base rates'!J$117)\n+($O533*'fnd base rates'!J$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,10)))\n*$R533","v":2003.34},{"$f":"(($D533*'fnd base rates'!K$107)\n+($E533*'fnd base rates'!K$108)\n+($F533*'fnd base rates'!K$109)\n+($G533*'fnd base rates'!K$110)\n+($H533*'fnd base rates'!K$111)\n+($I533*'fnd base rates'!K$112)\n+($J533*'fnd base rates'!K$113)\n+($K533*'fnd base rates'!K$114)\n+($M533*'fnd base rates'!K$116)\n+($N533*'fnd base rates'!K$117)\n+($O533*'fnd base rates'!K$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,11)))\n*$R533","v":5536.54594},{"$f":"(($D533*'fnd base rates'!L$107)\n+($E533*'fnd base rates'!L$108)\n+($F533*'fnd base rates'!L$109)\n+($G533*'fnd base rates'!L$110)\n+($H533*'fnd base rates'!L$111)\n+($I533*'fnd base rates'!L$112)\n+($J533*'fnd base rates'!L$113)\n+($K533*'fnd base rates'!L$114)\n+($M533*'fnd base rates'!L$116)\n+($N533*'fnd base rates'!L$117)\n+($O533*'fnd base rates'!L$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,12)))","v":6405.5371049999994},{"$f":"(($D533*'fnd base rates'!M$107)\n+($E533*'fnd base rates'!M$108)\n+($F533*'fnd base rates'!M$109)\n+($G533*'fnd base rates'!M$110)\n+($H533*'fnd base rates'!M$111)\n+($I533*'fnd base rates'!M$112)\n+($J533*'fnd base rates'!M$113)\n+($K533*'fnd base rates'!M$114)\n+($M533*'fnd base rates'!M$116)\n+($N533*'fnd base rates'!M$117)\n+($O533*'fnd base rates'!M$118)\n+($P533*VLOOKUP($S533+12,rate_basefnd,13)))","v":0},50563.779789999986,null,479278127,"479","278","127",1,5,50563.779789999986,10113,0,10113,null,null,null,null,null,10201,2,10203,-90,10113,0,10113]
[479,479278137,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D534","v":0},{"$f":"'fnd enro'!E534","v":0},{"$f":"'fnd enro'!F534","v":0},{"$f":"'fnd enro'!G534","v":0},{"$f":"'fnd enro'!H534","v":12},{"$f":"'fnd enro'!I534","v":12},{"$f":"'fnd enro'!J534","v":0},{"$f":"'fnd enro'!K534","v":0.90959999999999996},{"$f":"'fnd enro'!L534","v":0},{"$f":"'fnd enro'!M534+'fnd enro'!N534","v":0},{"$f":"'fnd enro'!O534","v":0},{"$f":"'fnd enro'!P534","v":0},{"$f":"'fnd enro'!Q534","v":10},{"$f":"'fnd enro'!S534","v":24},1,{"$f":"VALUE('fnd enro'!R534)","v":10},null,{"$f":"(($D534*'fnd base rates'!C$107)\n+($E534*'fnd base rates'!C$108)\n+($F534*'fnd base rates'!C$109)\n+($G534*'fnd base rates'!C$110)\n+($H534*'fnd base rates'!C$111)\n+($I534*'fnd base rates'!C$112)\n+($J534*'fnd base rates'!C$113)\n+($K534*'fnd base rates'!C$114)\n+($M534*'fnd base rates'!C$116)\n+($N534*'fnd base rates'!C$117)\n+($O534*'fnd base rates'!C$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,3)))\n*$R534","v":12738.333575999999},{"$f":"(($D534*'fnd base rates'!D$107)\n+($E534*'fnd base rates'!D$108)\n+($F534*'fnd base rates'!D$109)\n+($G534*'fnd base rates'!D$110)\n+($H534*'fnd base rates'!D$111)\n+($I534*'fnd base rates'!D$112)\n+($J534*'fnd base rates'!D$113)\n+($K534*'fnd base rates'!D$114)\n+($M534*'fnd base rates'!D$116)\n+($N534*'fnd base rates'!D$117)\n+($O534*'fnd base rates'!D$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,4)))\n*$R534","v":20337.400000000001},{"$f":"(($D534*'fnd base rates'!E$107)\n+($E534*'fnd base rates'!E$108)\n+($F534*'fnd base rates'!E$109)\n+($G534*'fnd base rates'!E$110)\n+($H534*'fnd base rates'!E$111)\n+($I534*'fnd base rates'!E$112)\n+($J534*'fnd base rates'!E$113)\n+($K534*'fnd base rates'!E$114)\n+($M534*'fnd base rates'!E$116)\n+($N534*'fnd base rates'!E$117)\n+($O534*'fnd base rates'!E$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,5)))\n*$R534","v":124034.26535200002},{"$f":"(($D534*'fnd base rates'!F$107)\n+($E534*'fnd base rates'!F$108)\n+($F534*'fnd base rates'!F$109)\n+($G534*'fnd base rates'!F$110)\n+($H534*'fnd base rates'!F$111)\n+($I534*'fnd base rates'!F$112)\n+($J534*'fnd base rates'!F$113)\n+($K534*'fnd base rates'!F$114)\n+($M534*'fnd base rates'!F$116)\n+($N534*'fnd base rates'!F$117)\n+($O534*'fnd base rates'!F$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,6)))\n*$R534","v":21171.198024000001},{"$f":"(($D534*'fnd base rates'!G$107)\n+($E534*'fnd base rates'!G$108)\n+($F534*'fnd base rates'!G$109)\n+($G534*'fnd base rates'!G$110)\n+($H534*'fnd base rates'!G$111)\n+($I534*'fnd base rates'!G$112)\n+($J534*'fnd base rates'!G$113)\n+($K534*'fnd base rates'!G$114)\n+($M534*'fnd base rates'!G$116)\n+($N534*'fnd base rates'!G$117)\n+($O534*'fnd base rates'!G$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,7)))\n*$R534","v":5181.7617439999995},{"$f":"(($D534*'fnd base rates'!H$107)\n+($E534*'fnd base rates'!H$108)\n+($F534*'fnd base rates'!H$109)\n+($G534*'fnd base rates'!H$110)\n+($H534*'fnd base rates'!H$111)\n+($I534*'fnd base rates'!H$112)\n+($J534*'fnd base rates'!H$113)\n+($K534*'fnd base rates'!H$114)\n+($M534*'fnd base rates'!H$116)\n+($N534*'fnd base rates'!H$117)\n+($O534*'fnd base rates'!H$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,8)))","v":15516.12968},{"$f":"(($D534*'fnd base rates'!I$107)\n+($E534*'fnd base rates'!I$108)\n+($F534*'fnd base rates'!I$109)\n+($G534*'fnd base rates'!I$110)\n+($H534*'fnd base rates'!I$111)\n+($I534*'fnd base rates'!I$112)\n+($J534*'fnd base rates'!I$113)\n+($K534*'fnd base rates'!I$114)\n+($M534*'fnd base rates'!I$116)\n+($N534*'fnd base rates'!I$117)\n+($O534*'fnd base rates'!I$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,9)))\n*$R534","v":9860.94},{"$f":"(($D534*'fnd base rates'!J$107)\n+($E534*'fnd base rates'!J$108)\n+($F534*'fnd base rates'!J$109)\n+($G534*'fnd base rates'!J$110)\n+($H534*'fnd base rates'!J$111)\n+($I534*'fnd base rates'!J$112)\n+($J534*'fnd base rates'!J$113)\n+($K534*'fnd base rates'!J$114)\n+($M534*'fnd base rates'!J$116)\n+($N534*'fnd base rates'!J$117)\n+($O534*'fnd base rates'!J$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,10)))\n*$R534","v":15498.4},{"$f":"(($D534*'fnd base rates'!K$107)\n+($E534*'fnd base rates'!K$108)\n+($F534*'fnd base rates'!K$109)\n+($G534*'fnd base rates'!K$110)\n+($H534*'fnd base rates'!K$111)\n+($I534*'fnd base rates'!K$112)\n+($J534*'fnd base rates'!K$113)\n+($K534*'fnd base rates'!K$114)\n+($M534*'fnd base rates'!K$116)\n+($N534*'fnd base rates'!K$117)\n+($O534*'fnd base rates'!K$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,11)))\n*$R534","v":26357.332512000001},{"$f":"(($D534*'fnd base rates'!L$107)\n+($E534*'fnd base rates'!L$108)\n+($F534*'fnd base rates'!L$109)\n+($G534*'fnd base rates'!L$110)\n+($H534*'fnd base rates'!L$111)\n+($I534*'fnd base rates'!L$112)\n+($J534*'fnd base rates'!L$113)\n+($K534*'fnd base rates'!L$114)\n+($M534*'fnd base rates'!L$116)\n+($N534*'fnd base rates'!L$117)\n+($O534*'fnd base rates'!L$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,12)))","v":32823.094103999996},{"$f":"(($D534*'fnd base rates'!M$107)\n+($E534*'fnd base rates'!M$108)\n+($F534*'fnd base rates'!M$109)\n+($G534*'fnd base rates'!M$110)\n+($H534*'fnd base rates'!M$111)\n+($I534*'fnd base rates'!M$112)\n+($J534*'fnd base rates'!M$113)\n+($K534*'fnd base rates'!M$114)\n+($M534*'fnd base rates'!M$116)\n+($N534*'fnd base rates'!M$117)\n+($O534*'fnd base rates'!M$118)\n+($P534*VLOOKUP($S534+12,rate_basefnd,13)))","v":0},283518.85499200004,null,479278137,"479","278","137",1,24,283518.85499200004,11813,0,11813,null,null,null,null,null,11912,54,11966,-153,11813,0,11813]
[479,479278159,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D535","v":0},{"$f":"'fnd enro'!E535","v":0},{"$f":"'fnd enro'!F535","v":0},{"$f":"'fnd enro'!G535","v":0},{"$f":"'fnd enro'!H535","v":0},{"$f":"'fnd enro'!I535","v":3},{"$f":"'fnd enro'!J535","v":0},{"$f":"'fnd enro'!K535","v":0.1137},{"$f":"'fnd enro'!L535","v":0},{"$f":"'fnd enro'!M535+'fnd enro'!N535","v":0},{"$f":"'fnd enro'!O535","v":0},{"$f":"'fnd enro'!P535","v":0},{"$f":"'fnd enro'!Q535","v":0},{"$f":"'fnd enro'!S535","v":3},1,{"$f":"VALUE('fnd enro'!R535)","v":2},null,{"$f":"(($D535*'fnd base rates'!C$107)\n+($E535*'fnd base rates'!C$108)\n+($F535*'fnd base rates'!C$109)\n+($G535*'fnd base rates'!C$110)\n+($H535*'fnd base rates'!C$111)\n+($I535*'fnd base rates'!C$112)\n+($J535*'fnd base rates'!C$113)\n+($K535*'fnd base rates'!C$114)\n+($M535*'fnd base rates'!C$116)\n+($N535*'fnd base rates'!C$117)\n+($O535*'fnd base rates'!C$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,3)))\n*$R535","v":1512.8666969999999},{"$f":"(($D535*'fnd base rates'!D$107)\n+($E535*'fnd base rates'!D$108)\n+($F535*'fnd base rates'!D$109)\n+($G535*'fnd base rates'!D$110)\n+($H535*'fnd base rates'!D$111)\n+($I535*'fnd base rates'!D$112)\n+($J535*'fnd base rates'!D$113)\n+($K535*'fnd base rates'!D$114)\n+($M535*'fnd base rates'!D$116)\n+($N535*'fnd base rates'!D$117)\n+($O535*'fnd base rates'!D$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,4)))\n*$R535","v":2165.8500000000004},{"$f":"(($D535*'fnd base rates'!E$107)\n+($E535*'fnd base rates'!E$108)\n+($F535*'fnd base rates'!E$109)\n+($G535*'fnd base rates'!E$110)\n+($H535*'fnd base rates'!E$111)\n+($I535*'fnd base rates'!E$112)\n+($J535*'fnd base rates'!E$113)\n+($K535*'fnd base rates'!E$114)\n+($M535*'fnd base rates'!E$116)\n+($N535*'fnd base rates'!E$117)\n+($O535*'fnd base rates'!E$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,5)))\n*$R535","v":13886.843169000002},{"$f":"(($D535*'fnd base rates'!F$107)\n+($E535*'fnd base rates'!F$108)\n+($F535*'fnd base rates'!F$109)\n+($G535*'fnd base rates'!F$110)\n+($H535*'fnd base rates'!F$111)\n+($I535*'fnd base rates'!F$112)\n+($J535*'fnd base rates'!F$113)\n+($K535*'fnd base rates'!F$114)\n+($M535*'fnd base rates'!F$116)\n+($N535*'fnd base rates'!F$117)\n+($O535*'fnd base rates'!F$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,6)))\n*$R535","v":2492.8447530000003},{"$f":"(($D535*'fnd base rates'!G$107)\n+($E535*'fnd base rates'!G$108)\n+($F535*'fnd base rates'!G$109)\n+($G535*'fnd base rates'!G$110)\n+($H535*'fnd base rates'!G$111)\n+($I535*'fnd base rates'!G$112)\n+($J535*'fnd base rates'!G$113)\n+($K535*'fnd base rates'!G$114)\n+($M535*'fnd base rates'!G$116)\n+($N535*'fnd base rates'!G$117)\n+($O535*'fnd base rates'!G$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,7)))\n*$R535","v":463.03021799999999},{"$f":"(($D535*'fnd base rates'!H$107)\n+($E535*'fnd base rates'!H$108)\n+($F535*'fnd base rates'!H$109)\n+($G535*'fnd base rates'!H$110)\n+($H535*'fnd base rates'!H$111)\n+($I535*'fnd base rates'!H$112)\n+($J535*'fnd base rates'!H$113)\n+($K535*'fnd base rates'!H$114)\n+($M535*'fnd base rates'!H$116)\n+($N535*'fnd base rates'!H$117)\n+($O535*'fnd base rates'!H$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,8)))","v":2343.4112099999998},{"$f":"(($D535*'fnd base rates'!I$107)\n+($E535*'fnd base rates'!I$108)\n+($F535*'fnd base rates'!I$109)\n+($G535*'fnd base rates'!I$110)\n+($H535*'fnd base rates'!I$111)\n+($I535*'fnd base rates'!I$112)\n+($J535*'fnd base rates'!I$113)\n+($K535*'fnd base rates'!I$114)\n+($M535*'fnd base rates'!I$116)\n+($N535*'fnd base rates'!I$117)\n+($O535*'fnd base rates'!I$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,9)))\n*$R535","v":1205.79},{"$f":"(($D535*'fnd base rates'!J$107)\n+($E535*'fnd base rates'!J$108)\n+($F535*'fnd base rates'!J$109)\n+($G535*'fnd base rates'!J$110)\n+($H535*'fnd base rates'!J$111)\n+($I535*'fnd base rates'!J$112)\n+($J535*'fnd base rates'!J$113)\n+($K535*'fnd base rates'!J$114)\n+($M535*'fnd base rates'!J$116)\n+($N535*'fnd base rates'!J$117)\n+($O535*'fnd base rates'!J$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,10)))\n*$R535","v":1624.23},{"$f":"(($D535*'fnd base rates'!K$107)\n+($E535*'fnd base rates'!K$108)\n+($F535*'fnd base rates'!K$109)\n+($G535*'fnd base rates'!K$110)\n+($H535*'fnd base rates'!K$111)\n+($I535*'fnd base rates'!K$112)\n+($J535*'fnd base rates'!K$113)\n+($K535*'fnd base rates'!K$114)\n+($M535*'fnd base rates'!K$116)\n+($N535*'fnd base rates'!K$117)\n+($O535*'fnd base rates'!K$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,11)))\n*$R535","v":3249.2315640000002},{"$f":"(($D535*'fnd base rates'!L$107)\n+($E535*'fnd base rates'!L$108)\n+($F535*'fnd base rates'!L$109)\n+($G535*'fnd base rates'!L$110)\n+($H535*'fnd base rates'!L$111)\n+($I535*'fnd base rates'!L$112)\n+($J535*'fnd base rates'!L$113)\n+($K535*'fnd base rates'!L$114)\n+($M535*'fnd base rates'!L$116)\n+($N535*'fnd base rates'!L$117)\n+($O535*'fnd base rates'!L$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,12)))","v":3352.6842630000001},{"$f":"(($D535*'fnd base rates'!M$107)\n+($E535*'fnd base rates'!M$108)\n+($F535*'fnd base rates'!M$109)\n+($G535*'fnd base rates'!M$110)\n+($H535*'fnd base rates'!M$111)\n+($I535*'fnd base rates'!M$112)\n+($J535*'fnd base rates'!M$113)\n+($K535*'fnd base rates'!M$114)\n+($M535*'fnd base rates'!M$116)\n+($N535*'fnd base rates'!M$117)\n+($O535*'fnd base rates'!M$118)\n+($P535*VLOOKUP($S535+12,rate_basefnd,13)))","v":0},32296.781874000004,null,479278159,"479","278","159",1,3,32296.781874000004,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[479,479278161,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D536","v":0},{"$f":"'fnd enro'!E536","v":0},{"$f":"'fnd enro'!F536","v":0},{"$f":"'fnd enro'!G536","v":0},{"$f":"'fnd enro'!H536","v":2},{"$f":"'fnd enro'!I536","v":6},{"$f":"'fnd enro'!J536","v":0},{"$f":"'fnd enro'!K536","v":0.30320000000000003},{"$f":"'fnd enro'!L536","v":0},{"$f":"'fnd enro'!M536+'fnd enro'!N536","v":0},{"$f":"'fnd enro'!O536","v":0},{"$f":"'fnd enro'!P536","v":0},{"$f":"'fnd enro'!Q536","v":3},{"$f":"'fnd enro'!S536","v":8},1,{"$f":"VALUE('fnd enro'!R536)","v":7},null,{"$f":"(($D536*'fnd base rates'!C$107)\n+($E536*'fnd base rates'!C$108)\n+($F536*'fnd base rates'!C$109)\n+($G536*'fnd base rates'!C$110)\n+($H536*'fnd base rates'!C$111)\n+($I536*'fnd base rates'!C$112)\n+($J536*'fnd base rates'!C$113)\n+($K536*'fnd base rates'!C$114)\n+($M536*'fnd base rates'!C$116)\n+($N536*'fnd base rates'!C$117)\n+($O536*'fnd base rates'!C$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,3)))\n*$R536","v":4212.5111919999999},{"$f":"(($D536*'fnd base rates'!D$107)\n+($E536*'fnd base rates'!D$108)\n+($F536*'fnd base rates'!D$109)\n+($G536*'fnd base rates'!D$110)\n+($H536*'fnd base rates'!D$111)\n+($I536*'fnd base rates'!D$112)\n+($J536*'fnd base rates'!D$113)\n+($K536*'fnd base rates'!D$114)\n+($M536*'fnd base rates'!D$116)\n+($N536*'fnd base rates'!D$117)\n+($O536*'fnd base rates'!D$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,4)))\n*$R536","v":6619.89},{"$f":"(($D536*'fnd base rates'!E$107)\n+($E536*'fnd base rates'!E$108)\n+($F536*'fnd base rates'!E$109)\n+($G536*'fnd base rates'!E$110)\n+($H536*'fnd base rates'!E$111)\n+($I536*'fnd base rates'!E$112)\n+($J536*'fnd base rates'!E$113)\n+($K536*'fnd base rates'!E$114)\n+($M536*'fnd base rates'!E$116)\n+($N536*'fnd base rates'!E$117)\n+($O536*'fnd base rates'!E$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,5)))\n*$R536","v":42531.891783999999},{"$f":"(($D536*'fnd base rates'!F$107)\n+($E536*'fnd base rates'!F$108)\n+($F536*'fnd base rates'!F$109)\n+($G536*'fnd base rates'!F$110)\n+($H536*'fnd base rates'!F$111)\n+($I536*'fnd base rates'!F$112)\n+($J536*'fnd base rates'!F$113)\n+($K536*'fnd base rates'!F$114)\n+($M536*'fnd base rates'!F$116)\n+($N536*'fnd base rates'!F$117)\n+($O536*'fnd base rates'!F$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,6)))\n*$R536","v":6852.326008},{"$f":"(($D536*'fnd base rates'!G$107)\n+($E536*'fnd base rates'!G$108)\n+($F536*'fnd base rates'!G$109)\n+($G536*'fnd base rates'!G$110)\n+($H536*'fnd base rates'!G$111)\n+($I536*'fnd base rates'!G$112)\n+($J536*'fnd base rates'!G$113)\n+($K536*'fnd base rates'!G$114)\n+($M536*'fnd base rates'!G$116)\n+($N536*'fnd base rates'!G$117)\n+($O536*'fnd base rates'!G$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,7)))\n*$R536","v":1643.2372479999999},{"$f":"(($D536*'fnd base rates'!H$107)\n+($E536*'fnd base rates'!H$108)\n+($F536*'fnd base rates'!H$109)\n+($G536*'fnd base rates'!H$110)\n+($H536*'fnd base rates'!H$111)\n+($I536*'fnd base rates'!H$112)\n+($J536*'fnd base rates'!H$113)\n+($K536*'fnd base rates'!H$114)\n+($M536*'fnd base rates'!H$116)\n+($N536*'fnd base rates'!H$117)\n+($O536*'fnd base rates'!H$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,8)))","v":5735.4265599999999},{"$f":"(($D536*'fnd base rates'!I$107)\n+($E536*'fnd base rates'!I$108)\n+($F536*'fnd base rates'!I$109)\n+($G536*'fnd base rates'!I$110)\n+($H536*'fnd base rates'!I$111)\n+($I536*'fnd base rates'!I$112)\n+($J536*'fnd base rates'!I$113)\n+($K536*'fnd base rates'!I$114)\n+($M536*'fnd base rates'!I$116)\n+($N536*'fnd base rates'!I$117)\n+($O536*'fnd base rates'!I$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,9)))\n*$R536","v":3386.6099999999997},{"$f":"(($D536*'fnd base rates'!J$107)\n+($E536*'fnd base rates'!J$108)\n+($F536*'fnd base rates'!J$109)\n+($G536*'fnd base rates'!J$110)\n+($H536*'fnd base rates'!J$111)\n+($I536*'fnd base rates'!J$112)\n+($J536*'fnd base rates'!J$113)\n+($K536*'fnd base rates'!J$114)\n+($M536*'fnd base rates'!J$116)\n+($N536*'fnd base rates'!J$117)\n+($O536*'fnd base rates'!J$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,10)))\n*$R536","v":5452.2800000000007},{"$f":"(($D536*'fnd base rates'!K$107)\n+($E536*'fnd base rates'!K$108)\n+($F536*'fnd base rates'!K$109)\n+($G536*'fnd base rates'!K$110)\n+($H536*'fnd base rates'!K$111)\n+($I536*'fnd base rates'!K$112)\n+($J536*'fnd base rates'!K$113)\n+($K536*'fnd base rates'!K$114)\n+($M536*'fnd base rates'!K$116)\n+($N536*'fnd base rates'!K$117)\n+($O536*'fnd base rates'!K$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,11)))\n*$R536","v":8725.1975039999998},{"$f":"(($D536*'fnd base rates'!L$107)\n+($E536*'fnd base rates'!L$108)\n+($F536*'fnd base rates'!L$109)\n+($G536*'fnd base rates'!L$110)\n+($H536*'fnd base rates'!L$111)\n+($I536*'fnd base rates'!L$112)\n+($J536*'fnd base rates'!L$113)\n+($K536*'fnd base rates'!L$114)\n+($M536*'fnd base rates'!L$116)\n+($N536*'fnd base rates'!L$117)\n+($O536*'fnd base rates'!L$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,12)))","v":10481.611367999998},{"$f":"(($D536*'fnd base rates'!M$107)\n+($E536*'fnd base rates'!M$108)\n+($F536*'fnd base rates'!M$109)\n+($G536*'fnd base rates'!M$110)\n+($H536*'fnd base rates'!M$111)\n+($I536*'fnd base rates'!M$112)\n+($J536*'fnd base rates'!M$113)\n+($K536*'fnd base rates'!M$114)\n+($M536*'fnd base rates'!M$116)\n+($N536*'fnd base rates'!M$117)\n+($O536*'fnd base rates'!M$118)\n+($P536*VLOOKUP($S536+12,rate_basefnd,13)))","v":0},95640.981663999992,null,479278161,"479","278","161",1,8,95640.981663999992,11955,0,11955,null,null,null,null,null,11995,9,12004,-49,11955,0,11955]
[479,479278191,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D537","v":0},{"$f":"'fnd enro'!E537","v":0},{"$f":"'fnd enro'!F537","v":0},{"$f":"'fnd enro'!G537","v":0},{"$f":"'fnd enro'!H537","v":0},{"$f":"'fnd enro'!I537","v":3},{"$f":"'fnd enro'!J537","v":0},{"$f":"'fnd enro'!K537","v":0.1137},{"$f":"'fnd enro'!L537","v":0},{"$f":"'fnd enro'!M537+'fnd enro'!N537","v":0},{"$f":"'fnd enro'!O537","v":0},{"$f":"'fnd enro'!P537","v":0},{"$f":"'fnd enro'!Q537","v":1},{"$f":"'fnd enro'!S537","v":3},1,{"$f":"VALUE('fnd enro'!R537)","v":7},null,{"$f":"(($D537*'fnd base rates'!C$107)\n+($E537*'fnd base rates'!C$108)\n+($F537*'fnd base rates'!C$109)\n+($G537*'fnd base rates'!C$110)\n+($H537*'fnd base rates'!C$111)\n+($I537*'fnd base rates'!C$112)\n+($J537*'fnd base rates'!C$113)\n+($K537*'fnd base rates'!C$114)\n+($M537*'fnd base rates'!C$116)\n+($N537*'fnd base rates'!C$117)\n+($O537*'fnd base rates'!C$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,3)))\n*$R537","v":1572.266697},{"$f":"(($D537*'fnd base rates'!D$107)\n+($E537*'fnd base rates'!D$108)\n+($F537*'fnd base rates'!D$109)\n+($G537*'fnd base rates'!D$110)\n+($H537*'fnd base rates'!D$111)\n+($I537*'fnd base rates'!D$112)\n+($J537*'fnd base rates'!D$113)\n+($K537*'fnd base rates'!D$114)\n+($M537*'fnd base rates'!D$116)\n+($N537*'fnd base rates'!D$117)\n+($O537*'fnd base rates'!D$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,4)))\n*$R537","v":2447.2800000000002},{"$f":"(($D537*'fnd base rates'!E$107)\n+($E537*'fnd base rates'!E$108)\n+($F537*'fnd base rates'!E$109)\n+($G537*'fnd base rates'!E$110)\n+($H537*'fnd base rates'!E$111)\n+($I537*'fnd base rates'!E$112)\n+($J537*'fnd base rates'!E$113)\n+($K537*'fnd base rates'!E$114)\n+($M537*'fnd base rates'!E$116)\n+($N537*'fnd base rates'!E$117)\n+($O537*'fnd base rates'!E$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,5)))\n*$R537","v":16634.173169000002},{"$f":"(($D537*'fnd base rates'!F$107)\n+($E537*'fnd base rates'!F$108)\n+($F537*'fnd base rates'!F$109)\n+($G537*'fnd base rates'!F$110)\n+($H537*'fnd base rates'!F$111)\n+($I537*'fnd base rates'!F$112)\n+($J537*'fnd base rates'!F$113)\n+($K537*'fnd base rates'!F$114)\n+($M537*'fnd base rates'!F$116)\n+($N537*'fnd base rates'!F$117)\n+($O537*'fnd base rates'!F$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,6)))\n*$R537","v":2492.8447530000003},{"$f":"(($D537*'fnd base rates'!G$107)\n+($E537*'fnd base rates'!G$108)\n+($F537*'fnd base rates'!G$109)\n+($G537*'fnd base rates'!G$110)\n+($H537*'fnd base rates'!G$111)\n+($I537*'fnd base rates'!G$112)\n+($J537*'fnd base rates'!G$113)\n+($K537*'fnd base rates'!G$114)\n+($M537*'fnd base rates'!G$116)\n+($N537*'fnd base rates'!G$117)\n+($O537*'fnd base rates'!G$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,7)))\n*$R537","v":596.32021799999995},{"$f":"(($D537*'fnd base rates'!H$107)\n+($E537*'fnd base rates'!H$108)\n+($F537*'fnd base rates'!H$109)\n+($G537*'fnd base rates'!H$110)\n+($H537*'fnd base rates'!H$111)\n+($I537*'fnd base rates'!H$112)\n+($J537*'fnd base rates'!H$113)\n+($K537*'fnd base rates'!H$114)\n+($M537*'fnd base rates'!H$116)\n+($N537*'fnd base rates'!H$117)\n+($O537*'fnd base rates'!H$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,8)))","v":2363.8412099999996},{"$f":"(($D537*'fnd base rates'!I$107)\n+($E537*'fnd base rates'!I$108)\n+($F537*'fnd base rates'!I$109)\n+($G537*'fnd base rates'!I$110)\n+($H537*'fnd base rates'!I$111)\n+($I537*'fnd base rates'!I$112)\n+($J537*'fnd base rates'!I$113)\n+($K537*'fnd base rates'!I$114)\n+($M537*'fnd base rates'!I$116)\n+($N537*'fnd base rates'!I$117)\n+($O537*'fnd base rates'!I$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,9)))\n*$R537","v":1317.04},{"$f":"(($D537*'fnd base rates'!J$107)\n+($E537*'fnd base rates'!J$108)\n+($F537*'fnd base rates'!J$109)\n+($G537*'fnd base rates'!J$110)\n+($H537*'fnd base rates'!J$111)\n+($I537*'fnd base rates'!J$112)\n+($J537*'fnd base rates'!J$113)\n+($K537*'fnd base rates'!J$114)\n+($M537*'fnd base rates'!J$116)\n+($N537*'fnd base rates'!J$117)\n+($O537*'fnd base rates'!J$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,10)))\n*$R537","v":2202.31},{"$f":"(($D537*'fnd base rates'!K$107)\n+($E537*'fnd base rates'!K$108)\n+($F537*'fnd base rates'!K$109)\n+($G537*'fnd base rates'!K$110)\n+($H537*'fnd base rates'!K$111)\n+($I537*'fnd base rates'!K$112)\n+($J537*'fnd base rates'!K$113)\n+($K537*'fnd base rates'!K$114)\n+($M537*'fnd base rates'!K$116)\n+($N537*'fnd base rates'!K$117)\n+($O537*'fnd base rates'!K$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,11)))\n*$R537","v":3249.2315640000002},{"$f":"(($D537*'fnd base rates'!L$107)\n+($E537*'fnd base rates'!L$108)\n+($F537*'fnd base rates'!L$109)\n+($G537*'fnd base rates'!L$110)\n+($H537*'fnd base rates'!L$111)\n+($I537*'fnd base rates'!L$112)\n+($J537*'fnd base rates'!L$113)\n+($K537*'fnd base rates'!L$114)\n+($M537*'fnd base rates'!L$116)\n+($N537*'fnd base rates'!L$117)\n+($O537*'fnd base rates'!L$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,12)))","v":3797.0842630000002},{"$f":"(($D537*'fnd base rates'!M$107)\n+($E537*'fnd base rates'!M$108)\n+($F537*'fnd base rates'!M$109)\n+($G537*'fnd base rates'!M$110)\n+($H537*'fnd base rates'!M$111)\n+($I537*'fnd base rates'!M$112)\n+($J537*'fnd base rates'!M$113)\n+($K537*'fnd base rates'!M$114)\n+($M537*'fnd base rates'!M$116)\n+($N537*'fnd base rates'!M$117)\n+($O537*'fnd base rates'!M$118)\n+($P537*VLOOKUP($S537+12,rate_basefnd,13)))","v":0},36672.391874000001,null,479278191,"479","278","191",1,3,36672.391874000001,12224,0,12224,null,null,null,null,null,12262,8,12270,-46,12224,0,12224]
[479,479278210,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D538","v":0},{"$f":"'fnd enro'!E538","v":0},{"$f":"'fnd enro'!F538","v":0},{"$f":"'fnd enro'!G538","v":0},{"$f":"'fnd enro'!H538","v":10},{"$f":"'fnd enro'!I538","v":17},{"$f":"'fnd enro'!J538","v":0},{"$f":"'fnd enro'!K538","v":1.0233000000000001},{"$f":"'fnd enro'!L538","v":0},{"$f":"'fnd enro'!M538+'fnd enro'!N538","v":0},{"$f":"'fnd enro'!O538","v":0},{"$f":"'fnd enro'!P538","v":0},{"$f":"'fnd enro'!Q538","v":9},{"$f":"'fnd enro'!S538","v":27},1,{"$f":"VALUE('fnd enro'!R538)","v":6},null,{"$f":"(($D538*'fnd base rates'!C$107)\n+($E538*'fnd base rates'!C$108)\n+($F538*'fnd base rates'!C$109)\n+($G538*'fnd base rates'!C$110)\n+($H538*'fnd base rates'!C$111)\n+($I538*'fnd base rates'!C$112)\n+($J538*'fnd base rates'!C$113)\n+($K538*'fnd base rates'!C$114)\n+($M538*'fnd base rates'!C$116)\n+($N538*'fnd base rates'!C$117)\n+($O538*'fnd base rates'!C$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,3)))\n*$R538","v":14137.980272999999},{"$f":"(($D538*'fnd base rates'!D$107)\n+($E538*'fnd base rates'!D$108)\n+($F538*'fnd base rates'!D$109)\n+($G538*'fnd base rates'!D$110)\n+($H538*'fnd base rates'!D$111)\n+($I538*'fnd base rates'!D$112)\n+($J538*'fnd base rates'!D$113)\n+($K538*'fnd base rates'!D$114)\n+($M538*'fnd base rates'!D$116)\n+($N538*'fnd base rates'!D$117)\n+($O538*'fnd base rates'!D$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,4)))\n*$R538","v":21966.57},{"$f":"(($D538*'fnd base rates'!E$107)\n+($E538*'fnd base rates'!E$108)\n+($F538*'fnd base rates'!E$109)\n+($G538*'fnd base rates'!E$110)\n+($H538*'fnd base rates'!E$111)\n+($I538*'fnd base rates'!E$112)\n+($J538*'fnd base rates'!E$113)\n+($K538*'fnd base rates'!E$114)\n+($M538*'fnd base rates'!E$116)\n+($N538*'fnd base rates'!E$117)\n+($O538*'fnd base rates'!E$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,5)))\n*$R538","v":135424.23852099999},{"$f":"(($D538*'fnd base rates'!F$107)\n+($E538*'fnd base rates'!F$108)\n+($F538*'fnd base rates'!F$109)\n+($G538*'fnd base rates'!F$110)\n+($H538*'fnd base rates'!F$111)\n+($I538*'fnd base rates'!F$112)\n+($J538*'fnd base rates'!F$113)\n+($K538*'fnd base rates'!F$114)\n+($M538*'fnd base rates'!F$116)\n+($N538*'fnd base rates'!F$117)\n+($O538*'fnd base rates'!F$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,6)))\n*$R538","v":23459.302777000001},{"$f":"(($D538*'fnd base rates'!G$107)\n+($E538*'fnd base rates'!G$108)\n+($F538*'fnd base rates'!G$109)\n+($G538*'fnd base rates'!G$110)\n+($H538*'fnd base rates'!G$111)\n+($I538*'fnd base rates'!G$112)\n+($J538*'fnd base rates'!G$113)\n+($K538*'fnd base rates'!G$114)\n+($M538*'fnd base rates'!G$116)\n+($N538*'fnd base rates'!G$117)\n+($O538*'fnd base rates'!G$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,7)))\n*$R538","v":5382.0819619999993},{"$f":"(($D538*'fnd base rates'!H$107)\n+($E538*'fnd base rates'!H$108)\n+($F538*'fnd base rates'!H$109)\n+($G538*'fnd base rates'!H$110)\n+($H538*'fnd base rates'!H$111)\n+($I538*'fnd base rates'!H$112)\n+($J538*'fnd base rates'!H$113)\n+($K538*'fnd base rates'!H$114)\n+($M538*'fnd base rates'!H$116)\n+($N538*'fnd base rates'!H$117)\n+($O538*'fnd base rates'!H$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,8)))","v":18395.54089},{"$f":"(($D538*'fnd base rates'!I$107)\n+($E538*'fnd base rates'!I$108)\n+($F538*'fnd base rates'!I$109)\n+($G538*'fnd base rates'!I$110)\n+($H538*'fnd base rates'!I$111)\n+($I538*'fnd base rates'!I$112)\n+($J538*'fnd base rates'!I$113)\n+($K538*'fnd base rates'!I$114)\n+($M538*'fnd base rates'!I$116)\n+($N538*'fnd base rates'!I$117)\n+($O538*'fnd base rates'!I$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,9)))\n*$R538","v":11017.15},{"$f":"(($D538*'fnd base rates'!J$107)\n+($E538*'fnd base rates'!J$108)\n+($F538*'fnd base rates'!J$109)\n+($G538*'fnd base rates'!J$110)\n+($H538*'fnd base rates'!J$111)\n+($I538*'fnd base rates'!J$112)\n+($J538*'fnd base rates'!J$113)\n+($K538*'fnd base rates'!J$114)\n+($M538*'fnd base rates'!J$116)\n+($N538*'fnd base rates'!J$117)\n+($O538*'fnd base rates'!J$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,10)))\n*$R538","v":16633.629999999997},{"$f":"(($D538*'fnd base rates'!K$107)\n+($E538*'fnd base rates'!K$108)\n+($F538*'fnd base rates'!K$109)\n+($G538*'fnd base rates'!K$110)\n+($H538*'fnd base rates'!K$111)\n+($I538*'fnd base rates'!K$112)\n+($J538*'fnd base rates'!K$113)\n+($K538*'fnd base rates'!K$114)\n+($M538*'fnd base rates'!K$116)\n+($N538*'fnd base rates'!K$117)\n+($O538*'fnd base rates'!K$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,11)))\n*$R538","v":29545.984076000001},{"$f":"(($D538*'fnd base rates'!L$107)\n+($E538*'fnd base rates'!L$108)\n+($F538*'fnd base rates'!L$109)\n+($G538*'fnd base rates'!L$110)\n+($H538*'fnd base rates'!L$111)\n+($I538*'fnd base rates'!L$112)\n+($J538*'fnd base rates'!L$113)\n+($K538*'fnd base rates'!L$114)\n+($M538*'fnd base rates'!L$116)\n+($N538*'fnd base rates'!L$117)\n+($O538*'fnd base rates'!L$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,12)))","v":35120.388367},{"$f":"(($D538*'fnd base rates'!M$107)\n+($E538*'fnd base rates'!M$108)\n+($F538*'fnd base rates'!M$109)\n+($G538*'fnd base rates'!M$110)\n+($H538*'fnd base rates'!M$111)\n+($I538*'fnd base rates'!M$112)\n+($J538*'fnd base rates'!M$113)\n+($K538*'fnd base rates'!M$114)\n+($M538*'fnd base rates'!M$116)\n+($N538*'fnd base rates'!M$117)\n+($O538*'fnd base rates'!M$118)\n+($P538*VLOOKUP($S538+12,rate_basefnd,13)))","v":0},311082.866866,null,479278210,"479","278","210",1,27,311082.866866,11522,0,11522,null,null,null,null,null,11510,5,11515,7,11522,0,11522]
[479,479278227,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D539","v":0},{"$f":"'fnd enro'!E539","v":0},{"$f":"'fnd enro'!F539","v":0},{"$f":"'fnd enro'!G539","v":0},{"$f":"'fnd enro'!H539","v":1},{"$f":"'fnd enro'!I539","v":4},{"$f":"'fnd enro'!J539","v":0},{"$f":"'fnd enro'!K539","v":0.1895},{"$f":"'fnd enro'!L539","v":0},{"$f":"'fnd enro'!M539+'fnd enro'!N539","v":0},{"$f":"'fnd enro'!O539","v":0},{"$f":"'fnd enro'!P539","v":0},{"$f":"'fnd enro'!Q539","v":2},{"$f":"'fnd enro'!S539","v":5},1,{"$f":"VALUE('fnd enro'!R539)","v":9},null,{"$f":"(($D539*'fnd base rates'!C$107)\n+($E539*'fnd base rates'!C$108)\n+($F539*'fnd base rates'!C$109)\n+($G539*'fnd base rates'!C$110)\n+($H539*'fnd base rates'!C$111)\n+($I539*'fnd base rates'!C$112)\n+($J539*'fnd base rates'!C$113)\n+($K539*'fnd base rates'!C$114)\n+($M539*'fnd base rates'!C$116)\n+($N539*'fnd base rates'!C$117)\n+($O539*'fnd base rates'!C$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,3)))\n*$R539","v":2645.7644950000004},{"$f":"(($D539*'fnd base rates'!D$107)\n+($E539*'fnd base rates'!D$108)\n+($F539*'fnd base rates'!D$109)\n+($G539*'fnd base rates'!D$110)\n+($H539*'fnd base rates'!D$111)\n+($I539*'fnd base rates'!D$112)\n+($J539*'fnd base rates'!D$113)\n+($K539*'fnd base rates'!D$114)\n+($M539*'fnd base rates'!D$116)\n+($N539*'fnd base rates'!D$117)\n+($O539*'fnd base rates'!D$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,4)))\n*$R539","v":4198.79},{"$f":"(($D539*'fnd base rates'!E$107)\n+($E539*'fnd base rates'!E$108)\n+($F539*'fnd base rates'!E$109)\n+($G539*'fnd base rates'!E$110)\n+($H539*'fnd base rates'!E$111)\n+($I539*'fnd base rates'!E$112)\n+($J539*'fnd base rates'!E$113)\n+($K539*'fnd base rates'!E$114)\n+($M539*'fnd base rates'!E$116)\n+($N539*'fnd base rates'!E$117)\n+($O539*'fnd base rates'!E$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,5)))\n*$R539","v":27524.078615000002},{"$f":"(($D539*'fnd base rates'!F$107)\n+($E539*'fnd base rates'!F$108)\n+($F539*'fnd base rates'!F$109)\n+($G539*'fnd base rates'!F$110)\n+($H539*'fnd base rates'!F$111)\n+($I539*'fnd base rates'!F$112)\n+($J539*'fnd base rates'!F$113)\n+($K539*'fnd base rates'!F$114)\n+($M539*'fnd base rates'!F$116)\n+($N539*'fnd base rates'!F$117)\n+($O539*'fnd base rates'!F$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,6)))\n*$R539","v":4257.1112549999998},{"$f":"(($D539*'fnd base rates'!G$107)\n+($E539*'fnd base rates'!G$108)\n+($F539*'fnd base rates'!G$109)\n+($G539*'fnd base rates'!G$110)\n+($H539*'fnd base rates'!G$111)\n+($I539*'fnd base rates'!G$112)\n+($J539*'fnd base rates'!G$113)\n+($K539*'fnd base rates'!G$114)\n+($M539*'fnd base rates'!G$116)\n+($N539*'fnd base rates'!G$117)\n+($O539*'fnd base rates'!G$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,7)))\n*$R539","v":1054.98703},{"$f":"(($D539*'fnd base rates'!H$107)\n+($E539*'fnd base rates'!H$108)\n+($F539*'fnd base rates'!H$109)\n+($G539*'fnd base rates'!H$110)\n+($H539*'fnd base rates'!H$111)\n+($I539*'fnd base rates'!H$112)\n+($J539*'fnd base rates'!H$113)\n+($K539*'fnd base rates'!H$114)\n+($M539*'fnd base rates'!H$116)\n+($N539*'fnd base rates'!H$117)\n+($O539*'fnd base rates'!H$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,8)))","v":3660.9653500000004},{"$f":"(($D539*'fnd base rates'!I$107)\n+($E539*'fnd base rates'!I$108)\n+($F539*'fnd base rates'!I$109)\n+($G539*'fnd base rates'!I$110)\n+($H539*'fnd base rates'!I$111)\n+($I539*'fnd base rates'!I$112)\n+($J539*'fnd base rates'!I$113)\n+($K539*'fnd base rates'!I$114)\n+($M539*'fnd base rates'!I$116)\n+($N539*'fnd base rates'!I$117)\n+($O539*'fnd base rates'!I$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,9)))\n*$R539","v":2161.2000000000003},{"$f":"(($D539*'fnd base rates'!J$107)\n+($E539*'fnd base rates'!J$108)\n+($F539*'fnd base rates'!J$109)\n+($G539*'fnd base rates'!J$110)\n+($H539*'fnd base rates'!J$111)\n+($I539*'fnd base rates'!J$112)\n+($J539*'fnd base rates'!J$113)\n+($K539*'fnd base rates'!J$114)\n+($M539*'fnd base rates'!J$116)\n+($N539*'fnd base rates'!J$117)\n+($O539*'fnd base rates'!J$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,10)))\n*$R539","v":3610.33},{"$f":"(($D539*'fnd base rates'!K$107)\n+($E539*'fnd base rates'!K$108)\n+($F539*'fnd base rates'!K$109)\n+($G539*'fnd base rates'!K$110)\n+($H539*'fnd base rates'!K$111)\n+($I539*'fnd base rates'!K$112)\n+($J539*'fnd base rates'!K$113)\n+($K539*'fnd base rates'!K$114)\n+($M539*'fnd base rates'!K$116)\n+($N539*'fnd base rates'!K$117)\n+($O539*'fnd base rates'!K$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,11)))\n*$R539","v":5445.6759399999992},{"$f":"(($D539*'fnd base rates'!L$107)\n+($E539*'fnd base rates'!L$108)\n+($F539*'fnd base rates'!L$109)\n+($G539*'fnd base rates'!L$110)\n+($H539*'fnd base rates'!L$111)\n+($I539*'fnd base rates'!L$112)\n+($J539*'fnd base rates'!L$113)\n+($K539*'fnd base rates'!L$114)\n+($M539*'fnd base rates'!L$116)\n+($N539*'fnd base rates'!L$117)\n+($O539*'fnd base rates'!L$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,12)))","v":6621.8871049999998},{"$f":"(($D539*'fnd base rates'!M$107)\n+($E539*'fnd base rates'!M$108)\n+($F539*'fnd base rates'!M$109)\n+($G539*'fnd base rates'!M$110)\n+($H539*'fnd base rates'!M$111)\n+($I539*'fnd base rates'!M$112)\n+($J539*'fnd base rates'!M$113)\n+($K539*'fnd base rates'!M$114)\n+($M539*'fnd base rates'!M$116)\n+($N539*'fnd base rates'!M$117)\n+($O539*'fnd base rates'!M$118)\n+($P539*VLOOKUP($S539+12,rate_basefnd,13)))","v":0},61180.789790000003,null,479278227,"479","278","227",1,5,61180.789790000003,12236,0,12236,null,null,null,null,null,12319,24,12343,-107,12236,0,12236]
[479,479278278,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D540","v":0},{"$f":"'fnd enro'!E540","v":0},{"$f":"'fnd enro'!F540","v":0},{"$f":"'fnd enro'!G540","v":0},{"$f":"'fnd enro'!H540","v":24},{"$f":"'fnd enro'!I540","v":33},{"$f":"'fnd enro'!J540","v":0},{"$f":"'fnd enro'!K540","v":2.1602999999999999},{"$f":"'fnd enro'!L540","v":0},{"$f":"'fnd enro'!M540+'fnd enro'!N540","v":0},{"$f":"'fnd enro'!O540","v":0},{"$f":"'fnd enro'!P540","v":2},{"$f":"'fnd enro'!Q540","v":15},{"$f":"'fnd enro'!S540","v":57},1,{"$f":"VALUE('fnd enro'!R540)","v":6},null,{"$f":"(($D540*'fnd base rates'!C$107)\n+($E540*'fnd base rates'!C$108)\n+($F540*'fnd base rates'!C$109)\n+($G540*'fnd base rates'!C$110)\n+($H540*'fnd base rates'!C$111)\n+($I540*'fnd base rates'!C$112)\n+($J540*'fnd base rates'!C$113)\n+($K540*'fnd base rates'!C$114)\n+($M540*'fnd base rates'!C$116)\n+($N540*'fnd base rates'!C$117)\n+($O540*'fnd base rates'!C$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,3)))\n*$R540","v":29764.867242999997},{"$f":"(($D540*'fnd base rates'!D$107)\n+($E540*'fnd base rates'!D$108)\n+($F540*'fnd base rates'!D$109)\n+($G540*'fnd base rates'!D$110)\n+($H540*'fnd base rates'!D$111)\n+($I540*'fnd base rates'!D$112)\n+($J540*'fnd base rates'!D$113)\n+($K540*'fnd base rates'!D$114)\n+($M540*'fnd base rates'!D$116)\n+($N540*'fnd base rates'!D$117)\n+($O540*'fnd base rates'!D$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,4)))\n*$R540","v":45537.05},{"$f":"(($D540*'fnd base rates'!E$107)\n+($E540*'fnd base rates'!E$108)\n+($F540*'fnd base rates'!E$109)\n+($G540*'fnd base rates'!E$110)\n+($H540*'fnd base rates'!E$111)\n+($I540*'fnd base rates'!E$112)\n+($J540*'fnd base rates'!E$113)\n+($K540*'fnd base rates'!E$114)\n+($M540*'fnd base rates'!E$116)\n+($N540*'fnd base rates'!E$117)\n+($O540*'fnd base rates'!E$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,5)))\n*$R540","v":273040.45021100005},{"$f":"(($D540*'fnd base rates'!F$107)\n+($E540*'fnd base rates'!F$108)\n+($F540*'fnd base rates'!F$109)\n+($G540*'fnd base rates'!F$110)\n+($H540*'fnd base rates'!F$111)\n+($I540*'fnd base rates'!F$112)\n+($J540*'fnd base rates'!F$113)\n+($K540*'fnd base rates'!F$114)\n+($M540*'fnd base rates'!F$116)\n+($N540*'fnd base rates'!F$117)\n+($O540*'fnd base rates'!F$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,6)))\n*$R540","v":50083.630306999999},{"$f":"(($D540*'fnd base rates'!G$107)\n+($E540*'fnd base rates'!G$108)\n+($F540*'fnd base rates'!G$109)\n+($G540*'fnd base rates'!G$110)\n+($H540*'fnd base rates'!G$111)\n+($I540*'fnd base rates'!G$112)\n+($J540*'fnd base rates'!G$113)\n+($K540*'fnd base rates'!G$114)\n+($M540*'fnd base rates'!G$116)\n+($N540*'fnd base rates'!G$117)\n+($O540*'fnd base rates'!G$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,7)))\n*$R540","v":10928.904142000001},{"$f":"(($D540*'fnd base rates'!H$107)\n+($E540*'fnd base rates'!H$108)\n+($F540*'fnd base rates'!H$109)\n+($G540*'fnd base rates'!H$110)\n+($H540*'fnd base rates'!H$111)\n+($I540*'fnd base rates'!H$112)\n+($J540*'fnd base rates'!H$113)\n+($K540*'fnd base rates'!H$114)\n+($M540*'fnd base rates'!H$116)\n+($N540*'fnd base rates'!H$117)\n+($O540*'fnd base rates'!H$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,8)))","v":38112.312990000006},{"$f":"(($D540*'fnd base rates'!I$107)\n+($E540*'fnd base rates'!I$108)\n+($F540*'fnd base rates'!I$109)\n+($G540*'fnd base rates'!I$110)\n+($H540*'fnd base rates'!I$111)\n+($I540*'fnd base rates'!I$112)\n+($J540*'fnd base rates'!I$113)\n+($K540*'fnd base rates'!I$114)\n+($M540*'fnd base rates'!I$116)\n+($N540*'fnd base rates'!I$117)\n+($O540*'fnd base rates'!I$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,9)))\n*$R540","v":22701.530000000002},{"$f":"(($D540*'fnd base rates'!J$107)\n+($E540*'fnd base rates'!J$108)\n+($F540*'fnd base rates'!J$109)\n+($G540*'fnd base rates'!J$110)\n+($H540*'fnd base rates'!J$111)\n+($I540*'fnd base rates'!J$112)\n+($J540*'fnd base rates'!J$113)\n+($K540*'fnd base rates'!J$114)\n+($M540*'fnd base rates'!J$116)\n+($N540*'fnd base rates'!J$117)\n+($O540*'fnd base rates'!J$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,10)))\n*$R540","v":32008.629999999997},{"$f":"(($D540*'fnd base rates'!K$107)\n+($E540*'fnd base rates'!K$108)\n+($F540*'fnd base rates'!K$109)\n+($G540*'fnd base rates'!K$110)\n+($H540*'fnd base rates'!K$111)\n+($I540*'fnd base rates'!K$112)\n+($J540*'fnd base rates'!K$113)\n+($K540*'fnd base rates'!K$114)\n+($M540*'fnd base rates'!K$116)\n+($N540*'fnd base rates'!K$117)\n+($O540*'fnd base rates'!K$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,11)))\n*$R540","v":62912.679715999999},{"$f":"(($D540*'fnd base rates'!L$107)\n+($E540*'fnd base rates'!L$108)\n+($F540*'fnd base rates'!L$109)\n+($G540*'fnd base rates'!L$110)\n+($H540*'fnd base rates'!L$111)\n+($I540*'fnd base rates'!L$112)\n+($J540*'fnd base rates'!L$113)\n+($K540*'fnd base rates'!L$114)\n+($M540*'fnd base rates'!L$116)\n+($N540*'fnd base rates'!L$117)\n+($O540*'fnd base rates'!L$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,12)))","v":73119.89099700001},{"$f":"(($D540*'fnd base rates'!M$107)\n+($E540*'fnd base rates'!M$108)\n+($F540*'fnd base rates'!M$109)\n+($G540*'fnd base rates'!M$110)\n+($H540*'fnd base rates'!M$111)\n+($I540*'fnd base rates'!M$112)\n+($J540*'fnd base rates'!M$113)\n+($K540*'fnd base rates'!M$114)\n+($M540*'fnd base rates'!M$116)\n+($N540*'fnd base rates'!M$117)\n+($O540*'fnd base rates'!M$118)\n+($P540*VLOOKUP($S540+12,rate_basefnd,13)))","v":0},638209.94560600014,null,479278278,"479","278","278",1,57,638209.94560600014,11197,0,11197,null,null,null,null,null,11285,6,11291,-94,11197,0,11197]
[479,479278281,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D541","v":0},{"$f":"'fnd enro'!E541","v":0},{"$f":"'fnd enro'!F541","v":0},{"$f":"'fnd enro'!G541","v":0},{"$f":"'fnd enro'!H541","v":18},{"$f":"'fnd enro'!I541","v":40},{"$f":"'fnd enro'!J541","v":0},{"$f":"'fnd enro'!K541","v":2.1981999999999999},{"$f":"'fnd enro'!L541","v":0},{"$f":"'fnd enro'!M541+'fnd enro'!N541","v":0},{"$f":"'fnd enro'!O541","v":0},{"$f":"'fnd enro'!P541","v":0},{"$f":"'fnd enro'!Q541","v":37},{"$f":"'fnd enro'!S541","v":58},1,{"$f":"VALUE('fnd enro'!R541)","v":10},null,{"$f":"(($D541*'fnd base rates'!C$107)\n+($E541*'fnd base rates'!C$108)\n+($F541*'fnd base rates'!C$109)\n+($G541*'fnd base rates'!C$110)\n+($H541*'fnd base rates'!C$111)\n+($I541*'fnd base rates'!C$112)\n+($J541*'fnd base rates'!C$113)\n+($K541*'fnd base rates'!C$114)\n+($M541*'fnd base rates'!C$116)\n+($N541*'fnd base rates'!C$117)\n+($O541*'fnd base rates'!C$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,3)))\n*$R541","v":31599.736141999998},{"$f":"(($D541*'fnd base rates'!D$107)\n+($E541*'fnd base rates'!D$108)\n+($F541*'fnd base rates'!D$109)\n+($G541*'fnd base rates'!D$110)\n+($H541*'fnd base rates'!D$111)\n+($I541*'fnd base rates'!D$112)\n+($J541*'fnd base rates'!D$113)\n+($K541*'fnd base rates'!D$114)\n+($M541*'fnd base rates'!D$116)\n+($N541*'fnd base rates'!D$117)\n+($O541*'fnd base rates'!D$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,4)))\n*$R541","v":53012.32},{"$f":"(($D541*'fnd base rates'!E$107)\n+($E541*'fnd base rates'!E$108)\n+($F541*'fnd base rates'!E$109)\n+($G541*'fnd base rates'!E$110)\n+($H541*'fnd base rates'!E$111)\n+($I541*'fnd base rates'!E$112)\n+($J541*'fnd base rates'!E$113)\n+($K541*'fnd base rates'!E$114)\n+($M541*'fnd base rates'!E$116)\n+($N541*'fnd base rates'!E$117)\n+($O541*'fnd base rates'!E$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,5)))\n*$R541","v":352545.36793400004},{"$f":"(($D541*'fnd base rates'!F$107)\n+($E541*'fnd base rates'!F$108)\n+($F541*'fnd base rates'!F$109)\n+($G541*'fnd base rates'!F$110)\n+($H541*'fnd base rates'!F$111)\n+($I541*'fnd base rates'!F$112)\n+($J541*'fnd base rates'!F$113)\n+($K541*'fnd base rates'!F$114)\n+($M541*'fnd base rates'!F$116)\n+($N541*'fnd base rates'!F$117)\n+($O541*'fnd base rates'!F$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,6)))\n*$R541","v":50037.658557999996},{"$f":"(($D541*'fnd base rates'!G$107)\n+($E541*'fnd base rates'!G$108)\n+($F541*'fnd base rates'!G$109)\n+($G541*'fnd base rates'!G$110)\n+($H541*'fnd base rates'!G$111)\n+($I541*'fnd base rates'!G$112)\n+($J541*'fnd base rates'!G$113)\n+($K541*'fnd base rates'!G$114)\n+($M541*'fnd base rates'!G$116)\n+($N541*'fnd base rates'!G$117)\n+($O541*'fnd base rates'!G$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,7)))\n*$R541","v":14304.957547999998},{"$f":"(($D541*'fnd base rates'!H$107)\n+($E541*'fnd base rates'!H$108)\n+($F541*'fnd base rates'!H$109)\n+($G541*'fnd base rates'!H$110)\n+($H541*'fnd base rates'!H$111)\n+($I541*'fnd base rates'!H$112)\n+($J541*'fnd base rates'!H$113)\n+($K541*'fnd base rates'!H$114)\n+($M541*'fnd base rates'!H$116)\n+($N541*'fnd base rates'!H$117)\n+($O541*'fnd base rates'!H$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,8)))","v":40940.130060000003},{"$f":"(($D541*'fnd base rates'!I$107)\n+($E541*'fnd base rates'!I$108)\n+($F541*'fnd base rates'!I$109)\n+($G541*'fnd base rates'!I$110)\n+($H541*'fnd base rates'!I$111)\n+($I541*'fnd base rates'!I$112)\n+($J541*'fnd base rates'!I$113)\n+($K541*'fnd base rates'!I$114)\n+($M541*'fnd base rates'!I$116)\n+($N541*'fnd base rates'!I$117)\n+($O541*'fnd base rates'!I$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,9)))\n*$R541","v":26252.09},{"$f":"(($D541*'fnd base rates'!J$107)\n+($E541*'fnd base rates'!J$108)\n+($F541*'fnd base rates'!J$109)\n+($G541*'fnd base rates'!J$110)\n+($H541*'fnd base rates'!J$111)\n+($I541*'fnd base rates'!J$112)\n+($J541*'fnd base rates'!J$113)\n+($K541*'fnd base rates'!J$114)\n+($M541*'fnd base rates'!J$116)\n+($N541*'fnd base rates'!J$117)\n+($O541*'fnd base rates'!J$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,10)))\n*$R541","v":48763.42},{"$f":"(($D541*'fnd base rates'!K$107)\n+($E541*'fnd base rates'!K$108)\n+($F541*'fnd base rates'!K$109)\n+($G541*'fnd base rates'!K$110)\n+($H541*'fnd base rates'!K$111)\n+($I541*'fnd base rates'!K$112)\n+($J541*'fnd base rates'!K$113)\n+($K541*'fnd base rates'!K$114)\n+($M541*'fnd base rates'!K$116)\n+($N541*'fnd base rates'!K$117)\n+($O541*'fnd base rates'!K$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,11)))\n*$R541","v":63363.696903999997},{"$f":"(($D541*'fnd base rates'!L$107)\n+($E541*'fnd base rates'!L$108)\n+($F541*'fnd base rates'!L$109)\n+($G541*'fnd base rates'!L$110)\n+($H541*'fnd base rates'!L$111)\n+($I541*'fnd base rates'!L$112)\n+($J541*'fnd base rates'!L$113)\n+($K541*'fnd base rates'!L$114)\n+($M541*'fnd base rates'!L$116)\n+($N541*'fnd base rates'!L$117)\n+($O541*'fnd base rates'!L$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,12)))","v":84280.012417999998},{"$f":"(($D541*'fnd base rates'!M$107)\n+($E541*'fnd base rates'!M$108)\n+($F541*'fnd base rates'!M$109)\n+($G541*'fnd base rates'!M$110)\n+($H541*'fnd base rates'!M$111)\n+($I541*'fnd base rates'!M$112)\n+($J541*'fnd base rates'!M$113)\n+($K541*'fnd base rates'!M$114)\n+($M541*'fnd base rates'!M$116)\n+($N541*'fnd base rates'!M$117)\n+($O541*'fnd base rates'!M$118)\n+($P541*VLOOKUP($S541+12,rate_basefnd,13)))","v":0},765099.38956400007,null,479278281,"479","278","281",1,58,765099.38956400007,13191,0,13191,null,null,null,null,null,13295,83,13378,-187,13191,0,13191]
[479,479278309,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D542","v":0},{"$f":"'fnd enro'!E542","v":0},{"$f":"'fnd enro'!F542","v":0},{"$f":"'fnd enro'!G542","v":0},{"$f":"'fnd enro'!H542","v":2},{"$f":"'fnd enro'!I542","v":1},{"$f":"'fnd enro'!J542","v":0},{"$f":"'fnd enro'!K542","v":0.1137},{"$f":"'fnd enro'!L542","v":0},{"$f":"'fnd enro'!M542+'fnd enro'!N542","v":0},{"$f":"'fnd enro'!O542","v":0},{"$f":"'fnd enro'!P542","v":0},{"$f":"'fnd enro'!Q542","v":2},{"$f":"'fnd enro'!S542","v":3},1,{"$f":"VALUE('fnd enro'!R542)","v":10},null,{"$f":"(($D542*'fnd base rates'!C$107)\n+($E542*'fnd base rates'!C$108)\n+($F542*'fnd base rates'!C$109)\n+($G542*'fnd base rates'!C$110)\n+($H542*'fnd base rates'!C$111)\n+($I542*'fnd base rates'!C$112)\n+($J542*'fnd base rates'!C$113)\n+($K542*'fnd base rates'!C$114)\n+($M542*'fnd base rates'!C$116)\n+($N542*'fnd base rates'!C$117)\n+($O542*'fnd base rates'!C$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,3)))\n*$R542","v":1639.9466969999999},{"$f":"(($D542*'fnd base rates'!D$107)\n+($E542*'fnd base rates'!D$108)\n+($F542*'fnd base rates'!D$109)\n+($G542*'fnd base rates'!D$110)\n+($H542*'fnd base rates'!D$111)\n+($I542*'fnd base rates'!D$112)\n+($J542*'fnd base rates'!D$113)\n+($K542*'fnd base rates'!D$114)\n+($M542*'fnd base rates'!D$116)\n+($N542*'fnd base rates'!D$117)\n+($O542*'fnd base rates'!D$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,4)))\n*$R542","v":2767.9700000000003},{"$f":"(($D542*'fnd base rates'!E$107)\n+($E542*'fnd base rates'!E$108)\n+($F542*'fnd base rates'!E$109)\n+($G542*'fnd base rates'!E$110)\n+($H542*'fnd base rates'!E$111)\n+($I542*'fnd base rates'!E$112)\n+($J542*'fnd base rates'!E$113)\n+($K542*'fnd base rates'!E$114)\n+($M542*'fnd base rates'!E$116)\n+($N542*'fnd base rates'!E$117)\n+($O542*'fnd base rates'!E$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,5)))\n*$R542","v":17023.083169000001},{"$f":"(($D542*'fnd base rates'!F$107)\n+($E542*'fnd base rates'!F$108)\n+($F542*'fnd base rates'!F$109)\n+($G542*'fnd base rates'!F$110)\n+($H542*'fnd base rates'!F$111)\n+($I542*'fnd base rates'!F$112)\n+($J542*'fnd base rates'!F$113)\n+($K542*'fnd base rates'!F$114)\n+($M542*'fnd base rates'!F$116)\n+($N542*'fnd base rates'!F$117)\n+($O542*'fnd base rates'!F$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,6)))\n*$R542","v":2697.5847530000001},{"$f":"(($D542*'fnd base rates'!G$107)\n+($E542*'fnd base rates'!G$108)\n+($F542*'fnd base rates'!G$109)\n+($G542*'fnd base rates'!G$110)\n+($H542*'fnd base rates'!G$111)\n+($I542*'fnd base rates'!G$112)\n+($J542*'fnd base rates'!G$113)\n+($K542*'fnd base rates'!G$114)\n+($M542*'fnd base rates'!G$116)\n+($N542*'fnd base rates'!G$117)\n+($O542*'fnd base rates'!G$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,7)))\n*$R542","v":756.81021800000008},{"$f":"(($D542*'fnd base rates'!H$107)\n+($E542*'fnd base rates'!H$108)\n+($F542*'fnd base rates'!H$109)\n+($G542*'fnd base rates'!H$110)\n+($H542*'fnd base rates'!H$111)\n+($I542*'fnd base rates'!H$112)\n+($J542*'fnd base rates'!H$113)\n+($K542*'fnd base rates'!H$114)\n+($M542*'fnd base rates'!H$116)\n+($N542*'fnd base rates'!H$117)\n+($O542*'fnd base rates'!H$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,8)))","v":1812.17121},{"$f":"(($D542*'fnd base rates'!I$107)\n+($E542*'fnd base rates'!I$108)\n+($F542*'fnd base rates'!I$109)\n+($G542*'fnd base rates'!I$110)\n+($H542*'fnd base rates'!I$111)\n+($I542*'fnd base rates'!I$112)\n+($J542*'fnd base rates'!I$113)\n+($K542*'fnd base rates'!I$114)\n+($M542*'fnd base rates'!I$116)\n+($N542*'fnd base rates'!I$117)\n+($O542*'fnd base rates'!I$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,9)))\n*$R542","v":1281.23},{"$f":"(($D542*'fnd base rates'!J$107)\n+($E542*'fnd base rates'!J$108)\n+($F542*'fnd base rates'!J$109)\n+($G542*'fnd base rates'!J$110)\n+($H542*'fnd base rates'!J$111)\n+($I542*'fnd base rates'!J$112)\n+($J542*'fnd base rates'!J$113)\n+($K542*'fnd base rates'!J$114)\n+($M542*'fnd base rates'!J$116)\n+($N542*'fnd base rates'!J$117)\n+($O542*'fnd base rates'!J$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,10)))\n*$R542","v":2247.79},{"$f":"(($D542*'fnd base rates'!K$107)\n+($E542*'fnd base rates'!K$108)\n+($F542*'fnd base rates'!K$109)\n+($G542*'fnd base rates'!K$110)\n+($H542*'fnd base rates'!K$111)\n+($I542*'fnd base rates'!K$112)\n+($J542*'fnd base rates'!K$113)\n+($K542*'fnd base rates'!K$114)\n+($M542*'fnd base rates'!K$116)\n+($N542*'fnd base rates'!K$117)\n+($O542*'fnd base rates'!K$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,11)))\n*$R542","v":3309.8115640000001},{"$f":"(($D542*'fnd base rates'!L$107)\n+($E542*'fnd base rates'!L$108)\n+($F542*'fnd base rates'!L$109)\n+($G542*'fnd base rates'!L$110)\n+($H542*'fnd base rates'!L$111)\n+($I542*'fnd base rates'!L$112)\n+($J542*'fnd base rates'!L$113)\n+($K542*'fnd base rates'!L$114)\n+($M542*'fnd base rates'!L$116)\n+($N542*'fnd base rates'!L$117)\n+($O542*'fnd base rates'!L$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,12)))","v":4511.4242629999999},{"$f":"(($D542*'fnd base rates'!M$107)\n+($E542*'fnd base rates'!M$108)\n+($F542*'fnd base rates'!M$109)\n+($G542*'fnd base rates'!M$110)\n+($H542*'fnd base rates'!M$111)\n+($I542*'fnd base rates'!M$112)\n+($J542*'fnd base rates'!M$113)\n+($K542*'fnd base rates'!M$114)\n+($M542*'fnd base rates'!M$116)\n+($N542*'fnd base rates'!M$117)\n+($O542*'fnd base rates'!M$118)\n+($P542*VLOOKUP($S542+12,rate_basefnd,13)))","v":0},38047.821874000001,null,479278309,"479","278","309",1,3,38047.821874000001,12683,0,12683,null,null,null,null,null,12784,50,12834,-151,12683,0,12683]
[479,479278325,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D543","v":0},{"$f":"'fnd enro'!E543","v":0},{"$f":"'fnd enro'!F543","v":0},{"$f":"'fnd enro'!G543","v":0},{"$f":"'fnd enro'!H543","v":3},{"$f":"'fnd enro'!I543","v":6},{"$f":"'fnd enro'!J543","v":0},{"$f":"'fnd enro'!K543","v":0.34110000000000001},{"$f":"'fnd enro'!L543","v":0},{"$f":"'fnd enro'!M543+'fnd enro'!N543","v":0},{"$f":"'fnd enro'!O543","v":0},{"$f":"'fnd enro'!P543","v":0},{"$f":"'fnd enro'!Q543","v":1},{"$f":"'fnd enro'!S543","v":9},1,{"$f":"VALUE('fnd enro'!R543)","v":9},null,{"$f":"(($D543*'fnd base rates'!C$107)\n+($E543*'fnd base rates'!C$108)\n+($F543*'fnd base rates'!C$109)\n+($G543*'fnd base rates'!C$110)\n+($H543*'fnd base rates'!C$111)\n+($I543*'fnd base rates'!C$112)\n+($J543*'fnd base rates'!C$113)\n+($K543*'fnd base rates'!C$114)\n+($M543*'fnd base rates'!C$116)\n+($N543*'fnd base rates'!C$117)\n+($O543*'fnd base rates'!C$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,3)))\n*$R543","v":4600.7600910000001},{"$f":"(($D543*'fnd base rates'!D$107)\n+($E543*'fnd base rates'!D$108)\n+($F543*'fnd base rates'!D$109)\n+($G543*'fnd base rates'!D$110)\n+($H543*'fnd base rates'!D$111)\n+($I543*'fnd base rates'!D$112)\n+($J543*'fnd base rates'!D$113)\n+($K543*'fnd base rates'!D$114)\n+($M543*'fnd base rates'!D$116)\n+($N543*'fnd base rates'!D$117)\n+($O543*'fnd base rates'!D$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,4)))\n*$R543","v":6792.0700000000015},{"$f":"(($D543*'fnd base rates'!E$107)\n+($E543*'fnd base rates'!E$108)\n+($F543*'fnd base rates'!E$109)\n+($G543*'fnd base rates'!E$110)\n+($H543*'fnd base rates'!E$111)\n+($I543*'fnd base rates'!E$112)\n+($J543*'fnd base rates'!E$113)\n+($K543*'fnd base rates'!E$114)\n+($M543*'fnd base rates'!E$116)\n+($N543*'fnd base rates'!E$117)\n+($O543*'fnd base rates'!E$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,5)))\n*$R543","v":40423.099507000006},{"$f":"(($D543*'fnd base rates'!F$107)\n+($E543*'fnd base rates'!F$108)\n+($F543*'fnd base rates'!F$109)\n+($G543*'fnd base rates'!F$110)\n+($H543*'fnd base rates'!F$111)\n+($I543*'fnd base rates'!F$112)\n+($J543*'fnd base rates'!F$113)\n+($K543*'fnd base rates'!F$114)\n+($M543*'fnd base rates'!F$116)\n+($N543*'fnd base rates'!F$117)\n+($O543*'fnd base rates'!F$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,6)))\n*$R543","v":7785.6442590000006},{"$f":"(($D543*'fnd base rates'!G$107)\n+($E543*'fnd base rates'!G$108)\n+($F543*'fnd base rates'!G$109)\n+($G543*'fnd base rates'!G$110)\n+($H543*'fnd base rates'!G$111)\n+($I543*'fnd base rates'!G$112)\n+($J543*'fnd base rates'!G$113)\n+($K543*'fnd base rates'!G$114)\n+($M543*'fnd base rates'!G$116)\n+($N543*'fnd base rates'!G$117)\n+($O543*'fnd base rates'!G$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,7)))\n*$R543","v":1541.5006539999999},{"$f":"(($D543*'fnd base rates'!H$107)\n+($E543*'fnd base rates'!H$108)\n+($F543*'fnd base rates'!H$109)\n+($G543*'fnd base rates'!H$110)\n+($H543*'fnd base rates'!H$111)\n+($I543*'fnd base rates'!H$112)\n+($J543*'fnd base rates'!H$113)\n+($K543*'fnd base rates'!H$114)\n+($M543*'fnd base rates'!H$116)\n+($N543*'fnd base rates'!H$117)\n+($O543*'fnd base rates'!H$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,8)))","v":6189.1736299999993},{"$f":"(($D543*'fnd base rates'!I$107)\n+($E543*'fnd base rates'!I$108)\n+($F543*'fnd base rates'!I$109)\n+($G543*'fnd base rates'!I$110)\n+($H543*'fnd base rates'!I$111)\n+($I543*'fnd base rates'!I$112)\n+($J543*'fnd base rates'!I$113)\n+($K543*'fnd base rates'!I$114)\n+($M543*'fnd base rates'!I$116)\n+($N543*'fnd base rates'!I$117)\n+($O543*'fnd base rates'!I$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,9)))\n*$R543","v":3489.92},{"$f":"(($D543*'fnd base rates'!J$107)\n+($E543*'fnd base rates'!J$108)\n+($F543*'fnd base rates'!J$109)\n+($G543*'fnd base rates'!J$110)\n+($H543*'fnd base rates'!J$111)\n+($I543*'fnd base rates'!J$112)\n+($J543*'fnd base rates'!J$113)\n+($K543*'fnd base rates'!J$114)\n+($M543*'fnd base rates'!J$116)\n+($N543*'fnd base rates'!J$117)\n+($O543*'fnd base rates'!J$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,10)))\n*$R543","v":4557.78},{"$f":"(($D543*'fnd base rates'!K$107)\n+($E543*'fnd base rates'!K$108)\n+($F543*'fnd base rates'!K$109)\n+($G543*'fnd base rates'!K$110)\n+($H543*'fnd base rates'!K$111)\n+($I543*'fnd base rates'!K$112)\n+($J543*'fnd base rates'!K$113)\n+($K543*'fnd base rates'!K$114)\n+($M543*'fnd base rates'!K$116)\n+($N543*'fnd base rates'!K$117)\n+($O543*'fnd base rates'!K$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,11)))\n*$R543","v":9838.5646919999999},{"$f":"(($D543*'fnd base rates'!L$107)\n+($E543*'fnd base rates'!L$108)\n+($F543*'fnd base rates'!L$109)\n+($G543*'fnd base rates'!L$110)\n+($H543*'fnd base rates'!L$111)\n+($I543*'fnd base rates'!L$112)\n+($J543*'fnd base rates'!L$113)\n+($K543*'fnd base rates'!L$114)\n+($M543*'fnd base rates'!L$116)\n+($N543*'fnd base rates'!L$117)\n+($O543*'fnd base rates'!L$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,12)))","v":10834.992788999998},{"$f":"(($D543*'fnd base rates'!M$107)\n+($E543*'fnd base rates'!M$108)\n+($F543*'fnd base rates'!M$109)\n+($G543*'fnd base rates'!M$110)\n+($H543*'fnd base rates'!M$111)\n+($I543*'fnd base rates'!M$112)\n+($J543*'fnd base rates'!M$113)\n+($K543*'fnd base rates'!M$114)\n+($M543*'fnd base rates'!M$116)\n+($N543*'fnd base rates'!M$117)\n+($O543*'fnd base rates'!M$118)\n+($P543*VLOOKUP($S543+12,rate_basefnd,13)))","v":0},96053.505622000011,null,479278325,"479","278","325",1,9,96053.505622000011,10673,0,10673,null,null,null,null,null,10740,6,10746,-85,10661,12,10673]
[479,479278332,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D544","v":0},{"$f":"'fnd enro'!E544","v":0},{"$f":"'fnd enro'!F544","v":0},{"$f":"'fnd enro'!G544","v":0},{"$f":"'fnd enro'!H544","v":2},{"$f":"'fnd enro'!I544","v":9},{"$f":"'fnd enro'!J544","v":0},{"$f":"'fnd enro'!K544","v":0.41689999999999999},{"$f":"'fnd enro'!L544","v":0},{"$f":"'fnd enro'!M544+'fnd enro'!N544","v":0},{"$f":"'fnd enro'!O544","v":0},{"$f":"'fnd enro'!P544","v":0},{"$f":"'fnd enro'!Q544","v":3},{"$f":"'fnd enro'!S544","v":11},1,{"$f":"VALUE('fnd enro'!R544)","v":9},null,{"$f":"(($D544*'fnd base rates'!C$107)\n+($E544*'fnd base rates'!C$108)\n+($F544*'fnd base rates'!C$109)\n+($G544*'fnd base rates'!C$110)\n+($H544*'fnd base rates'!C$111)\n+($I544*'fnd base rates'!C$112)\n+($J544*'fnd base rates'!C$113)\n+($K544*'fnd base rates'!C$114)\n+($M544*'fnd base rates'!C$116)\n+($N544*'fnd base rates'!C$117)\n+($O544*'fnd base rates'!C$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,3)))\n*$R544","v":5733.6578890000001},{"$f":"(($D544*'fnd base rates'!D$107)\n+($E544*'fnd base rates'!D$108)\n+($F544*'fnd base rates'!D$109)\n+($G544*'fnd base rates'!D$110)\n+($H544*'fnd base rates'!D$111)\n+($I544*'fnd base rates'!D$112)\n+($J544*'fnd base rates'!D$113)\n+($K544*'fnd base rates'!D$114)\n+($M544*'fnd base rates'!D$116)\n+($N544*'fnd base rates'!D$117)\n+($O544*'fnd base rates'!D$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,4)))\n*$R544","v":8825.01},{"$f":"(($D544*'fnd base rates'!E$107)\n+($E544*'fnd base rates'!E$108)\n+($F544*'fnd base rates'!E$109)\n+($G544*'fnd base rates'!E$110)\n+($H544*'fnd base rates'!E$111)\n+($I544*'fnd base rates'!E$112)\n+($J544*'fnd base rates'!E$113)\n+($K544*'fnd base rates'!E$114)\n+($M544*'fnd base rates'!E$116)\n+($N544*'fnd base rates'!E$117)\n+($O544*'fnd base rates'!E$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,5)))\n*$R544","v":56802.014953000005},{"$f":"(($D544*'fnd base rates'!F$107)\n+($E544*'fnd base rates'!F$108)\n+($F544*'fnd base rates'!F$109)\n+($G544*'fnd base rates'!F$110)\n+($H544*'fnd base rates'!F$111)\n+($I544*'fnd base rates'!F$112)\n+($J544*'fnd base rates'!F$113)\n+($K544*'fnd base rates'!F$114)\n+($M544*'fnd base rates'!F$116)\n+($N544*'fnd base rates'!F$117)\n+($O544*'fnd base rates'!F$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,6)))\n*$R544","v":9345.1707609999994},{"$f":"(($D544*'fnd base rates'!G$107)\n+($E544*'fnd base rates'!G$108)\n+($F544*'fnd base rates'!G$109)\n+($G544*'fnd base rates'!G$110)\n+($H544*'fnd base rates'!G$111)\n+($I544*'fnd base rates'!G$112)\n+($J544*'fnd base rates'!G$113)\n+($K544*'fnd base rates'!G$114)\n+($M544*'fnd base rates'!G$116)\n+($N544*'fnd base rates'!G$117)\n+($O544*'fnd base rates'!G$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,7)))\n*$R544","v":2124.8374659999999},{"$f":"(($D544*'fnd base rates'!H$107)\n+($E544*'fnd base rates'!H$108)\n+($F544*'fnd base rates'!H$109)\n+($G544*'fnd base rates'!H$110)\n+($H544*'fnd base rates'!H$111)\n+($I544*'fnd base rates'!H$112)\n+($J544*'fnd base rates'!H$113)\n+($K544*'fnd base rates'!H$114)\n+($M544*'fnd base rates'!H$116)\n+($N544*'fnd base rates'!H$117)\n+($O544*'fnd base rates'!H$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,8)))","v":8081.6877700000005},{"$f":"(($D544*'fnd base rates'!I$107)\n+($E544*'fnd base rates'!I$108)\n+($F544*'fnd base rates'!I$109)\n+($G544*'fnd base rates'!I$110)\n+($H544*'fnd base rates'!I$111)\n+($I544*'fnd base rates'!I$112)\n+($J544*'fnd base rates'!I$113)\n+($K544*'fnd base rates'!I$114)\n+($M544*'fnd base rates'!I$116)\n+($N544*'fnd base rates'!I$117)\n+($O544*'fnd base rates'!I$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,9)))\n*$R544","v":4607.91},{"$f":"(($D544*'fnd base rates'!J$107)\n+($E544*'fnd base rates'!J$108)\n+($F544*'fnd base rates'!J$109)\n+($G544*'fnd base rates'!J$110)\n+($H544*'fnd base rates'!J$111)\n+($I544*'fnd base rates'!J$112)\n+($J544*'fnd base rates'!J$113)\n+($K544*'fnd base rates'!J$114)\n+($M544*'fnd base rates'!J$116)\n+($N544*'fnd base rates'!J$117)\n+($O544*'fnd base rates'!J$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,10)))\n*$R544","v":7157.12},{"$f":"(($D544*'fnd base rates'!K$107)\n+($E544*'fnd base rates'!K$108)\n+($F544*'fnd base rates'!K$109)\n+($G544*'fnd base rates'!K$110)\n+($H544*'fnd base rates'!K$111)\n+($I544*'fnd base rates'!K$112)\n+($J544*'fnd base rates'!K$113)\n+($K544*'fnd base rates'!K$114)\n+($M544*'fnd base rates'!K$116)\n+($N544*'fnd base rates'!K$117)\n+($O544*'fnd base rates'!K$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,11)))\n*$R544","v":11974.429067999999},{"$f":"(($D544*'fnd base rates'!L$107)\n+($E544*'fnd base rates'!L$108)\n+($F544*'fnd base rates'!L$109)\n+($G544*'fnd base rates'!L$110)\n+($H544*'fnd base rates'!L$111)\n+($I544*'fnd base rates'!L$112)\n+($J544*'fnd base rates'!L$113)\n+($K544*'fnd base rates'!L$114)\n+($M544*'fnd base rates'!L$116)\n+($N544*'fnd base rates'!L$117)\n+($O544*'fnd base rates'!L$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,12)))","v":13896.275630999999},{"$f":"(($D544*'fnd base rates'!M$107)\n+($E544*'fnd base rates'!M$108)\n+($F544*'fnd base rates'!M$109)\n+($G544*'fnd base rates'!M$110)\n+($H544*'fnd base rates'!M$111)\n+($I544*'fnd base rates'!M$112)\n+($J544*'fnd base rates'!M$113)\n+($K544*'fnd base rates'!M$114)\n+($M544*'fnd base rates'!M$116)\n+($N544*'fnd base rates'!M$117)\n+($O544*'fnd base rates'!M$118)\n+($P544*VLOOKUP($S544+12,rate_basefnd,13)))","v":0},128548.11353800001,null,479278332,"479","278","332",1,11,128548.11353800001,11686,0,11686,null,null,null,null,null,11795,20,11815,-129,11686,0,11686]
[479,479278605,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D545","v":0},{"$f":"'fnd enro'!E545","v":0},{"$f":"'fnd enro'!F545","v":0},{"$f":"'fnd enro'!G545","v":0},{"$f":"'fnd enro'!H545","v":15},{"$f":"'fnd enro'!I545","v":24},{"$f":"'fnd enro'!J545","v":0},{"$f":"'fnd enro'!K545","v":1.4781},{"$f":"'fnd enro'!L545","v":0},{"$f":"'fnd enro'!M545+'fnd enro'!N545","v":0},{"$f":"'fnd enro'!O545","v":0},{"$f":"'fnd enro'!P545","v":0},{"$f":"'fnd enro'!Q545","v":7},{"$f":"'fnd enro'!S545","v":39},1,{"$f":"VALUE('fnd enro'!R545)","v":6},null,{"$f":"(($D545*'fnd base rates'!C$107)\n+($E545*'fnd base rates'!C$108)\n+($F545*'fnd base rates'!C$109)\n+($G545*'fnd base rates'!C$110)\n+($H545*'fnd base rates'!C$111)\n+($I545*'fnd base rates'!C$112)\n+($J545*'fnd base rates'!C$113)\n+($K545*'fnd base rates'!C$114)\n+($M545*'fnd base rates'!C$116)\n+($N545*'fnd base rates'!C$117)\n+($O545*'fnd base rates'!C$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,3)))\n*$R545","v":20073.407061000002},{"$f":"(($D545*'fnd base rates'!D$107)\n+($E545*'fnd base rates'!D$108)\n+($F545*'fnd base rates'!D$109)\n+($G545*'fnd base rates'!D$110)\n+($H545*'fnd base rates'!D$111)\n+($I545*'fnd base rates'!D$112)\n+($J545*'fnd base rates'!D$113)\n+($K545*'fnd base rates'!D$114)\n+($M545*'fnd base rates'!D$116)\n+($N545*'fnd base rates'!D$117)\n+($O545*'fnd base rates'!D$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,4)))\n*$R545","v":30080.210000000003},{"$f":"(($D545*'fnd base rates'!E$107)\n+($E545*'fnd base rates'!E$108)\n+($F545*'fnd base rates'!E$109)\n+($G545*'fnd base rates'!E$110)\n+($H545*'fnd base rates'!E$111)\n+($I545*'fnd base rates'!E$112)\n+($J545*'fnd base rates'!E$113)\n+($K545*'fnd base rates'!E$114)\n+($M545*'fnd base rates'!E$116)\n+($N545*'fnd base rates'!E$117)\n+($O545*'fnd base rates'!E$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,5)))\n*$R545","v":178750.51119700001},{"$f":"(($D545*'fnd base rates'!F$107)\n+($E545*'fnd base rates'!F$108)\n+($F545*'fnd base rates'!F$109)\n+($G545*'fnd base rates'!F$110)\n+($H545*'fnd base rates'!F$111)\n+($I545*'fnd base rates'!F$112)\n+($J545*'fnd base rates'!F$113)\n+($K545*'fnd base rates'!F$114)\n+($M545*'fnd base rates'!F$116)\n+($N545*'fnd base rates'!F$117)\n+($O545*'fnd base rates'!F$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,6)))\n*$R545","v":33942.531789000001},{"$f":"(($D545*'fnd base rates'!G$107)\n+($E545*'fnd base rates'!G$108)\n+($F545*'fnd base rates'!G$109)\n+($G545*'fnd base rates'!G$110)\n+($H545*'fnd base rates'!G$111)\n+($I545*'fnd base rates'!G$112)\n+($J545*'fnd base rates'!G$113)\n+($K545*'fnd base rates'!G$114)\n+($M545*'fnd base rates'!G$116)\n+($N545*'fnd base rates'!G$117)\n+($O545*'fnd base rates'!G$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,7)))\n*$R545","v":6995.3728339999989},{"$f":"(($D545*'fnd base rates'!H$107)\n+($E545*'fnd base rates'!H$108)\n+($F545*'fnd base rates'!H$109)\n+($G545*'fnd base rates'!H$110)\n+($H545*'fnd base rates'!H$111)\n+($I545*'fnd base rates'!H$112)\n+($J545*'fnd base rates'!H$113)\n+($K545*'fnd base rates'!H$114)\n+($M545*'fnd base rates'!H$116)\n+($N545*'fnd base rates'!H$117)\n+($O545*'fnd base rates'!H$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,8)))","v":26291.865730000001},{"$f":"(($D545*'fnd base rates'!I$107)\n+($E545*'fnd base rates'!I$108)\n+($F545*'fnd base rates'!I$109)\n+($G545*'fnd base rates'!I$110)\n+($H545*'fnd base rates'!I$111)\n+($I545*'fnd base rates'!I$112)\n+($J545*'fnd base rates'!I$113)\n+($K545*'fnd base rates'!I$114)\n+($M545*'fnd base rates'!I$116)\n+($N545*'fnd base rates'!I$117)\n+($O545*'fnd base rates'!I$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,9)))\n*$R545","v":15216.539999999999},{"$f":"(($D545*'fnd base rates'!J$107)\n+($E545*'fnd base rates'!J$108)\n+($F545*'fnd base rates'!J$109)\n+($G545*'fnd base rates'!J$110)\n+($H545*'fnd base rates'!J$111)\n+($I545*'fnd base rates'!J$112)\n+($J545*'fnd base rates'!J$113)\n+($K545*'fnd base rates'!J$114)\n+($M545*'fnd base rates'!J$116)\n+($N545*'fnd base rates'!J$117)\n+($O545*'fnd base rates'!J$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,10)))\n*$R545","v":20468.169999999998},{"$f":"(($D545*'fnd base rates'!K$107)\n+($E545*'fnd base rates'!K$108)\n+($F545*'fnd base rates'!K$109)\n+($G545*'fnd base rates'!K$110)\n+($H545*'fnd base rates'!K$111)\n+($I545*'fnd base rates'!K$112)\n+($J545*'fnd base rates'!K$113)\n+($K545*'fnd base rates'!K$114)\n+($M545*'fnd base rates'!K$116)\n+($N545*'fnd base rates'!K$117)\n+($O545*'fnd base rates'!K$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,11)))\n*$R545","v":42694.360332000004},{"$f":"(($D545*'fnd base rates'!L$107)\n+($E545*'fnd base rates'!L$108)\n+($F545*'fnd base rates'!L$109)\n+($G545*'fnd base rates'!L$110)\n+($H545*'fnd base rates'!L$111)\n+($I545*'fnd base rates'!L$112)\n+($J545*'fnd base rates'!L$113)\n+($K545*'fnd base rates'!L$114)\n+($M545*'fnd base rates'!L$116)\n+($N545*'fnd base rates'!L$117)\n+($O545*'fnd base rates'!L$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,12)))","v":48182.785419},{"$f":"(($D545*'fnd base rates'!M$107)\n+($E545*'fnd base rates'!M$108)\n+($F545*'fnd base rates'!M$109)\n+($G545*'fnd base rates'!M$110)\n+($H545*'fnd base rates'!M$111)\n+($I545*'fnd base rates'!M$112)\n+($J545*'fnd base rates'!M$113)\n+($K545*'fnd base rates'!M$114)\n+($M545*'fnd base rates'!M$116)\n+($N545*'fnd base rates'!M$117)\n+($O545*'fnd base rates'!M$118)\n+($P545*VLOOKUP($S545+12,rate_basefnd,13)))","v":0},422695.75436200004,null,479278605,"479","278","605",1,39,422695.75436200004,10838,0,10838,null,null,null,null,null,10868,3,10871,-33,10838,0,10838]
[479,479278635,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D546","v":0},{"$f":"'fnd enro'!E546","v":0},{"$f":"'fnd enro'!F546","v":0},{"$f":"'fnd enro'!G546","v":0},{"$f":"'fnd enro'!H546","v":0},{"$f":"'fnd enro'!I546","v":2},{"$f":"'fnd enro'!J546","v":0},{"$f":"'fnd enro'!K546","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L546","v":0},{"$f":"'fnd enro'!M546+'fnd enro'!N546","v":0},{"$f":"'fnd enro'!O546","v":0},{"$f":"'fnd enro'!P546","v":0},{"$f":"'fnd enro'!Q546","v":1},{"$f":"'fnd enro'!S546","v":2},1,{"$f":"VALUE('fnd enro'!R546)","v":7},null,{"$f":"(($D546*'fnd base rates'!C$107)\n+($E546*'fnd base rates'!C$108)\n+($F546*'fnd base rates'!C$109)\n+($G546*'fnd base rates'!C$110)\n+($H546*'fnd base rates'!C$111)\n+($I546*'fnd base rates'!C$112)\n+($J546*'fnd base rates'!C$113)\n+($K546*'fnd base rates'!C$114)\n+($M546*'fnd base rates'!C$116)\n+($N546*'fnd base rates'!C$117)\n+($O546*'fnd base rates'!C$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,3)))\n*$R546","v":1067.9777980000001},{"$f":"(($D546*'fnd base rates'!D$107)\n+($E546*'fnd base rates'!D$108)\n+($F546*'fnd base rates'!D$109)\n+($G546*'fnd base rates'!D$110)\n+($H546*'fnd base rates'!D$111)\n+($I546*'fnd base rates'!D$112)\n+($J546*'fnd base rates'!D$113)\n+($K546*'fnd base rates'!D$114)\n+($M546*'fnd base rates'!D$116)\n+($N546*'fnd base rates'!D$117)\n+($O546*'fnd base rates'!D$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,4)))\n*$R546","v":1725.3300000000002},{"$f":"(($D546*'fnd base rates'!E$107)\n+($E546*'fnd base rates'!E$108)\n+($F546*'fnd base rates'!E$109)\n+($G546*'fnd base rates'!E$110)\n+($H546*'fnd base rates'!E$111)\n+($I546*'fnd base rates'!E$112)\n+($J546*'fnd base rates'!E$113)\n+($K546*'fnd base rates'!E$114)\n+($M546*'fnd base rates'!E$116)\n+($N546*'fnd base rates'!E$117)\n+($O546*'fnd base rates'!E$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,5)))\n*$R546","v":12005.225446},{"$f":"(($D546*'fnd base rates'!F$107)\n+($E546*'fnd base rates'!F$108)\n+($F546*'fnd base rates'!F$109)\n+($G546*'fnd base rates'!F$110)\n+($H546*'fnd base rates'!F$111)\n+($I546*'fnd base rates'!F$112)\n+($J546*'fnd base rates'!F$113)\n+($K546*'fnd base rates'!F$114)\n+($M546*'fnd base rates'!F$116)\n+($N546*'fnd base rates'!F$117)\n+($O546*'fnd base rates'!F$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,6)))\n*$R546","v":1661.8965020000001},{"$f":"(($D546*'fnd base rates'!G$107)\n+($E546*'fnd base rates'!G$108)\n+($F546*'fnd base rates'!G$109)\n+($G546*'fnd base rates'!G$110)\n+($H546*'fnd base rates'!G$111)\n+($I546*'fnd base rates'!G$112)\n+($J546*'fnd base rates'!G$113)\n+($K546*'fnd base rates'!G$114)\n+($M546*'fnd base rates'!G$116)\n+($N546*'fnd base rates'!G$117)\n+($O546*'fnd base rates'!G$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,7)))\n*$R546","v":441.976812},{"$f":"(($D546*'fnd base rates'!H$107)\n+($E546*'fnd base rates'!H$108)\n+($F546*'fnd base rates'!H$109)\n+($G546*'fnd base rates'!H$110)\n+($H546*'fnd base rates'!H$111)\n+($I546*'fnd base rates'!H$112)\n+($J546*'fnd base rates'!H$113)\n+($K546*'fnd base rates'!H$114)\n+($M546*'fnd base rates'!H$116)\n+($N546*'fnd base rates'!H$117)\n+($O546*'fnd base rates'!H$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,8)))","v":1582.7041400000001},{"$f":"(($D546*'fnd base rates'!I$107)\n+($E546*'fnd base rates'!I$108)\n+($F546*'fnd base rates'!I$109)\n+($G546*'fnd base rates'!I$110)\n+($H546*'fnd base rates'!I$111)\n+($I546*'fnd base rates'!I$112)\n+($J546*'fnd base rates'!I$113)\n+($K546*'fnd base rates'!I$114)\n+($M546*'fnd base rates'!I$116)\n+($N546*'fnd base rates'!I$117)\n+($O546*'fnd base rates'!I$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,9)))\n*$R546","v":915.11},{"$f":"(($D546*'fnd base rates'!J$107)\n+($E546*'fnd base rates'!J$108)\n+($F546*'fnd base rates'!J$109)\n+($G546*'fnd base rates'!J$110)\n+($H546*'fnd base rates'!J$111)\n+($I546*'fnd base rates'!J$112)\n+($J546*'fnd base rates'!J$113)\n+($K546*'fnd base rates'!J$114)\n+($M546*'fnd base rates'!J$116)\n+($N546*'fnd base rates'!J$117)\n+($O546*'fnd base rates'!J$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,10)))\n*$R546","v":1660.9},{"$f":"(($D546*'fnd base rates'!K$107)\n+($E546*'fnd base rates'!K$108)\n+($F546*'fnd base rates'!K$109)\n+($G546*'fnd base rates'!K$110)\n+($H546*'fnd base rates'!K$111)\n+($I546*'fnd base rates'!K$112)\n+($J546*'fnd base rates'!K$113)\n+($K546*'fnd base rates'!K$114)\n+($M546*'fnd base rates'!K$116)\n+($N546*'fnd base rates'!K$117)\n+($O546*'fnd base rates'!K$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,11)))\n*$R546","v":2166.154376},{"$f":"(($D546*'fnd base rates'!L$107)\n+($E546*'fnd base rates'!L$108)\n+($F546*'fnd base rates'!L$109)\n+($G546*'fnd base rates'!L$110)\n+($H546*'fnd base rates'!L$111)\n+($I546*'fnd base rates'!L$112)\n+($J546*'fnd base rates'!L$113)\n+($K546*'fnd base rates'!L$114)\n+($M546*'fnd base rates'!L$116)\n+($N546*'fnd base rates'!L$117)\n+($O546*'fnd base rates'!L$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,12)))","v":2679.5228420000003},{"$f":"(($D546*'fnd base rates'!M$107)\n+($E546*'fnd base rates'!M$108)\n+($F546*'fnd base rates'!M$109)\n+($G546*'fnd base rates'!M$110)\n+($H546*'fnd base rates'!M$111)\n+($I546*'fnd base rates'!M$112)\n+($J546*'fnd base rates'!M$113)\n+($K546*'fnd base rates'!M$114)\n+($M546*'fnd base rates'!M$116)\n+($N546*'fnd base rates'!M$117)\n+($O546*'fnd base rates'!M$118)\n+($P546*VLOOKUP($S546+12,rate_basefnd,13)))","v":0},25906.797916000003,null,479278635,"479","278","635",1,2,25906.797916000003,12953,0,12953,null,null,null,null,null,15223,35,15258,-2305,12953,0,12953]
[479,479278670,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D547","v":0},{"$f":"'fnd enro'!E547","v":0},{"$f":"'fnd enro'!F547","v":0},{"$f":"'fnd enro'!G547","v":0},{"$f":"'fnd enro'!H547","v":3},{"$f":"'fnd enro'!I547","v":10},{"$f":"'fnd enro'!J547","v":0},{"$f":"'fnd enro'!K547","v":0.49270000000000003},{"$f":"'fnd enro'!L547","v":0},{"$f":"'fnd enro'!M547+'fnd enro'!N547","v":0},{"$f":"'fnd enro'!O547","v":0},{"$f":"'fnd enro'!P547","v":0},{"$f":"'fnd enro'!Q547","v":2},{"$f":"'fnd enro'!S547","v":13},1,{"$f":"VALUE('fnd enro'!R547)","v":4},null,{"$f":"(($D547*'fnd base rates'!C$107)\n+($E547*'fnd base rates'!C$108)\n+($F547*'fnd base rates'!C$109)\n+($G547*'fnd base rates'!C$110)\n+($H547*'fnd base rates'!C$111)\n+($I547*'fnd base rates'!C$112)\n+($J547*'fnd base rates'!C$113)\n+($K547*'fnd base rates'!C$114)\n+($M547*'fnd base rates'!C$116)\n+($N547*'fnd base rates'!C$117)\n+($O547*'fnd base rates'!C$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,3)))\n*$R547","v":6663.1956869999995},{"$f":"(($D547*'fnd base rates'!D$107)\n+($E547*'fnd base rates'!D$108)\n+($F547*'fnd base rates'!D$109)\n+($G547*'fnd base rates'!D$110)\n+($H547*'fnd base rates'!D$111)\n+($I547*'fnd base rates'!D$112)\n+($J547*'fnd base rates'!D$113)\n+($K547*'fnd base rates'!D$114)\n+($M547*'fnd base rates'!D$116)\n+($N547*'fnd base rates'!D$117)\n+($O547*'fnd base rates'!D$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,4)))\n*$R547","v":9894.3700000000008},{"$f":"(($D547*'fnd base rates'!E$107)\n+($E547*'fnd base rates'!E$108)\n+($F547*'fnd base rates'!E$109)\n+($G547*'fnd base rates'!E$110)\n+($H547*'fnd base rates'!E$111)\n+($I547*'fnd base rates'!E$112)\n+($J547*'fnd base rates'!E$113)\n+($K547*'fnd base rates'!E$114)\n+($M547*'fnd base rates'!E$116)\n+($N547*'fnd base rates'!E$117)\n+($O547*'fnd base rates'!E$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,5)))\n*$R547","v":61032.820399000004},{"$f":"(($D547*'fnd base rates'!F$107)\n+($E547*'fnd base rates'!F$108)\n+($F547*'fnd base rates'!F$109)\n+($G547*'fnd base rates'!F$110)\n+($H547*'fnd base rates'!F$111)\n+($I547*'fnd base rates'!F$112)\n+($J547*'fnd base rates'!F$113)\n+($K547*'fnd base rates'!F$114)\n+($M547*'fnd base rates'!F$116)\n+($N547*'fnd base rates'!F$117)\n+($O547*'fnd base rates'!F$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,6)))\n*$R547","v":11109.437263},{"$f":"(($D547*'fnd base rates'!G$107)\n+($E547*'fnd base rates'!G$108)\n+($F547*'fnd base rates'!G$109)\n+($G547*'fnd base rates'!G$110)\n+($H547*'fnd base rates'!G$111)\n+($I547*'fnd base rates'!G$112)\n+($J547*'fnd base rates'!G$113)\n+($K547*'fnd base rates'!G$114)\n+($M547*'fnd base rates'!G$116)\n+($N547*'fnd base rates'!G$117)\n+($O547*'fnd base rates'!G$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,7)))\n*$R547","v":2260.4542780000002},{"$f":"(($D547*'fnd base rates'!H$107)\n+($E547*'fnd base rates'!H$108)\n+($F547*'fnd base rates'!H$109)\n+($G547*'fnd base rates'!H$110)\n+($H547*'fnd base rates'!H$111)\n+($I547*'fnd base rates'!H$112)\n+($J547*'fnd base rates'!H$113)\n+($K547*'fnd base rates'!H$114)\n+($M547*'fnd base rates'!H$116)\n+($N547*'fnd base rates'!H$117)\n+($O547*'fnd base rates'!H$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,8)))","v":9329.3019099999983},{"$f":"(($D547*'fnd base rates'!I$107)\n+($E547*'fnd base rates'!I$108)\n+($F547*'fnd base rates'!I$109)\n+($G547*'fnd base rates'!I$110)\n+($H547*'fnd base rates'!I$111)\n+($I547*'fnd base rates'!I$112)\n+($J547*'fnd base rates'!I$113)\n+($K547*'fnd base rates'!I$114)\n+($M547*'fnd base rates'!I$116)\n+($N547*'fnd base rates'!I$117)\n+($O547*'fnd base rates'!I$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,9)))\n*$R547","v":5182.42},{"$f":"(($D547*'fnd base rates'!J$107)\n+($E547*'fnd base rates'!J$108)\n+($F547*'fnd base rates'!J$109)\n+($G547*'fnd base rates'!J$110)\n+($H547*'fnd base rates'!J$111)\n+($I547*'fnd base rates'!J$112)\n+($J547*'fnd base rates'!J$113)\n+($K547*'fnd base rates'!J$114)\n+($M547*'fnd base rates'!J$116)\n+($N547*'fnd base rates'!J$117)\n+($O547*'fnd base rates'!J$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,10)))\n*$R547","v":7164.0099999999993},{"$f":"(($D547*'fnd base rates'!K$107)\n+($E547*'fnd base rates'!K$108)\n+($F547*'fnd base rates'!K$109)\n+($G547*'fnd base rates'!K$110)\n+($H547*'fnd base rates'!K$111)\n+($I547*'fnd base rates'!K$112)\n+($J547*'fnd base rates'!K$113)\n+($K547*'fnd base rates'!K$114)\n+($M547*'fnd base rates'!K$116)\n+($N547*'fnd base rates'!K$117)\n+($O547*'fnd base rates'!K$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,11)))\n*$R547","v":14170.873443999999},{"$f":"(($D547*'fnd base rates'!L$107)\n+($E547*'fnd base rates'!L$108)\n+($F547*'fnd base rates'!L$109)\n+($G547*'fnd base rates'!L$110)\n+($H547*'fnd base rates'!L$111)\n+($I547*'fnd base rates'!L$112)\n+($J547*'fnd base rates'!L$113)\n+($K547*'fnd base rates'!L$114)\n+($M547*'fnd base rates'!L$116)\n+($N547*'fnd base rates'!L$117)\n+($O547*'fnd base rates'!L$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,12)))","v":15643.958473000002},{"$f":"(($D547*'fnd base rates'!M$107)\n+($E547*'fnd base rates'!M$108)\n+($F547*'fnd base rates'!M$109)\n+($G547*'fnd base rates'!M$110)\n+($H547*'fnd base rates'!M$111)\n+($I547*'fnd base rates'!M$112)\n+($J547*'fnd base rates'!M$113)\n+($K547*'fnd base rates'!M$114)\n+($M547*'fnd base rates'!M$116)\n+($N547*'fnd base rates'!M$117)\n+($O547*'fnd base rates'!M$118)\n+($P547*VLOOKUP($S547+12,rate_basefnd,13)))","v":0},142450.84145400001,null,479278670,"479","278","670",1,13,142450.84145400001,10958,0,10958,null,null,null,null,null,11642,3,11645,-687,10958,0,10958]
[479,479278672,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D548","v":0},{"$f":"'fnd enro'!E548","v":0},{"$f":"'fnd enro'!F548","v":0},{"$f":"'fnd enro'!G548","v":0},{"$f":"'fnd enro'!H548","v":1},{"$f":"'fnd enro'!I548","v":1},{"$f":"'fnd enro'!J548","v":0},{"$f":"'fnd enro'!K548","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L548","v":0},{"$f":"'fnd enro'!M548+'fnd enro'!N548","v":0},{"$f":"'fnd enro'!O548","v":0},{"$f":"'fnd enro'!P548","v":0},{"$f":"'fnd enro'!Q548","v":2},{"$f":"'fnd enro'!S548","v":2},1,{"$f":"VALUE('fnd enro'!R548)","v":8},null,{"$f":"(($D548*'fnd base rates'!C$107)\n+($E548*'fnd base rates'!C$108)\n+($F548*'fnd base rates'!C$109)\n+($G548*'fnd base rates'!C$110)\n+($H548*'fnd base rates'!C$111)\n+($I548*'fnd base rates'!C$112)\n+($J548*'fnd base rates'!C$113)\n+($K548*'fnd base rates'!C$114)\n+($M548*'fnd base rates'!C$116)\n+($N548*'fnd base rates'!C$117)\n+($O548*'fnd base rates'!C$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,3)))\n*$R548","v":1130.137798},{"$f":"(($D548*'fnd base rates'!D$107)\n+($E548*'fnd base rates'!D$108)\n+($F548*'fnd base rates'!D$109)\n+($G548*'fnd base rates'!D$110)\n+($H548*'fnd base rates'!D$111)\n+($I548*'fnd base rates'!D$112)\n+($J548*'fnd base rates'!D$113)\n+($K548*'fnd base rates'!D$114)\n+($M548*'fnd base rates'!D$116)\n+($N548*'fnd base rates'!D$117)\n+($O548*'fnd base rates'!D$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,4)))\n*$R548","v":2019.8600000000001},{"$f":"(($D548*'fnd base rates'!E$107)\n+($E548*'fnd base rates'!E$108)\n+($F548*'fnd base rates'!E$109)\n+($G548*'fnd base rates'!E$110)\n+($H548*'fnd base rates'!E$111)\n+($I548*'fnd base rates'!E$112)\n+($J548*'fnd base rates'!E$113)\n+($K548*'fnd base rates'!E$114)\n+($M548*'fnd base rates'!E$116)\n+($N548*'fnd base rates'!E$117)\n+($O548*'fnd base rates'!E$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,5)))\n*$R548","v":13509.475446},{"$f":"(($D548*'fnd base rates'!F$107)\n+($E548*'fnd base rates'!F$108)\n+($F548*'fnd base rates'!F$109)\n+($G548*'fnd base rates'!F$110)\n+($H548*'fnd base rates'!F$111)\n+($I548*'fnd base rates'!F$112)\n+($J548*'fnd base rates'!F$113)\n+($K548*'fnd base rates'!F$114)\n+($M548*'fnd base rates'!F$116)\n+($N548*'fnd base rates'!F$117)\n+($O548*'fnd base rates'!F$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,6)))\n*$R548","v":1764.2665019999999},{"$f":"(($D548*'fnd base rates'!G$107)\n+($E548*'fnd base rates'!G$108)\n+($F548*'fnd base rates'!G$109)\n+($G548*'fnd base rates'!G$110)\n+($H548*'fnd base rates'!G$111)\n+($I548*'fnd base rates'!G$112)\n+($J548*'fnd base rates'!G$113)\n+($K548*'fnd base rates'!G$114)\n+($M548*'fnd base rates'!G$116)\n+($N548*'fnd base rates'!G$117)\n+($O548*'fnd base rates'!G$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,7)))\n*$R548","v":585.75681199999997},{"$f":"(($D548*'fnd base rates'!H$107)\n+($E548*'fnd base rates'!H$108)\n+($F548*'fnd base rates'!H$109)\n+($G548*'fnd base rates'!H$110)\n+($H548*'fnd base rates'!H$111)\n+($I548*'fnd base rates'!H$112)\n+($J548*'fnd base rates'!H$113)\n+($K548*'fnd base rates'!H$114)\n+($M548*'fnd base rates'!H$116)\n+($N548*'fnd base rates'!H$117)\n+($O548*'fnd base rates'!H$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,8)))","v":1316.6141399999999},{"$f":"(($D548*'fnd base rates'!I$107)\n+($E548*'fnd base rates'!I$108)\n+($F548*'fnd base rates'!I$109)\n+($G548*'fnd base rates'!I$110)\n+($H548*'fnd base rates'!I$111)\n+($I548*'fnd base rates'!I$112)\n+($J548*'fnd base rates'!I$113)\n+($K548*'fnd base rates'!I$114)\n+($M548*'fnd base rates'!I$116)\n+($N548*'fnd base rates'!I$117)\n+($O548*'fnd base rates'!I$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,9)))\n*$R548","v":950.2299999999999},{"$f":"(($D548*'fnd base rates'!J$107)\n+($E548*'fnd base rates'!J$108)\n+($F548*'fnd base rates'!J$109)\n+($G548*'fnd base rates'!J$110)\n+($H548*'fnd base rates'!J$111)\n+($I548*'fnd base rates'!J$112)\n+($J548*'fnd base rates'!J$113)\n+($K548*'fnd base rates'!J$114)\n+($M548*'fnd base rates'!J$116)\n+($N548*'fnd base rates'!J$117)\n+($O548*'fnd base rates'!J$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,10)))\n*$R548","v":1959.2199999999998},{"$f":"(($D548*'fnd base rates'!K$107)\n+($E548*'fnd base rates'!K$108)\n+($F548*'fnd base rates'!K$109)\n+($G548*'fnd base rates'!K$110)\n+($H548*'fnd base rates'!K$111)\n+($I548*'fnd base rates'!K$112)\n+($J548*'fnd base rates'!K$113)\n+($K548*'fnd base rates'!K$114)\n+($M548*'fnd base rates'!K$116)\n+($N548*'fnd base rates'!K$117)\n+($O548*'fnd base rates'!K$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,11)))\n*$R548","v":2196.4443759999999},{"$f":"(($D548*'fnd base rates'!L$107)\n+($E548*'fnd base rates'!L$108)\n+($F548*'fnd base rates'!L$109)\n+($G548*'fnd base rates'!L$110)\n+($H548*'fnd base rates'!L$111)\n+($I548*'fnd base rates'!L$112)\n+($J548*'fnd base rates'!L$113)\n+($K548*'fnd base rates'!L$114)\n+($M548*'fnd base rates'!L$116)\n+($N548*'fnd base rates'!L$117)\n+($O548*'fnd base rates'!L$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,12)))","v":3248.5428419999998},{"$f":"(($D548*'fnd base rates'!M$107)\n+($E548*'fnd base rates'!M$108)\n+($F548*'fnd base rates'!M$109)\n+($G548*'fnd base rates'!M$110)\n+($H548*'fnd base rates'!M$111)\n+($I548*'fnd base rates'!M$112)\n+($J548*'fnd base rates'!M$113)\n+($K548*'fnd base rates'!M$114)\n+($M548*'fnd base rates'!M$116)\n+($N548*'fnd base rates'!M$117)\n+($O548*'fnd base rates'!M$118)\n+($P548*VLOOKUP($S548+12,rate_basefnd,13)))","v":0},28680.547916,null,479278672,"479","278","672",1,2,28680.547916,14340,0,14340,null,null,null,null,null,14331,36,14367,-27,14340,0,14340]
[479,479278674,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D549","v":0},{"$f":"'fnd enro'!E549","v":0},{"$f":"'fnd enro'!F549","v":0},{"$f":"'fnd enro'!G549","v":0},{"$f":"'fnd enro'!H549","v":1},{"$f":"'fnd enro'!I549","v":3},{"$f":"'fnd enro'!J549","v":0},{"$f":"'fnd enro'!K549","v":0.15160000000000001},{"$f":"'fnd enro'!L549","v":0},{"$f":"'fnd enro'!M549+'fnd enro'!N549","v":0},{"$f":"'fnd enro'!O549","v":0},{"$f":"'fnd enro'!P549","v":0},{"$f":"'fnd enro'!Q549","v":1},{"$f":"'fnd enro'!S549","v":4},1,{"$f":"VALUE('fnd enro'!R549)","v":10},null,{"$f":"(($D549*'fnd base rates'!C$107)\n+($E549*'fnd base rates'!C$108)\n+($F549*'fnd base rates'!C$109)\n+($G549*'fnd base rates'!C$110)\n+($H549*'fnd base rates'!C$111)\n+($I549*'fnd base rates'!C$112)\n+($J549*'fnd base rates'!C$113)\n+($K549*'fnd base rates'!C$114)\n+($M549*'fnd base rates'!C$116)\n+($N549*'fnd base rates'!C$117)\n+($O549*'fnd base rates'!C$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,3)))\n*$R549","v":2080.695596},{"$f":"(($D549*'fnd base rates'!D$107)\n+($E549*'fnd base rates'!D$108)\n+($F549*'fnd base rates'!D$109)\n+($G549*'fnd base rates'!D$110)\n+($H549*'fnd base rates'!D$111)\n+($I549*'fnd base rates'!D$112)\n+($J549*'fnd base rates'!D$113)\n+($K549*'fnd base rates'!D$114)\n+($M549*'fnd base rates'!D$116)\n+($N549*'fnd base rates'!D$117)\n+($O549*'fnd base rates'!D$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,4)))\n*$R549","v":3188.86},{"$f":"(($D549*'fnd base rates'!E$107)\n+($E549*'fnd base rates'!E$108)\n+($F549*'fnd base rates'!E$109)\n+($G549*'fnd base rates'!E$110)\n+($H549*'fnd base rates'!E$111)\n+($I549*'fnd base rates'!E$112)\n+($J549*'fnd base rates'!E$113)\n+($K549*'fnd base rates'!E$114)\n+($M549*'fnd base rates'!E$116)\n+($N549*'fnd base rates'!E$117)\n+($O549*'fnd base rates'!E$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,5)))\n*$R549","v":20083.910892},{"$f":"(($D549*'fnd base rates'!F$107)\n+($E549*'fnd base rates'!F$108)\n+($F549*'fnd base rates'!F$109)\n+($G549*'fnd base rates'!F$110)\n+($H549*'fnd base rates'!F$111)\n+($I549*'fnd base rates'!F$112)\n+($J549*'fnd base rates'!F$113)\n+($K549*'fnd base rates'!F$114)\n+($M549*'fnd base rates'!F$116)\n+($N549*'fnd base rates'!F$117)\n+($O549*'fnd base rates'!F$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,6)))\n*$R549","v":3426.163004},{"$f":"(($D549*'fnd base rates'!G$107)\n+($E549*'fnd base rates'!G$108)\n+($F549*'fnd base rates'!G$109)\n+($G549*'fnd base rates'!G$110)\n+($H549*'fnd base rates'!G$111)\n+($I549*'fnd base rates'!G$112)\n+($J549*'fnd base rates'!G$113)\n+($K549*'fnd base rates'!G$114)\n+($M549*'fnd base rates'!G$116)\n+($N549*'fnd base rates'!G$117)\n+($O549*'fnd base rates'!G$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,7)))\n*$R549","v":764.26362399999994},{"$f":"(($D549*'fnd base rates'!H$107)\n+($E549*'fnd base rates'!H$108)\n+($F549*'fnd base rates'!H$109)\n+($G549*'fnd base rates'!H$110)\n+($H549*'fnd base rates'!H$111)\n+($I549*'fnd base rates'!H$112)\n+($J549*'fnd base rates'!H$113)\n+($K549*'fnd base rates'!H$114)\n+($M549*'fnd base rates'!H$116)\n+($N549*'fnd base rates'!H$117)\n+($O549*'fnd base rates'!H$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,8)))","v":2858.9282800000001},{"$f":"(($D549*'fnd base rates'!I$107)\n+($E549*'fnd base rates'!I$108)\n+($F549*'fnd base rates'!I$109)\n+($G549*'fnd base rates'!I$110)\n+($H549*'fnd base rates'!I$111)\n+($I549*'fnd base rates'!I$112)\n+($J549*'fnd base rates'!I$113)\n+($K549*'fnd base rates'!I$114)\n+($M549*'fnd base rates'!I$116)\n+($N549*'fnd base rates'!I$117)\n+($O549*'fnd base rates'!I$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,9)))\n*$R549","v":1645.4399999999998},{"$f":"(($D549*'fnd base rates'!J$107)\n+($E549*'fnd base rates'!J$108)\n+($F549*'fnd base rates'!J$109)\n+($G549*'fnd base rates'!J$110)\n+($H549*'fnd base rates'!J$111)\n+($I549*'fnd base rates'!J$112)\n+($J549*'fnd base rates'!J$113)\n+($K549*'fnd base rates'!J$114)\n+($M549*'fnd base rates'!J$116)\n+($N549*'fnd base rates'!J$117)\n+($O549*'fnd base rates'!J$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,10)))\n*$R549","v":2477.42},{"$f":"(($D549*'fnd base rates'!K$107)\n+($E549*'fnd base rates'!K$108)\n+($F549*'fnd base rates'!K$109)\n+($G549*'fnd base rates'!K$110)\n+($H549*'fnd base rates'!K$111)\n+($I549*'fnd base rates'!K$112)\n+($J549*'fnd base rates'!K$113)\n+($K549*'fnd base rates'!K$114)\n+($M549*'fnd base rates'!K$116)\n+($N549*'fnd base rates'!K$117)\n+($O549*'fnd base rates'!K$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,11)))\n*$R549","v":4362.5987519999999},{"$f":"(($D549*'fnd base rates'!L$107)\n+($E549*'fnd base rates'!L$108)\n+($F549*'fnd base rates'!L$109)\n+($G549*'fnd base rates'!L$110)\n+($H549*'fnd base rates'!L$111)\n+($I549*'fnd base rates'!L$112)\n+($J549*'fnd base rates'!L$113)\n+($K549*'fnd base rates'!L$114)\n+($M549*'fnd base rates'!L$116)\n+($N549*'fnd base rates'!L$117)\n+($O549*'fnd base rates'!L$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,12)))","v":5049.6156839999994},{"$f":"(($D549*'fnd base rates'!M$107)\n+($E549*'fnd base rates'!M$108)\n+($F549*'fnd base rates'!M$109)\n+($G549*'fnd base rates'!M$110)\n+($H549*'fnd base rates'!M$111)\n+($I549*'fnd base rates'!M$112)\n+($J549*'fnd base rates'!M$113)\n+($K549*'fnd base rates'!M$114)\n+($M549*'fnd base rates'!M$116)\n+($N549*'fnd base rates'!M$117)\n+($O549*'fnd base rates'!M$118)\n+($P549*VLOOKUP($S549+12,rate_basefnd,13)))","v":0},45937.895831999995,null,479278674,"479","278","674",1,4,45937.895831999995,11484,0,11484,null,null,null,null,null,15095,75,15170,-3711,11459,25,11484]
[479,479278680,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D550","v":0},{"$f":"'fnd enro'!E550","v":0},{"$f":"'fnd enro'!F550","v":0},{"$f":"'fnd enro'!G550","v":0},{"$f":"'fnd enro'!H550","v":1},{"$f":"'fnd enro'!I550","v":3},{"$f":"'fnd enro'!J550","v":0},{"$f":"'fnd enro'!K550","v":0.15160000000000001},{"$f":"'fnd enro'!L550","v":0},{"$f":"'fnd enro'!M550+'fnd enro'!N550","v":0},{"$f":"'fnd enro'!O550","v":0},{"$f":"'fnd enro'!P550","v":0},{"$f":"'fnd enro'!Q550","v":1},{"$f":"'fnd enro'!S550","v":4},1,{"$f":"VALUE('fnd enro'!R550)","v":4},null,{"$f":"(($D550*'fnd base rates'!C$107)\n+($E550*'fnd base rates'!C$108)\n+($F550*'fnd base rates'!C$109)\n+($G550*'fnd base rates'!C$110)\n+($H550*'fnd base rates'!C$111)\n+($I550*'fnd base rates'!C$112)\n+($J550*'fnd base rates'!C$113)\n+($K550*'fnd base rates'!C$114)\n+($M550*'fnd base rates'!C$116)\n+($N550*'fnd base rates'!C$117)\n+($O550*'fnd base rates'!C$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,3)))\n*$R550","v":2070.8755959999999},{"$f":"(($D550*'fnd base rates'!D$107)\n+($E550*'fnd base rates'!D$108)\n+($F550*'fnd base rates'!D$109)\n+($G550*'fnd base rates'!D$110)\n+($H550*'fnd base rates'!D$111)\n+($I550*'fnd base rates'!D$112)\n+($J550*'fnd base rates'!D$113)\n+($K550*'fnd base rates'!D$114)\n+($M550*'fnd base rates'!D$116)\n+($N550*'fnd base rates'!D$117)\n+($O550*'fnd base rates'!D$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,4)))\n*$R550","v":3142.3100000000004},{"$f":"(($D550*'fnd base rates'!E$107)\n+($E550*'fnd base rates'!E$108)\n+($F550*'fnd base rates'!E$109)\n+($G550*'fnd base rates'!E$110)\n+($H550*'fnd base rates'!E$111)\n+($I550*'fnd base rates'!E$112)\n+($J550*'fnd base rates'!E$113)\n+($K550*'fnd base rates'!E$114)\n+($M550*'fnd base rates'!E$116)\n+($N550*'fnd base rates'!E$117)\n+($O550*'fnd base rates'!E$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,5)))\n*$R550","v":19629.460892000003},{"$f":"(($D550*'fnd base rates'!F$107)\n+($E550*'fnd base rates'!F$108)\n+($F550*'fnd base rates'!F$109)\n+($G550*'fnd base rates'!F$110)\n+($H550*'fnd base rates'!F$111)\n+($I550*'fnd base rates'!F$112)\n+($J550*'fnd base rates'!F$113)\n+($K550*'fnd base rates'!F$114)\n+($M550*'fnd base rates'!F$116)\n+($N550*'fnd base rates'!F$117)\n+($O550*'fnd base rates'!F$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,6)))\n*$R550","v":3426.163004},{"$f":"(($D550*'fnd base rates'!G$107)\n+($E550*'fnd base rates'!G$108)\n+($F550*'fnd base rates'!G$109)\n+($G550*'fnd base rates'!G$110)\n+($H550*'fnd base rates'!G$111)\n+($I550*'fnd base rates'!G$112)\n+($J550*'fnd base rates'!G$113)\n+($K550*'fnd base rates'!G$114)\n+($M550*'fnd base rates'!G$116)\n+($N550*'fnd base rates'!G$117)\n+($O550*'fnd base rates'!G$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,7)))\n*$R550","v":742.21362399999987},{"$f":"(($D550*'fnd base rates'!H$107)\n+($E550*'fnd base rates'!H$108)\n+($F550*'fnd base rates'!H$109)\n+($G550*'fnd base rates'!H$110)\n+($H550*'fnd base rates'!H$111)\n+($I550*'fnd base rates'!H$112)\n+($J550*'fnd base rates'!H$113)\n+($K550*'fnd base rates'!H$114)\n+($M550*'fnd base rates'!H$116)\n+($N550*'fnd base rates'!H$117)\n+($O550*'fnd base rates'!H$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,8)))","v":2855.54828},{"$f":"(($D550*'fnd base rates'!I$107)\n+($E550*'fnd base rates'!I$108)\n+($F550*'fnd base rates'!I$109)\n+($G550*'fnd base rates'!I$110)\n+($H550*'fnd base rates'!I$111)\n+($I550*'fnd base rates'!I$112)\n+($J550*'fnd base rates'!I$113)\n+($K550*'fnd base rates'!I$114)\n+($M550*'fnd base rates'!I$116)\n+($N550*'fnd base rates'!I$117)\n+($O550*'fnd base rates'!I$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,9)))\n*$R550","v":1627.0299999999997},{"$f":"(($D550*'fnd base rates'!J$107)\n+($E550*'fnd base rates'!J$108)\n+($F550*'fnd base rates'!J$109)\n+($G550*'fnd base rates'!J$110)\n+($H550*'fnd base rates'!J$111)\n+($I550*'fnd base rates'!J$112)\n+($J550*'fnd base rates'!J$113)\n+($K550*'fnd base rates'!J$114)\n+($M550*'fnd base rates'!J$116)\n+($N550*'fnd base rates'!J$117)\n+($O550*'fnd base rates'!J$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,10)))\n*$R550","v":2381.79},{"$f":"(($D550*'fnd base rates'!K$107)\n+($E550*'fnd base rates'!K$108)\n+($F550*'fnd base rates'!K$109)\n+($G550*'fnd base rates'!K$110)\n+($H550*'fnd base rates'!K$111)\n+($I550*'fnd base rates'!K$112)\n+($J550*'fnd base rates'!K$113)\n+($K550*'fnd base rates'!K$114)\n+($M550*'fnd base rates'!K$116)\n+($N550*'fnd base rates'!K$117)\n+($O550*'fnd base rates'!K$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,11)))\n*$R550","v":4362.5987519999999},{"$f":"(($D550*'fnd base rates'!L$107)\n+($E550*'fnd base rates'!L$108)\n+($F550*'fnd base rates'!L$109)\n+($G550*'fnd base rates'!L$110)\n+($H550*'fnd base rates'!L$111)\n+($I550*'fnd base rates'!L$112)\n+($J550*'fnd base rates'!L$113)\n+($K550*'fnd base rates'!L$114)\n+($M550*'fnd base rates'!L$116)\n+($N550*'fnd base rates'!L$117)\n+($O550*'fnd base rates'!L$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,12)))","v":4976.0956839999999},{"$f":"(($D550*'fnd base rates'!M$107)\n+($E550*'fnd base rates'!M$108)\n+($F550*'fnd base rates'!M$109)\n+($G550*'fnd base rates'!M$110)\n+($H550*'fnd base rates'!M$111)\n+($I550*'fnd base rates'!M$112)\n+($J550*'fnd base rates'!M$113)\n+($K550*'fnd base rates'!M$114)\n+($M550*'fnd base rates'!M$116)\n+($N550*'fnd base rates'!M$117)\n+($O550*'fnd base rates'!M$118)\n+($P550*VLOOKUP($S550+12,rate_basefnd,13)))","v":0},45214.085831999997,null,479278680,"479","278","680",1,4,45214.085831999997,11304,0,11304,null,null,null,null,null,11380,2,11382,-78,11304,0,11304]
[479,479278683,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D551","v":0},{"$f":"'fnd enro'!E551","v":0},{"$f":"'fnd enro'!F551","v":0},{"$f":"'fnd enro'!G551","v":0},{"$f":"'fnd enro'!H551","v":3},{"$f":"'fnd enro'!I551","v":6},{"$f":"'fnd enro'!J551","v":0},{"$f":"'fnd enro'!K551","v":0.34110000000000001},{"$f":"'fnd enro'!L551","v":0},{"$f":"'fnd enro'!M551+'fnd enro'!N551","v":0},{"$f":"'fnd enro'!O551","v":0},{"$f":"'fnd enro'!P551","v":0},{"$f":"'fnd enro'!Q551","v":3},{"$f":"'fnd enro'!S551","v":9},1,{"$f":"VALUE('fnd enro'!R551)","v":4},null,{"$f":"(($D551*'fnd base rates'!C$107)\n+($E551*'fnd base rates'!C$108)\n+($F551*'fnd base rates'!C$109)\n+($G551*'fnd base rates'!C$110)\n+($H551*'fnd base rates'!C$111)\n+($I551*'fnd base rates'!C$112)\n+($J551*'fnd base rates'!C$113)\n+($K551*'fnd base rates'!C$114)\n+($M551*'fnd base rates'!C$116)\n+($N551*'fnd base rates'!C$117)\n+($O551*'fnd base rates'!C$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,3)))\n*$R551","v":4699.7600910000001},{"$f":"(($D551*'fnd base rates'!D$107)\n+($E551*'fnd base rates'!D$108)\n+($F551*'fnd base rates'!D$109)\n+($G551*'fnd base rates'!D$110)\n+($H551*'fnd base rates'!D$111)\n+($I551*'fnd base rates'!D$112)\n+($J551*'fnd base rates'!D$113)\n+($K551*'fnd base rates'!D$114)\n+($M551*'fnd base rates'!D$116)\n+($N551*'fnd base rates'!D$117)\n+($O551*'fnd base rates'!D$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,4)))\n*$R551","v":7261.0800000000008},{"$f":"(($D551*'fnd base rates'!E$107)\n+($E551*'fnd base rates'!E$108)\n+($F551*'fnd base rates'!E$109)\n+($G551*'fnd base rates'!E$110)\n+($H551*'fnd base rates'!E$111)\n+($I551*'fnd base rates'!E$112)\n+($J551*'fnd base rates'!E$113)\n+($K551*'fnd base rates'!E$114)\n+($M551*'fnd base rates'!E$116)\n+($N551*'fnd base rates'!E$117)\n+($O551*'fnd base rates'!E$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,5)))\n*$R551","v":45001.539507000009},{"$f":"(($D551*'fnd base rates'!F$107)\n+($E551*'fnd base rates'!F$108)\n+($F551*'fnd base rates'!F$109)\n+($G551*'fnd base rates'!F$110)\n+($H551*'fnd base rates'!F$111)\n+($I551*'fnd base rates'!F$112)\n+($J551*'fnd base rates'!F$113)\n+($K551*'fnd base rates'!F$114)\n+($M551*'fnd base rates'!F$116)\n+($N551*'fnd base rates'!F$117)\n+($O551*'fnd base rates'!F$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,6)))\n*$R551","v":7785.6442590000006},{"$f":"(($D551*'fnd base rates'!G$107)\n+($E551*'fnd base rates'!G$108)\n+($F551*'fnd base rates'!G$109)\n+($G551*'fnd base rates'!G$110)\n+($H551*'fnd base rates'!G$111)\n+($I551*'fnd base rates'!G$112)\n+($J551*'fnd base rates'!G$113)\n+($K551*'fnd base rates'!G$114)\n+($M551*'fnd base rates'!G$116)\n+($N551*'fnd base rates'!G$117)\n+($O551*'fnd base rates'!G$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,7)))\n*$R551","v":1763.6106540000001},{"$f":"(($D551*'fnd base rates'!H$107)\n+($E551*'fnd base rates'!H$108)\n+($F551*'fnd base rates'!H$109)\n+($G551*'fnd base rates'!H$110)\n+($H551*'fnd base rates'!H$111)\n+($I551*'fnd base rates'!H$112)\n+($J551*'fnd base rates'!H$113)\n+($K551*'fnd base rates'!H$114)\n+($M551*'fnd base rates'!H$116)\n+($N551*'fnd base rates'!H$117)\n+($O551*'fnd base rates'!H$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,8)))","v":6223.2336299999988},{"$f":"(($D551*'fnd base rates'!I$107)\n+($E551*'fnd base rates'!I$108)\n+($F551*'fnd base rates'!I$109)\n+($G551*'fnd base rates'!I$110)\n+($H551*'fnd base rates'!I$111)\n+($I551*'fnd base rates'!I$112)\n+($J551*'fnd base rates'!I$113)\n+($K551*'fnd base rates'!I$114)\n+($M551*'fnd base rates'!I$116)\n+($N551*'fnd base rates'!I$117)\n+($O551*'fnd base rates'!I$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,9)))\n*$R551","v":3675.3},{"$f":"(($D551*'fnd base rates'!J$107)\n+($E551*'fnd base rates'!J$108)\n+($F551*'fnd base rates'!J$109)\n+($G551*'fnd base rates'!J$110)\n+($H551*'fnd base rates'!J$111)\n+($I551*'fnd base rates'!J$112)\n+($J551*'fnd base rates'!J$113)\n+($K551*'fnd base rates'!J$114)\n+($M551*'fnd base rates'!J$116)\n+($N551*'fnd base rates'!J$117)\n+($O551*'fnd base rates'!J$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,10)))\n*$R551","v":5521.1399999999994},{"$f":"(($D551*'fnd base rates'!K$107)\n+($E551*'fnd base rates'!K$108)\n+($F551*'fnd base rates'!K$109)\n+($G551*'fnd base rates'!K$110)\n+($H551*'fnd base rates'!K$111)\n+($I551*'fnd base rates'!K$112)\n+($J551*'fnd base rates'!K$113)\n+($K551*'fnd base rates'!K$114)\n+($M551*'fnd base rates'!K$116)\n+($N551*'fnd base rates'!K$117)\n+($O551*'fnd base rates'!K$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,11)))\n*$R551","v":9838.5646919999999},{"$f":"(($D551*'fnd base rates'!L$107)\n+($E551*'fnd base rates'!L$108)\n+($F551*'fnd base rates'!L$109)\n+($G551*'fnd base rates'!L$110)\n+($H551*'fnd base rates'!L$111)\n+($I551*'fnd base rates'!L$112)\n+($J551*'fnd base rates'!L$113)\n+($K551*'fnd base rates'!L$114)\n+($M551*'fnd base rates'!L$116)\n+($N551*'fnd base rates'!L$117)\n+($O551*'fnd base rates'!L$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,12)))","v":11575.602788999999},{"$f":"(($D551*'fnd base rates'!M$107)\n+($E551*'fnd base rates'!M$108)\n+($F551*'fnd base rates'!M$109)\n+($G551*'fnd base rates'!M$110)\n+($H551*'fnd base rates'!M$111)\n+($I551*'fnd base rates'!M$112)\n+($J551*'fnd base rates'!M$113)\n+($K551*'fnd base rates'!M$114)\n+($M551*'fnd base rates'!M$116)\n+($N551*'fnd base rates'!M$117)\n+($O551*'fnd base rates'!M$118)\n+($P551*VLOOKUP($S551+12,rate_basefnd,13)))","v":0},103345.47562200001,null,479278683,"479","278","683",1,9,103345.47562200001,11483,0,11483,null,null,null,null,null,11561,3,11564,-81,11483,0,11483]
[479,479278717,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D552","v":0},{"$f":"'fnd enro'!E552","v":0},{"$f":"'fnd enro'!F552","v":0},{"$f":"'fnd enro'!G552","v":0},{"$f":"'fnd enro'!H552","v":0},{"$f":"'fnd enro'!I552","v":1},{"$f":"'fnd enro'!J552","v":0},{"$f":"'fnd enro'!K552","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L552","v":0},{"$f":"'fnd enro'!M552+'fnd enro'!N552","v":0},{"$f":"'fnd enro'!O552","v":0},{"$f":"'fnd enro'!P552","v":0},{"$f":"'fnd enro'!Q552","v":0},{"$f":"'fnd enro'!S552","v":1},1,{"$f":"VALUE('fnd enro'!R552)","v":8},null,{"$f":"(($D552*'fnd base rates'!C$107)\n+($E552*'fnd base rates'!C$108)\n+($F552*'fnd base rates'!C$109)\n+($G552*'fnd base rates'!C$110)\n+($H552*'fnd base rates'!C$111)\n+($I552*'fnd base rates'!C$112)\n+($J552*'fnd base rates'!C$113)\n+($K552*'fnd base rates'!C$114)\n+($M552*'fnd base rates'!C$116)\n+($N552*'fnd base rates'!C$117)\n+($O552*'fnd base rates'!C$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,3)))\n*$R552","v":504.28889900000001},{"$f":"(($D552*'fnd base rates'!D$107)\n+($E552*'fnd base rates'!D$108)\n+($F552*'fnd base rates'!D$109)\n+($G552*'fnd base rates'!D$110)\n+($H552*'fnd base rates'!D$111)\n+($I552*'fnd base rates'!D$112)\n+($J552*'fnd base rates'!D$113)\n+($K552*'fnd base rates'!D$114)\n+($M552*'fnd base rates'!D$116)\n+($N552*'fnd base rates'!D$117)\n+($O552*'fnd base rates'!D$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,4)))\n*$R552","v":721.95},{"$f":"(($D552*'fnd base rates'!E$107)\n+($E552*'fnd base rates'!E$108)\n+($F552*'fnd base rates'!E$109)\n+($G552*'fnd base rates'!E$110)\n+($H552*'fnd base rates'!E$111)\n+($I552*'fnd base rates'!E$112)\n+($J552*'fnd base rates'!E$113)\n+($K552*'fnd base rates'!E$114)\n+($M552*'fnd base rates'!E$116)\n+($N552*'fnd base rates'!E$117)\n+($O552*'fnd base rates'!E$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,5)))\n*$R552","v":4628.9477230000002},{"$f":"(($D552*'fnd base rates'!F$107)\n+($E552*'fnd base rates'!F$108)\n+($F552*'fnd base rates'!F$109)\n+($G552*'fnd base rates'!F$110)\n+($H552*'fnd base rates'!F$111)\n+($I552*'fnd base rates'!F$112)\n+($J552*'fnd base rates'!F$113)\n+($K552*'fnd base rates'!F$114)\n+($M552*'fnd base rates'!F$116)\n+($N552*'fnd base rates'!F$117)\n+($O552*'fnd base rates'!F$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,6)))\n*$R552","v":830.94825100000003},{"$f":"(($D552*'fnd base rates'!G$107)\n+($E552*'fnd base rates'!G$108)\n+($F552*'fnd base rates'!G$109)\n+($G552*'fnd base rates'!G$110)\n+($H552*'fnd base rates'!G$111)\n+($I552*'fnd base rates'!G$112)\n+($J552*'fnd base rates'!G$113)\n+($K552*'fnd base rates'!G$114)\n+($M552*'fnd base rates'!G$116)\n+($N552*'fnd base rates'!G$117)\n+($O552*'fnd base rates'!G$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,7)))\n*$R552","v":154.34340599999999},{"$f":"(($D552*'fnd base rates'!H$107)\n+($E552*'fnd base rates'!H$108)\n+($F552*'fnd base rates'!H$109)\n+($G552*'fnd base rates'!H$110)\n+($H552*'fnd base rates'!H$111)\n+($I552*'fnd base rates'!H$112)\n+($J552*'fnd base rates'!H$113)\n+($K552*'fnd base rates'!H$114)\n+($M552*'fnd base rates'!H$116)\n+($N552*'fnd base rates'!H$117)\n+($O552*'fnd base rates'!H$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D552*'fnd base rates'!I$107)\n+($E552*'fnd base rates'!I$108)\n+($F552*'fnd base rates'!I$109)\n+($G552*'fnd base rates'!I$110)\n+($H552*'fnd base rates'!I$111)\n+($I552*'fnd base rates'!I$112)\n+($J552*'fnd base rates'!I$113)\n+($K552*'fnd base rates'!I$114)\n+($M552*'fnd base rates'!I$116)\n+($N552*'fnd base rates'!I$117)\n+($O552*'fnd base rates'!I$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,9)))\n*$R552","v":401.93},{"$f":"(($D552*'fnd base rates'!J$107)\n+($E552*'fnd base rates'!J$108)\n+($F552*'fnd base rates'!J$109)\n+($G552*'fnd base rates'!J$110)\n+($H552*'fnd base rates'!J$111)\n+($I552*'fnd base rates'!J$112)\n+($J552*'fnd base rates'!J$113)\n+($K552*'fnd base rates'!J$114)\n+($M552*'fnd base rates'!J$116)\n+($N552*'fnd base rates'!J$117)\n+($O552*'fnd base rates'!J$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,10)))\n*$R552","v":541.41},{"$f":"(($D552*'fnd base rates'!K$107)\n+($E552*'fnd base rates'!K$108)\n+($F552*'fnd base rates'!K$109)\n+($G552*'fnd base rates'!K$110)\n+($H552*'fnd base rates'!K$111)\n+($I552*'fnd base rates'!K$112)\n+($J552*'fnd base rates'!K$113)\n+($K552*'fnd base rates'!K$114)\n+($M552*'fnd base rates'!K$116)\n+($N552*'fnd base rates'!K$117)\n+($O552*'fnd base rates'!K$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,11)))\n*$R552","v":1083.077188},{"$f":"(($D552*'fnd base rates'!L$107)\n+($E552*'fnd base rates'!L$108)\n+($F552*'fnd base rates'!L$109)\n+($G552*'fnd base rates'!L$110)\n+($H552*'fnd base rates'!L$111)\n+($I552*'fnd base rates'!L$112)\n+($J552*'fnd base rates'!L$113)\n+($K552*'fnd base rates'!L$114)\n+($M552*'fnd base rates'!L$116)\n+($N552*'fnd base rates'!L$117)\n+($O552*'fnd base rates'!L$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D552*'fnd base rates'!M$107)\n+($E552*'fnd base rates'!M$108)\n+($F552*'fnd base rates'!M$109)\n+($G552*'fnd base rates'!M$110)\n+($H552*'fnd base rates'!M$111)\n+($I552*'fnd base rates'!M$112)\n+($J552*'fnd base rates'!M$113)\n+($K552*'fnd base rates'!M$114)\n+($M552*'fnd base rates'!M$116)\n+($N552*'fnd base rates'!M$117)\n+($O552*'fnd base rates'!M$118)\n+($P552*VLOOKUP($S552+12,rate_basefnd,13)))","v":0},10765.593957999999,null,479278717,"479","278","717",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,15223,35,15258,-4492,10766,0,10766]
[479,479278755,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D553","v":0},{"$f":"'fnd enro'!E553","v":0},{"$f":"'fnd enro'!F553","v":0},{"$f":"'fnd enro'!G553","v":0},{"$f":"'fnd enro'!H553","v":3},{"$f":"'fnd enro'!I553","v":0},{"$f":"'fnd enro'!J553","v":0},{"$f":"'fnd enro'!K553","v":0.1137},{"$f":"'fnd enro'!L553","v":0},{"$f":"'fnd enro'!M553+'fnd enro'!N553","v":0},{"$f":"'fnd enro'!O553","v":0},{"$f":"'fnd enro'!P553","v":0},{"$f":"'fnd enro'!Q553","v":2},{"$f":"'fnd enro'!S553","v":3},1,{"$f":"VALUE('fnd enro'!R553)","v":9},null,{"$f":"(($D553*'fnd base rates'!C$107)\n+($E553*'fnd base rates'!C$108)\n+($F553*'fnd base rates'!C$109)\n+($G553*'fnd base rates'!C$110)\n+($H553*'fnd base rates'!C$111)\n+($I553*'fnd base rates'!C$112)\n+($J553*'fnd base rates'!C$113)\n+($K553*'fnd base rates'!C$114)\n+($M553*'fnd base rates'!C$116)\n+($N553*'fnd base rates'!C$117)\n+($O553*'fnd base rates'!C$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,3)))\n*$R553","v":1637.1866969999999},{"$f":"(($D553*'fnd base rates'!D$107)\n+($E553*'fnd base rates'!D$108)\n+($F553*'fnd base rates'!D$109)\n+($G553*'fnd base rates'!D$110)\n+($H553*'fnd base rates'!D$111)\n+($I553*'fnd base rates'!D$112)\n+($J553*'fnd base rates'!D$113)\n+($K553*'fnd base rates'!D$114)\n+($M553*'fnd base rates'!D$116)\n+($N553*'fnd base rates'!D$117)\n+($O553*'fnd base rates'!D$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,4)))\n*$R553","v":2754.8900000000003},{"$f":"(($D553*'fnd base rates'!E$107)\n+($E553*'fnd base rates'!E$108)\n+($F553*'fnd base rates'!E$109)\n+($G553*'fnd base rates'!E$110)\n+($H553*'fnd base rates'!E$111)\n+($I553*'fnd base rates'!E$112)\n+($J553*'fnd base rates'!E$113)\n+($K553*'fnd base rates'!E$114)\n+($M553*'fnd base rates'!E$116)\n+($N553*'fnd base rates'!E$117)\n+($O553*'fnd base rates'!E$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,5)))\n*$R553","v":15524.503169000001},{"$f":"(($D553*'fnd base rates'!F$107)\n+($E553*'fnd base rates'!F$108)\n+($F553*'fnd base rates'!F$109)\n+($G553*'fnd base rates'!F$110)\n+($H553*'fnd base rates'!F$111)\n+($I553*'fnd base rates'!F$112)\n+($J553*'fnd base rates'!F$113)\n+($K553*'fnd base rates'!F$114)\n+($M553*'fnd base rates'!F$116)\n+($N553*'fnd base rates'!F$117)\n+($O553*'fnd base rates'!F$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,6)))\n*$R553","v":2799.954753},{"$f":"(($D553*'fnd base rates'!G$107)\n+($E553*'fnd base rates'!G$108)\n+($F553*'fnd base rates'!G$109)\n+($G553*'fnd base rates'!G$110)\n+($H553*'fnd base rates'!G$111)\n+($I553*'fnd base rates'!G$112)\n+($J553*'fnd base rates'!G$113)\n+($K553*'fnd base rates'!G$114)\n+($M553*'fnd base rates'!G$116)\n+($N553*'fnd base rates'!G$117)\n+($O553*'fnd base rates'!G$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,7)))\n*$R553","v":754.92021799999998},{"$f":"(($D553*'fnd base rates'!H$107)\n+($E553*'fnd base rates'!H$108)\n+($F553*'fnd base rates'!H$109)\n+($G553*'fnd base rates'!H$110)\n+($H553*'fnd base rates'!H$111)\n+($I553*'fnd base rates'!H$112)\n+($J553*'fnd base rates'!H$113)\n+($K553*'fnd base rates'!H$114)\n+($M553*'fnd base rates'!H$116)\n+($N553*'fnd base rates'!H$117)\n+($O553*'fnd base rates'!H$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,8)))","v":1523.7312099999999},{"$f":"(($D553*'fnd base rates'!I$107)\n+($E553*'fnd base rates'!I$108)\n+($F553*'fnd base rates'!I$109)\n+($G553*'fnd base rates'!I$110)\n+($H553*'fnd base rates'!I$111)\n+($I553*'fnd base rates'!I$112)\n+($J553*'fnd base rates'!I$113)\n+($K553*'fnd base rates'!I$114)\n+($M553*'fnd base rates'!I$116)\n+($N553*'fnd base rates'!I$117)\n+($O553*'fnd base rates'!I$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,9)))\n*$R553","v":1194.76},{"$f":"(($D553*'fnd base rates'!J$107)\n+($E553*'fnd base rates'!J$108)\n+($F553*'fnd base rates'!J$109)\n+($G553*'fnd base rates'!J$110)\n+($H553*'fnd base rates'!J$111)\n+($I553*'fnd base rates'!J$112)\n+($J553*'fnd base rates'!J$113)\n+($K553*'fnd base rates'!J$114)\n+($M553*'fnd base rates'!J$116)\n+($N553*'fnd base rates'!J$117)\n+($O553*'fnd base rates'!J$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,10)))\n*$R553","v":1914.27},{"$f":"(($D553*'fnd base rates'!K$107)\n+($E553*'fnd base rates'!K$108)\n+($F553*'fnd base rates'!K$109)\n+($G553*'fnd base rates'!K$110)\n+($H553*'fnd base rates'!K$111)\n+($I553*'fnd base rates'!K$112)\n+($J553*'fnd base rates'!K$113)\n+($K553*'fnd base rates'!K$114)\n+($M553*'fnd base rates'!K$116)\n+($N553*'fnd base rates'!K$117)\n+($O553*'fnd base rates'!K$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,11)))\n*$R553","v":3340.1015640000001},{"$f":"(($D553*'fnd base rates'!L$107)\n+($E553*'fnd base rates'!L$108)\n+($F553*'fnd base rates'!L$109)\n+($G553*'fnd base rates'!L$110)\n+($H553*'fnd base rates'!L$111)\n+($I553*'fnd base rates'!L$112)\n+($J553*'fnd base rates'!L$113)\n+($K553*'fnd base rates'!L$114)\n+($M553*'fnd base rates'!L$116)\n+($N553*'fnd base rates'!L$117)\n+($O553*'fnd base rates'!L$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,12)))","v":4594.6842630000001},{"$f":"(($D553*'fnd base rates'!M$107)\n+($E553*'fnd base rates'!M$108)\n+($F553*'fnd base rates'!M$109)\n+($G553*'fnd base rates'!M$110)\n+($H553*'fnd base rates'!M$111)\n+($I553*'fnd base rates'!M$112)\n+($J553*'fnd base rates'!M$113)\n+($K553*'fnd base rates'!M$114)\n+($M553*'fnd base rates'!M$116)\n+($N553*'fnd base rates'!M$117)\n+($O553*'fnd base rates'!M$118)\n+($P553*VLOOKUP($S553+12,rate_basefnd,13)))","v":0},36039.001873999994,null,479278755,"479","278","755",1,3,36039.001873999994,12013,0,12013,null,null,null,null,null,12119,41,12160,-147,12013,0,12013]
[479,479278766,"PIONEER VALLEY PERFORMING ARTS",{"$f":"'fnd enro'!D554","v":0},{"$f":"'fnd enro'!E554","v":0},{"$f":"'fnd enro'!F554","v":0},{"$f":"'fnd enro'!G554","v":0},{"$f":"'fnd enro'!H554","v":0},{"$f":"'fnd enro'!I554","v":3},{"$f":"'fnd enro'!J554","v":0},{"$f":"'fnd enro'!K554","v":0.1137},{"$f":"'fnd enro'!L554","v":0},{"$f":"'fnd enro'!M554+'fnd enro'!N554","v":0},{"$f":"'fnd enro'!O554","v":0},{"$f":"'fnd enro'!P554","v":0},{"$f":"'fnd enro'!Q554","v":2},{"$f":"'fnd enro'!S554","v":3},1,{"$f":"VALUE('fnd enro'!R554)","v":6},null,{"$f":"(($D554*'fnd base rates'!C$107)\n+($E554*'fnd base rates'!C$108)\n+($F554*'fnd base rates'!C$109)\n+($G554*'fnd base rates'!C$110)\n+($H554*'fnd base rates'!C$111)\n+($I554*'fnd base rates'!C$112)\n+($J554*'fnd base rates'!C$113)\n+($K554*'fnd base rates'!C$114)\n+($M554*'fnd base rates'!C$116)\n+($N554*'fnd base rates'!C$117)\n+($O554*'fnd base rates'!C$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,3)))\n*$R554","v":1628.9066969999999},{"$f":"(($D554*'fnd base rates'!D$107)\n+($E554*'fnd base rates'!D$108)\n+($F554*'fnd base rates'!D$109)\n+($G554*'fnd base rates'!D$110)\n+($H554*'fnd base rates'!D$111)\n+($I554*'fnd base rates'!D$112)\n+($J554*'fnd base rates'!D$113)\n+($K554*'fnd base rates'!D$114)\n+($M554*'fnd base rates'!D$116)\n+($N554*'fnd base rates'!D$117)\n+($O554*'fnd base rates'!D$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,4)))\n*$R554","v":2715.6100000000006},{"$f":"(($D554*'fnd base rates'!E$107)\n+($E554*'fnd base rates'!E$108)\n+($F554*'fnd base rates'!E$109)\n+($G554*'fnd base rates'!E$110)\n+($H554*'fnd base rates'!E$111)\n+($I554*'fnd base rates'!E$112)\n+($J554*'fnd base rates'!E$113)\n+($K554*'fnd base rates'!E$114)\n+($M554*'fnd base rates'!E$116)\n+($N554*'fnd base rates'!E$117)\n+($O554*'fnd base rates'!E$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,5)))\n*$R554","v":19253.743169000001},{"$f":"(($D554*'fnd base rates'!F$107)\n+($E554*'fnd base rates'!F$108)\n+($F554*'fnd base rates'!F$109)\n+($G554*'fnd base rates'!F$110)\n+($H554*'fnd base rates'!F$111)\n+($I554*'fnd base rates'!F$112)\n+($J554*'fnd base rates'!F$113)\n+($K554*'fnd base rates'!F$114)\n+($M554*'fnd base rates'!F$116)\n+($N554*'fnd base rates'!F$117)\n+($O554*'fnd base rates'!F$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,6)))\n*$R554","v":2492.8447530000003},{"$f":"(($D554*'fnd base rates'!G$107)\n+($E554*'fnd base rates'!G$108)\n+($F554*'fnd base rates'!G$109)\n+($G554*'fnd base rates'!G$110)\n+($H554*'fnd base rates'!G$111)\n+($I554*'fnd base rates'!G$112)\n+($J554*'fnd base rates'!G$113)\n+($K554*'fnd base rates'!G$114)\n+($M554*'fnd base rates'!G$116)\n+($N554*'fnd base rates'!G$117)\n+($O554*'fnd base rates'!G$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,7)))\n*$R554","v":723.41021799999999},{"$f":"(($D554*'fnd base rates'!H$107)\n+($E554*'fnd base rates'!H$108)\n+($F554*'fnd base rates'!H$109)\n+($G554*'fnd base rates'!H$110)\n+($H554*'fnd base rates'!H$111)\n+($I554*'fnd base rates'!H$112)\n+($J554*'fnd base rates'!H$113)\n+($K554*'fnd base rates'!H$114)\n+($M554*'fnd base rates'!H$116)\n+($N554*'fnd base rates'!H$117)\n+($O554*'fnd base rates'!H$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,8)))","v":2383.3312099999998},{"$f":"(($D554*'fnd base rates'!I$107)\n+($E554*'fnd base rates'!I$108)\n+($F554*'fnd base rates'!I$109)\n+($G554*'fnd base rates'!I$110)\n+($H554*'fnd base rates'!I$111)\n+($I554*'fnd base rates'!I$112)\n+($J554*'fnd base rates'!I$113)\n+($K554*'fnd base rates'!I$114)\n+($M554*'fnd base rates'!I$116)\n+($N554*'fnd base rates'!I$117)\n+($O554*'fnd base rates'!I$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,9)))\n*$R554","v":1423.11},{"$f":"(($D554*'fnd base rates'!J$107)\n+($E554*'fnd base rates'!J$108)\n+($F554*'fnd base rates'!J$109)\n+($G554*'fnd base rates'!J$110)\n+($H554*'fnd base rates'!J$111)\n+($I554*'fnd base rates'!J$112)\n+($J554*'fnd base rates'!J$113)\n+($K554*'fnd base rates'!J$114)\n+($M554*'fnd base rates'!J$116)\n+($N554*'fnd base rates'!J$117)\n+($O554*'fnd base rates'!J$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,10)))\n*$R554","v":2753.51},{"$f":"(($D554*'fnd base rates'!K$107)\n+($E554*'fnd base rates'!K$108)\n+($F554*'fnd base rates'!K$109)\n+($G554*'fnd base rates'!K$110)\n+($H554*'fnd base rates'!K$111)\n+($I554*'fnd base rates'!K$112)\n+($J554*'fnd base rates'!K$113)\n+($K554*'fnd base rates'!K$114)\n+($M554*'fnd base rates'!K$116)\n+($N554*'fnd base rates'!K$117)\n+($O554*'fnd base rates'!K$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,11)))\n*$R554","v":3249.2315640000002},{"$f":"(($D554*'fnd base rates'!L$107)\n+($E554*'fnd base rates'!L$108)\n+($F554*'fnd base rates'!L$109)\n+($G554*'fnd base rates'!L$110)\n+($H554*'fnd base rates'!L$111)\n+($I554*'fnd base rates'!L$112)\n+($J554*'fnd base rates'!L$113)\n+($K554*'fnd base rates'!L$114)\n+($M554*'fnd base rates'!L$116)\n+($N554*'fnd base rates'!L$117)\n+($O554*'fnd base rates'!L$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,12)))","v":4220.8242630000004},{"$f":"(($D554*'fnd base rates'!M$107)\n+($E554*'fnd base rates'!M$108)\n+($F554*'fnd base rates'!M$109)\n+($G554*'fnd base rates'!M$110)\n+($H554*'fnd base rates'!M$111)\n+($I554*'fnd base rates'!M$112)\n+($J554*'fnd base rates'!M$113)\n+($K554*'fnd base rates'!M$114)\n+($M554*'fnd base rates'!M$116)\n+($N554*'fnd base rates'!M$117)\n+($O554*'fnd base rates'!M$118)\n+($P554*VLOOKUP($S554+12,rate_basefnd,13)))","v":0},40844.521874000005,null,479278766,"479","278","766",1,3,40844.521874000005,13615,0,13615,null,null,null,null,null,13505,10,13515,100,13615,0,13615]
[481,481035016,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D555","v":0},{"$f":"'fnd enro'!E555","v":0},{"$f":"'fnd enro'!F555","v":1},{"$f":"'fnd enro'!G555","v":0},{"$f":"'fnd enro'!H555","v":0},{"$f":"'fnd enro'!I555","v":0},{"$f":"'fnd enro'!J555","v":0},{"$f":"'fnd enro'!K555","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L555","v":0},{"$f":"'fnd enro'!M555+'fnd enro'!N555","v":0},{"$f":"'fnd enro'!O555","v":0},{"$f":"'fnd enro'!P555","v":0},{"$f":"'fnd enro'!Q555","v":1},{"$f":"'fnd enro'!S555","v":1},1.085,{"$f":"VALUE('fnd enro'!R555)","v":7},null,{"$f":"(($D555*'fnd base rates'!C$107)\n+($E555*'fnd base rates'!C$108)\n+($F555*'fnd base rates'!C$109)\n+($G555*'fnd base rates'!C$110)\n+($H555*'fnd base rates'!C$111)\n+($I555*'fnd base rates'!C$112)\n+($J555*'fnd base rates'!C$113)\n+($K555*'fnd base rates'!C$114)\n+($M555*'fnd base rates'!C$116)\n+($N555*'fnd base rates'!C$117)\n+($O555*'fnd base rates'!C$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,3)))\n*$R555","v":611.60245541500001},{"$f":"(($D555*'fnd base rates'!D$107)\n+($E555*'fnd base rates'!D$108)\n+($F555*'fnd base rates'!D$109)\n+($G555*'fnd base rates'!D$110)\n+($H555*'fnd base rates'!D$111)\n+($I555*'fnd base rates'!D$112)\n+($J555*'fnd base rates'!D$113)\n+($K555*'fnd base rates'!D$114)\n+($M555*'fnd base rates'!D$116)\n+($N555*'fnd base rates'!D$117)\n+($O555*'fnd base rates'!D$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,4)))\n*$R555","v":1088.6673000000001},{"$f":"(($D555*'fnd base rates'!E$107)\n+($E555*'fnd base rates'!E$108)\n+($F555*'fnd base rates'!E$109)\n+($G555*'fnd base rates'!E$110)\n+($H555*'fnd base rates'!E$111)\n+($I555*'fnd base rates'!E$112)\n+($J555*'fnd base rates'!E$113)\n+($K555*'fnd base rates'!E$114)\n+($M555*'fnd base rates'!E$116)\n+($N555*'fnd base rates'!E$117)\n+($O555*'fnd base rates'!E$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,5)))\n*$R555","v":6946.9270294549988},{"$f":"(($D555*'fnd base rates'!F$107)\n+($E555*'fnd base rates'!F$108)\n+($F555*'fnd base rates'!F$109)\n+($G555*'fnd base rates'!F$110)\n+($H555*'fnd base rates'!F$111)\n+($I555*'fnd base rates'!F$112)\n+($J555*'fnd base rates'!F$113)\n+($K555*'fnd base rates'!F$114)\n+($M555*'fnd base rates'!F$116)\n+($N555*'fnd base rates'!F$117)\n+($O555*'fnd base rates'!F$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,6)))\n*$R555","v":1270.7284023350001},{"$f":"(($D555*'fnd base rates'!G$107)\n+($E555*'fnd base rates'!G$108)\n+($F555*'fnd base rates'!G$109)\n+($G555*'fnd base rates'!G$110)\n+($H555*'fnd base rates'!G$111)\n+($I555*'fnd base rates'!G$112)\n+($J555*'fnd base rates'!G$113)\n+($K555*'fnd base rates'!G$114)\n+($M555*'fnd base rates'!G$116)\n+($N555*'fnd base rates'!G$117)\n+($O555*'fnd base rates'!G$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,7)))\n*$R555","v":304.79104551},{"$f":"(($D555*'fnd base rates'!H$107)\n+($E555*'fnd base rates'!H$108)\n+($F555*'fnd base rates'!H$109)\n+($G555*'fnd base rates'!H$110)\n+($H555*'fnd base rates'!H$111)\n+($I555*'fnd base rates'!H$112)\n+($J555*'fnd base rates'!H$113)\n+($K555*'fnd base rates'!H$114)\n+($M555*'fnd base rates'!H$116)\n+($N555*'fnd base rates'!H$117)\n+($O555*'fnd base rates'!H$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,8)))","v":514.08706999999993},{"$f":"(($D555*'fnd base rates'!I$107)\n+($E555*'fnd base rates'!I$108)\n+($F555*'fnd base rates'!I$109)\n+($G555*'fnd base rates'!I$110)\n+($H555*'fnd base rates'!I$111)\n+($I555*'fnd base rates'!I$112)\n+($J555*'fnd base rates'!I$113)\n+($K555*'fnd base rates'!I$114)\n+($M555*'fnd base rates'!I$116)\n+($N555*'fnd base rates'!I$117)\n+($O555*'fnd base rates'!I$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,9)))\n*$R555","v":382.07189999999997},{"$f":"(($D555*'fnd base rates'!J$107)\n+($E555*'fnd base rates'!J$108)\n+($F555*'fnd base rates'!J$109)\n+($G555*'fnd base rates'!J$110)\n+($H555*'fnd base rates'!J$111)\n+($I555*'fnd base rates'!J$112)\n+($J555*'fnd base rates'!J$113)\n+($K555*'fnd base rates'!J$114)\n+($M555*'fnd base rates'!J$116)\n+($N555*'fnd base rates'!J$117)\n+($O555*'fnd base rates'!J$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,10)))\n*$R555","v":731.20320000000004},{"$f":"(($D555*'fnd base rates'!K$107)\n+($E555*'fnd base rates'!K$108)\n+($F555*'fnd base rates'!K$109)\n+($G555*'fnd base rates'!K$110)\n+($H555*'fnd base rates'!K$111)\n+($I555*'fnd base rates'!K$112)\n+($J555*'fnd base rates'!K$113)\n+($K555*'fnd base rates'!K$114)\n+($M555*'fnd base rates'!K$116)\n+($N555*'fnd base rates'!K$117)\n+($O555*'fnd base rates'!K$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,11)))\n*$R555","v":1124.10034898},{"$f":"(($D555*'fnd base rates'!L$107)\n+($E555*'fnd base rates'!L$108)\n+($F555*'fnd base rates'!L$109)\n+($G555*'fnd base rates'!L$110)\n+($H555*'fnd base rates'!L$111)\n+($I555*'fnd base rates'!L$112)\n+($J555*'fnd base rates'!L$113)\n+($K555*'fnd base rates'!L$114)\n+($M555*'fnd base rates'!L$116)\n+($N555*'fnd base rates'!L$117)\n+($O555*'fnd base rates'!L$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,12)))","v":1634.2714209999999},{"$f":"(($D555*'fnd base rates'!M$107)\n+($E555*'fnd base rates'!M$108)\n+($F555*'fnd base rates'!M$109)\n+($G555*'fnd base rates'!M$110)\n+($H555*'fnd base rates'!M$111)\n+($I555*'fnd base rates'!M$112)\n+($J555*'fnd base rates'!M$113)\n+($K555*'fnd base rates'!M$114)\n+($M555*'fnd base rates'!M$116)\n+($N555*'fnd base rates'!M$117)\n+($O555*'fnd base rates'!M$118)\n+($P555*VLOOKUP($S555+12,rate_basefnd,13)))","v":0},14608.450172695,null,481035016,"481","035","016",1,1,14608.450172695,14608,0,14608,null,null,null,null,null,14714,38,14752,-144,14608,0,14608]
[481,481035018,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D556","v":0},{"$f":"'fnd enro'!E556","v":0},{"$f":"'fnd enro'!F556","v":0},{"$f":"'fnd enro'!G556","v":1},{"$f":"'fnd enro'!H556","v":0},{"$f":"'fnd enro'!I556","v":0},{"$f":"'fnd enro'!J556","v":0},{"$f":"'fnd enro'!K556","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L556","v":0},{"$f":"'fnd enro'!M556+'fnd enro'!N556","v":0},{"$f":"'fnd enro'!O556","v":0},{"$f":"'fnd enro'!P556","v":0},{"$f":"'fnd enro'!Q556","v":0},{"$f":"'fnd enro'!S556","v":1},1.085,{"$f":"VALUE('fnd enro'!R556)","v":8},null,{"$f":"(($D556*'fnd base rates'!C$107)\n+($E556*'fnd base rates'!C$108)\n+($F556*'fnd base rates'!C$109)\n+($G556*'fnd base rates'!C$110)\n+($H556*'fnd base rates'!C$111)\n+($I556*'fnd base rates'!C$112)\n+($J556*'fnd base rates'!C$113)\n+($K556*'fnd base rates'!C$114)\n+($M556*'fnd base rates'!C$116)\n+($N556*'fnd base rates'!C$117)\n+($O556*'fnd base rates'!C$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,3)))\n*$R556","v":547.15345541500005},{"$f":"(($D556*'fnd base rates'!D$107)\n+($E556*'fnd base rates'!D$108)\n+($F556*'fnd base rates'!D$109)\n+($G556*'fnd base rates'!D$110)\n+($H556*'fnd base rates'!D$111)\n+($I556*'fnd base rates'!D$112)\n+($J556*'fnd base rates'!D$113)\n+($K556*'fnd base rates'!D$114)\n+($M556*'fnd base rates'!D$116)\n+($N556*'fnd base rates'!D$117)\n+($O556*'fnd base rates'!D$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,4)))\n*$R556","v":783.31574999999998},{"$f":"(($D556*'fnd base rates'!E$107)\n+($E556*'fnd base rates'!E$108)\n+($F556*'fnd base rates'!E$109)\n+($G556*'fnd base rates'!E$110)\n+($H556*'fnd base rates'!E$111)\n+($I556*'fnd base rates'!E$112)\n+($J556*'fnd base rates'!E$113)\n+($K556*'fnd base rates'!E$114)\n+($M556*'fnd base rates'!E$116)\n+($N556*'fnd base rates'!E$117)\n+($O556*'fnd base rates'!E$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,5)))\n*$R556","v":3966.030579455},{"$f":"(($D556*'fnd base rates'!F$107)\n+($E556*'fnd base rates'!F$108)\n+($F556*'fnd base rates'!F$109)\n+($G556*'fnd base rates'!F$110)\n+($H556*'fnd base rates'!F$111)\n+($I556*'fnd base rates'!F$112)\n+($J556*'fnd base rates'!F$113)\n+($K556*'fnd base rates'!F$114)\n+($M556*'fnd base rates'!F$116)\n+($N556*'fnd base rates'!F$117)\n+($O556*'fnd base rates'!F$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,6)))\n*$R556","v":1270.7284023350001},{"$f":"(($D556*'fnd base rates'!G$107)\n+($E556*'fnd base rates'!G$108)\n+($F556*'fnd base rates'!G$109)\n+($G556*'fnd base rates'!G$110)\n+($H556*'fnd base rates'!G$111)\n+($I556*'fnd base rates'!G$112)\n+($J556*'fnd base rates'!G$113)\n+($K556*'fnd base rates'!G$114)\n+($M556*'fnd base rates'!G$116)\n+($N556*'fnd base rates'!G$117)\n+($O556*'fnd base rates'!G$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,7)))\n*$R556","v":160.19309551000001},{"$f":"(($D556*'fnd base rates'!H$107)\n+($E556*'fnd base rates'!H$108)\n+($F556*'fnd base rates'!H$109)\n+($G556*'fnd base rates'!H$110)\n+($H556*'fnd base rates'!H$111)\n+($I556*'fnd base rates'!H$112)\n+($J556*'fnd base rates'!H$113)\n+($K556*'fnd base rates'!H$114)\n+($M556*'fnd base rates'!H$116)\n+($N556*'fnd base rates'!H$117)\n+($O556*'fnd base rates'!H$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D556*'fnd base rates'!I$107)\n+($E556*'fnd base rates'!I$108)\n+($F556*'fnd base rates'!I$109)\n+($G556*'fnd base rates'!I$110)\n+($H556*'fnd base rates'!I$111)\n+($I556*'fnd base rates'!I$112)\n+($J556*'fnd base rates'!I$113)\n+($K556*'fnd base rates'!I$114)\n+($M556*'fnd base rates'!I$116)\n+($N556*'fnd base rates'!I$117)\n+($O556*'fnd base rates'!I$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,9)))\n*$R556","v":261.36564999999996},{"$f":"(($D556*'fnd base rates'!J$107)\n+($E556*'fnd base rates'!J$108)\n+($F556*'fnd base rates'!J$109)\n+($G556*'fnd base rates'!J$110)\n+($H556*'fnd base rates'!J$111)\n+($I556*'fnd base rates'!J$112)\n+($J556*'fnd base rates'!J$113)\n+($K556*'fnd base rates'!J$114)\n+($M556*'fnd base rates'!J$116)\n+($N556*'fnd base rates'!J$117)\n+($O556*'fnd base rates'!J$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,10)))\n*$R556","v":155.94704999999999},{"$f":"(($D556*'fnd base rates'!K$107)\n+($E556*'fnd base rates'!K$108)\n+($F556*'fnd base rates'!K$109)\n+($G556*'fnd base rates'!K$110)\n+($H556*'fnd base rates'!K$111)\n+($I556*'fnd base rates'!K$112)\n+($J556*'fnd base rates'!K$113)\n+($K556*'fnd base rates'!K$114)\n+($M556*'fnd base rates'!K$116)\n+($N556*'fnd base rates'!K$117)\n+($O556*'fnd base rates'!K$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,11)))\n*$R556","v":1124.10034898},{"$f":"(($D556*'fnd base rates'!L$107)\n+($E556*'fnd base rates'!L$108)\n+($F556*'fnd base rates'!L$109)\n+($G556*'fnd base rates'!L$110)\n+($H556*'fnd base rates'!L$111)\n+($I556*'fnd base rates'!L$112)\n+($J556*'fnd base rates'!L$113)\n+($K556*'fnd base rates'!L$114)\n+($M556*'fnd base rates'!L$116)\n+($N556*'fnd base rates'!L$117)\n+($O556*'fnd base rates'!L$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D556*'fnd base rates'!M$107)\n+($E556*'fnd base rates'!M$108)\n+($F556*'fnd base rates'!M$109)\n+($G556*'fnd base rates'!M$110)\n+($H556*'fnd base rates'!M$111)\n+($I556*'fnd base rates'!M$112)\n+($J556*'fnd base rates'!M$113)\n+($K556*'fnd base rates'!M$114)\n+($M556*'fnd base rates'!M$116)\n+($N556*'fnd base rates'!M$117)\n+($O556*'fnd base rates'!M$118)\n+($P556*VLOOKUP($S556+12,rate_basefnd,13)))","v":0},9952.4028226950013,null,481035018,"481","035","018",1,1,9952.4028226950013,9952,0,9952,null,null,null,null,null,10045,0,10045,-93,9952,0,9952]
[481,481035035,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D557","v":110},{"$f":"'fnd enro'!E557","v":0},{"$f":"'fnd enro'!F557","v":130},{"$f":"'fnd enro'!G557","v":565},{"$f":"'fnd enro'!H557","v":71},{"$f":"'fnd enro'!I557","v":0},{"$f":"'fnd enro'!J557","v":0},{"$f":"'fnd enro'!K557","v":29.031400000000001},{"$f":"'fnd enro'!L557","v":0},{"$f":"'fnd enro'!M557+'fnd enro'!N557","v":107},{"$f":"'fnd enro'!O557","v":0},{"$f":"'fnd enro'!P557","v":0},{"$f":"'fnd enro'!Q557","v":511},{"$f":"'fnd enro'!S557","v":821},1.085,{"$f":"VALUE('fnd enro'!R557)","v":10},null,{"$f":"(($D557*'fnd base rates'!C$107)\n+($E557*'fnd base rates'!C$108)\n+($F557*'fnd base rates'!C$109)\n+($G557*'fnd base rates'!C$110)\n+($H557*'fnd base rates'!C$111)\n+($I557*'fnd base rates'!C$112)\n+($J557*'fnd base rates'!C$113)\n+($K557*'fnd base rates'!C$114)\n+($M557*'fnd base rates'!C$116)\n+($N557*'fnd base rates'!C$117)\n+($O557*'fnd base rates'!C$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,3)))\n*$R557","v":488875.44459789008},{"$f":"(($D557*'fnd base rates'!D$107)\n+($E557*'fnd base rates'!D$108)\n+($F557*'fnd base rates'!D$109)\n+($G557*'fnd base rates'!D$110)\n+($H557*'fnd base rates'!D$111)\n+($I557*'fnd base rates'!D$112)\n+($J557*'fnd base rates'!D$113)\n+($K557*'fnd base rates'!D$114)\n+($M557*'fnd base rates'!D$116)\n+($N557*'fnd base rates'!D$117)\n+($O557*'fnd base rates'!D$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,4)))\n*$R557","v":828697.19869999995},{"$f":"(($D557*'fnd base rates'!E$107)\n+($E557*'fnd base rates'!E$108)\n+($F557*'fnd base rates'!E$109)\n+($G557*'fnd base rates'!E$110)\n+($H557*'fnd base rates'!E$111)\n+($I557*'fnd base rates'!E$112)\n+($J557*'fnd base rates'!E$113)\n+($K557*'fnd base rates'!E$114)\n+($M557*'fnd base rates'!E$116)\n+($N557*'fnd base rates'!E$117)\n+($O557*'fnd base rates'!E$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,5)))\n*$R557","v":4965125.5013625305},{"$f":"(($D557*'fnd base rates'!F$107)\n+($E557*'fnd base rates'!F$108)\n+($F557*'fnd base rates'!F$109)\n+($G557*'fnd base rates'!F$110)\n+($H557*'fnd base rates'!F$111)\n+($I557*'fnd base rates'!F$112)\n+($J557*'fnd base rates'!F$113)\n+($K557*'fnd base rates'!F$114)\n+($M557*'fnd base rates'!F$116)\n+($N557*'fnd base rates'!F$117)\n+($O557*'fnd base rates'!F$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,6)))\n*$R557","v":1024395.8496886102},{"$f":"(($D557*'fnd base rates'!G$107)\n+($E557*'fnd base rates'!G$108)\n+($F557*'fnd base rates'!G$109)\n+($G557*'fnd base rates'!G$110)\n+($H557*'fnd base rates'!G$111)\n+($I557*'fnd base rates'!G$112)\n+($J557*'fnd base rates'!G$113)\n+($K557*'fnd base rates'!G$114)\n+($M557*'fnd base rates'!G$116)\n+($N557*'fnd base rates'!G$117)\n+($O557*'fnd base rates'!G$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,7)))\n*$R557","v":215752.96501066},{"$f":"(($D557*'fnd base rates'!H$107)\n+($E557*'fnd base rates'!H$108)\n+($F557*'fnd base rates'!H$109)\n+($G557*'fnd base rates'!H$110)\n+($H557*'fnd base rates'!H$111)\n+($I557*'fnd base rates'!H$112)\n+($J557*'fnd base rates'!H$113)\n+($K557*'fnd base rates'!H$114)\n+($M557*'fnd base rates'!H$116)\n+($N557*'fnd base rates'!H$117)\n+($O557*'fnd base rates'!H$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,8)))","v":427957.67561999999},{"$f":"(($D557*'fnd base rates'!I$107)\n+($E557*'fnd base rates'!I$108)\n+($F557*'fnd base rates'!I$109)\n+($G557*'fnd base rates'!I$110)\n+($H557*'fnd base rates'!I$111)\n+($I557*'fnd base rates'!I$112)\n+($J557*'fnd base rates'!I$113)\n+($K557*'fnd base rates'!I$114)\n+($M557*'fnd base rates'!I$116)\n+($N557*'fnd base rates'!I$117)\n+($O557*'fnd base rates'!I$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,9)))\n*$R557","v":294711.00925},{"$f":"(($D557*'fnd base rates'!J$107)\n+($E557*'fnd base rates'!J$108)\n+($F557*'fnd base rates'!J$109)\n+($G557*'fnd base rates'!J$110)\n+($H557*'fnd base rates'!J$111)\n+($I557*'fnd base rates'!J$112)\n+($J557*'fnd base rates'!J$113)\n+($K557*'fnd base rates'!J$114)\n+($M557*'fnd base rates'!J$116)\n+($N557*'fnd base rates'!J$117)\n+($O557*'fnd base rates'!J$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,10)))\n*$R557","v":470962.66244999995},{"$f":"(($D557*'fnd base rates'!K$107)\n+($E557*'fnd base rates'!K$108)\n+($F557*'fnd base rates'!K$109)\n+($G557*'fnd base rates'!K$110)\n+($H557*'fnd base rates'!K$111)\n+($I557*'fnd base rates'!K$112)\n+($J557*'fnd base rates'!K$113)\n+($K557*'fnd base rates'!K$114)\n+($M557*'fnd base rates'!K$116)\n+($N557*'fnd base rates'!K$117)\n+($O557*'fnd base rates'!K$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,11)))\n*$R557","v":953891.50346867985},{"$f":"(($D557*'fnd base rates'!L$107)\n+($E557*'fnd base rates'!L$108)\n+($F557*'fnd base rates'!L$109)\n+($G557*'fnd base rates'!L$110)\n+($H557*'fnd base rates'!L$111)\n+($I557*'fnd base rates'!L$112)\n+($J557*'fnd base rates'!L$113)\n+($K557*'fnd base rates'!L$114)\n+($M557*'fnd base rates'!L$116)\n+($N557*'fnd base rates'!L$117)\n+($O557*'fnd base rates'!L$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,12)))","v":1241963.4984860001},{"$f":"(($D557*'fnd base rates'!M$107)\n+($E557*'fnd base rates'!M$108)\n+($F557*'fnd base rates'!M$109)\n+($G557*'fnd base rates'!M$110)\n+($H557*'fnd base rates'!M$111)\n+($I557*'fnd base rates'!M$112)\n+($J557*'fnd base rates'!M$113)\n+($K557*'fnd base rates'!M$114)\n+($M557*'fnd base rates'!M$116)\n+($N557*'fnd base rates'!M$117)\n+($O557*'fnd base rates'!M$118)\n+($P557*VLOOKUP($S557+12,rate_basefnd,13)))","v":0},10912333.308634371,null,481035035,"481","035","035",1,821,10912333.308634371,13292,0,13292,null,null,null,null,null,14271,87,14358,-1066,13292,0,13292]
[481,481035044,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D558","v":2},{"$f":"'fnd enro'!E558","v":0},{"$f":"'fnd enro'!F558","v":0},{"$f":"'fnd enro'!G558","v":5},{"$f":"'fnd enro'!H558","v":1},{"$f":"'fnd enro'!I558","v":0},{"$f":"'fnd enro'!J558","v":0},{"$f":"'fnd enro'!K558","v":0.22739999999999999},{"$f":"'fnd enro'!L558","v":0},{"$f":"'fnd enro'!M558+'fnd enro'!N558","v":2},{"$f":"'fnd enro'!O558","v":0},{"$f":"'fnd enro'!P558","v":0},{"$f":"'fnd enro'!Q558","v":5},{"$f":"'fnd enro'!S558","v":7},1.085,{"$f":"VALUE('fnd enro'!R558)","v":10},null,{"$f":"(($D558*'fnd base rates'!C$107)\n+($E558*'fnd base rates'!C$108)\n+($F558*'fnd base rates'!C$109)\n+($G558*'fnd base rates'!C$110)\n+($H558*'fnd base rates'!C$111)\n+($I558*'fnd base rates'!C$112)\n+($J558*'fnd base rates'!C$113)\n+($K558*'fnd base rates'!C$114)\n+($M558*'fnd base rates'!C$116)\n+($N558*'fnd base rates'!C$117)\n+($O558*'fnd base rates'!C$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,3)))\n*$R558","v":4260.8312324900007},{"$f":"(($D558*'fnd base rates'!D$107)\n+($E558*'fnd base rates'!D$108)\n+($F558*'fnd base rates'!D$109)\n+($G558*'fnd base rates'!D$110)\n+($H558*'fnd base rates'!D$111)\n+($I558*'fnd base rates'!D$112)\n+($J558*'fnd base rates'!D$113)\n+($K558*'fnd base rates'!D$114)\n+($M558*'fnd base rates'!D$116)\n+($N558*'fnd base rates'!D$117)\n+($O558*'fnd base rates'!D$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,4)))\n*$R558","v":7465.5595000000003},{"$f":"(($D558*'fnd base rates'!E$107)\n+($E558*'fnd base rates'!E$108)\n+($F558*'fnd base rates'!E$109)\n+($G558*'fnd base rates'!E$110)\n+($H558*'fnd base rates'!E$111)\n+($I558*'fnd base rates'!E$112)\n+($J558*'fnd base rates'!E$113)\n+($K558*'fnd base rates'!E$114)\n+($M558*'fnd base rates'!E$116)\n+($N558*'fnd base rates'!E$117)\n+($O558*'fnd base rates'!E$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,5)))\n*$R558","v":45344.391976730003},{"$f":"(($D558*'fnd base rates'!F$107)\n+($E558*'fnd base rates'!F$108)\n+($F558*'fnd base rates'!F$109)\n+($G558*'fnd base rates'!F$110)\n+($H558*'fnd base rates'!F$111)\n+($I558*'fnd base rates'!F$112)\n+($J558*'fnd base rates'!F$113)\n+($K558*'fnd base rates'!F$114)\n+($M558*'fnd base rates'!F$116)\n+($N558*'fnd base rates'!F$117)\n+($O558*'fnd base rates'!F$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,6)))\n*$R558","v":8636.5669140099999},{"$f":"(($D558*'fnd base rates'!G$107)\n+($E558*'fnd base rates'!G$108)\n+($F558*'fnd base rates'!G$109)\n+($G558*'fnd base rates'!G$110)\n+($H558*'fnd base rates'!G$111)\n+($I558*'fnd base rates'!G$112)\n+($J558*'fnd base rates'!G$113)\n+($K558*'fnd base rates'!G$114)\n+($M558*'fnd base rates'!G$116)\n+($N558*'fnd base rates'!G$117)\n+($O558*'fnd base rates'!G$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,7)))\n*$R558","v":1988.3823230600001},{"$f":"(($D558*'fnd base rates'!H$107)\n+($E558*'fnd base rates'!H$108)\n+($F558*'fnd base rates'!H$109)\n+($G558*'fnd base rates'!H$110)\n+($H558*'fnd base rates'!H$111)\n+($I558*'fnd base rates'!H$112)\n+($J558*'fnd base rates'!H$113)\n+($K558*'fnd base rates'!H$114)\n+($M558*'fnd base rates'!H$116)\n+($N558*'fnd base rates'!H$117)\n+($O558*'fnd base rates'!H$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,8)))","v":3780.1624200000006},{"$f":"(($D558*'fnd base rates'!I$107)\n+($E558*'fnd base rates'!I$108)\n+($F558*'fnd base rates'!I$109)\n+($G558*'fnd base rates'!I$110)\n+($H558*'fnd base rates'!I$111)\n+($I558*'fnd base rates'!I$112)\n+($J558*'fnd base rates'!I$113)\n+($K558*'fnd base rates'!I$114)\n+($M558*'fnd base rates'!I$116)\n+($N558*'fnd base rates'!I$117)\n+($O558*'fnd base rates'!I$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,9)))\n*$R558","v":2711.3065000000001},{"$f":"(($D558*'fnd base rates'!J$107)\n+($E558*'fnd base rates'!J$108)\n+($F558*'fnd base rates'!J$109)\n+($G558*'fnd base rates'!J$110)\n+($H558*'fnd base rates'!J$111)\n+($I558*'fnd base rates'!J$112)\n+($J558*'fnd base rates'!J$113)\n+($K558*'fnd base rates'!J$114)\n+($M558*'fnd base rates'!J$116)\n+($N558*'fnd base rates'!J$117)\n+($O558*'fnd base rates'!J$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,10)))\n*$R558","v":4543.1120000000001},{"$f":"(($D558*'fnd base rates'!K$107)\n+($E558*'fnd base rates'!K$108)\n+($F558*'fnd base rates'!K$109)\n+($G558*'fnd base rates'!K$110)\n+($H558*'fnd base rates'!K$111)\n+($I558*'fnd base rates'!K$112)\n+($J558*'fnd base rates'!K$113)\n+($K558*'fnd base rates'!K$114)\n+($M558*'fnd base rates'!K$116)\n+($N558*'fnd base rates'!K$117)\n+($O558*'fnd base rates'!K$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,11)))\n*$R558","v":8424.3448438799987},{"$f":"(($D558*'fnd base rates'!L$107)\n+($E558*'fnd base rates'!L$108)\n+($F558*'fnd base rates'!L$109)\n+($G558*'fnd base rates'!L$110)\n+($H558*'fnd base rates'!L$111)\n+($I558*'fnd base rates'!L$112)\n+($J558*'fnd base rates'!L$113)\n+($K558*'fnd base rates'!L$114)\n+($M558*'fnd base rates'!L$116)\n+($N558*'fnd base rates'!L$117)\n+($O558*'fnd base rates'!L$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,12)))","v":11113.148526000001},{"$f":"(($D558*'fnd base rates'!M$107)\n+($E558*'fnd base rates'!M$108)\n+($F558*'fnd base rates'!M$109)\n+($G558*'fnd base rates'!M$110)\n+($H558*'fnd base rates'!M$111)\n+($I558*'fnd base rates'!M$112)\n+($J558*'fnd base rates'!M$113)\n+($K558*'fnd base rates'!M$114)\n+($M558*'fnd base rates'!M$116)\n+($N558*'fnd base rates'!M$117)\n+($O558*'fnd base rates'!M$118)\n+($P558*VLOOKUP($S558+12,rate_basefnd,13)))","v":0},98267.806236169985,null,481035044,"481","035","044",1,7,98267.806236169985,14038,0,14038,null,null,null,null,null,14902,118,15020,-982,14038,0,14038]
[481,481035050,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D559","v":0},{"$f":"'fnd enro'!E559","v":0},{"$f":"'fnd enro'!F559","v":0},{"$f":"'fnd enro'!G559","v":2},{"$f":"'fnd enro'!H559","v":0},{"$f":"'fnd enro'!I559","v":0},{"$f":"'fnd enro'!J559","v":0},{"$f":"'fnd enro'!K559","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L559","v":0},{"$f":"'fnd enro'!M559+'fnd enro'!N559","v":0},{"$f":"'fnd enro'!O559","v":0},{"$f":"'fnd enro'!P559","v":0},{"$f":"'fnd enro'!Q559","v":2},{"$f":"'fnd enro'!S559","v":2},1.085,{"$f":"VALUE('fnd enro'!R559)","v":3},null,{"$f":"(($D559*'fnd base rates'!C$107)\n+($E559*'fnd base rates'!C$108)\n+($F559*'fnd base rates'!C$109)\n+($G559*'fnd base rates'!C$110)\n+($H559*'fnd base rates'!C$111)\n+($I559*'fnd base rates'!C$112)\n+($J559*'fnd base rates'!C$113)\n+($K559*'fnd base rates'!C$114)\n+($M559*'fnd base rates'!C$116)\n+($N559*'fnd base rates'!C$117)\n+($O559*'fnd base rates'!C$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,3)))\n*$R559","v":1209.62071083},{"$f":"(($D559*'fnd base rates'!D$107)\n+($E559*'fnd base rates'!D$108)\n+($F559*'fnd base rates'!D$109)\n+($G559*'fnd base rates'!D$110)\n+($H559*'fnd base rates'!D$111)\n+($I559*'fnd base rates'!D$112)\n+($J559*'fnd base rates'!D$113)\n+($K559*'fnd base rates'!D$114)\n+($M559*'fnd base rates'!D$116)\n+($N559*'fnd base rates'!D$117)\n+($O559*'fnd base rates'!D$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,4)))\n*$R559","v":2112.9940999999999},{"$f":"(($D559*'fnd base rates'!E$107)\n+($E559*'fnd base rates'!E$108)\n+($F559*'fnd base rates'!E$109)\n+($G559*'fnd base rates'!E$110)\n+($H559*'fnd base rates'!E$111)\n+($I559*'fnd base rates'!E$112)\n+($J559*'fnd base rates'!E$113)\n+($K559*'fnd base rates'!E$114)\n+($M559*'fnd base rates'!E$116)\n+($N559*'fnd base rates'!E$117)\n+($O559*'fnd base rates'!E$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,5)))\n*$R559","v":13265.769258909999},{"$f":"(($D559*'fnd base rates'!F$107)\n+($E559*'fnd base rates'!F$108)\n+($F559*'fnd base rates'!F$109)\n+($G559*'fnd base rates'!F$110)\n+($H559*'fnd base rates'!F$111)\n+($I559*'fnd base rates'!F$112)\n+($J559*'fnd base rates'!F$113)\n+($K559*'fnd base rates'!F$114)\n+($M559*'fnd base rates'!F$116)\n+($N559*'fnd base rates'!F$117)\n+($O559*'fnd base rates'!F$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,6)))\n*$R559","v":2541.4568046700001},{"$f":"(($D559*'fnd base rates'!G$107)\n+($E559*'fnd base rates'!G$108)\n+($F559*'fnd base rates'!G$109)\n+($G559*'fnd base rates'!G$110)\n+($H559*'fnd base rates'!G$111)\n+($I559*'fnd base rates'!G$112)\n+($J559*'fnd base rates'!G$113)\n+($K559*'fnd base rates'!G$114)\n+($M559*'fnd base rates'!G$116)\n+($N559*'fnd base rates'!G$117)\n+($O559*'fnd base rates'!G$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,7)))\n*$R559","v":579.15869101999999},{"$f":"(($D559*'fnd base rates'!H$107)\n+($E559*'fnd base rates'!H$108)\n+($F559*'fnd base rates'!H$109)\n+($G559*'fnd base rates'!H$110)\n+($H559*'fnd base rates'!H$111)\n+($I559*'fnd base rates'!H$112)\n+($J559*'fnd base rates'!H$113)\n+($K559*'fnd base rates'!H$114)\n+($M559*'fnd base rates'!H$116)\n+($N559*'fnd base rates'!H$117)\n+($O559*'fnd base rates'!H$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,8)))","v":1023.8741399999999},{"$f":"(($D559*'fnd base rates'!I$107)\n+($E559*'fnd base rates'!I$108)\n+($F559*'fnd base rates'!I$109)\n+($G559*'fnd base rates'!I$110)\n+($H559*'fnd base rates'!I$111)\n+($I559*'fnd base rates'!I$112)\n+($J559*'fnd base rates'!I$113)\n+($K559*'fnd base rates'!I$114)\n+($M559*'fnd base rates'!I$116)\n+($N559*'fnd base rates'!I$117)\n+($O559*'fnd base rates'!I$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,9)))\n*$R559","v":738.71139999999991},{"$f":"(($D559*'fnd base rates'!J$107)\n+($E559*'fnd base rates'!J$108)\n+($F559*'fnd base rates'!J$109)\n+($G559*'fnd base rates'!J$110)\n+($H559*'fnd base rates'!J$111)\n+($I559*'fnd base rates'!J$112)\n+($J559*'fnd base rates'!J$113)\n+($K559*'fnd base rates'!J$114)\n+($M559*'fnd base rates'!J$116)\n+($N559*'fnd base rates'!J$117)\n+($O559*'fnd base rates'!J$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,10)))\n*$R559","v":1434.1746999999998},{"$f":"(($D559*'fnd base rates'!K$107)\n+($E559*'fnd base rates'!K$108)\n+($F559*'fnd base rates'!K$109)\n+($G559*'fnd base rates'!K$110)\n+($H559*'fnd base rates'!K$111)\n+($I559*'fnd base rates'!K$112)\n+($J559*'fnd base rates'!K$113)\n+($K559*'fnd base rates'!K$114)\n+($M559*'fnd base rates'!K$116)\n+($N559*'fnd base rates'!K$117)\n+($O559*'fnd base rates'!K$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,11)))\n*$R559","v":2248.2006979600001},{"$f":"(($D559*'fnd base rates'!L$107)\n+($E559*'fnd base rates'!L$108)\n+($F559*'fnd base rates'!L$109)\n+($G559*'fnd base rates'!L$110)\n+($H559*'fnd base rates'!L$111)\n+($I559*'fnd base rates'!L$112)\n+($J559*'fnd base rates'!L$113)\n+($K559*'fnd base rates'!L$114)\n+($M559*'fnd base rates'!L$116)\n+($N559*'fnd base rates'!L$117)\n+($O559*'fnd base rates'!L$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,12)))","v":3175.0028419999999},{"$f":"(($D559*'fnd base rates'!M$107)\n+($E559*'fnd base rates'!M$108)\n+($F559*'fnd base rates'!M$109)\n+($G559*'fnd base rates'!M$110)\n+($H559*'fnd base rates'!M$111)\n+($I559*'fnd base rates'!M$112)\n+($J559*'fnd base rates'!M$113)\n+($K559*'fnd base rates'!M$114)\n+($M559*'fnd base rates'!M$116)\n+($N559*'fnd base rates'!M$117)\n+($O559*'fnd base rates'!M$118)\n+($P559*VLOOKUP($S559+12,rate_basefnd,13)))","v":0},28328.963345389995,null,481035050,"481","035","050",1,2,28328.963345389995,14164,0,14164,null,null,null,null,null,14259,4,14263,-99,14164,0,14164]
[481,481035073,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D560","v":0},{"$f":"'fnd enro'!E560","v":0},{"$f":"'fnd enro'!F560","v":0},{"$f":"'fnd enro'!G560","v":2},{"$f":"'fnd enro'!H560","v":1},{"$f":"'fnd enro'!I560","v":0},{"$f":"'fnd enro'!J560","v":0},{"$f":"'fnd enro'!K560","v":0.1137},{"$f":"'fnd enro'!L560","v":0},{"$f":"'fnd enro'!M560+'fnd enro'!N560","v":1},{"$f":"'fnd enro'!O560","v":1},{"$f":"'fnd enro'!P560","v":0},{"$f":"'fnd enro'!Q560","v":2},{"$f":"'fnd enro'!S560","v":3},1.085,{"$f":"VALUE('fnd enro'!R560)","v":5},null,{"$f":"(($D560*'fnd base rates'!C$107)\n+($E560*'fnd base rates'!C$108)\n+($F560*'fnd base rates'!C$109)\n+($G560*'fnd base rates'!C$110)\n+($H560*'fnd base rates'!C$111)\n+($I560*'fnd base rates'!C$112)\n+($J560*'fnd base rates'!C$113)\n+($K560*'fnd base rates'!C$114)\n+($M560*'fnd base rates'!C$116)\n+($N560*'fnd base rates'!C$117)\n+($O560*'fnd base rates'!C$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,3)))\n*$R560","v":1963.347316245},{"$f":"(($D560*'fnd base rates'!D$107)\n+($E560*'fnd base rates'!D$108)\n+($F560*'fnd base rates'!D$109)\n+($G560*'fnd base rates'!D$110)\n+($H560*'fnd base rates'!D$111)\n+($I560*'fnd base rates'!D$112)\n+($J560*'fnd base rates'!D$113)\n+($K560*'fnd base rates'!D$114)\n+($M560*'fnd base rates'!D$116)\n+($N560*'fnd base rates'!D$117)\n+($O560*'fnd base rates'!D$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,4)))\n*$R560","v":3265.2641000000003},{"$f":"(($D560*'fnd base rates'!E$107)\n+($E560*'fnd base rates'!E$108)\n+($F560*'fnd base rates'!E$109)\n+($G560*'fnd base rates'!E$110)\n+($H560*'fnd base rates'!E$111)\n+($I560*'fnd base rates'!E$112)\n+($J560*'fnd base rates'!E$113)\n+($K560*'fnd base rates'!E$114)\n+($M560*'fnd base rates'!E$116)\n+($N560*'fnd base rates'!E$117)\n+($O560*'fnd base rates'!E$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,5)))\n*$R560","v":19415.969938365},{"$f":"(($D560*'fnd base rates'!F$107)\n+($E560*'fnd base rates'!F$108)\n+($F560*'fnd base rates'!F$109)\n+($G560*'fnd base rates'!F$110)\n+($H560*'fnd base rates'!F$111)\n+($I560*'fnd base rates'!F$112)\n+($J560*'fnd base rates'!F$113)\n+($K560*'fnd base rates'!F$114)\n+($M560*'fnd base rates'!F$116)\n+($N560*'fnd base rates'!F$117)\n+($O560*'fnd base rates'!F$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,6)))\n*$R560","v":3911.2348570049999},{"$f":"(($D560*'fnd base rates'!G$107)\n+($E560*'fnd base rates'!G$108)\n+($F560*'fnd base rates'!G$109)\n+($G560*'fnd base rates'!G$110)\n+($H560*'fnd base rates'!G$111)\n+($I560*'fnd base rates'!G$112)\n+($J560*'fnd base rates'!G$113)\n+($K560*'fnd base rates'!G$114)\n+($M560*'fnd base rates'!G$116)\n+($N560*'fnd base rates'!G$117)\n+($O560*'fnd base rates'!G$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,7)))\n*$R560","v":858.91878652999981},{"$f":"(($D560*'fnd base rates'!H$107)\n+($E560*'fnd base rates'!H$108)\n+($F560*'fnd base rates'!H$109)\n+($G560*'fnd base rates'!H$110)\n+($H560*'fnd base rates'!H$111)\n+($I560*'fnd base rates'!H$112)\n+($J560*'fnd base rates'!H$113)\n+($K560*'fnd base rates'!H$114)\n+($M560*'fnd base rates'!H$116)\n+($N560*'fnd base rates'!H$117)\n+($O560*'fnd base rates'!H$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,8)))","v":1753.40121},{"$f":"(($D560*'fnd base rates'!I$107)\n+($E560*'fnd base rates'!I$108)\n+($F560*'fnd base rates'!I$109)\n+($G560*'fnd base rates'!I$110)\n+($H560*'fnd base rates'!I$111)\n+($I560*'fnd base rates'!I$112)\n+($J560*'fnd base rates'!I$113)\n+($K560*'fnd base rates'!I$114)\n+($M560*'fnd base rates'!I$116)\n+($N560*'fnd base rates'!I$117)\n+($O560*'fnd base rates'!I$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,9)))\n*$R560","v":1244.3322499999999},{"$f":"(($D560*'fnd base rates'!J$107)\n+($E560*'fnd base rates'!J$108)\n+($F560*'fnd base rates'!J$109)\n+($G560*'fnd base rates'!J$110)\n+($H560*'fnd base rates'!J$111)\n+($I560*'fnd base rates'!J$112)\n+($J560*'fnd base rates'!J$113)\n+($K560*'fnd base rates'!J$114)\n+($M560*'fnd base rates'!J$116)\n+($N560*'fnd base rates'!J$117)\n+($O560*'fnd base rates'!J$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,10)))\n*$R560","v":1764.2316999999998},{"$f":"(($D560*'fnd base rates'!K$107)\n+($E560*'fnd base rates'!K$108)\n+($F560*'fnd base rates'!K$109)\n+($G560*'fnd base rates'!K$110)\n+($H560*'fnd base rates'!K$111)\n+($I560*'fnd base rates'!K$112)\n+($J560*'fnd base rates'!K$113)\n+($K560*'fnd base rates'!K$114)\n+($M560*'fnd base rates'!K$116)\n+($N560*'fnd base rates'!K$117)\n+($O560*'fnd base rates'!K$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,11)))\n*$R560","v":4068.4044969400002},{"$f":"(($D560*'fnd base rates'!L$107)\n+($E560*'fnd base rates'!L$108)\n+($F560*'fnd base rates'!L$109)\n+($G560*'fnd base rates'!L$110)\n+($H560*'fnd base rates'!L$111)\n+($I560*'fnd base rates'!L$112)\n+($J560*'fnd base rates'!L$113)\n+($K560*'fnd base rates'!L$114)\n+($M560*'fnd base rates'!L$116)\n+($N560*'fnd base rates'!L$117)\n+($O560*'fnd base rates'!L$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,12)))","v":4930.9342630000001},{"$f":"(($D560*'fnd base rates'!M$107)\n+($E560*'fnd base rates'!M$108)\n+($F560*'fnd base rates'!M$109)\n+($G560*'fnd base rates'!M$110)\n+($H560*'fnd base rates'!M$111)\n+($I560*'fnd base rates'!M$112)\n+($J560*'fnd base rates'!M$113)\n+($K560*'fnd base rates'!M$114)\n+($M560*'fnd base rates'!M$116)\n+($N560*'fnd base rates'!M$117)\n+($O560*'fnd base rates'!M$118)\n+($P560*VLOOKUP($S560+12,rate_basefnd,13)))","v":0},43176.038918084996,null,481035073,"481","035","073",1,3,43176.038918084996,14392,0,14392,null,null,null,null,null,14520,10,14530,-138,14392,0,14392]
[481,481035189,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D561","v":0},{"$f":"'fnd enro'!E561","v":0},{"$f":"'fnd enro'!F561","v":1},{"$f":"'fnd enro'!G561","v":0},{"$f":"'fnd enro'!H561","v":0},{"$f":"'fnd enro'!I561","v":0},{"$f":"'fnd enro'!J561","v":0},{"$f":"'fnd enro'!K561","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L561","v":0},{"$f":"'fnd enro'!M561+'fnd enro'!N561","v":0},{"$f":"'fnd enro'!O561","v":0},{"$f":"'fnd enro'!P561","v":0},{"$f":"'fnd enro'!Q561","v":0},{"$f":"'fnd enro'!S561","v":1},1.085,{"$f":"VALUE('fnd enro'!R561)","v":2},null,{"$f":"(($D561*'fnd base rates'!C$107)\n+($E561*'fnd base rates'!C$108)\n+($F561*'fnd base rates'!C$109)\n+($G561*'fnd base rates'!C$110)\n+($H561*'fnd base rates'!C$111)\n+($I561*'fnd base rates'!C$112)\n+($J561*'fnd base rates'!C$113)\n+($K561*'fnd base rates'!C$114)\n+($M561*'fnd base rates'!C$116)\n+($N561*'fnd base rates'!C$117)\n+($O561*'fnd base rates'!C$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,3)))\n*$R561","v":547.15345541500005},{"$f":"(($D561*'fnd base rates'!D$107)\n+($E561*'fnd base rates'!D$108)\n+($F561*'fnd base rates'!D$109)\n+($G561*'fnd base rates'!D$110)\n+($H561*'fnd base rates'!D$111)\n+($I561*'fnd base rates'!D$112)\n+($J561*'fnd base rates'!D$113)\n+($K561*'fnd base rates'!D$114)\n+($M561*'fnd base rates'!D$116)\n+($N561*'fnd base rates'!D$117)\n+($O561*'fnd base rates'!D$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,4)))\n*$R561","v":783.31574999999998},{"$f":"(($D561*'fnd base rates'!E$107)\n+($E561*'fnd base rates'!E$108)\n+($F561*'fnd base rates'!E$109)\n+($G561*'fnd base rates'!E$110)\n+($H561*'fnd base rates'!E$111)\n+($I561*'fnd base rates'!E$112)\n+($J561*'fnd base rates'!E$113)\n+($K561*'fnd base rates'!E$114)\n+($M561*'fnd base rates'!E$116)\n+($N561*'fnd base rates'!E$117)\n+($O561*'fnd base rates'!E$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,5)))\n*$R561","v":3966.0739794549995},{"$f":"(($D561*'fnd base rates'!F$107)\n+($E561*'fnd base rates'!F$108)\n+($F561*'fnd base rates'!F$109)\n+($G561*'fnd base rates'!F$110)\n+($H561*'fnd base rates'!F$111)\n+($I561*'fnd base rates'!F$112)\n+($J561*'fnd base rates'!F$113)\n+($K561*'fnd base rates'!F$114)\n+($M561*'fnd base rates'!F$116)\n+($N561*'fnd base rates'!F$117)\n+($O561*'fnd base rates'!F$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,6)))\n*$R561","v":1270.7284023350001},{"$f":"(($D561*'fnd base rates'!G$107)\n+($E561*'fnd base rates'!G$108)\n+($F561*'fnd base rates'!G$109)\n+($G561*'fnd base rates'!G$110)\n+($H561*'fnd base rates'!G$111)\n+($I561*'fnd base rates'!G$112)\n+($J561*'fnd base rates'!G$113)\n+($K561*'fnd base rates'!G$114)\n+($M561*'fnd base rates'!G$116)\n+($N561*'fnd base rates'!G$117)\n+($O561*'fnd base rates'!G$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,7)))\n*$R561","v":160.17139551},{"$f":"(($D561*'fnd base rates'!H$107)\n+($E561*'fnd base rates'!H$108)\n+($F561*'fnd base rates'!H$109)\n+($G561*'fnd base rates'!H$110)\n+($H561*'fnd base rates'!H$111)\n+($I561*'fnd base rates'!H$112)\n+($J561*'fnd base rates'!H$113)\n+($K561*'fnd base rates'!H$114)\n+($M561*'fnd base rates'!H$116)\n+($N561*'fnd base rates'!H$117)\n+($O561*'fnd base rates'!H$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D561*'fnd base rates'!I$107)\n+($E561*'fnd base rates'!I$108)\n+($F561*'fnd base rates'!I$109)\n+($G561*'fnd base rates'!I$110)\n+($H561*'fnd base rates'!I$111)\n+($I561*'fnd base rates'!I$112)\n+($J561*'fnd base rates'!I$113)\n+($K561*'fnd base rates'!I$114)\n+($M561*'fnd base rates'!I$116)\n+($N561*'fnd base rates'!I$117)\n+($O561*'fnd base rates'!I$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,9)))\n*$R561","v":261.36564999999996},{"$f":"(($D561*'fnd base rates'!J$107)\n+($E561*'fnd base rates'!J$108)\n+($F561*'fnd base rates'!J$109)\n+($G561*'fnd base rates'!J$110)\n+($H561*'fnd base rates'!J$111)\n+($I561*'fnd base rates'!J$112)\n+($J561*'fnd base rates'!J$113)\n+($K561*'fnd base rates'!J$114)\n+($M561*'fnd base rates'!J$116)\n+($N561*'fnd base rates'!J$117)\n+($O561*'fnd base rates'!J$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,10)))\n*$R561","v":103.9864},{"$f":"(($D561*'fnd base rates'!K$107)\n+($E561*'fnd base rates'!K$108)\n+($F561*'fnd base rates'!K$109)\n+($G561*'fnd base rates'!K$110)\n+($H561*'fnd base rates'!K$111)\n+($I561*'fnd base rates'!K$112)\n+($J561*'fnd base rates'!K$113)\n+($K561*'fnd base rates'!K$114)\n+($M561*'fnd base rates'!K$116)\n+($N561*'fnd base rates'!K$117)\n+($O561*'fnd base rates'!K$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,11)))\n*$R561","v":1124.10034898},{"$f":"(($D561*'fnd base rates'!L$107)\n+($E561*'fnd base rates'!L$108)\n+($F561*'fnd base rates'!L$109)\n+($G561*'fnd base rates'!L$110)\n+($H561*'fnd base rates'!L$111)\n+($I561*'fnd base rates'!L$112)\n+($J561*'fnd base rates'!L$113)\n+($K561*'fnd base rates'!L$114)\n+($M561*'fnd base rates'!L$116)\n+($N561*'fnd base rates'!L$117)\n+($O561*'fnd base rates'!L$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,12)))","v":1189.8714210000001},{"$f":"(($D561*'fnd base rates'!M$107)\n+($E561*'fnd base rates'!M$108)\n+($F561*'fnd base rates'!M$109)\n+($G561*'fnd base rates'!M$110)\n+($H561*'fnd base rates'!M$111)\n+($I561*'fnd base rates'!M$112)\n+($J561*'fnd base rates'!M$113)\n+($K561*'fnd base rates'!M$114)\n+($M561*'fnd base rates'!M$116)\n+($N561*'fnd base rates'!M$117)\n+($O561*'fnd base rates'!M$118)\n+($P561*VLOOKUP($S561+12,rate_basefnd,13)))","v":0},9900.4238726949989,null,481035189,"481","035","189",1,1,9900.4238726949989,9900,0,9900,null,null,null,null,null,14207,4,14211,-4311,9900,0,9900]
[481,481035212,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D562","v":0},{"$f":"'fnd enro'!E562","v":0},{"$f":"'fnd enro'!F562","v":1},{"$f":"'fnd enro'!G562","v":1},{"$f":"'fnd enro'!H562","v":0},{"$f":"'fnd enro'!I562","v":0},{"$f":"'fnd enro'!J562","v":0},{"$f":"'fnd enro'!K562","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L562","v":0},{"$f":"'fnd enro'!M562+'fnd enro'!N562","v":0},{"$f":"'fnd enro'!O562","v":0},{"$f":"'fnd enro'!P562","v":0},{"$f":"'fnd enro'!Q562","v":0},{"$f":"'fnd enro'!S562","v":2},1.085,{"$f":"VALUE('fnd enro'!R562)","v":4},null,{"$f":"(($D562*'fnd base rates'!C$107)\n+($E562*'fnd base rates'!C$108)\n+($F562*'fnd base rates'!C$109)\n+($G562*'fnd base rates'!C$110)\n+($H562*'fnd base rates'!C$111)\n+($I562*'fnd base rates'!C$112)\n+($J562*'fnd base rates'!C$113)\n+($K562*'fnd base rates'!C$114)\n+($M562*'fnd base rates'!C$116)\n+($N562*'fnd base rates'!C$117)\n+($O562*'fnd base rates'!C$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,3)))\n*$R562","v":1094.3069108300001},{"$f":"(($D562*'fnd base rates'!D$107)\n+($E562*'fnd base rates'!D$108)\n+($F562*'fnd base rates'!D$109)\n+($G562*'fnd base rates'!D$110)\n+($H562*'fnd base rates'!D$111)\n+($I562*'fnd base rates'!D$112)\n+($J562*'fnd base rates'!D$113)\n+($K562*'fnd base rates'!D$114)\n+($M562*'fnd base rates'!D$116)\n+($N562*'fnd base rates'!D$117)\n+($O562*'fnd base rates'!D$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,4)))\n*$R562","v":1566.6315},{"$f":"(($D562*'fnd base rates'!E$107)\n+($E562*'fnd base rates'!E$108)\n+($F562*'fnd base rates'!E$109)\n+($G562*'fnd base rates'!E$110)\n+($H562*'fnd base rates'!E$111)\n+($I562*'fnd base rates'!E$112)\n+($J562*'fnd base rates'!E$113)\n+($K562*'fnd base rates'!E$114)\n+($M562*'fnd base rates'!E$116)\n+($N562*'fnd base rates'!E$117)\n+($O562*'fnd base rates'!E$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,5)))\n*$R562","v":7932.1045589099995},{"$f":"(($D562*'fnd base rates'!F$107)\n+($E562*'fnd base rates'!F$108)\n+($F562*'fnd base rates'!F$109)\n+($G562*'fnd base rates'!F$110)\n+($H562*'fnd base rates'!F$111)\n+($I562*'fnd base rates'!F$112)\n+($J562*'fnd base rates'!F$113)\n+($K562*'fnd base rates'!F$114)\n+($M562*'fnd base rates'!F$116)\n+($N562*'fnd base rates'!F$117)\n+($O562*'fnd base rates'!F$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,6)))\n*$R562","v":2541.4568046700001},{"$f":"(($D562*'fnd base rates'!G$107)\n+($E562*'fnd base rates'!G$108)\n+($F562*'fnd base rates'!G$109)\n+($G562*'fnd base rates'!G$110)\n+($H562*'fnd base rates'!G$111)\n+($I562*'fnd base rates'!G$112)\n+($J562*'fnd base rates'!G$113)\n+($K562*'fnd base rates'!G$114)\n+($M562*'fnd base rates'!G$116)\n+($N562*'fnd base rates'!G$117)\n+($O562*'fnd base rates'!G$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,7)))\n*$R562","v":320.36449102},{"$f":"(($D562*'fnd base rates'!H$107)\n+($E562*'fnd base rates'!H$108)\n+($F562*'fnd base rates'!H$109)\n+($G562*'fnd base rates'!H$110)\n+($H562*'fnd base rates'!H$111)\n+($I562*'fnd base rates'!H$112)\n+($J562*'fnd base rates'!H$113)\n+($K562*'fnd base rates'!H$114)\n+($M562*'fnd base rates'!H$116)\n+($N562*'fnd base rates'!H$117)\n+($O562*'fnd base rates'!H$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D562*'fnd base rates'!I$107)\n+($E562*'fnd base rates'!I$108)\n+($F562*'fnd base rates'!I$109)\n+($G562*'fnd base rates'!I$110)\n+($H562*'fnd base rates'!I$111)\n+($I562*'fnd base rates'!I$112)\n+($J562*'fnd base rates'!I$113)\n+($K562*'fnd base rates'!I$114)\n+($M562*'fnd base rates'!I$116)\n+($N562*'fnd base rates'!I$117)\n+($O562*'fnd base rates'!I$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,9)))\n*$R562","v":522.73129999999992},{"$f":"(($D562*'fnd base rates'!J$107)\n+($E562*'fnd base rates'!J$108)\n+($F562*'fnd base rates'!J$109)\n+($G562*'fnd base rates'!J$110)\n+($H562*'fnd base rates'!J$111)\n+($I562*'fnd base rates'!J$112)\n+($J562*'fnd base rates'!J$113)\n+($K562*'fnd base rates'!J$114)\n+($M562*'fnd base rates'!J$116)\n+($N562*'fnd base rates'!J$117)\n+($O562*'fnd base rates'!J$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,10)))\n*$R562","v":259.93344999999999},{"$f":"(($D562*'fnd base rates'!K$107)\n+($E562*'fnd base rates'!K$108)\n+($F562*'fnd base rates'!K$109)\n+($G562*'fnd base rates'!K$110)\n+($H562*'fnd base rates'!K$111)\n+($I562*'fnd base rates'!K$112)\n+($J562*'fnd base rates'!K$113)\n+($K562*'fnd base rates'!K$114)\n+($M562*'fnd base rates'!K$116)\n+($N562*'fnd base rates'!K$117)\n+($O562*'fnd base rates'!K$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,11)))\n*$R562","v":2248.2006979600001},{"$f":"(($D562*'fnd base rates'!L$107)\n+($E562*'fnd base rates'!L$108)\n+($F562*'fnd base rates'!L$109)\n+($G562*'fnd base rates'!L$110)\n+($H562*'fnd base rates'!L$111)\n+($I562*'fnd base rates'!L$112)\n+($J562*'fnd base rates'!L$113)\n+($K562*'fnd base rates'!L$114)\n+($M562*'fnd base rates'!L$116)\n+($N562*'fnd base rates'!L$117)\n+($O562*'fnd base rates'!L$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,12)))","v":2379.7828420000001},{"$f":"(($D562*'fnd base rates'!M$107)\n+($E562*'fnd base rates'!M$108)\n+($F562*'fnd base rates'!M$109)\n+($G562*'fnd base rates'!M$110)\n+($H562*'fnd base rates'!M$111)\n+($I562*'fnd base rates'!M$112)\n+($J562*'fnd base rates'!M$113)\n+($K562*'fnd base rates'!M$114)\n+($M562*'fnd base rates'!M$116)\n+($N562*'fnd base rates'!M$117)\n+($O562*'fnd base rates'!M$118)\n+($P562*VLOOKUP($S562+12,rate_basefnd,13)))","v":0},19852.826695390002,null,481035212,"481","035","212",1,2,19852.826695390002,9926,0,9926,null,null,null,null,null,10019,0,10019,-93,9926,0,9926]
[481,481035218,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D563","v":0},{"$f":"'fnd enro'!E563","v":0},{"$f":"'fnd enro'!F563","v":0},{"$f":"'fnd enro'!G563","v":1},{"$f":"'fnd enro'!H563","v":0},{"$f":"'fnd enro'!I563","v":0},{"$f":"'fnd enro'!J563","v":0},{"$f":"'fnd enro'!K563","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L563","v":0},{"$f":"'fnd enro'!M563+'fnd enro'!N563","v":0},{"$f":"'fnd enro'!O563","v":0},{"$f":"'fnd enro'!P563","v":0},{"$f":"'fnd enro'!Q563","v":0},{"$f":"'fnd enro'!S563","v":1},1.085,{"$f":"VALUE('fnd enro'!R563)","v":5},null,{"$f":"(($D563*'fnd base rates'!C$107)\n+($E563*'fnd base rates'!C$108)\n+($F563*'fnd base rates'!C$109)\n+($G563*'fnd base rates'!C$110)\n+($H563*'fnd base rates'!C$111)\n+($I563*'fnd base rates'!C$112)\n+($J563*'fnd base rates'!C$113)\n+($K563*'fnd base rates'!C$114)\n+($M563*'fnd base rates'!C$116)\n+($N563*'fnd base rates'!C$117)\n+($O563*'fnd base rates'!C$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,3)))\n*$R563","v":547.15345541500005},{"$f":"(($D563*'fnd base rates'!D$107)\n+($E563*'fnd base rates'!D$108)\n+($F563*'fnd base rates'!D$109)\n+($G563*'fnd base rates'!D$110)\n+($H563*'fnd base rates'!D$111)\n+($I563*'fnd base rates'!D$112)\n+($J563*'fnd base rates'!D$113)\n+($K563*'fnd base rates'!D$114)\n+($M563*'fnd base rates'!D$116)\n+($N563*'fnd base rates'!D$117)\n+($O563*'fnd base rates'!D$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,4)))\n*$R563","v":783.31574999999998},{"$f":"(($D563*'fnd base rates'!E$107)\n+($E563*'fnd base rates'!E$108)\n+($F563*'fnd base rates'!E$109)\n+($G563*'fnd base rates'!E$110)\n+($H563*'fnd base rates'!E$111)\n+($I563*'fnd base rates'!E$112)\n+($J563*'fnd base rates'!E$113)\n+($K563*'fnd base rates'!E$114)\n+($M563*'fnd base rates'!E$116)\n+($N563*'fnd base rates'!E$117)\n+($O563*'fnd base rates'!E$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,5)))\n*$R563","v":3966.030579455},{"$f":"(($D563*'fnd base rates'!F$107)\n+($E563*'fnd base rates'!F$108)\n+($F563*'fnd base rates'!F$109)\n+($G563*'fnd base rates'!F$110)\n+($H563*'fnd base rates'!F$111)\n+($I563*'fnd base rates'!F$112)\n+($J563*'fnd base rates'!F$113)\n+($K563*'fnd base rates'!F$114)\n+($M563*'fnd base rates'!F$116)\n+($N563*'fnd base rates'!F$117)\n+($O563*'fnd base rates'!F$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,6)))\n*$R563","v":1270.7284023350001},{"$f":"(($D563*'fnd base rates'!G$107)\n+($E563*'fnd base rates'!G$108)\n+($F563*'fnd base rates'!G$109)\n+($G563*'fnd base rates'!G$110)\n+($H563*'fnd base rates'!G$111)\n+($I563*'fnd base rates'!G$112)\n+($J563*'fnd base rates'!G$113)\n+($K563*'fnd base rates'!G$114)\n+($M563*'fnd base rates'!G$116)\n+($N563*'fnd base rates'!G$117)\n+($O563*'fnd base rates'!G$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,7)))\n*$R563","v":160.19309551000001},{"$f":"(($D563*'fnd base rates'!H$107)\n+($E563*'fnd base rates'!H$108)\n+($F563*'fnd base rates'!H$109)\n+($G563*'fnd base rates'!H$110)\n+($H563*'fnd base rates'!H$111)\n+($I563*'fnd base rates'!H$112)\n+($J563*'fnd base rates'!H$113)\n+($K563*'fnd base rates'!H$114)\n+($M563*'fnd base rates'!H$116)\n+($N563*'fnd base rates'!H$117)\n+($O563*'fnd base rates'!H$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D563*'fnd base rates'!I$107)\n+($E563*'fnd base rates'!I$108)\n+($F563*'fnd base rates'!I$109)\n+($G563*'fnd base rates'!I$110)\n+($H563*'fnd base rates'!I$111)\n+($I563*'fnd base rates'!I$112)\n+($J563*'fnd base rates'!I$113)\n+($K563*'fnd base rates'!I$114)\n+($M563*'fnd base rates'!I$116)\n+($N563*'fnd base rates'!I$117)\n+($O563*'fnd base rates'!I$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,9)))\n*$R563","v":261.36564999999996},{"$f":"(($D563*'fnd base rates'!J$107)\n+($E563*'fnd base rates'!J$108)\n+($F563*'fnd base rates'!J$109)\n+($G563*'fnd base rates'!J$110)\n+($H563*'fnd base rates'!J$111)\n+($I563*'fnd base rates'!J$112)\n+($J563*'fnd base rates'!J$113)\n+($K563*'fnd base rates'!J$114)\n+($M563*'fnd base rates'!J$116)\n+($N563*'fnd base rates'!J$117)\n+($O563*'fnd base rates'!J$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,10)))\n*$R563","v":155.94704999999999},{"$f":"(($D563*'fnd base rates'!K$107)\n+($E563*'fnd base rates'!K$108)\n+($F563*'fnd base rates'!K$109)\n+($G563*'fnd base rates'!K$110)\n+($H563*'fnd base rates'!K$111)\n+($I563*'fnd base rates'!K$112)\n+($J563*'fnd base rates'!K$113)\n+($K563*'fnd base rates'!K$114)\n+($M563*'fnd base rates'!K$116)\n+($N563*'fnd base rates'!K$117)\n+($O563*'fnd base rates'!K$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,11)))\n*$R563","v":1124.10034898},{"$f":"(($D563*'fnd base rates'!L$107)\n+($E563*'fnd base rates'!L$108)\n+($F563*'fnd base rates'!L$109)\n+($G563*'fnd base rates'!L$110)\n+($H563*'fnd base rates'!L$111)\n+($I563*'fnd base rates'!L$112)\n+($J563*'fnd base rates'!L$113)\n+($K563*'fnd base rates'!L$114)\n+($M563*'fnd base rates'!L$116)\n+($N563*'fnd base rates'!L$117)\n+($O563*'fnd base rates'!L$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D563*'fnd base rates'!M$107)\n+($E563*'fnd base rates'!M$108)\n+($F563*'fnd base rates'!M$109)\n+($G563*'fnd base rates'!M$110)\n+($H563*'fnd base rates'!M$111)\n+($I563*'fnd base rates'!M$112)\n+($J563*'fnd base rates'!M$113)\n+($K563*'fnd base rates'!M$114)\n+($M563*'fnd base rates'!M$116)\n+($N563*'fnd base rates'!M$117)\n+($O563*'fnd base rates'!M$118)\n+($P563*VLOOKUP($S563+12,rate_basefnd,13)))","v":0},9952.4028226950013,null,481035218,"481","035","218",1,1,9952.4028226950013,9952,0,9952,null,null,null,null,null,10045,0,10045,-93,9952,0,9952]
[481,481035220,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D564","v":2},{"$f":"'fnd enro'!E564","v":0},{"$f":"'fnd enro'!F564","v":0},{"$f":"'fnd enro'!G564","v":4},{"$f":"'fnd enro'!H564","v":0},{"$f":"'fnd enro'!I564","v":0},{"$f":"'fnd enro'!J564","v":0},{"$f":"'fnd enro'!K564","v":0.15160000000000001},{"$f":"'fnd enro'!L564","v":0},{"$f":"'fnd enro'!M564+'fnd enro'!N564","v":1},{"$f":"'fnd enro'!O564","v":0},{"$f":"'fnd enro'!P564","v":0},{"$f":"'fnd enro'!Q564","v":1},{"$f":"'fnd enro'!S564","v":5},1.085,{"$f":"VALUE('fnd enro'!R564)","v":6},null,{"$f":"(($D564*'fnd base rates'!C$107)\n+($E564*'fnd base rates'!C$108)\n+($F564*'fnd base rates'!C$109)\n+($G564*'fnd base rates'!C$110)\n+($H564*'fnd base rates'!C$111)\n+($I564*'fnd base rates'!C$112)\n+($J564*'fnd base rates'!C$113)\n+($K564*'fnd base rates'!C$114)\n+($M564*'fnd base rates'!C$116)\n+($N564*'fnd base rates'!C$117)\n+($O564*'fnd base rates'!C$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,3)))\n*$R564","v":2785.0274716600002},{"$f":"(($D564*'fnd base rates'!D$107)\n+($E564*'fnd base rates'!D$108)\n+($F564*'fnd base rates'!D$109)\n+($G564*'fnd base rates'!D$110)\n+($H564*'fnd base rates'!D$111)\n+($I564*'fnd base rates'!D$112)\n+($J564*'fnd base rates'!D$113)\n+($K564*'fnd base rates'!D$114)\n+($M564*'fnd base rates'!D$116)\n+($N564*'fnd base rates'!D$117)\n+($O564*'fnd base rates'!D$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,4)))\n*$R564","v":4389.3675000000003},{"$f":"(($D564*'fnd base rates'!E$107)\n+($E564*'fnd base rates'!E$108)\n+($F564*'fnd base rates'!E$109)\n+($G564*'fnd base rates'!E$110)\n+($H564*'fnd base rates'!E$111)\n+($I564*'fnd base rates'!E$112)\n+($J564*'fnd base rates'!E$113)\n+($K564*'fnd base rates'!E$114)\n+($M564*'fnd base rates'!E$116)\n+($N564*'fnd base rates'!E$117)\n+($O564*'fnd base rates'!E$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,5)))\n*$R564","v":23589.202967819998},{"$f":"(($D564*'fnd base rates'!F$107)\n+($E564*'fnd base rates'!F$108)\n+($F564*'fnd base rates'!F$109)\n+($G564*'fnd base rates'!F$110)\n+($H564*'fnd base rates'!F$111)\n+($I564*'fnd base rates'!F$112)\n+($J564*'fnd base rates'!F$113)\n+($K564*'fnd base rates'!F$114)\n+($M564*'fnd base rates'!F$116)\n+($N564*'fnd base rates'!F$117)\n+($O564*'fnd base rates'!F$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,6)))\n*$R564","v":6178.6334093400001},{"$f":"(($D564*'fnd base rates'!G$107)\n+($E564*'fnd base rates'!G$108)\n+($F564*'fnd base rates'!G$109)\n+($G564*'fnd base rates'!G$110)\n+($H564*'fnd base rates'!G$111)\n+($I564*'fnd base rates'!G$112)\n+($J564*'fnd base rates'!G$113)\n+($K564*'fnd base rates'!G$114)\n+($M564*'fnd base rates'!G$116)\n+($N564*'fnd base rates'!G$117)\n+($O564*'fnd base rates'!G$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,7)))\n*$R564","v":973.94333203999997},{"$f":"(($D564*'fnd base rates'!H$107)\n+($E564*'fnd base rates'!H$108)\n+($F564*'fnd base rates'!H$109)\n+($G564*'fnd base rates'!H$110)\n+($H564*'fnd base rates'!H$111)\n+($I564*'fnd base rates'!H$112)\n+($J564*'fnd base rates'!H$113)\n+($K564*'fnd base rates'!H$114)\n+($M564*'fnd base rates'!H$116)\n+($N564*'fnd base rates'!H$117)\n+($O564*'fnd base rates'!H$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,8)))","v":2588.6082799999999},{"$f":"(($D564*'fnd base rates'!I$107)\n+($E564*'fnd base rates'!I$108)\n+($F564*'fnd base rates'!I$109)\n+($G564*'fnd base rates'!I$110)\n+($H564*'fnd base rates'!I$111)\n+($I564*'fnd base rates'!I$112)\n+($J564*'fnd base rates'!I$113)\n+($K564*'fnd base rates'!I$114)\n+($M564*'fnd base rates'!I$116)\n+($N564*'fnd base rates'!I$117)\n+($O564*'fnd base rates'!I$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,9)))\n*$R564","v":1499.5025500000002},{"$f":"(($D564*'fnd base rates'!J$107)\n+($E564*'fnd base rates'!J$108)\n+($F564*'fnd base rates'!J$109)\n+($G564*'fnd base rates'!J$110)\n+($H564*'fnd base rates'!J$111)\n+($I564*'fnd base rates'!J$112)\n+($J564*'fnd base rates'!J$113)\n+($K564*'fnd base rates'!J$114)\n+($M564*'fnd base rates'!J$116)\n+($N564*'fnd base rates'!J$117)\n+($O564*'fnd base rates'!J$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,10)))\n*$R564","v":1365.2880499999999},{"$f":"(($D564*'fnd base rates'!K$107)\n+($E564*'fnd base rates'!K$108)\n+($F564*'fnd base rates'!K$109)\n+($G564*'fnd base rates'!K$110)\n+($H564*'fnd base rates'!K$111)\n+($I564*'fnd base rates'!K$112)\n+($J564*'fnd base rates'!K$113)\n+($K564*'fnd base rates'!K$114)\n+($M564*'fnd base rates'!K$116)\n+($N564*'fnd base rates'!K$117)\n+($O564*'fnd base rates'!K$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,11)))\n*$R564","v":5793.0197959199995},{"$f":"(($D564*'fnd base rates'!L$107)\n+($E564*'fnd base rates'!L$108)\n+($F564*'fnd base rates'!L$109)\n+($G564*'fnd base rates'!L$110)\n+($H564*'fnd base rates'!L$111)\n+($I564*'fnd base rates'!L$112)\n+($J564*'fnd base rates'!L$113)\n+($K564*'fnd base rates'!L$114)\n+($M564*'fnd base rates'!L$116)\n+($N564*'fnd base rates'!L$117)\n+($O564*'fnd base rates'!L$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,12)))","v":6505.9456840000003},{"$f":"(($D564*'fnd base rates'!M$107)\n+($E564*'fnd base rates'!M$108)\n+($F564*'fnd base rates'!M$109)\n+($G564*'fnd base rates'!M$110)\n+($H564*'fnd base rates'!M$111)\n+($I564*'fnd base rates'!M$112)\n+($J564*'fnd base rates'!M$113)\n+($K564*'fnd base rates'!M$114)\n+($M564*'fnd base rates'!M$116)\n+($N564*'fnd base rates'!M$117)\n+($O564*'fnd base rates'!M$118)\n+($P564*VLOOKUP($S564+12,rate_basefnd,13)))","v":0},55668.539040780001,null,481035220,"481","035","220",1,5,55668.539040780001,11134,0,11134,null,null,null,null,null,11236,5,11241,-107,11134,0,11134]
[481,481035243,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D565","v":0},{"$f":"'fnd enro'!E565","v":0},{"$f":"'fnd enro'!F565","v":0},{"$f":"'fnd enro'!G565","v":3},{"$f":"'fnd enro'!H565","v":0},{"$f":"'fnd enro'!I565","v":0},{"$f":"'fnd enro'!J565","v":0},{"$f":"'fnd enro'!K565","v":0.1137},{"$f":"'fnd enro'!L565","v":0},{"$f":"'fnd enro'!M565+'fnd enro'!N565","v":0},{"$f":"'fnd enro'!O565","v":0},{"$f":"'fnd enro'!P565","v":0},{"$f":"'fnd enro'!Q565","v":3},{"$f":"'fnd enro'!S565","v":3},1.085,{"$f":"VALUE('fnd enro'!R565)","v":8},null,{"$f":"(($D565*'fnd base rates'!C$107)\n+($E565*'fnd base rates'!C$108)\n+($F565*'fnd base rates'!C$109)\n+($G565*'fnd base rates'!C$110)\n+($H565*'fnd base rates'!C$111)\n+($I565*'fnd base rates'!C$112)\n+($J565*'fnd base rates'!C$113)\n+($K565*'fnd base rates'!C$114)\n+($M565*'fnd base rates'!C$116)\n+($N565*'fnd base rates'!C$117)\n+($O565*'fnd base rates'!C$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,3)))\n*$R565","v":1839.2992662449997},{"$f":"(($D565*'fnd base rates'!D$107)\n+($E565*'fnd base rates'!D$108)\n+($F565*'fnd base rates'!D$109)\n+($G565*'fnd base rates'!D$110)\n+($H565*'fnd base rates'!D$111)\n+($I565*'fnd base rates'!D$112)\n+($J565*'fnd base rates'!D$113)\n+($K565*'fnd base rates'!D$114)\n+($M565*'fnd base rates'!D$116)\n+($N565*'fnd base rates'!D$117)\n+($O565*'fnd base rates'!D$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,4)))\n*$R565","v":3287.3221500000004},{"$f":"(($D565*'fnd base rates'!E$107)\n+($E565*'fnd base rates'!E$108)\n+($F565*'fnd base rates'!E$109)\n+($G565*'fnd base rates'!E$110)\n+($H565*'fnd base rates'!E$111)\n+($I565*'fnd base rates'!E$112)\n+($J565*'fnd base rates'!E$113)\n+($K565*'fnd base rates'!E$114)\n+($M565*'fnd base rates'!E$116)\n+($N565*'fnd base rates'!E$117)\n+($O565*'fnd base rates'!E$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,5)))\n*$R565","v":21048.580288365003},{"$f":"(($D565*'fnd base rates'!F$107)\n+($E565*'fnd base rates'!F$108)\n+($F565*'fnd base rates'!F$109)\n+($G565*'fnd base rates'!F$110)\n+($H565*'fnd base rates'!F$111)\n+($I565*'fnd base rates'!F$112)\n+($J565*'fnd base rates'!F$113)\n+($K565*'fnd base rates'!F$114)\n+($M565*'fnd base rates'!F$116)\n+($N565*'fnd base rates'!F$117)\n+($O565*'fnd base rates'!F$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,6)))\n*$R565","v":3812.1852070049999},{"$f":"(($D565*'fnd base rates'!G$107)\n+($E565*'fnd base rates'!G$108)\n+($F565*'fnd base rates'!G$109)\n+($G565*'fnd base rates'!G$110)\n+($H565*'fnd base rates'!G$111)\n+($I565*'fnd base rates'!G$112)\n+($J565*'fnd base rates'!G$113)\n+($K565*'fnd base rates'!G$114)\n+($M565*'fnd base rates'!G$116)\n+($N565*'fnd base rates'!G$117)\n+($O565*'fnd base rates'!G$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,7)))\n*$R565","v":924.49618652999993},{"$f":"(($D565*'fnd base rates'!H$107)\n+($E565*'fnd base rates'!H$108)\n+($F565*'fnd base rates'!H$109)\n+($G565*'fnd base rates'!H$110)\n+($H565*'fnd base rates'!H$111)\n+($I565*'fnd base rates'!H$112)\n+($J565*'fnd base rates'!H$113)\n+($K565*'fnd base rates'!H$114)\n+($M565*'fnd base rates'!H$116)\n+($N565*'fnd base rates'!H$117)\n+($O565*'fnd base rates'!H$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,8)))","v":1543.7012099999999},{"$f":"(($D565*'fnd base rates'!I$107)\n+($E565*'fnd base rates'!I$108)\n+($F565*'fnd base rates'!I$109)\n+($G565*'fnd base rates'!I$110)\n+($H565*'fnd base rates'!I$111)\n+($I565*'fnd base rates'!I$112)\n+($J565*'fnd base rates'!I$113)\n+($K565*'fnd base rates'!I$114)\n+($M565*'fnd base rates'!I$116)\n+($N565*'fnd base rates'!I$117)\n+($O565*'fnd base rates'!I$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,9)))\n*$R565","v":1154.6135999999999},{"$f":"(($D565*'fnd base rates'!J$107)\n+($E565*'fnd base rates'!J$108)\n+($F565*'fnd base rates'!J$109)\n+($G565*'fnd base rates'!J$110)\n+($H565*'fnd base rates'!J$111)\n+($I565*'fnd base rates'!J$112)\n+($J565*'fnd base rates'!J$113)\n+($K565*'fnd base rates'!J$114)\n+($M565*'fnd base rates'!J$116)\n+($N565*'fnd base rates'!J$117)\n+($O565*'fnd base rates'!J$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,10)))\n*$R565","v":2393.2061999999996},{"$f":"(($D565*'fnd base rates'!K$107)\n+($E565*'fnd base rates'!K$108)\n+($F565*'fnd base rates'!K$109)\n+($G565*'fnd base rates'!K$110)\n+($H565*'fnd base rates'!K$111)\n+($I565*'fnd base rates'!K$112)\n+($J565*'fnd base rates'!K$113)\n+($K565*'fnd base rates'!K$114)\n+($M565*'fnd base rates'!K$116)\n+($N565*'fnd base rates'!K$117)\n+($O565*'fnd base rates'!K$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,11)))\n*$R565","v":3372.3010469400001},{"$f":"(($D565*'fnd base rates'!L$107)\n+($E565*'fnd base rates'!L$108)\n+($F565*'fnd base rates'!L$109)\n+($G565*'fnd base rates'!L$110)\n+($H565*'fnd base rates'!L$111)\n+($I565*'fnd base rates'!L$112)\n+($J565*'fnd base rates'!L$113)\n+($K565*'fnd base rates'!L$114)\n+($M565*'fnd base rates'!L$116)\n+($N565*'fnd base rates'!L$117)\n+($O565*'fnd base rates'!L$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,12)))","v":4933.9242630000008},{"$f":"(($D565*'fnd base rates'!M$107)\n+($E565*'fnd base rates'!M$108)\n+($F565*'fnd base rates'!M$109)\n+($G565*'fnd base rates'!M$110)\n+($H565*'fnd base rates'!M$111)\n+($I565*'fnd base rates'!M$112)\n+($J565*'fnd base rates'!M$113)\n+($K565*'fnd base rates'!M$114)\n+($M565*'fnd base rates'!M$116)\n+($N565*'fnd base rates'!M$117)\n+($O565*'fnd base rates'!M$118)\n+($P565*VLOOKUP($S565+12,rate_basefnd,13)))","v":0},44309.629418085002,null,481035243,"481","035","243",1,3,44309.629418085002,14770,0,14770,null,null,null,null,null,14994,67,15061,-291,14770,0,14770]
[481,481035244,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D566","v":0},{"$f":"'fnd enro'!E566","v":0},{"$f":"'fnd enro'!F566","v":1},{"$f":"'fnd enro'!G566","v":13},{"$f":"'fnd enro'!H566","v":4},{"$f":"'fnd enro'!I566","v":0},{"$f":"'fnd enro'!J566","v":0},{"$f":"'fnd enro'!K566","v":0.68220000000000003},{"$f":"'fnd enro'!L566","v":0},{"$f":"'fnd enro'!M566+'fnd enro'!N566","v":0},{"$f":"'fnd enro'!O566","v":0},{"$f":"'fnd enro'!P566","v":0},{"$f":"'fnd enro'!Q566","v":7},{"$f":"'fnd enro'!S566","v":18},1.085,{"$f":"VALUE('fnd enro'!R566)","v":9},null,{"$f":"(($D566*'fnd base rates'!C$107)\n+($E566*'fnd base rates'!C$108)\n+($F566*'fnd base rates'!C$109)\n+($G566*'fnd base rates'!C$110)\n+($H566*'fnd base rates'!C$111)\n+($I566*'fnd base rates'!C$112)\n+($J566*'fnd base rates'!C$113)\n+($K566*'fnd base rates'!C$114)\n+($M566*'fnd base rates'!C$116)\n+($N566*'fnd base rates'!C$117)\n+($O566*'fnd base rates'!C$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,3)))\n*$R566","v":10320.86739747},{"$f":"(($D566*'fnd base rates'!D$107)\n+($E566*'fnd base rates'!D$108)\n+($F566*'fnd base rates'!D$109)\n+($G566*'fnd base rates'!D$110)\n+($H566*'fnd base rates'!D$111)\n+($I566*'fnd base rates'!D$112)\n+($J566*'fnd base rates'!D$113)\n+($K566*'fnd base rates'!D$114)\n+($M566*'fnd base rates'!D$116)\n+($N566*'fnd base rates'!D$117)\n+($O566*'fnd base rates'!D$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,4)))\n*$R566","v":16336.562900000001},{"$f":"(($D566*'fnd base rates'!E$107)\n+($E566*'fnd base rates'!E$108)\n+($F566*'fnd base rates'!E$109)\n+($G566*'fnd base rates'!E$110)\n+($H566*'fnd base rates'!E$111)\n+($I566*'fnd base rates'!E$112)\n+($J566*'fnd base rates'!E$113)\n+($K566*'fnd base rates'!E$114)\n+($M566*'fnd base rates'!E$116)\n+($N566*'fnd base rates'!E$117)\n+($O566*'fnd base rates'!E$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,5)))\n*$R566","v":91500.967580190001},{"$f":"(($D566*'fnd base rates'!F$107)\n+($E566*'fnd base rates'!F$108)\n+($F566*'fnd base rates'!F$109)\n+($G566*'fnd base rates'!F$110)\n+($H566*'fnd base rates'!F$111)\n+($I566*'fnd base rates'!F$112)\n+($J566*'fnd base rates'!F$113)\n+($K566*'fnd base rates'!F$114)\n+($M566*'fnd base rates'!F$116)\n+($N566*'fnd base rates'!F$117)\n+($O566*'fnd base rates'!F$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,6)))\n*$R566","v":21840.798842029999},{"$f":"(($D566*'fnd base rates'!G$107)\n+($E566*'fnd base rates'!G$108)\n+($F566*'fnd base rates'!G$109)\n+($G566*'fnd base rates'!G$110)\n+($H566*'fnd base rates'!G$111)\n+($I566*'fnd base rates'!G$112)\n+($J566*'fnd base rates'!G$113)\n+($K566*'fnd base rates'!G$114)\n+($M566*'fnd base rates'!G$116)\n+($N566*'fnd base rates'!G$117)\n+($O566*'fnd base rates'!G$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,7)))\n*$R566","v":3990.5880191799997},{"$f":"(($D566*'fnd base rates'!H$107)\n+($E566*'fnd base rates'!H$108)\n+($F566*'fnd base rates'!H$109)\n+($G566*'fnd base rates'!H$110)\n+($H566*'fnd base rates'!H$111)\n+($I566*'fnd base rates'!H$112)\n+($J566*'fnd base rates'!H$113)\n+($K566*'fnd base rates'!H$114)\n+($M566*'fnd base rates'!H$116)\n+($N566*'fnd base rates'!H$117)\n+($O566*'fnd base rates'!H$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,8)))","v":9035.4872599999999},{"$f":"(($D566*'fnd base rates'!I$107)\n+($E566*'fnd base rates'!I$108)\n+($F566*'fnd base rates'!I$109)\n+($G566*'fnd base rates'!I$110)\n+($H566*'fnd base rates'!I$111)\n+($I566*'fnd base rates'!I$112)\n+($J566*'fnd base rates'!I$113)\n+($K566*'fnd base rates'!I$114)\n+($M566*'fnd base rates'!I$116)\n+($N566*'fnd base rates'!I$117)\n+($O566*'fnd base rates'!I$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,9)))\n*$R566","v":5934.9065999999984},{"$f":"(($D566*'fnd base rates'!J$107)\n+($E566*'fnd base rates'!J$108)\n+($F566*'fnd base rates'!J$109)\n+($G566*'fnd base rates'!J$110)\n+($H566*'fnd base rates'!J$111)\n+($I566*'fnd base rates'!J$112)\n+($J566*'fnd base rates'!J$113)\n+($K566*'fnd base rates'!J$114)\n+($M566*'fnd base rates'!J$116)\n+($N566*'fnd base rates'!J$117)\n+($O566*'fnd base rates'!J$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,10)))\n*$R566","v":7744.8819000000003},{"$f":"(($D566*'fnd base rates'!K$107)\n+($E566*'fnd base rates'!K$108)\n+($F566*'fnd base rates'!K$109)\n+($G566*'fnd base rates'!K$110)\n+($H566*'fnd base rates'!K$111)\n+($I566*'fnd base rates'!K$112)\n+($J566*'fnd base rates'!K$113)\n+($K566*'fnd base rates'!K$114)\n+($M566*'fnd base rates'!K$116)\n+($N566*'fnd base rates'!K$117)\n+($O566*'fnd base rates'!K$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,11)))\n*$R566","v":20569.418481640001},{"$f":"(($D566*'fnd base rates'!L$107)\n+($E566*'fnd base rates'!L$108)\n+($F566*'fnd base rates'!L$109)\n+($G566*'fnd base rates'!L$110)\n+($H566*'fnd base rates'!L$111)\n+($I566*'fnd base rates'!L$112)\n+($J566*'fnd base rates'!L$113)\n+($K566*'fnd base rates'!L$114)\n+($M566*'fnd base rates'!L$116)\n+($N566*'fnd base rates'!L$117)\n+($O566*'fnd base rates'!L$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,12)))","v":24800.225577999998},{"$f":"(($D566*'fnd base rates'!M$107)\n+($E566*'fnd base rates'!M$108)\n+($F566*'fnd base rates'!M$109)\n+($G566*'fnd base rates'!M$110)\n+($H566*'fnd base rates'!M$111)\n+($I566*'fnd base rates'!M$112)\n+($J566*'fnd base rates'!M$113)\n+($K566*'fnd base rates'!M$114)\n+($M566*'fnd base rates'!M$116)\n+($N566*'fnd base rates'!M$117)\n+($O566*'fnd base rates'!M$118)\n+($P566*VLOOKUP($S566+12,rate_basefnd,13)))","v":0},212074.70455850998,null,481035244,"481","035","244",1,18,212074.70455850998,11782,0,11782,null,null,null,null,null,13053,49,13102,-1320,11782,0,11782]
[481,481035251,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D567","v":0},{"$f":"'fnd enro'!E567","v":0},{"$f":"'fnd enro'!F567","v":1},{"$f":"'fnd enro'!G567","v":0},{"$f":"'fnd enro'!H567","v":0},{"$f":"'fnd enro'!I567","v":0},{"$f":"'fnd enro'!J567","v":0},{"$f":"'fnd enro'!K567","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L567","v":0},{"$f":"'fnd enro'!M567+'fnd enro'!N567","v":0},{"$f":"'fnd enro'!O567","v":0},{"$f":"'fnd enro'!P567","v":0},{"$f":"'fnd enro'!Q567","v":1},{"$f":"'fnd enro'!S567","v":1},1.085,{"$f":"VALUE('fnd enro'!R567)","v":8},null,{"$f":"(($D567*'fnd base rates'!C$107)\n+($E567*'fnd base rates'!C$108)\n+($F567*'fnd base rates'!C$109)\n+($G567*'fnd base rates'!C$110)\n+($H567*'fnd base rates'!C$111)\n+($I567*'fnd base rates'!C$112)\n+($J567*'fnd base rates'!C$113)\n+($K567*'fnd base rates'!C$114)\n+($M567*'fnd base rates'!C$116)\n+($N567*'fnd base rates'!C$117)\n+($O567*'fnd base rates'!C$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,3)))\n*$R567","v":613.099755415},{"$f":"(($D567*'fnd base rates'!D$107)\n+($E567*'fnd base rates'!D$108)\n+($F567*'fnd base rates'!D$109)\n+($G567*'fnd base rates'!D$110)\n+($H567*'fnd base rates'!D$111)\n+($I567*'fnd base rates'!D$112)\n+($J567*'fnd base rates'!D$113)\n+($K567*'fnd base rates'!D$114)\n+($M567*'fnd base rates'!D$116)\n+($N567*'fnd base rates'!D$117)\n+($O567*'fnd base rates'!D$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,4)))\n*$R567","v":1095.77405},{"$f":"(($D567*'fnd base rates'!E$107)\n+($E567*'fnd base rates'!E$108)\n+($F567*'fnd base rates'!E$109)\n+($G567*'fnd base rates'!E$110)\n+($H567*'fnd base rates'!E$111)\n+($I567*'fnd base rates'!E$112)\n+($J567*'fnd base rates'!E$113)\n+($K567*'fnd base rates'!E$114)\n+($M567*'fnd base rates'!E$116)\n+($N567*'fnd base rates'!E$117)\n+($O567*'fnd base rates'!E$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,5)))\n*$R567","v":7016.2368294549997},{"$f":"(($D567*'fnd base rates'!F$107)\n+($E567*'fnd base rates'!F$108)\n+($F567*'fnd base rates'!F$109)\n+($G567*'fnd base rates'!F$110)\n+($H567*'fnd base rates'!F$111)\n+($I567*'fnd base rates'!F$112)\n+($J567*'fnd base rates'!F$113)\n+($K567*'fnd base rates'!F$114)\n+($M567*'fnd base rates'!F$116)\n+($N567*'fnd base rates'!F$117)\n+($O567*'fnd base rates'!F$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,6)))\n*$R567","v":1270.7284023350001},{"$f":"(($D567*'fnd base rates'!G$107)\n+($E567*'fnd base rates'!G$108)\n+($F567*'fnd base rates'!G$109)\n+($G567*'fnd base rates'!G$110)\n+($H567*'fnd base rates'!G$111)\n+($I567*'fnd base rates'!G$112)\n+($J567*'fnd base rates'!G$113)\n+($K567*'fnd base rates'!G$114)\n+($M567*'fnd base rates'!G$116)\n+($N567*'fnd base rates'!G$117)\n+($O567*'fnd base rates'!G$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,7)))\n*$R567","v":308.14369550999999},{"$f":"(($D567*'fnd base rates'!H$107)\n+($E567*'fnd base rates'!H$108)\n+($F567*'fnd base rates'!H$109)\n+($G567*'fnd base rates'!H$110)\n+($H567*'fnd base rates'!H$111)\n+($I567*'fnd base rates'!H$112)\n+($J567*'fnd base rates'!H$113)\n+($K567*'fnd base rates'!H$114)\n+($M567*'fnd base rates'!H$116)\n+($N567*'fnd base rates'!H$117)\n+($O567*'fnd base rates'!H$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,8)))","v":514.56706999999994},{"$f":"(($D567*'fnd base rates'!I$107)\n+($E567*'fnd base rates'!I$108)\n+($F567*'fnd base rates'!I$109)\n+($G567*'fnd base rates'!I$110)\n+($H567*'fnd base rates'!I$111)\n+($I567*'fnd base rates'!I$112)\n+($J567*'fnd base rates'!I$113)\n+($K567*'fnd base rates'!I$114)\n+($M567*'fnd base rates'!I$116)\n+($N567*'fnd base rates'!I$117)\n+($O567*'fnd base rates'!I$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,9)))\n*$R567","v":384.87119999999993},{"$f":"(($D567*'fnd base rates'!J$107)\n+($E567*'fnd base rates'!J$108)\n+($F567*'fnd base rates'!J$109)\n+($G567*'fnd base rates'!J$110)\n+($H567*'fnd base rates'!J$111)\n+($I567*'fnd base rates'!J$112)\n+($J567*'fnd base rates'!J$113)\n+($K567*'fnd base rates'!J$114)\n+($M567*'fnd base rates'!J$116)\n+($N567*'fnd base rates'!J$117)\n+($O567*'fnd base rates'!J$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,10)))\n*$R567","v":745.77475000000004},{"$f":"(($D567*'fnd base rates'!K$107)\n+($E567*'fnd base rates'!K$108)\n+($F567*'fnd base rates'!K$109)\n+($G567*'fnd base rates'!K$110)\n+($H567*'fnd base rates'!K$111)\n+($I567*'fnd base rates'!K$112)\n+($J567*'fnd base rates'!K$113)\n+($K567*'fnd base rates'!K$114)\n+($M567*'fnd base rates'!K$116)\n+($N567*'fnd base rates'!K$117)\n+($O567*'fnd base rates'!K$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,11)))\n*$R567","v":1124.10034898},{"$f":"(($D567*'fnd base rates'!L$107)\n+($E567*'fnd base rates'!L$108)\n+($F567*'fnd base rates'!L$109)\n+($G567*'fnd base rates'!L$110)\n+($H567*'fnd base rates'!L$111)\n+($I567*'fnd base rates'!L$112)\n+($J567*'fnd base rates'!L$113)\n+($K567*'fnd base rates'!L$114)\n+($M567*'fnd base rates'!L$116)\n+($N567*'fnd base rates'!L$117)\n+($O567*'fnd base rates'!L$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,12)))","v":1644.6014210000001},{"$f":"(($D567*'fnd base rates'!M$107)\n+($E567*'fnd base rates'!M$108)\n+($F567*'fnd base rates'!M$109)\n+($G567*'fnd base rates'!M$110)\n+($H567*'fnd base rates'!M$111)\n+($I567*'fnd base rates'!M$112)\n+($J567*'fnd base rates'!M$113)\n+($K567*'fnd base rates'!M$114)\n+($M567*'fnd base rates'!M$116)\n+($N567*'fnd base rates'!M$117)\n+($O567*'fnd base rates'!M$118)\n+($P567*VLOOKUP($S567+12,rate_basefnd,13)))","v":0},14717.897522694999,null,481035251,"481","035","251",1,1,14717.897522694999,14718,0,14718,null,null,null,null,null,14828,52,14880,-162,14718,0,14718]
[481,481035285,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D568","v":1},{"$f":"'fnd enro'!E568","v":0},{"$f":"'fnd enro'!F568","v":0},{"$f":"'fnd enro'!G568","v":4},{"$f":"'fnd enro'!H568","v":0},{"$f":"'fnd enro'!I568","v":0},{"$f":"'fnd enro'!J568","v":0},{"$f":"'fnd enro'!K568","v":0.15160000000000001},{"$f":"'fnd enro'!L568","v":0},{"$f":"'fnd enro'!M568+'fnd enro'!N568","v":1},{"$f":"'fnd enro'!O568","v":0},{"$f":"'fnd enro'!P568","v":0},{"$f":"'fnd enro'!Q568","v":1},{"$f":"'fnd enro'!S568","v":5},1.085,{"$f":"VALUE('fnd enro'!R568)","v":7},null,{"$f":"(($D568*'fnd base rates'!C$107)\n+($E568*'fnd base rates'!C$108)\n+($F568*'fnd base rates'!C$109)\n+($G568*'fnd base rates'!C$110)\n+($H568*'fnd base rates'!C$111)\n+($I568*'fnd base rates'!C$112)\n+($J568*'fnd base rates'!C$113)\n+($K568*'fnd base rates'!C$114)\n+($M568*'fnd base rates'!C$116)\n+($N568*'fnd base rates'!C$117)\n+($O568*'fnd base rates'!C$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,3)))\n*$R568","v":2569.6658216599999},{"$f":"(($D568*'fnd base rates'!D$107)\n+($E568*'fnd base rates'!D$108)\n+($F568*'fnd base rates'!D$109)\n+($G568*'fnd base rates'!D$110)\n+($H568*'fnd base rates'!D$111)\n+($I568*'fnd base rates'!D$112)\n+($J568*'fnd base rates'!D$113)\n+($K568*'fnd base rates'!D$114)\n+($M568*'fnd base rates'!D$116)\n+($N568*'fnd base rates'!D$117)\n+($O568*'fnd base rates'!D$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,4)))\n*$R568","v":4004.8218000000002},{"$f":"(($D568*'fnd base rates'!E$107)\n+($E568*'fnd base rates'!E$108)\n+($F568*'fnd base rates'!E$109)\n+($G568*'fnd base rates'!E$110)\n+($H568*'fnd base rates'!E$111)\n+($I568*'fnd base rates'!E$112)\n+($J568*'fnd base rates'!E$113)\n+($K568*'fnd base rates'!E$114)\n+($M568*'fnd base rates'!E$116)\n+($N568*'fnd base rates'!E$117)\n+($O568*'fnd base rates'!E$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,5)))\n*$R568","v":21862.642467819998},{"$f":"(($D568*'fnd base rates'!F$107)\n+($E568*'fnd base rates'!F$108)\n+($F568*'fnd base rates'!F$109)\n+($G568*'fnd base rates'!F$110)\n+($H568*'fnd base rates'!F$111)\n+($I568*'fnd base rates'!F$112)\n+($J568*'fnd base rates'!F$113)\n+($K568*'fnd base rates'!F$114)\n+($M568*'fnd base rates'!F$116)\n+($N568*'fnd base rates'!F$117)\n+($O568*'fnd base rates'!F$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,6)))\n*$R568","v":5718.0509093400005},{"$f":"(($D568*'fnd base rates'!G$107)\n+($E568*'fnd base rates'!G$108)\n+($F568*'fnd base rates'!G$109)\n+($G568*'fnd base rates'!G$110)\n+($H568*'fnd base rates'!G$111)\n+($I568*'fnd base rates'!G$112)\n+($J568*'fnd base rates'!G$113)\n+($K568*'fnd base rates'!G$114)\n+($M568*'fnd base rates'!G$116)\n+($N568*'fnd base rates'!G$117)\n+($O568*'fnd base rates'!G$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,7)))\n*$R568","v":906.28273204000004},{"$f":"(($D568*'fnd base rates'!H$107)\n+($E568*'fnd base rates'!H$108)\n+($F568*'fnd base rates'!H$109)\n+($G568*'fnd base rates'!H$110)\n+($H568*'fnd base rates'!H$111)\n+($I568*'fnd base rates'!H$112)\n+($J568*'fnd base rates'!H$113)\n+($K568*'fnd base rates'!H$114)\n+($M568*'fnd base rates'!H$116)\n+($N568*'fnd base rates'!H$117)\n+($O568*'fnd base rates'!H$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,8)))","v":2349.5182799999998},{"$f":"(($D568*'fnd base rates'!I$107)\n+($E568*'fnd base rates'!I$108)\n+($F568*'fnd base rates'!I$109)\n+($G568*'fnd base rates'!I$110)\n+($H568*'fnd base rates'!I$111)\n+($I568*'fnd base rates'!I$112)\n+($J568*'fnd base rates'!I$113)\n+($K568*'fnd base rates'!I$114)\n+($M568*'fnd base rates'!I$116)\n+($N568*'fnd base rates'!I$117)\n+($O568*'fnd base rates'!I$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,9)))\n*$R568","v":1371.64615},{"$f":"(($D568*'fnd base rates'!J$107)\n+($E568*'fnd base rates'!J$108)\n+($F568*'fnd base rates'!J$109)\n+($G568*'fnd base rates'!J$110)\n+($H568*'fnd base rates'!J$111)\n+($I568*'fnd base rates'!J$112)\n+($J568*'fnd base rates'!J$113)\n+($K568*'fnd base rates'!J$114)\n+($M568*'fnd base rates'!J$116)\n+($N568*'fnd base rates'!J$117)\n+($O568*'fnd base rates'!J$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,10)))\n*$R568","v":1327.9098000000001},{"$f":"(($D568*'fnd base rates'!K$107)\n+($E568*'fnd base rates'!K$108)\n+($F568*'fnd base rates'!K$109)\n+($G568*'fnd base rates'!K$110)\n+($H568*'fnd base rates'!K$111)\n+($I568*'fnd base rates'!K$112)\n+($J568*'fnd base rates'!K$113)\n+($K568*'fnd base rates'!K$114)\n+($M568*'fnd base rates'!K$116)\n+($N568*'fnd base rates'!K$117)\n+($O568*'fnd base rates'!K$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,11)))\n*$R568","v":5294.3212459199995},{"$f":"(($D568*'fnd base rates'!L$107)\n+($E568*'fnd base rates'!L$108)\n+($F568*'fnd base rates'!L$109)\n+($G568*'fnd base rates'!L$110)\n+($H568*'fnd base rates'!L$111)\n+($I568*'fnd base rates'!L$112)\n+($J568*'fnd base rates'!L$113)\n+($K568*'fnd base rates'!L$114)\n+($M568*'fnd base rates'!L$116)\n+($N568*'fnd base rates'!L$117)\n+($O568*'fnd base rates'!L$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,12)))","v":5986.5556839999999},{"$f":"(($D568*'fnd base rates'!M$107)\n+($E568*'fnd base rates'!M$108)\n+($F568*'fnd base rates'!M$109)\n+($G568*'fnd base rates'!M$110)\n+($H568*'fnd base rates'!M$111)\n+($I568*'fnd base rates'!M$112)\n+($J568*'fnd base rates'!M$113)\n+($K568*'fnd base rates'!M$114)\n+($M568*'fnd base rates'!M$116)\n+($N568*'fnd base rates'!M$117)\n+($O568*'fnd base rates'!M$118)\n+($P568*VLOOKUP($S568+12,rate_basefnd,13)))","v":0},51391.414890780004,null,481035285,"481","035","285",1,5,51391.414890780004,10278,0,10278,null,null,null,null,null,10372,8,10380,-102,10278,0,10278]
[481,481035307,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D569","v":0},{"$f":"'fnd enro'!E569","v":0},{"$f":"'fnd enro'!F569","v":1},{"$f":"'fnd enro'!G569","v":0},{"$f":"'fnd enro'!H569","v":0},{"$f":"'fnd enro'!I569","v":0},{"$f":"'fnd enro'!J569","v":0},{"$f":"'fnd enro'!K569","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L569","v":0},{"$f":"'fnd enro'!M569+'fnd enro'!N569","v":0},{"$f":"'fnd enro'!O569","v":0},{"$f":"'fnd enro'!P569","v":0},{"$f":"'fnd enro'!Q569","v":0},{"$f":"'fnd enro'!S569","v":1},1.085,{"$f":"VALUE('fnd enro'!R569)","v":3},null,{"$f":"(($D569*'fnd base rates'!C$107)\n+($E569*'fnd base rates'!C$108)\n+($F569*'fnd base rates'!C$109)\n+($G569*'fnd base rates'!C$110)\n+($H569*'fnd base rates'!C$111)\n+($I569*'fnd base rates'!C$112)\n+($J569*'fnd base rates'!C$113)\n+($K569*'fnd base rates'!C$114)\n+($M569*'fnd base rates'!C$116)\n+($N569*'fnd base rates'!C$117)\n+($O569*'fnd base rates'!C$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,3)))\n*$R569","v":547.15345541500005},{"$f":"(($D569*'fnd base rates'!D$107)\n+($E569*'fnd base rates'!D$108)\n+($F569*'fnd base rates'!D$109)\n+($G569*'fnd base rates'!D$110)\n+($H569*'fnd base rates'!D$111)\n+($I569*'fnd base rates'!D$112)\n+($J569*'fnd base rates'!D$113)\n+($K569*'fnd base rates'!D$114)\n+($M569*'fnd base rates'!D$116)\n+($N569*'fnd base rates'!D$117)\n+($O569*'fnd base rates'!D$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,4)))\n*$R569","v":783.31574999999998},{"$f":"(($D569*'fnd base rates'!E$107)\n+($E569*'fnd base rates'!E$108)\n+($F569*'fnd base rates'!E$109)\n+($G569*'fnd base rates'!E$110)\n+($H569*'fnd base rates'!E$111)\n+($I569*'fnd base rates'!E$112)\n+($J569*'fnd base rates'!E$113)\n+($K569*'fnd base rates'!E$114)\n+($M569*'fnd base rates'!E$116)\n+($N569*'fnd base rates'!E$117)\n+($O569*'fnd base rates'!E$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,5)))\n*$R569","v":3966.0739794549995},{"$f":"(($D569*'fnd base rates'!F$107)\n+($E569*'fnd base rates'!F$108)\n+($F569*'fnd base rates'!F$109)\n+($G569*'fnd base rates'!F$110)\n+($H569*'fnd base rates'!F$111)\n+($I569*'fnd base rates'!F$112)\n+($J569*'fnd base rates'!F$113)\n+($K569*'fnd base rates'!F$114)\n+($M569*'fnd base rates'!F$116)\n+($N569*'fnd base rates'!F$117)\n+($O569*'fnd base rates'!F$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,6)))\n*$R569","v":1270.7284023350001},{"$f":"(($D569*'fnd base rates'!G$107)\n+($E569*'fnd base rates'!G$108)\n+($F569*'fnd base rates'!G$109)\n+($G569*'fnd base rates'!G$110)\n+($H569*'fnd base rates'!G$111)\n+($I569*'fnd base rates'!G$112)\n+($J569*'fnd base rates'!G$113)\n+($K569*'fnd base rates'!G$114)\n+($M569*'fnd base rates'!G$116)\n+($N569*'fnd base rates'!G$117)\n+($O569*'fnd base rates'!G$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,7)))\n*$R569","v":160.17139551},{"$f":"(($D569*'fnd base rates'!H$107)\n+($E569*'fnd base rates'!H$108)\n+($F569*'fnd base rates'!H$109)\n+($G569*'fnd base rates'!H$110)\n+($H569*'fnd base rates'!H$111)\n+($I569*'fnd base rates'!H$112)\n+($J569*'fnd base rates'!H$113)\n+($K569*'fnd base rates'!H$114)\n+($M569*'fnd base rates'!H$116)\n+($N569*'fnd base rates'!H$117)\n+($O569*'fnd base rates'!H$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D569*'fnd base rates'!I$107)\n+($E569*'fnd base rates'!I$108)\n+($F569*'fnd base rates'!I$109)\n+($G569*'fnd base rates'!I$110)\n+($H569*'fnd base rates'!I$111)\n+($I569*'fnd base rates'!I$112)\n+($J569*'fnd base rates'!I$113)\n+($K569*'fnd base rates'!I$114)\n+($M569*'fnd base rates'!I$116)\n+($N569*'fnd base rates'!I$117)\n+($O569*'fnd base rates'!I$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,9)))\n*$R569","v":261.36564999999996},{"$f":"(($D569*'fnd base rates'!J$107)\n+($E569*'fnd base rates'!J$108)\n+($F569*'fnd base rates'!J$109)\n+($G569*'fnd base rates'!J$110)\n+($H569*'fnd base rates'!J$111)\n+($I569*'fnd base rates'!J$112)\n+($J569*'fnd base rates'!J$113)\n+($K569*'fnd base rates'!J$114)\n+($M569*'fnd base rates'!J$116)\n+($N569*'fnd base rates'!J$117)\n+($O569*'fnd base rates'!J$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,10)))\n*$R569","v":103.9864},{"$f":"(($D569*'fnd base rates'!K$107)\n+($E569*'fnd base rates'!K$108)\n+($F569*'fnd base rates'!K$109)\n+($G569*'fnd base rates'!K$110)\n+($H569*'fnd base rates'!K$111)\n+($I569*'fnd base rates'!K$112)\n+($J569*'fnd base rates'!K$113)\n+($K569*'fnd base rates'!K$114)\n+($M569*'fnd base rates'!K$116)\n+($N569*'fnd base rates'!K$117)\n+($O569*'fnd base rates'!K$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,11)))\n*$R569","v":1124.10034898},{"$f":"(($D569*'fnd base rates'!L$107)\n+($E569*'fnd base rates'!L$108)\n+($F569*'fnd base rates'!L$109)\n+($G569*'fnd base rates'!L$110)\n+($H569*'fnd base rates'!L$111)\n+($I569*'fnd base rates'!L$112)\n+($J569*'fnd base rates'!L$113)\n+($K569*'fnd base rates'!L$114)\n+($M569*'fnd base rates'!L$116)\n+($N569*'fnd base rates'!L$117)\n+($O569*'fnd base rates'!L$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,12)))","v":1189.8714210000001},{"$f":"(($D569*'fnd base rates'!M$107)\n+($E569*'fnd base rates'!M$108)\n+($F569*'fnd base rates'!M$109)\n+($G569*'fnd base rates'!M$110)\n+($H569*'fnd base rates'!M$111)\n+($I569*'fnd base rates'!M$112)\n+($J569*'fnd base rates'!M$113)\n+($K569*'fnd base rates'!M$114)\n+($M569*'fnd base rates'!M$116)\n+($N569*'fnd base rates'!M$117)\n+($O569*'fnd base rates'!M$118)\n+($P569*VLOOKUP($S569+12,rate_basefnd,13)))","v":0},9900.4238726949989,null,481035307,"481","035","307",1,1,9900.4238726949989,9900,0,9900,null,null,null,null,null,9993,0,9993,-93,9900,0,9900]
[481,481035625,"BOSTON RENAISSANCE",{"$f":"'fnd enro'!D570","v":1},{"$f":"'fnd enro'!E570","v":0},{"$f":"'fnd enro'!F570","v":0},{"$f":"'fnd enro'!G570","v":0},{"$f":"'fnd enro'!H570","v":0},{"$f":"'fnd enro'!I570","v":0},{"$f":"'fnd enro'!J570","v":0},{"$f":"'fnd enro'!K570","v":0},{"$f":"'fnd enro'!L570","v":0},{"$f":"'fnd enro'!M570+'fnd enro'!N570","v":0},{"$f":"'fnd enro'!O570","v":0},{"$f":"'fnd enro'!P570","v":0},{"$f":"'fnd enro'!Q570","v":0},{"$f":"'fnd enro'!S570","v":1},1.085,{"$f":"VALUE('fnd enro'!R570)","v":4},null,{"$f":"(($D570*'fnd base rates'!C$107)\n+($E570*'fnd base rates'!C$108)\n+($F570*'fnd base rates'!C$109)\n+($G570*'fnd base rates'!C$110)\n+($H570*'fnd base rates'!C$111)\n+($I570*'fnd base rates'!C$112)\n+($J570*'fnd base rates'!C$113)\n+($K570*'fnd base rates'!C$114)\n+($M570*'fnd base rates'!C$116)\n+($N570*'fnd base rates'!C$117)\n+($O570*'fnd base rates'!C$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,3)))\n*$R570","v":216.85894999999999},{"$f":"(($D570*'fnd base rates'!D$107)\n+($E570*'fnd base rates'!D$108)\n+($F570*'fnd base rates'!D$109)\n+($G570*'fnd base rates'!D$110)\n+($H570*'fnd base rates'!D$111)\n+($I570*'fnd base rates'!D$112)\n+($J570*'fnd base rates'!D$113)\n+($K570*'fnd base rates'!D$114)\n+($M570*'fnd base rates'!D$116)\n+($N570*'fnd base rates'!D$117)\n+($O570*'fnd base rates'!D$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,4)))\n*$R570","v":391.65245000000004},{"$f":"(($D570*'fnd base rates'!E$107)\n+($E570*'fnd base rates'!E$108)\n+($F570*'fnd base rates'!E$109)\n+($G570*'fnd base rates'!E$110)\n+($H570*'fnd base rates'!E$111)\n+($I570*'fnd base rates'!E$112)\n+($J570*'fnd base rates'!E$113)\n+($K570*'fnd base rates'!E$114)\n+($M570*'fnd base rates'!E$116)\n+($N570*'fnd base rates'!E$117)\n+($O570*'fnd base rates'!E$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,5)))\n*$R570","v":1795.8703},{"$f":"(($D570*'fnd base rates'!F$107)\n+($E570*'fnd base rates'!F$108)\n+($F570*'fnd base rates'!F$109)\n+($G570*'fnd base rates'!F$110)\n+($H570*'fnd base rates'!F$111)\n+($I570*'fnd base rates'!F$112)\n+($J570*'fnd base rates'!F$113)\n+($K570*'fnd base rates'!F$114)\n+($M570*'fnd base rates'!F$116)\n+($N570*'fnd base rates'!F$117)\n+($O570*'fnd base rates'!F$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,6)))\n*$R570","v":460.58249999999998},{"$f":"(($D570*'fnd base rates'!G$107)\n+($E570*'fnd base rates'!G$108)\n+($F570*'fnd base rates'!G$109)\n+($G570*'fnd base rates'!G$110)\n+($H570*'fnd base rates'!G$111)\n+($I570*'fnd base rates'!G$112)\n+($J570*'fnd base rates'!G$113)\n+($K570*'fnd base rates'!G$114)\n+($M570*'fnd base rates'!G$116)\n+($N570*'fnd base rates'!G$117)\n+($O570*'fnd base rates'!G$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,7)))\n*$R570","v":71.02409999999999},{"$f":"(($D570*'fnd base rates'!H$107)\n+($E570*'fnd base rates'!H$108)\n+($F570*'fnd base rates'!H$109)\n+($G570*'fnd base rates'!H$110)\n+($H570*'fnd base rates'!H$111)\n+($I570*'fnd base rates'!H$112)\n+($J570*'fnd base rates'!H$113)\n+($K570*'fnd base rates'!H$114)\n+($M570*'fnd base rates'!H$116)\n+($N570*'fnd base rates'!H$117)\n+($O570*'fnd base rates'!H$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,8)))","v":239.56},{"$f":"(($D570*'fnd base rates'!I$107)\n+($E570*'fnd base rates'!I$108)\n+($F570*'fnd base rates'!I$109)\n+($G570*'fnd base rates'!I$110)\n+($H570*'fnd base rates'!I$111)\n+($I570*'fnd base rates'!I$112)\n+($J570*'fnd base rates'!I$113)\n+($K570*'fnd base rates'!I$114)\n+($M570*'fnd base rates'!I$116)\n+($N570*'fnd base rates'!I$117)\n+($O570*'fnd base rates'!I$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,9)))\n*$R570","v":130.66655},{"$f":"(($D570*'fnd base rates'!J$107)\n+($E570*'fnd base rates'!J$108)\n+($F570*'fnd base rates'!J$109)\n+($G570*'fnd base rates'!J$110)\n+($H570*'fnd base rates'!J$111)\n+($I570*'fnd base rates'!J$112)\n+($J570*'fnd base rates'!J$113)\n+($K570*'fnd base rates'!J$114)\n+($M570*'fnd base rates'!J$116)\n+($N570*'fnd base rates'!J$117)\n+($O570*'fnd base rates'!J$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,10)))\n*$R570","v":51.960650000000001},{"$f":"(($D570*'fnd base rates'!K$107)\n+($E570*'fnd base rates'!K$108)\n+($F570*'fnd base rates'!K$109)\n+($G570*'fnd base rates'!K$110)\n+($H570*'fnd base rates'!K$111)\n+($I570*'fnd base rates'!K$112)\n+($J570*'fnd base rates'!K$113)\n+($K570*'fnd base rates'!K$114)\n+($M570*'fnd base rates'!K$116)\n+($N570*'fnd base rates'!K$117)\n+($O570*'fnd base rates'!K$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,11)))\n*$R570","v":498.69854999999995},{"$f":"(($D570*'fnd base rates'!L$107)\n+($E570*'fnd base rates'!L$108)\n+($F570*'fnd base rates'!L$109)\n+($G570*'fnd base rates'!L$110)\n+($H570*'fnd base rates'!L$111)\n+($I570*'fnd base rates'!L$112)\n+($J570*'fnd base rates'!L$113)\n+($K570*'fnd base rates'!L$114)\n+($M570*'fnd base rates'!L$116)\n+($N570*'fnd base rates'!L$117)\n+($O570*'fnd base rates'!L$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,12)))","v":529.72},{"$f":"(($D570*'fnd base rates'!M$107)\n+($E570*'fnd base rates'!M$108)\n+($F570*'fnd base rates'!M$109)\n+($G570*'fnd base rates'!M$110)\n+($H570*'fnd base rates'!M$111)\n+($I570*'fnd base rates'!M$112)\n+($J570*'fnd base rates'!M$113)\n+($K570*'fnd base rates'!M$114)\n+($M570*'fnd base rates'!M$116)\n+($N570*'fnd base rates'!M$117)\n+($O570*'fnd base rates'!M$118)\n+($P570*VLOOKUP($S570+12,rate_basefnd,13)))","v":0},4386.5940499999997,null,481035625,"481","035","625",1,1,4386.5940499999997,4387,0,4387,null,null,null,null,null,4433,0,4433,-46,4387,0,4387]
[482,482204007,"RIVER VALLEY",{"$f":"'fnd enro'!D571","v":0},{"$f":"'fnd enro'!E571","v":0},{"$f":"'fnd enro'!F571","v":6},{"$f":"'fnd enro'!G571","v":36},{"$f":"'fnd enro'!H571","v":19},{"$f":"'fnd enro'!I571","v":0},{"$f":"'fnd enro'!J571","v":0},{"$f":"'fnd enro'!K571","v":2.3119000000000001},{"$f":"'fnd enro'!L571","v":0},{"$f":"'fnd enro'!M571+'fnd enro'!N571","v":0},{"$f":"'fnd enro'!O571","v":0},{"$f":"'fnd enro'!P571","v":0},{"$f":"'fnd enro'!Q571","v":9},{"$f":"'fnd enro'!S571","v":61},1,{"$f":"VALUE('fnd enro'!R571)","v":5},null,{"$f":"(($D571*'fnd base rates'!C$107)\n+($E571*'fnd base rates'!C$108)\n+($F571*'fnd base rates'!C$109)\n+($G571*'fnd base rates'!C$110)\n+($H571*'fnd base rates'!C$111)\n+($I571*'fnd base rates'!C$112)\n+($J571*'fnd base rates'!C$113)\n+($K571*'fnd base rates'!C$114)\n+($M571*'fnd base rates'!C$116)\n+($N571*'fnd base rates'!C$117)\n+($O571*'fnd base rates'!C$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,3)))\n*$R571","v":31250.232839},{"$f":"(($D571*'fnd base rates'!D$107)\n+($E571*'fnd base rates'!D$108)\n+($F571*'fnd base rates'!D$109)\n+($G571*'fnd base rates'!D$110)\n+($H571*'fnd base rates'!D$111)\n+($I571*'fnd base rates'!D$112)\n+($J571*'fnd base rates'!D$113)\n+($K571*'fnd base rates'!D$114)\n+($M571*'fnd base rates'!D$116)\n+($N571*'fnd base rates'!D$117)\n+($O571*'fnd base rates'!D$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,4)))\n*$R571","v":46354.020000000004},{"$f":"(($D571*'fnd base rates'!E$107)\n+($E571*'fnd base rates'!E$108)\n+($F571*'fnd base rates'!E$109)\n+($G571*'fnd base rates'!E$110)\n+($H571*'fnd base rates'!E$111)\n+($I571*'fnd base rates'!E$112)\n+($J571*'fnd base rates'!E$113)\n+($K571*'fnd base rates'!E$114)\n+($M571*'fnd base rates'!E$116)\n+($N571*'fnd base rates'!E$117)\n+($O571*'fnd base rates'!E$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,5)))\n*$R571","v":238027.86110300003},{"$f":"(($D571*'fnd base rates'!F$107)\n+($E571*'fnd base rates'!F$108)\n+($F571*'fnd base rates'!F$109)\n+($G571*'fnd base rates'!F$110)\n+($H571*'fnd base rates'!F$111)\n+($I571*'fnd base rates'!F$112)\n+($J571*'fnd base rates'!F$113)\n+($K571*'fnd base rates'!F$114)\n+($M571*'fnd base rates'!F$116)\n+($N571*'fnd base rates'!F$117)\n+($O571*'fnd base rates'!F$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,6)))\n*$R571","v":66922.533311000007},{"$f":"(($D571*'fnd base rates'!G$107)\n+($E571*'fnd base rates'!G$108)\n+($F571*'fnd base rates'!G$109)\n+($G571*'fnd base rates'!G$110)\n+($H571*'fnd base rates'!G$111)\n+($I571*'fnd base rates'!G$112)\n+($J571*'fnd base rates'!G$113)\n+($K571*'fnd base rates'!G$114)\n+($M571*'fnd base rates'!G$116)\n+($N571*'fnd base rates'!G$117)\n+($O571*'fnd base rates'!G$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,7)))\n*$R571","v":10311.787765999999},{"$f":"(($D571*'fnd base rates'!H$107)\n+($E571*'fnd base rates'!H$108)\n+($F571*'fnd base rates'!H$109)\n+($G571*'fnd base rates'!H$110)\n+($H571*'fnd base rates'!H$111)\n+($I571*'fnd base rates'!H$112)\n+($J571*'fnd base rates'!H$113)\n+($K571*'fnd base rates'!H$114)\n+($M571*'fnd base rates'!H$116)\n+($N571*'fnd base rates'!H$117)\n+($O571*'fnd base rates'!H$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,8)))","v":30281.111269999998},{"$f":"(($D571*'fnd base rates'!I$107)\n+($E571*'fnd base rates'!I$108)\n+($F571*'fnd base rates'!I$109)\n+($G571*'fnd base rates'!I$110)\n+($H571*'fnd base rates'!I$111)\n+($I571*'fnd base rates'!I$112)\n+($J571*'fnd base rates'!I$113)\n+($K571*'fnd base rates'!I$114)\n+($M571*'fnd base rates'!I$116)\n+($N571*'fnd base rates'!I$117)\n+($O571*'fnd base rates'!I$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,9)))\n*$R571","v":17124.66},{"$f":"(($D571*'fnd base rates'!J$107)\n+($E571*'fnd base rates'!J$108)\n+($F571*'fnd base rates'!J$109)\n+($G571*'fnd base rates'!J$110)\n+($H571*'fnd base rates'!J$111)\n+($I571*'fnd base rates'!J$112)\n+($J571*'fnd base rates'!J$113)\n+($K571*'fnd base rates'!J$114)\n+($M571*'fnd base rates'!J$116)\n+($N571*'fnd base rates'!J$117)\n+($O571*'fnd base rates'!J$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,10)))\n*$R571","v":14965.66},{"$f":"(($D571*'fnd base rates'!K$107)\n+($E571*'fnd base rates'!K$108)\n+($F571*'fnd base rates'!K$109)\n+($G571*'fnd base rates'!K$110)\n+($H571*'fnd base rates'!K$111)\n+($I571*'fnd base rates'!K$112)\n+($J571*'fnd base rates'!K$113)\n+($K571*'fnd base rates'!K$114)\n+($M571*'fnd base rates'!K$116)\n+($N571*'fnd base rates'!K$117)\n+($O571*'fnd base rates'!K$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,11)))\n*$R571","v":64667.538468000006},{"$f":"(($D571*'fnd base rates'!L$107)\n+($E571*'fnd base rates'!L$108)\n+($F571*'fnd base rates'!L$109)\n+($G571*'fnd base rates'!L$110)\n+($H571*'fnd base rates'!L$111)\n+($I571*'fnd base rates'!L$112)\n+($J571*'fnd base rates'!L$113)\n+($K571*'fnd base rates'!L$114)\n+($M571*'fnd base rates'!L$116)\n+($N571*'fnd base rates'!L$117)\n+($O571*'fnd base rates'!L$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,12)))","v":76840.656681000008},{"$f":"(($D571*'fnd base rates'!M$107)\n+($E571*'fnd base rates'!M$108)\n+($F571*'fnd base rates'!M$109)\n+($G571*'fnd base rates'!M$110)\n+($H571*'fnd base rates'!M$111)\n+($I571*'fnd base rates'!M$112)\n+($J571*'fnd base rates'!M$113)\n+($K571*'fnd base rates'!M$114)\n+($M571*'fnd base rates'!M$116)\n+($N571*'fnd base rates'!M$117)\n+($O571*'fnd base rates'!M$118)\n+($P571*VLOOKUP($S571+12,rate_basefnd,13)))","v":0},596746.06143800006,null,482204007,"482","204","007",1,61,596746.06143800006,9783,0,9783,null,null,null,null,null,9874,2,9876,-93,9783,0,9783]
[482,482204030,"RIVER VALLEY",{"$f":"'fnd enro'!D572","v":0},{"$f":"'fnd enro'!E572","v":0},{"$f":"'fnd enro'!F572","v":0},{"$f":"'fnd enro'!G572","v":0},{"$f":"'fnd enro'!H572","v":1},{"$f":"'fnd enro'!I572","v":0},{"$f":"'fnd enro'!J572","v":0},{"$f":"'fnd enro'!K572","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L572","v":0},{"$f":"'fnd enro'!M572+'fnd enro'!N572","v":0},{"$f":"'fnd enro'!O572","v":0},{"$f":"'fnd enro'!P572","v":0},{"$f":"'fnd enro'!Q572","v":0},{"$f":"'fnd enro'!S572","v":1},1,{"$f":"VALUE('fnd enro'!R572)","v":6},null,{"$f":"(($D572*'fnd base rates'!C$107)\n+($E572*'fnd base rates'!C$108)\n+($F572*'fnd base rates'!C$109)\n+($G572*'fnd base rates'!C$110)\n+($H572*'fnd base rates'!C$111)\n+($I572*'fnd base rates'!C$112)\n+($J572*'fnd base rates'!C$113)\n+($K572*'fnd base rates'!C$114)\n+($M572*'fnd base rates'!C$116)\n+($N572*'fnd base rates'!C$117)\n+($O572*'fnd base rates'!C$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,3)))\n*$R572","v":504.28889900000001},{"$f":"(($D572*'fnd base rates'!D$107)\n+($E572*'fnd base rates'!D$108)\n+($F572*'fnd base rates'!D$109)\n+($G572*'fnd base rates'!D$110)\n+($H572*'fnd base rates'!D$111)\n+($I572*'fnd base rates'!D$112)\n+($J572*'fnd base rates'!D$113)\n+($K572*'fnd base rates'!D$114)\n+($M572*'fnd base rates'!D$116)\n+($N572*'fnd base rates'!D$117)\n+($O572*'fnd base rates'!D$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,4)))\n*$R572","v":721.95},{"$f":"(($D572*'fnd base rates'!E$107)\n+($E572*'fnd base rates'!E$108)\n+($F572*'fnd base rates'!E$109)\n+($G572*'fnd base rates'!E$110)\n+($H572*'fnd base rates'!E$111)\n+($I572*'fnd base rates'!E$112)\n+($J572*'fnd base rates'!E$113)\n+($K572*'fnd base rates'!E$114)\n+($M572*'fnd base rates'!E$116)\n+($N572*'fnd base rates'!E$117)\n+($O572*'fnd base rates'!E$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,5)))\n*$R572","v":3258.1077230000001},{"$f":"(($D572*'fnd base rates'!F$107)\n+($E572*'fnd base rates'!F$108)\n+($F572*'fnd base rates'!F$109)\n+($G572*'fnd base rates'!F$110)\n+($H572*'fnd base rates'!F$111)\n+($I572*'fnd base rates'!F$112)\n+($J572*'fnd base rates'!F$113)\n+($K572*'fnd base rates'!F$114)\n+($M572*'fnd base rates'!F$116)\n+($N572*'fnd base rates'!F$117)\n+($O572*'fnd base rates'!F$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,6)))\n*$R572","v":933.31825099999992},{"$f":"(($D572*'fnd base rates'!G$107)\n+($E572*'fnd base rates'!G$108)\n+($F572*'fnd base rates'!G$109)\n+($G572*'fnd base rates'!G$110)\n+($H572*'fnd base rates'!G$111)\n+($I572*'fnd base rates'!G$112)\n+($J572*'fnd base rates'!G$113)\n+($K572*'fnd base rates'!G$114)\n+($M572*'fnd base rates'!G$116)\n+($N572*'fnd base rates'!G$117)\n+($O572*'fnd base rates'!G$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,7)))\n*$R572","v":158.65340599999999},{"$f":"(($D572*'fnd base rates'!H$107)\n+($E572*'fnd base rates'!H$108)\n+($F572*'fnd base rates'!H$109)\n+($G572*'fnd base rates'!H$110)\n+($H572*'fnd base rates'!H$111)\n+($I572*'fnd base rates'!H$112)\n+($J572*'fnd base rates'!H$113)\n+($K572*'fnd base rates'!H$114)\n+($M572*'fnd base rates'!H$116)\n+($N572*'fnd base rates'!H$117)\n+($O572*'fnd base rates'!H$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D572*'fnd base rates'!I$107)\n+($E572*'fnd base rates'!I$108)\n+($F572*'fnd base rates'!I$109)\n+($G572*'fnd base rates'!I$110)\n+($H572*'fnd base rates'!I$111)\n+($I572*'fnd base rates'!I$112)\n+($J572*'fnd base rates'!I$113)\n+($K572*'fnd base rates'!I$114)\n+($M572*'fnd base rates'!I$116)\n+($N572*'fnd base rates'!I$117)\n+($O572*'fnd base rates'!I$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,9)))\n*$R572","v":320.64},{"$f":"(($D572*'fnd base rates'!J$107)\n+($E572*'fnd base rates'!J$108)\n+($F572*'fnd base rates'!J$109)\n+($G572*'fnd base rates'!J$110)\n+($H572*'fnd base rates'!J$111)\n+($I572*'fnd base rates'!J$112)\n+($J572*'fnd base rates'!J$113)\n+($K572*'fnd base rates'!J$114)\n+($M572*'fnd base rates'!J$116)\n+($N572*'fnd base rates'!J$117)\n+($O572*'fnd base rates'!J$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,10)))\n*$R572","v":234.79},{"$f":"(($D572*'fnd base rates'!K$107)\n+($E572*'fnd base rates'!K$108)\n+($F572*'fnd base rates'!K$109)\n+($G572*'fnd base rates'!K$110)\n+($H572*'fnd base rates'!K$111)\n+($I572*'fnd base rates'!K$112)\n+($J572*'fnd base rates'!K$113)\n+($K572*'fnd base rates'!K$114)\n+($M572*'fnd base rates'!K$116)\n+($N572*'fnd base rates'!K$117)\n+($O572*'fnd base rates'!K$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,11)))\n*$R572","v":1113.3671880000002},{"$f":"(($D572*'fnd base rates'!L$107)\n+($E572*'fnd base rates'!L$108)\n+($F572*'fnd base rates'!L$109)\n+($G572*'fnd base rates'!L$110)\n+($H572*'fnd base rates'!L$111)\n+($I572*'fnd base rates'!L$112)\n+($J572*'fnd base rates'!L$113)\n+($K572*'fnd base rates'!L$114)\n+($M572*'fnd base rates'!L$116)\n+($N572*'fnd base rates'!L$117)\n+($O572*'fnd base rates'!L$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D572*'fnd base rates'!M$107)\n+($E572*'fnd base rates'!M$108)\n+($F572*'fnd base rates'!M$109)\n+($G572*'fnd base rates'!M$110)\n+($H572*'fnd base rates'!M$111)\n+($I572*'fnd base rates'!M$112)\n+($J572*'fnd base rates'!M$113)\n+($K572*'fnd base rates'!M$114)\n+($M572*'fnd base rates'!M$116)\n+($N572*'fnd base rates'!M$117)\n+($O572*'fnd base rates'!M$118)\n+($P572*VLOOKUP($S572+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,482204030,"482","204","030",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[482,482204105,"RIVER VALLEY",{"$f":"'fnd enro'!D573","v":0},{"$f":"'fnd enro'!E573","v":0},{"$f":"'fnd enro'!F573","v":1},{"$f":"'fnd enro'!G573","v":1},{"$f":"'fnd enro'!H573","v":1},{"$f":"'fnd enro'!I573","v":0},{"$f":"'fnd enro'!J573","v":0},{"$f":"'fnd enro'!K573","v":0.1137},{"$f":"'fnd enro'!L573","v":0},{"$f":"'fnd enro'!M573+'fnd enro'!N573","v":0},{"$f":"'fnd enro'!O573","v":0},{"$f":"'fnd enro'!P573","v":0},{"$f":"'fnd enro'!Q573","v":0},{"$f":"'fnd enro'!S573","v":3},1,{"$f":"VALUE('fnd enro'!R573)","v":2},null,{"$f":"(($D573*'fnd base rates'!C$107)\n+($E573*'fnd base rates'!C$108)\n+($F573*'fnd base rates'!C$109)\n+($G573*'fnd base rates'!C$110)\n+($H573*'fnd base rates'!C$111)\n+($I573*'fnd base rates'!C$112)\n+($J573*'fnd base rates'!C$113)\n+($K573*'fnd base rates'!C$114)\n+($M573*'fnd base rates'!C$116)\n+($N573*'fnd base rates'!C$117)\n+($O573*'fnd base rates'!C$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,3)))\n*$R573","v":1512.8666969999999},{"$f":"(($D573*'fnd base rates'!D$107)\n+($E573*'fnd base rates'!D$108)\n+($F573*'fnd base rates'!D$109)\n+($G573*'fnd base rates'!D$110)\n+($H573*'fnd base rates'!D$111)\n+($I573*'fnd base rates'!D$112)\n+($J573*'fnd base rates'!D$113)\n+($K573*'fnd base rates'!D$114)\n+($M573*'fnd base rates'!D$116)\n+($N573*'fnd base rates'!D$117)\n+($O573*'fnd base rates'!D$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,4)))\n*$R573","v":2165.8500000000004},{"$f":"(($D573*'fnd base rates'!E$107)\n+($E573*'fnd base rates'!E$108)\n+($F573*'fnd base rates'!E$109)\n+($G573*'fnd base rates'!E$110)\n+($H573*'fnd base rates'!E$111)\n+($I573*'fnd base rates'!E$112)\n+($J573*'fnd base rates'!E$113)\n+($K573*'fnd base rates'!E$114)\n+($M573*'fnd base rates'!E$116)\n+($N573*'fnd base rates'!E$117)\n+($O573*'fnd base rates'!E$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,5)))\n*$R573","v":10568.803169000001},{"$f":"(($D573*'fnd base rates'!F$107)\n+($E573*'fnd base rates'!F$108)\n+($F573*'fnd base rates'!F$109)\n+($G573*'fnd base rates'!F$110)\n+($H573*'fnd base rates'!F$111)\n+($I573*'fnd base rates'!F$112)\n+($J573*'fnd base rates'!F$113)\n+($K573*'fnd base rates'!F$114)\n+($M573*'fnd base rates'!F$116)\n+($N573*'fnd base rates'!F$117)\n+($O573*'fnd base rates'!F$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,6)))\n*$R573","v":3275.6747529999998},{"$f":"(($D573*'fnd base rates'!G$107)\n+($E573*'fnd base rates'!G$108)\n+($F573*'fnd base rates'!G$109)\n+($G573*'fnd base rates'!G$110)\n+($H573*'fnd base rates'!G$111)\n+($I573*'fnd base rates'!G$112)\n+($J573*'fnd base rates'!G$113)\n+($K573*'fnd base rates'!G$114)\n+($M573*'fnd base rates'!G$116)\n+($N573*'fnd base rates'!G$117)\n+($O573*'fnd base rates'!G$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,7)))\n*$R573","v":453.92021799999998},{"$f":"(($D573*'fnd base rates'!H$107)\n+($E573*'fnd base rates'!H$108)\n+($F573*'fnd base rates'!H$109)\n+($G573*'fnd base rates'!H$110)\n+($H573*'fnd base rates'!H$111)\n+($I573*'fnd base rates'!H$112)\n+($J573*'fnd base rates'!H$113)\n+($K573*'fnd base rates'!H$114)\n+($M573*'fnd base rates'!H$116)\n+($N573*'fnd base rates'!H$117)\n+($O573*'fnd base rates'!H$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,8)))","v":1480.9712099999999},{"$f":"(($D573*'fnd base rates'!I$107)\n+($E573*'fnd base rates'!I$108)\n+($F573*'fnd base rates'!I$109)\n+($G573*'fnd base rates'!I$110)\n+($H573*'fnd base rates'!I$111)\n+($I573*'fnd base rates'!I$112)\n+($J573*'fnd base rates'!I$113)\n+($K573*'fnd base rates'!I$114)\n+($M573*'fnd base rates'!I$116)\n+($N573*'fnd base rates'!I$117)\n+($O573*'fnd base rates'!I$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,9)))\n*$R573","v":802.42},{"$f":"(($D573*'fnd base rates'!J$107)\n+($E573*'fnd base rates'!J$108)\n+($F573*'fnd base rates'!J$109)\n+($G573*'fnd base rates'!J$110)\n+($H573*'fnd base rates'!J$111)\n+($I573*'fnd base rates'!J$112)\n+($J573*'fnd base rates'!J$113)\n+($K573*'fnd base rates'!J$114)\n+($M573*'fnd base rates'!J$116)\n+($N573*'fnd base rates'!J$117)\n+($O573*'fnd base rates'!J$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,10)))\n*$R573","v":474.36},{"$f":"(($D573*'fnd base rates'!K$107)\n+($E573*'fnd base rates'!K$108)\n+($F573*'fnd base rates'!K$109)\n+($G573*'fnd base rates'!K$110)\n+($H573*'fnd base rates'!K$111)\n+($I573*'fnd base rates'!K$112)\n+($J573*'fnd base rates'!K$113)\n+($K573*'fnd base rates'!K$114)\n+($M573*'fnd base rates'!K$116)\n+($N573*'fnd base rates'!K$117)\n+($O573*'fnd base rates'!K$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,11)))\n*$R573","v":3185.4415640000002},{"$f":"(($D573*'fnd base rates'!L$107)\n+($E573*'fnd base rates'!L$108)\n+($F573*'fnd base rates'!L$109)\n+($G573*'fnd base rates'!L$110)\n+($H573*'fnd base rates'!L$111)\n+($I573*'fnd base rates'!L$112)\n+($J573*'fnd base rates'!L$113)\n+($K573*'fnd base rates'!L$114)\n+($M573*'fnd base rates'!L$116)\n+($N573*'fnd base rates'!L$117)\n+($O573*'fnd base rates'!L$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,12)))","v":3601.304263},{"$f":"(($D573*'fnd base rates'!M$107)\n+($E573*'fnd base rates'!M$108)\n+($F573*'fnd base rates'!M$109)\n+($G573*'fnd base rates'!M$110)\n+($H573*'fnd base rates'!M$111)\n+($I573*'fnd base rates'!M$112)\n+($J573*'fnd base rates'!M$113)\n+($K573*'fnd base rates'!M$114)\n+($M573*'fnd base rates'!M$116)\n+($N573*'fnd base rates'!M$117)\n+($O573*'fnd base rates'!M$118)\n+($P573*VLOOKUP($S573+12,rate_basefnd,13)))","v":0},27521.611874000002,null,482204105,"482","204","105",1,3,27521.611874000002,9174,0,9174,null,null,null,null,null,9265,0,9265,-91,9174,0,9174]
[482,482204128,"RIVER VALLEY",{"$f":"'fnd enro'!D574","v":0},{"$f":"'fnd enro'!E574","v":0},{"$f":"'fnd enro'!F574","v":1},{"$f":"'fnd enro'!G574","v":0},{"$f":"'fnd enro'!H574","v":0},{"$f":"'fnd enro'!I574","v":0},{"$f":"'fnd enro'!J574","v":0},{"$f":"'fnd enro'!K574","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L574","v":0},{"$f":"'fnd enro'!M574+'fnd enro'!N574","v":0},{"$f":"'fnd enro'!O574","v":0},{"$f":"'fnd enro'!P574","v":0},{"$f":"'fnd enro'!Q574","v":0},{"$f":"'fnd enro'!S574","v":1},1,{"$f":"VALUE('fnd enro'!R574)","v":9},null,{"$f":"(($D574*'fnd base rates'!C$107)\n+($E574*'fnd base rates'!C$108)\n+($F574*'fnd base rates'!C$109)\n+($G574*'fnd base rates'!C$110)\n+($H574*'fnd base rates'!C$111)\n+($I574*'fnd base rates'!C$112)\n+($J574*'fnd base rates'!C$113)\n+($K574*'fnd base rates'!C$114)\n+($M574*'fnd base rates'!C$116)\n+($N574*'fnd base rates'!C$117)\n+($O574*'fnd base rates'!C$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,3)))\n*$R574","v":504.28889900000001},{"$f":"(($D574*'fnd base rates'!D$107)\n+($E574*'fnd base rates'!D$108)\n+($F574*'fnd base rates'!D$109)\n+($G574*'fnd base rates'!D$110)\n+($H574*'fnd base rates'!D$111)\n+($I574*'fnd base rates'!D$112)\n+($J574*'fnd base rates'!D$113)\n+($K574*'fnd base rates'!D$114)\n+($M574*'fnd base rates'!D$116)\n+($N574*'fnd base rates'!D$117)\n+($O574*'fnd base rates'!D$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,4)))\n*$R574","v":721.95},{"$f":"(($D574*'fnd base rates'!E$107)\n+($E574*'fnd base rates'!E$108)\n+($F574*'fnd base rates'!E$109)\n+($G574*'fnd base rates'!E$110)\n+($H574*'fnd base rates'!E$111)\n+($I574*'fnd base rates'!E$112)\n+($J574*'fnd base rates'!E$113)\n+($K574*'fnd base rates'!E$114)\n+($M574*'fnd base rates'!E$116)\n+($N574*'fnd base rates'!E$117)\n+($O574*'fnd base rates'!E$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,5)))\n*$R574","v":3655.3677229999998},{"$f":"(($D574*'fnd base rates'!F$107)\n+($E574*'fnd base rates'!F$108)\n+($F574*'fnd base rates'!F$109)\n+($G574*'fnd base rates'!F$110)\n+($H574*'fnd base rates'!F$111)\n+($I574*'fnd base rates'!F$112)\n+($J574*'fnd base rates'!F$113)\n+($K574*'fnd base rates'!F$114)\n+($M574*'fnd base rates'!F$116)\n+($N574*'fnd base rates'!F$117)\n+($O574*'fnd base rates'!F$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,6)))\n*$R574","v":1171.178251},{"$f":"(($D574*'fnd base rates'!G$107)\n+($E574*'fnd base rates'!G$108)\n+($F574*'fnd base rates'!G$109)\n+($G574*'fnd base rates'!G$110)\n+($H574*'fnd base rates'!G$111)\n+($I574*'fnd base rates'!G$112)\n+($J574*'fnd base rates'!G$113)\n+($K574*'fnd base rates'!G$114)\n+($M574*'fnd base rates'!G$116)\n+($N574*'fnd base rates'!G$117)\n+($O574*'fnd base rates'!G$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,7)))\n*$R574","v":147.62340599999999},{"$f":"(($D574*'fnd base rates'!H$107)\n+($E574*'fnd base rates'!H$108)\n+($F574*'fnd base rates'!H$109)\n+($G574*'fnd base rates'!H$110)\n+($H574*'fnd base rates'!H$111)\n+($I574*'fnd base rates'!H$112)\n+($J574*'fnd base rates'!H$113)\n+($K574*'fnd base rates'!H$114)\n+($M574*'fnd base rates'!H$116)\n+($N574*'fnd base rates'!H$117)\n+($O574*'fnd base rates'!H$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D574*'fnd base rates'!I$107)\n+($E574*'fnd base rates'!I$108)\n+($F574*'fnd base rates'!I$109)\n+($G574*'fnd base rates'!I$110)\n+($H574*'fnd base rates'!I$111)\n+($I574*'fnd base rates'!I$112)\n+($J574*'fnd base rates'!I$113)\n+($K574*'fnd base rates'!I$114)\n+($M574*'fnd base rates'!I$116)\n+($N574*'fnd base rates'!I$117)\n+($O574*'fnd base rates'!I$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,9)))\n*$R574","v":240.89},{"$f":"(($D574*'fnd base rates'!J$107)\n+($E574*'fnd base rates'!J$108)\n+($F574*'fnd base rates'!J$109)\n+($G574*'fnd base rates'!J$110)\n+($H574*'fnd base rates'!J$111)\n+($I574*'fnd base rates'!J$112)\n+($J574*'fnd base rates'!J$113)\n+($K574*'fnd base rates'!J$114)\n+($M574*'fnd base rates'!J$116)\n+($N574*'fnd base rates'!J$117)\n+($O574*'fnd base rates'!J$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,10)))\n*$R574","v":95.84},{"$f":"(($D574*'fnd base rates'!K$107)\n+($E574*'fnd base rates'!K$108)\n+($F574*'fnd base rates'!K$109)\n+($G574*'fnd base rates'!K$110)\n+($H574*'fnd base rates'!K$111)\n+($I574*'fnd base rates'!K$112)\n+($J574*'fnd base rates'!K$113)\n+($K574*'fnd base rates'!K$114)\n+($M574*'fnd base rates'!K$116)\n+($N574*'fnd base rates'!K$117)\n+($O574*'fnd base rates'!K$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,11)))\n*$R574","v":1036.037188},{"$f":"(($D574*'fnd base rates'!L$107)\n+($E574*'fnd base rates'!L$108)\n+($F574*'fnd base rates'!L$109)\n+($G574*'fnd base rates'!L$110)\n+($H574*'fnd base rates'!L$111)\n+($I574*'fnd base rates'!L$112)\n+($J574*'fnd base rates'!L$113)\n+($K574*'fnd base rates'!L$114)\n+($M574*'fnd base rates'!L$116)\n+($N574*'fnd base rates'!L$117)\n+($O574*'fnd base rates'!L$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,12)))","v":1189.8714210000001},{"$f":"(($D574*'fnd base rates'!M$107)\n+($E574*'fnd base rates'!M$108)\n+($F574*'fnd base rates'!M$109)\n+($G574*'fnd base rates'!M$110)\n+($H574*'fnd base rates'!M$111)\n+($I574*'fnd base rates'!M$112)\n+($J574*'fnd base rates'!M$113)\n+($K574*'fnd base rates'!M$114)\n+($M574*'fnd base rates'!M$116)\n+($N574*'fnd base rates'!M$117)\n+($O574*'fnd base rates'!M$118)\n+($P574*VLOOKUP($S574+12,rate_basefnd,13)))","v":0},9256.7039580000001,null,482204128,"482","204","128",1,1,9256.7039580000001,9257,0,9257,null,null,null,null,null,9347,0,9347,-90,9257,0,9257]
[482,482204204,"RIVER VALLEY",{"$f":"'fnd enro'!D575","v":0},{"$f":"'fnd enro'!E575","v":0},{"$f":"'fnd enro'!F575","v":17},{"$f":"'fnd enro'!G575","v":76},{"$f":"'fnd enro'!H575","v":46},{"$f":"'fnd enro'!I575","v":0},{"$f":"'fnd enro'!J575","v":0},{"$f":"'fnd enro'!K575","v":5.2680999999999996},{"$f":"'fnd enro'!L575","v":0},{"$f":"'fnd enro'!M575+'fnd enro'!N575","v":0},{"$f":"'fnd enro'!O575","v":0},{"$f":"'fnd enro'!P575","v":0},{"$f":"'fnd enro'!Q575","v":12},{"$f":"'fnd enro'!S575","v":139},1,{"$f":"VALUE('fnd enro'!R575)","v":2},null,{"$f":"(($D575*'fnd base rates'!C$107)\n+($E575*'fnd base rates'!C$108)\n+($F575*'fnd base rates'!C$109)\n+($G575*'fnd base rates'!C$110)\n+($H575*'fnd base rates'!C$111)\n+($I575*'fnd base rates'!C$112)\n+($J575*'fnd base rates'!C$113)\n+($K575*'fnd base rates'!C$114)\n+($M575*'fnd base rates'!C$116)\n+($N575*'fnd base rates'!C$117)\n+($O575*'fnd base rates'!C$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,3)))\n*$R575","v":70726.996960999997},{"$f":"(($D575*'fnd base rates'!D$107)\n+($E575*'fnd base rates'!D$108)\n+($F575*'fnd base rates'!D$109)\n+($G575*'fnd base rates'!D$110)\n+($H575*'fnd base rates'!D$111)\n+($I575*'fnd base rates'!D$112)\n+($J575*'fnd base rates'!D$113)\n+($K575*'fnd base rates'!D$114)\n+($M575*'fnd base rates'!D$116)\n+($N575*'fnd base rates'!D$117)\n+($O575*'fnd base rates'!D$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,4)))\n*$R575","v":103339.77000000002},{"$f":"(($D575*'fnd base rates'!E$107)\n+($E575*'fnd base rates'!E$108)\n+($F575*'fnd base rates'!E$109)\n+($G575*'fnd base rates'!E$110)\n+($H575*'fnd base rates'!E$111)\n+($I575*'fnd base rates'!E$112)\n+($J575*'fnd base rates'!E$113)\n+($K575*'fnd base rates'!E$114)\n+($M575*'fnd base rates'!E$116)\n+($N575*'fnd base rates'!E$117)\n+($O575*'fnd base rates'!E$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,5)))\n*$R575","v":518995.43349700002},{"$f":"(($D575*'fnd base rates'!F$107)\n+($E575*'fnd base rates'!F$108)\n+($F575*'fnd base rates'!F$109)\n+($G575*'fnd base rates'!F$110)\n+($H575*'fnd base rates'!F$111)\n+($I575*'fnd base rates'!F$112)\n+($J575*'fnd base rates'!F$113)\n+($K575*'fnd base rates'!F$114)\n+($M575*'fnd base rates'!F$116)\n+($N575*'fnd base rates'!F$117)\n+($O575*'fnd base rates'!F$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,6)))\n*$R575","v":151852.216889},{"$f":"(($D575*'fnd base rates'!G$107)\n+($E575*'fnd base rates'!G$108)\n+($F575*'fnd base rates'!G$109)\n+($G575*'fnd base rates'!G$110)\n+($H575*'fnd base rates'!G$111)\n+($I575*'fnd base rates'!G$112)\n+($J575*'fnd base rates'!G$113)\n+($K575*'fnd base rates'!G$114)\n+($M575*'fnd base rates'!G$116)\n+($N575*'fnd base rates'!G$117)\n+($O575*'fnd base rates'!G$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,7)))\n*$R575","v":22444.073433999998},{"$f":"(($D575*'fnd base rates'!H$107)\n+($E575*'fnd base rates'!H$108)\n+($F575*'fnd base rates'!H$109)\n+($G575*'fnd base rates'!H$110)\n+($H575*'fnd base rates'!H$111)\n+($I575*'fnd base rates'!H$112)\n+($J575*'fnd base rates'!H$113)\n+($K575*'fnd base rates'!H$114)\n+($M575*'fnd base rates'!H$116)\n+($N575*'fnd base rates'!H$117)\n+($O575*'fnd base rates'!H$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,8)))","v":68835.292730000001},{"$f":"(($D575*'fnd base rates'!I$107)\n+($E575*'fnd base rates'!I$108)\n+($F575*'fnd base rates'!I$109)\n+($G575*'fnd base rates'!I$110)\n+($H575*'fnd base rates'!I$111)\n+($I575*'fnd base rates'!I$112)\n+($J575*'fnd base rates'!I$113)\n+($K575*'fnd base rates'!I$114)\n+($M575*'fnd base rates'!I$116)\n+($N575*'fnd base rates'!I$117)\n+($O575*'fnd base rates'!I$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,9)))\n*$R575","v":38333.61},{"$f":"(($D575*'fnd base rates'!J$107)\n+($E575*'fnd base rates'!J$108)\n+($F575*'fnd base rates'!J$109)\n+($G575*'fnd base rates'!J$110)\n+($H575*'fnd base rates'!J$111)\n+($I575*'fnd base rates'!J$112)\n+($J575*'fnd base rates'!J$113)\n+($K575*'fnd base rates'!J$114)\n+($M575*'fnd base rates'!J$116)\n+($N575*'fnd base rates'!J$117)\n+($O575*'fnd base rates'!J$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,10)))\n*$R575","v":29492.18},{"$f":"(($D575*'fnd base rates'!K$107)\n+($E575*'fnd base rates'!K$108)\n+($F575*'fnd base rates'!K$109)\n+($G575*'fnd base rates'!K$110)\n+($H575*'fnd base rates'!K$111)\n+($I575*'fnd base rates'!K$112)\n+($J575*'fnd base rates'!K$113)\n+($K575*'fnd base rates'!K$114)\n+($M575*'fnd base rates'!K$116)\n+($N575*'fnd base rates'!K$117)\n+($O575*'fnd base rates'!K$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,11)))\n*$R575","v":147566.349132},{"$f":"(($D575*'fnd base rates'!L$107)\n+($E575*'fnd base rates'!L$108)\n+($F575*'fnd base rates'!L$109)\n+($G575*'fnd base rates'!L$110)\n+($H575*'fnd base rates'!L$111)\n+($I575*'fnd base rates'!L$112)\n+($J575*'fnd base rates'!L$113)\n+($K575*'fnd base rates'!L$114)\n+($M575*'fnd base rates'!L$116)\n+($N575*'fnd base rates'!L$117)\n+($O575*'fnd base rates'!L$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,12)))","v":171570.54751900001},{"$f":"(($D575*'fnd base rates'!M$107)\n+($E575*'fnd base rates'!M$108)\n+($F575*'fnd base rates'!M$109)\n+($G575*'fnd base rates'!M$110)\n+($H575*'fnd base rates'!M$111)\n+($I575*'fnd base rates'!M$112)\n+($J575*'fnd base rates'!M$113)\n+($K575*'fnd base rates'!M$114)\n+($M575*'fnd base rates'!M$116)\n+($N575*'fnd base rates'!M$117)\n+($O575*'fnd base rates'!M$118)\n+($P575*VLOOKUP($S575+12,rate_basefnd,13)))","v":0},1323156.4701620003,null,482204204,"482","204","204",1,139,1323156.4701620003,9519,0,9519,null,null,null,null,null,9610,0,9610,-91,9519,0,9519]
[482,482204705,"RIVER VALLEY",{"$f":"'fnd enro'!D576","v":0},{"$f":"'fnd enro'!E576","v":0},{"$f":"'fnd enro'!F576","v":0},{"$f":"'fnd enro'!G576","v":0},{"$f":"'fnd enro'!H576","v":1},{"$f":"'fnd enro'!I576","v":0},{"$f":"'fnd enro'!J576","v":0},{"$f":"'fnd enro'!K576","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L576","v":0},{"$f":"'fnd enro'!M576+'fnd enro'!N576","v":0},{"$f":"'fnd enro'!O576","v":0},{"$f":"'fnd enro'!P576","v":0},{"$f":"'fnd enro'!Q576","v":0},{"$f":"'fnd enro'!S576","v":1},1,{"$f":"VALUE('fnd enro'!R576)","v":1},null,{"$f":"(($D576*'fnd base rates'!C$107)\n+($E576*'fnd base rates'!C$108)\n+($F576*'fnd base rates'!C$109)\n+($G576*'fnd base rates'!C$110)\n+($H576*'fnd base rates'!C$111)\n+($I576*'fnd base rates'!C$112)\n+($J576*'fnd base rates'!C$113)\n+($K576*'fnd base rates'!C$114)\n+($M576*'fnd base rates'!C$116)\n+($N576*'fnd base rates'!C$117)\n+($O576*'fnd base rates'!C$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,3)))\n*$R576","v":504.28889900000001},{"$f":"(($D576*'fnd base rates'!D$107)\n+($E576*'fnd base rates'!D$108)\n+($F576*'fnd base rates'!D$109)\n+($G576*'fnd base rates'!D$110)\n+($H576*'fnd base rates'!D$111)\n+($I576*'fnd base rates'!D$112)\n+($J576*'fnd base rates'!D$113)\n+($K576*'fnd base rates'!D$114)\n+($M576*'fnd base rates'!D$116)\n+($N576*'fnd base rates'!D$117)\n+($O576*'fnd base rates'!D$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,4)))\n*$R576","v":721.95},{"$f":"(($D576*'fnd base rates'!E$107)\n+($E576*'fnd base rates'!E$108)\n+($F576*'fnd base rates'!E$109)\n+($G576*'fnd base rates'!E$110)\n+($H576*'fnd base rates'!E$111)\n+($I576*'fnd base rates'!E$112)\n+($J576*'fnd base rates'!E$113)\n+($K576*'fnd base rates'!E$114)\n+($M576*'fnd base rates'!E$116)\n+($N576*'fnd base rates'!E$117)\n+($O576*'fnd base rates'!E$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,5)))\n*$R576","v":3258.1077230000001},{"$f":"(($D576*'fnd base rates'!F$107)\n+($E576*'fnd base rates'!F$108)\n+($F576*'fnd base rates'!F$109)\n+($G576*'fnd base rates'!F$110)\n+($H576*'fnd base rates'!F$111)\n+($I576*'fnd base rates'!F$112)\n+($J576*'fnd base rates'!F$113)\n+($K576*'fnd base rates'!F$114)\n+($M576*'fnd base rates'!F$116)\n+($N576*'fnd base rates'!F$117)\n+($O576*'fnd base rates'!F$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,6)))\n*$R576","v":933.31825099999992},{"$f":"(($D576*'fnd base rates'!G$107)\n+($E576*'fnd base rates'!G$108)\n+($F576*'fnd base rates'!G$109)\n+($G576*'fnd base rates'!G$110)\n+($H576*'fnd base rates'!G$111)\n+($I576*'fnd base rates'!G$112)\n+($J576*'fnd base rates'!G$113)\n+($K576*'fnd base rates'!G$114)\n+($M576*'fnd base rates'!G$116)\n+($N576*'fnd base rates'!G$117)\n+($O576*'fnd base rates'!G$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,7)))\n*$R576","v":158.65340599999999},{"$f":"(($D576*'fnd base rates'!H$107)\n+($E576*'fnd base rates'!H$108)\n+($F576*'fnd base rates'!H$109)\n+($G576*'fnd base rates'!H$110)\n+($H576*'fnd base rates'!H$111)\n+($I576*'fnd base rates'!H$112)\n+($J576*'fnd base rates'!H$113)\n+($K576*'fnd base rates'!H$114)\n+($M576*'fnd base rates'!H$116)\n+($N576*'fnd base rates'!H$117)\n+($O576*'fnd base rates'!H$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D576*'fnd base rates'!I$107)\n+($E576*'fnd base rates'!I$108)\n+($F576*'fnd base rates'!I$109)\n+($G576*'fnd base rates'!I$110)\n+($H576*'fnd base rates'!I$111)\n+($I576*'fnd base rates'!I$112)\n+($J576*'fnd base rates'!I$113)\n+($K576*'fnd base rates'!I$114)\n+($M576*'fnd base rates'!I$116)\n+($N576*'fnd base rates'!I$117)\n+($O576*'fnd base rates'!I$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,9)))\n*$R576","v":320.64},{"$f":"(($D576*'fnd base rates'!J$107)\n+($E576*'fnd base rates'!J$108)\n+($F576*'fnd base rates'!J$109)\n+($G576*'fnd base rates'!J$110)\n+($H576*'fnd base rates'!J$111)\n+($I576*'fnd base rates'!J$112)\n+($J576*'fnd base rates'!J$113)\n+($K576*'fnd base rates'!J$114)\n+($M576*'fnd base rates'!J$116)\n+($N576*'fnd base rates'!J$117)\n+($O576*'fnd base rates'!J$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,10)))\n*$R576","v":234.79},{"$f":"(($D576*'fnd base rates'!K$107)\n+($E576*'fnd base rates'!K$108)\n+($F576*'fnd base rates'!K$109)\n+($G576*'fnd base rates'!K$110)\n+($H576*'fnd base rates'!K$111)\n+($I576*'fnd base rates'!K$112)\n+($J576*'fnd base rates'!K$113)\n+($K576*'fnd base rates'!K$114)\n+($M576*'fnd base rates'!K$116)\n+($N576*'fnd base rates'!K$117)\n+($O576*'fnd base rates'!K$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,11)))\n*$R576","v":1113.3671880000002},{"$f":"(($D576*'fnd base rates'!L$107)\n+($E576*'fnd base rates'!L$108)\n+($F576*'fnd base rates'!L$109)\n+($G576*'fnd base rates'!L$110)\n+($H576*'fnd base rates'!L$111)\n+($I576*'fnd base rates'!L$112)\n+($J576*'fnd base rates'!L$113)\n+($K576*'fnd base rates'!L$114)\n+($M576*'fnd base rates'!L$116)\n+($N576*'fnd base rates'!L$117)\n+($O576*'fnd base rates'!L$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D576*'fnd base rates'!M$107)\n+($E576*'fnd base rates'!M$108)\n+($F576*'fnd base rates'!M$109)\n+($G576*'fnd base rates'!M$110)\n+($H576*'fnd base rates'!M$111)\n+($I576*'fnd base rates'!M$112)\n+($J576*'fnd base rates'!M$113)\n+($K576*'fnd base rates'!M$114)\n+($M576*'fnd base rates'!M$116)\n+($N576*'fnd base rates'!M$117)\n+($O576*'fnd base rates'!M$118)\n+($P576*VLOOKUP($S576+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,482204705,"482","204","705",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[482,482204745,"RIVER VALLEY",{"$f":"'fnd enro'!D577","v":0},{"$f":"'fnd enro'!E577","v":0},{"$f":"'fnd enro'!F577","v":2},{"$f":"'fnd enro'!G577","v":14},{"$f":"'fnd enro'!H577","v":10},{"$f":"'fnd enro'!I577","v":0},{"$f":"'fnd enro'!J577","v":0},{"$f":"'fnd enro'!K577","v":0.98540000000000005},{"$f":"'fnd enro'!L577","v":0},{"$f":"'fnd enro'!M577+'fnd enro'!N577","v":0},{"$f":"'fnd enro'!O577","v":0},{"$f":"'fnd enro'!P577","v":0},{"$f":"'fnd enro'!Q577","v":2},{"$f":"'fnd enro'!S577","v":26},1,{"$f":"VALUE('fnd enro'!R577)","v":3},null,{"$f":"(($D577*'fnd base rates'!C$107)\n+($E577*'fnd base rates'!C$108)\n+($F577*'fnd base rates'!C$109)\n+($G577*'fnd base rates'!C$110)\n+($H577*'fnd base rates'!C$111)\n+($I577*'fnd base rates'!C$112)\n+($J577*'fnd base rates'!C$113)\n+($K577*'fnd base rates'!C$114)\n+($M577*'fnd base rates'!C$116)\n+($N577*'fnd base rates'!C$117)\n+($O577*'fnd base rates'!C$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,3)))\n*$R577","v":13217.791374},{"$f":"(($D577*'fnd base rates'!D$107)\n+($E577*'fnd base rates'!D$108)\n+($F577*'fnd base rates'!D$109)\n+($G577*'fnd base rates'!D$110)\n+($H577*'fnd base rates'!D$111)\n+($I577*'fnd base rates'!D$112)\n+($J577*'fnd base rates'!D$113)\n+($K577*'fnd base rates'!D$114)\n+($M577*'fnd base rates'!D$116)\n+($N577*'fnd base rates'!D$117)\n+($O577*'fnd base rates'!D$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,4)))\n*$R577","v":19274.260000000002},{"$f":"(($D577*'fnd base rates'!E$107)\n+($E577*'fnd base rates'!E$108)\n+($F577*'fnd base rates'!E$109)\n+($G577*'fnd base rates'!E$110)\n+($H577*'fnd base rates'!E$111)\n+($I577*'fnd base rates'!E$112)\n+($J577*'fnd base rates'!E$113)\n+($K577*'fnd base rates'!E$114)\n+($M577*'fnd base rates'!E$116)\n+($N577*'fnd base rates'!E$117)\n+($O577*'fnd base rates'!E$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,5)))\n*$R577","v":95982.260798000003},{"$f":"(($D577*'fnd base rates'!F$107)\n+($E577*'fnd base rates'!F$108)\n+($F577*'fnd base rates'!F$109)\n+($G577*'fnd base rates'!F$110)\n+($H577*'fnd base rates'!F$111)\n+($I577*'fnd base rates'!F$112)\n+($J577*'fnd base rates'!F$113)\n+($K577*'fnd base rates'!F$114)\n+($M577*'fnd base rates'!F$116)\n+($N577*'fnd base rates'!F$117)\n+($O577*'fnd base rates'!F$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,6)))\n*$R577","v":28072.034525999999},{"$f":"(($D577*'fnd base rates'!G$107)\n+($E577*'fnd base rates'!G$108)\n+($F577*'fnd base rates'!G$109)\n+($G577*'fnd base rates'!G$110)\n+($H577*'fnd base rates'!G$111)\n+($I577*'fnd base rates'!G$112)\n+($J577*'fnd base rates'!G$113)\n+($K577*'fnd base rates'!G$114)\n+($M577*'fnd base rates'!G$116)\n+($N577*'fnd base rates'!G$117)\n+($O577*'fnd base rates'!G$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,7)))\n*$R577","v":4187.2885559999995},{"$f":"(($D577*'fnd base rates'!H$107)\n+($E577*'fnd base rates'!H$108)\n+($F577*'fnd base rates'!H$109)\n+($G577*'fnd base rates'!H$110)\n+($H577*'fnd base rates'!H$111)\n+($I577*'fnd base rates'!H$112)\n+($J577*'fnd base rates'!H$113)\n+($K577*'fnd base rates'!H$114)\n+($M577*'fnd base rates'!H$116)\n+($N577*'fnd base rates'!H$117)\n+($O577*'fnd base rates'!H$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,8)))","v":12871.643820000001},{"$f":"(($D577*'fnd base rates'!I$107)\n+($E577*'fnd base rates'!I$108)\n+($F577*'fnd base rates'!I$109)\n+($G577*'fnd base rates'!I$110)\n+($H577*'fnd base rates'!I$111)\n+($I577*'fnd base rates'!I$112)\n+($J577*'fnd base rates'!I$113)\n+($K577*'fnd base rates'!I$114)\n+($M577*'fnd base rates'!I$116)\n+($N577*'fnd base rates'!I$117)\n+($O577*'fnd base rates'!I$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,9)))\n*$R577","v":7259.7},{"$f":"(($D577*'fnd base rates'!J$107)\n+($E577*'fnd base rates'!J$108)\n+($F577*'fnd base rates'!J$109)\n+($G577*'fnd base rates'!J$110)\n+($H577*'fnd base rates'!J$111)\n+($I577*'fnd base rates'!J$112)\n+($J577*'fnd base rates'!J$113)\n+($K577*'fnd base rates'!J$114)\n+($M577*'fnd base rates'!J$116)\n+($N577*'fnd base rates'!J$117)\n+($O577*'fnd base rates'!J$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,10)))\n*$R577","v":5586.1599999999989},{"$f":"(($D577*'fnd base rates'!K$107)\n+($E577*'fnd base rates'!K$108)\n+($F577*'fnd base rates'!K$109)\n+($G577*'fnd base rates'!K$110)\n+($H577*'fnd base rates'!K$111)\n+($I577*'fnd base rates'!K$112)\n+($J577*'fnd base rates'!K$113)\n+($K577*'fnd base rates'!K$114)\n+($M577*'fnd base rates'!K$116)\n+($N577*'fnd base rates'!K$117)\n+($O577*'fnd base rates'!K$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,11)))\n*$R577","v":27710.266888000002},{"$f":"(($D577*'fnd base rates'!L$107)\n+($E577*'fnd base rates'!L$108)\n+($F577*'fnd base rates'!L$109)\n+($G577*'fnd base rates'!L$110)\n+($H577*'fnd base rates'!L$111)\n+($I577*'fnd base rates'!L$112)\n+($J577*'fnd base rates'!L$113)\n+($K577*'fnd base rates'!L$114)\n+($M577*'fnd base rates'!L$116)\n+($N577*'fnd base rates'!L$117)\n+($O577*'fnd base rates'!L$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,12)))","v":32048.896945999997},{"$f":"(($D577*'fnd base rates'!M$107)\n+($E577*'fnd base rates'!M$108)\n+($F577*'fnd base rates'!M$109)\n+($G577*'fnd base rates'!M$110)\n+($H577*'fnd base rates'!M$111)\n+($I577*'fnd base rates'!M$112)\n+($J577*'fnd base rates'!M$113)\n+($K577*'fnd base rates'!M$114)\n+($M577*'fnd base rates'!M$116)\n+($N577*'fnd base rates'!M$117)\n+($O577*'fnd base rates'!M$118)\n+($P577*VLOOKUP($S577+12,rate_basefnd,13)))","v":0},246210.30290800004,null,482204745,"482","204","745",1,26,246210.30290800004,9470,0,9470,null,null,null,null,null,9561,0,9561,-91,9470,0,9470]
[482,482204773,"RIVER VALLEY",{"$f":"'fnd enro'!D578","v":0},{"$f":"'fnd enro'!E578","v":0},{"$f":"'fnd enro'!F578","v":7},{"$f":"'fnd enro'!G578","v":35},{"$f":"'fnd enro'!H578","v":14},{"$f":"'fnd enro'!I578","v":0},{"$f":"'fnd enro'!J578","v":0},{"$f":"'fnd enro'!K578","v":2.1223999999999998},{"$f":"'fnd enro'!L578","v":0},{"$f":"'fnd enro'!M578+'fnd enro'!N578","v":0},{"$f":"'fnd enro'!O578","v":0},{"$f":"'fnd enro'!P578","v":0},{"$f":"'fnd enro'!Q578","v":6},{"$f":"'fnd enro'!S578","v":56},1,{"$f":"VALUE('fnd enro'!R578)","v":5},null,{"$f":"(($D578*'fnd base rates'!C$107)\n+($E578*'fnd base rates'!C$108)\n+($F578*'fnd base rates'!C$109)\n+($G578*'fnd base rates'!C$110)\n+($H578*'fnd base rates'!C$111)\n+($I578*'fnd base rates'!C$112)\n+($J578*'fnd base rates'!C$113)\n+($K578*'fnd base rates'!C$114)\n+($M578*'fnd base rates'!C$116)\n+($N578*'fnd base rates'!C$117)\n+($O578*'fnd base rates'!C$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,3)))\n*$R578","v":28565.918344000002},{"$f":"(($D578*'fnd base rates'!D$107)\n+($E578*'fnd base rates'!D$108)\n+($F578*'fnd base rates'!D$109)\n+($G578*'fnd base rates'!D$110)\n+($H578*'fnd base rates'!D$111)\n+($I578*'fnd base rates'!D$112)\n+($J578*'fnd base rates'!D$113)\n+($K578*'fnd base rates'!D$114)\n+($M578*'fnd base rates'!D$116)\n+($N578*'fnd base rates'!D$117)\n+($O578*'fnd base rates'!D$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,4)))\n*$R578","v":41972.58},{"$f":"(($D578*'fnd base rates'!E$107)\n+($E578*'fnd base rates'!E$108)\n+($F578*'fnd base rates'!E$109)\n+($G578*'fnd base rates'!E$110)\n+($H578*'fnd base rates'!E$111)\n+($I578*'fnd base rates'!E$112)\n+($J578*'fnd base rates'!E$113)\n+($K578*'fnd base rates'!E$114)\n+($M578*'fnd base rates'!E$116)\n+($N578*'fnd base rates'!E$117)\n+($O578*'fnd base rates'!E$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,5)))\n*$R578","v":214204.09248799999},{"$f":"(($D578*'fnd base rates'!F$107)\n+($E578*'fnd base rates'!F$108)\n+($F578*'fnd base rates'!F$109)\n+($G578*'fnd base rates'!F$110)\n+($H578*'fnd base rates'!F$111)\n+($I578*'fnd base rates'!F$112)\n+($J578*'fnd base rates'!F$113)\n+($K578*'fnd base rates'!F$114)\n+($M578*'fnd base rates'!F$116)\n+($N578*'fnd base rates'!F$117)\n+($O578*'fnd base rates'!F$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,6)))\n*$R578","v":62255.942056},{"$f":"(($D578*'fnd base rates'!G$107)\n+($E578*'fnd base rates'!G$108)\n+($F578*'fnd base rates'!G$109)\n+($G578*'fnd base rates'!G$110)\n+($H578*'fnd base rates'!G$111)\n+($I578*'fnd base rates'!G$112)\n+($J578*'fnd base rates'!G$113)\n+($K578*'fnd base rates'!G$114)\n+($M578*'fnd base rates'!G$116)\n+($N578*'fnd base rates'!G$117)\n+($O578*'fnd base rates'!G$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,7)))\n*$R578","v":9153.0107360000002},{"$f":"(($D578*'fnd base rates'!H$107)\n+($E578*'fnd base rates'!H$108)\n+($F578*'fnd base rates'!H$109)\n+($G578*'fnd base rates'!H$110)\n+($H578*'fnd base rates'!H$111)\n+($I578*'fnd base rates'!H$112)\n+($J578*'fnd base rates'!H$113)\n+($K578*'fnd base rates'!H$114)\n+($M578*'fnd base rates'!H$116)\n+($N578*'fnd base rates'!H$117)\n+($O578*'fnd base rates'!H$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,8)))","v":27756.815920000001},{"$f":"(($D578*'fnd base rates'!I$107)\n+($E578*'fnd base rates'!I$108)\n+($F578*'fnd base rates'!I$109)\n+($G578*'fnd base rates'!I$110)\n+($H578*'fnd base rates'!I$111)\n+($I578*'fnd base rates'!I$112)\n+($J578*'fnd base rates'!I$113)\n+($K578*'fnd base rates'!I$114)\n+($M578*'fnd base rates'!I$116)\n+($N578*'fnd base rates'!I$117)\n+($O578*'fnd base rates'!I$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,9)))\n*$R578","v":15216.42},{"$f":"(($D578*'fnd base rates'!J$107)\n+($E578*'fnd base rates'!J$108)\n+($F578*'fnd base rates'!J$109)\n+($G578*'fnd base rates'!J$110)\n+($H578*'fnd base rates'!J$111)\n+($I578*'fnd base rates'!J$112)\n+($J578*'fnd base rates'!J$113)\n+($K578*'fnd base rates'!J$114)\n+($M578*'fnd base rates'!J$116)\n+($N578*'fnd base rates'!J$117)\n+($O578*'fnd base rates'!J$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,10)))\n*$R578","v":12158.71},{"$f":"(($D578*'fnd base rates'!K$107)\n+($E578*'fnd base rates'!K$108)\n+($F578*'fnd base rates'!K$109)\n+($G578*'fnd base rates'!K$110)\n+($H578*'fnd base rates'!K$111)\n+($I578*'fnd base rates'!K$112)\n+($J578*'fnd base rates'!K$113)\n+($K578*'fnd base rates'!K$114)\n+($M578*'fnd base rates'!K$116)\n+($N578*'fnd base rates'!K$117)\n+($O578*'fnd base rates'!K$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,11)))\n*$R578","v":59100.702528000002},{"$f":"(($D578*'fnd base rates'!L$107)\n+($E578*'fnd base rates'!L$108)\n+($F578*'fnd base rates'!L$109)\n+($G578*'fnd base rates'!L$110)\n+($H578*'fnd base rates'!L$111)\n+($I578*'fnd base rates'!L$112)\n+($J578*'fnd base rates'!L$113)\n+($K578*'fnd base rates'!L$114)\n+($M578*'fnd base rates'!L$116)\n+($N578*'fnd base rates'!L$117)\n+($O578*'fnd base rates'!L$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,12)))","v":69514.439576000004},{"$f":"(($D578*'fnd base rates'!M$107)\n+($E578*'fnd base rates'!M$108)\n+($F578*'fnd base rates'!M$109)\n+($G578*'fnd base rates'!M$110)\n+($H578*'fnd base rates'!M$111)\n+($I578*'fnd base rates'!M$112)\n+($J578*'fnd base rates'!M$113)\n+($K578*'fnd base rates'!M$114)\n+($M578*'fnd base rates'!M$116)\n+($N578*'fnd base rates'!M$117)\n+($O578*'fnd base rates'!M$118)\n+($P578*VLOOKUP($S578+12,rate_basefnd,13)))","v":0},539898.6316480001,null,482204773,"482","204","773",1,56,539898.6316480001,9641,0,9641,null,null,null,null,null,9732,2,9734,-93,9641,0,9641]
[483,483239020,"RISING TIDE",{"$f":"'fnd enro'!D579","v":0},{"$f":"'fnd enro'!E579","v":0},{"$f":"'fnd enro'!F579","v":0},{"$f":"'fnd enro'!G579","v":0},{"$f":"'fnd enro'!H579","v":5},{"$f":"'fnd enro'!I579","v":3},{"$f":"'fnd enro'!J579","v":0},{"$f":"'fnd enro'!K579","v":0.30320000000000003},{"$f":"'fnd enro'!L579","v":0},{"$f":"'fnd enro'!M579+'fnd enro'!N579","v":0},{"$f":"'fnd enro'!O579","v":0},{"$f":"'fnd enro'!P579","v":0},{"$f":"'fnd enro'!Q579","v":3},{"$f":"'fnd enro'!S579","v":8},1.0349999999999999,{"$f":"VALUE('fnd enro'!R579)","v":9},null,{"$f":"(($D579*'fnd base rates'!C$107)\n+($E579*'fnd base rates'!C$108)\n+($F579*'fnd base rates'!C$109)\n+($G579*'fnd base rates'!C$110)\n+($H579*'fnd base rates'!C$111)\n+($I579*'fnd base rates'!C$112)\n+($J579*'fnd base rates'!C$113)\n+($K579*'fnd base rates'!C$114)\n+($M579*'fnd base rates'!C$116)\n+($N579*'fnd base rates'!C$117)\n+($O579*'fnd base rates'!C$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,3)))\n*$R579","v":4368.5188837199994},{"$f":"(($D579*'fnd base rates'!D$107)\n+($E579*'fnd base rates'!D$108)\n+($F579*'fnd base rates'!D$109)\n+($G579*'fnd base rates'!D$110)\n+($H579*'fnd base rates'!D$111)\n+($I579*'fnd base rates'!D$112)\n+($J579*'fnd base rates'!D$113)\n+($K579*'fnd base rates'!D$114)\n+($M579*'fnd base rates'!D$116)\n+($N579*'fnd base rates'!D$117)\n+($O579*'fnd base rates'!D$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,4)))\n*$R579","v":6892.230599999999},{"$f":"(($D579*'fnd base rates'!E$107)\n+($E579*'fnd base rates'!E$108)\n+($F579*'fnd base rates'!E$109)\n+($G579*'fnd base rates'!E$110)\n+($H579*'fnd base rates'!E$111)\n+($I579*'fnd base rates'!E$112)\n+($J579*'fnd base rates'!E$113)\n+($K579*'fnd base rates'!E$114)\n+($M579*'fnd base rates'!E$116)\n+($N579*'fnd base rates'!E$117)\n+($O579*'fnd base rates'!E$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,5)))\n*$R579","v":40160.744596439996},{"$f":"(($D579*'fnd base rates'!F$107)\n+($E579*'fnd base rates'!F$108)\n+($F579*'fnd base rates'!F$109)\n+($G579*'fnd base rates'!F$110)\n+($H579*'fnd base rates'!F$111)\n+($I579*'fnd base rates'!F$112)\n+($J579*'fnd base rates'!F$113)\n+($K579*'fnd base rates'!F$114)\n+($M579*'fnd base rates'!F$116)\n+($N579*'fnd base rates'!F$117)\n+($O579*'fnd base rates'!F$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,6)))\n*$R579","v":7410.0162682800001},{"$f":"(($D579*'fnd base rates'!G$107)\n+($E579*'fnd base rates'!G$108)\n+($F579*'fnd base rates'!G$109)\n+($G579*'fnd base rates'!G$110)\n+($H579*'fnd base rates'!G$111)\n+($I579*'fnd base rates'!G$112)\n+($J579*'fnd base rates'!G$113)\n+($K579*'fnd base rates'!G$114)\n+($M579*'fnd base rates'!G$116)\n+($N579*'fnd base rates'!G$117)\n+($O579*'fnd base rates'!G$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,7)))\n*$R579","v":1733.3530516799997},{"$f":"(($D579*'fnd base rates'!H$107)\n+($E579*'fnd base rates'!H$108)\n+($F579*'fnd base rates'!H$109)\n+($G579*'fnd base rates'!H$110)\n+($H579*'fnd base rates'!H$111)\n+($I579*'fnd base rates'!H$112)\n+($J579*'fnd base rates'!H$113)\n+($K579*'fnd base rates'!H$114)\n+($M579*'fnd base rates'!H$116)\n+($N579*'fnd base rates'!H$117)\n+($O579*'fnd base rates'!H$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,8)))","v":4875.8365599999997},{"$f":"(($D579*'fnd base rates'!I$107)\n+($E579*'fnd base rates'!I$108)\n+($F579*'fnd base rates'!I$109)\n+($G579*'fnd base rates'!I$110)\n+($H579*'fnd base rates'!I$111)\n+($I579*'fnd base rates'!I$112)\n+($J579*'fnd base rates'!I$113)\n+($K579*'fnd base rates'!I$114)\n+($M579*'fnd base rates'!I$116)\n+($N579*'fnd base rates'!I$117)\n+($O579*'fnd base rates'!I$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,9)))\n*$R579","v":3268.7887499999997},{"$f":"(($D579*'fnd base rates'!J$107)\n+($E579*'fnd base rates'!J$108)\n+($F579*'fnd base rates'!J$109)\n+($G579*'fnd base rates'!J$110)\n+($H579*'fnd base rates'!J$111)\n+($I579*'fnd base rates'!J$112)\n+($J579*'fnd base rates'!J$113)\n+($K579*'fnd base rates'!J$114)\n+($M579*'fnd base rates'!J$116)\n+($N579*'fnd base rates'!J$117)\n+($O579*'fnd base rates'!J$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,10)))\n*$R579","v":4774.4860500000004},{"$f":"(($D579*'fnd base rates'!K$107)\n+($E579*'fnd base rates'!K$108)\n+($F579*'fnd base rates'!K$109)\n+($G579*'fnd base rates'!K$110)\n+($H579*'fnd base rates'!K$111)\n+($I579*'fnd base rates'!K$112)\n+($J579*'fnd base rates'!K$113)\n+($K579*'fnd base rates'!K$114)\n+($M579*'fnd base rates'!K$116)\n+($N579*'fnd base rates'!K$117)\n+($O579*'fnd base rates'!K$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,11)))\n*$R579","v":9124.6298666399998},{"$f":"(($D579*'fnd base rates'!L$107)\n+($E579*'fnd base rates'!L$108)\n+($F579*'fnd base rates'!L$109)\n+($G579*'fnd base rates'!L$110)\n+($H579*'fnd base rates'!L$111)\n+($I579*'fnd base rates'!L$112)\n+($J579*'fnd base rates'!L$113)\n+($K579*'fnd base rates'!L$114)\n+($M579*'fnd base rates'!L$116)\n+($N579*'fnd base rates'!L$117)\n+($O579*'fnd base rates'!L$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,12)))","v":10855.471368},{"$f":"(($D579*'fnd base rates'!M$107)\n+($E579*'fnd base rates'!M$108)\n+($F579*'fnd base rates'!M$109)\n+($G579*'fnd base rates'!M$110)\n+($H579*'fnd base rates'!M$111)\n+($I579*'fnd base rates'!M$112)\n+($J579*'fnd base rates'!M$113)\n+($K579*'fnd base rates'!M$114)\n+($M579*'fnd base rates'!M$116)\n+($N579*'fnd base rates'!M$117)\n+($O579*'fnd base rates'!M$118)\n+($P579*VLOOKUP($S579+12,rate_basefnd,13)))","v":0},93464.075994760002,null,483239020,"483","239","020",1,8,93464.075994760002,11683,0,11683,null,null,null,null,null,12313,25,12338,-694,11644,39,11683]
[483,483239036,"RISING TIDE",{"$f":"'fnd enro'!D580","v":0},{"$f":"'fnd enro'!E580","v":0},{"$f":"'fnd enro'!F580","v":0},{"$f":"'fnd enro'!G580","v":2},{"$f":"'fnd enro'!H580","v":13},{"$f":"'fnd enro'!I580","v":9},{"$f":"'fnd enro'!J580","v":0},{"$f":"'fnd enro'!K580","v":0.90959999999999996},{"$f":"'fnd enro'!L580","v":0},{"$f":"'fnd enro'!M580+'fnd enro'!N580","v":0},{"$f":"'fnd enro'!O580","v":0},{"$f":"'fnd enro'!P580","v":0},{"$f":"'fnd enro'!Q580","v":4},{"$f":"'fnd enro'!S580","v":24},1.0349999999999999,{"$f":"VALUE('fnd enro'!R580)","v":6},null,{"$f":"(($D580*'fnd base rates'!C$107)\n+($E580*'fnd base rates'!C$108)\n+($F580*'fnd base rates'!C$109)\n+($G580*'fnd base rates'!C$110)\n+($H580*'fnd base rates'!C$111)\n+($I580*'fnd base rates'!C$112)\n+($J580*'fnd base rates'!C$113)\n+($K580*'fnd base rates'!C$114)\n+($M580*'fnd base rates'!C$116)\n+($N580*'fnd base rates'!C$117)\n+($O580*'fnd base rates'!C$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,3)))\n*$R580","v":12766.739051159999},{"$f":"(($D580*'fnd base rates'!D$107)\n+($E580*'fnd base rates'!D$108)\n+($F580*'fnd base rates'!D$109)\n+($G580*'fnd base rates'!D$110)\n+($H580*'fnd base rates'!D$111)\n+($I580*'fnd base rates'!D$112)\n+($J580*'fnd base rates'!D$113)\n+($K580*'fnd base rates'!D$114)\n+($M580*'fnd base rates'!D$116)\n+($N580*'fnd base rates'!D$117)\n+($O580*'fnd base rates'!D$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,4)))\n*$R580","v":19071.241199999997},{"$f":"(($D580*'fnd base rates'!E$107)\n+($E580*'fnd base rates'!E$108)\n+($F580*'fnd base rates'!E$109)\n+($G580*'fnd base rates'!E$110)\n+($H580*'fnd base rates'!E$111)\n+($I580*'fnd base rates'!E$112)\n+($J580*'fnd base rates'!E$113)\n+($K580*'fnd base rates'!E$114)\n+($M580*'fnd base rates'!E$116)\n+($N580*'fnd base rates'!E$117)\n+($O580*'fnd base rates'!E$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,5)))\n*$R580","v":105632.49883932},{"$f":"(($D580*'fnd base rates'!F$107)\n+($E580*'fnd base rates'!F$108)\n+($F580*'fnd base rates'!F$109)\n+($G580*'fnd base rates'!F$110)\n+($H580*'fnd base rates'!F$111)\n+($I580*'fnd base rates'!F$112)\n+($J580*'fnd base rates'!F$113)\n+($K580*'fnd base rates'!F$114)\n+($M580*'fnd base rates'!F$116)\n+($N580*'fnd base rates'!F$117)\n+($O580*'fnd base rates'!F$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,6)))\n*$R580","v":22722.419004839998},{"$f":"(($D580*'fnd base rates'!G$107)\n+($E580*'fnd base rates'!G$108)\n+($F580*'fnd base rates'!G$109)\n+($G580*'fnd base rates'!G$110)\n+($H580*'fnd base rates'!G$111)\n+($I580*'fnd base rates'!G$112)\n+($J580*'fnd base rates'!G$113)\n+($K580*'fnd base rates'!G$114)\n+($M580*'fnd base rates'!G$116)\n+($N580*'fnd base rates'!G$117)\n+($O580*'fnd base rates'!G$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,7)))\n*$R580","v":4416.9988550400003},{"$f":"(($D580*'fnd base rates'!H$107)\n+($E580*'fnd base rates'!H$108)\n+($F580*'fnd base rates'!H$109)\n+($G580*'fnd base rates'!H$110)\n+($H580*'fnd base rates'!H$111)\n+($I580*'fnd base rates'!H$112)\n+($J580*'fnd base rates'!H$113)\n+($K580*'fnd base rates'!H$114)\n+($M580*'fnd base rates'!H$116)\n+($N580*'fnd base rates'!H$117)\n+($O580*'fnd base rates'!H$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,8)))","v":14514.929679999999},{"$f":"(($D580*'fnd base rates'!I$107)\n+($E580*'fnd base rates'!I$108)\n+($F580*'fnd base rates'!I$109)\n+($G580*'fnd base rates'!I$110)\n+($H580*'fnd base rates'!I$111)\n+($I580*'fnd base rates'!I$112)\n+($J580*'fnd base rates'!I$113)\n+($K580*'fnd base rates'!I$114)\n+($M580*'fnd base rates'!I$116)\n+($N580*'fnd base rates'!I$117)\n+($O580*'fnd base rates'!I$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,9)))\n*$R580","v":9006.6838499999976},{"$f":"(($D580*'fnd base rates'!J$107)\n+($E580*'fnd base rates'!J$108)\n+($F580*'fnd base rates'!J$109)\n+($G580*'fnd base rates'!J$110)\n+($H580*'fnd base rates'!J$111)\n+($I580*'fnd base rates'!J$112)\n+($J580*'fnd base rates'!J$113)\n+($K580*'fnd base rates'!J$114)\n+($M580*'fnd base rates'!J$116)\n+($N580*'fnd base rates'!J$117)\n+($O580*'fnd base rates'!J$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,10)))\n*$R580","v":10837.464299999998},{"$f":"(($D580*'fnd base rates'!K$107)\n+($E580*'fnd base rates'!K$108)\n+($F580*'fnd base rates'!K$109)\n+($G580*'fnd base rates'!K$110)\n+($H580*'fnd base rates'!K$111)\n+($I580*'fnd base rates'!K$112)\n+($J580*'fnd base rates'!K$113)\n+($K580*'fnd base rates'!K$114)\n+($M580*'fnd base rates'!K$116)\n+($N580*'fnd base rates'!K$117)\n+($O580*'fnd base rates'!K$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,11)))\n*$R580","v":27213.816499919998},{"$f":"(($D580*'fnd base rates'!L$107)\n+($E580*'fnd base rates'!L$108)\n+($F580*'fnd base rates'!L$109)\n+($G580*'fnd base rates'!L$110)\n+($H580*'fnd base rates'!L$111)\n+($I580*'fnd base rates'!L$112)\n+($J580*'fnd base rates'!L$113)\n+($K580*'fnd base rates'!L$114)\n+($M580*'fnd base rates'!L$116)\n+($N580*'fnd base rates'!L$117)\n+($O580*'fnd base rates'!L$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,12)))","v":30053.934104},{"$f":"(($D580*'fnd base rates'!M$107)\n+($E580*'fnd base rates'!M$108)\n+($F580*'fnd base rates'!M$109)\n+($G580*'fnd base rates'!M$110)\n+($H580*'fnd base rates'!M$111)\n+($I580*'fnd base rates'!M$112)\n+($J580*'fnd base rates'!M$113)\n+($K580*'fnd base rates'!M$114)\n+($M580*'fnd base rates'!M$116)\n+($N580*'fnd base rates'!M$117)\n+($O580*'fnd base rates'!M$118)\n+($P580*VLOOKUP($S580+12,rate_basefnd,13)))","v":0},256236.72538427997,null,483239036,"483","239","036",1,24,256236.72538427997,10677,0,10677,null,null,null,null,null,10762,4,10766,-89,10677,0,10677]
[483,483239052,"RISING TIDE",{"$f":"'fnd enro'!D581","v":0},{"$f":"'fnd enro'!E581","v":0},{"$f":"'fnd enro'!F581","v":0},{"$f":"'fnd enro'!G581","v":6},{"$f":"'fnd enro'!H581","v":12},{"$f":"'fnd enro'!I581","v":17},{"$f":"'fnd enro'!J581","v":0},{"$f":"'fnd enro'!K581","v":1.3265},{"$f":"'fnd enro'!L581","v":0},{"$f":"'fnd enro'!M581+'fnd enro'!N581","v":0},{"$f":"'fnd enro'!O581","v":0},{"$f":"'fnd enro'!P581","v":0},{"$f":"'fnd enro'!Q581","v":4},{"$f":"'fnd enro'!S581","v":35},1.0349999999999999,{"$f":"VALUE('fnd enro'!R581)","v":5},null,{"$f":"(($D581*'fnd base rates'!C$107)\n+($E581*'fnd base rates'!C$108)\n+($F581*'fnd base rates'!C$109)\n+($G581*'fnd base rates'!C$110)\n+($H581*'fnd base rates'!C$111)\n+($I581*'fnd base rates'!C$112)\n+($J581*'fnd base rates'!C$113)\n+($K581*'fnd base rates'!C$114)\n+($M581*'fnd base rates'!C$116)\n+($N581*'fnd base rates'!C$117)\n+($O581*'fnd base rates'!C$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,3)))\n*$R581","v":18492.625966274998},{"$f":"(($D581*'fnd base rates'!D$107)\n+($E581*'fnd base rates'!D$108)\n+($F581*'fnd base rates'!D$109)\n+($G581*'fnd base rates'!D$110)\n+($H581*'fnd base rates'!D$111)\n+($I581*'fnd base rates'!D$112)\n+($J581*'fnd base rates'!D$113)\n+($K581*'fnd base rates'!D$114)\n+($M581*'fnd base rates'!D$116)\n+($N581*'fnd base rates'!D$117)\n+($O581*'fnd base rates'!D$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,4)))\n*$R581","v":27217.570950000005},{"$f":"(($D581*'fnd base rates'!E$107)\n+($E581*'fnd base rates'!E$108)\n+($F581*'fnd base rates'!E$109)\n+($G581*'fnd base rates'!E$110)\n+($H581*'fnd base rates'!E$111)\n+($I581*'fnd base rates'!E$112)\n+($J581*'fnd base rates'!E$113)\n+($K581*'fnd base rates'!E$114)\n+($M581*'fnd base rates'!E$116)\n+($N581*'fnd base rates'!E$117)\n+($O581*'fnd base rates'!E$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,5)))\n*$R581","v":155007.53086567495},{"$f":"(($D581*'fnd base rates'!F$107)\n+($E581*'fnd base rates'!F$108)\n+($F581*'fnd base rates'!F$109)\n+($G581*'fnd base rates'!F$110)\n+($H581*'fnd base rates'!F$111)\n+($I581*'fnd base rates'!F$112)\n+($J581*'fnd base rates'!F$113)\n+($K581*'fnd base rates'!F$114)\n+($M581*'fnd base rates'!F$116)\n+($N581*'fnd base rates'!F$117)\n+($O581*'fnd base rates'!F$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,6)))\n*$R581","v":33485.364092474993},{"$f":"(($D581*'fnd base rates'!G$107)\n+($E581*'fnd base rates'!G$108)\n+($F581*'fnd base rates'!G$109)\n+($G581*'fnd base rates'!G$110)\n+($H581*'fnd base rates'!G$111)\n+($I581*'fnd base rates'!G$112)\n+($J581*'fnd base rates'!G$113)\n+($K581*'fnd base rates'!G$114)\n+($M581*'fnd base rates'!G$116)\n+($N581*'fnd base rates'!G$117)\n+($O581*'fnd base rates'!G$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,7)))\n*$R581","v":6107.3892823499991},{"$f":"(($D581*'fnd base rates'!H$107)\n+($E581*'fnd base rates'!H$108)\n+($F581*'fnd base rates'!H$109)\n+($G581*'fnd base rates'!H$110)\n+($H581*'fnd base rates'!H$111)\n+($I581*'fnd base rates'!H$112)\n+($J581*'fnd base rates'!H$113)\n+($K581*'fnd base rates'!H$114)\n+($M581*'fnd base rates'!H$116)\n+($N581*'fnd base rates'!H$117)\n+($O581*'fnd base rates'!H$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,8)))","v":22239.837449999999},{"$f":"(($D581*'fnd base rates'!I$107)\n+($E581*'fnd base rates'!I$108)\n+($F581*'fnd base rates'!I$109)\n+($G581*'fnd base rates'!I$110)\n+($H581*'fnd base rates'!I$111)\n+($I581*'fnd base rates'!I$112)\n+($J581*'fnd base rates'!I$113)\n+($K581*'fnd base rates'!I$114)\n+($M581*'fnd base rates'!I$116)\n+($N581*'fnd base rates'!I$117)\n+($O581*'fnd base rates'!I$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,9)))\n*$R581","v":12971.189249999998},{"$f":"(($D581*'fnd base rates'!J$107)\n+($E581*'fnd base rates'!J$108)\n+($F581*'fnd base rates'!J$109)\n+($G581*'fnd base rates'!J$110)\n+($H581*'fnd base rates'!J$111)\n+($I581*'fnd base rates'!J$112)\n+($J581*'fnd base rates'!J$113)\n+($K581*'fnd base rates'!J$114)\n+($M581*'fnd base rates'!J$116)\n+($N581*'fnd base rates'!J$117)\n+($O581*'fnd base rates'!J$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,10)))\n*$R581","v":15522.215849999997},{"$f":"(($D581*'fnd base rates'!K$107)\n+($E581*'fnd base rates'!K$108)\n+($F581*'fnd base rates'!K$109)\n+($G581*'fnd base rates'!K$110)\n+($H581*'fnd base rates'!K$111)\n+($I581*'fnd base rates'!K$112)\n+($J581*'fnd base rates'!K$113)\n+($K581*'fnd base rates'!K$114)\n+($M581*'fnd base rates'!K$116)\n+($N581*'fnd base rates'!K$117)\n+($O581*'fnd base rates'!K$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,11)))\n*$R581","v":39318.554535299991},{"$f":"(($D581*'fnd base rates'!L$107)\n+($E581*'fnd base rates'!L$108)\n+($F581*'fnd base rates'!L$109)\n+($G581*'fnd base rates'!L$110)\n+($H581*'fnd base rates'!L$111)\n+($I581*'fnd base rates'!L$112)\n+($J581*'fnd base rates'!L$113)\n+($K581*'fnd base rates'!L$114)\n+($M581*'fnd base rates'!L$116)\n+($N581*'fnd base rates'!L$117)\n+($O581*'fnd base rates'!L$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,12)))","v":42421.029735000004},{"$f":"(($D581*'fnd base rates'!M$107)\n+($E581*'fnd base rates'!M$108)\n+($F581*'fnd base rates'!M$109)\n+($G581*'fnd base rates'!M$110)\n+($H581*'fnd base rates'!M$111)\n+($I581*'fnd base rates'!M$112)\n+($J581*'fnd base rates'!M$113)\n+($K581*'fnd base rates'!M$114)\n+($M581*'fnd base rates'!M$116)\n+($N581*'fnd base rates'!M$117)\n+($O581*'fnd base rates'!M$118)\n+($P581*VLOOKUP($S581+12,rate_basefnd,13)))","v":0},372783.30797707493,null,483239052,"483","239","052",1,35,372783.30797707493,10651,0,10651,null,null,null,null,null,10733,2,10735,-84,10651,0,10651]
[483,483239082,"RISING TIDE",{"$f":"'fnd enro'!D582","v":0},{"$f":"'fnd enro'!E582","v":0},{"$f":"'fnd enro'!F582","v":0},{"$f":"'fnd enro'!G582","v":3},{"$f":"'fnd enro'!H582","v":1},{"$f":"'fnd enro'!I582","v":3},{"$f":"'fnd enro'!J582","v":0},{"$f":"'fnd enro'!K582","v":0.26529999999999998},{"$f":"'fnd enro'!L582","v":0},{"$f":"'fnd enro'!M582+'fnd enro'!N582","v":0},{"$f":"'fnd enro'!O582","v":0},{"$f":"'fnd enro'!P582","v":0},{"$f":"'fnd enro'!Q582","v":1},{"$f":"'fnd enro'!S582","v":7},1.0349999999999999,{"$f":"VALUE('fnd enro'!R582)","v":1},null,{"$f":"(($D582*'fnd base rates'!C$107)\n+($E582*'fnd base rates'!C$108)\n+($F582*'fnd base rates'!C$109)\n+($G582*'fnd base rates'!C$110)\n+($H582*'fnd base rates'!C$111)\n+($I582*'fnd base rates'!C$112)\n+($J582*'fnd base rates'!C$113)\n+($K582*'fnd base rates'!C$114)\n+($M582*'fnd base rates'!C$116)\n+($N582*'fnd base rates'!C$117)\n+($O582*'fnd base rates'!C$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,3)))\n*$R582","v":3707.3827232549993},{"$f":"(($D582*'fnd base rates'!D$107)\n+($E582*'fnd base rates'!D$108)\n+($F582*'fnd base rates'!D$109)\n+($G582*'fnd base rates'!D$110)\n+($H582*'fnd base rates'!D$111)\n+($I582*'fnd base rates'!D$112)\n+($J582*'fnd base rates'!D$113)\n+($K582*'fnd base rates'!D$114)\n+($M582*'fnd base rates'!D$116)\n+($N582*'fnd base rates'!D$117)\n+($O582*'fnd base rates'!D$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,4)))\n*$R582","v":5485.5000000000009},{"$f":"(($D582*'fnd base rates'!E$107)\n+($E582*'fnd base rates'!E$108)\n+($F582*'fnd base rates'!E$109)\n+($G582*'fnd base rates'!E$110)\n+($H582*'fnd base rates'!E$111)\n+($I582*'fnd base rates'!E$112)\n+($J582*'fnd base rates'!E$113)\n+($K582*'fnd base rates'!E$114)\n+($M582*'fnd base rates'!E$116)\n+($N582*'fnd base rates'!E$117)\n+($O582*'fnd base rates'!E$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,5)))\n*$R582","v":31583.764053134997},{"$f":"(($D582*'fnd base rates'!F$107)\n+($E582*'fnd base rates'!F$108)\n+($F582*'fnd base rates'!F$109)\n+($G582*'fnd base rates'!F$110)\n+($H582*'fnd base rates'!F$111)\n+($I582*'fnd base rates'!F$112)\n+($J582*'fnd base rates'!F$113)\n+($K582*'fnd base rates'!F$114)\n+($M582*'fnd base rates'!F$116)\n+($N582*'fnd base rates'!F$117)\n+($O582*'fnd base rates'!F$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,6)))\n*$R582","v":7182.5871784949995},{"$f":"(($D582*'fnd base rates'!G$107)\n+($E582*'fnd base rates'!G$108)\n+($F582*'fnd base rates'!G$109)\n+($G582*'fnd base rates'!G$110)\n+($H582*'fnd base rates'!G$111)\n+($I582*'fnd base rates'!G$112)\n+($J582*'fnd base rates'!G$113)\n+($K582*'fnd base rates'!G$114)\n+($M582*'fnd base rates'!G$116)\n+($N582*'fnd base rates'!G$117)\n+($O582*'fnd base rates'!G$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,7)))\n*$R582","v":1222.62877647},{"$f":"(($D582*'fnd base rates'!H$107)\n+($E582*'fnd base rates'!H$108)\n+($F582*'fnd base rates'!H$109)\n+($G582*'fnd base rates'!H$110)\n+($H582*'fnd base rates'!H$111)\n+($I582*'fnd base rates'!H$112)\n+($J582*'fnd base rates'!H$113)\n+($K582*'fnd base rates'!H$114)\n+($M582*'fnd base rates'!H$116)\n+($N582*'fnd base rates'!H$117)\n+($O582*'fnd base rates'!H$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,8)))","v":4335.9294900000004},{"$f":"(($D582*'fnd base rates'!I$107)\n+($E582*'fnd base rates'!I$108)\n+($F582*'fnd base rates'!I$109)\n+($G582*'fnd base rates'!I$110)\n+($H582*'fnd base rates'!I$111)\n+($I582*'fnd base rates'!I$112)\n+($J582*'fnd base rates'!I$113)\n+($K582*'fnd base rates'!I$114)\n+($M582*'fnd base rates'!I$116)\n+($N582*'fnd base rates'!I$117)\n+($O582*'fnd base rates'!I$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,9)))\n*$R582","v":2428.6068},{"$f":"(($D582*'fnd base rates'!J$107)\n+($E582*'fnd base rates'!J$108)\n+($F582*'fnd base rates'!J$109)\n+($G582*'fnd base rates'!J$110)\n+($H582*'fnd base rates'!J$111)\n+($I582*'fnd base rates'!J$112)\n+($J582*'fnd base rates'!J$113)\n+($K582*'fnd base rates'!J$114)\n+($M582*'fnd base rates'!J$116)\n+($N582*'fnd base rates'!J$117)\n+($O582*'fnd base rates'!J$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,10)))\n*$R582","v":2894.07735},{"$f":"(($D582*'fnd base rates'!K$107)\n+($E582*'fnd base rates'!K$108)\n+($F582*'fnd base rates'!K$109)\n+($G582*'fnd base rates'!K$110)\n+($H582*'fnd base rates'!K$111)\n+($I582*'fnd base rates'!K$112)\n+($J582*'fnd base rates'!K$113)\n+($K582*'fnd base rates'!K$114)\n+($M582*'fnd base rates'!K$116)\n+($N582*'fnd base rates'!K$117)\n+($O582*'fnd base rates'!K$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,11)))\n*$R582","v":7732.1851770599997},{"$f":"(($D582*'fnd base rates'!L$107)\n+($E582*'fnd base rates'!L$108)\n+($F582*'fnd base rates'!L$109)\n+($G582*'fnd base rates'!L$110)\n+($H582*'fnd base rates'!L$111)\n+($I582*'fnd base rates'!L$112)\n+($J582*'fnd base rates'!L$113)\n+($K582*'fnd base rates'!L$114)\n+($M582*'fnd base rates'!L$116)\n+($N582*'fnd base rates'!L$117)\n+($O582*'fnd base rates'!L$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,12)))","v":8532.9299470000005},{"$f":"(($D582*'fnd base rates'!M$107)\n+($E582*'fnd base rates'!M$108)\n+($F582*'fnd base rates'!M$109)\n+($G582*'fnd base rates'!M$110)\n+($H582*'fnd base rates'!M$111)\n+($I582*'fnd base rates'!M$112)\n+($J582*'fnd base rates'!M$113)\n+($K582*'fnd base rates'!M$114)\n+($M582*'fnd base rates'!M$116)\n+($N582*'fnd base rates'!M$117)\n+($O582*'fnd base rates'!M$118)\n+($P582*VLOOKUP($S582+12,rate_basefnd,13)))","v":0},75105.591495415007,null,483239082,"483","239","082",1,7,75105.591495415007,10729,0,10729,null,null,null,null,null,10818,0,10818,-89,10729,0,10729]
[483,483239083,"RISING TIDE",{"$f":"'fnd enro'!D583","v":0},{"$f":"'fnd enro'!E583","v":0},{"$f":"'fnd enro'!F583","v":0},{"$f":"'fnd enro'!G583","v":0},{"$f":"'fnd enro'!H583","v":0},{"$f":"'fnd enro'!I583","v":1},{"$f":"'fnd enro'!J583","v":0},{"$f":"'fnd enro'!K583","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L583","v":0},{"$f":"'fnd enro'!M583+'fnd enro'!N583","v":0},{"$f":"'fnd enro'!O583","v":0},{"$f":"'fnd enro'!P583","v":0},{"$f":"'fnd enro'!Q583","v":0},{"$f":"'fnd enro'!S583","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R583)","v":5},null,{"$f":"(($D583*'fnd base rates'!C$107)\n+($E583*'fnd base rates'!C$108)\n+($F583*'fnd base rates'!C$109)\n+($G583*'fnd base rates'!C$110)\n+($H583*'fnd base rates'!C$111)\n+($I583*'fnd base rates'!C$112)\n+($J583*'fnd base rates'!C$113)\n+($K583*'fnd base rates'!C$114)\n+($M583*'fnd base rates'!C$116)\n+($N583*'fnd base rates'!C$117)\n+($O583*'fnd base rates'!C$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,3)))\n*$R583","v":521.93901046500002},{"$f":"(($D583*'fnd base rates'!D$107)\n+($E583*'fnd base rates'!D$108)\n+($F583*'fnd base rates'!D$109)\n+($G583*'fnd base rates'!D$110)\n+($H583*'fnd base rates'!D$111)\n+($I583*'fnd base rates'!D$112)\n+($J583*'fnd base rates'!D$113)\n+($K583*'fnd base rates'!D$114)\n+($M583*'fnd base rates'!D$116)\n+($N583*'fnd base rates'!D$117)\n+($O583*'fnd base rates'!D$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,4)))\n*$R583","v":747.21825000000001},{"$f":"(($D583*'fnd base rates'!E$107)\n+($E583*'fnd base rates'!E$108)\n+($F583*'fnd base rates'!E$109)\n+($G583*'fnd base rates'!E$110)\n+($H583*'fnd base rates'!E$111)\n+($I583*'fnd base rates'!E$112)\n+($J583*'fnd base rates'!E$113)\n+($K583*'fnd base rates'!E$114)\n+($M583*'fnd base rates'!E$116)\n+($N583*'fnd base rates'!E$117)\n+($O583*'fnd base rates'!E$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,5)))\n*$R583","v":4790.9608933049994},{"$f":"(($D583*'fnd base rates'!F$107)\n+($E583*'fnd base rates'!F$108)\n+($F583*'fnd base rates'!F$109)\n+($G583*'fnd base rates'!F$110)\n+($H583*'fnd base rates'!F$111)\n+($I583*'fnd base rates'!F$112)\n+($J583*'fnd base rates'!F$113)\n+($K583*'fnd base rates'!F$114)\n+($M583*'fnd base rates'!F$116)\n+($N583*'fnd base rates'!F$117)\n+($O583*'fnd base rates'!F$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,6)))\n*$R583","v":860.03143978499998},{"$f":"(($D583*'fnd base rates'!G$107)\n+($E583*'fnd base rates'!G$108)\n+($F583*'fnd base rates'!G$109)\n+($G583*'fnd base rates'!G$110)\n+($H583*'fnd base rates'!G$111)\n+($I583*'fnd base rates'!G$112)\n+($J583*'fnd base rates'!G$113)\n+($K583*'fnd base rates'!G$114)\n+($M583*'fnd base rates'!G$116)\n+($N583*'fnd base rates'!G$117)\n+($O583*'fnd base rates'!G$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,7)))\n*$R583","v":159.74542520999998},{"$f":"(($D583*'fnd base rates'!H$107)\n+($E583*'fnd base rates'!H$108)\n+($F583*'fnd base rates'!H$109)\n+($G583*'fnd base rates'!H$110)\n+($H583*'fnd base rates'!H$111)\n+($I583*'fnd base rates'!H$112)\n+($J583*'fnd base rates'!H$113)\n+($K583*'fnd base rates'!H$114)\n+($M583*'fnd base rates'!H$116)\n+($N583*'fnd base rates'!H$117)\n+($O583*'fnd base rates'!H$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D583*'fnd base rates'!I$107)\n+($E583*'fnd base rates'!I$108)\n+($F583*'fnd base rates'!I$109)\n+($G583*'fnd base rates'!I$110)\n+($H583*'fnd base rates'!I$111)\n+($I583*'fnd base rates'!I$112)\n+($J583*'fnd base rates'!I$113)\n+($K583*'fnd base rates'!I$114)\n+($M583*'fnd base rates'!I$116)\n+($N583*'fnd base rates'!I$117)\n+($O583*'fnd base rates'!I$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,9)))\n*$R583","v":415.99754999999999},{"$f":"(($D583*'fnd base rates'!J$107)\n+($E583*'fnd base rates'!J$108)\n+($F583*'fnd base rates'!J$109)\n+($G583*'fnd base rates'!J$110)\n+($H583*'fnd base rates'!J$111)\n+($I583*'fnd base rates'!J$112)\n+($J583*'fnd base rates'!J$113)\n+($K583*'fnd base rates'!J$114)\n+($M583*'fnd base rates'!J$116)\n+($N583*'fnd base rates'!J$117)\n+($O583*'fnd base rates'!J$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,10)))\n*$R583","v":560.35934999999995},{"$f":"(($D583*'fnd base rates'!K$107)\n+($E583*'fnd base rates'!K$108)\n+($F583*'fnd base rates'!K$109)\n+($G583*'fnd base rates'!K$110)\n+($H583*'fnd base rates'!K$111)\n+($I583*'fnd base rates'!K$112)\n+($J583*'fnd base rates'!K$113)\n+($K583*'fnd base rates'!K$114)\n+($M583*'fnd base rates'!K$116)\n+($N583*'fnd base rates'!K$117)\n+($O583*'fnd base rates'!K$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,11)))\n*$R583","v":1120.9848895799998},{"$f":"(($D583*'fnd base rates'!L$107)\n+($E583*'fnd base rates'!L$108)\n+($F583*'fnd base rates'!L$109)\n+($G583*'fnd base rates'!L$110)\n+($H583*'fnd base rates'!L$111)\n+($I583*'fnd base rates'!L$112)\n+($J583*'fnd base rates'!L$113)\n+($K583*'fnd base rates'!L$114)\n+($M583*'fnd base rates'!L$116)\n+($N583*'fnd base rates'!L$117)\n+($O583*'fnd base rates'!L$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D583*'fnd base rates'!M$107)\n+($E583*'fnd base rates'!M$108)\n+($F583*'fnd base rates'!M$109)\n+($G583*'fnd base rates'!M$110)\n+($H583*'fnd base rates'!M$111)\n+($I583*'fnd base rates'!M$112)\n+($J583*'fnd base rates'!M$113)\n+($K583*'fnd base rates'!M$114)\n+($M583*'fnd base rates'!M$116)\n+($N583*'fnd base rates'!M$117)\n+($O583*'fnd base rates'!M$118)\n+($P583*VLOOKUP($S583+12,rate_basefnd,13)))","v":0},11075.935299344999,null,483239083,"483","239","083",1,1,11075.935299344999,11076,0,11076,null,null,null,null,null,11146,0,11146,-70,11076,0,11076]
[483,483239096,"RISING TIDE",{"$f":"'fnd enro'!D584","v":0},{"$f":"'fnd enro'!E584","v":0},{"$f":"'fnd enro'!F584","v":0},{"$f":"'fnd enro'!G584","v":1},{"$f":"'fnd enro'!H584","v":0},{"$f":"'fnd enro'!I584","v":1},{"$f":"'fnd enro'!J584","v":0},{"$f":"'fnd enro'!K584","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L584","v":0},{"$f":"'fnd enro'!M584+'fnd enro'!N584","v":0},{"$f":"'fnd enro'!O584","v":0},{"$f":"'fnd enro'!P584","v":0},{"$f":"'fnd enro'!Q584","v":1},{"$f":"'fnd enro'!S584","v":2},1.0349999999999999,{"$f":"VALUE('fnd enro'!R584)","v":7},null,{"$f":"(($D584*'fnd base rates'!C$107)\n+($E584*'fnd base rates'!C$108)\n+($F584*'fnd base rates'!C$109)\n+($G584*'fnd base rates'!C$110)\n+($H584*'fnd base rates'!C$111)\n+($I584*'fnd base rates'!C$112)\n+($J584*'fnd base rates'!C$113)\n+($K584*'fnd base rates'!C$114)\n+($M584*'fnd base rates'!C$116)\n+($N584*'fnd base rates'!C$117)\n+($O584*'fnd base rates'!C$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,3)))\n*$R584","v":1105.3570209300001},{"$f":"(($D584*'fnd base rates'!D$107)\n+($E584*'fnd base rates'!D$108)\n+($F584*'fnd base rates'!D$109)\n+($G584*'fnd base rates'!D$110)\n+($H584*'fnd base rates'!D$111)\n+($I584*'fnd base rates'!D$112)\n+($J584*'fnd base rates'!D$113)\n+($K584*'fnd base rates'!D$114)\n+($M584*'fnd base rates'!D$116)\n+($N584*'fnd base rates'!D$117)\n+($O584*'fnd base rates'!D$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,4)))\n*$R584","v":1785.7165500000001},{"$f":"(($D584*'fnd base rates'!E$107)\n+($E584*'fnd base rates'!E$108)\n+($F584*'fnd base rates'!E$109)\n+($G584*'fnd base rates'!E$110)\n+($H584*'fnd base rates'!E$111)\n+($I584*'fnd base rates'!E$112)\n+($J584*'fnd base rates'!E$113)\n+($K584*'fnd base rates'!E$114)\n+($M584*'fnd base rates'!E$116)\n+($N584*'fnd base rates'!E$117)\n+($O584*'fnd base rates'!E$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,5)))\n*$R584","v":11417.711636609998},{"$f":"(($D584*'fnd base rates'!F$107)\n+($E584*'fnd base rates'!F$108)\n+($F584*'fnd base rates'!F$109)\n+($G584*'fnd base rates'!F$110)\n+($H584*'fnd base rates'!F$111)\n+($I584*'fnd base rates'!F$112)\n+($J584*'fnd base rates'!F$113)\n+($K584*'fnd base rates'!F$114)\n+($M584*'fnd base rates'!F$116)\n+($N584*'fnd base rates'!F$117)\n+($O584*'fnd base rates'!F$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,6)))\n*$R584","v":2072.20092957},{"$f":"(($D584*'fnd base rates'!G$107)\n+($E584*'fnd base rates'!G$108)\n+($F584*'fnd base rates'!G$109)\n+($G584*'fnd base rates'!G$110)\n+($H584*'fnd base rates'!G$111)\n+($I584*'fnd base rates'!G$112)\n+($J584*'fnd base rates'!G$113)\n+($K584*'fnd base rates'!G$114)\n+($M584*'fnd base rates'!G$116)\n+($N584*'fnd base rates'!G$117)\n+($O584*'fnd base rates'!G$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,7)))\n*$R584","v":450.51150041999989},{"$f":"(($D584*'fnd base rates'!H$107)\n+($E584*'fnd base rates'!H$108)\n+($F584*'fnd base rates'!H$109)\n+($G584*'fnd base rates'!H$110)\n+($H584*'fnd base rates'!H$111)\n+($I584*'fnd base rates'!H$112)\n+($J584*'fnd base rates'!H$113)\n+($K584*'fnd base rates'!H$114)\n+($M584*'fnd base rates'!H$116)\n+($N584*'fnd base rates'!H$117)\n+($O584*'fnd base rates'!H$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,8)))","v":1295.22414},{"$f":"(($D584*'fnd base rates'!I$107)\n+($E584*'fnd base rates'!I$108)\n+($F584*'fnd base rates'!I$109)\n+($G584*'fnd base rates'!I$110)\n+($H584*'fnd base rates'!I$111)\n+($I584*'fnd base rates'!I$112)\n+($J584*'fnd base rates'!I$113)\n+($K584*'fnd base rates'!I$114)\n+($M584*'fnd base rates'!I$116)\n+($N584*'fnd base rates'!I$117)\n+($O584*'fnd base rates'!I$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,9)))\n*$R584","v":780.46244999999988},{"$f":"(($D584*'fnd base rates'!J$107)\n+($E584*'fnd base rates'!J$108)\n+($F584*'fnd base rates'!J$109)\n+($G584*'fnd base rates'!J$110)\n+($H584*'fnd base rates'!J$111)\n+($I584*'fnd base rates'!J$112)\n+($J584*'fnd base rates'!J$113)\n+($K584*'fnd base rates'!J$114)\n+($M584*'fnd base rates'!J$116)\n+($N584*'fnd base rates'!J$117)\n+($O584*'fnd base rates'!J$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,10)))\n*$R584","v":1307.4326999999998},{"$f":"(($D584*'fnd base rates'!K$107)\n+($E584*'fnd base rates'!K$108)\n+($F584*'fnd base rates'!K$109)\n+($G584*'fnd base rates'!K$110)\n+($H584*'fnd base rates'!K$111)\n+($I584*'fnd base rates'!K$112)\n+($J584*'fnd base rates'!K$113)\n+($K584*'fnd base rates'!K$114)\n+($M584*'fnd base rates'!K$116)\n+($N584*'fnd base rates'!K$117)\n+($O584*'fnd base rates'!K$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,11)))\n*$R584","v":2193.2833791599996},{"$f":"(($D584*'fnd base rates'!L$107)\n+($E584*'fnd base rates'!L$108)\n+($F584*'fnd base rates'!L$109)\n+($G584*'fnd base rates'!L$110)\n+($H584*'fnd base rates'!L$111)\n+($I584*'fnd base rates'!L$112)\n+($J584*'fnd base rates'!L$113)\n+($K584*'fnd base rates'!L$114)\n+($M584*'fnd base rates'!L$116)\n+($N584*'fnd base rates'!L$117)\n+($O584*'fnd base rates'!L$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,12)))","v":2751.8728420000002},{"$f":"(($D584*'fnd base rates'!M$107)\n+($E584*'fnd base rates'!M$108)\n+($F584*'fnd base rates'!M$109)\n+($G584*'fnd base rates'!M$110)\n+($H584*'fnd base rates'!M$111)\n+($I584*'fnd base rates'!M$112)\n+($J584*'fnd base rates'!M$113)\n+($K584*'fnd base rates'!M$114)\n+($M584*'fnd base rates'!M$116)\n+($N584*'fnd base rates'!M$117)\n+($O584*'fnd base rates'!M$118)\n+($P584*VLOOKUP($S584+12,rate_basefnd,13)))","v":0},25159.773148689997,null,483239096,"483","239","096",1,2,25159.773148689997,12580,0,12580,null,null,null,null,null,12612,12,12624,-44,12580,0,12580]
[483,483239118,"RISING TIDE",{"$f":"'fnd enro'!D585","v":0},{"$f":"'fnd enro'!E585","v":0},{"$f":"'fnd enro'!F585","v":0},{"$f":"'fnd enro'!G585","v":1},{"$f":"'fnd enro'!H585","v":1},{"$f":"'fnd enro'!I585","v":0},{"$f":"'fnd enro'!J585","v":0},{"$f":"'fnd enro'!K585","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L585","v":0},{"$f":"'fnd enro'!M585+'fnd enro'!N585","v":0},{"$f":"'fnd enro'!O585","v":0},{"$f":"'fnd enro'!P585","v":0},{"$f":"'fnd enro'!Q585","v":1},{"$f":"'fnd enro'!S585","v":2},1.0349999999999999,{"$f":"VALUE('fnd enro'!R585)","v":5},null,{"$f":"(($D585*'fnd base rates'!C$107)\n+($E585*'fnd base rates'!C$108)\n+($F585*'fnd base rates'!C$109)\n+($G585*'fnd base rates'!C$110)\n+($H585*'fnd base rates'!C$111)\n+($I585*'fnd base rates'!C$112)\n+($J585*'fnd base rates'!C$113)\n+($K585*'fnd base rates'!C$114)\n+($M585*'fnd base rates'!C$116)\n+($N585*'fnd base rates'!C$117)\n+($O585*'fnd base rates'!C$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,3)))\n*$R585","v":1100.06817093},{"$f":"(($D585*'fnd base rates'!D$107)\n+($E585*'fnd base rates'!D$108)\n+($F585*'fnd base rates'!D$109)\n+($G585*'fnd base rates'!D$110)\n+($H585*'fnd base rates'!D$111)\n+($I585*'fnd base rates'!D$112)\n+($J585*'fnd base rates'!D$113)\n+($K585*'fnd base rates'!D$114)\n+($M585*'fnd base rates'!D$116)\n+($N585*'fnd base rates'!D$117)\n+($O585*'fnd base rates'!D$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,4)))\n*$R585","v":1760.6695500000001},{"$f":"(($D585*'fnd base rates'!E$107)\n+($E585*'fnd base rates'!E$108)\n+($F585*'fnd base rates'!E$109)\n+($G585*'fnd base rates'!E$110)\n+($H585*'fnd base rates'!E$111)\n+($I585*'fnd base rates'!E$112)\n+($J585*'fnd base rates'!E$113)\n+($K585*'fnd base rates'!E$114)\n+($M585*'fnd base rates'!E$116)\n+($N585*'fnd base rates'!E$117)\n+($O585*'fnd base rates'!E$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,5)))\n*$R585","v":9754.383836609999},{"$f":"(($D585*'fnd base rates'!F$107)\n+($E585*'fnd base rates'!F$108)\n+($F585*'fnd base rates'!F$109)\n+($G585*'fnd base rates'!F$110)\n+($H585*'fnd base rates'!F$111)\n+($I585*'fnd base rates'!F$112)\n+($J585*'fnd base rates'!F$113)\n+($K585*'fnd base rates'!F$114)\n+($M585*'fnd base rates'!F$116)\n+($N585*'fnd base rates'!F$117)\n+($O585*'fnd base rates'!F$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,6)))\n*$R585","v":2178.1538795699998},{"$f":"(($D585*'fnd base rates'!G$107)\n+($E585*'fnd base rates'!G$108)\n+($F585*'fnd base rates'!G$109)\n+($G585*'fnd base rates'!G$110)\n+($H585*'fnd base rates'!G$111)\n+($I585*'fnd base rates'!G$112)\n+($J585*'fnd base rates'!G$113)\n+($K585*'fnd base rates'!G$114)\n+($M585*'fnd base rates'!G$116)\n+($N585*'fnd base rates'!G$117)\n+($O585*'fnd base rates'!G$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,7)))\n*$R585","v":443.11125041999992},{"$f":"(($D585*'fnd base rates'!H$107)\n+($E585*'fnd base rates'!H$108)\n+($F585*'fnd base rates'!H$109)\n+($G585*'fnd base rates'!H$110)\n+($H585*'fnd base rates'!H$111)\n+($I585*'fnd base rates'!H$112)\n+($J585*'fnd base rates'!H$113)\n+($K585*'fnd base rates'!H$114)\n+($M585*'fnd base rates'!H$116)\n+($N585*'fnd base rates'!H$117)\n+($O585*'fnd base rates'!H$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,8)))","v":1005.9841399999999},{"$f":"(($D585*'fnd base rates'!I$107)\n+($E585*'fnd base rates'!I$108)\n+($F585*'fnd base rates'!I$109)\n+($G585*'fnd base rates'!I$110)\n+($H585*'fnd base rates'!I$111)\n+($I585*'fnd base rates'!I$112)\n+($J585*'fnd base rates'!I$113)\n+($K585*'fnd base rates'!I$114)\n+($M585*'fnd base rates'!I$116)\n+($N585*'fnd base rates'!I$117)\n+($O585*'fnd base rates'!I$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,9)))\n*$R585","v":686.42234999999994},{"$f":"(($D585*'fnd base rates'!J$107)\n+($E585*'fnd base rates'!J$108)\n+($F585*'fnd base rates'!J$109)\n+($G585*'fnd base rates'!J$110)\n+($H585*'fnd base rates'!J$111)\n+($I585*'fnd base rates'!J$112)\n+($J585*'fnd base rates'!J$113)\n+($K585*'fnd base rates'!J$114)\n+($M585*'fnd base rates'!J$116)\n+($N585*'fnd base rates'!J$117)\n+($O585*'fnd base rates'!J$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,10)))\n*$R585","v":938.63114999999993},{"$f":"(($D585*'fnd base rates'!K$107)\n+($E585*'fnd base rates'!K$108)\n+($F585*'fnd base rates'!K$109)\n+($G585*'fnd base rates'!K$110)\n+($H585*'fnd base rates'!K$111)\n+($I585*'fnd base rates'!K$112)\n+($J585*'fnd base rates'!K$113)\n+($K585*'fnd base rates'!K$114)\n+($M585*'fnd base rates'!K$116)\n+($N585*'fnd base rates'!K$117)\n+($O585*'fnd base rates'!K$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,11)))\n*$R585","v":2224.6335291599999},{"$f":"(($D585*'fnd base rates'!L$107)\n+($E585*'fnd base rates'!L$108)\n+($F585*'fnd base rates'!L$109)\n+($G585*'fnd base rates'!L$110)\n+($H585*'fnd base rates'!L$111)\n+($I585*'fnd base rates'!L$112)\n+($J585*'fnd base rates'!L$113)\n+($K585*'fnd base rates'!L$114)\n+($M585*'fnd base rates'!L$116)\n+($N585*'fnd base rates'!L$117)\n+($O585*'fnd base rates'!L$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,12)))","v":2817.6228419999998},{"$f":"(($D585*'fnd base rates'!M$107)\n+($E585*'fnd base rates'!M$108)\n+($F585*'fnd base rates'!M$109)\n+($G585*'fnd base rates'!M$110)\n+($H585*'fnd base rates'!M$111)\n+($I585*'fnd base rates'!M$112)\n+($J585*'fnd base rates'!M$113)\n+($K585*'fnd base rates'!M$114)\n+($M585*'fnd base rates'!M$116)\n+($N585*'fnd base rates'!M$117)\n+($O585*'fnd base rates'!M$118)\n+($P585*VLOOKUP($S585+12,rate_basefnd,13)))","v":0},22909.680698690001,null,483239118,"483","239","118",1,2,22909.680698690001,11455,0,11455,null,null,null,null,null,11549,8,11557,-102,11455,0,11455]
[483,483239145,"RISING TIDE",{"$f":"'fnd enro'!D586","v":0},{"$f":"'fnd enro'!E586","v":0},{"$f":"'fnd enro'!F586","v":0},{"$f":"'fnd enro'!G586","v":4},{"$f":"'fnd enro'!H586","v":8},{"$f":"'fnd enro'!I586","v":0},{"$f":"'fnd enro'!J586","v":0},{"$f":"'fnd enro'!K586","v":0.45479999999999998},{"$f":"'fnd enro'!L586","v":0},{"$f":"'fnd enro'!M586+'fnd enro'!N586","v":1},{"$f":"'fnd enro'!O586","v":0},{"$f":"'fnd enro'!P586","v":0},{"$f":"'fnd enro'!Q586","v":1},{"$f":"'fnd enro'!S586","v":12},1.0349999999999999,{"$f":"VALUE('fnd enro'!R586)","v":4},null,{"$f":"(($D586*'fnd base rates'!C$107)\n+($E586*'fnd base rates'!C$108)\n+($F586*'fnd base rates'!C$109)\n+($G586*'fnd base rates'!C$110)\n+($H586*'fnd base rates'!C$111)\n+($I586*'fnd base rates'!C$112)\n+($J586*'fnd base rates'!C$113)\n+($K586*'fnd base rates'!C$114)\n+($M586*'fnd base rates'!C$116)\n+($N586*'fnd base rates'!C$117)\n+($O586*'fnd base rates'!C$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,3)))\n*$R586","v":6414.0158755799994},{"$f":"(($D586*'fnd base rates'!D$107)\n+($E586*'fnd base rates'!D$108)\n+($F586*'fnd base rates'!D$109)\n+($G586*'fnd base rates'!D$110)\n+($H586*'fnd base rates'!D$111)\n+($I586*'fnd base rates'!D$112)\n+($J586*'fnd base rates'!D$113)\n+($K586*'fnd base rates'!D$114)\n+($M586*'fnd base rates'!D$116)\n+($N586*'fnd base rates'!D$117)\n+($O586*'fnd base rates'!D$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,4)))\n*$R586","v":9396.5476500000004},{"$f":"(($D586*'fnd base rates'!E$107)\n+($E586*'fnd base rates'!E$108)\n+($F586*'fnd base rates'!E$109)\n+($G586*'fnd base rates'!E$110)\n+($H586*'fnd base rates'!E$111)\n+($I586*'fnd base rates'!E$112)\n+($J586*'fnd base rates'!E$113)\n+($K586*'fnd base rates'!E$114)\n+($M586*'fnd base rates'!E$116)\n+($N586*'fnd base rates'!E$117)\n+($O586*'fnd base rates'!E$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,5)))\n*$R586","v":45847.149369660001},{"$f":"(($D586*'fnd base rates'!F$107)\n+($E586*'fnd base rates'!F$108)\n+($F586*'fnd base rates'!F$109)\n+($G586*'fnd base rates'!F$110)\n+($H586*'fnd base rates'!F$111)\n+($I586*'fnd base rates'!F$112)\n+($J586*'fnd base rates'!F$113)\n+($K586*'fnd base rates'!F$114)\n+($M586*'fnd base rates'!F$116)\n+($N586*'fnd base rates'!F$117)\n+($O586*'fnd base rates'!F$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,6)))\n*$R586","v":12743.063877419996},{"$f":"(($D586*'fnd base rates'!G$107)\n+($E586*'fnd base rates'!G$108)\n+($F586*'fnd base rates'!G$109)\n+($G586*'fnd base rates'!G$110)\n+($H586*'fnd base rates'!G$111)\n+($I586*'fnd base rates'!G$112)\n+($J586*'fnd base rates'!G$113)\n+($K586*'fnd base rates'!G$114)\n+($M586*'fnd base rates'!G$116)\n+($N586*'fnd base rates'!G$117)\n+($O586*'fnd base rates'!G$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,7)))\n*$R586","v":2097.2110525199996},{"$f":"(($D586*'fnd base rates'!H$107)\n+($E586*'fnd base rates'!H$108)\n+($F586*'fnd base rates'!H$109)\n+($G586*'fnd base rates'!H$110)\n+($H586*'fnd base rates'!H$111)\n+($I586*'fnd base rates'!H$112)\n+($J586*'fnd base rates'!H$113)\n+($K586*'fnd base rates'!H$114)\n+($M586*'fnd base rates'!H$116)\n+($N586*'fnd base rates'!H$117)\n+($O586*'fnd base rates'!H$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,8)))","v":6057.2648399999989},{"$f":"(($D586*'fnd base rates'!I$107)\n+($E586*'fnd base rates'!I$108)\n+($F586*'fnd base rates'!I$109)\n+($G586*'fnd base rates'!I$110)\n+($H586*'fnd base rates'!I$111)\n+($I586*'fnd base rates'!I$112)\n+($J586*'fnd base rates'!I$113)\n+($K586*'fnd base rates'!I$114)\n+($M586*'fnd base rates'!I$116)\n+($N586*'fnd base rates'!I$117)\n+($O586*'fnd base rates'!I$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,9)))\n*$R586","v":3827.6680499999993},{"$f":"(($D586*'fnd base rates'!J$107)\n+($E586*'fnd base rates'!J$108)\n+($F586*'fnd base rates'!J$109)\n+($G586*'fnd base rates'!J$110)\n+($H586*'fnd base rates'!J$111)\n+($I586*'fnd base rates'!J$112)\n+($J586*'fnd base rates'!J$113)\n+($K586*'fnd base rates'!J$114)\n+($M586*'fnd base rates'!J$116)\n+($N586*'fnd base rates'!J$117)\n+($O586*'fnd base rates'!J$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,10)))\n*$R586","v":3103.9649999999992},{"$f":"(($D586*'fnd base rates'!K$107)\n+($E586*'fnd base rates'!K$108)\n+($F586*'fnd base rates'!K$109)\n+($G586*'fnd base rates'!K$110)\n+($H586*'fnd base rates'!K$111)\n+($I586*'fnd base rates'!K$112)\n+($J586*'fnd base rates'!K$113)\n+($K586*'fnd base rates'!K$114)\n+($M586*'fnd base rates'!K$116)\n+($N586*'fnd base rates'!K$117)\n+($O586*'fnd base rates'!K$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,11)))\n*$R586","v":13793.306574960001},{"$f":"(($D586*'fnd base rates'!L$107)\n+($E586*'fnd base rates'!L$108)\n+($F586*'fnd base rates'!L$109)\n+($G586*'fnd base rates'!L$110)\n+($H586*'fnd base rates'!L$111)\n+($I586*'fnd base rates'!L$112)\n+($J586*'fnd base rates'!L$113)\n+($K586*'fnd base rates'!L$114)\n+($M586*'fnd base rates'!L$116)\n+($N586*'fnd base rates'!L$117)\n+($O586*'fnd base rates'!L$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,12)))","v":15186.497051999999},{"$f":"(($D586*'fnd base rates'!M$107)\n+($E586*'fnd base rates'!M$108)\n+($F586*'fnd base rates'!M$109)\n+($G586*'fnd base rates'!M$110)\n+($H586*'fnd base rates'!M$111)\n+($I586*'fnd base rates'!M$112)\n+($J586*'fnd base rates'!M$113)\n+($K586*'fnd base rates'!M$114)\n+($M586*'fnd base rates'!M$116)\n+($N586*'fnd base rates'!M$117)\n+($O586*'fnd base rates'!M$118)\n+($P586*VLOOKUP($S586+12,rate_basefnd,13)))","v":0},118466.68934213999,null,483239145,"483","239","145",1,{"$f":"enro","v":12},118466.68934213999,9872,0,9872,null,null,null,null,null,9968,1,9969,-97,9872,0,9872]
[483,483239171,"RISING TIDE",{"$f":"'fnd enro'!D587","v":0},{"$f":"'fnd enro'!E587","v":0},{"$f":"'fnd enro'!F587","v":0},{"$f":"'fnd enro'!G587","v":1},{"$f":"'fnd enro'!H587","v":6},{"$f":"'fnd enro'!I587","v":3},{"$f":"'fnd enro'!J587","v":0},{"$f":"'fnd enro'!K587","v":0.379},{"$f":"'fnd enro'!L587","v":0},{"$f":"'fnd enro'!M587+'fnd enro'!N587","v":0},{"$f":"'fnd enro'!O587","v":0},{"$f":"'fnd enro'!P587","v":0},{"$f":"'fnd enro'!Q587","v":3},{"$f":"'fnd enro'!S587","v":10},{"$f":"VLOOKUP(B587,charterinfo_b,6)","v":1.0349999999999999},{"$f":"VALUE('fnd enro'!R587)","v":3},null,{"$f":"(($D587*'fnd base rates'!C$107)\n+($E587*'fnd base rates'!C$108)\n+($F587*'fnd base rates'!C$109)\n+($G587*'fnd base rates'!C$110)\n+($H587*'fnd base rates'!C$111)\n+($I587*'fnd base rates'!C$112)\n+($J587*'fnd base rates'!C$113)\n+($K587*'fnd base rates'!C$114)\n+($M587*'fnd base rates'!C$116)\n+($N587*'fnd base rates'!C$117)\n+($O587*'fnd base rates'!C$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,3)))\n*$R587","v":5384.3898046499999},{"$f":"(($D587*'fnd base rates'!D$107)\n+($E587*'fnd base rates'!D$108)\n+($F587*'fnd base rates'!D$109)\n+($G587*'fnd base rates'!D$110)\n+($H587*'fnd base rates'!D$111)\n+($I587*'fnd base rates'!D$112)\n+($J587*'fnd base rates'!D$113)\n+($K587*'fnd base rates'!D$114)\n+($M587*'fnd base rates'!D$116)\n+($N587*'fnd base rates'!D$117)\n+($O587*'fnd base rates'!D$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,4)))\n*$R587","v":8253.9593999999997},{"$f":"(($D587*'fnd base rates'!E$107)\n+($E587*'fnd base rates'!E$108)\n+($F587*'fnd base rates'!E$109)\n+($G587*'fnd base rates'!E$110)\n+($H587*'fnd base rates'!E$111)\n+($I587*'fnd base rates'!E$112)\n+($J587*'fnd base rates'!E$113)\n+($K587*'fnd base rates'!E$114)\n+($M587*'fnd base rates'!E$116)\n+($N587*'fnd base rates'!E$117)\n+($O587*'fnd base rates'!E$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,5)))\n*$R587","v":46020.868483049999},{"$f":"(($D587*'fnd base rates'!F$107)\n+($E587*'fnd base rates'!F$108)\n+($F587*'fnd base rates'!F$109)\n+($G587*'fnd base rates'!F$110)\n+($H587*'fnd base rates'!F$111)\n+($I587*'fnd base rates'!F$112)\n+($J587*'fnd base rates'!F$113)\n+($K587*'fnd base rates'!F$114)\n+($M587*'fnd base rates'!F$116)\n+($N587*'fnd base rates'!F$117)\n+($O587*'fnd base rates'!F$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,6)))\n*$R587","v":9588.1701478499999},{"$f":"(($D587*'fnd base rates'!G$107)\n+($E587*'fnd base rates'!G$108)\n+($F587*'fnd base rates'!G$109)\n+($G587*'fnd base rates'!G$110)\n+($H587*'fnd base rates'!G$111)\n+($I587*'fnd base rates'!G$112)\n+($J587*'fnd base rates'!G$113)\n+($K587*'fnd base rates'!G$114)\n+($M587*'fnd base rates'!G$116)\n+($N587*'fnd base rates'!G$117)\n+($O587*'fnd base rates'!G$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,7)))\n*$R587","v":1987.5561020999996},{"$f":"(($D587*'fnd base rates'!H$107)\n+($E587*'fnd base rates'!H$108)\n+($F587*'fnd base rates'!H$109)\n+($G587*'fnd base rates'!H$110)\n+($H587*'fnd base rates'!H$111)\n+($I587*'fnd base rates'!H$112)\n+($J587*'fnd base rates'!H$113)\n+($K587*'fnd base rates'!H$114)\n+($M587*'fnd base rates'!H$116)\n+($N587*'fnd base rates'!H$117)\n+($O587*'fnd base rates'!H$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,8)))","v":5853.8507},{"$f":"(($D587*'fnd base rates'!I$107)\n+($E587*'fnd base rates'!I$108)\n+($F587*'fnd base rates'!I$109)\n+($G587*'fnd base rates'!I$110)\n+($H587*'fnd base rates'!I$111)\n+($I587*'fnd base rates'!I$112)\n+($J587*'fnd base rates'!I$113)\n+($K587*'fnd base rates'!I$114)\n+($M587*'fnd base rates'!I$116)\n+($N587*'fnd base rates'!I$117)\n+($O587*'fnd base rates'!I$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,9)))\n*$R587","v":3797.5288499999997},{"$f":"(($D587*'fnd base rates'!J$107)\n+($E587*'fnd base rates'!J$108)\n+($F587*'fnd base rates'!J$109)\n+($G587*'fnd base rates'!J$110)\n+($H587*'fnd base rates'!J$111)\n+($I587*'fnd base rates'!J$112)\n+($J587*'fnd base rates'!J$113)\n+($K587*'fnd base rates'!J$114)\n+($M587*'fnd base rates'!J$116)\n+($N587*'fnd base rates'!J$117)\n+($O587*'fnd base rates'!J$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,10)))\n*$R587","v":4893.7283999999991},{"$f":"(($D587*'fnd base rates'!K$107)\n+($E587*'fnd base rates'!K$108)\n+($F587*'fnd base rates'!K$109)\n+($G587*'fnd base rates'!K$110)\n+($H587*'fnd base rates'!K$111)\n+($I587*'fnd base rates'!K$112)\n+($J587*'fnd base rates'!K$113)\n+($K587*'fnd base rates'!K$114)\n+($M587*'fnd base rates'!K$116)\n+($N587*'fnd base rates'!K$117)\n+($O587*'fnd base rates'!K$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,11)))\n*$R587","v":11349.263395799999},{"$f":"(($D587*'fnd base rates'!L$107)\n+($E587*'fnd base rates'!L$108)\n+($F587*'fnd base rates'!L$109)\n+($G587*'fnd base rates'!L$110)\n+($H587*'fnd base rates'!L$111)\n+($I587*'fnd base rates'!L$112)\n+($J587*'fnd base rates'!L$113)\n+($K587*'fnd base rates'!L$114)\n+($M587*'fnd base rates'!L$116)\n+($N587*'fnd base rates'!L$117)\n+($O587*'fnd base rates'!L$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,12)))","v":13064.494209999999},{"$f":"(($D587*'fnd base rates'!M$107)\n+($E587*'fnd base rates'!M$108)\n+($F587*'fnd base rates'!M$109)\n+($G587*'fnd base rates'!M$110)\n+($H587*'fnd base rates'!M$111)\n+($I587*'fnd base rates'!M$112)\n+($J587*'fnd base rates'!M$113)\n+($K587*'fnd base rates'!M$114)\n+($M587*'fnd base rates'!M$116)\n+($N587*'fnd base rates'!M$117)\n+($O587*'fnd base rates'!M$118)\n+($P587*VLOOKUP($S587+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U587:AE587)","v":110193.80949345},null,{"$f":"B587","v":483239171},{"$f":"IF($B587<499999999,MID($B587,1,3),MID($B587,1,4))","v":"483"},{"$f":"IF($B587<499999999,MID($B587,4,3),MID($B587,5,3))","v":"239"},{"$f":"IF($B587<499999999,MID($B587,7,3),MID($B587,8,3))","v":"171"},{"$f":"IF(VLOOKUP(VALUE(IF(AH587<499999999,MID(AH587,4,3),MID(AH587,5,3))),distinfo,4)=R587,1,0)","v":1},10,{"$f":"AF587","v":110193.80949345},{"$f":"IF(OR(AF587=0,AM587=0),0,ROUND(AN587/AM587,0))","v":11019},{"$f":"AO587-AQ587","v":0},11019,null,null,null,null,null,11105,{"$f":"AY587-AW587","v":2},11107,-88,11019,0,11019]
[483,483239172,"RISING TIDE",{"$f":"'fnd enro'!D588","v":0},{"$f":"'fnd enro'!E588","v":0},{"$f":"'fnd enro'!F588","v":0},{"$f":"'fnd enro'!G588","v":1},{"$f":"'fnd enro'!H588","v":0},{"$f":"'fnd enro'!I588","v":2},{"$f":"'fnd enro'!J588","v":0},{"$f":"'fnd enro'!K588","v":0.1137},{"$f":"'fnd enro'!L588","v":0},{"$f":"'fnd enro'!M588+'fnd enro'!N588","v":0},{"$f":"'fnd enro'!O588","v":0},{"$f":"'fnd enro'!P588","v":0},{"$f":"'fnd enro'!Q588","v":1},{"$f":"'fnd enro'!S588","v":3},1.0349999999999999,{"$f":"VALUE('fnd enro'!R588)","v":7},null,{"$f":"(($D588*'fnd base rates'!C$107)\n+($E588*'fnd base rates'!C$108)\n+($F588*'fnd base rates'!C$109)\n+($G588*'fnd base rates'!C$110)\n+($H588*'fnd base rates'!C$111)\n+($I588*'fnd base rates'!C$112)\n+($J588*'fnd base rates'!C$113)\n+($K588*'fnd base rates'!C$114)\n+($M588*'fnd base rates'!C$116)\n+($N588*'fnd base rates'!C$117)\n+($O588*'fnd base rates'!C$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,3)))\n*$R588","v":1627.296031395},{"$f":"(($D588*'fnd base rates'!D$107)\n+($E588*'fnd base rates'!D$108)\n+($F588*'fnd base rates'!D$109)\n+($G588*'fnd base rates'!D$110)\n+($H588*'fnd base rates'!D$111)\n+($I588*'fnd base rates'!D$112)\n+($J588*'fnd base rates'!D$113)\n+($K588*'fnd base rates'!D$114)\n+($M588*'fnd base rates'!D$116)\n+($N588*'fnd base rates'!D$117)\n+($O588*'fnd base rates'!D$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,4)))\n*$R588","v":2532.9348},{"$f":"(($D588*'fnd base rates'!E$107)\n+($E588*'fnd base rates'!E$108)\n+($F588*'fnd base rates'!E$109)\n+($G588*'fnd base rates'!E$110)\n+($H588*'fnd base rates'!E$111)\n+($I588*'fnd base rates'!E$112)\n+($J588*'fnd base rates'!E$113)\n+($K588*'fnd base rates'!E$114)\n+($M588*'fnd base rates'!E$116)\n+($N588*'fnd base rates'!E$117)\n+($O588*'fnd base rates'!E$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,5)))\n*$R588","v":16208.672529915},{"$f":"(($D588*'fnd base rates'!F$107)\n+($E588*'fnd base rates'!F$108)\n+($F588*'fnd base rates'!F$109)\n+($G588*'fnd base rates'!F$110)\n+($H588*'fnd base rates'!F$111)\n+($I588*'fnd base rates'!F$112)\n+($J588*'fnd base rates'!F$113)\n+($K588*'fnd base rates'!F$114)\n+($M588*'fnd base rates'!F$116)\n+($N588*'fnd base rates'!F$117)\n+($O588*'fnd base rates'!F$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,6)))\n*$R588","v":2932.2323693549997},{"$f":"(($D588*'fnd base rates'!G$107)\n+($E588*'fnd base rates'!G$108)\n+($F588*'fnd base rates'!G$109)\n+($G588*'fnd base rates'!G$110)\n+($H588*'fnd base rates'!G$111)\n+($I588*'fnd base rates'!G$112)\n+($J588*'fnd base rates'!G$113)\n+($K588*'fnd base rates'!G$114)\n+($M588*'fnd base rates'!G$116)\n+($N588*'fnd base rates'!G$117)\n+($O588*'fnd base rates'!G$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,7)))\n*$R588","v":610.25692562999984},{"$f":"(($D588*'fnd base rates'!H$107)\n+($E588*'fnd base rates'!H$108)\n+($F588*'fnd base rates'!H$109)\n+($G588*'fnd base rates'!H$110)\n+($H588*'fnd base rates'!H$111)\n+($I588*'fnd base rates'!H$112)\n+($J588*'fnd base rates'!H$113)\n+($K588*'fnd base rates'!H$114)\n+($M588*'fnd base rates'!H$116)\n+($N588*'fnd base rates'!H$117)\n+($O588*'fnd base rates'!H$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,8)))","v":2076.3612099999996},{"$f":"(($D588*'fnd base rates'!I$107)\n+($E588*'fnd base rates'!I$108)\n+($F588*'fnd base rates'!I$109)\n+($G588*'fnd base rates'!I$110)\n+($H588*'fnd base rates'!I$111)\n+($I588*'fnd base rates'!I$112)\n+($J588*'fnd base rates'!I$113)\n+($K588*'fnd base rates'!I$114)\n+($M588*'fnd base rates'!I$116)\n+($N588*'fnd base rates'!I$117)\n+($O588*'fnd base rates'!I$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,9)))\n*$R588","v":1196.4599999999998},{"$f":"(($D588*'fnd base rates'!J$107)\n+($E588*'fnd base rates'!J$108)\n+($F588*'fnd base rates'!J$109)\n+($G588*'fnd base rates'!J$110)\n+($H588*'fnd base rates'!J$111)\n+($I588*'fnd base rates'!J$112)\n+($J588*'fnd base rates'!J$113)\n+($K588*'fnd base rates'!J$114)\n+($M588*'fnd base rates'!J$116)\n+($N588*'fnd base rates'!J$117)\n+($O588*'fnd base rates'!J$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,10)))\n*$R588","v":1867.79205},{"$f":"(($D588*'fnd base rates'!K$107)\n+($E588*'fnd base rates'!K$108)\n+($F588*'fnd base rates'!K$109)\n+($G588*'fnd base rates'!K$110)\n+($H588*'fnd base rates'!K$111)\n+($I588*'fnd base rates'!K$112)\n+($J588*'fnd base rates'!K$113)\n+($K588*'fnd base rates'!K$114)\n+($M588*'fnd base rates'!K$116)\n+($N588*'fnd base rates'!K$117)\n+($O588*'fnd base rates'!K$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,11)))\n*$R588","v":3314.2682687400002},{"$f":"(($D588*'fnd base rates'!L$107)\n+($E588*'fnd base rates'!L$108)\n+($F588*'fnd base rates'!L$109)\n+($G588*'fnd base rates'!L$110)\n+($H588*'fnd base rates'!L$111)\n+($I588*'fnd base rates'!L$112)\n+($J588*'fnd base rates'!L$113)\n+($K588*'fnd base rates'!L$114)\n+($M588*'fnd base rates'!L$116)\n+($N588*'fnd base rates'!L$117)\n+($O588*'fnd base rates'!L$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,12)))","v":3869.4342630000006},{"$f":"(($D588*'fnd base rates'!M$107)\n+($E588*'fnd base rates'!M$108)\n+($F588*'fnd base rates'!M$109)\n+($G588*'fnd base rates'!M$110)\n+($H588*'fnd base rates'!M$111)\n+($I588*'fnd base rates'!M$112)\n+($J588*'fnd base rates'!M$113)\n+($K588*'fnd base rates'!M$114)\n+($M588*'fnd base rates'!M$116)\n+($N588*'fnd base rates'!M$117)\n+($O588*'fnd base rates'!M$118)\n+($P588*VLOOKUP($S588+12,rate_basefnd,13)))","v":0},36235.708448035002,null,483239172,"483","239","172",1,3,36235.708448035002,12079,0,12079,null,null,null,null,null,12160,12,12172,-93,12079,0,12079]
[483,483239173,"RISING TIDE",{"$f":"'fnd enro'!D589","v":0},{"$f":"'fnd enro'!E589","v":0},{"$f":"'fnd enro'!F589","v":0},{"$f":"'fnd enro'!G589","v":0},{"$f":"'fnd enro'!H589","v":1},{"$f":"'fnd enro'!I589","v":0},{"$f":"'fnd enro'!J589","v":0},{"$f":"'fnd enro'!K589","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L589","v":0},{"$f":"'fnd enro'!M589+'fnd enro'!N589","v":0},{"$f":"'fnd enro'!O589","v":0},{"$f":"'fnd enro'!P589","v":0},{"$f":"'fnd enro'!Q589","v":1},{"$f":"'fnd enro'!S589","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R589)","v":4},null,{"$f":"(($D589*'fnd base rates'!C$107)\n+($E589*'fnd base rates'!C$108)\n+($F589*'fnd base rates'!C$109)\n+($G589*'fnd base rates'!C$110)\n+($H589*'fnd base rates'!C$111)\n+($I589*'fnd base rates'!C$112)\n+($J589*'fnd base rates'!C$113)\n+($K589*'fnd base rates'!C$114)\n+($M589*'fnd base rates'!C$116)\n+($N589*'fnd base rates'!C$117)\n+($O589*'fnd base rates'!C$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,3)))\n*$R589","v":577.539210465},{"$f":"(($D589*'fnd base rates'!D$107)\n+($E589*'fnd base rates'!D$108)\n+($F589*'fnd base rates'!D$109)\n+($G589*'fnd base rates'!D$110)\n+($H589*'fnd base rates'!D$111)\n+($I589*'fnd base rates'!D$112)\n+($J589*'fnd base rates'!D$113)\n+($K589*'fnd base rates'!D$114)\n+($M589*'fnd base rates'!D$116)\n+($N589*'fnd base rates'!D$117)\n+($O589*'fnd base rates'!D$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,4)))\n*$R589","v":1010.6360999999999},{"$f":"(($D589*'fnd base rates'!E$107)\n+($E589*'fnd base rates'!E$108)\n+($F589*'fnd base rates'!E$109)\n+($G589*'fnd base rates'!E$110)\n+($H589*'fnd base rates'!E$111)\n+($I589*'fnd base rates'!E$112)\n+($J589*'fnd base rates'!E$113)\n+($K589*'fnd base rates'!E$114)\n+($M589*'fnd base rates'!E$116)\n+($N589*'fnd base rates'!E$117)\n+($O589*'fnd base rates'!E$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,5)))\n*$R589","v":5943.609343305},{"$f":"(($D589*'fnd base rates'!F$107)\n+($E589*'fnd base rates'!F$108)\n+($F589*'fnd base rates'!F$109)\n+($G589*'fnd base rates'!F$110)\n+($H589*'fnd base rates'!F$111)\n+($I589*'fnd base rates'!F$112)\n+($J589*'fnd base rates'!F$113)\n+($K589*'fnd base rates'!F$114)\n+($M589*'fnd base rates'!F$116)\n+($N589*'fnd base rates'!F$117)\n+($O589*'fnd base rates'!F$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,6)))\n*$R589","v":965.98438978499985},{"$f":"(($D589*'fnd base rates'!G$107)\n+($E589*'fnd base rates'!G$108)\n+($F589*'fnd base rates'!G$109)\n+($G589*'fnd base rates'!G$110)\n+($H589*'fnd base rates'!G$111)\n+($I589*'fnd base rates'!G$112)\n+($J589*'fnd base rates'!G$113)\n+($K589*'fnd base rates'!G$114)\n+($M589*'fnd base rates'!G$116)\n+($N589*'fnd base rates'!G$117)\n+($O589*'fnd base rates'!G$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,7)))\n*$R589","v":288.95482520999997},{"$f":"(($D589*'fnd base rates'!H$107)\n+($E589*'fnd base rates'!H$108)\n+($F589*'fnd base rates'!H$109)\n+($G589*'fnd base rates'!H$110)\n+($H589*'fnd base rates'!H$111)\n+($I589*'fnd base rates'!H$112)\n+($J589*'fnd base rates'!H$113)\n+($K589*'fnd base rates'!H$114)\n+($M589*'fnd base rates'!H$116)\n+($N589*'fnd base rates'!H$117)\n+($O589*'fnd base rates'!H$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,8)))","v":512.13706999999999},{"$f":"(($D589*'fnd base rates'!I$107)\n+($E589*'fnd base rates'!I$108)\n+($F589*'fnd base rates'!I$109)\n+($G589*'fnd base rates'!I$110)\n+($H589*'fnd base rates'!I$111)\n+($I589*'fnd base rates'!I$112)\n+($J589*'fnd base rates'!I$113)\n+($K589*'fnd base rates'!I$114)\n+($M589*'fnd base rates'!I$116)\n+($N589*'fnd base rates'!I$117)\n+($O589*'fnd base rates'!I$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,9)))\n*$R589","v":435.98339999999996},{"$f":"(($D589*'fnd base rates'!J$107)\n+($E589*'fnd base rates'!J$108)\n+($F589*'fnd base rates'!J$109)\n+($G589*'fnd base rates'!J$110)\n+($H589*'fnd base rates'!J$111)\n+($I589*'fnd base rates'!J$112)\n+($J589*'fnd base rates'!J$113)\n+($K589*'fnd base rates'!J$114)\n+($M589*'fnd base rates'!J$116)\n+($N589*'fnd base rates'!J$117)\n+($O589*'fnd base rates'!J$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,10)))\n*$R589","v":784.07459999999992},{"$f":"(($D589*'fnd base rates'!K$107)\n+($E589*'fnd base rates'!K$108)\n+($F589*'fnd base rates'!K$109)\n+($G589*'fnd base rates'!K$110)\n+($H589*'fnd base rates'!K$111)\n+($I589*'fnd base rates'!K$112)\n+($J589*'fnd base rates'!K$113)\n+($K589*'fnd base rates'!K$114)\n+($M589*'fnd base rates'!K$116)\n+($N589*'fnd base rates'!K$117)\n+($O589*'fnd base rates'!K$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,11)))\n*$R589","v":1152.3350395800001},{"$f":"(($D589*'fnd base rates'!L$107)\n+($E589*'fnd base rates'!L$108)\n+($F589*'fnd base rates'!L$109)\n+($G589*'fnd base rates'!L$110)\n+($H589*'fnd base rates'!L$111)\n+($I589*'fnd base rates'!L$112)\n+($J589*'fnd base rates'!L$113)\n+($K589*'fnd base rates'!L$114)\n+($M589*'fnd base rates'!L$116)\n+($N589*'fnd base rates'!L$117)\n+($O589*'fnd base rates'!L$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,12)))","v":1623.4114209999998},{"$f":"(($D589*'fnd base rates'!M$107)\n+($E589*'fnd base rates'!M$108)\n+($F589*'fnd base rates'!M$109)\n+($G589*'fnd base rates'!M$110)\n+($H589*'fnd base rates'!M$111)\n+($I589*'fnd base rates'!M$112)\n+($J589*'fnd base rates'!M$113)\n+($K589*'fnd base rates'!M$114)\n+($M589*'fnd base rates'!M$116)\n+($N589*'fnd base rates'!M$117)\n+($O589*'fnd base rates'!M$118)\n+($P589*VLOOKUP($S589+12,rate_basefnd,13)))","v":0},13294.665399344998,null,483239173,"483","239","173",1,1,13294.665399344998,13295,0,13295,null,null,null,null,null,13390,10,13400,-105,13295,0,13295]
[483,483239182,"RISING TIDE",{"$f":"'fnd enro'!D590","v":0},{"$f":"'fnd enro'!E590","v":0},{"$f":"'fnd enro'!F590","v":0},{"$f":"'fnd enro'!G590","v":1},{"$f":"'fnd enro'!H590","v":11},{"$f":"'fnd enro'!I590","v":21},{"$f":"'fnd enro'!J590","v":0},{"$f":"'fnd enro'!K590","v":1.2506999999999999},{"$f":"'fnd enro'!L590","v":0},{"$f":"'fnd enro'!M590+'fnd enro'!N590","v":0},{"$f":"'fnd enro'!O590","v":0},{"$f":"'fnd enro'!P590","v":0},{"$f":"'fnd enro'!Q590","v":4},{"$f":"'fnd enro'!S590","v":33},1.0349999999999999,{"$f":"VALUE('fnd enro'!R590)","v":7},null,{"$f":"(($D590*'fnd base rates'!C$107)\n+($E590*'fnd base rates'!C$108)\n+($F590*'fnd base rates'!C$109)\n+($G590*'fnd base rates'!C$110)\n+($H590*'fnd base rates'!C$111)\n+($I590*'fnd base rates'!C$112)\n+($J590*'fnd base rates'!C$113)\n+($K590*'fnd base rates'!C$114)\n+($M590*'fnd base rates'!C$116)\n+($N590*'fnd base rates'!C$117)\n+($O590*'fnd base rates'!C$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,3)))\n*$R590","v":17469.903345344996},{"$f":"(($D590*'fnd base rates'!D$107)\n+($E590*'fnd base rates'!D$108)\n+($F590*'fnd base rates'!D$109)\n+($G590*'fnd base rates'!D$110)\n+($H590*'fnd base rates'!D$111)\n+($I590*'fnd base rates'!D$112)\n+($J590*'fnd base rates'!D$113)\n+($K590*'fnd base rates'!D$114)\n+($M590*'fnd base rates'!D$116)\n+($N590*'fnd base rates'!D$117)\n+($O590*'fnd base rates'!D$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,4)))\n*$R590","v":25823.32245},{"$f":"(($D590*'fnd base rates'!E$107)\n+($E590*'fnd base rates'!E$108)\n+($F590*'fnd base rates'!E$109)\n+($G590*'fnd base rates'!E$110)\n+($H590*'fnd base rates'!E$111)\n+($I590*'fnd base rates'!E$112)\n+($J590*'fnd base rates'!E$113)\n+($K590*'fnd base rates'!E$114)\n+($M590*'fnd base rates'!E$116)\n+($N590*'fnd base rates'!E$117)\n+($O590*'fnd base rates'!E$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,5)))\n*$R590","v":152860.94557906501},{"$f":"(($D590*'fnd base rates'!F$107)\n+($E590*'fnd base rates'!F$108)\n+($F590*'fnd base rates'!F$109)\n+($G590*'fnd base rates'!F$110)\n+($H590*'fnd base rates'!F$111)\n+($I590*'fnd base rates'!F$112)\n+($J590*'fnd base rates'!F$113)\n+($K590*'fnd base rates'!F$114)\n+($M590*'fnd base rates'!F$116)\n+($N590*'fnd base rates'!F$117)\n+($O590*'fnd base rates'!F$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,6)))\n*$R590","v":29898.658012904994},{"$f":"(($D590*'fnd base rates'!G$107)\n+($E590*'fnd base rates'!G$108)\n+($F590*'fnd base rates'!G$109)\n+($G590*'fnd base rates'!G$110)\n+($H590*'fnd base rates'!G$111)\n+($I590*'fnd base rates'!G$112)\n+($J590*'fnd base rates'!G$113)\n+($K590*'fnd base rates'!G$114)\n+($M590*'fnd base rates'!G$116)\n+($N590*'fnd base rates'!G$117)\n+($O590*'fnd base rates'!G$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,7)))\n*$R590","v":5865.5544819299994},{"$f":"(($D590*'fnd base rates'!H$107)\n+($E590*'fnd base rates'!H$108)\n+($F590*'fnd base rates'!H$109)\n+($G590*'fnd base rates'!H$110)\n+($H590*'fnd base rates'!H$111)\n+($I590*'fnd base rates'!H$112)\n+($J590*'fnd base rates'!H$113)\n+($K590*'fnd base rates'!H$114)\n+($M590*'fnd base rates'!H$116)\n+($N590*'fnd base rates'!H$117)\n+($O590*'fnd base rates'!H$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,8)))","v":22409.48331},{"$f":"(($D590*'fnd base rates'!I$107)\n+($E590*'fnd base rates'!I$108)\n+($F590*'fnd base rates'!I$109)\n+($G590*'fnd base rates'!I$110)\n+($H590*'fnd base rates'!I$111)\n+($I590*'fnd base rates'!I$112)\n+($J590*'fnd base rates'!I$113)\n+($K590*'fnd base rates'!I$114)\n+($M590*'fnd base rates'!I$116)\n+($N590*'fnd base rates'!I$117)\n+($O590*'fnd base rates'!I$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,9)))\n*$R590","v":13096.331099999999},{"$f":"(($D590*'fnd base rates'!J$107)\n+($E590*'fnd base rates'!J$108)\n+($F590*'fnd base rates'!J$109)\n+($G590*'fnd base rates'!J$110)\n+($H590*'fnd base rates'!J$111)\n+($I590*'fnd base rates'!J$112)\n+($J590*'fnd base rates'!J$113)\n+($K590*'fnd base rates'!J$114)\n+($M590*'fnd base rates'!J$116)\n+($N590*'fnd base rates'!J$117)\n+($O590*'fnd base rates'!J$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,10)))\n*$R590","v":16982.642249999997},{"$f":"(($D590*'fnd base rates'!K$107)\n+($E590*'fnd base rates'!K$108)\n+($F590*'fnd base rates'!K$109)\n+($G590*'fnd base rates'!K$110)\n+($H590*'fnd base rates'!K$111)\n+($I590*'fnd base rates'!K$112)\n+($J590*'fnd base rates'!K$113)\n+($K590*'fnd base rates'!K$114)\n+($M590*'fnd base rates'!K$116)\n+($N590*'fnd base rates'!K$117)\n+($O590*'fnd base rates'!K$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,11)))\n*$R590","v":37288.666606139996},{"$f":"(($D590*'fnd base rates'!L$107)\n+($E590*'fnd base rates'!L$108)\n+($F590*'fnd base rates'!L$109)\n+($G590*'fnd base rates'!L$110)\n+($H590*'fnd base rates'!L$111)\n+($I590*'fnd base rates'!L$112)\n+($J590*'fnd base rates'!L$113)\n+($K590*'fnd base rates'!L$114)\n+($M590*'fnd base rates'!L$116)\n+($N590*'fnd base rates'!L$117)\n+($O590*'fnd base rates'!L$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,12)))","v":39873.036892999997},{"$f":"(($D590*'fnd base rates'!M$107)\n+($E590*'fnd base rates'!M$108)\n+($F590*'fnd base rates'!M$109)\n+($G590*'fnd base rates'!M$110)\n+($H590*'fnd base rates'!M$111)\n+($I590*'fnd base rates'!M$112)\n+($J590*'fnd base rates'!M$113)\n+($K590*'fnd base rates'!M$114)\n+($M590*'fnd base rates'!M$116)\n+($N590*'fnd base rates'!M$117)\n+($O590*'fnd base rates'!M$118)\n+($P590*VLOOKUP($S590+12,rate_basefnd,13)))","v":0},361568.54402838496,null,483239182,"483","239","182",1,33,361568.54402838496,10957,0,10957,null,null,null,null,null,11157,3,11160,-203,10957,0,10957]
[483,483239231,"RISING TIDE",{"$f":"'fnd enro'!D591","v":0},{"$f":"'fnd enro'!E591","v":0},{"$f":"'fnd enro'!F591","v":0},{"$f":"'fnd enro'!G591","v":1},{"$f":"'fnd enro'!H591","v":3},{"$f":"'fnd enro'!I591","v":10},{"$f":"'fnd enro'!J591","v":0},{"$f":"'fnd enro'!K591","v":0.53059999999999996},{"$f":"'fnd enro'!L591","v":0},{"$f":"'fnd enro'!M591+'fnd enro'!N591","v":0},{"$f":"'fnd enro'!O591","v":0},{"$f":"'fnd enro'!P591","v":0},{"$f":"'fnd enro'!Q591","v":1},{"$f":"'fnd enro'!S591","v":14},1.0349999999999999,{"$f":"VALUE('fnd enro'!R591)","v":3},null,{"$f":"(($D591*'fnd base rates'!C$107)\n+($E591*'fnd base rates'!C$108)\n+($F591*'fnd base rates'!C$109)\n+($G591*'fnd base rates'!C$110)\n+($H591*'fnd base rates'!C$111)\n+($I591*'fnd base rates'!C$112)\n+($J591*'fnd base rates'!C$113)\n+($K591*'fnd base rates'!C$114)\n+($M591*'fnd base rates'!C$116)\n+($N591*'fnd base rates'!C$117)\n+($O591*'fnd base rates'!C$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,3)))\n*$R591","v":7362.1460465099999},{"$f":"(($D591*'fnd base rates'!D$107)\n+($E591*'fnd base rates'!D$108)\n+($F591*'fnd base rates'!D$109)\n+($G591*'fnd base rates'!D$110)\n+($H591*'fnd base rates'!D$111)\n+($I591*'fnd base rates'!D$112)\n+($J591*'fnd base rates'!D$113)\n+($K591*'fnd base rates'!D$114)\n+($M591*'fnd base rates'!D$116)\n+($N591*'fnd base rates'!D$117)\n+($O591*'fnd base rates'!D$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,4)))\n*$R591","v":10721.647799999999},{"$f":"(($D591*'fnd base rates'!E$107)\n+($E591*'fnd base rates'!E$108)\n+($F591*'fnd base rates'!E$109)\n+($G591*'fnd base rates'!E$110)\n+($H591*'fnd base rates'!E$111)\n+($I591*'fnd base rates'!E$112)\n+($J591*'fnd base rates'!E$113)\n+($K591*'fnd base rates'!E$114)\n+($M591*'fnd base rates'!E$116)\n+($N591*'fnd base rates'!E$117)\n+($O591*'fnd base rates'!E$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,5)))\n*$R591","v":64353.255156269995},{"$f":"(($D591*'fnd base rates'!F$107)\n+($E591*'fnd base rates'!F$108)\n+($F591*'fnd base rates'!F$109)\n+($G591*'fnd base rates'!F$110)\n+($H591*'fnd base rates'!F$111)\n+($I591*'fnd base rates'!F$112)\n+($J591*'fnd base rates'!F$113)\n+($K591*'fnd base rates'!F$114)\n+($M591*'fnd base rates'!F$116)\n+($N591*'fnd base rates'!F$117)\n+($O591*'fnd base rates'!F$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,6)))\n*$R591","v":12710.43705699},{"$f":"(($D591*'fnd base rates'!G$107)\n+($E591*'fnd base rates'!G$108)\n+($F591*'fnd base rates'!G$109)\n+($G591*'fnd base rates'!G$110)\n+($H591*'fnd base rates'!G$111)\n+($I591*'fnd base rates'!G$112)\n+($J591*'fnd base rates'!G$113)\n+($K591*'fnd base rates'!G$114)\n+($M591*'fnd base rates'!G$116)\n+($N591*'fnd base rates'!G$117)\n+($O591*'fnd base rates'!G$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,7)))\n*$R591","v":2366.3077529399998},{"$f":"(($D591*'fnd base rates'!H$107)\n+($E591*'fnd base rates'!H$108)\n+($F591*'fnd base rates'!H$109)\n+($G591*'fnd base rates'!H$110)\n+($H591*'fnd base rates'!H$111)\n+($I591*'fnd base rates'!H$112)\n+($J591*'fnd base rates'!H$113)\n+($K591*'fnd base rates'!H$114)\n+($M591*'fnd base rates'!H$116)\n+($N591*'fnd base rates'!H$117)\n+($O591*'fnd base rates'!H$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,8)))","v":9804.278980000001},{"$f":"(($D591*'fnd base rates'!I$107)\n+($E591*'fnd base rates'!I$108)\n+($F591*'fnd base rates'!I$109)\n+($G591*'fnd base rates'!I$110)\n+($H591*'fnd base rates'!I$111)\n+($I591*'fnd base rates'!I$112)\n+($J591*'fnd base rates'!I$113)\n+($K591*'fnd base rates'!I$114)\n+($M591*'fnd base rates'!I$116)\n+($N591*'fnd base rates'!I$117)\n+($O591*'fnd base rates'!I$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,9)))\n*$R591","v":5507.8973999999998},{"$f":"(($D591*'fnd base rates'!J$107)\n+($E591*'fnd base rates'!J$108)\n+($F591*'fnd base rates'!J$109)\n+($G591*'fnd base rates'!J$110)\n+($H591*'fnd base rates'!J$111)\n+($I591*'fnd base rates'!J$112)\n+($J591*'fnd base rates'!J$113)\n+($K591*'fnd base rates'!J$114)\n+($M591*'fnd base rates'!J$116)\n+($N591*'fnd base rates'!J$117)\n+($O591*'fnd base rates'!J$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,10)))\n*$R591","v":7016.6582999999991},{"$f":"(($D591*'fnd base rates'!K$107)\n+($E591*'fnd base rates'!K$108)\n+($F591*'fnd base rates'!K$109)\n+($G591*'fnd base rates'!K$110)\n+($H591*'fnd base rates'!K$111)\n+($I591*'fnd base rates'!K$112)\n+($J591*'fnd base rates'!K$113)\n+($K591*'fnd base rates'!K$114)\n+($M591*'fnd base rates'!K$116)\n+($N591*'fnd base rates'!K$117)\n+($O591*'fnd base rates'!K$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,11)))\n*$R591","v":15739.152504119998},{"$f":"(($D591*'fnd base rates'!L$107)\n+($E591*'fnd base rates'!L$108)\n+($F591*'fnd base rates'!L$109)\n+($G591*'fnd base rates'!L$110)\n+($H591*'fnd base rates'!L$111)\n+($I591*'fnd base rates'!L$112)\n+($J591*'fnd base rates'!L$113)\n+($K591*'fnd base rates'!L$114)\n+($M591*'fnd base rates'!L$116)\n+($N591*'fnd base rates'!L$117)\n+($O591*'fnd base rates'!L$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,12)))","v":16427.679894000001},{"$f":"(($D591*'fnd base rates'!M$107)\n+($E591*'fnd base rates'!M$108)\n+($F591*'fnd base rates'!M$109)\n+($G591*'fnd base rates'!M$110)\n+($H591*'fnd base rates'!M$111)\n+($I591*'fnd base rates'!M$112)\n+($J591*'fnd base rates'!M$113)\n+($K591*'fnd base rates'!M$114)\n+($M591*'fnd base rates'!M$116)\n+($N591*'fnd base rates'!M$117)\n+($O591*'fnd base rates'!M$118)\n+($P591*VLOOKUP($S591+12,rate_basefnd,13)))","v":0},152009.46089083,null,483239231,"483","239","231",1,14,152009.46089083,10858,0,10858,null,null,null,null,null,12396,4,12400,-1542,10858,0,10858]
[483,483239239,"RISING TIDE",{"$f":"'fnd enro'!D592","v":0},{"$f":"'fnd enro'!E592","v":0},{"$f":"'fnd enro'!F592","v":0},{"$f":"'fnd enro'!G592","v":50},{"$f":"'fnd enro'!H592","v":176},{"$f":"'fnd enro'!I592","v":153},{"$f":"'fnd enro'!J592","v":0},{"$f":"'fnd enro'!K592","v":14.364100000000001},{"$f":"'fnd enro'!L592","v":0},{"$f":"'fnd enro'!M592+'fnd enro'!N592","v":0},{"$f":"'fnd enro'!O592","v":1},{"$f":"'fnd enro'!P592","v":0},{"$f":"'fnd enro'!Q592","v":53},{"$f":"'fnd enro'!S592","v":379},1.0349999999999999,{"$f":"VALUE('fnd enro'!R592)","v":5},null,{"$f":"(($D592*'fnd base rates'!C$107)\n+($E592*'fnd base rates'!C$108)\n+($F592*'fnd base rates'!C$109)\n+($G592*'fnd base rates'!C$110)\n+($H592*'fnd base rates'!C$111)\n+($I592*'fnd base rates'!C$112)\n+($J592*'fnd base rates'!C$113)\n+($K592*'fnd base rates'!C$114)\n+($M592*'fnd base rates'!C$116)\n+($N592*'fnd base rates'!C$117)\n+($O592*'fnd base rates'!C$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,3)))\n*$R592","v":200892.488516235},{"$f":"(($D592*'fnd base rates'!D$107)\n+($E592*'fnd base rates'!D$108)\n+($F592*'fnd base rates'!D$109)\n+($G592*'fnd base rates'!D$110)\n+($H592*'fnd base rates'!D$111)\n+($I592*'fnd base rates'!D$112)\n+($J592*'fnd base rates'!D$113)\n+($K592*'fnd base rates'!D$114)\n+($M592*'fnd base rates'!D$116)\n+($N592*'fnd base rates'!D$117)\n+($O592*'fnd base rates'!D$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,4)))\n*$R592","v":297480.22785000002},{"$f":"(($D592*'fnd base rates'!E$107)\n+($E592*'fnd base rates'!E$108)\n+($F592*'fnd base rates'!E$109)\n+($G592*'fnd base rates'!E$110)\n+($H592*'fnd base rates'!E$111)\n+($I592*'fnd base rates'!E$112)\n+($J592*'fnd base rates'!E$113)\n+($K592*'fnd base rates'!E$114)\n+($M592*'fnd base rates'!E$116)\n+($N592*'fnd base rates'!E$117)\n+($O592*'fnd base rates'!E$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,5)))\n*$R592","v":1654642.076912595},{"$f":"(($D592*'fnd base rates'!F$107)\n+($E592*'fnd base rates'!F$108)\n+($F592*'fnd base rates'!F$109)\n+($G592*'fnd base rates'!F$110)\n+($H592*'fnd base rates'!F$111)\n+($I592*'fnd base rates'!F$112)\n+($J592*'fnd base rates'!F$113)\n+($K592*'fnd base rates'!F$114)\n+($M592*'fnd base rates'!F$116)\n+($N592*'fnd base rates'!F$117)\n+($O592*'fnd base rates'!F$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,6)))\n*$R592","v":362380.69682851504},{"$f":"(($D592*'fnd base rates'!G$107)\n+($E592*'fnd base rates'!G$108)\n+($F592*'fnd base rates'!G$109)\n+($G592*'fnd base rates'!G$110)\n+($H592*'fnd base rates'!G$111)\n+($I592*'fnd base rates'!G$112)\n+($J592*'fnd base rates'!G$113)\n+($K592*'fnd base rates'!G$114)\n+($M592*'fnd base rates'!G$116)\n+($N592*'fnd base rates'!G$117)\n+($O592*'fnd base rates'!G$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,7)))\n*$R592","v":67714.637854589993},{"$f":"(($D592*'fnd base rates'!H$107)\n+($E592*'fnd base rates'!H$108)\n+($F592*'fnd base rates'!H$109)\n+($G592*'fnd base rates'!H$110)\n+($H592*'fnd base rates'!H$111)\n+($I592*'fnd base rates'!H$112)\n+($J592*'fnd base rates'!H$113)\n+($K592*'fnd base rates'!H$114)\n+($M592*'fnd base rates'!H$116)\n+($N592*'fnd base rates'!H$117)\n+($O592*'fnd base rates'!H$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,8)))","v":232190.16953000004},{"$f":"(($D592*'fnd base rates'!I$107)\n+($E592*'fnd base rates'!I$108)\n+($F592*'fnd base rates'!I$109)\n+($G592*'fnd base rates'!I$110)\n+($H592*'fnd base rates'!I$111)\n+($I592*'fnd base rates'!I$112)\n+($J592*'fnd base rates'!I$113)\n+($K592*'fnd base rates'!I$114)\n+($M592*'fnd base rates'!I$116)\n+($N592*'fnd base rates'!I$117)\n+($O592*'fnd base rates'!I$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,9)))\n*$R592","v":140173.76564999999},{"$f":"(($D592*'fnd base rates'!J$107)\n+($E592*'fnd base rates'!J$108)\n+($F592*'fnd base rates'!J$109)\n+($G592*'fnd base rates'!J$110)\n+($H592*'fnd base rates'!J$111)\n+($I592*'fnd base rates'!J$112)\n+($J592*'fnd base rates'!J$113)\n+($K592*'fnd base rates'!J$114)\n+($M592*'fnd base rates'!J$116)\n+($N592*'fnd base rates'!J$117)\n+($O592*'fnd base rates'!J$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,10)))\n*$R592","v":164950.97219999996},{"$f":"(($D592*'fnd base rates'!K$107)\n+($E592*'fnd base rates'!K$108)\n+($F592*'fnd base rates'!K$109)\n+($G592*'fnd base rates'!K$110)\n+($H592*'fnd base rates'!K$111)\n+($I592*'fnd base rates'!K$112)\n+($J592*'fnd base rates'!K$113)\n+($K592*'fnd base rates'!K$114)\n+($M592*'fnd base rates'!K$116)\n+($N592*'fnd base rates'!K$117)\n+($O592*'fnd base rates'!K$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,11)))\n*$R592","v":428235.13565082004},{"$f":"(($D592*'fnd base rates'!L$107)\n+($E592*'fnd base rates'!L$108)\n+($F592*'fnd base rates'!L$109)\n+($G592*'fnd base rates'!L$110)\n+($H592*'fnd base rates'!L$111)\n+($I592*'fnd base rates'!L$112)\n+($J592*'fnd base rates'!L$113)\n+($K592*'fnd base rates'!L$114)\n+($M592*'fnd base rates'!L$116)\n+($N592*'fnd base rates'!L$117)\n+($O592*'fnd base rates'!L$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,12)))","v":467262.72855900001},{"$f":"(($D592*'fnd base rates'!M$107)\n+($E592*'fnd base rates'!M$108)\n+($F592*'fnd base rates'!M$109)\n+($G592*'fnd base rates'!M$110)\n+($H592*'fnd base rates'!M$111)\n+($I592*'fnd base rates'!M$112)\n+($J592*'fnd base rates'!M$113)\n+($K592*'fnd base rates'!M$114)\n+($M592*'fnd base rates'!M$116)\n+($N592*'fnd base rates'!M$117)\n+($O592*'fnd base rates'!M$118)\n+($P592*VLOOKUP($S592+12,rate_basefnd,13)))","v":0},4015922.8995517553,null,483239239,"483","239","239",1,379,4015922.8995517553,10596,0,10596,null,null,null,null,null,10720,3,10723,-127,10596,0,10596]
[483,483239261,"RISING TIDE",{"$f":"'fnd enro'!D593","v":0},{"$f":"'fnd enro'!E593","v":0},{"$f":"'fnd enro'!F593","v":0},{"$f":"'fnd enro'!G593","v":5},{"$f":"'fnd enro'!H593","v":1},{"$f":"'fnd enro'!I593","v":3},{"$f":"'fnd enro'!J593","v":0},{"$f":"'fnd enro'!K593","v":0.34110000000000001},{"$f":"'fnd enro'!L593","v":0},{"$f":"'fnd enro'!M593+'fnd enro'!N593","v":0},{"$f":"'fnd enro'!O593","v":0},{"$f":"'fnd enro'!P593","v":0},{"$f":"'fnd enro'!Q593","v":1},{"$f":"'fnd enro'!S593","v":9},1.0349999999999999,{"$f":"VALUE('fnd enro'!R593)","v":4},null,{"$f":"(($D593*'fnd base rates'!C$107)\n+($E593*'fnd base rates'!C$108)\n+($F593*'fnd base rates'!C$109)\n+($G593*'fnd base rates'!C$110)\n+($H593*'fnd base rates'!C$111)\n+($I593*'fnd base rates'!C$112)\n+($J593*'fnd base rates'!C$113)\n+($K593*'fnd base rates'!C$114)\n+($M593*'fnd base rates'!C$116)\n+($N593*'fnd base rates'!C$117)\n+($O593*'fnd base rates'!C$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,3)))\n*$R593","v":4753.0512941850002},{"$f":"(($D593*'fnd base rates'!D$107)\n+($E593*'fnd base rates'!D$108)\n+($F593*'fnd base rates'!D$109)\n+($G593*'fnd base rates'!D$110)\n+($H593*'fnd base rates'!D$111)\n+($I593*'fnd base rates'!D$112)\n+($J593*'fnd base rates'!D$113)\n+($K593*'fnd base rates'!D$114)\n+($M593*'fnd base rates'!D$116)\n+($N593*'fnd base rates'!D$117)\n+($O593*'fnd base rates'!D$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,4)))\n*$R593","v":6988.3820999999998},{"$f":"(($D593*'fnd base rates'!E$107)\n+($E593*'fnd base rates'!E$108)\n+($F593*'fnd base rates'!E$109)\n+($G593*'fnd base rates'!E$110)\n+($H593*'fnd base rates'!E$111)\n+($I593*'fnd base rates'!E$112)\n+($J593*'fnd base rates'!E$113)\n+($K593*'fnd base rates'!E$114)\n+($M593*'fnd base rates'!E$116)\n+($N593*'fnd base rates'!E$117)\n+($O593*'fnd base rates'!E$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,5)))\n*$R593","v":39232.812989744998},{"$f":"(($D593*'fnd base rates'!F$107)\n+($E593*'fnd base rates'!F$108)\n+($F593*'fnd base rates'!F$109)\n+($G593*'fnd base rates'!F$110)\n+($H593*'fnd base rates'!F$111)\n+($I593*'fnd base rates'!F$112)\n+($J593*'fnd base rates'!F$113)\n+($K593*'fnd base rates'!F$114)\n+($M593*'fnd base rates'!F$116)\n+($N593*'fnd base rates'!F$117)\n+($O593*'fnd base rates'!F$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,6)))\n*$R593","v":9606.926158065},{"$f":"(($D593*'fnd base rates'!G$107)\n+($E593*'fnd base rates'!G$108)\n+($F593*'fnd base rates'!G$109)\n+($G593*'fnd base rates'!G$110)\n+($H593*'fnd base rates'!G$111)\n+($I593*'fnd base rates'!G$112)\n+($J593*'fnd base rates'!G$113)\n+($K593*'fnd base rates'!G$114)\n+($M593*'fnd base rates'!G$116)\n+($N593*'fnd base rates'!G$117)\n+($O593*'fnd base rates'!G$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,7)))\n*$R593","v":1532.2457268899996},{"$f":"(($D593*'fnd base rates'!H$107)\n+($E593*'fnd base rates'!H$108)\n+($F593*'fnd base rates'!H$109)\n+($G593*'fnd base rates'!H$110)\n+($H593*'fnd base rates'!H$111)\n+($I593*'fnd base rates'!H$112)\n+($J593*'fnd base rates'!H$113)\n+($K593*'fnd base rates'!H$114)\n+($M593*'fnd base rates'!H$116)\n+($N593*'fnd base rates'!H$117)\n+($O593*'fnd base rates'!H$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,8)))","v":5323.8336300000001},{"$f":"(($D593*'fnd base rates'!I$107)\n+($E593*'fnd base rates'!I$108)\n+($F593*'fnd base rates'!I$109)\n+($G593*'fnd base rates'!I$110)\n+($H593*'fnd base rates'!I$111)\n+($I593*'fnd base rates'!I$112)\n+($J593*'fnd base rates'!I$113)\n+($K593*'fnd base rates'!I$114)\n+($M593*'fnd base rates'!I$116)\n+($N593*'fnd base rates'!I$117)\n+($O593*'fnd base rates'!I$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,9)))\n*$R593","v":2930.5817999999995},{"$f":"(($D593*'fnd base rates'!J$107)\n+($E593*'fnd base rates'!J$108)\n+($F593*'fnd base rates'!J$109)\n+($G593*'fnd base rates'!J$110)\n+($H593*'fnd base rates'!J$111)\n+($I593*'fnd base rates'!J$112)\n+($J593*'fnd base rates'!J$113)\n+($K593*'fnd base rates'!J$114)\n+($M593*'fnd base rates'!J$116)\n+($N593*'fnd base rates'!J$117)\n+($O593*'fnd base rates'!J$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,10)))\n*$R593","v":3208.9553999999998},{"$f":"(($D593*'fnd base rates'!K$107)\n+($E593*'fnd base rates'!K$108)\n+($F593*'fnd base rates'!K$109)\n+($G593*'fnd base rates'!K$110)\n+($H593*'fnd base rates'!K$111)\n+($I593*'fnd base rates'!K$112)\n+($J593*'fnd base rates'!K$113)\n+($K593*'fnd base rates'!K$114)\n+($M593*'fnd base rates'!K$116)\n+($N593*'fnd base rates'!K$117)\n+($O593*'fnd base rates'!K$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,11)))\n*$R593","v":9876.7821562200006},{"$f":"(($D593*'fnd base rates'!L$107)\n+($E593*'fnd base rates'!L$108)\n+($F593*'fnd base rates'!L$109)\n+($G593*'fnd base rates'!L$110)\n+($H593*'fnd base rates'!L$111)\n+($I593*'fnd base rates'!L$112)\n+($J593*'fnd base rates'!L$113)\n+($K593*'fnd base rates'!L$114)\n+($M593*'fnd base rates'!L$116)\n+($N593*'fnd base rates'!L$117)\n+($O593*'fnd base rates'!L$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,12)))","v":10925.652789},{"$f":"(($D593*'fnd base rates'!M$107)\n+($E593*'fnd base rates'!M$108)\n+($F593*'fnd base rates'!M$109)\n+($G593*'fnd base rates'!M$110)\n+($H593*'fnd base rates'!M$111)\n+($I593*'fnd base rates'!M$112)\n+($J593*'fnd base rates'!M$113)\n+($K593*'fnd base rates'!M$114)\n+($M593*'fnd base rates'!M$116)\n+($N593*'fnd base rates'!M$117)\n+($O593*'fnd base rates'!M$118)\n+($P593*VLOOKUP($S593+12,rate_basefnd,13)))","v":0},94379.224044104994,null,483239261,"483","239","261",1,9,94379.224044104994,10487,0,10487,null,null,null,null,null,10571,1,10572,-85,10487,0,10487]
[483,483239310,"RISING TIDE",{"$f":"'fnd enro'!D594","v":0},{"$f":"'fnd enro'!E594","v":0},{"$f":"'fnd enro'!F594","v":0},{"$f":"'fnd enro'!G594","v":12},{"$f":"'fnd enro'!H594","v":24},{"$f":"'fnd enro'!I594","v":24},{"$f":"'fnd enro'!J594","v":0},{"$f":"'fnd enro'!K594","v":2.274},{"$f":"'fnd enro'!L594","v":0},{"$f":"'fnd enro'!M594+'fnd enro'!N594","v":0},{"$f":"'fnd enro'!O594","v":1},{"$f":"'fnd enro'!P594","v":0},{"$f":"'fnd enro'!Q594","v":20},{"$f":"'fnd enro'!S594","v":60},1.0349999999999999,{"$f":"VALUE('fnd enro'!R594)","v":10},null,{"$f":"(($D594*'fnd base rates'!C$107)\n+($E594*'fnd base rates'!C$108)\n+($F594*'fnd base rates'!C$109)\n+($G594*'fnd base rates'!C$110)\n+($H594*'fnd base rates'!C$111)\n+($I594*'fnd base rates'!C$112)\n+($J594*'fnd base rates'!C$113)\n+($K594*'fnd base rates'!C$114)\n+($M594*'fnd base rates'!C$116)\n+($N594*'fnd base rates'!C$117)\n+($O594*'fnd base rates'!C$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,3)))\n*$R594","v":32731.1442279},{"$f":"(($D594*'fnd base rates'!D$107)\n+($E594*'fnd base rates'!D$108)\n+($F594*'fnd base rates'!D$109)\n+($G594*'fnd base rates'!D$110)\n+($H594*'fnd base rates'!D$111)\n+($I594*'fnd base rates'!D$112)\n+($J594*'fnd base rates'!D$113)\n+($K594*'fnd base rates'!D$114)\n+($M594*'fnd base rates'!D$116)\n+($N594*'fnd base rates'!D$117)\n+($O594*'fnd base rates'!D$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,4)))\n*$R594","v":51239.196449999996},{"$f":"(($D594*'fnd base rates'!E$107)\n+($E594*'fnd base rates'!E$108)\n+($F594*'fnd base rates'!E$109)\n+($G594*'fnd base rates'!E$110)\n+($H594*'fnd base rates'!E$111)\n+($I594*'fnd base rates'!E$112)\n+($J594*'fnd base rates'!E$113)\n+($K594*'fnd base rates'!E$114)\n+($M594*'fnd base rates'!E$116)\n+($N594*'fnd base rates'!E$117)\n+($O594*'fnd base rates'!E$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,5)))\n*$R594","v":303369.20539830002},{"$f":"(($D594*'fnd base rates'!F$107)\n+($E594*'fnd base rates'!F$108)\n+($F594*'fnd base rates'!F$109)\n+($G594*'fnd base rates'!F$110)\n+($H594*'fnd base rates'!F$111)\n+($I594*'fnd base rates'!F$112)\n+($J594*'fnd base rates'!F$113)\n+($K594*'fnd base rates'!F$114)\n+($M594*'fnd base rates'!F$116)\n+($N594*'fnd base rates'!F$117)\n+($O594*'fnd base rates'!F$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,6)))\n*$R594","v":58544.573237099983},{"$f":"(($D594*'fnd base rates'!G$107)\n+($E594*'fnd base rates'!G$108)\n+($F594*'fnd base rates'!G$109)\n+($G594*'fnd base rates'!G$110)\n+($H594*'fnd base rates'!G$111)\n+($I594*'fnd base rates'!G$112)\n+($J594*'fnd base rates'!G$113)\n+($K594*'fnd base rates'!G$114)\n+($M594*'fnd base rates'!G$116)\n+($N594*'fnd base rates'!G$117)\n+($O594*'fnd base rates'!G$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,7)))\n*$R594","v":12609.730362599998},{"$f":"(($D594*'fnd base rates'!H$107)\n+($E594*'fnd base rates'!H$108)\n+($F594*'fnd base rates'!H$109)\n+($G594*'fnd base rates'!H$110)\n+($H594*'fnd base rates'!H$111)\n+($I594*'fnd base rates'!H$112)\n+($J594*'fnd base rates'!H$113)\n+($K594*'fnd base rates'!H$114)\n+($M594*'fnd base rates'!H$116)\n+($N594*'fnd base rates'!H$117)\n+($O594*'fnd base rates'!H$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,8)))","v":37076.334199999998},{"$f":"(($D594*'fnd base rates'!I$107)\n+($E594*'fnd base rates'!I$108)\n+($F594*'fnd base rates'!I$109)\n+($G594*'fnd base rates'!I$110)\n+($H594*'fnd base rates'!I$111)\n+($I594*'fnd base rates'!I$112)\n+($J594*'fnd base rates'!I$113)\n+($K594*'fnd base rates'!I$114)\n+($M594*'fnd base rates'!I$116)\n+($N594*'fnd base rates'!I$117)\n+($O594*'fnd base rates'!I$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,9)))\n*$R594","v":23478.643799999998},{"$f":"(($D594*'fnd base rates'!J$107)\n+($E594*'fnd base rates'!J$108)\n+($F594*'fnd base rates'!J$109)\n+($G594*'fnd base rates'!J$110)\n+($H594*'fnd base rates'!J$111)\n+($I594*'fnd base rates'!J$112)\n+($J594*'fnd base rates'!J$113)\n+($K594*'fnd base rates'!J$114)\n+($M594*'fnd base rates'!J$116)\n+($N594*'fnd base rates'!J$117)\n+($O594*'fnd base rates'!J$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,10)))\n*$R594","v":33891.695999999996},{"$f":"(($D594*'fnd base rates'!K$107)\n+($E594*'fnd base rates'!K$108)\n+($F594*'fnd base rates'!K$109)\n+($G594*'fnd base rates'!K$110)\n+($H594*'fnd base rates'!K$111)\n+($I594*'fnd base rates'!K$112)\n+($J594*'fnd base rates'!K$113)\n+($K594*'fnd base rates'!K$114)\n+($M594*'fnd base rates'!K$116)\n+($N594*'fnd base rates'!K$117)\n+($O594*'fnd base rates'!K$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,11)))\n*$R594","v":67725.816274799989},{"$f":"(($D594*'fnd base rates'!L$107)\n+($E594*'fnd base rates'!L$108)\n+($F594*'fnd base rates'!L$109)\n+($G594*'fnd base rates'!L$110)\n+($H594*'fnd base rates'!L$111)\n+($I594*'fnd base rates'!L$112)\n+($J594*'fnd base rates'!L$113)\n+($K594*'fnd base rates'!L$114)\n+($M594*'fnd base rates'!L$116)\n+($N594*'fnd base rates'!L$117)\n+($O594*'fnd base rates'!L$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,12)))","v":80189.545259999984},{"$f":"(($D594*'fnd base rates'!M$107)\n+($E594*'fnd base rates'!M$108)\n+($F594*'fnd base rates'!M$109)\n+($G594*'fnd base rates'!M$110)\n+($H594*'fnd base rates'!M$111)\n+($I594*'fnd base rates'!M$112)\n+($J594*'fnd base rates'!M$113)\n+($K594*'fnd base rates'!M$114)\n+($M594*'fnd base rates'!M$116)\n+($N594*'fnd base rates'!M$117)\n+($O594*'fnd base rates'!M$118)\n+($P594*VLOOKUP($S594+12,rate_basefnd,13)))","v":0},700855.88521069987,null,483239310,"483","239","310",1,60,700855.88521069987,11681,0,11681,null,null,null,null,null,11774,25,11799,-118,11681,0,11681]
[483,483239336,"RISING TIDE",{"$f":"'fnd enro'!D595","v":0},{"$f":"'fnd enro'!E595","v":0},{"$f":"'fnd enro'!F595","v":0},{"$f":"'fnd enro'!G595","v":0},{"$f":"'fnd enro'!H595","v":0},{"$f":"'fnd enro'!I595","v":2},{"$f":"'fnd enro'!J595","v":0},{"$f":"'fnd enro'!K595","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L595","v":0},{"$f":"'fnd enro'!M595+'fnd enro'!N595","v":0},{"$f":"'fnd enro'!O595","v":0},{"$f":"'fnd enro'!P595","v":0},{"$f":"'fnd enro'!Q595","v":0},{"$f":"'fnd enro'!S595","v":2},1.0349999999999999,{"$f":"VALUE('fnd enro'!R595)","v":7},null,{"$f":"(($D595*'fnd base rates'!C$107)\n+($E595*'fnd base rates'!C$108)\n+($F595*'fnd base rates'!C$109)\n+($G595*'fnd base rates'!C$110)\n+($H595*'fnd base rates'!C$111)\n+($I595*'fnd base rates'!C$112)\n+($J595*'fnd base rates'!C$113)\n+($K595*'fnd base rates'!C$114)\n+($M595*'fnd base rates'!C$116)\n+($N595*'fnd base rates'!C$117)\n+($O595*'fnd base rates'!C$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,3)))\n*$R595","v":1043.87802093},{"$f":"(($D595*'fnd base rates'!D$107)\n+($E595*'fnd base rates'!D$108)\n+($F595*'fnd base rates'!D$109)\n+($G595*'fnd base rates'!D$110)\n+($H595*'fnd base rates'!D$111)\n+($I595*'fnd base rates'!D$112)\n+($J595*'fnd base rates'!D$113)\n+($K595*'fnd base rates'!D$114)\n+($M595*'fnd base rates'!D$116)\n+($N595*'fnd base rates'!D$117)\n+($O595*'fnd base rates'!D$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,4)))\n*$R595","v":1494.4365},{"$f":"(($D595*'fnd base rates'!E$107)\n+($E595*'fnd base rates'!E$108)\n+($F595*'fnd base rates'!E$109)\n+($G595*'fnd base rates'!E$110)\n+($H595*'fnd base rates'!E$111)\n+($I595*'fnd base rates'!E$112)\n+($J595*'fnd base rates'!E$113)\n+($K595*'fnd base rates'!E$114)\n+($M595*'fnd base rates'!E$116)\n+($N595*'fnd base rates'!E$117)\n+($O595*'fnd base rates'!E$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,5)))\n*$R595","v":9581.9217866099989},{"$f":"(($D595*'fnd base rates'!F$107)\n+($E595*'fnd base rates'!F$108)\n+($F595*'fnd base rates'!F$109)\n+($G595*'fnd base rates'!F$110)\n+($H595*'fnd base rates'!F$111)\n+($I595*'fnd base rates'!F$112)\n+($J595*'fnd base rates'!F$113)\n+($K595*'fnd base rates'!F$114)\n+($M595*'fnd base rates'!F$116)\n+($N595*'fnd base rates'!F$117)\n+($O595*'fnd base rates'!F$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,6)))\n*$R595","v":1720.06287957},{"$f":"(($D595*'fnd base rates'!G$107)\n+($E595*'fnd base rates'!G$108)\n+($F595*'fnd base rates'!G$109)\n+($G595*'fnd base rates'!G$110)\n+($H595*'fnd base rates'!G$111)\n+($I595*'fnd base rates'!G$112)\n+($J595*'fnd base rates'!G$113)\n+($K595*'fnd base rates'!G$114)\n+($M595*'fnd base rates'!G$116)\n+($N595*'fnd base rates'!G$117)\n+($O595*'fnd base rates'!G$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,7)))\n*$R595","v":319.49085041999996},{"$f":"(($D595*'fnd base rates'!H$107)\n+($E595*'fnd base rates'!H$108)\n+($F595*'fnd base rates'!H$109)\n+($G595*'fnd base rates'!H$110)\n+($H595*'fnd base rates'!H$111)\n+($I595*'fnd base rates'!H$112)\n+($J595*'fnd base rates'!H$113)\n+($K595*'fnd base rates'!H$114)\n+($M595*'fnd base rates'!H$116)\n+($N595*'fnd base rates'!H$117)\n+($O595*'fnd base rates'!H$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D595*'fnd base rates'!I$107)\n+($E595*'fnd base rates'!I$108)\n+($F595*'fnd base rates'!I$109)\n+($G595*'fnd base rates'!I$110)\n+($H595*'fnd base rates'!I$111)\n+($I595*'fnd base rates'!I$112)\n+($J595*'fnd base rates'!I$113)\n+($K595*'fnd base rates'!I$114)\n+($M595*'fnd base rates'!I$116)\n+($N595*'fnd base rates'!I$117)\n+($O595*'fnd base rates'!I$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,9)))\n*$R595","v":831.99509999999998},{"$f":"(($D595*'fnd base rates'!J$107)\n+($E595*'fnd base rates'!J$108)\n+($F595*'fnd base rates'!J$109)\n+($G595*'fnd base rates'!J$110)\n+($H595*'fnd base rates'!J$111)\n+($I595*'fnd base rates'!J$112)\n+($J595*'fnd base rates'!J$113)\n+($K595*'fnd base rates'!J$114)\n+($M595*'fnd base rates'!J$116)\n+($N595*'fnd base rates'!J$117)\n+($O595*'fnd base rates'!J$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,10)))\n*$R595","v":1120.7186999999999},{"$f":"(($D595*'fnd base rates'!K$107)\n+($E595*'fnd base rates'!K$108)\n+($F595*'fnd base rates'!K$109)\n+($G595*'fnd base rates'!K$110)\n+($H595*'fnd base rates'!K$111)\n+($I595*'fnd base rates'!K$112)\n+($J595*'fnd base rates'!K$113)\n+($K595*'fnd base rates'!K$114)\n+($M595*'fnd base rates'!K$116)\n+($N595*'fnd base rates'!K$117)\n+($O595*'fnd base rates'!K$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,11)))\n*$R595","v":2241.9697791599997},{"$f":"(($D595*'fnd base rates'!L$107)\n+($E595*'fnd base rates'!L$108)\n+($F595*'fnd base rates'!L$109)\n+($G595*'fnd base rates'!L$110)\n+($H595*'fnd base rates'!L$111)\n+($I595*'fnd base rates'!L$112)\n+($J595*'fnd base rates'!L$113)\n+($K595*'fnd base rates'!L$114)\n+($M595*'fnd base rates'!L$116)\n+($N595*'fnd base rates'!L$117)\n+($O595*'fnd base rates'!L$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D595*'fnd base rates'!M$107)\n+($E595*'fnd base rates'!M$108)\n+($F595*'fnd base rates'!M$109)\n+($G595*'fnd base rates'!M$110)\n+($H595*'fnd base rates'!M$111)\n+($I595*'fnd base rates'!M$112)\n+($J595*'fnd base rates'!M$113)\n+($K595*'fnd base rates'!M$114)\n+($M595*'fnd base rates'!M$116)\n+($N595*'fnd base rates'!M$117)\n+($O595*'fnd base rates'!M$118)\n+($P595*VLOOKUP($S595+12,rate_basefnd,13)))","v":0},22151.870598689999,null,483239336,"483","239","336",1,2,22151.870598689999,11076,0,11076,null,null,null,null,null,11146,0,11146,-70,11076,0,11076]
[483,483239625,"RISING TIDE",{"$f":"'fnd enro'!D596","v":0},{"$f":"'fnd enro'!E596","v":0},{"$f":"'fnd enro'!F596","v":0},{"$f":"'fnd enro'!G596","v":0},{"$f":"'fnd enro'!H596","v":0},{"$f":"'fnd enro'!I596","v":1},{"$f":"'fnd enro'!J596","v":0},{"$f":"'fnd enro'!K596","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L596","v":0},{"$f":"'fnd enro'!M596+'fnd enro'!N596","v":0},{"$f":"'fnd enro'!O596","v":0},{"$f":"'fnd enro'!P596","v":0},{"$f":"'fnd enro'!Q596","v":0},{"$f":"'fnd enro'!S596","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R596)","v":4},null,{"$f":"(($D596*'fnd base rates'!C$107)\n+($E596*'fnd base rates'!C$108)\n+($F596*'fnd base rates'!C$109)\n+($G596*'fnd base rates'!C$110)\n+($H596*'fnd base rates'!C$111)\n+($I596*'fnd base rates'!C$112)\n+($J596*'fnd base rates'!C$113)\n+($K596*'fnd base rates'!C$114)\n+($M596*'fnd base rates'!C$116)\n+($N596*'fnd base rates'!C$117)\n+($O596*'fnd base rates'!C$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,3)))\n*$R596","v":521.93901046500002},{"$f":"(($D596*'fnd base rates'!D$107)\n+($E596*'fnd base rates'!D$108)\n+($F596*'fnd base rates'!D$109)\n+($G596*'fnd base rates'!D$110)\n+($H596*'fnd base rates'!D$111)\n+($I596*'fnd base rates'!D$112)\n+($J596*'fnd base rates'!D$113)\n+($K596*'fnd base rates'!D$114)\n+($M596*'fnd base rates'!D$116)\n+($N596*'fnd base rates'!D$117)\n+($O596*'fnd base rates'!D$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,4)))\n*$R596","v":747.21825000000001},{"$f":"(($D596*'fnd base rates'!E$107)\n+($E596*'fnd base rates'!E$108)\n+($F596*'fnd base rates'!E$109)\n+($G596*'fnd base rates'!E$110)\n+($H596*'fnd base rates'!E$111)\n+($I596*'fnd base rates'!E$112)\n+($J596*'fnd base rates'!E$113)\n+($K596*'fnd base rates'!E$114)\n+($M596*'fnd base rates'!E$116)\n+($N596*'fnd base rates'!E$117)\n+($O596*'fnd base rates'!E$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,5)))\n*$R596","v":4790.9608933049994},{"$f":"(($D596*'fnd base rates'!F$107)\n+($E596*'fnd base rates'!F$108)\n+($F596*'fnd base rates'!F$109)\n+($G596*'fnd base rates'!F$110)\n+($H596*'fnd base rates'!F$111)\n+($I596*'fnd base rates'!F$112)\n+($J596*'fnd base rates'!F$113)\n+($K596*'fnd base rates'!F$114)\n+($M596*'fnd base rates'!F$116)\n+($N596*'fnd base rates'!F$117)\n+($O596*'fnd base rates'!F$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,6)))\n*$R596","v":860.03143978499998},{"$f":"(($D596*'fnd base rates'!G$107)\n+($E596*'fnd base rates'!G$108)\n+($F596*'fnd base rates'!G$109)\n+($G596*'fnd base rates'!G$110)\n+($H596*'fnd base rates'!G$111)\n+($I596*'fnd base rates'!G$112)\n+($J596*'fnd base rates'!G$113)\n+($K596*'fnd base rates'!G$114)\n+($M596*'fnd base rates'!G$116)\n+($N596*'fnd base rates'!G$117)\n+($O596*'fnd base rates'!G$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,7)))\n*$R596","v":159.74542520999998},{"$f":"(($D596*'fnd base rates'!H$107)\n+($E596*'fnd base rates'!H$108)\n+($F596*'fnd base rates'!H$109)\n+($G596*'fnd base rates'!H$110)\n+($H596*'fnd base rates'!H$111)\n+($I596*'fnd base rates'!H$112)\n+($J596*'fnd base rates'!H$113)\n+($K596*'fnd base rates'!H$114)\n+($M596*'fnd base rates'!H$116)\n+($N596*'fnd base rates'!H$117)\n+($O596*'fnd base rates'!H$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D596*'fnd base rates'!I$107)\n+($E596*'fnd base rates'!I$108)\n+($F596*'fnd base rates'!I$109)\n+($G596*'fnd base rates'!I$110)\n+($H596*'fnd base rates'!I$111)\n+($I596*'fnd base rates'!I$112)\n+($J596*'fnd base rates'!I$113)\n+($K596*'fnd base rates'!I$114)\n+($M596*'fnd base rates'!I$116)\n+($N596*'fnd base rates'!I$117)\n+($O596*'fnd base rates'!I$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,9)))\n*$R596","v":415.99754999999999},{"$f":"(($D596*'fnd base rates'!J$107)\n+($E596*'fnd base rates'!J$108)\n+($F596*'fnd base rates'!J$109)\n+($G596*'fnd base rates'!J$110)\n+($H596*'fnd base rates'!J$111)\n+($I596*'fnd base rates'!J$112)\n+($J596*'fnd base rates'!J$113)\n+($K596*'fnd base rates'!J$114)\n+($M596*'fnd base rates'!J$116)\n+($N596*'fnd base rates'!J$117)\n+($O596*'fnd base rates'!J$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,10)))\n*$R596","v":560.35934999999995},{"$f":"(($D596*'fnd base rates'!K$107)\n+($E596*'fnd base rates'!K$108)\n+($F596*'fnd base rates'!K$109)\n+($G596*'fnd base rates'!K$110)\n+($H596*'fnd base rates'!K$111)\n+($I596*'fnd base rates'!K$112)\n+($J596*'fnd base rates'!K$113)\n+($K596*'fnd base rates'!K$114)\n+($M596*'fnd base rates'!K$116)\n+($N596*'fnd base rates'!K$117)\n+($O596*'fnd base rates'!K$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,11)))\n*$R596","v":1120.9848895799998},{"$f":"(($D596*'fnd base rates'!L$107)\n+($E596*'fnd base rates'!L$108)\n+($F596*'fnd base rates'!L$109)\n+($G596*'fnd base rates'!L$110)\n+($H596*'fnd base rates'!L$111)\n+($I596*'fnd base rates'!L$112)\n+($J596*'fnd base rates'!L$113)\n+($K596*'fnd base rates'!L$114)\n+($M596*'fnd base rates'!L$116)\n+($N596*'fnd base rates'!L$117)\n+($O596*'fnd base rates'!L$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D596*'fnd base rates'!M$107)\n+($E596*'fnd base rates'!M$108)\n+($F596*'fnd base rates'!M$109)\n+($G596*'fnd base rates'!M$110)\n+($H596*'fnd base rates'!M$111)\n+($I596*'fnd base rates'!M$112)\n+($J596*'fnd base rates'!M$113)\n+($K596*'fnd base rates'!M$114)\n+($M596*'fnd base rates'!M$116)\n+($N596*'fnd base rates'!M$117)\n+($O596*'fnd base rates'!M$118)\n+($P596*VLOOKUP($S596+12,rate_basefnd,13)))","v":0},11075.935299344999,null,483239625,"483","239","625",1,1,11075.935299344999,11076,0,11076,null,null,null,null,null,11146,0,11146,-70,11076,0,11076]
[483,483239665,"RISING TIDE",{"$f":"'fnd enro'!D597","v":0},{"$f":"'fnd enro'!E597","v":0},{"$f":"'fnd enro'!F597","v":0},{"$f":"'fnd enro'!G597","v":0},{"$f":"'fnd enro'!H597","v":1},{"$f":"'fnd enro'!I597","v":8},{"$f":"'fnd enro'!J597","v":0},{"$f":"'fnd enro'!K597","v":0.34110000000000001},{"$f":"'fnd enro'!L597","v":0},{"$f":"'fnd enro'!M597+'fnd enro'!N597","v":0},{"$f":"'fnd enro'!O597","v":0},{"$f":"'fnd enro'!P597","v":0},{"$f":"'fnd enro'!Q597","v":3},{"$f":"'fnd enro'!S597","v":9},1.0349999999999999,{"$f":"VALUE('fnd enro'!R597)","v":4},null,{"$f":"(($D597*'fnd base rates'!C$107)\n+($E597*'fnd base rates'!C$108)\n+($F597*'fnd base rates'!C$109)\n+($G597*'fnd base rates'!C$110)\n+($H597*'fnd base rates'!C$111)\n+($I597*'fnd base rates'!C$112)\n+($J597*'fnd base rates'!C$113)\n+($K597*'fnd base rates'!C$114)\n+($M597*'fnd base rates'!C$116)\n+($N597*'fnd base rates'!C$117)\n+($O597*'fnd base rates'!C$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,3)))\n*$R597","v":4864.2516941849999},{"$f":"(($D597*'fnd base rates'!D$107)\n+($E597*'fnd base rates'!D$108)\n+($F597*'fnd base rates'!D$109)\n+($G597*'fnd base rates'!D$110)\n+($H597*'fnd base rates'!D$111)\n+($I597*'fnd base rates'!D$112)\n+($J597*'fnd base rates'!D$113)\n+($K597*'fnd base rates'!D$114)\n+($M597*'fnd base rates'!D$116)\n+($N597*'fnd base rates'!D$117)\n+($O597*'fnd base rates'!D$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,4)))\n*$R597","v":7515.2177999999994},{"$f":"(($D597*'fnd base rates'!E$107)\n+($E597*'fnd base rates'!E$108)\n+($F597*'fnd base rates'!E$109)\n+($G597*'fnd base rates'!E$110)\n+($H597*'fnd base rates'!E$111)\n+($I597*'fnd base rates'!E$112)\n+($J597*'fnd base rates'!E$113)\n+($K597*'fnd base rates'!E$114)\n+($M597*'fnd base rates'!E$116)\n+($N597*'fnd base rates'!E$117)\n+($O597*'fnd base rates'!E$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,5)))\n*$R597","v":49414.232189744995},{"$f":"(($D597*'fnd base rates'!F$107)\n+($E597*'fnd base rates'!F$108)\n+($F597*'fnd base rates'!F$109)\n+($G597*'fnd base rates'!F$110)\n+($H597*'fnd base rates'!F$111)\n+($I597*'fnd base rates'!F$112)\n+($J597*'fnd base rates'!F$113)\n+($K597*'fnd base rates'!F$114)\n+($M597*'fnd base rates'!F$116)\n+($N597*'fnd base rates'!F$117)\n+($O597*'fnd base rates'!F$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,6)))\n*$R597","v":7846.2359080650003},{"$f":"(($D597*'fnd base rates'!G$107)\n+($E597*'fnd base rates'!G$108)\n+($F597*'fnd base rates'!G$109)\n+($G597*'fnd base rates'!G$110)\n+($H597*'fnd base rates'!G$111)\n+($I597*'fnd base rates'!G$112)\n+($J597*'fnd base rates'!G$113)\n+($K597*'fnd base rates'!G$114)\n+($M597*'fnd base rates'!G$116)\n+($N597*'fnd base rates'!G$117)\n+($O597*'fnd base rates'!G$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,7)))\n*$R597","v":1816.4153268899995},{"$f":"(($D597*'fnd base rates'!H$107)\n+($E597*'fnd base rates'!H$108)\n+($F597*'fnd base rates'!H$109)\n+($G597*'fnd base rates'!H$110)\n+($H597*'fnd base rates'!H$111)\n+($I597*'fnd base rates'!H$112)\n+($J597*'fnd base rates'!H$113)\n+($K597*'fnd base rates'!H$114)\n+($M597*'fnd base rates'!H$116)\n+($N597*'fnd base rates'!H$117)\n+($O597*'fnd base rates'!H$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,8)))","v":6798.1936299999998},{"$f":"(($D597*'fnd base rates'!I$107)\n+($E597*'fnd base rates'!I$108)\n+($F597*'fnd base rates'!I$109)\n+($G597*'fnd base rates'!I$110)\n+($H597*'fnd base rates'!I$111)\n+($I597*'fnd base rates'!I$112)\n+($J597*'fnd base rates'!I$113)\n+($K597*'fnd base rates'!I$114)\n+($M597*'fnd base rates'!I$116)\n+($N597*'fnd base rates'!I$117)\n+($O597*'fnd base rates'!I$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,9)))\n*$R597","v":3972.2057999999997},{"$f":"(($D597*'fnd base rates'!J$107)\n+($E597*'fnd base rates'!J$108)\n+($F597*'fnd base rates'!J$109)\n+($G597*'fnd base rates'!J$110)\n+($H597*'fnd base rates'!J$111)\n+($I597*'fnd base rates'!J$112)\n+($J597*'fnd base rates'!J$113)\n+($K597*'fnd base rates'!J$114)\n+($M597*'fnd base rates'!J$116)\n+($N597*'fnd base rates'!J$117)\n+($O597*'fnd base rates'!J$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,10)))\n*$R597","v":6349.0832999999984},{"$f":"(($D597*'fnd base rates'!K$107)\n+($E597*'fnd base rates'!K$108)\n+($F597*'fnd base rates'!K$109)\n+($G597*'fnd base rates'!K$110)\n+($H597*'fnd base rates'!K$111)\n+($I597*'fnd base rates'!K$112)\n+($J597*'fnd base rates'!K$113)\n+($K597*'fnd base rates'!K$114)\n+($M597*'fnd base rates'!K$116)\n+($N597*'fnd base rates'!K$117)\n+($O597*'fnd base rates'!K$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,11)))\n*$R597","v":10120.214156219999},{"$f":"(($D597*'fnd base rates'!L$107)\n+($E597*'fnd base rates'!L$108)\n+($F597*'fnd base rates'!L$109)\n+($G597*'fnd base rates'!L$110)\n+($H597*'fnd base rates'!L$111)\n+($I597*'fnd base rates'!L$112)\n+($J597*'fnd base rates'!L$113)\n+($K597*'fnd base rates'!L$114)\n+($M597*'fnd base rates'!L$116)\n+($N597*'fnd base rates'!L$117)\n+($O597*'fnd base rates'!L$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,12)))","v":11367.682789},{"$f":"(($D597*'fnd base rates'!M$107)\n+($E597*'fnd base rates'!M$108)\n+($F597*'fnd base rates'!M$109)\n+($G597*'fnd base rates'!M$110)\n+($H597*'fnd base rates'!M$111)\n+($I597*'fnd base rates'!M$112)\n+($J597*'fnd base rates'!M$113)\n+($K597*'fnd base rates'!M$114)\n+($M597*'fnd base rates'!M$116)\n+($N597*'fnd base rates'!M$117)\n+($O597*'fnd base rates'!M$118)\n+($P597*VLOOKUP($S597+12,rate_basefnd,13)))","v":0},110063.73259410498,null,483239665,"483","239","665",1,9,110063.73259410498,12229,0,12229,null,null,null,null,null,12303,3,12306,-77,12229,0,12229]
[483,483239740,"RISING TIDE",{"$f":"'fnd enro'!D598","v":0},{"$f":"'fnd enro'!E598","v":0},{"$f":"'fnd enro'!F598","v":0},{"$f":"'fnd enro'!G598","v":0},{"$f":"'fnd enro'!H598","v":1},{"$f":"'fnd enro'!I598","v":1},{"$f":"'fnd enro'!J598","v":0},{"$f":"'fnd enro'!K598","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L598","v":0},{"$f":"'fnd enro'!M598+'fnd enro'!N598","v":0},{"$f":"'fnd enro'!O598","v":0},{"$f":"'fnd enro'!P598","v":0},{"$f":"'fnd enro'!Q598","v":0},{"$f":"'fnd enro'!S598","v":2},1.0349999999999999,{"$f":"VALUE('fnd enro'!R598)","v":3},null,{"$f":"(($D598*'fnd base rates'!C$107)\n+($E598*'fnd base rates'!C$108)\n+($F598*'fnd base rates'!C$109)\n+($G598*'fnd base rates'!C$110)\n+($H598*'fnd base rates'!C$111)\n+($I598*'fnd base rates'!C$112)\n+($J598*'fnd base rates'!C$113)\n+($K598*'fnd base rates'!C$114)\n+($M598*'fnd base rates'!C$116)\n+($N598*'fnd base rates'!C$117)\n+($O598*'fnd base rates'!C$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,3)))\n*$R598","v":1043.87802093},{"$f":"(($D598*'fnd base rates'!D$107)\n+($E598*'fnd base rates'!D$108)\n+($F598*'fnd base rates'!D$109)\n+($G598*'fnd base rates'!D$110)\n+($H598*'fnd base rates'!D$111)\n+($I598*'fnd base rates'!D$112)\n+($J598*'fnd base rates'!D$113)\n+($K598*'fnd base rates'!D$114)\n+($M598*'fnd base rates'!D$116)\n+($N598*'fnd base rates'!D$117)\n+($O598*'fnd base rates'!D$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,4)))\n*$R598","v":1494.4365},{"$f":"(($D598*'fnd base rates'!E$107)\n+($E598*'fnd base rates'!E$108)\n+($F598*'fnd base rates'!E$109)\n+($G598*'fnd base rates'!E$110)\n+($H598*'fnd base rates'!E$111)\n+($I598*'fnd base rates'!E$112)\n+($J598*'fnd base rates'!E$113)\n+($K598*'fnd base rates'!E$114)\n+($M598*'fnd base rates'!E$116)\n+($N598*'fnd base rates'!E$117)\n+($O598*'fnd base rates'!E$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,5)))\n*$R598","v":8163.1023866099995},{"$f":"(($D598*'fnd base rates'!F$107)\n+($E598*'fnd base rates'!F$108)\n+($F598*'fnd base rates'!F$109)\n+($G598*'fnd base rates'!F$110)\n+($H598*'fnd base rates'!F$111)\n+($I598*'fnd base rates'!F$112)\n+($J598*'fnd base rates'!F$113)\n+($K598*'fnd base rates'!F$114)\n+($M598*'fnd base rates'!F$116)\n+($N598*'fnd base rates'!F$117)\n+($O598*'fnd base rates'!F$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,6)))\n*$R598","v":1826.0158295699998},{"$f":"(($D598*'fnd base rates'!G$107)\n+($E598*'fnd base rates'!G$108)\n+($F598*'fnd base rates'!G$109)\n+($G598*'fnd base rates'!G$110)\n+($H598*'fnd base rates'!G$111)\n+($I598*'fnd base rates'!G$112)\n+($J598*'fnd base rates'!G$113)\n+($K598*'fnd base rates'!G$114)\n+($M598*'fnd base rates'!G$116)\n+($N598*'fnd base rates'!G$117)\n+($O598*'fnd base rates'!G$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,7)))\n*$R598","v":323.95170041999995},{"$f":"(($D598*'fnd base rates'!H$107)\n+($E598*'fnd base rates'!H$108)\n+($F598*'fnd base rates'!H$109)\n+($G598*'fnd base rates'!H$110)\n+($H598*'fnd base rates'!H$111)\n+($I598*'fnd base rates'!H$112)\n+($J598*'fnd base rates'!H$113)\n+($K598*'fnd base rates'!H$114)\n+($M598*'fnd base rates'!H$116)\n+($N598*'fnd base rates'!H$117)\n+($O598*'fnd base rates'!H$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D598*'fnd base rates'!I$107)\n+($E598*'fnd base rates'!I$108)\n+($F598*'fnd base rates'!I$109)\n+($G598*'fnd base rates'!I$110)\n+($H598*'fnd base rates'!I$111)\n+($I598*'fnd base rates'!I$112)\n+($J598*'fnd base rates'!I$113)\n+($K598*'fnd base rates'!I$114)\n+($M598*'fnd base rates'!I$116)\n+($N598*'fnd base rates'!I$117)\n+($O598*'fnd base rates'!I$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,9)))\n*$R598","v":747.85994999999991},{"$f":"(($D598*'fnd base rates'!J$107)\n+($E598*'fnd base rates'!J$108)\n+($F598*'fnd base rates'!J$109)\n+($G598*'fnd base rates'!J$110)\n+($H598*'fnd base rates'!J$111)\n+($I598*'fnd base rates'!J$112)\n+($J598*'fnd base rates'!J$113)\n+($K598*'fnd base rates'!J$114)\n+($M598*'fnd base rates'!J$116)\n+($N598*'fnd base rates'!J$117)\n+($O598*'fnd base rates'!J$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,10)))\n*$R598","v":803.36699999999985},{"$f":"(($D598*'fnd base rates'!K$107)\n+($E598*'fnd base rates'!K$108)\n+($F598*'fnd base rates'!K$109)\n+($G598*'fnd base rates'!K$110)\n+($H598*'fnd base rates'!K$111)\n+($I598*'fnd base rates'!K$112)\n+($J598*'fnd base rates'!K$113)\n+($K598*'fnd base rates'!K$114)\n+($M598*'fnd base rates'!K$116)\n+($N598*'fnd base rates'!K$117)\n+($O598*'fnd base rates'!K$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,11)))\n*$R598","v":2273.3199291599999},{"$f":"(($D598*'fnd base rates'!L$107)\n+($E598*'fnd base rates'!L$108)\n+($F598*'fnd base rates'!L$109)\n+($G598*'fnd base rates'!L$110)\n+($H598*'fnd base rates'!L$111)\n+($I598*'fnd base rates'!L$112)\n+($J598*'fnd base rates'!L$113)\n+($K598*'fnd base rates'!L$114)\n+($M598*'fnd base rates'!L$116)\n+($N598*'fnd base rates'!L$117)\n+($O598*'fnd base rates'!L$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,12)))","v":2339.0828419999998},{"$f":"(($D598*'fnd base rates'!M$107)\n+($E598*'fnd base rates'!M$108)\n+($F598*'fnd base rates'!M$109)\n+($G598*'fnd base rates'!M$110)\n+($H598*'fnd base rates'!M$111)\n+($I598*'fnd base rates'!M$112)\n+($J598*'fnd base rates'!M$113)\n+($K598*'fnd base rates'!M$114)\n+($M598*'fnd base rates'!M$116)\n+($N598*'fnd base rates'!M$117)\n+($O598*'fnd base rates'!M$118)\n+($P598*VLOOKUP($S598+12,rate_basefnd,13)))","v":0},20289.808298690001,null,483239740,"483","239","740",1,2,20289.808298690001,10145,0,10145,null,null,null,null,null,10226,0,10226,-81,10145,0,10145]
[483,483239760,"RISING TIDE",{"$f":"'fnd enro'!D599","v":0},{"$f":"'fnd enro'!E599","v":0},{"$f":"'fnd enro'!F599","v":0},{"$f":"'fnd enro'!G599","v":0},{"$f":"'fnd enro'!H599","v":10},{"$f":"'fnd enro'!I599","v":32},{"$f":"'fnd enro'!J599","v":0},{"$f":"'fnd enro'!K599","v":1.5918000000000001},{"$f":"'fnd enro'!L599","v":0},{"$f":"'fnd enro'!M599+'fnd enro'!N599","v":0},{"$f":"'fnd enro'!O599","v":0},{"$f":"'fnd enro'!P599","v":0},{"$f":"'fnd enro'!Q599","v":4},{"$f":"'fnd enro'!S599","v":42},1.0349999999999999,{"$f":"VALUE('fnd enro'!R599)","v":4},null,{"$f":"(($D599*'fnd base rates'!C$107)\n+($E599*'fnd base rates'!C$108)\n+($F599*'fnd base rates'!C$109)\n+($G599*'fnd base rates'!C$110)\n+($H599*'fnd base rates'!C$111)\n+($I599*'fnd base rates'!C$112)\n+($J599*'fnd base rates'!C$113)\n+($K599*'fnd base rates'!C$114)\n+($M599*'fnd base rates'!C$116)\n+($N599*'fnd base rates'!C$117)\n+($O599*'fnd base rates'!C$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,3)))\n*$R599","v":22143.83923953},{"$f":"(($D599*'fnd base rates'!D$107)\n+($E599*'fnd base rates'!D$108)\n+($F599*'fnd base rates'!D$109)\n+($G599*'fnd base rates'!D$110)\n+($H599*'fnd base rates'!D$111)\n+($I599*'fnd base rates'!D$112)\n+($J599*'fnd base rates'!D$113)\n+($K599*'fnd base rates'!D$114)\n+($M599*'fnd base rates'!D$116)\n+($N599*'fnd base rates'!D$117)\n+($O599*'fnd base rates'!D$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,4)))\n*$R599","v":32436.837899999999},{"$f":"(($D599*'fnd base rates'!E$107)\n+($E599*'fnd base rates'!E$108)\n+($F599*'fnd base rates'!E$109)\n+($G599*'fnd base rates'!E$110)\n+($H599*'fnd base rates'!E$111)\n+($I599*'fnd base rates'!E$112)\n+($J599*'fnd base rates'!E$113)\n+($K599*'fnd base rates'!E$114)\n+($M599*'fnd base rates'!E$116)\n+($N599*'fnd base rates'!E$117)\n+($O599*'fnd base rates'!E$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,5)))\n*$R599","v":197318.03491881001},{"$f":"(($D599*'fnd base rates'!F$107)\n+($E599*'fnd base rates'!F$108)\n+($F599*'fnd base rates'!F$109)\n+($G599*'fnd base rates'!F$110)\n+($H599*'fnd base rates'!F$111)\n+($I599*'fnd base rates'!F$112)\n+($J599*'fnd base rates'!F$113)\n+($K599*'fnd base rates'!F$114)\n+($M599*'fnd base rates'!F$116)\n+($N599*'fnd base rates'!F$117)\n+($O599*'fnd base rates'!F$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,6)))\n*$R599","v":37180.849970970005},{"$f":"(($D599*'fnd base rates'!G$107)\n+($E599*'fnd base rates'!G$108)\n+($F599*'fnd base rates'!G$109)\n+($G599*'fnd base rates'!G$110)\n+($H599*'fnd base rates'!G$111)\n+($I599*'fnd base rates'!G$112)\n+($J599*'fnd base rates'!G$113)\n+($K599*'fnd base rates'!G$114)\n+($M599*'fnd base rates'!G$116)\n+($N599*'fnd base rates'!G$117)\n+($O599*'fnd base rates'!G$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,7)))\n*$R599","v":7252.91055882},{"$f":"(($D599*'fnd base rates'!H$107)\n+($E599*'fnd base rates'!H$108)\n+($F599*'fnd base rates'!H$109)\n+($G599*'fnd base rates'!H$110)\n+($H599*'fnd base rates'!H$111)\n+($I599*'fnd base rates'!H$112)\n+($J599*'fnd base rates'!H$113)\n+($K599*'fnd base rates'!H$114)\n+($M599*'fnd base rates'!H$116)\n+($N599*'fnd base rates'!H$117)\n+($O599*'fnd base rates'!H$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,8)))","v":30006.876939999998},{"$f":"(($D599*'fnd base rates'!I$107)\n+($E599*'fnd base rates'!I$108)\n+($F599*'fnd base rates'!I$109)\n+($G599*'fnd base rates'!I$110)\n+($H599*'fnd base rates'!I$111)\n+($I599*'fnd base rates'!I$112)\n+($J599*'fnd base rates'!I$113)\n+($K599*'fnd base rates'!I$114)\n+($M599*'fnd base rates'!I$116)\n+($N599*'fnd base rates'!I$117)\n+($O599*'fnd base rates'!I$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,9)))\n*$R599","v":17047.029600000002},{"$f":"(($D599*'fnd base rates'!J$107)\n+($E599*'fnd base rates'!J$108)\n+($F599*'fnd base rates'!J$109)\n+($G599*'fnd base rates'!J$110)\n+($H599*'fnd base rates'!J$111)\n+($I599*'fnd base rates'!J$112)\n+($J599*'fnd base rates'!J$113)\n+($K599*'fnd base rates'!J$114)\n+($M599*'fnd base rates'!J$116)\n+($N599*'fnd base rates'!J$117)\n+($O599*'fnd base rates'!J$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,10)))\n*$R599","v":22525.843499999995},{"$f":"(($D599*'fnd base rates'!K$107)\n+($E599*'fnd base rates'!K$108)\n+($F599*'fnd base rates'!K$109)\n+($G599*'fnd base rates'!K$110)\n+($H599*'fnd base rates'!K$111)\n+($I599*'fnd base rates'!K$112)\n+($J599*'fnd base rates'!K$113)\n+($K599*'fnd base rates'!K$114)\n+($M599*'fnd base rates'!K$116)\n+($N599*'fnd base rates'!K$117)\n+($O599*'fnd base rates'!K$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,11)))\n*$R599","v":47394.866862359995},{"$f":"(($D599*'fnd base rates'!L$107)\n+($E599*'fnd base rates'!L$108)\n+($F599*'fnd base rates'!L$109)\n+($G599*'fnd base rates'!L$110)\n+($H599*'fnd base rates'!L$111)\n+($I599*'fnd base rates'!L$112)\n+($J599*'fnd base rates'!L$113)\n+($K599*'fnd base rates'!L$114)\n+($M599*'fnd base rates'!L$116)\n+($N599*'fnd base rates'!L$117)\n+($O599*'fnd base rates'!L$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,12)))","v":49584.739681999999},{"$f":"(($D599*'fnd base rates'!M$107)\n+($E599*'fnd base rates'!M$108)\n+($F599*'fnd base rates'!M$109)\n+($G599*'fnd base rates'!M$110)\n+($H599*'fnd base rates'!M$111)\n+($I599*'fnd base rates'!M$112)\n+($J599*'fnd base rates'!M$113)\n+($K599*'fnd base rates'!M$114)\n+($M599*'fnd base rates'!M$116)\n+($N599*'fnd base rates'!M$117)\n+($O599*'fnd base rates'!M$118)\n+($P599*VLOOKUP($S599+12,rate_basefnd,13)))","v":0},462891.82917249005,null,483239760,"483","239","760",1,42,462891.82917249005,11021,0,11021,null,null,null,null,null,11097,1,11098,-77,11021,0,11021]
[483,483239780,"RISING TIDE",{"$f":"'fnd enro'!D600","v":0},{"$f":"'fnd enro'!E600","v":0},{"$f":"'fnd enro'!F600","v":0},{"$f":"'fnd enro'!G600","v":0},{"$f":"'fnd enro'!H600","v":0},{"$f":"'fnd enro'!I600","v":1},{"$f":"'fnd enro'!J600","v":0},{"$f":"'fnd enro'!K600","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L600","v":0},{"$f":"'fnd enro'!M600+'fnd enro'!N600","v":0},{"$f":"'fnd enro'!O600","v":0},{"$f":"'fnd enro'!P600","v":0},{"$f":"'fnd enro'!Q600","v":1},{"$f":"'fnd enro'!S600","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R600)","v":5},null,{"$f":"(($D600*'fnd base rates'!C$107)\n+($E600*'fnd base rates'!C$108)\n+($F600*'fnd base rates'!C$109)\n+($G600*'fnd base rates'!C$110)\n+($H600*'fnd base rates'!C$111)\n+($I600*'fnd base rates'!C$112)\n+($J600*'fnd base rates'!C$113)\n+($K600*'fnd base rates'!C$114)\n+($M600*'fnd base rates'!C$116)\n+($N600*'fnd base rates'!C$117)\n+($O600*'fnd base rates'!C$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,3)))\n*$R600","v":578.12916046499993},{"$f":"(($D600*'fnd base rates'!D$107)\n+($E600*'fnd base rates'!D$108)\n+($F600*'fnd base rates'!D$109)\n+($G600*'fnd base rates'!D$110)\n+($H600*'fnd base rates'!D$111)\n+($I600*'fnd base rates'!D$112)\n+($J600*'fnd base rates'!D$113)\n+($K600*'fnd base rates'!D$114)\n+($M600*'fnd base rates'!D$116)\n+($N600*'fnd base rates'!D$117)\n+($O600*'fnd base rates'!D$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,4)))\n*$R600","v":1013.4512999999999},{"$f":"(($D600*'fnd base rates'!E$107)\n+($E600*'fnd base rates'!E$108)\n+($F600*'fnd base rates'!E$109)\n+($G600*'fnd base rates'!E$110)\n+($H600*'fnd base rates'!E$111)\n+($I600*'fnd base rates'!E$112)\n+($J600*'fnd base rates'!E$113)\n+($K600*'fnd base rates'!E$114)\n+($M600*'fnd base rates'!E$116)\n+($N600*'fnd base rates'!E$117)\n+($O600*'fnd base rates'!E$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,5)))\n*$R600","v":7389.9390433049994},{"$f":"(($D600*'fnd base rates'!F$107)\n+($E600*'fnd base rates'!F$108)\n+($F600*'fnd base rates'!F$109)\n+($G600*'fnd base rates'!F$110)\n+($H600*'fnd base rates'!F$111)\n+($I600*'fnd base rates'!F$112)\n+($J600*'fnd base rates'!F$113)\n+($K600*'fnd base rates'!F$114)\n+($M600*'fnd base rates'!F$116)\n+($N600*'fnd base rates'!F$117)\n+($O600*'fnd base rates'!F$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,6)))\n*$R600","v":860.03143978499998},{"$f":"(($D600*'fnd base rates'!G$107)\n+($E600*'fnd base rates'!G$108)\n+($F600*'fnd base rates'!G$109)\n+($G600*'fnd base rates'!G$110)\n+($H600*'fnd base rates'!G$111)\n+($I600*'fnd base rates'!G$112)\n+($J600*'fnd base rates'!G$113)\n+($K600*'fnd base rates'!G$114)\n+($M600*'fnd base rates'!G$116)\n+($N600*'fnd base rates'!G$117)\n+($O600*'fnd base rates'!G$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,7)))\n*$R600","v":285.83947520999999},{"$f":"(($D600*'fnd base rates'!H$107)\n+($E600*'fnd base rates'!H$108)\n+($F600*'fnd base rates'!H$109)\n+($G600*'fnd base rates'!H$110)\n+($H600*'fnd base rates'!H$111)\n+($I600*'fnd base rates'!H$112)\n+($J600*'fnd base rates'!H$113)\n+($K600*'fnd base rates'!H$114)\n+($M600*'fnd base rates'!H$116)\n+($N600*'fnd base rates'!H$117)\n+($O600*'fnd base rates'!H$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,8)))","v":799.80706999999995},{"$f":"(($D600*'fnd base rates'!I$107)\n+($E600*'fnd base rates'!I$108)\n+($F600*'fnd base rates'!I$109)\n+($G600*'fnd base rates'!I$110)\n+($H600*'fnd base rates'!I$111)\n+($I600*'fnd base rates'!I$112)\n+($J600*'fnd base rates'!I$113)\n+($K600*'fnd base rates'!I$114)\n+($M600*'fnd base rates'!I$116)\n+($N600*'fnd base rates'!I$117)\n+($O600*'fnd base rates'!I$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,9)))\n*$R600","v":521.23635000000002},{"$f":"(($D600*'fnd base rates'!J$107)\n+($E600*'fnd base rates'!J$108)\n+($F600*'fnd base rates'!J$109)\n+($G600*'fnd base rates'!J$110)\n+($H600*'fnd base rates'!J$111)\n+($I600*'fnd base rates'!J$112)\n+($J600*'fnd base rates'!J$113)\n+($K600*'fnd base rates'!J$114)\n+($M600*'fnd base rates'!J$116)\n+($N600*'fnd base rates'!J$117)\n+($O600*'fnd base rates'!J$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,10)))\n*$R600","v":1107.2222999999999},{"$f":"(($D600*'fnd base rates'!K$107)\n+($E600*'fnd base rates'!K$108)\n+($F600*'fnd base rates'!K$109)\n+($G600*'fnd base rates'!K$110)\n+($H600*'fnd base rates'!K$111)\n+($I600*'fnd base rates'!K$112)\n+($J600*'fnd base rates'!K$113)\n+($K600*'fnd base rates'!K$114)\n+($M600*'fnd base rates'!K$116)\n+($N600*'fnd base rates'!K$117)\n+($O600*'fnd base rates'!K$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,11)))\n*$R600","v":1120.9848895799998},{"$f":"(($D600*'fnd base rates'!L$107)\n+($E600*'fnd base rates'!L$108)\n+($F600*'fnd base rates'!L$109)\n+($G600*'fnd base rates'!L$110)\n+($H600*'fnd base rates'!L$111)\n+($I600*'fnd base rates'!L$112)\n+($J600*'fnd base rates'!L$113)\n+($K600*'fnd base rates'!L$114)\n+($M600*'fnd base rates'!L$116)\n+($N600*'fnd base rates'!L$117)\n+($O600*'fnd base rates'!L$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,12)))","v":1523.7514210000002},{"$f":"(($D600*'fnd base rates'!M$107)\n+($E600*'fnd base rates'!M$108)\n+($F600*'fnd base rates'!M$109)\n+($G600*'fnd base rates'!M$110)\n+($H600*'fnd base rates'!M$111)\n+($I600*'fnd base rates'!M$112)\n+($J600*'fnd base rates'!M$113)\n+($K600*'fnd base rates'!M$114)\n+($M600*'fnd base rates'!M$116)\n+($N600*'fnd base rates'!M$117)\n+($O600*'fnd base rates'!M$118)\n+($P600*VLOOKUP($S600+12,rate_basefnd,13)))","v":0},15200.392449344999,null,483239780,"483","239","780",1,1,15200.392449344999,15200,0,15200,null,null,null,null,null,15275,15,15290,-90,15200,0,15200]
[484,484035018,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D601","v":0},{"$f":"'fnd enro'!E601","v":0},{"$f":"'fnd enro'!F601","v":0},{"$f":"'fnd enro'!G601","v":0},{"$f":"'fnd enro'!H601","v":1},{"$f":"'fnd enro'!I601","v":0},{"$f":"'fnd enro'!J601","v":0},{"$f":"'fnd enro'!K601","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L601","v":0},{"$f":"'fnd enro'!M601+'fnd enro'!N601","v":0},{"$f":"'fnd enro'!O601","v":0},{"$f":"'fnd enro'!P601","v":0},{"$f":"'fnd enro'!Q601","v":0},{"$f":"'fnd enro'!S601","v":1},1.085,{"$f":"VALUE('fnd enro'!R601)","v":8},null,{"$f":"(($D601*'fnd base rates'!C$107)\n+($E601*'fnd base rates'!C$108)\n+($F601*'fnd base rates'!C$109)\n+($G601*'fnd base rates'!C$110)\n+($H601*'fnd base rates'!C$111)\n+($I601*'fnd base rates'!C$112)\n+($J601*'fnd base rates'!C$113)\n+($K601*'fnd base rates'!C$114)\n+($M601*'fnd base rates'!C$116)\n+($N601*'fnd base rates'!C$117)\n+($O601*'fnd base rates'!C$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,3)))\n*$R601","v":547.15345541500005},{"$f":"(($D601*'fnd base rates'!D$107)\n+($E601*'fnd base rates'!D$108)\n+($F601*'fnd base rates'!D$109)\n+($G601*'fnd base rates'!D$110)\n+($H601*'fnd base rates'!D$111)\n+($I601*'fnd base rates'!D$112)\n+($J601*'fnd base rates'!D$113)\n+($K601*'fnd base rates'!D$114)\n+($M601*'fnd base rates'!D$116)\n+($N601*'fnd base rates'!D$117)\n+($O601*'fnd base rates'!D$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,4)))\n*$R601","v":783.31574999999998},{"$f":"(($D601*'fnd base rates'!E$107)\n+($E601*'fnd base rates'!E$108)\n+($F601*'fnd base rates'!E$109)\n+($G601*'fnd base rates'!E$110)\n+($H601*'fnd base rates'!E$111)\n+($I601*'fnd base rates'!E$112)\n+($J601*'fnd base rates'!E$113)\n+($K601*'fnd base rates'!E$114)\n+($M601*'fnd base rates'!E$116)\n+($N601*'fnd base rates'!E$117)\n+($O601*'fnd base rates'!E$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,5)))\n*$R601","v":3535.0468794550002},{"$f":"(($D601*'fnd base rates'!F$107)\n+($E601*'fnd base rates'!F$108)\n+($F601*'fnd base rates'!F$109)\n+($G601*'fnd base rates'!F$110)\n+($H601*'fnd base rates'!F$111)\n+($I601*'fnd base rates'!F$112)\n+($J601*'fnd base rates'!F$113)\n+($K601*'fnd base rates'!F$114)\n+($M601*'fnd base rates'!F$116)\n+($N601*'fnd base rates'!F$117)\n+($O601*'fnd base rates'!F$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,6)))\n*$R601","v":1012.6503023349999},{"$f":"(($D601*'fnd base rates'!G$107)\n+($E601*'fnd base rates'!G$108)\n+($F601*'fnd base rates'!G$109)\n+($G601*'fnd base rates'!G$110)\n+($H601*'fnd base rates'!G$111)\n+($I601*'fnd base rates'!G$112)\n+($J601*'fnd base rates'!G$113)\n+($K601*'fnd base rates'!G$114)\n+($M601*'fnd base rates'!G$116)\n+($N601*'fnd base rates'!G$117)\n+($O601*'fnd base rates'!G$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,7)))\n*$R601","v":172.13894550999999},{"$f":"(($D601*'fnd base rates'!H$107)\n+($E601*'fnd base rates'!H$108)\n+($F601*'fnd base rates'!H$109)\n+($G601*'fnd base rates'!H$110)\n+($H601*'fnd base rates'!H$111)\n+($I601*'fnd base rates'!H$112)\n+($J601*'fnd base rates'!H$113)\n+($K601*'fnd base rates'!H$114)\n+($M601*'fnd base rates'!H$116)\n+($N601*'fnd base rates'!H$117)\n+($O601*'fnd base rates'!H$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D601*'fnd base rates'!I$107)\n+($E601*'fnd base rates'!I$108)\n+($F601*'fnd base rates'!I$109)\n+($G601*'fnd base rates'!I$110)\n+($H601*'fnd base rates'!I$111)\n+($I601*'fnd base rates'!I$112)\n+($J601*'fnd base rates'!I$113)\n+($K601*'fnd base rates'!I$114)\n+($M601*'fnd base rates'!I$116)\n+($N601*'fnd base rates'!I$117)\n+($O601*'fnd base rates'!I$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,9)))\n*$R601","v":347.89439999999996},{"$f":"(($D601*'fnd base rates'!J$107)\n+($E601*'fnd base rates'!J$108)\n+($F601*'fnd base rates'!J$109)\n+($G601*'fnd base rates'!J$110)\n+($H601*'fnd base rates'!J$111)\n+($I601*'fnd base rates'!J$112)\n+($J601*'fnd base rates'!J$113)\n+($K601*'fnd base rates'!J$114)\n+($M601*'fnd base rates'!J$116)\n+($N601*'fnd base rates'!J$117)\n+($O601*'fnd base rates'!J$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,10)))\n*$R601","v":254.74714999999998},{"$f":"(($D601*'fnd base rates'!K$107)\n+($E601*'fnd base rates'!K$108)\n+($F601*'fnd base rates'!K$109)\n+($G601*'fnd base rates'!K$110)\n+($H601*'fnd base rates'!K$111)\n+($I601*'fnd base rates'!K$112)\n+($J601*'fnd base rates'!K$113)\n+($K601*'fnd base rates'!K$114)\n+($M601*'fnd base rates'!K$116)\n+($N601*'fnd base rates'!K$117)\n+($O601*'fnd base rates'!K$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,11)))\n*$R601","v":1208.0033989800002},{"$f":"(($D601*'fnd base rates'!L$107)\n+($E601*'fnd base rates'!L$108)\n+($F601*'fnd base rates'!L$109)\n+($G601*'fnd base rates'!L$110)\n+($H601*'fnd base rates'!L$111)\n+($I601*'fnd base rates'!L$112)\n+($J601*'fnd base rates'!L$113)\n+($K601*'fnd base rates'!L$114)\n+($M601*'fnd base rates'!L$116)\n+($N601*'fnd base rates'!L$117)\n+($O601*'fnd base rates'!L$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D601*'fnd base rates'!M$107)\n+($E601*'fnd base rates'!M$108)\n+($F601*'fnd base rates'!M$109)\n+($G601*'fnd base rates'!M$110)\n+($H601*'fnd base rates'!M$111)\n+($I601*'fnd base rates'!M$112)\n+($J601*'fnd base rates'!M$113)\n+($K601*'fnd base rates'!M$114)\n+($M601*'fnd base rates'!M$116)\n+($N601*'fnd base rates'!M$117)\n+($O601*'fnd base rates'!M$118)\n+($P601*VLOOKUP($S601+12,rate_basefnd,13)))","v":0},9576.1287726949995,null,484035018,"484","035","018",1,1,9576.1287726949995,9576,0,9576,null,null,null,null,null,9670,0,9670,-94,9576,0,9576]
[484,484035035,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D602","v":0},{"$f":"'fnd enro'!E602","v":0},{"$f":"'fnd enro'!F602","v":0},{"$f":"'fnd enro'!G602","v":221},{"$f":"'fnd enro'!H602","v":697},{"$f":"'fnd enro'!I602","v":614},{"$f":"'fnd enro'!J602","v":0},{"$f":"'fnd enro'!K602","v":58.062800000000003},{"$f":"'fnd enro'!L602","v":0},{"$f":"'fnd enro'!M602+'fnd enro'!N602","v":37},{"$f":"'fnd enro'!O602","v":122},{"$f":"'fnd enro'!P602","v":65},{"$f":"'fnd enro'!Q602","v":1058},{"$f":"'fnd enro'!S602","v":1532},1.085,{"$f":"VALUE('fnd enro'!R602)","v":10},null,{"$f":"(($D602*'fnd base rates'!C$107)\n+($E602*'fnd base rates'!C$108)\n+($F602*'fnd base rates'!C$109)\n+($G602*'fnd base rates'!C$110)\n+($H602*'fnd base rates'!C$111)\n+($I602*'fnd base rates'!C$112)\n+($J602*'fnd base rates'!C$113)\n+($K602*'fnd base rates'!C$114)\n+($M602*'fnd base rates'!C$116)\n+($N602*'fnd base rates'!C$117)\n+($O602*'fnd base rates'!C$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,3)))\n*$R602","v":932890.69619578007},{"$f":"(($D602*'fnd base rates'!D$107)\n+($E602*'fnd base rates'!D$108)\n+($F602*'fnd base rates'!D$109)\n+($G602*'fnd base rates'!D$110)\n+($H602*'fnd base rates'!D$111)\n+($I602*'fnd base rates'!D$112)\n+($J602*'fnd base rates'!D$113)\n+($K602*'fnd base rates'!D$114)\n+($M602*'fnd base rates'!D$116)\n+($N602*'fnd base rates'!D$117)\n+($O602*'fnd base rates'!D$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,4)))\n*$R602","v":1583631.42105},{"$f":"(($D602*'fnd base rates'!E$107)\n+($E602*'fnd base rates'!E$108)\n+($F602*'fnd base rates'!E$109)\n+($G602*'fnd base rates'!E$110)\n+($H602*'fnd base rates'!E$111)\n+($I602*'fnd base rates'!E$112)\n+($J602*'fnd base rates'!E$113)\n+($K602*'fnd base rates'!E$114)\n+($M602*'fnd base rates'!E$116)\n+($N602*'fnd base rates'!E$117)\n+($O602*'fnd base rates'!E$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,5)))\n*$R602","v":10063864.02212506},{"$f":"(($D602*'fnd base rates'!F$107)\n+($E602*'fnd base rates'!F$108)\n+($F602*'fnd base rates'!F$109)\n+($G602*'fnd base rates'!F$110)\n+($H602*'fnd base rates'!F$111)\n+($I602*'fnd base rates'!F$112)\n+($J602*'fnd base rates'!F$113)\n+($K602*'fnd base rates'!F$114)\n+($M602*'fnd base rates'!F$116)\n+($N602*'fnd base rates'!F$117)\n+($O602*'fnd base rates'!F$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,6)))\n*$R602","v":1578213.53922722},{"$f":"(($D602*'fnd base rates'!G$107)\n+($E602*'fnd base rates'!G$108)\n+($F602*'fnd base rates'!G$109)\n+($G602*'fnd base rates'!G$110)\n+($H602*'fnd base rates'!G$111)\n+($I602*'fnd base rates'!G$112)\n+($J602*'fnd base rates'!G$113)\n+($K602*'fnd base rates'!G$114)\n+($M602*'fnd base rates'!G$116)\n+($N602*'fnd base rates'!G$117)\n+($O602*'fnd base rates'!G$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,7)))\n*$R602","v":432731.60027131991},{"$f":"(($D602*'fnd base rates'!H$107)\n+($E602*'fnd base rates'!H$108)\n+($F602*'fnd base rates'!H$109)\n+($G602*'fnd base rates'!H$110)\n+($H602*'fnd base rates'!H$111)\n+($I602*'fnd base rates'!H$112)\n+($J602*'fnd base rates'!H$113)\n+($K602*'fnd base rates'!H$114)\n+($M602*'fnd base rates'!H$116)\n+($N602*'fnd base rates'!H$117)\n+($O602*'fnd base rates'!H$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,8)))","v":980935.36124000011},{"$f":"(($D602*'fnd base rates'!I$107)\n+($E602*'fnd base rates'!I$108)\n+($F602*'fnd base rates'!I$109)\n+($G602*'fnd base rates'!I$110)\n+($H602*'fnd base rates'!I$111)\n+($I602*'fnd base rates'!I$112)\n+($J602*'fnd base rates'!I$113)\n+($K602*'fnd base rates'!I$114)\n+($M602*'fnd base rates'!I$116)\n+($N602*'fnd base rates'!I$117)\n+($O602*'fnd base rates'!I$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,9)))\n*$R602","v":720905.47584999981},{"$f":"(($D602*'fnd base rates'!J$107)\n+($E602*'fnd base rates'!J$108)\n+($F602*'fnd base rates'!J$109)\n+($G602*'fnd base rates'!J$110)\n+($H602*'fnd base rates'!J$111)\n+($I602*'fnd base rates'!J$112)\n+($J602*'fnd base rates'!J$113)\n+($K602*'fnd base rates'!J$114)\n+($M602*'fnd base rates'!J$116)\n+($N602*'fnd base rates'!J$117)\n+($O602*'fnd base rates'!J$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,10)))\n*$R602","v":1288013.7641},{"$f":"(($D602*'fnd base rates'!K$107)\n+($E602*'fnd base rates'!K$108)\n+($F602*'fnd base rates'!K$109)\n+($G602*'fnd base rates'!K$110)\n+($H602*'fnd base rates'!K$111)\n+($I602*'fnd base rates'!K$112)\n+($J602*'fnd base rates'!K$113)\n+($K602*'fnd base rates'!K$114)\n+($M602*'fnd base rates'!K$116)\n+($N602*'fnd base rates'!K$117)\n+($O602*'fnd base rates'!K$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,11)))\n*$R602","v":1877073.7853873598},{"$f":"(($D602*'fnd base rates'!L$107)\n+($E602*'fnd base rates'!L$108)\n+($F602*'fnd base rates'!L$109)\n+($G602*'fnd base rates'!L$110)\n+($H602*'fnd base rates'!L$111)\n+($I602*'fnd base rates'!L$112)\n+($J602*'fnd base rates'!L$113)\n+($K602*'fnd base rates'!L$114)\n+($M602*'fnd base rates'!L$116)\n+($N602*'fnd base rates'!L$117)\n+($O602*'fnd base rates'!L$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,12)))","v":2358565.8169720001},{"$f":"(($D602*'fnd base rates'!M$107)\n+($E602*'fnd base rates'!M$108)\n+($F602*'fnd base rates'!M$109)\n+($G602*'fnd base rates'!M$110)\n+($H602*'fnd base rates'!M$111)\n+($I602*'fnd base rates'!M$112)\n+($J602*'fnd base rates'!M$113)\n+($K602*'fnd base rates'!M$114)\n+($M602*'fnd base rates'!M$116)\n+($N602*'fnd base rates'!M$117)\n+($O602*'fnd base rates'!M$118)\n+($P602*VLOOKUP($S602+12,rate_basefnd,13)))","v":0},21816825.482418735,null,484035035,"484","035","035",1,1532,21816825.482418735,14241,0,14241,null,null,null,null,null,14815,85,14900,-659,14241,0,14241]
[484,484035040,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D603","v":0},{"$f":"'fnd enro'!E603","v":0},{"$f":"'fnd enro'!F603","v":0},{"$f":"'fnd enro'!G603","v":0},{"$f":"'fnd enro'!H603","v":1},{"$f":"'fnd enro'!I603","v":0},{"$f":"'fnd enro'!J603","v":0},{"$f":"'fnd enro'!K603","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L603","v":0},{"$f":"'fnd enro'!M603+'fnd enro'!N603","v":0},{"$f":"'fnd enro'!O603","v":1},{"$f":"'fnd enro'!P603","v":0},{"$f":"'fnd enro'!Q603","v":1},{"$f":"'fnd enro'!S603","v":1},1.085,{"$f":"VALUE('fnd enro'!R603)","v":4},null,{"$f":"(($D603*'fnd base rates'!C$107)\n+($E603*'fnd base rates'!C$108)\n+($F603*'fnd base rates'!C$109)\n+($G603*'fnd base rates'!C$110)\n+($H603*'fnd base rates'!C$111)\n+($I603*'fnd base rates'!C$112)\n+($J603*'fnd base rates'!C$113)\n+($K603*'fnd base rates'!C$114)\n+($M603*'fnd base rates'!C$116)\n+($N603*'fnd base rates'!C$117)\n+($O603*'fnd base rates'!C$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,3)))\n*$R603","v":709.77325541499999},{"$f":"(($D603*'fnd base rates'!D$107)\n+($E603*'fnd base rates'!D$108)\n+($F603*'fnd base rates'!D$109)\n+($G603*'fnd base rates'!D$110)\n+($H603*'fnd base rates'!D$111)\n+($I603*'fnd base rates'!D$112)\n+($J603*'fnd base rates'!D$113)\n+($K603*'fnd base rates'!D$114)\n+($M603*'fnd base rates'!D$116)\n+($N603*'fnd base rates'!D$117)\n+($O603*'fnd base rates'!D$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,4)))\n*$R603","v":1242.03205},{"$f":"(($D603*'fnd base rates'!E$107)\n+($E603*'fnd base rates'!E$108)\n+($F603*'fnd base rates'!E$109)\n+($G603*'fnd base rates'!E$110)\n+($H603*'fnd base rates'!E$111)\n+($I603*'fnd base rates'!E$112)\n+($J603*'fnd base rates'!E$113)\n+($K603*'fnd base rates'!E$114)\n+($M603*'fnd base rates'!E$116)\n+($N603*'fnd base rates'!E$117)\n+($O603*'fnd base rates'!E$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,5)))\n*$R603","v":7508.7400294549998},{"$f":"(($D603*'fnd base rates'!F$107)\n+($E603*'fnd base rates'!F$108)\n+($F603*'fnd base rates'!F$109)\n+($G603*'fnd base rates'!F$110)\n+($H603*'fnd base rates'!F$111)\n+($I603*'fnd base rates'!F$112)\n+($J603*'fnd base rates'!F$113)\n+($K603*'fnd base rates'!F$114)\n+($M603*'fnd base rates'!F$116)\n+($N603*'fnd base rates'!F$117)\n+($O603*'fnd base rates'!F$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,6)))\n*$R603","v":1195.2232523349999},{"$f":"(($D603*'fnd base rates'!G$107)\n+($E603*'fnd base rates'!G$108)\n+($F603*'fnd base rates'!G$109)\n+($G603*'fnd base rates'!G$110)\n+($H603*'fnd base rates'!G$111)\n+($I603*'fnd base rates'!G$112)\n+($J603*'fnd base rates'!G$113)\n+($K603*'fnd base rates'!G$114)\n+($M603*'fnd base rates'!G$116)\n+($N603*'fnd base rates'!G$117)\n+($O603*'fnd base rates'!G$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,7)))\n*$R603","v":355.06994550999997},{"$f":"(($D603*'fnd base rates'!H$107)\n+($E603*'fnd base rates'!H$108)\n+($F603*'fnd base rates'!H$109)\n+($G603*'fnd base rates'!H$110)\n+($H603*'fnd base rates'!H$111)\n+($I603*'fnd base rates'!H$112)\n+($J603*'fnd base rates'!H$113)\n+($K603*'fnd base rates'!H$114)\n+($M603*'fnd base rates'!H$116)\n+($N603*'fnd base rates'!H$117)\n+($O603*'fnd base rates'!H$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,8)))","v":632.32707000000005},{"$f":"(($D603*'fnd base rates'!I$107)\n+($E603*'fnd base rates'!I$108)\n+($F603*'fnd base rates'!I$109)\n+($G603*'fnd base rates'!I$110)\n+($H603*'fnd base rates'!I$111)\n+($I603*'fnd base rates'!I$112)\n+($J603*'fnd base rates'!I$113)\n+($K603*'fnd base rates'!I$114)\n+($M603*'fnd base rates'!I$116)\n+($N603*'fnd base rates'!I$117)\n+($O603*'fnd base rates'!I$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,9)))\n*$R603","v":535.29560000000004},{"$f":"(($D603*'fnd base rates'!J$107)\n+($E603*'fnd base rates'!J$108)\n+($F603*'fnd base rates'!J$109)\n+($G603*'fnd base rates'!J$110)\n+($H603*'fnd base rates'!J$111)\n+($I603*'fnd base rates'!J$112)\n+($J603*'fnd base rates'!J$113)\n+($K603*'fnd base rates'!J$114)\n+($M603*'fnd base rates'!J$116)\n+($N603*'fnd base rates'!J$117)\n+($O603*'fnd base rates'!J$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,10)))\n*$R603","v":848.03599999999983},{"$f":"(($D603*'fnd base rates'!K$107)\n+($E603*'fnd base rates'!K$108)\n+($F603*'fnd base rates'!K$109)\n+($G603*'fnd base rates'!K$110)\n+($H603*'fnd base rates'!K$111)\n+($I603*'fnd base rates'!K$112)\n+($J603*'fnd base rates'!K$113)\n+($K603*'fnd base rates'!K$114)\n+($M603*'fnd base rates'!K$116)\n+($N603*'fnd base rates'!K$117)\n+($O603*'fnd base rates'!K$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,11)))\n*$R603","v":1520.9824989800002},{"$f":"(($D603*'fnd base rates'!L$107)\n+($E603*'fnd base rates'!L$108)\n+($F603*'fnd base rates'!L$109)\n+($G603*'fnd base rates'!L$110)\n+($H603*'fnd base rates'!L$111)\n+($I603*'fnd base rates'!L$112)\n+($J603*'fnd base rates'!L$113)\n+($K603*'fnd base rates'!L$114)\n+($M603*'fnd base rates'!L$116)\n+($N603*'fnd base rates'!L$117)\n+($O603*'fnd base rates'!L$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,12)))","v":1887.8314209999999},{"$f":"(($D603*'fnd base rates'!M$107)\n+($E603*'fnd base rates'!M$108)\n+($F603*'fnd base rates'!M$109)\n+($G603*'fnd base rates'!M$110)\n+($H603*'fnd base rates'!M$111)\n+($I603*'fnd base rates'!M$112)\n+($J603*'fnd base rates'!M$113)\n+($K603*'fnd base rates'!M$114)\n+($M603*'fnd base rates'!M$116)\n+($N603*'fnd base rates'!M$117)\n+($O603*'fnd base rates'!M$118)\n+($P603*VLOOKUP($S603+12,rate_basefnd,13)))","v":0},16435.311122694999,null,484035040,"484","035","040",1,1,16435.311122694999,16435,0,16435,null,null,null,null,null,16633,15,16648,-213,16435,0,16435]
[484,484035044,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D604","v":0},{"$f":"'fnd enro'!E604","v":0},{"$f":"'fnd enro'!F604","v":0},{"$f":"'fnd enro'!G604","v":0},{"$f":"'fnd enro'!H604","v":3},{"$f":"'fnd enro'!I604","v":1},{"$f":"'fnd enro'!J604","v":0},{"$f":"'fnd enro'!K604","v":0.15160000000000001},{"$f":"'fnd enro'!L604","v":0},{"$f":"'fnd enro'!M604+'fnd enro'!N604","v":0},{"$f":"'fnd enro'!O604","v":1},{"$f":"'fnd enro'!P604","v":0},{"$f":"'fnd enro'!Q604","v":1},{"$f":"'fnd enro'!S604","v":4},1.085,{"$f":"VALUE('fnd enro'!R604)","v":10},null,{"$f":"(($D604*'fnd base rates'!C$107)\n+($E604*'fnd base rates'!C$108)\n+($F604*'fnd base rates'!C$109)\n+($G604*'fnd base rates'!C$110)\n+($H604*'fnd base rates'!C$111)\n+($I604*'fnd base rates'!C$112)\n+($J604*'fnd base rates'!C$113)\n+($K604*'fnd base rates'!C$114)\n+($M604*'fnd base rates'!C$116)\n+($N604*'fnd base rates'!C$117)\n+($O604*'fnd base rates'!C$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,3)))\n*$R604","v":2361.8883216599997},{"$f":"(($D604*'fnd base rates'!D$107)\n+($E604*'fnd base rates'!D$108)\n+($F604*'fnd base rates'!D$109)\n+($G604*'fnd base rates'!D$110)\n+($H604*'fnd base rates'!D$111)\n+($I604*'fnd base rates'!D$112)\n+($J604*'fnd base rates'!D$113)\n+($K604*'fnd base rates'!D$114)\n+($M604*'fnd base rates'!D$116)\n+($N604*'fnd base rates'!D$117)\n+($O604*'fnd base rates'!D$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,4)))\n*$R604","v":3642.48605},{"$f":"(($D604*'fnd base rates'!E$107)\n+($E604*'fnd base rates'!E$108)\n+($F604*'fnd base rates'!E$109)\n+($G604*'fnd base rates'!E$110)\n+($H604*'fnd base rates'!E$111)\n+($I604*'fnd base rates'!E$112)\n+($J604*'fnd base rates'!E$113)\n+($K604*'fnd base rates'!E$114)\n+($M604*'fnd base rates'!E$116)\n+($N604*'fnd base rates'!E$117)\n+($O604*'fnd base rates'!E$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,5)))\n*$R604","v":20094.320317819998},{"$f":"(($D604*'fnd base rates'!F$107)\n+($E604*'fnd base rates'!F$108)\n+($F604*'fnd base rates'!F$109)\n+($G604*'fnd base rates'!F$110)\n+($H604*'fnd base rates'!F$111)\n+($I604*'fnd base rates'!F$112)\n+($J604*'fnd base rates'!F$113)\n+($K604*'fnd base rates'!F$114)\n+($M604*'fnd base rates'!F$116)\n+($N604*'fnd base rates'!F$117)\n+($O604*'fnd base rates'!F$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,6)))\n*$R604","v":4122.1027093399998},{"$f":"(($D604*'fnd base rates'!G$107)\n+($E604*'fnd base rates'!G$108)\n+($F604*'fnd base rates'!G$109)\n+($G604*'fnd base rates'!G$110)\n+($H604*'fnd base rates'!G$111)\n+($I604*'fnd base rates'!G$112)\n+($J604*'fnd base rates'!G$113)\n+($K604*'fnd base rates'!G$114)\n+($M604*'fnd base rates'!G$116)\n+($N604*'fnd base rates'!G$117)\n+($O604*'fnd base rates'!G$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,7)))\n*$R604","v":890.73468204000005},{"$f":"(($D604*'fnd base rates'!H$107)\n+($E604*'fnd base rates'!H$108)\n+($F604*'fnd base rates'!H$109)\n+($G604*'fnd base rates'!H$110)\n+($H604*'fnd base rates'!H$111)\n+($I604*'fnd base rates'!H$112)\n+($J604*'fnd base rates'!H$113)\n+($K604*'fnd base rates'!H$114)\n+($M604*'fnd base rates'!H$116)\n+($N604*'fnd base rates'!H$117)\n+($O604*'fnd base rates'!H$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,8)))","v":2404.1582800000001},{"$f":"(($D604*'fnd base rates'!I$107)\n+($E604*'fnd base rates'!I$108)\n+($F604*'fnd base rates'!I$109)\n+($G604*'fnd base rates'!I$110)\n+($H604*'fnd base rates'!I$111)\n+($I604*'fnd base rates'!I$112)\n+($J604*'fnd base rates'!I$113)\n+($K604*'fnd base rates'!I$114)\n+($M604*'fnd base rates'!I$116)\n+($N604*'fnd base rates'!I$117)\n+($O604*'fnd base rates'!I$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,9)))\n*$R604","v":1687.1532999999997},{"$f":"(($D604*'fnd base rates'!J$107)\n+($E604*'fnd base rates'!J$108)\n+($F604*'fnd base rates'!J$109)\n+($G604*'fnd base rates'!J$110)\n+($H604*'fnd base rates'!J$111)\n+($I604*'fnd base rates'!J$112)\n+($J604*'fnd base rates'!J$113)\n+($K604*'fnd base rates'!J$114)\n+($M604*'fnd base rates'!J$116)\n+($N604*'fnd base rates'!J$117)\n+($O604*'fnd base rates'!J$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,10)))\n*$R604","v":2048.7186999999999},{"$f":"(($D604*'fnd base rates'!K$107)\n+($E604*'fnd base rates'!K$108)\n+($F604*'fnd base rates'!K$109)\n+($G604*'fnd base rates'!K$110)\n+($H604*'fnd base rates'!K$111)\n+($I604*'fnd base rates'!K$112)\n+($J604*'fnd base rates'!K$113)\n+($K604*'fnd base rates'!K$114)\n+($M604*'fnd base rates'!K$116)\n+($N604*'fnd base rates'!K$117)\n+($O604*'fnd base rates'!K$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,11)))\n*$R604","v":5112.1280459199997},{"$f":"(($D604*'fnd base rates'!L$107)\n+($E604*'fnd base rates'!L$108)\n+($F604*'fnd base rates'!L$109)\n+($G604*'fnd base rates'!L$110)\n+($H604*'fnd base rates'!L$111)\n+($I604*'fnd base rates'!L$112)\n+($J604*'fnd base rates'!L$113)\n+($K604*'fnd base rates'!L$114)\n+($M604*'fnd base rates'!L$116)\n+($N604*'fnd base rates'!L$117)\n+($O604*'fnd base rates'!L$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,12)))","v":5521.9556839999996},{"$f":"(($D604*'fnd base rates'!M$107)\n+($E604*'fnd base rates'!M$108)\n+($F604*'fnd base rates'!M$109)\n+($G604*'fnd base rates'!M$110)\n+($H604*'fnd base rates'!M$111)\n+($I604*'fnd base rates'!M$112)\n+($J604*'fnd base rates'!M$113)\n+($K604*'fnd base rates'!M$114)\n+($M604*'fnd base rates'!M$116)\n+($N604*'fnd base rates'!M$117)\n+($O604*'fnd base rates'!M$118)\n+($P604*VLOOKUP($S604+12,rate_basefnd,13)))","v":0},47885.646090779999,null,484035044,"484","035","044",1,4,47885.646090779999,11971,0,11971,null,null,null,null,null,14625,104,14729,-2758,11971,0,11971]
[484,484035046,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D605","v":0},{"$f":"'fnd enro'!E605","v":0},{"$f":"'fnd enro'!F605","v":0},{"$f":"'fnd enro'!G605","v":0},{"$f":"'fnd enro'!H605","v":1},{"$f":"'fnd enro'!I605","v":0},{"$f":"'fnd enro'!J605","v":0},{"$f":"'fnd enro'!K605","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L605","v":0},{"$f":"'fnd enro'!M605+'fnd enro'!N605","v":0},{"$f":"'fnd enro'!O605","v":0},{"$f":"'fnd enro'!P605","v":0},{"$f":"'fnd enro'!Q605","v":1},{"$f":"'fnd enro'!S605","v":1},1.085,{"$f":"VALUE('fnd enro'!R605)","v":2},null,{"$f":"(($D605*'fnd base rates'!C$107)\n+($E605*'fnd base rates'!C$108)\n+($F605*'fnd base rates'!C$109)\n+($G605*'fnd base rates'!C$110)\n+($H605*'fnd base rates'!C$111)\n+($I605*'fnd base rates'!C$112)\n+($J605*'fnd base rates'!C$113)\n+($K605*'fnd base rates'!C$114)\n+($M605*'fnd base rates'!C$116)\n+($N605*'fnd base rates'!C$117)\n+($O605*'fnd base rates'!C$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,3)))\n*$R605","v":604.19190541500006},{"$f":"(($D605*'fnd base rates'!D$107)\n+($E605*'fnd base rates'!D$108)\n+($F605*'fnd base rates'!D$109)\n+($G605*'fnd base rates'!D$110)\n+($H605*'fnd base rates'!D$111)\n+($I605*'fnd base rates'!D$112)\n+($J605*'fnd base rates'!D$113)\n+($K605*'fnd base rates'!D$114)\n+($M605*'fnd base rates'!D$116)\n+($N605*'fnd base rates'!D$117)\n+($O605*'fnd base rates'!D$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,4)))\n*$R605","v":1053.54585},{"$f":"(($D605*'fnd base rates'!E$107)\n+($E605*'fnd base rates'!E$108)\n+($F605*'fnd base rates'!E$109)\n+($G605*'fnd base rates'!E$110)\n+($H605*'fnd base rates'!E$111)\n+($I605*'fnd base rates'!E$112)\n+($J605*'fnd base rates'!E$113)\n+($K605*'fnd base rates'!E$114)\n+($M605*'fnd base rates'!E$116)\n+($N605*'fnd base rates'!E$117)\n+($O605*'fnd base rates'!E$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,5)))\n*$R605","v":6173.0724794549997},{"$f":"(($D605*'fnd base rates'!F$107)\n+($E605*'fnd base rates'!F$108)\n+($F605*'fnd base rates'!F$109)\n+($G605*'fnd base rates'!F$110)\n+($H605*'fnd base rates'!F$111)\n+($I605*'fnd base rates'!F$112)\n+($J605*'fnd base rates'!F$113)\n+($K605*'fnd base rates'!F$114)\n+($M605*'fnd base rates'!F$116)\n+($N605*'fnd base rates'!F$117)\n+($O605*'fnd base rates'!F$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,6)))\n*$R605","v":1012.6503023349999},{"$f":"(($D605*'fnd base rates'!G$107)\n+($E605*'fnd base rates'!G$108)\n+($F605*'fnd base rates'!G$109)\n+($G605*'fnd base rates'!G$110)\n+($H605*'fnd base rates'!G$111)\n+($I605*'fnd base rates'!G$112)\n+($J605*'fnd base rates'!G$113)\n+($K605*'fnd base rates'!G$114)\n+($M605*'fnd base rates'!G$116)\n+($N605*'fnd base rates'!G$117)\n+($O605*'fnd base rates'!G$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,7)))\n*$R605","v":300.12554550999999},{"$f":"(($D605*'fnd base rates'!H$107)\n+($E605*'fnd base rates'!H$108)\n+($F605*'fnd base rates'!H$109)\n+($G605*'fnd base rates'!H$110)\n+($H605*'fnd base rates'!H$111)\n+($I605*'fnd base rates'!H$112)\n+($J605*'fnd base rates'!H$113)\n+($K605*'fnd base rates'!H$114)\n+($M605*'fnd base rates'!H$116)\n+($N605*'fnd base rates'!H$117)\n+($O605*'fnd base rates'!H$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,8)))","v":511.73706999999996},{"$f":"(($D605*'fnd base rates'!I$107)\n+($E605*'fnd base rates'!I$108)\n+($F605*'fnd base rates'!I$109)\n+($G605*'fnd base rates'!I$110)\n+($H605*'fnd base rates'!I$111)\n+($I605*'fnd base rates'!I$112)\n+($J605*'fnd base rates'!I$113)\n+($K605*'fnd base rates'!I$114)\n+($M605*'fnd base rates'!I$116)\n+($N605*'fnd base rates'!I$117)\n+($O605*'fnd base rates'!I$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,9)))\n*$R605","v":454.71264999999994},{"$f":"(($D605*'fnd base rates'!J$107)\n+($E605*'fnd base rates'!J$108)\n+($F605*'fnd base rates'!J$109)\n+($G605*'fnd base rates'!J$110)\n+($H605*'fnd base rates'!J$111)\n+($I605*'fnd base rates'!J$112)\n+($J605*'fnd base rates'!J$113)\n+($K605*'fnd base rates'!J$114)\n+($M605*'fnd base rates'!J$116)\n+($N605*'fnd base rates'!J$117)\n+($O605*'fnd base rates'!J$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,10)))\n*$R605","v":809.82229999999993},{"$f":"(($D605*'fnd base rates'!K$107)\n+($E605*'fnd base rates'!K$108)\n+($F605*'fnd base rates'!K$109)\n+($G605*'fnd base rates'!K$110)\n+($H605*'fnd base rates'!K$111)\n+($I605*'fnd base rates'!K$112)\n+($J605*'fnd base rates'!K$113)\n+($K605*'fnd base rates'!K$114)\n+($M605*'fnd base rates'!K$116)\n+($N605*'fnd base rates'!K$117)\n+($O605*'fnd base rates'!K$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,11)))\n*$R605","v":1208.0033989800002},{"$f":"(($D605*'fnd base rates'!L$107)\n+($E605*'fnd base rates'!L$108)\n+($F605*'fnd base rates'!L$109)\n+($G605*'fnd base rates'!L$110)\n+($H605*'fnd base rates'!L$111)\n+($I605*'fnd base rates'!L$112)\n+($J605*'fnd base rates'!L$113)\n+($K605*'fnd base rates'!L$114)\n+($M605*'fnd base rates'!L$116)\n+($N605*'fnd base rates'!L$117)\n+($O605*'fnd base rates'!L$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,12)))","v":1614.8114209999999},{"$f":"(($D605*'fnd base rates'!M$107)\n+($E605*'fnd base rates'!M$108)\n+($F605*'fnd base rates'!M$109)\n+($G605*'fnd base rates'!M$110)\n+($H605*'fnd base rates'!M$111)\n+($I605*'fnd base rates'!M$112)\n+($J605*'fnd base rates'!M$113)\n+($K605*'fnd base rates'!M$114)\n+($M605*'fnd base rates'!M$116)\n+($N605*'fnd base rates'!M$117)\n+($O605*'fnd base rates'!M$118)\n+($P605*VLOOKUP($S605+12,rate_basefnd,13)))","v":0},13742.672922694997,null,484035046,"484","035","046",1,1,13742.672922694997,13743,0,13743,null,null,null,null,null,13835,-1,13834,-91,13743,0,13743]
[484,484035050,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D606","v":0},{"$f":"'fnd enro'!E606","v":0},{"$f":"'fnd enro'!F606","v":0},{"$f":"'fnd enro'!G606","v":0},{"$f":"'fnd enro'!H606","v":1},{"$f":"'fnd enro'!I606","v":0},{"$f":"'fnd enro'!J606","v":0},{"$f":"'fnd enro'!K606","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L606","v":0},{"$f":"'fnd enro'!M606+'fnd enro'!N606","v":0},{"$f":"'fnd enro'!O606","v":1},{"$f":"'fnd enro'!P606","v":0},{"$f":"'fnd enro'!Q606","v":1},{"$f":"'fnd enro'!S606","v":1},1.085,{"$f":"VALUE('fnd enro'!R606)","v":3},null,{"$f":"(($D606*'fnd base rates'!C$107)\n+($E606*'fnd base rates'!C$108)\n+($F606*'fnd base rates'!C$109)\n+($G606*'fnd base rates'!C$110)\n+($H606*'fnd base rates'!C$111)\n+($I606*'fnd base rates'!C$112)\n+($J606*'fnd base rates'!C$113)\n+($K606*'fnd base rates'!C$114)\n+($M606*'fnd base rates'!C$116)\n+($N606*'fnd base rates'!C$117)\n+($O606*'fnd base rates'!C$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,3)))\n*$R606","v":709.14395541499994},{"$f":"(($D606*'fnd base rates'!D$107)\n+($E606*'fnd base rates'!D$108)\n+($F606*'fnd base rates'!D$109)\n+($G606*'fnd base rates'!D$110)\n+($H606*'fnd base rates'!D$111)\n+($I606*'fnd base rates'!D$112)\n+($J606*'fnd base rates'!D$113)\n+($K606*'fnd base rates'!D$114)\n+($M606*'fnd base rates'!D$116)\n+($N606*'fnd base rates'!D$117)\n+($O606*'fnd base rates'!D$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,4)))\n*$R606","v":1239.07},{"$f":"(($D606*'fnd base rates'!E$107)\n+($E606*'fnd base rates'!E$108)\n+($F606*'fnd base rates'!E$109)\n+($G606*'fnd base rates'!E$110)\n+($H606*'fnd base rates'!E$111)\n+($I606*'fnd base rates'!E$112)\n+($J606*'fnd base rates'!E$113)\n+($K606*'fnd base rates'!E$114)\n+($M606*'fnd base rates'!E$116)\n+($N606*'fnd base rates'!E$117)\n+($O606*'fnd base rates'!E$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,5)))\n*$R606","v":7479.9007294550001},{"$f":"(($D606*'fnd base rates'!F$107)\n+($E606*'fnd base rates'!F$108)\n+($F606*'fnd base rates'!F$109)\n+($G606*'fnd base rates'!F$110)\n+($H606*'fnd base rates'!F$111)\n+($I606*'fnd base rates'!F$112)\n+($J606*'fnd base rates'!F$113)\n+($K606*'fnd base rates'!F$114)\n+($M606*'fnd base rates'!F$116)\n+($N606*'fnd base rates'!F$117)\n+($O606*'fnd base rates'!F$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,6)))\n*$R606","v":1195.2232523349999},{"$f":"(($D606*'fnd base rates'!G$107)\n+($E606*'fnd base rates'!G$108)\n+($F606*'fnd base rates'!G$109)\n+($G606*'fnd base rates'!G$110)\n+($H606*'fnd base rates'!G$111)\n+($I606*'fnd base rates'!G$112)\n+($J606*'fnd base rates'!G$113)\n+($K606*'fnd base rates'!G$114)\n+($M606*'fnd base rates'!G$116)\n+($N606*'fnd base rates'!G$117)\n+($O606*'fnd base rates'!G$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,7)))\n*$R606","v":353.68114550999996},{"$f":"(($D606*'fnd base rates'!H$107)\n+($E606*'fnd base rates'!H$108)\n+($F606*'fnd base rates'!H$109)\n+($G606*'fnd base rates'!H$110)\n+($H606*'fnd base rates'!H$111)\n+($I606*'fnd base rates'!H$112)\n+($J606*'fnd base rates'!H$113)\n+($K606*'fnd base rates'!H$114)\n+($M606*'fnd base rates'!H$116)\n+($N606*'fnd base rates'!H$117)\n+($O606*'fnd base rates'!H$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,8)))","v":632.12707},{"$f":"(($D606*'fnd base rates'!I$107)\n+($E606*'fnd base rates'!I$108)\n+($F606*'fnd base rates'!I$109)\n+($G606*'fnd base rates'!I$110)\n+($H606*'fnd base rates'!I$111)\n+($I606*'fnd base rates'!I$112)\n+($J606*'fnd base rates'!I$113)\n+($K606*'fnd base rates'!I$114)\n+($M606*'fnd base rates'!I$116)\n+($N606*'fnd base rates'!I$117)\n+($O606*'fnd base rates'!I$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,9)))\n*$R606","v":534.13464999999997},{"$f":"(($D606*'fnd base rates'!J$107)\n+($E606*'fnd base rates'!J$108)\n+($F606*'fnd base rates'!J$109)\n+($G606*'fnd base rates'!J$110)\n+($H606*'fnd base rates'!J$111)\n+($I606*'fnd base rates'!J$112)\n+($J606*'fnd base rates'!J$113)\n+($K606*'fnd base rates'!J$114)\n+($M606*'fnd base rates'!J$116)\n+($N606*'fnd base rates'!J$117)\n+($O606*'fnd base rates'!J$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,10)))\n*$R606","v":841.97084999999993},{"$f":"(($D606*'fnd base rates'!K$107)\n+($E606*'fnd base rates'!K$108)\n+($F606*'fnd base rates'!K$109)\n+($G606*'fnd base rates'!K$110)\n+($H606*'fnd base rates'!K$111)\n+($I606*'fnd base rates'!K$112)\n+($J606*'fnd base rates'!K$113)\n+($K606*'fnd base rates'!K$114)\n+($M606*'fnd base rates'!K$116)\n+($N606*'fnd base rates'!K$117)\n+($O606*'fnd base rates'!K$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,11)))\n*$R606","v":1520.9824989800002},{"$f":"(($D606*'fnd base rates'!L$107)\n+($E606*'fnd base rates'!L$108)\n+($F606*'fnd base rates'!L$109)\n+($G606*'fnd base rates'!L$110)\n+($H606*'fnd base rates'!L$111)\n+($I606*'fnd base rates'!L$112)\n+($J606*'fnd base rates'!L$113)\n+($K606*'fnd base rates'!L$114)\n+($M606*'fnd base rates'!L$116)\n+($N606*'fnd base rates'!L$117)\n+($O606*'fnd base rates'!L$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,12)))","v":1883.5314209999999},{"$f":"(($D606*'fnd base rates'!M$107)\n+($E606*'fnd base rates'!M$108)\n+($F606*'fnd base rates'!M$109)\n+($G606*'fnd base rates'!M$110)\n+($H606*'fnd base rates'!M$111)\n+($I606*'fnd base rates'!M$112)\n+($J606*'fnd base rates'!M$113)\n+($K606*'fnd base rates'!M$114)\n+($M606*'fnd base rates'!M$116)\n+($N606*'fnd base rates'!M$117)\n+($O606*'fnd base rates'!M$118)\n+($P606*VLOOKUP($S606+12,rate_basefnd,13)))","v":0},16389.765572695,null,484035050,"484","035","050",1,1,16389.765572695,16390,0,16390,null,null,null,null,null,16538,4,16542,-152,16390,0,16390]
[484,484035057,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D607","v":0},{"$f":"'fnd enro'!E607","v":0},{"$f":"'fnd enro'!F607","v":0},{"$f":"'fnd enro'!G607","v":1},{"$f":"'fnd enro'!H607","v":1},{"$f":"'fnd enro'!I607","v":0},{"$f":"'fnd enro'!J607","v":0},{"$f":"'fnd enro'!K607","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L607","v":0},{"$f":"'fnd enro'!M607+'fnd enro'!N607","v":0},{"$f":"'fnd enro'!O607","v":0},{"$f":"'fnd enro'!P607","v":0},{"$f":"'fnd enro'!Q607","v":0},{"$f":"'fnd enro'!S607","v":2},1.085,{"$f":"VALUE('fnd enro'!R607)","v":10},null,{"$f":"(($D607*'fnd base rates'!C$107)\n+($E607*'fnd base rates'!C$108)\n+($F607*'fnd base rates'!C$109)\n+($G607*'fnd base rates'!C$110)\n+($H607*'fnd base rates'!C$111)\n+($I607*'fnd base rates'!C$112)\n+($J607*'fnd base rates'!C$113)\n+($K607*'fnd base rates'!C$114)\n+($M607*'fnd base rates'!C$116)\n+($N607*'fnd base rates'!C$117)\n+($O607*'fnd base rates'!C$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,3)))\n*$R607","v":1094.3069108300001},{"$f":"(($D607*'fnd base rates'!D$107)\n+($E607*'fnd base rates'!D$108)\n+($F607*'fnd base rates'!D$109)\n+($G607*'fnd base rates'!D$110)\n+($H607*'fnd base rates'!D$111)\n+($I607*'fnd base rates'!D$112)\n+($J607*'fnd base rates'!D$113)\n+($K607*'fnd base rates'!D$114)\n+($M607*'fnd base rates'!D$116)\n+($N607*'fnd base rates'!D$117)\n+($O607*'fnd base rates'!D$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,4)))\n*$R607","v":1566.6315},{"$f":"(($D607*'fnd base rates'!E$107)\n+($E607*'fnd base rates'!E$108)\n+($F607*'fnd base rates'!E$109)\n+($G607*'fnd base rates'!E$110)\n+($H607*'fnd base rates'!E$111)\n+($I607*'fnd base rates'!E$112)\n+($J607*'fnd base rates'!E$113)\n+($K607*'fnd base rates'!E$114)\n+($M607*'fnd base rates'!E$116)\n+($N607*'fnd base rates'!E$117)\n+($O607*'fnd base rates'!E$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,5)))\n*$R607","v":7501.0774589099992},{"$f":"(($D607*'fnd base rates'!F$107)\n+($E607*'fnd base rates'!F$108)\n+($F607*'fnd base rates'!F$109)\n+($G607*'fnd base rates'!F$110)\n+($H607*'fnd base rates'!F$111)\n+($I607*'fnd base rates'!F$112)\n+($J607*'fnd base rates'!F$113)\n+($K607*'fnd base rates'!F$114)\n+($M607*'fnd base rates'!F$116)\n+($N607*'fnd base rates'!F$117)\n+($O607*'fnd base rates'!F$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,6)))\n*$R607","v":2283.3787046699999},{"$f":"(($D607*'fnd base rates'!G$107)\n+($E607*'fnd base rates'!G$108)\n+($F607*'fnd base rates'!G$109)\n+($G607*'fnd base rates'!G$110)\n+($H607*'fnd base rates'!G$111)\n+($I607*'fnd base rates'!G$112)\n+($J607*'fnd base rates'!G$113)\n+($K607*'fnd base rates'!G$114)\n+($M607*'fnd base rates'!G$116)\n+($N607*'fnd base rates'!G$117)\n+($O607*'fnd base rates'!G$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,7)))\n*$R607","v":332.33204101999996},{"$f":"(($D607*'fnd base rates'!H$107)\n+($E607*'fnd base rates'!H$108)\n+($F607*'fnd base rates'!H$109)\n+($G607*'fnd base rates'!H$110)\n+($H607*'fnd base rates'!H$111)\n+($I607*'fnd base rates'!H$112)\n+($J607*'fnd base rates'!H$113)\n+($K607*'fnd base rates'!H$114)\n+($M607*'fnd base rates'!H$116)\n+($N607*'fnd base rates'!H$117)\n+($O607*'fnd base rates'!H$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D607*'fnd base rates'!I$107)\n+($E607*'fnd base rates'!I$108)\n+($F607*'fnd base rates'!I$109)\n+($G607*'fnd base rates'!I$110)\n+($H607*'fnd base rates'!I$111)\n+($I607*'fnd base rates'!I$112)\n+($J607*'fnd base rates'!I$113)\n+($K607*'fnd base rates'!I$114)\n+($M607*'fnd base rates'!I$116)\n+($N607*'fnd base rates'!I$117)\n+($O607*'fnd base rates'!I$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,9)))\n*$R607","v":609.26004999999998},{"$f":"(($D607*'fnd base rates'!J$107)\n+($E607*'fnd base rates'!J$108)\n+($F607*'fnd base rates'!J$109)\n+($G607*'fnd base rates'!J$110)\n+($H607*'fnd base rates'!J$111)\n+($I607*'fnd base rates'!J$112)\n+($J607*'fnd base rates'!J$113)\n+($K607*'fnd base rates'!J$114)\n+($M607*'fnd base rates'!J$116)\n+($N607*'fnd base rates'!J$117)\n+($O607*'fnd base rates'!J$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,10)))\n*$R607","v":410.69419999999997},{"$f":"(($D607*'fnd base rates'!K$107)\n+($E607*'fnd base rates'!K$108)\n+($F607*'fnd base rates'!K$109)\n+($G607*'fnd base rates'!K$110)\n+($H607*'fnd base rates'!K$111)\n+($I607*'fnd base rates'!K$112)\n+($J607*'fnd base rates'!K$113)\n+($K607*'fnd base rates'!K$114)\n+($M607*'fnd base rates'!K$116)\n+($N607*'fnd base rates'!K$117)\n+($O607*'fnd base rates'!K$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,11)))\n*$R607","v":2332.10374796},{"$f":"(($D607*'fnd base rates'!L$107)\n+($E607*'fnd base rates'!L$108)\n+($F607*'fnd base rates'!L$109)\n+($G607*'fnd base rates'!L$110)\n+($H607*'fnd base rates'!L$111)\n+($I607*'fnd base rates'!L$112)\n+($J607*'fnd base rates'!L$113)\n+($K607*'fnd base rates'!L$114)\n+($M607*'fnd base rates'!L$116)\n+($N607*'fnd base rates'!L$117)\n+($O607*'fnd base rates'!L$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D607*'fnd base rates'!M$107)\n+($E607*'fnd base rates'!M$108)\n+($F607*'fnd base rates'!M$109)\n+($G607*'fnd base rates'!M$110)\n+($H607*'fnd base rates'!M$111)\n+($I607*'fnd base rates'!M$112)\n+($J607*'fnd base rates'!M$113)\n+($K607*'fnd base rates'!M$114)\n+($M607*'fnd base rates'!M$116)\n+($N607*'fnd base rates'!M$117)\n+($O607*'fnd base rates'!M$118)\n+($P607*VLOOKUP($S607+12,rate_basefnd,13)))","v":0},19528.531595389999,null,484035057,"484","035","057",1,2,19528.531595389999,9764,0,9764,null,null,null,null,null,14940,138,15078,-5314,9764,0,9764]
[484,484035073,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D608","v":0},{"$f":"'fnd enro'!E608","v":0},{"$f":"'fnd enro'!F608","v":0},{"$f":"'fnd enro'!G608","v":0},{"$f":"'fnd enro'!H608","v":1},{"$f":"'fnd enro'!I608","v":2},{"$f":"'fnd enro'!J608","v":0},{"$f":"'fnd enro'!K608","v":0.1137},{"$f":"'fnd enro'!L608","v":0},{"$f":"'fnd enro'!M608+'fnd enro'!N608","v":0},{"$f":"'fnd enro'!O608","v":0},{"$f":"'fnd enro'!P608","v":0},{"$f":"'fnd enro'!Q608","v":2},{"$f":"'fnd enro'!S608","v":3},1.085,{"$f":"VALUE('fnd enro'!R608)","v":5},null,{"$f":"(($D608*'fnd base rates'!C$107)\n+($E608*'fnd base rates'!C$108)\n+($F608*'fnd base rates'!C$109)\n+($G608*'fnd base rates'!C$110)\n+($H608*'fnd base rates'!C$111)\n+($I608*'fnd base rates'!C$112)\n+($J608*'fnd base rates'!C$113)\n+($K608*'fnd base rates'!C$114)\n+($M608*'fnd base rates'!C$116)\n+($N608*'fnd base rates'!C$117)\n+($O608*'fnd base rates'!C$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,3)))\n*$R608","v":1759.2696662449998},{"$f":"(($D608*'fnd base rates'!D$107)\n+($E608*'fnd base rates'!D$108)\n+($F608*'fnd base rates'!D$109)\n+($G608*'fnd base rates'!D$110)\n+($H608*'fnd base rates'!D$111)\n+($I608*'fnd base rates'!D$112)\n+($J608*'fnd base rates'!D$113)\n+($K608*'fnd base rates'!D$114)\n+($M608*'fnd base rates'!D$116)\n+($N608*'fnd base rates'!D$117)\n+($O608*'fnd base rates'!D$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,4)))\n*$R608","v":2908.1363500000002},{"$f":"(($D608*'fnd base rates'!E$107)\n+($E608*'fnd base rates'!E$108)\n+($F608*'fnd base rates'!E$109)\n+($G608*'fnd base rates'!E$110)\n+($H608*'fnd base rates'!E$111)\n+($I608*'fnd base rates'!E$112)\n+($J608*'fnd base rates'!E$113)\n+($K608*'fnd base rates'!E$114)\n+($M608*'fnd base rates'!E$116)\n+($N608*'fnd base rates'!E$117)\n+($O608*'fnd base rates'!E$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,5)))\n*$R608","v":19028.928738365004},{"$f":"(($D608*'fnd base rates'!F$107)\n+($E608*'fnd base rates'!F$108)\n+($F608*'fnd base rates'!F$109)\n+($G608*'fnd base rates'!F$110)\n+($H608*'fnd base rates'!F$111)\n+($I608*'fnd base rates'!F$112)\n+($J608*'fnd base rates'!F$113)\n+($K608*'fnd base rates'!F$114)\n+($M608*'fnd base rates'!F$116)\n+($N608*'fnd base rates'!F$117)\n+($O608*'fnd base rates'!F$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,6)))\n*$R608","v":2815.808007005},{"$f":"(($D608*'fnd base rates'!G$107)\n+($E608*'fnd base rates'!G$108)\n+($F608*'fnd base rates'!G$109)\n+($G608*'fnd base rates'!G$110)\n+($H608*'fnd base rates'!G$111)\n+($I608*'fnd base rates'!G$112)\n+($J608*'fnd base rates'!G$113)\n+($K608*'fnd base rates'!G$114)\n+($M608*'fnd base rates'!G$116)\n+($N608*'fnd base rates'!G$117)\n+($O608*'fnd base rates'!G$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,7)))\n*$R608","v":771.43523652999988},{"$f":"(($D608*'fnd base rates'!H$107)\n+($E608*'fnd base rates'!H$108)\n+($F608*'fnd base rates'!H$109)\n+($G608*'fnd base rates'!H$110)\n+($H608*'fnd base rates'!H$111)\n+($I608*'fnd base rates'!H$112)\n+($J608*'fnd base rates'!H$113)\n+($K608*'fnd base rates'!H$114)\n+($M608*'fnd base rates'!H$116)\n+($N608*'fnd base rates'!H$117)\n+($O608*'fnd base rates'!H$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,8)))","v":2093.2712099999999},{"$f":"(($D608*'fnd base rates'!I$107)\n+($E608*'fnd base rates'!I$108)\n+($F608*'fnd base rates'!I$109)\n+($G608*'fnd base rates'!I$110)\n+($H608*'fnd base rates'!I$111)\n+($I608*'fnd base rates'!I$112)\n+($J608*'fnd base rates'!I$113)\n+($K608*'fnd base rates'!I$114)\n+($M608*'fnd base rates'!I$116)\n+($N608*'fnd base rates'!I$117)\n+($O608*'fnd base rates'!I$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,9)))\n*$R608","v":1440.7281},{"$f":"(($D608*'fnd base rates'!J$107)\n+($E608*'fnd base rates'!J$108)\n+($F608*'fnd base rates'!J$109)\n+($G608*'fnd base rates'!J$110)\n+($H608*'fnd base rates'!J$111)\n+($I608*'fnd base rates'!J$112)\n+($J608*'fnd base rates'!J$113)\n+($K608*'fnd base rates'!J$114)\n+($M608*'fnd base rates'!J$116)\n+($N608*'fnd base rates'!J$117)\n+($O608*'fnd base rates'!J$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,10)))\n*$R608","v":2576.16975},{"$f":"(($D608*'fnd base rates'!K$107)\n+($E608*'fnd base rates'!K$108)\n+($F608*'fnd base rates'!K$109)\n+($G608*'fnd base rates'!K$110)\n+($H608*'fnd base rates'!K$111)\n+($I608*'fnd base rates'!K$112)\n+($J608*'fnd base rates'!K$113)\n+($K608*'fnd base rates'!K$114)\n+($M608*'fnd base rates'!K$116)\n+($N608*'fnd base rates'!K$117)\n+($O608*'fnd base rates'!K$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,11)))\n*$R608","v":3558.2808969399998},{"$f":"(($D608*'fnd base rates'!L$107)\n+($E608*'fnd base rates'!L$108)\n+($F608*'fnd base rates'!L$109)\n+($G608*'fnd base rates'!L$110)\n+($H608*'fnd base rates'!L$111)\n+($I608*'fnd base rates'!L$112)\n+($J608*'fnd base rates'!L$113)\n+($K608*'fnd base rates'!L$114)\n+($M608*'fnd base rates'!L$116)\n+($N608*'fnd base rates'!L$117)\n+($O608*'fnd base rates'!L$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,12)))","v":4269.0242630000002},{"$f":"(($D608*'fnd base rates'!M$107)\n+($E608*'fnd base rates'!M$108)\n+($F608*'fnd base rates'!M$109)\n+($G608*'fnd base rates'!M$110)\n+($H608*'fnd base rates'!M$111)\n+($I608*'fnd base rates'!M$112)\n+($J608*'fnd base rates'!M$113)\n+($K608*'fnd base rates'!M$114)\n+($M608*'fnd base rates'!M$116)\n+($N608*'fnd base rates'!M$117)\n+($O608*'fnd base rates'!M$118)\n+($P608*VLOOKUP($S608+12,rate_basefnd,13)))","v":0},41221.052218085002,null,484035073,"484","035","073",1,3,41221.052218085002,13740,0,13740,null,null,null,null,null,13822,10,13832,-92,13740,0,13740]
[484,484035093,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D609","v":0},{"$f":"'fnd enro'!E609","v":0},{"$f":"'fnd enro'!F609","v":0},{"$f":"'fnd enro'!G609","v":0},{"$f":"'fnd enro'!H609","v":1},{"$f":"'fnd enro'!I609","v":0},{"$f":"'fnd enro'!J609","v":0},{"$f":"'fnd enro'!K609","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L609","v":0},{"$f":"'fnd enro'!M609+'fnd enro'!N609","v":0},{"$f":"'fnd enro'!O609","v":0},{"$f":"'fnd enro'!P609","v":0},{"$f":"'fnd enro'!Q609","v":1},{"$f":"'fnd enro'!S609","v":1},1.085,{"$f":"VALUE('fnd enro'!R609)","v":10},null,{"$f":"(($D609*'fnd base rates'!C$107)\n+($E609*'fnd base rates'!C$108)\n+($F609*'fnd base rates'!C$109)\n+($G609*'fnd base rates'!C$110)\n+($H609*'fnd base rates'!C$111)\n+($I609*'fnd base rates'!C$112)\n+($J609*'fnd base rates'!C$113)\n+($K609*'fnd base rates'!C$114)\n+($M609*'fnd base rates'!C$116)\n+($N609*'fnd base rates'!C$117)\n+($O609*'fnd base rates'!C$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,3)))\n*$R609","v":616.094355415},{"$f":"(($D609*'fnd base rates'!D$107)\n+($E609*'fnd base rates'!D$108)\n+($F609*'fnd base rates'!D$109)\n+($G609*'fnd base rates'!D$110)\n+($H609*'fnd base rates'!D$111)\n+($I609*'fnd base rates'!D$112)\n+($J609*'fnd base rates'!D$113)\n+($K609*'fnd base rates'!D$114)\n+($M609*'fnd base rates'!D$116)\n+($N609*'fnd base rates'!D$117)\n+($O609*'fnd base rates'!D$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,4)))\n*$R609","v":1109.96585},{"$f":"(($D609*'fnd base rates'!E$107)\n+($E609*'fnd base rates'!E$108)\n+($F609*'fnd base rates'!E$109)\n+($G609*'fnd base rates'!E$110)\n+($H609*'fnd base rates'!E$111)\n+($I609*'fnd base rates'!E$112)\n+($J609*'fnd base rates'!E$113)\n+($K609*'fnd base rates'!E$114)\n+($M609*'fnd base rates'!E$116)\n+($N609*'fnd base rates'!E$117)\n+($O609*'fnd base rates'!E$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,5)))\n*$R609","v":6723.8184794549998},{"$f":"(($D609*'fnd base rates'!F$107)\n+($E609*'fnd base rates'!F$108)\n+($F609*'fnd base rates'!F$109)\n+($G609*'fnd base rates'!F$110)\n+($H609*'fnd base rates'!F$111)\n+($I609*'fnd base rates'!F$112)\n+($J609*'fnd base rates'!F$113)\n+($K609*'fnd base rates'!F$114)\n+($M609*'fnd base rates'!F$116)\n+($N609*'fnd base rates'!F$117)\n+($O609*'fnd base rates'!F$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,6)))\n*$R609","v":1012.6503023349999},{"$f":"(($D609*'fnd base rates'!G$107)\n+($E609*'fnd base rates'!G$108)\n+($F609*'fnd base rates'!G$109)\n+($G609*'fnd base rates'!G$110)\n+($H609*'fnd base rates'!G$111)\n+($I609*'fnd base rates'!G$112)\n+($J609*'fnd base rates'!G$113)\n+($K609*'fnd base rates'!G$114)\n+($M609*'fnd base rates'!G$116)\n+($N609*'fnd base rates'!G$117)\n+($O609*'fnd base rates'!G$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,7)))\n*$R609","v":326.83824550999998},{"$f":"(($D609*'fnd base rates'!H$107)\n+($E609*'fnd base rates'!H$108)\n+($F609*'fnd base rates'!H$109)\n+($G609*'fnd base rates'!H$110)\n+($H609*'fnd base rates'!H$111)\n+($I609*'fnd base rates'!H$112)\n+($J609*'fnd base rates'!H$113)\n+($K609*'fnd base rates'!H$114)\n+($M609*'fnd base rates'!H$116)\n+($N609*'fnd base rates'!H$117)\n+($O609*'fnd base rates'!H$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D609*'fnd base rates'!I$107)\n+($E609*'fnd base rates'!I$108)\n+($F609*'fnd base rates'!I$109)\n+($G609*'fnd base rates'!I$110)\n+($H609*'fnd base rates'!I$111)\n+($I609*'fnd base rates'!I$112)\n+($J609*'fnd base rates'!I$113)\n+($K609*'fnd base rates'!I$114)\n+($M609*'fnd base rates'!I$116)\n+($N609*'fnd base rates'!I$117)\n+($O609*'fnd base rates'!I$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,9)))\n*$R609","v":477.02024999999998},{"$f":"(($D609*'fnd base rates'!J$107)\n+($E609*'fnd base rates'!J$108)\n+($F609*'fnd base rates'!J$109)\n+($G609*'fnd base rates'!J$110)\n+($H609*'fnd base rates'!J$111)\n+($I609*'fnd base rates'!J$112)\n+($J609*'fnd base rates'!J$113)\n+($K609*'fnd base rates'!J$114)\n+($M609*'fnd base rates'!J$116)\n+($N609*'fnd base rates'!J$117)\n+($O609*'fnd base rates'!J$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,10)))\n*$R609","v":925.71114999999986},{"$f":"(($D609*'fnd base rates'!K$107)\n+($E609*'fnd base rates'!K$108)\n+($F609*'fnd base rates'!K$109)\n+($G609*'fnd base rates'!K$110)\n+($H609*'fnd base rates'!K$111)\n+($I609*'fnd base rates'!K$112)\n+($J609*'fnd base rates'!K$113)\n+($K609*'fnd base rates'!K$114)\n+($M609*'fnd base rates'!K$116)\n+($N609*'fnd base rates'!K$117)\n+($O609*'fnd base rates'!K$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,11)))\n*$R609","v":1208.0033989800002},{"$f":"(($D609*'fnd base rates'!L$107)\n+($E609*'fnd base rates'!L$108)\n+($F609*'fnd base rates'!L$109)\n+($G609*'fnd base rates'!L$110)\n+($H609*'fnd base rates'!L$111)\n+($I609*'fnd base rates'!L$112)\n+($J609*'fnd base rates'!L$113)\n+($K609*'fnd base rates'!L$114)\n+($M609*'fnd base rates'!L$116)\n+($N609*'fnd base rates'!L$117)\n+($O609*'fnd base rates'!L$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,12)))","v":1696.931421},{"$f":"(($D609*'fnd base rates'!M$107)\n+($E609*'fnd base rates'!M$108)\n+($F609*'fnd base rates'!M$109)\n+($G609*'fnd base rates'!M$110)\n+($H609*'fnd base rates'!M$111)\n+($I609*'fnd base rates'!M$112)\n+($J609*'fnd base rates'!M$113)\n+($K609*'fnd base rates'!M$114)\n+($M609*'fnd base rates'!M$116)\n+($N609*'fnd base rates'!M$117)\n+($O609*'fnd base rates'!M$118)\n+($P609*VLOOKUP($S609+12,rate_basefnd,13)))","v":0},14612.550522694997,null,484035093,"484","035","093",1,1,14612.550522694997,14613,0,14613,null,null,null,null,null,14742,110,14852,-239,14613,0,14613]
[484,484035095,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D610","v":0},{"$f":"'fnd enro'!E610","v":0},{"$f":"'fnd enro'!F610","v":0},{"$f":"'fnd enro'!G610","v":0},{"$f":"'fnd enro'!H610","v":1},{"$f":"'fnd enro'!I610","v":0},{"$f":"'fnd enro'!J610","v":0},{"$f":"'fnd enro'!K610","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L610","v":0},{"$f":"'fnd enro'!M610+'fnd enro'!N610","v":0},{"$f":"'fnd enro'!O610","v":0},{"$f":"'fnd enro'!P610","v":0},{"$f":"'fnd enro'!Q610","v":0},{"$f":"'fnd enro'!S610","v":1},1.085,{"$f":"VALUE('fnd enro'!R610)","v":10},null,{"$f":"(($D610*'fnd base rates'!C$107)\n+($E610*'fnd base rates'!C$108)\n+($F610*'fnd base rates'!C$109)\n+($G610*'fnd base rates'!C$110)\n+($H610*'fnd base rates'!C$111)\n+($I610*'fnd base rates'!C$112)\n+($J610*'fnd base rates'!C$113)\n+($K610*'fnd base rates'!C$114)\n+($M610*'fnd base rates'!C$116)\n+($N610*'fnd base rates'!C$117)\n+($O610*'fnd base rates'!C$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,3)))\n*$R610","v":547.15345541500005},{"$f":"(($D610*'fnd base rates'!D$107)\n+($E610*'fnd base rates'!D$108)\n+($F610*'fnd base rates'!D$109)\n+($G610*'fnd base rates'!D$110)\n+($H610*'fnd base rates'!D$111)\n+($I610*'fnd base rates'!D$112)\n+($J610*'fnd base rates'!D$113)\n+($K610*'fnd base rates'!D$114)\n+($M610*'fnd base rates'!D$116)\n+($N610*'fnd base rates'!D$117)\n+($O610*'fnd base rates'!D$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,4)))\n*$R610","v":783.31574999999998},{"$f":"(($D610*'fnd base rates'!E$107)\n+($E610*'fnd base rates'!E$108)\n+($F610*'fnd base rates'!E$109)\n+($G610*'fnd base rates'!E$110)\n+($H610*'fnd base rates'!E$111)\n+($I610*'fnd base rates'!E$112)\n+($J610*'fnd base rates'!E$113)\n+($K610*'fnd base rates'!E$114)\n+($M610*'fnd base rates'!E$116)\n+($N610*'fnd base rates'!E$117)\n+($O610*'fnd base rates'!E$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,5)))\n*$R610","v":3535.0468794550002},{"$f":"(($D610*'fnd base rates'!F$107)\n+($E610*'fnd base rates'!F$108)\n+($F610*'fnd base rates'!F$109)\n+($G610*'fnd base rates'!F$110)\n+($H610*'fnd base rates'!F$111)\n+($I610*'fnd base rates'!F$112)\n+($J610*'fnd base rates'!F$113)\n+($K610*'fnd base rates'!F$114)\n+($M610*'fnd base rates'!F$116)\n+($N610*'fnd base rates'!F$117)\n+($O610*'fnd base rates'!F$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,6)))\n*$R610","v":1012.6503023349999},{"$f":"(($D610*'fnd base rates'!G$107)\n+($E610*'fnd base rates'!G$108)\n+($F610*'fnd base rates'!G$109)\n+($G610*'fnd base rates'!G$110)\n+($H610*'fnd base rates'!G$111)\n+($I610*'fnd base rates'!G$112)\n+($J610*'fnd base rates'!G$113)\n+($K610*'fnd base rates'!G$114)\n+($M610*'fnd base rates'!G$116)\n+($N610*'fnd base rates'!G$117)\n+($O610*'fnd base rates'!G$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,7)))\n*$R610","v":172.13894550999999},{"$f":"(($D610*'fnd base rates'!H$107)\n+($E610*'fnd base rates'!H$108)\n+($F610*'fnd base rates'!H$109)\n+($G610*'fnd base rates'!H$110)\n+($H610*'fnd base rates'!H$111)\n+($I610*'fnd base rates'!H$112)\n+($J610*'fnd base rates'!H$113)\n+($K610*'fnd base rates'!H$114)\n+($M610*'fnd base rates'!H$116)\n+($N610*'fnd base rates'!H$117)\n+($O610*'fnd base rates'!H$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D610*'fnd base rates'!I$107)\n+($E610*'fnd base rates'!I$108)\n+($F610*'fnd base rates'!I$109)\n+($G610*'fnd base rates'!I$110)\n+($H610*'fnd base rates'!I$111)\n+($I610*'fnd base rates'!I$112)\n+($J610*'fnd base rates'!I$113)\n+($K610*'fnd base rates'!I$114)\n+($M610*'fnd base rates'!I$116)\n+($N610*'fnd base rates'!I$117)\n+($O610*'fnd base rates'!I$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,9)))\n*$R610","v":347.89439999999996},{"$f":"(($D610*'fnd base rates'!J$107)\n+($E610*'fnd base rates'!J$108)\n+($F610*'fnd base rates'!J$109)\n+($G610*'fnd base rates'!J$110)\n+($H610*'fnd base rates'!J$111)\n+($I610*'fnd base rates'!J$112)\n+($J610*'fnd base rates'!J$113)\n+($K610*'fnd base rates'!J$114)\n+($M610*'fnd base rates'!J$116)\n+($N610*'fnd base rates'!J$117)\n+($O610*'fnd base rates'!J$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,10)))\n*$R610","v":254.74714999999998},{"$f":"(($D610*'fnd base rates'!K$107)\n+($E610*'fnd base rates'!K$108)\n+($F610*'fnd base rates'!K$109)\n+($G610*'fnd base rates'!K$110)\n+($H610*'fnd base rates'!K$111)\n+($I610*'fnd base rates'!K$112)\n+($J610*'fnd base rates'!K$113)\n+($K610*'fnd base rates'!K$114)\n+($M610*'fnd base rates'!K$116)\n+($N610*'fnd base rates'!K$117)\n+($O610*'fnd base rates'!K$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,11)))\n*$R610","v":1208.0033989800002},{"$f":"(($D610*'fnd base rates'!L$107)\n+($E610*'fnd base rates'!L$108)\n+($F610*'fnd base rates'!L$109)\n+($G610*'fnd base rates'!L$110)\n+($H610*'fnd base rates'!L$111)\n+($I610*'fnd base rates'!L$112)\n+($J610*'fnd base rates'!L$113)\n+($K610*'fnd base rates'!L$114)\n+($M610*'fnd base rates'!L$116)\n+($N610*'fnd base rates'!L$117)\n+($O610*'fnd base rates'!L$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D610*'fnd base rates'!M$107)\n+($E610*'fnd base rates'!M$108)\n+($F610*'fnd base rates'!M$109)\n+($G610*'fnd base rates'!M$110)\n+($H610*'fnd base rates'!M$111)\n+($I610*'fnd base rates'!M$112)\n+($J610*'fnd base rates'!M$113)\n+($K610*'fnd base rates'!M$114)\n+($M610*'fnd base rates'!M$116)\n+($N610*'fnd base rates'!M$117)\n+($O610*'fnd base rates'!M$118)\n+($P610*VLOOKUP($S610+12,rate_basefnd,13)))","v":0},9576.1287726949995,null,484035095,"484","035","095",1,1,9576.1287726949995,9576,0,9576,null,null,null,null,null,14742,110,14852,-5276,9576,0,9576]
[484,484035097,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D611","v":0},{"$f":"'fnd enro'!E611","v":0},{"$f":"'fnd enro'!F611","v":0},{"$f":"'fnd enro'!G611","v":0},{"$f":"'fnd enro'!H611","v":0},{"$f":"'fnd enro'!I611","v":1},{"$f":"'fnd enro'!J611","v":0},{"$f":"'fnd enro'!K611","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L611","v":0},{"$f":"'fnd enro'!M611+'fnd enro'!N611","v":0},{"$f":"'fnd enro'!O611","v":0},{"$f":"'fnd enro'!P611","v":0},{"$f":"'fnd enro'!Q611","v":0},{"$f":"'fnd enro'!S611","v":1},1.085,{"$f":"VALUE('fnd enro'!R611)","v":10},null,{"$f":"(($D611*'fnd base rates'!C$107)\n+($E611*'fnd base rates'!C$108)\n+($F611*'fnd base rates'!C$109)\n+($G611*'fnd base rates'!C$110)\n+($H611*'fnd base rates'!C$111)\n+($I611*'fnd base rates'!C$112)\n+($J611*'fnd base rates'!C$113)\n+($K611*'fnd base rates'!C$114)\n+($M611*'fnd base rates'!C$116)\n+($N611*'fnd base rates'!C$117)\n+($O611*'fnd base rates'!C$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,3)))\n*$R611","v":547.15345541500005},{"$f":"(($D611*'fnd base rates'!D$107)\n+($E611*'fnd base rates'!D$108)\n+($F611*'fnd base rates'!D$109)\n+($G611*'fnd base rates'!D$110)\n+($H611*'fnd base rates'!D$111)\n+($I611*'fnd base rates'!D$112)\n+($J611*'fnd base rates'!D$113)\n+($K611*'fnd base rates'!D$114)\n+($M611*'fnd base rates'!D$116)\n+($N611*'fnd base rates'!D$117)\n+($O611*'fnd base rates'!D$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,4)))\n*$R611","v":783.31574999999998},{"$f":"(($D611*'fnd base rates'!E$107)\n+($E611*'fnd base rates'!E$108)\n+($F611*'fnd base rates'!E$109)\n+($G611*'fnd base rates'!E$110)\n+($H611*'fnd base rates'!E$111)\n+($I611*'fnd base rates'!E$112)\n+($J611*'fnd base rates'!E$113)\n+($K611*'fnd base rates'!E$114)\n+($M611*'fnd base rates'!E$116)\n+($N611*'fnd base rates'!E$117)\n+($O611*'fnd base rates'!E$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,5)))\n*$R611","v":5022.4082794550004},{"$f":"(($D611*'fnd base rates'!F$107)\n+($E611*'fnd base rates'!F$108)\n+($F611*'fnd base rates'!F$109)\n+($G611*'fnd base rates'!F$110)\n+($H611*'fnd base rates'!F$111)\n+($I611*'fnd base rates'!F$112)\n+($J611*'fnd base rates'!F$113)\n+($K611*'fnd base rates'!F$114)\n+($M611*'fnd base rates'!F$116)\n+($N611*'fnd base rates'!F$117)\n+($O611*'fnd base rates'!F$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,6)))\n*$R611","v":901.57885233499997},{"$f":"(($D611*'fnd base rates'!G$107)\n+($E611*'fnd base rates'!G$108)\n+($F611*'fnd base rates'!G$109)\n+($G611*'fnd base rates'!G$110)\n+($H611*'fnd base rates'!G$111)\n+($I611*'fnd base rates'!G$112)\n+($J611*'fnd base rates'!G$113)\n+($K611*'fnd base rates'!G$114)\n+($M611*'fnd base rates'!G$116)\n+($N611*'fnd base rates'!G$117)\n+($O611*'fnd base rates'!G$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,7)))\n*$R611","v":167.46259550999997},{"$f":"(($D611*'fnd base rates'!H$107)\n+($E611*'fnd base rates'!H$108)\n+($F611*'fnd base rates'!H$109)\n+($G611*'fnd base rates'!H$110)\n+($H611*'fnd base rates'!H$111)\n+($I611*'fnd base rates'!H$112)\n+($J611*'fnd base rates'!H$113)\n+($K611*'fnd base rates'!H$114)\n+($M611*'fnd base rates'!H$116)\n+($N611*'fnd base rates'!H$117)\n+($O611*'fnd base rates'!H$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D611*'fnd base rates'!I$107)\n+($E611*'fnd base rates'!I$108)\n+($F611*'fnd base rates'!I$109)\n+($G611*'fnd base rates'!I$110)\n+($H611*'fnd base rates'!I$111)\n+($I611*'fnd base rates'!I$112)\n+($J611*'fnd base rates'!I$113)\n+($K611*'fnd base rates'!I$114)\n+($M611*'fnd base rates'!I$116)\n+($N611*'fnd base rates'!I$117)\n+($O611*'fnd base rates'!I$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,9)))\n*$R611","v":436.09404999999998},{"$f":"(($D611*'fnd base rates'!J$107)\n+($E611*'fnd base rates'!J$108)\n+($F611*'fnd base rates'!J$109)\n+($G611*'fnd base rates'!J$110)\n+($H611*'fnd base rates'!J$111)\n+($I611*'fnd base rates'!J$112)\n+($J611*'fnd base rates'!J$113)\n+($K611*'fnd base rates'!J$114)\n+($M611*'fnd base rates'!J$116)\n+($N611*'fnd base rates'!J$117)\n+($O611*'fnd base rates'!J$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,10)))\n*$R611","v":587.42984999999999},{"$f":"(($D611*'fnd base rates'!K$107)\n+($E611*'fnd base rates'!K$108)\n+($F611*'fnd base rates'!K$109)\n+($G611*'fnd base rates'!K$110)\n+($H611*'fnd base rates'!K$111)\n+($I611*'fnd base rates'!K$112)\n+($J611*'fnd base rates'!K$113)\n+($K611*'fnd base rates'!K$114)\n+($M611*'fnd base rates'!K$116)\n+($N611*'fnd base rates'!K$117)\n+($O611*'fnd base rates'!K$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,11)))\n*$R611","v":1175.1387489799999},{"$f":"(($D611*'fnd base rates'!L$107)\n+($E611*'fnd base rates'!L$108)\n+($F611*'fnd base rates'!L$109)\n+($G611*'fnd base rates'!L$110)\n+($H611*'fnd base rates'!L$111)\n+($I611*'fnd base rates'!L$112)\n+($J611*'fnd base rates'!L$113)\n+($K611*'fnd base rates'!L$114)\n+($M611*'fnd base rates'!L$116)\n+($N611*'fnd base rates'!L$117)\n+($O611*'fnd base rates'!L$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D611*'fnd base rates'!M$107)\n+($E611*'fnd base rates'!M$108)\n+($F611*'fnd base rates'!M$109)\n+($G611*'fnd base rates'!M$110)\n+($H611*'fnd base rates'!M$111)\n+($I611*'fnd base rates'!M$112)\n+($J611*'fnd base rates'!M$113)\n+($K611*'fnd base rates'!M$114)\n+($M611*'fnd base rates'!M$116)\n+($N611*'fnd base rates'!M$117)\n+($O611*'fnd base rates'!M$118)\n+($P611*VLOOKUP($S611+12,rate_basefnd,13)))","v":0},11519.280072695001,null,484035097,"484","035","097",1,1,11519.280072695001,11519,0,11519,null,null,null,null,null,16663,109,16772,-5253,11519,0,11519]
[484,484035133,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D612","v":0},{"$f":"'fnd enro'!E612","v":0},{"$f":"'fnd enro'!F612","v":0},{"$f":"'fnd enro'!G612","v":0},{"$f":"'fnd enro'!H612","v":1},{"$f":"'fnd enro'!I612","v":1},{"$f":"'fnd enro'!J612","v":0},{"$f":"'fnd enro'!K612","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L612","v":0},{"$f":"'fnd enro'!M612+'fnd enro'!N612","v":0},{"$f":"'fnd enro'!O612","v":0},{"$f":"'fnd enro'!P612","v":1},{"$f":"'fnd enro'!Q612","v":0},{"$f":"'fnd enro'!S612","v":2},1.085,{"$f":"VALUE('fnd enro'!R612)","v":7},null,{"$f":"(($D612*'fnd base rates'!C$107)\n+($E612*'fnd base rates'!C$108)\n+($F612*'fnd base rates'!C$109)\n+($G612*'fnd base rates'!C$110)\n+($H612*'fnd base rates'!C$111)\n+($I612*'fnd base rates'!C$112)\n+($J612*'fnd base rates'!C$113)\n+($K612*'fnd base rates'!C$114)\n+($M612*'fnd base rates'!C$116)\n+($N612*'fnd base rates'!C$117)\n+($O612*'fnd base rates'!C$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,3)))\n*$R612","v":1175.73616083},{"$f":"(($D612*'fnd base rates'!D$107)\n+($E612*'fnd base rates'!D$108)\n+($F612*'fnd base rates'!D$109)\n+($G612*'fnd base rates'!D$110)\n+($H612*'fnd base rates'!D$111)\n+($I612*'fnd base rates'!D$112)\n+($J612*'fnd base rates'!D$113)\n+($K612*'fnd base rates'!D$114)\n+($M612*'fnd base rates'!D$116)\n+($N612*'fnd base rates'!D$117)\n+($O612*'fnd base rates'!D$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,4)))\n*$R612","v":1709.14625},{"$f":"(($D612*'fnd base rates'!E$107)\n+($E612*'fnd base rates'!E$108)\n+($F612*'fnd base rates'!E$109)\n+($G612*'fnd base rates'!E$110)\n+($H612*'fnd base rates'!E$111)\n+($I612*'fnd base rates'!E$112)\n+($J612*'fnd base rates'!E$113)\n+($K612*'fnd base rates'!E$114)\n+($M612*'fnd base rates'!E$116)\n+($N612*'fnd base rates'!E$117)\n+($O612*'fnd base rates'!E$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,5)))\n*$R612","v":9555.0258589099994},{"$f":"(($D612*'fnd base rates'!F$107)\n+($E612*'fnd base rates'!F$108)\n+($F612*'fnd base rates'!F$109)\n+($G612*'fnd base rates'!F$110)\n+($H612*'fnd base rates'!F$111)\n+($I612*'fnd base rates'!F$112)\n+($J612*'fnd base rates'!F$113)\n+($K612*'fnd base rates'!F$114)\n+($M612*'fnd base rates'!F$116)\n+($N612*'fnd base rates'!F$117)\n+($O612*'fnd base rates'!F$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,6)))\n*$R612","v":2056.7439046699997},{"$f":"(($D612*'fnd base rates'!G$107)\n+($E612*'fnd base rates'!G$108)\n+($F612*'fnd base rates'!G$109)\n+($G612*'fnd base rates'!G$110)\n+($H612*'fnd base rates'!G$111)\n+($I612*'fnd base rates'!G$112)\n+($J612*'fnd base rates'!G$113)\n+($K612*'fnd base rates'!G$114)\n+($M612*'fnd base rates'!G$116)\n+($N612*'fnd base rates'!G$117)\n+($O612*'fnd base rates'!G$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,7)))\n*$R612","v":380.31074101999997},{"$f":"(($D612*'fnd base rates'!H$107)\n+($E612*'fnd base rates'!H$108)\n+($F612*'fnd base rates'!H$109)\n+($G612*'fnd base rates'!H$110)\n+($H612*'fnd base rates'!H$111)\n+($I612*'fnd base rates'!H$112)\n+($J612*'fnd base rates'!H$113)\n+($K612*'fnd base rates'!H$114)\n+($M612*'fnd base rates'!H$116)\n+($N612*'fnd base rates'!H$117)\n+($O612*'fnd base rates'!H$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,8)))","v":1368.6041399999999},{"$f":"(($D612*'fnd base rates'!I$107)\n+($E612*'fnd base rates'!I$108)\n+($F612*'fnd base rates'!I$109)\n+($G612*'fnd base rates'!I$110)\n+($H612*'fnd base rates'!I$111)\n+($I612*'fnd base rates'!I$112)\n+($J612*'fnd base rates'!I$113)\n+($K612*'fnd base rates'!I$114)\n+($M612*'fnd base rates'!I$116)\n+($N612*'fnd base rates'!I$117)\n+($O612*'fnd base rates'!I$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,9)))\n*$R612","v":845.06309999999985},{"$f":"(($D612*'fnd base rates'!J$107)\n+($E612*'fnd base rates'!J$108)\n+($F612*'fnd base rates'!J$109)\n+($G612*'fnd base rates'!J$110)\n+($H612*'fnd base rates'!J$111)\n+($I612*'fnd base rates'!J$112)\n+($J612*'fnd base rates'!J$113)\n+($K612*'fnd base rates'!J$114)\n+($M612*'fnd base rates'!J$116)\n+($N612*'fnd base rates'!J$117)\n+($O612*'fnd base rates'!J$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,10)))\n*$R612","v":862.54244999999992},{"$f":"(($D612*'fnd base rates'!K$107)\n+($E612*'fnd base rates'!K$108)\n+($F612*'fnd base rates'!K$109)\n+($G612*'fnd base rates'!K$110)\n+($H612*'fnd base rates'!K$111)\n+($I612*'fnd base rates'!K$112)\n+($J612*'fnd base rates'!K$113)\n+($K612*'fnd base rates'!K$114)\n+($M612*'fnd base rates'!K$116)\n+($N612*'fnd base rates'!K$117)\n+($O612*'fnd base rates'!K$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,11)))\n*$R612","v":2627.4407479599995},{"$f":"(($D612*'fnd base rates'!L$107)\n+($E612*'fnd base rates'!L$108)\n+($F612*'fnd base rates'!L$109)\n+($G612*'fnd base rates'!L$110)\n+($H612*'fnd base rates'!L$111)\n+($I612*'fnd base rates'!L$112)\n+($J612*'fnd base rates'!L$113)\n+($K612*'fnd base rates'!L$114)\n+($M612*'fnd base rates'!L$116)\n+($N612*'fnd base rates'!L$117)\n+($O612*'fnd base rates'!L$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,12)))","v":2545.4828419999999},{"$f":"(($D612*'fnd base rates'!M$107)\n+($E612*'fnd base rates'!M$108)\n+($F612*'fnd base rates'!M$109)\n+($G612*'fnd base rates'!M$110)\n+($H612*'fnd base rates'!M$111)\n+($I612*'fnd base rates'!M$112)\n+($J612*'fnd base rates'!M$113)\n+($K612*'fnd base rates'!M$114)\n+($M612*'fnd base rates'!M$116)\n+($N612*'fnd base rates'!M$117)\n+($O612*'fnd base rates'!M$118)\n+($P612*VLOOKUP($S612+12,rate_basefnd,13)))","v":0},23126.096195390001,null,484035133,"484","035","133",1,2,23126.096195390001,11563,0,11563,null,null,null,null,null,14229,34,14263,-2700,11563,0,11563]
[484,484035239,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D613","v":0},{"$f":"'fnd enro'!E613","v":0},{"$f":"'fnd enro'!F613","v":0},{"$f":"'fnd enro'!G613","v":0},{"$f":"'fnd enro'!H613","v":1},{"$f":"'fnd enro'!I613","v":0},{"$f":"'fnd enro'!J613","v":0},{"$f":"'fnd enro'!K613","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L613","v":0},{"$f":"'fnd enro'!M613+'fnd enro'!N613","v":0},{"$f":"'fnd enro'!O613","v":0},{"$f":"'fnd enro'!P613","v":0},{"$f":"'fnd enro'!Q613","v":1},{"$f":"'fnd enro'!S613","v":1},1.085,{"$f":"VALUE('fnd enro'!R613)","v":5},null,{"$f":"(($D613*'fnd base rates'!C$107)\n+($E613*'fnd base rates'!C$108)\n+($F613*'fnd base rates'!C$109)\n+($G613*'fnd base rates'!C$110)\n+($H613*'fnd base rates'!C$111)\n+($I613*'fnd base rates'!C$112)\n+($J613*'fnd base rates'!C$113)\n+($K613*'fnd base rates'!C$114)\n+($M613*'fnd base rates'!C$116)\n+($N613*'fnd base rates'!C$117)\n+($O613*'fnd base rates'!C$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,3)))\n*$R613","v":606.058105415},{"$f":"(($D613*'fnd base rates'!D$107)\n+($E613*'fnd base rates'!D$108)\n+($F613*'fnd base rates'!D$109)\n+($G613*'fnd base rates'!D$110)\n+($H613*'fnd base rates'!D$111)\n+($I613*'fnd base rates'!D$112)\n+($J613*'fnd base rates'!D$113)\n+($K613*'fnd base rates'!D$114)\n+($M613*'fnd base rates'!D$116)\n+($N613*'fnd base rates'!D$117)\n+($O613*'fnd base rates'!D$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,4)))\n*$R613","v":1062.4103},{"$f":"(($D613*'fnd base rates'!E$107)\n+($E613*'fnd base rates'!E$108)\n+($F613*'fnd base rates'!E$109)\n+($G613*'fnd base rates'!E$110)\n+($H613*'fnd base rates'!E$111)\n+($I613*'fnd base rates'!E$112)\n+($J613*'fnd base rates'!E$113)\n+($K613*'fnd base rates'!E$114)\n+($M613*'fnd base rates'!E$116)\n+($N613*'fnd base rates'!E$117)\n+($O613*'fnd base rates'!E$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,5)))\n*$R613","v":6259.5795294549998},{"$f":"(($D613*'fnd base rates'!F$107)\n+($E613*'fnd base rates'!F$108)\n+($F613*'fnd base rates'!F$109)\n+($G613*'fnd base rates'!F$110)\n+($H613*'fnd base rates'!F$111)\n+($I613*'fnd base rates'!F$112)\n+($J613*'fnd base rates'!F$113)\n+($K613*'fnd base rates'!F$114)\n+($M613*'fnd base rates'!F$116)\n+($N613*'fnd base rates'!F$117)\n+($O613*'fnd base rates'!F$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,6)))\n*$R613","v":1012.6503023349999},{"$f":"(($D613*'fnd base rates'!G$107)\n+($E613*'fnd base rates'!G$108)\n+($F613*'fnd base rates'!G$109)\n+($G613*'fnd base rates'!G$110)\n+($H613*'fnd base rates'!G$111)\n+($I613*'fnd base rates'!G$112)\n+($J613*'fnd base rates'!G$113)\n+($K613*'fnd base rates'!G$114)\n+($M613*'fnd base rates'!G$116)\n+($N613*'fnd base rates'!G$117)\n+($O613*'fnd base rates'!G$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,7)))\n*$R613","v":304.32449551000002},{"$f":"(($D613*'fnd base rates'!H$107)\n+($E613*'fnd base rates'!H$108)\n+($F613*'fnd base rates'!H$109)\n+($G613*'fnd base rates'!H$110)\n+($H613*'fnd base rates'!H$111)\n+($I613*'fnd base rates'!H$112)\n+($J613*'fnd base rates'!H$113)\n+($K613*'fnd base rates'!H$114)\n+($M613*'fnd base rates'!H$116)\n+($N613*'fnd base rates'!H$117)\n+($O613*'fnd base rates'!H$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,8)))","v":512.32706999999994},{"$f":"(($D613*'fnd base rates'!I$107)\n+($E613*'fnd base rates'!I$108)\n+($F613*'fnd base rates'!I$109)\n+($G613*'fnd base rates'!I$110)\n+($H613*'fnd base rates'!I$111)\n+($I613*'fnd base rates'!I$112)\n+($J613*'fnd base rates'!I$113)\n+($K613*'fnd base rates'!I$114)\n+($M613*'fnd base rates'!I$116)\n+($N613*'fnd base rates'!I$117)\n+($O613*'fnd base rates'!I$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,9)))\n*$R613","v":458.21719999999999},{"$f":"(($D613*'fnd base rates'!J$107)\n+($E613*'fnd base rates'!J$108)\n+($F613*'fnd base rates'!J$109)\n+($G613*'fnd base rates'!J$110)\n+($H613*'fnd base rates'!J$111)\n+($I613*'fnd base rates'!J$112)\n+($J613*'fnd base rates'!J$113)\n+($K613*'fnd base rates'!J$114)\n+($M613*'fnd base rates'!J$116)\n+($N613*'fnd base rates'!J$117)\n+($O613*'fnd base rates'!J$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,10)))\n*$R613","v":828.02859999999998},{"$f":"(($D613*'fnd base rates'!K$107)\n+($E613*'fnd base rates'!K$108)\n+($F613*'fnd base rates'!K$109)\n+($G613*'fnd base rates'!K$110)\n+($H613*'fnd base rates'!K$111)\n+($I613*'fnd base rates'!K$112)\n+($J613*'fnd base rates'!K$113)\n+($K613*'fnd base rates'!K$114)\n+($M613*'fnd base rates'!K$116)\n+($N613*'fnd base rates'!K$117)\n+($O613*'fnd base rates'!K$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,11)))\n*$R613","v":1208.0033989800002},{"$f":"(($D613*'fnd base rates'!L$107)\n+($E613*'fnd base rates'!L$108)\n+($F613*'fnd base rates'!L$109)\n+($G613*'fnd base rates'!L$110)\n+($H613*'fnd base rates'!L$111)\n+($I613*'fnd base rates'!L$112)\n+($J613*'fnd base rates'!L$113)\n+($K613*'fnd base rates'!L$114)\n+($M613*'fnd base rates'!L$116)\n+($N613*'fnd base rates'!L$117)\n+($O613*'fnd base rates'!L$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,12)))","v":1627.711421},{"$f":"(($D613*'fnd base rates'!M$107)\n+($E613*'fnd base rates'!M$108)\n+($F613*'fnd base rates'!M$109)\n+($G613*'fnd base rates'!M$110)\n+($H613*'fnd base rates'!M$111)\n+($I613*'fnd base rates'!M$112)\n+($J613*'fnd base rates'!M$113)\n+($K613*'fnd base rates'!M$114)\n+($M613*'fnd base rates'!M$116)\n+($N613*'fnd base rates'!M$117)\n+($O613*'fnd base rates'!M$118)\n+($P613*VLOOKUP($S613+12,rate_basefnd,13)))","v":0},13879.310422694998,null,484035239,"484","035","239",1,1,13879.310422694998,13879,0,13879,null,null,null,null,null,14276,24,14300,-421,13879,0,13879]
[484,484035243,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D614","v":0},{"$f":"'fnd enro'!E614","v":0},{"$f":"'fnd enro'!F614","v":0},{"$f":"'fnd enro'!G614","v":1},{"$f":"'fnd enro'!H614","v":1},{"$f":"'fnd enro'!I614","v":1},{"$f":"'fnd enro'!J614","v":0},{"$f":"'fnd enro'!K614","v":0.1137},{"$f":"'fnd enro'!L614","v":0},{"$f":"'fnd enro'!M614+'fnd enro'!N614","v":0},{"$f":"'fnd enro'!O614","v":0},{"$f":"'fnd enro'!P614","v":0},{"$f":"'fnd enro'!Q614","v":1},{"$f":"'fnd enro'!S614","v":3},1.085,{"$f":"VALUE('fnd enro'!R614)","v":8},null,{"$f":"(($D614*'fnd base rates'!C$107)\n+($E614*'fnd base rates'!C$108)\n+($F614*'fnd base rates'!C$109)\n+($G614*'fnd base rates'!C$110)\n+($H614*'fnd base rates'!C$111)\n+($I614*'fnd base rates'!C$112)\n+($J614*'fnd base rates'!C$113)\n+($K614*'fnd base rates'!C$114)\n+($M614*'fnd base rates'!C$116)\n+($N614*'fnd base rates'!C$117)\n+($O614*'fnd base rates'!C$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,3)))\n*$R614","v":1707.4066662449998},{"$f":"(($D614*'fnd base rates'!D$107)\n+($E614*'fnd base rates'!D$108)\n+($F614*'fnd base rates'!D$109)\n+($G614*'fnd base rates'!D$110)\n+($H614*'fnd base rates'!D$111)\n+($I614*'fnd base rates'!D$112)\n+($J614*'fnd base rates'!D$113)\n+($K614*'fnd base rates'!D$114)\n+($M614*'fnd base rates'!D$116)\n+($N614*'fnd base rates'!D$117)\n+($O614*'fnd base rates'!D$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,4)))\n*$R614","v":2662.4055500000004},{"$f":"(($D614*'fnd base rates'!E$107)\n+($E614*'fnd base rates'!E$108)\n+($F614*'fnd base rates'!E$109)\n+($G614*'fnd base rates'!E$110)\n+($H614*'fnd base rates'!E$111)\n+($I614*'fnd base rates'!E$112)\n+($J614*'fnd base rates'!E$113)\n+($K614*'fnd base rates'!E$114)\n+($M614*'fnd base rates'!E$116)\n+($N614*'fnd base rates'!E$117)\n+($O614*'fnd base rates'!E$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,5)))\n*$R614","v":15573.648588364998},{"$f":"(($D614*'fnd base rates'!F$107)\n+($E614*'fnd base rates'!F$108)\n+($F614*'fnd base rates'!F$109)\n+($G614*'fnd base rates'!F$110)\n+($H614*'fnd base rates'!F$111)\n+($I614*'fnd base rates'!F$112)\n+($J614*'fnd base rates'!F$113)\n+($K614*'fnd base rates'!F$114)\n+($M614*'fnd base rates'!F$116)\n+($N614*'fnd base rates'!F$117)\n+($O614*'fnd base rates'!F$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,6)))\n*$R614","v":3184.9575570049997},{"$f":"(($D614*'fnd base rates'!G$107)\n+($E614*'fnd base rates'!G$108)\n+($F614*'fnd base rates'!G$109)\n+($G614*'fnd base rates'!G$110)\n+($H614*'fnd base rates'!G$111)\n+($I614*'fnd base rates'!G$112)\n+($J614*'fnd base rates'!G$113)\n+($K614*'fnd base rates'!G$114)\n+($M614*'fnd base rates'!G$116)\n+($N614*'fnd base rates'!G$117)\n+($O614*'fnd base rates'!G$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,7)))\n*$R614","v":647.76693652999995},{"$f":"(($D614*'fnd base rates'!H$107)\n+($E614*'fnd base rates'!H$108)\n+($F614*'fnd base rates'!H$109)\n+($G614*'fnd base rates'!H$110)\n+($H614*'fnd base rates'!H$111)\n+($I614*'fnd base rates'!H$112)\n+($J614*'fnd base rates'!H$113)\n+($K614*'fnd base rates'!H$114)\n+($M614*'fnd base rates'!H$116)\n+($N614*'fnd base rates'!H$117)\n+($O614*'fnd base rates'!H$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,8)))","v":1789.36121},{"$f":"(($D614*'fnd base rates'!I$107)\n+($E614*'fnd base rates'!I$108)\n+($F614*'fnd base rates'!I$109)\n+($G614*'fnd base rates'!I$110)\n+($H614*'fnd base rates'!I$111)\n+($I614*'fnd base rates'!I$112)\n+($J614*'fnd base rates'!I$113)\n+($K614*'fnd base rates'!I$114)\n+($M614*'fnd base rates'!I$116)\n+($N614*'fnd base rates'!I$117)\n+($O614*'fnd base rates'!I$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,9)))\n*$R614","v":1168.8596499999999},{"$f":"(($D614*'fnd base rates'!J$107)\n+($E614*'fnd base rates'!J$108)\n+($F614*'fnd base rates'!J$109)\n+($G614*'fnd base rates'!J$110)\n+($H614*'fnd base rates'!J$111)\n+($I614*'fnd base rates'!J$112)\n+($J614*'fnd base rates'!J$113)\n+($K614*'fnd base rates'!J$114)\n+($M614*'fnd base rates'!J$116)\n+($N614*'fnd base rates'!J$117)\n+($O614*'fnd base rates'!J$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,10)))\n*$R614","v":1639.9123999999999},{"$f":"(($D614*'fnd base rates'!K$107)\n+($E614*'fnd base rates'!K$108)\n+($F614*'fnd base rates'!K$109)\n+($G614*'fnd base rates'!K$110)\n+($H614*'fnd base rates'!K$111)\n+($I614*'fnd base rates'!K$112)\n+($J614*'fnd base rates'!K$113)\n+($K614*'fnd base rates'!K$114)\n+($M614*'fnd base rates'!K$116)\n+($N614*'fnd base rates'!K$117)\n+($O614*'fnd base rates'!K$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,11)))\n*$R614","v":3507.2424969399999},{"$f":"(($D614*'fnd base rates'!L$107)\n+($E614*'fnd base rates'!L$108)\n+($F614*'fnd base rates'!L$109)\n+($G614*'fnd base rates'!L$110)\n+($H614*'fnd base rates'!L$111)\n+($I614*'fnd base rates'!L$112)\n+($J614*'fnd base rates'!L$113)\n+($K614*'fnd base rates'!L$114)\n+($M614*'fnd base rates'!L$116)\n+($N614*'fnd base rates'!L$117)\n+($O614*'fnd base rates'!L$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,12)))","v":3983.7242629999996},{"$f":"(($D614*'fnd base rates'!M$107)\n+($E614*'fnd base rates'!M$108)\n+($F614*'fnd base rates'!M$109)\n+($G614*'fnd base rates'!M$110)\n+($H614*'fnd base rates'!M$111)\n+($I614*'fnd base rates'!M$112)\n+($J614*'fnd base rates'!M$113)\n+($K614*'fnd base rates'!M$114)\n+($M614*'fnd base rates'!M$116)\n+($N614*'fnd base rates'!M$117)\n+($O614*'fnd base rates'!M$118)\n+($P614*VLOOKUP($S614+12,rate_basefnd,13)))","v":0},35865.285318084992,null,484035243,"484","035","243",1,3,35865.285318084992,11955,0,11955,null,null,null,null,null,13734,45,13779,-1824,11955,0,11955]
[484,484035244,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D615","v":0},{"$f":"'fnd enro'!E615","v":0},{"$f":"'fnd enro'!F615","v":0},{"$f":"'fnd enro'!G615","v":4},{"$f":"'fnd enro'!H615","v":4},{"$f":"'fnd enro'!I615","v":2},{"$f":"'fnd enro'!J615","v":0},{"$f":"'fnd enro'!K615","v":0.379},{"$f":"'fnd enro'!L615","v":0},{"$f":"'fnd enro'!M615+'fnd enro'!N615","v":0},{"$f":"'fnd enro'!O615","v":1},{"$f":"'fnd enro'!P615","v":0},{"$f":"'fnd enro'!Q615","v":3},{"$f":"'fnd enro'!S615","v":10},1.085,{"$f":"VALUE('fnd enro'!R615)","v":9},null,{"$f":"(($D615*'fnd base rates'!C$107)\n+($E615*'fnd base rates'!C$108)\n+($F615*'fnd base rates'!C$109)\n+($G615*'fnd base rates'!C$110)\n+($H615*'fnd base rates'!C$111)\n+($I615*'fnd base rates'!C$112)\n+($J615*'fnd base rates'!C$113)\n+($K615*'fnd base rates'!C$114)\n+($M615*'fnd base rates'!C$116)\n+($N615*'fnd base rates'!C$117)\n+($O615*'fnd base rates'!C$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,3)))\n*$R615","v":5778.1989541499997},{"$f":"(($D615*'fnd base rates'!D$107)\n+($E615*'fnd base rates'!D$108)\n+($F615*'fnd base rates'!D$109)\n+($G615*'fnd base rates'!D$110)\n+($H615*'fnd base rates'!D$111)\n+($I615*'fnd base rates'!D$112)\n+($J615*'fnd base rates'!D$113)\n+($K615*'fnd base rates'!D$114)\n+($M615*'fnd base rates'!D$116)\n+($N615*'fnd base rates'!D$117)\n+($O615*'fnd base rates'!D$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,4)))\n*$R615","v":8974.3930499999988},{"$f":"(($D615*'fnd base rates'!E$107)\n+($E615*'fnd base rates'!E$108)\n+($F615*'fnd base rates'!E$109)\n+($G615*'fnd base rates'!E$110)\n+($H615*'fnd base rates'!E$111)\n+($I615*'fnd base rates'!E$112)\n+($J615*'fnd base rates'!E$113)\n+($K615*'fnd base rates'!E$114)\n+($M615*'fnd base rates'!E$116)\n+($N615*'fnd base rates'!E$117)\n+($O615*'fnd base rates'!E$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,5)))\n*$R615","v":50685.544144550004},{"$f":"(($D615*'fnd base rates'!F$107)\n+($E615*'fnd base rates'!F$108)\n+($F615*'fnd base rates'!F$109)\n+($G615*'fnd base rates'!F$110)\n+($H615*'fnd base rates'!F$111)\n+($I615*'fnd base rates'!F$112)\n+($J615*'fnd base rates'!F$113)\n+($K615*'fnd base rates'!F$114)\n+($M615*'fnd base rates'!F$116)\n+($N615*'fnd base rates'!F$117)\n+($O615*'fnd base rates'!F$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,6)))\n*$R615","v":11119.24547335},{"$f":"(($D615*'fnd base rates'!G$107)\n+($E615*'fnd base rates'!G$108)\n+($F615*'fnd base rates'!G$109)\n+($G615*'fnd base rates'!G$110)\n+($H615*'fnd base rates'!G$111)\n+($I615*'fnd base rates'!G$112)\n+($J615*'fnd base rates'!G$113)\n+($K615*'fnd base rates'!G$114)\n+($M615*'fnd base rates'!G$116)\n+($N615*'fnd base rates'!G$117)\n+($O615*'fnd base rates'!G$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,7)))\n*$R615","v":2170.4167050999999},{"$f":"(($D615*'fnd base rates'!H$107)\n+($E615*'fnd base rates'!H$108)\n+($F615*'fnd base rates'!H$109)\n+($G615*'fnd base rates'!H$110)\n+($H615*'fnd base rates'!H$111)\n+($I615*'fnd base rates'!H$112)\n+($J615*'fnd base rates'!H$113)\n+($K615*'fnd base rates'!H$114)\n+($M615*'fnd base rates'!H$116)\n+($N615*'fnd base rates'!H$117)\n+($O615*'fnd base rates'!H$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,8)))","v":5695.8607000000002},{"$f":"(($D615*'fnd base rates'!I$107)\n+($E615*'fnd base rates'!I$108)\n+($F615*'fnd base rates'!I$109)\n+($G615*'fnd base rates'!I$110)\n+($H615*'fnd base rates'!I$111)\n+($I615*'fnd base rates'!I$112)\n+($J615*'fnd base rates'!I$113)\n+($K615*'fnd base rates'!I$114)\n+($M615*'fnd base rates'!I$116)\n+($N615*'fnd base rates'!I$117)\n+($O615*'fnd base rates'!I$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,9)))\n*$R615","v":3766.4255999999996},{"$f":"(($D615*'fnd base rates'!J$107)\n+($E615*'fnd base rates'!J$108)\n+($F615*'fnd base rates'!J$109)\n+($G615*'fnd base rates'!J$110)\n+($H615*'fnd base rates'!J$111)\n+($I615*'fnd base rates'!J$112)\n+($J615*'fnd base rates'!J$113)\n+($K615*'fnd base rates'!J$114)\n+($M615*'fnd base rates'!J$116)\n+($N615*'fnd base rates'!J$117)\n+($O615*'fnd base rates'!J$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,10)))\n*$R615","v":4812.8321500000002},{"$f":"(($D615*'fnd base rates'!K$107)\n+($E615*'fnd base rates'!K$108)\n+($F615*'fnd base rates'!K$109)\n+($G615*'fnd base rates'!K$110)\n+($H615*'fnd base rates'!K$111)\n+($I615*'fnd base rates'!K$112)\n+($J615*'fnd base rates'!K$113)\n+($K615*'fnd base rates'!K$114)\n+($M615*'fnd base rates'!K$116)\n+($N615*'fnd base rates'!K$117)\n+($O615*'fnd base rates'!K$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,11)))\n*$R615","v":11991.671589799997},{"$f":"(($D615*'fnd base rates'!L$107)\n+($E615*'fnd base rates'!L$108)\n+($F615*'fnd base rates'!L$109)\n+($G615*'fnd base rates'!L$110)\n+($H615*'fnd base rates'!L$111)\n+($I615*'fnd base rates'!L$112)\n+($J615*'fnd base rates'!L$113)\n+($K615*'fnd base rates'!L$114)\n+($M615*'fnd base rates'!L$116)\n+($N615*'fnd base rates'!L$117)\n+($O615*'fnd base rates'!L$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,12)))","v":13540.454209999998},{"$f":"(($D615*'fnd base rates'!M$107)\n+($E615*'fnd base rates'!M$108)\n+($F615*'fnd base rates'!M$109)\n+($G615*'fnd base rates'!M$110)\n+($H615*'fnd base rates'!M$111)\n+($I615*'fnd base rates'!M$112)\n+($J615*'fnd base rates'!M$113)\n+($K615*'fnd base rates'!M$114)\n+($M615*'fnd base rates'!M$116)\n+($N615*'fnd base rates'!M$117)\n+($O615*'fnd base rates'!M$118)\n+($P615*VLOOKUP($S615+12,rate_basefnd,13)))","v":0},118535.04257695,null,484035244,"484","035","244",1,10,118535.04257695,11854,0,11854,null,null,null,null,null,14014,56,14070,-2216,11854,0,11854]
[484,484035285,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D616","v":0},{"$f":"'fnd enro'!E616","v":0},{"$f":"'fnd enro'!F616","v":0},{"$f":"'fnd enro'!G616","v":1},{"$f":"'fnd enro'!H616","v":1},{"$f":"'fnd enro'!I616","v":1},{"$f":"'fnd enro'!J616","v":0},{"$f":"'fnd enro'!K616","v":0.1137},{"$f":"'fnd enro'!L616","v":0},{"$f":"'fnd enro'!M616+'fnd enro'!N616","v":0},{"$f":"'fnd enro'!O616","v":1},{"$f":"'fnd enro'!P616","v":0},{"$f":"'fnd enro'!Q616","v":1},{"$f":"'fnd enro'!S616","v":3},1.085,{"$f":"VALUE('fnd enro'!R616)","v":7},null,{"$f":"(($D616*'fnd base rates'!C$107)\n+($E616*'fnd base rates'!C$108)\n+($F616*'fnd base rates'!C$109)\n+($G616*'fnd base rates'!C$110)\n+($H616*'fnd base rates'!C$111)\n+($I616*'fnd base rates'!C$112)\n+($J616*'fnd base rates'!C$113)\n+($K616*'fnd base rates'!C$114)\n+($M616*'fnd base rates'!C$116)\n+($N616*'fnd base rates'!C$117)\n+($O616*'fnd base rates'!C$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,3)))\n*$R616","v":1810.2429662450002},{"$f":"(($D616*'fnd base rates'!D$107)\n+($E616*'fnd base rates'!D$108)\n+($F616*'fnd base rates'!D$109)\n+($G616*'fnd base rates'!D$110)\n+($H616*'fnd base rates'!D$111)\n+($I616*'fnd base rates'!D$112)\n+($J616*'fnd base rates'!D$113)\n+($K616*'fnd base rates'!D$114)\n+($M616*'fnd base rates'!D$116)\n+($N616*'fnd base rates'!D$117)\n+($O616*'fnd base rates'!D$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,4)))\n*$R616","v":2837.8717500000002},{"$f":"(($D616*'fnd base rates'!E$107)\n+($E616*'fnd base rates'!E$108)\n+($F616*'fnd base rates'!E$109)\n+($G616*'fnd base rates'!E$110)\n+($H616*'fnd base rates'!E$111)\n+($I616*'fnd base rates'!E$112)\n+($J616*'fnd base rates'!E$113)\n+($K616*'fnd base rates'!E$114)\n+($M616*'fnd base rates'!E$116)\n+($N616*'fnd base rates'!E$117)\n+($O616*'fnd base rates'!E$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,5)))\n*$R616","v":16782.338588365001},{"$f":"(($D616*'fnd base rates'!F$107)\n+($E616*'fnd base rates'!F$108)\n+($F616*'fnd base rates'!F$109)\n+($G616*'fnd base rates'!F$110)\n+($H616*'fnd base rates'!F$111)\n+($I616*'fnd base rates'!F$112)\n+($J616*'fnd base rates'!F$113)\n+($K616*'fnd base rates'!F$114)\n+($M616*'fnd base rates'!F$116)\n+($N616*'fnd base rates'!F$117)\n+($O616*'fnd base rates'!F$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,6)))\n*$R616","v":3367.5305070049994},{"$f":"(($D616*'fnd base rates'!G$107)\n+($E616*'fnd base rates'!G$108)\n+($F616*'fnd base rates'!G$109)\n+($G616*'fnd base rates'!G$110)\n+($H616*'fnd base rates'!G$111)\n+($I616*'fnd base rates'!G$112)\n+($J616*'fnd base rates'!G$113)\n+($K616*'fnd base rates'!G$114)\n+($M616*'fnd base rates'!G$116)\n+($N616*'fnd base rates'!G$117)\n+($O616*'fnd base rates'!G$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,7)))\n*$R616","v":696.57023652999999},{"$f":"(($D616*'fnd base rates'!H$107)\n+($E616*'fnd base rates'!H$108)\n+($F616*'fnd base rates'!H$109)\n+($G616*'fnd base rates'!H$110)\n+($H616*'fnd base rates'!H$111)\n+($I616*'fnd base rates'!H$112)\n+($J616*'fnd base rates'!H$113)\n+($K616*'fnd base rates'!H$114)\n+($M616*'fnd base rates'!H$116)\n+($N616*'fnd base rates'!H$117)\n+($O616*'fnd base rates'!H$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,8)))","v":1909.0712100000001},{"$f":"(($D616*'fnd base rates'!I$107)\n+($E616*'fnd base rates'!I$108)\n+($F616*'fnd base rates'!I$109)\n+($G616*'fnd base rates'!I$110)\n+($H616*'fnd base rates'!I$111)\n+($I616*'fnd base rates'!I$112)\n+($J616*'fnd base rates'!I$113)\n+($K616*'fnd base rates'!I$114)\n+($M616*'fnd base rates'!I$116)\n+($N616*'fnd base rates'!I$117)\n+($O616*'fnd base rates'!I$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,9)))\n*$R616","v":1244.3105499999999},{"$f":"(($D616*'fnd base rates'!J$107)\n+($E616*'fnd base rates'!J$108)\n+($F616*'fnd base rates'!J$109)\n+($G616*'fnd base rates'!J$110)\n+($H616*'fnd base rates'!J$111)\n+($I616*'fnd base rates'!J$112)\n+($J616*'fnd base rates'!J$113)\n+($K616*'fnd base rates'!J$114)\n+($M616*'fnd base rates'!J$116)\n+($N616*'fnd base rates'!J$117)\n+($O616*'fnd base rates'!J$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,10)))\n*$R616","v":1651.4242499999998},{"$f":"(($D616*'fnd base rates'!K$107)\n+($E616*'fnd base rates'!K$108)\n+($F616*'fnd base rates'!K$109)\n+($G616*'fnd base rates'!K$110)\n+($H616*'fnd base rates'!K$111)\n+($I616*'fnd base rates'!K$112)\n+($J616*'fnd base rates'!K$113)\n+($K616*'fnd base rates'!K$114)\n+($M616*'fnd base rates'!K$116)\n+($N616*'fnd base rates'!K$117)\n+($O616*'fnd base rates'!K$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,11)))\n*$R616","v":3820.2215969399999},{"$f":"(($D616*'fnd base rates'!L$107)\n+($E616*'fnd base rates'!L$108)\n+($F616*'fnd base rates'!L$109)\n+($G616*'fnd base rates'!L$110)\n+($H616*'fnd base rates'!L$111)\n+($I616*'fnd base rates'!L$112)\n+($J616*'fnd base rates'!L$113)\n+($K616*'fnd base rates'!L$114)\n+($M616*'fnd base rates'!L$116)\n+($N616*'fnd base rates'!L$117)\n+($O616*'fnd base rates'!L$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,12)))","v":4237.8142629999993},{"$f":"(($D616*'fnd base rates'!M$107)\n+($E616*'fnd base rates'!M$108)\n+($F616*'fnd base rates'!M$109)\n+($G616*'fnd base rates'!M$110)\n+($H616*'fnd base rates'!M$111)\n+($I616*'fnd base rates'!M$112)\n+($J616*'fnd base rates'!M$113)\n+($K616*'fnd base rates'!M$114)\n+($M616*'fnd base rates'!M$116)\n+($N616*'fnd base rates'!M$117)\n+($O616*'fnd base rates'!M$118)\n+($P616*VLOOKUP($S616+12,rate_basefnd,13)))","v":0},38357.395918084992,null,484035285,"484","035","285",1,3,38357.395918084992,12786,0,12786,null,null,null,null,null,12893,13,12906,-120,12786,0,12786]
[484,484035307,"ROXBURY PREPARATORY",{"$f":"'fnd enro'!D617","v":0},{"$f":"'fnd enro'!E617","v":0},{"$f":"'fnd enro'!F617","v":0},{"$f":"'fnd enro'!G617","v":0},{"$f":"'fnd enro'!H617","v":0},{"$f":"'fnd enro'!I617","v":1},{"$f":"'fnd enro'!J617","v":0},{"$f":"'fnd enro'!K617","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L617","v":0},{"$f":"'fnd enro'!M617+'fnd enro'!N617","v":0},{"$f":"'fnd enro'!O617","v":0},{"$f":"'fnd enro'!P617","v":0},{"$f":"'fnd enro'!Q617","v":1},{"$f":"'fnd enro'!S617","v":1},1.085,{"$f":"VALUE('fnd enro'!R617)","v":3},null,{"$f":"(($D617*'fnd base rates'!C$107)\n+($E617*'fnd base rates'!C$108)\n+($F617*'fnd base rates'!C$109)\n+($G617*'fnd base rates'!C$110)\n+($H617*'fnd base rates'!C$111)\n+($I617*'fnd base rates'!C$112)\n+($J617*'fnd base rates'!C$113)\n+($K617*'fnd base rates'!C$114)\n+($M617*'fnd base rates'!C$116)\n+($N617*'fnd base rates'!C$117)\n+($O617*'fnd base rates'!C$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,3)))\n*$R617","v":604.810355415},{"$f":"(($D617*'fnd base rates'!D$107)\n+($E617*'fnd base rates'!D$108)\n+($F617*'fnd base rates'!D$109)\n+($G617*'fnd base rates'!D$110)\n+($H617*'fnd base rates'!D$111)\n+($I617*'fnd base rates'!D$112)\n+($J617*'fnd base rates'!D$113)\n+($K617*'fnd base rates'!D$114)\n+($M617*'fnd base rates'!D$116)\n+($N617*'fnd base rates'!D$117)\n+($O617*'fnd base rates'!D$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,4)))\n*$R617","v":1056.4970499999999},{"$f":"(($D617*'fnd base rates'!E$107)\n+($E617*'fnd base rates'!E$108)\n+($F617*'fnd base rates'!E$109)\n+($G617*'fnd base rates'!E$110)\n+($H617*'fnd base rates'!E$111)\n+($I617*'fnd base rates'!E$112)\n+($J617*'fnd base rates'!E$113)\n+($K617*'fnd base rates'!E$114)\n+($M617*'fnd base rates'!E$116)\n+($N617*'fnd base rates'!E$117)\n+($O617*'fnd base rates'!E$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,5)))\n*$R617","v":7689.2623294549994},{"$f":"(($D617*'fnd base rates'!F$107)\n+($E617*'fnd base rates'!F$108)\n+($F617*'fnd base rates'!F$109)\n+($G617*'fnd base rates'!F$110)\n+($H617*'fnd base rates'!F$111)\n+($I617*'fnd base rates'!F$112)\n+($J617*'fnd base rates'!F$113)\n+($K617*'fnd base rates'!F$114)\n+($M617*'fnd base rates'!F$116)\n+($N617*'fnd base rates'!F$117)\n+($O617*'fnd base rates'!F$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,6)))\n*$R617","v":901.57885233499997},{"$f":"(($D617*'fnd base rates'!G$107)\n+($E617*'fnd base rates'!G$108)\n+($F617*'fnd base rates'!G$109)\n+($G617*'fnd base rates'!G$110)\n+($H617*'fnd base rates'!G$111)\n+($I617*'fnd base rates'!G$112)\n+($J617*'fnd base rates'!G$113)\n+($K617*'fnd base rates'!G$114)\n+($M617*'fnd base rates'!G$116)\n+($N617*'fnd base rates'!G$117)\n+($O617*'fnd base rates'!G$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,7)))\n*$R617","v":296.84884550999993},{"$f":"(($D617*'fnd base rates'!H$107)\n+($E617*'fnd base rates'!H$108)\n+($F617*'fnd base rates'!H$109)\n+($G617*'fnd base rates'!H$110)\n+($H617*'fnd base rates'!H$111)\n+($I617*'fnd base rates'!H$112)\n+($J617*'fnd base rates'!H$113)\n+($K617*'fnd base rates'!H$114)\n+($M617*'fnd base rates'!H$116)\n+($N617*'fnd base rates'!H$117)\n+($O617*'fnd base rates'!H$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,8)))","v":799.41706999999997},{"$f":"(($D617*'fnd base rates'!I$107)\n+($E617*'fnd base rates'!I$108)\n+($F617*'fnd base rates'!I$109)\n+($G617*'fnd base rates'!I$110)\n+($H617*'fnd base rates'!I$111)\n+($I617*'fnd base rates'!I$112)\n+($J617*'fnd base rates'!I$113)\n+($K617*'fnd base rates'!I$114)\n+($M617*'fnd base rates'!I$116)\n+($N617*'fnd base rates'!I$117)\n+($O617*'fnd base rates'!I$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,9)))\n*$R617","v":544.08410000000003},{"$f":"(($D617*'fnd base rates'!J$107)\n+($E617*'fnd base rates'!J$108)\n+($F617*'fnd base rates'!J$109)\n+($G617*'fnd base rates'!J$110)\n+($H617*'fnd base rates'!J$111)\n+($I617*'fnd base rates'!J$112)\n+($J617*'fnd base rates'!J$113)\n+($K617*'fnd base rates'!J$114)\n+($M617*'fnd base rates'!J$116)\n+($N617*'fnd base rates'!J$117)\n+($O617*'fnd base rates'!J$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,10)))\n*$R617","v":1148.5701499999998},{"$f":"(($D617*'fnd base rates'!K$107)\n+($E617*'fnd base rates'!K$108)\n+($F617*'fnd base rates'!K$109)\n+($G617*'fnd base rates'!K$110)\n+($H617*'fnd base rates'!K$111)\n+($I617*'fnd base rates'!K$112)\n+($J617*'fnd base rates'!K$113)\n+($K617*'fnd base rates'!K$114)\n+($M617*'fnd base rates'!K$116)\n+($N617*'fnd base rates'!K$117)\n+($O617*'fnd base rates'!K$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,11)))\n*$R617","v":1175.1387489799999},{"$f":"(($D617*'fnd base rates'!L$107)\n+($E617*'fnd base rates'!L$108)\n+($F617*'fnd base rates'!L$109)\n+($G617*'fnd base rates'!L$110)\n+($H617*'fnd base rates'!L$111)\n+($I617*'fnd base rates'!L$112)\n+($J617*'fnd base rates'!L$113)\n+($K617*'fnd base rates'!L$114)\n+($M617*'fnd base rates'!L$116)\n+($N617*'fnd base rates'!L$117)\n+($O617*'fnd base rates'!L$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,12)))","v":1515.151421},{"$f":"(($D617*'fnd base rates'!M$107)\n+($E617*'fnd base rates'!M$108)\n+($F617*'fnd base rates'!M$109)\n+($G617*'fnd base rates'!M$110)\n+($H617*'fnd base rates'!M$111)\n+($I617*'fnd base rates'!M$112)\n+($J617*'fnd base rates'!M$113)\n+($K617*'fnd base rates'!M$114)\n+($M617*'fnd base rates'!M$116)\n+($N617*'fnd base rates'!M$117)\n+($O617*'fnd base rates'!M$118)\n+($P617*VLOOKUP($S617+12,rate_basefnd,13)))","v":0},15731.358922694999,null,484035307,"484","035","307",1,1,15731.358922694999,15731,0,15731,null,null,null,null,null,15803,4,15807,-76,15731,0,15731]
[485,485258071,"SALEM ACADEMY",{"$f":"'fnd enro'!D618","v":0},{"$f":"'fnd enro'!E618","v":0},{"$f":"'fnd enro'!F618","v":0},{"$f":"'fnd enro'!G618","v":0},{"$f":"'fnd enro'!H618","v":0},{"$f":"'fnd enro'!I618","v":1},{"$f":"'fnd enro'!J618","v":0},{"$f":"'fnd enro'!K618","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L618","v":0},{"$f":"'fnd enro'!M618+'fnd enro'!N618","v":0},{"$f":"'fnd enro'!O618","v":0},{"$f":"'fnd enro'!P618","v":0},{"$f":"'fnd enro'!Q618","v":0},{"$f":"'fnd enro'!S618","v":1},1,{"$f":"VALUE('fnd enro'!R618)","v":4},null,{"$f":"(($D618*'fnd base rates'!C$107)\n+($E618*'fnd base rates'!C$108)\n+($F618*'fnd base rates'!C$109)\n+($G618*'fnd base rates'!C$110)\n+($H618*'fnd base rates'!C$111)\n+($I618*'fnd base rates'!C$112)\n+($J618*'fnd base rates'!C$113)\n+($K618*'fnd base rates'!C$114)\n+($M618*'fnd base rates'!C$116)\n+($N618*'fnd base rates'!C$117)\n+($O618*'fnd base rates'!C$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,3)))\n*$R618","v":504.28889900000001},{"$f":"(($D618*'fnd base rates'!D$107)\n+($E618*'fnd base rates'!D$108)\n+($F618*'fnd base rates'!D$109)\n+($G618*'fnd base rates'!D$110)\n+($H618*'fnd base rates'!D$111)\n+($I618*'fnd base rates'!D$112)\n+($J618*'fnd base rates'!D$113)\n+($K618*'fnd base rates'!D$114)\n+($M618*'fnd base rates'!D$116)\n+($N618*'fnd base rates'!D$117)\n+($O618*'fnd base rates'!D$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,4)))\n*$R618","v":721.95},{"$f":"(($D618*'fnd base rates'!E$107)\n+($E618*'fnd base rates'!E$108)\n+($F618*'fnd base rates'!E$109)\n+($G618*'fnd base rates'!E$110)\n+($H618*'fnd base rates'!E$111)\n+($I618*'fnd base rates'!E$112)\n+($J618*'fnd base rates'!E$113)\n+($K618*'fnd base rates'!E$114)\n+($M618*'fnd base rates'!E$116)\n+($N618*'fnd base rates'!E$117)\n+($O618*'fnd base rates'!E$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,5)))\n*$R618","v":4628.9477230000002},{"$f":"(($D618*'fnd base rates'!F$107)\n+($E618*'fnd base rates'!F$108)\n+($F618*'fnd base rates'!F$109)\n+($G618*'fnd base rates'!F$110)\n+($H618*'fnd base rates'!F$111)\n+($I618*'fnd base rates'!F$112)\n+($J618*'fnd base rates'!F$113)\n+($K618*'fnd base rates'!F$114)\n+($M618*'fnd base rates'!F$116)\n+($N618*'fnd base rates'!F$117)\n+($O618*'fnd base rates'!F$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,6)))\n*$R618","v":830.94825100000003},{"$f":"(($D618*'fnd base rates'!G$107)\n+($E618*'fnd base rates'!G$108)\n+($F618*'fnd base rates'!G$109)\n+($G618*'fnd base rates'!G$110)\n+($H618*'fnd base rates'!G$111)\n+($I618*'fnd base rates'!G$112)\n+($J618*'fnd base rates'!G$113)\n+($K618*'fnd base rates'!G$114)\n+($M618*'fnd base rates'!G$116)\n+($N618*'fnd base rates'!G$117)\n+($O618*'fnd base rates'!G$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,7)))\n*$R618","v":154.34340599999999},{"$f":"(($D618*'fnd base rates'!H$107)\n+($E618*'fnd base rates'!H$108)\n+($F618*'fnd base rates'!H$109)\n+($G618*'fnd base rates'!H$110)\n+($H618*'fnd base rates'!H$111)\n+($I618*'fnd base rates'!H$112)\n+($J618*'fnd base rates'!H$113)\n+($K618*'fnd base rates'!H$114)\n+($M618*'fnd base rates'!H$116)\n+($N618*'fnd base rates'!H$117)\n+($O618*'fnd base rates'!H$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D618*'fnd base rates'!I$107)\n+($E618*'fnd base rates'!I$108)\n+($F618*'fnd base rates'!I$109)\n+($G618*'fnd base rates'!I$110)\n+($H618*'fnd base rates'!I$111)\n+($I618*'fnd base rates'!I$112)\n+($J618*'fnd base rates'!I$113)\n+($K618*'fnd base rates'!I$114)\n+($M618*'fnd base rates'!I$116)\n+($N618*'fnd base rates'!I$117)\n+($O618*'fnd base rates'!I$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,9)))\n*$R618","v":401.93},{"$f":"(($D618*'fnd base rates'!J$107)\n+($E618*'fnd base rates'!J$108)\n+($F618*'fnd base rates'!J$109)\n+($G618*'fnd base rates'!J$110)\n+($H618*'fnd base rates'!J$111)\n+($I618*'fnd base rates'!J$112)\n+($J618*'fnd base rates'!J$113)\n+($K618*'fnd base rates'!J$114)\n+($M618*'fnd base rates'!J$116)\n+($N618*'fnd base rates'!J$117)\n+($O618*'fnd base rates'!J$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,10)))\n*$R618","v":541.41},{"$f":"(($D618*'fnd base rates'!K$107)\n+($E618*'fnd base rates'!K$108)\n+($F618*'fnd base rates'!K$109)\n+($G618*'fnd base rates'!K$110)\n+($H618*'fnd base rates'!K$111)\n+($I618*'fnd base rates'!K$112)\n+($J618*'fnd base rates'!K$113)\n+($K618*'fnd base rates'!K$114)\n+($M618*'fnd base rates'!K$116)\n+($N618*'fnd base rates'!K$117)\n+($O618*'fnd base rates'!K$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,11)))\n*$R618","v":1083.077188},{"$f":"(($D618*'fnd base rates'!L$107)\n+($E618*'fnd base rates'!L$108)\n+($F618*'fnd base rates'!L$109)\n+($G618*'fnd base rates'!L$110)\n+($H618*'fnd base rates'!L$111)\n+($I618*'fnd base rates'!L$112)\n+($J618*'fnd base rates'!L$113)\n+($K618*'fnd base rates'!L$114)\n+($M618*'fnd base rates'!L$116)\n+($N618*'fnd base rates'!L$117)\n+($O618*'fnd base rates'!L$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D618*'fnd base rates'!M$107)\n+($E618*'fnd base rates'!M$108)\n+($F618*'fnd base rates'!M$109)\n+($G618*'fnd base rates'!M$110)\n+($H618*'fnd base rates'!M$111)\n+($I618*'fnd base rates'!M$112)\n+($J618*'fnd base rates'!M$113)\n+($K618*'fnd base rates'!M$114)\n+($M618*'fnd base rates'!M$116)\n+($N618*'fnd base rates'!M$117)\n+($O618*'fnd base rates'!M$118)\n+($P618*VLOOKUP($S618+12,rate_basefnd,13)))","v":0},10765.593957999999,null,485258071,"485","258","071",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[485,485258107,"SALEM ACADEMY",{"$f":"'fnd enro'!D619","v":0},{"$f":"'fnd enro'!E619","v":0},{"$f":"'fnd enro'!F619","v":0},{"$f":"'fnd enro'!G619","v":0},{"$f":"'fnd enro'!H619","v":0},{"$f":"'fnd enro'!I619","v":1},{"$f":"'fnd enro'!J619","v":0},{"$f":"'fnd enro'!K619","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L619","v":0},{"$f":"'fnd enro'!M619+'fnd enro'!N619","v":0},{"$f":"'fnd enro'!O619","v":0},{"$f":"'fnd enro'!P619","v":0},{"$f":"'fnd enro'!Q619","v":0},{"$f":"'fnd enro'!S619","v":1},1,{"$f":"VALUE('fnd enro'!R619)","v":9},null,{"$f":"(($D619*'fnd base rates'!C$107)\n+($E619*'fnd base rates'!C$108)\n+($F619*'fnd base rates'!C$109)\n+($G619*'fnd base rates'!C$110)\n+($H619*'fnd base rates'!C$111)\n+($I619*'fnd base rates'!C$112)\n+($J619*'fnd base rates'!C$113)\n+($K619*'fnd base rates'!C$114)\n+($M619*'fnd base rates'!C$116)\n+($N619*'fnd base rates'!C$117)\n+($O619*'fnd base rates'!C$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,3)))\n*$R619","v":504.28889900000001},{"$f":"(($D619*'fnd base rates'!D$107)\n+($E619*'fnd base rates'!D$108)\n+($F619*'fnd base rates'!D$109)\n+($G619*'fnd base rates'!D$110)\n+($H619*'fnd base rates'!D$111)\n+($I619*'fnd base rates'!D$112)\n+($J619*'fnd base rates'!D$113)\n+($K619*'fnd base rates'!D$114)\n+($M619*'fnd base rates'!D$116)\n+($N619*'fnd base rates'!D$117)\n+($O619*'fnd base rates'!D$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,4)))\n*$R619","v":721.95},{"$f":"(($D619*'fnd base rates'!E$107)\n+($E619*'fnd base rates'!E$108)\n+($F619*'fnd base rates'!E$109)\n+($G619*'fnd base rates'!E$110)\n+($H619*'fnd base rates'!E$111)\n+($I619*'fnd base rates'!E$112)\n+($J619*'fnd base rates'!E$113)\n+($K619*'fnd base rates'!E$114)\n+($M619*'fnd base rates'!E$116)\n+($N619*'fnd base rates'!E$117)\n+($O619*'fnd base rates'!E$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,5)))\n*$R619","v":4628.9477230000002},{"$f":"(($D619*'fnd base rates'!F$107)\n+($E619*'fnd base rates'!F$108)\n+($F619*'fnd base rates'!F$109)\n+($G619*'fnd base rates'!F$110)\n+($H619*'fnd base rates'!F$111)\n+($I619*'fnd base rates'!F$112)\n+($J619*'fnd base rates'!F$113)\n+($K619*'fnd base rates'!F$114)\n+($M619*'fnd base rates'!F$116)\n+($N619*'fnd base rates'!F$117)\n+($O619*'fnd base rates'!F$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,6)))\n*$R619","v":830.94825100000003},{"$f":"(($D619*'fnd base rates'!G$107)\n+($E619*'fnd base rates'!G$108)\n+($F619*'fnd base rates'!G$109)\n+($G619*'fnd base rates'!G$110)\n+($H619*'fnd base rates'!G$111)\n+($I619*'fnd base rates'!G$112)\n+($J619*'fnd base rates'!G$113)\n+($K619*'fnd base rates'!G$114)\n+($M619*'fnd base rates'!G$116)\n+($N619*'fnd base rates'!G$117)\n+($O619*'fnd base rates'!G$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,7)))\n*$R619","v":154.34340599999999},{"$f":"(($D619*'fnd base rates'!H$107)\n+($E619*'fnd base rates'!H$108)\n+($F619*'fnd base rates'!H$109)\n+($G619*'fnd base rates'!H$110)\n+($H619*'fnd base rates'!H$111)\n+($I619*'fnd base rates'!H$112)\n+($J619*'fnd base rates'!H$113)\n+($K619*'fnd base rates'!H$114)\n+($M619*'fnd base rates'!H$116)\n+($N619*'fnd base rates'!H$117)\n+($O619*'fnd base rates'!H$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D619*'fnd base rates'!I$107)\n+($E619*'fnd base rates'!I$108)\n+($F619*'fnd base rates'!I$109)\n+($G619*'fnd base rates'!I$110)\n+($H619*'fnd base rates'!I$111)\n+($I619*'fnd base rates'!I$112)\n+($J619*'fnd base rates'!I$113)\n+($K619*'fnd base rates'!I$114)\n+($M619*'fnd base rates'!I$116)\n+($N619*'fnd base rates'!I$117)\n+($O619*'fnd base rates'!I$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,9)))\n*$R619","v":401.93},{"$f":"(($D619*'fnd base rates'!J$107)\n+($E619*'fnd base rates'!J$108)\n+($F619*'fnd base rates'!J$109)\n+($G619*'fnd base rates'!J$110)\n+($H619*'fnd base rates'!J$111)\n+($I619*'fnd base rates'!J$112)\n+($J619*'fnd base rates'!J$113)\n+($K619*'fnd base rates'!J$114)\n+($M619*'fnd base rates'!J$116)\n+($N619*'fnd base rates'!J$117)\n+($O619*'fnd base rates'!J$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,10)))\n*$R619","v":541.41},{"$f":"(($D619*'fnd base rates'!K$107)\n+($E619*'fnd base rates'!K$108)\n+($F619*'fnd base rates'!K$109)\n+($G619*'fnd base rates'!K$110)\n+($H619*'fnd base rates'!K$111)\n+($I619*'fnd base rates'!K$112)\n+($J619*'fnd base rates'!K$113)\n+($K619*'fnd base rates'!K$114)\n+($M619*'fnd base rates'!K$116)\n+($N619*'fnd base rates'!K$117)\n+($O619*'fnd base rates'!K$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,11)))\n*$R619","v":1083.077188},{"$f":"(($D619*'fnd base rates'!L$107)\n+($E619*'fnd base rates'!L$108)\n+($F619*'fnd base rates'!L$109)\n+($G619*'fnd base rates'!L$110)\n+($H619*'fnd base rates'!L$111)\n+($I619*'fnd base rates'!L$112)\n+($J619*'fnd base rates'!L$113)\n+($K619*'fnd base rates'!L$114)\n+($M619*'fnd base rates'!L$116)\n+($N619*'fnd base rates'!L$117)\n+($O619*'fnd base rates'!L$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D619*'fnd base rates'!M$107)\n+($E619*'fnd base rates'!M$108)\n+($F619*'fnd base rates'!M$109)\n+($G619*'fnd base rates'!M$110)\n+($H619*'fnd base rates'!M$111)\n+($I619*'fnd base rates'!M$112)\n+($J619*'fnd base rates'!M$113)\n+($K619*'fnd base rates'!M$114)\n+($M619*'fnd base rates'!M$116)\n+($N619*'fnd base rates'!M$117)\n+($O619*'fnd base rates'!M$118)\n+($P619*VLOOKUP($S619+12,rate_basefnd,13)))","v":0},10765.593957999999,null,485258107,"485","258","107",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[485,485258163,"SALEM ACADEMY",{"$f":"'fnd enro'!D620","v":0},{"$f":"'fnd enro'!E620","v":0},{"$f":"'fnd enro'!F620","v":0},{"$f":"'fnd enro'!G620","v":0},{"$f":"'fnd enro'!H620","v":4},{"$f":"'fnd enro'!I620","v":10},{"$f":"'fnd enro'!J620","v":0},{"$f":"'fnd enro'!K620","v":0.53059999999999996},{"$f":"'fnd enro'!L620","v":0},{"$f":"'fnd enro'!M620+'fnd enro'!N620","v":0},{"$f":"'fnd enro'!O620","v":0},{"$f":"'fnd enro'!P620","v":0},{"$f":"'fnd enro'!Q620","v":6},{"$f":"'fnd enro'!S620","v":14},1,{"$f":"VALUE('fnd enro'!R620)","v":10},null,{"$f":"(($D620*'fnd base rates'!C$107)\n+($E620*'fnd base rates'!C$108)\n+($F620*'fnd base rates'!C$109)\n+($G620*'fnd base rates'!C$110)\n+($H620*'fnd base rates'!C$111)\n+($I620*'fnd base rates'!C$112)\n+($J620*'fnd base rates'!C$113)\n+($K620*'fnd base rates'!C$114)\n+($M620*'fnd base rates'!C$116)\n+($N620*'fnd base rates'!C$117)\n+($O620*'fnd base rates'!C$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,3)))\n*$R620","v":7441.2845859999998},{"$f":"(($D620*'fnd base rates'!D$107)\n+($E620*'fnd base rates'!D$108)\n+($F620*'fnd base rates'!D$109)\n+($G620*'fnd base rates'!D$110)\n+($H620*'fnd base rates'!D$111)\n+($I620*'fnd base rates'!D$112)\n+($J620*'fnd base rates'!D$113)\n+($K620*'fnd base rates'!D$114)\n+($M620*'fnd base rates'!D$116)\n+($N620*'fnd base rates'!D$117)\n+($O620*'fnd base rates'!D$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,4)))\n*$R620","v":11913.66},{"$f":"(($D620*'fnd base rates'!E$107)\n+($E620*'fnd base rates'!E$108)\n+($F620*'fnd base rates'!E$109)\n+($G620*'fnd base rates'!E$110)\n+($H620*'fnd base rates'!E$111)\n+($I620*'fnd base rates'!E$112)\n+($J620*'fnd base rates'!E$113)\n+($K620*'fnd base rates'!E$114)\n+($M620*'fnd base rates'!E$116)\n+($N620*'fnd base rates'!E$117)\n+($O620*'fnd base rates'!E$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,5)))\n*$R620","v":76955.668122000003},{"$f":"(($D620*'fnd base rates'!F$107)\n+($E620*'fnd base rates'!F$108)\n+($F620*'fnd base rates'!F$109)\n+($G620*'fnd base rates'!F$110)\n+($H620*'fnd base rates'!F$111)\n+($I620*'fnd base rates'!F$112)\n+($J620*'fnd base rates'!F$113)\n+($K620*'fnd base rates'!F$114)\n+($M620*'fnd base rates'!F$116)\n+($N620*'fnd base rates'!F$117)\n+($O620*'fnd base rates'!F$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,6)))\n*$R620","v":12042.755514},{"$f":"(($D620*'fnd base rates'!G$107)\n+($E620*'fnd base rates'!G$108)\n+($F620*'fnd base rates'!G$109)\n+($G620*'fnd base rates'!G$110)\n+($H620*'fnd base rates'!G$111)\n+($I620*'fnd base rates'!G$112)\n+($J620*'fnd base rates'!G$113)\n+($K620*'fnd base rates'!G$114)\n+($M620*'fnd base rates'!G$116)\n+($N620*'fnd base rates'!G$117)\n+($O620*'fnd base rates'!G$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,7)))\n*$R620","v":3033.5276840000001},{"$f":"(($D620*'fnd base rates'!H$107)\n+($E620*'fnd base rates'!H$108)\n+($F620*'fnd base rates'!H$109)\n+($G620*'fnd base rates'!H$110)\n+($H620*'fnd base rates'!H$111)\n+($I620*'fnd base rates'!H$112)\n+($J620*'fnd base rates'!H$113)\n+($K620*'fnd base rates'!H$114)\n+($M620*'fnd base rates'!H$116)\n+($N620*'fnd base rates'!H$117)\n+($O620*'fnd base rates'!H$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,8)))","v":9917.1589800000002},{"$f":"(($D620*'fnd base rates'!I$107)\n+($E620*'fnd base rates'!I$108)\n+($F620*'fnd base rates'!I$109)\n+($G620*'fnd base rates'!I$110)\n+($H620*'fnd base rates'!I$111)\n+($I620*'fnd base rates'!I$112)\n+($J620*'fnd base rates'!I$113)\n+($K620*'fnd base rates'!I$114)\n+($M620*'fnd base rates'!I$116)\n+($N620*'fnd base rates'!I$117)\n+($O620*'fnd base rates'!I$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,9)))\n*$R620","v":6015.920000000001},{"$f":"(($D620*'fnd base rates'!J$107)\n+($E620*'fnd base rates'!J$108)\n+($F620*'fnd base rates'!J$109)\n+($G620*'fnd base rates'!J$110)\n+($H620*'fnd base rates'!J$111)\n+($I620*'fnd base rates'!J$112)\n+($J620*'fnd base rates'!J$113)\n+($K620*'fnd base rates'!J$114)\n+($M620*'fnd base rates'!J$116)\n+($N620*'fnd base rates'!J$117)\n+($O620*'fnd base rates'!J$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,10)))\n*$R620","v":10063.66},{"$f":"(($D620*'fnd base rates'!K$107)\n+($E620*'fnd base rates'!K$108)\n+($F620*'fnd base rates'!K$109)\n+($G620*'fnd base rates'!K$110)\n+($H620*'fnd base rates'!K$111)\n+($I620*'fnd base rates'!K$112)\n+($J620*'fnd base rates'!K$113)\n+($K620*'fnd base rates'!K$114)\n+($M620*'fnd base rates'!K$116)\n+($N620*'fnd base rates'!K$117)\n+($O620*'fnd base rates'!K$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,11)))\n*$R620","v":15284.240631999999},{"$f":"(($D620*'fnd base rates'!L$107)\n+($E620*'fnd base rates'!L$108)\n+($F620*'fnd base rates'!L$109)\n+($G620*'fnd base rates'!L$110)\n+($H620*'fnd base rates'!L$111)\n+($I620*'fnd base rates'!L$112)\n+($J620*'fnd base rates'!L$113)\n+($K620*'fnd base rates'!L$114)\n+($M620*'fnd base rates'!L$116)\n+($N620*'fnd base rates'!L$117)\n+($O620*'fnd base rates'!L$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,12)))","v":18914.159894},{"$f":"(($D620*'fnd base rates'!M$107)\n+($E620*'fnd base rates'!M$108)\n+($F620*'fnd base rates'!M$109)\n+($G620*'fnd base rates'!M$110)\n+($H620*'fnd base rates'!M$111)\n+($I620*'fnd base rates'!M$112)\n+($J620*'fnd base rates'!M$113)\n+($K620*'fnd base rates'!M$114)\n+($M620*'fnd base rates'!M$116)\n+($N620*'fnd base rates'!M$117)\n+($O620*'fnd base rates'!M$118)\n+($P620*VLOOKUP($S620+12,rate_basefnd,13)))","v":0},171582.035412,null,485258163,"485","258","163",1,14,171582.035412,12256,0,12256,null,null,null,null,null,12350,56,12406,-150,12256,0,12256]
[485,485258168,"SALEM ACADEMY",{"$f":"'fnd enro'!D621","v":0},{"$f":"'fnd enro'!E621","v":0},{"$f":"'fnd enro'!F621","v":0},{"$f":"'fnd enro'!G621","v":0},{"$f":"'fnd enro'!H621","v":0},{"$f":"'fnd enro'!I621","v":1},{"$f":"'fnd enro'!J621","v":0},{"$f":"'fnd enro'!K621","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L621","v":0},{"$f":"'fnd enro'!M621+'fnd enro'!N621","v":0},{"$f":"'fnd enro'!O621","v":0},{"$f":"'fnd enro'!P621","v":0},{"$f":"'fnd enro'!Q621","v":0},{"$f":"'fnd enro'!S621","v":1},1,{"$f":"VALUE('fnd enro'!R621)","v":2},null,{"$f":"(($D621*'fnd base rates'!C$107)\n+($E621*'fnd base rates'!C$108)\n+($F621*'fnd base rates'!C$109)\n+($G621*'fnd base rates'!C$110)\n+($H621*'fnd base rates'!C$111)\n+($I621*'fnd base rates'!C$112)\n+($J621*'fnd base rates'!C$113)\n+($K621*'fnd base rates'!C$114)\n+($M621*'fnd base rates'!C$116)\n+($N621*'fnd base rates'!C$117)\n+($O621*'fnd base rates'!C$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,3)))\n*$R621","v":504.28889900000001},{"$f":"(($D621*'fnd base rates'!D$107)\n+($E621*'fnd base rates'!D$108)\n+($F621*'fnd base rates'!D$109)\n+($G621*'fnd base rates'!D$110)\n+($H621*'fnd base rates'!D$111)\n+($I621*'fnd base rates'!D$112)\n+($J621*'fnd base rates'!D$113)\n+($K621*'fnd base rates'!D$114)\n+($M621*'fnd base rates'!D$116)\n+($N621*'fnd base rates'!D$117)\n+($O621*'fnd base rates'!D$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,4)))\n*$R621","v":721.95},{"$f":"(($D621*'fnd base rates'!E$107)\n+($E621*'fnd base rates'!E$108)\n+($F621*'fnd base rates'!E$109)\n+($G621*'fnd base rates'!E$110)\n+($H621*'fnd base rates'!E$111)\n+($I621*'fnd base rates'!E$112)\n+($J621*'fnd base rates'!E$113)\n+($K621*'fnd base rates'!E$114)\n+($M621*'fnd base rates'!E$116)\n+($N621*'fnd base rates'!E$117)\n+($O621*'fnd base rates'!E$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,5)))\n*$R621","v":4628.9477230000002},{"$f":"(($D621*'fnd base rates'!F$107)\n+($E621*'fnd base rates'!F$108)\n+($F621*'fnd base rates'!F$109)\n+($G621*'fnd base rates'!F$110)\n+($H621*'fnd base rates'!F$111)\n+($I621*'fnd base rates'!F$112)\n+($J621*'fnd base rates'!F$113)\n+($K621*'fnd base rates'!F$114)\n+($M621*'fnd base rates'!F$116)\n+($N621*'fnd base rates'!F$117)\n+($O621*'fnd base rates'!F$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,6)))\n*$R621","v":830.94825100000003},{"$f":"(($D621*'fnd base rates'!G$107)\n+($E621*'fnd base rates'!G$108)\n+($F621*'fnd base rates'!G$109)\n+($G621*'fnd base rates'!G$110)\n+($H621*'fnd base rates'!G$111)\n+($I621*'fnd base rates'!G$112)\n+($J621*'fnd base rates'!G$113)\n+($K621*'fnd base rates'!G$114)\n+($M621*'fnd base rates'!G$116)\n+($N621*'fnd base rates'!G$117)\n+($O621*'fnd base rates'!G$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,7)))\n*$R621","v":154.34340599999999},{"$f":"(($D621*'fnd base rates'!H$107)\n+($E621*'fnd base rates'!H$108)\n+($F621*'fnd base rates'!H$109)\n+($G621*'fnd base rates'!H$110)\n+($H621*'fnd base rates'!H$111)\n+($I621*'fnd base rates'!H$112)\n+($J621*'fnd base rates'!H$113)\n+($K621*'fnd base rates'!H$114)\n+($M621*'fnd base rates'!H$116)\n+($N621*'fnd base rates'!H$117)\n+($O621*'fnd base rates'!H$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D621*'fnd base rates'!I$107)\n+($E621*'fnd base rates'!I$108)\n+($F621*'fnd base rates'!I$109)\n+($G621*'fnd base rates'!I$110)\n+($H621*'fnd base rates'!I$111)\n+($I621*'fnd base rates'!I$112)\n+($J621*'fnd base rates'!I$113)\n+($K621*'fnd base rates'!I$114)\n+($M621*'fnd base rates'!I$116)\n+($N621*'fnd base rates'!I$117)\n+($O621*'fnd base rates'!I$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,9)))\n*$R621","v":401.93},{"$f":"(($D621*'fnd base rates'!J$107)\n+($E621*'fnd base rates'!J$108)\n+($F621*'fnd base rates'!J$109)\n+($G621*'fnd base rates'!J$110)\n+($H621*'fnd base rates'!J$111)\n+($I621*'fnd base rates'!J$112)\n+($J621*'fnd base rates'!J$113)\n+($K621*'fnd base rates'!J$114)\n+($M621*'fnd base rates'!J$116)\n+($N621*'fnd base rates'!J$117)\n+($O621*'fnd base rates'!J$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,10)))\n*$R621","v":541.41},{"$f":"(($D621*'fnd base rates'!K$107)\n+($E621*'fnd base rates'!K$108)\n+($F621*'fnd base rates'!K$109)\n+($G621*'fnd base rates'!K$110)\n+($H621*'fnd base rates'!K$111)\n+($I621*'fnd base rates'!K$112)\n+($J621*'fnd base rates'!K$113)\n+($K621*'fnd base rates'!K$114)\n+($M621*'fnd base rates'!K$116)\n+($N621*'fnd base rates'!K$117)\n+($O621*'fnd base rates'!K$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,11)))\n*$R621","v":1083.077188},{"$f":"(($D621*'fnd base rates'!L$107)\n+($E621*'fnd base rates'!L$108)\n+($F621*'fnd base rates'!L$109)\n+($G621*'fnd base rates'!L$110)\n+($H621*'fnd base rates'!L$111)\n+($I621*'fnd base rates'!L$112)\n+($J621*'fnd base rates'!L$113)\n+($K621*'fnd base rates'!L$114)\n+($M621*'fnd base rates'!L$116)\n+($N621*'fnd base rates'!L$117)\n+($O621*'fnd base rates'!L$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D621*'fnd base rates'!M$107)\n+($E621*'fnd base rates'!M$108)\n+($F621*'fnd base rates'!M$109)\n+($G621*'fnd base rates'!M$110)\n+($H621*'fnd base rates'!M$111)\n+($I621*'fnd base rates'!M$112)\n+($J621*'fnd base rates'!M$113)\n+($K621*'fnd base rates'!M$114)\n+($M621*'fnd base rates'!M$116)\n+($N621*'fnd base rates'!M$117)\n+($O621*'fnd base rates'!M$118)\n+($P621*VLOOKUP($S621+12,rate_basefnd,13)))","v":0},10765.593957999999,null,485258168,"485","258","168",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[485,485258229,"SALEM ACADEMY",{"$f":"'fnd enro'!D622","v":0},{"$f":"'fnd enro'!E622","v":0},{"$f":"'fnd enro'!F622","v":0},{"$f":"'fnd enro'!G622","v":0},{"$f":"'fnd enro'!H622","v":3},{"$f":"'fnd enro'!I622","v":9},{"$f":"'fnd enro'!J622","v":0},{"$f":"'fnd enro'!K622","v":0.45479999999999998},{"$f":"'fnd enro'!L622","v":0},{"$f":"'fnd enro'!M622+'fnd enro'!N622","v":0},{"$f":"'fnd enro'!O622","v":1},{"$f":"'fnd enro'!P622","v":0},{"$f":"'fnd enro'!Q622","v":4},{"$f":"'fnd enro'!S622","v":12},1,{"$f":"VALUE('fnd enro'!R622)","v":8},null,{"$f":"(($D622*'fnd base rates'!C$107)\n+($E622*'fnd base rates'!C$108)\n+($F622*'fnd base rates'!C$109)\n+($G622*'fnd base rates'!C$110)\n+($H622*'fnd base rates'!C$111)\n+($I622*'fnd base rates'!C$112)\n+($J622*'fnd base rates'!C$113)\n+($K622*'fnd base rates'!C$114)\n+($M622*'fnd base rates'!C$116)\n+($N622*'fnd base rates'!C$117)\n+($O622*'fnd base rates'!C$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,3)))\n*$R622","v":6390.7467879999995},{"$f":"(($D622*'fnd base rates'!D$107)\n+($E622*'fnd base rates'!D$108)\n+($F622*'fnd base rates'!D$109)\n+($G622*'fnd base rates'!D$110)\n+($H622*'fnd base rates'!D$111)\n+($I622*'fnd base rates'!D$112)\n+($J622*'fnd base rates'!D$113)\n+($K622*'fnd base rates'!D$114)\n+($M622*'fnd base rates'!D$116)\n+($N622*'fnd base rates'!D$117)\n+($O622*'fnd base rates'!D$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,4)))\n*$R622","v":9983.590000000002},{"$f":"(($D622*'fnd base rates'!E$107)\n+($E622*'fnd base rates'!E$108)\n+($F622*'fnd base rates'!E$109)\n+($G622*'fnd base rates'!E$110)\n+($H622*'fnd base rates'!E$111)\n+($I622*'fnd base rates'!E$112)\n+($J622*'fnd base rates'!E$113)\n+($K622*'fnd base rates'!E$114)\n+($M622*'fnd base rates'!E$116)\n+($N622*'fnd base rates'!E$117)\n+($O622*'fnd base rates'!E$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,5)))\n*$R622","v":63857.572675999996},{"$f":"(($D622*'fnd base rates'!F$107)\n+($E622*'fnd base rates'!F$108)\n+($F622*'fnd base rates'!F$109)\n+($G622*'fnd base rates'!F$110)\n+($H622*'fnd base rates'!F$111)\n+($I622*'fnd base rates'!F$112)\n+($J622*'fnd base rates'!F$113)\n+($K622*'fnd base rates'!F$114)\n+($M622*'fnd base rates'!F$116)\n+($N622*'fnd base rates'!F$117)\n+($O622*'fnd base rates'!F$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,6)))\n*$R622","v":10446.759012},{"$f":"(($D622*'fnd base rates'!G$107)\n+($E622*'fnd base rates'!G$108)\n+($F622*'fnd base rates'!G$109)\n+($G622*'fnd base rates'!G$110)\n+($H622*'fnd base rates'!G$111)\n+($I622*'fnd base rates'!G$112)\n+($J622*'fnd base rates'!G$113)\n+($K622*'fnd base rates'!G$114)\n+($M622*'fnd base rates'!G$116)\n+($N622*'fnd base rates'!G$117)\n+($O622*'fnd base rates'!G$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,7)))\n*$R622","v":2458.6408719999999},{"$f":"(($D622*'fnd base rates'!H$107)\n+($E622*'fnd base rates'!H$108)\n+($F622*'fnd base rates'!H$109)\n+($G622*'fnd base rates'!H$110)\n+($H622*'fnd base rates'!H$111)\n+($I622*'fnd base rates'!H$112)\n+($J622*'fnd base rates'!H$113)\n+($K622*'fnd base rates'!H$114)\n+($M622*'fnd base rates'!H$116)\n+($N622*'fnd base rates'!H$117)\n+($O622*'fnd base rates'!H$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,8)))","v":8715.0348399999984},{"$f":"(($D622*'fnd base rates'!I$107)\n+($E622*'fnd base rates'!I$108)\n+($F622*'fnd base rates'!I$109)\n+($G622*'fnd base rates'!I$110)\n+($H622*'fnd base rates'!I$111)\n+($I622*'fnd base rates'!I$112)\n+($J622*'fnd base rates'!I$113)\n+($K622*'fnd base rates'!I$114)\n+($M622*'fnd base rates'!I$116)\n+($N622*'fnd base rates'!I$117)\n+($O622*'fnd base rates'!I$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,9)))\n*$R622","v":5106.7299999999996},{"$f":"(($D622*'fnd base rates'!J$107)\n+($E622*'fnd base rates'!J$108)\n+($F622*'fnd base rates'!J$109)\n+($G622*'fnd base rates'!J$110)\n+($H622*'fnd base rates'!J$111)\n+($I622*'fnd base rates'!J$112)\n+($J622*'fnd base rates'!J$113)\n+($K622*'fnd base rates'!J$114)\n+($M622*'fnd base rates'!J$116)\n+($N622*'fnd base rates'!J$117)\n+($O622*'fnd base rates'!J$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,10)))\n*$R622","v":7967.1399999999994},{"$f":"(($D622*'fnd base rates'!K$107)\n+($E622*'fnd base rates'!K$108)\n+($F622*'fnd base rates'!K$109)\n+($G622*'fnd base rates'!K$110)\n+($H622*'fnd base rates'!K$111)\n+($I622*'fnd base rates'!K$112)\n+($J622*'fnd base rates'!K$113)\n+($K622*'fnd base rates'!K$114)\n+($M622*'fnd base rates'!K$116)\n+($N622*'fnd base rates'!K$117)\n+($O622*'fnd base rates'!K$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,11)))\n*$R622","v":13376.256255999999},{"$f":"(($D622*'fnd base rates'!L$107)\n+($E622*'fnd base rates'!L$108)\n+($F622*'fnd base rates'!L$109)\n+($G622*'fnd base rates'!L$110)\n+($H622*'fnd base rates'!L$111)\n+($I622*'fnd base rates'!L$112)\n+($J622*'fnd base rates'!L$113)\n+($K622*'fnd base rates'!L$114)\n+($M622*'fnd base rates'!L$116)\n+($N622*'fnd base rates'!L$117)\n+($O622*'fnd base rates'!L$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,12)))","v":15805.957052000002},{"$f":"(($D622*'fnd base rates'!M$107)\n+($E622*'fnd base rates'!M$108)\n+($F622*'fnd base rates'!M$109)\n+($G622*'fnd base rates'!M$110)\n+($H622*'fnd base rates'!M$111)\n+($I622*'fnd base rates'!M$112)\n+($J622*'fnd base rates'!M$113)\n+($K622*'fnd base rates'!M$114)\n+($M622*'fnd base rates'!M$116)\n+($N622*'fnd base rates'!M$117)\n+($O622*'fnd base rates'!M$118)\n+($P622*VLOOKUP($S622+12,rate_basefnd,13)))","v":0},144108.42749599999,null,485258229,"485","258","229",1,12,144108.42749599999,12009,0,12009,null,null,null,null,null,12058,12,12070,-61,12009,0,12009]
[485,485258248,"SALEM ACADEMY",{"$f":"'fnd enro'!D623","v":0},{"$f":"'fnd enro'!E623","v":0},{"$f":"'fnd enro'!F623","v":0},{"$f":"'fnd enro'!G623","v":0},{"$f":"'fnd enro'!H623","v":1},{"$f":"'fnd enro'!I623","v":1},{"$f":"'fnd enro'!J623","v":0},{"$f":"'fnd enro'!K623","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L623","v":0},{"$f":"'fnd enro'!M623+'fnd enro'!N623","v":0},{"$f":"'fnd enro'!O623","v":0},{"$f":"'fnd enro'!P623","v":0},{"$f":"'fnd enro'!Q623","v":0},{"$f":"'fnd enro'!S623","v":2},1,{"$f":"VALUE('fnd enro'!R623)","v":10},null,{"$f":"(($D623*'fnd base rates'!C$107)\n+($E623*'fnd base rates'!C$108)\n+($F623*'fnd base rates'!C$109)\n+($G623*'fnd base rates'!C$110)\n+($H623*'fnd base rates'!C$111)\n+($I623*'fnd base rates'!C$112)\n+($J623*'fnd base rates'!C$113)\n+($K623*'fnd base rates'!C$114)\n+($M623*'fnd base rates'!C$116)\n+($N623*'fnd base rates'!C$117)\n+($O623*'fnd base rates'!C$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,3)))\n*$R623","v":1008.577798},{"$f":"(($D623*'fnd base rates'!D$107)\n+($E623*'fnd base rates'!D$108)\n+($F623*'fnd base rates'!D$109)\n+($G623*'fnd base rates'!D$110)\n+($H623*'fnd base rates'!D$111)\n+($I623*'fnd base rates'!D$112)\n+($J623*'fnd base rates'!D$113)\n+($K623*'fnd base rates'!D$114)\n+($M623*'fnd base rates'!D$116)\n+($N623*'fnd base rates'!D$117)\n+($O623*'fnd base rates'!D$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,4)))\n*$R623","v":1443.9},{"$f":"(($D623*'fnd base rates'!E$107)\n+($E623*'fnd base rates'!E$108)\n+($F623*'fnd base rates'!E$109)\n+($G623*'fnd base rates'!E$110)\n+($H623*'fnd base rates'!E$111)\n+($I623*'fnd base rates'!E$112)\n+($J623*'fnd base rates'!E$113)\n+($K623*'fnd base rates'!E$114)\n+($M623*'fnd base rates'!E$116)\n+($N623*'fnd base rates'!E$117)\n+($O623*'fnd base rates'!E$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,5)))\n*$R623","v":7887.0554460000003},{"$f":"(($D623*'fnd base rates'!F$107)\n+($E623*'fnd base rates'!F$108)\n+($F623*'fnd base rates'!F$109)\n+($G623*'fnd base rates'!F$110)\n+($H623*'fnd base rates'!F$111)\n+($I623*'fnd base rates'!F$112)\n+($J623*'fnd base rates'!F$113)\n+($K623*'fnd base rates'!F$114)\n+($M623*'fnd base rates'!F$116)\n+($N623*'fnd base rates'!F$117)\n+($O623*'fnd base rates'!F$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,6)))\n*$R623","v":1764.2665019999999},{"$f":"(($D623*'fnd base rates'!G$107)\n+($E623*'fnd base rates'!G$108)\n+($F623*'fnd base rates'!G$109)\n+($G623*'fnd base rates'!G$110)\n+($H623*'fnd base rates'!G$111)\n+($I623*'fnd base rates'!G$112)\n+($J623*'fnd base rates'!G$113)\n+($K623*'fnd base rates'!G$114)\n+($M623*'fnd base rates'!G$116)\n+($N623*'fnd base rates'!G$117)\n+($O623*'fnd base rates'!G$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,7)))\n*$R623","v":312.99681199999998},{"$f":"(($D623*'fnd base rates'!H$107)\n+($E623*'fnd base rates'!H$108)\n+($F623*'fnd base rates'!H$109)\n+($G623*'fnd base rates'!H$110)\n+($H623*'fnd base rates'!H$111)\n+($I623*'fnd base rates'!H$112)\n+($J623*'fnd base rates'!H$113)\n+($K623*'fnd base rates'!H$114)\n+($M623*'fnd base rates'!H$116)\n+($N623*'fnd base rates'!H$117)\n+($O623*'fnd base rates'!H$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D623*'fnd base rates'!I$107)\n+($E623*'fnd base rates'!I$108)\n+($F623*'fnd base rates'!I$109)\n+($G623*'fnd base rates'!I$110)\n+($H623*'fnd base rates'!I$111)\n+($I623*'fnd base rates'!I$112)\n+($J623*'fnd base rates'!I$113)\n+($K623*'fnd base rates'!I$114)\n+($M623*'fnd base rates'!I$116)\n+($N623*'fnd base rates'!I$117)\n+($O623*'fnd base rates'!I$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,9)))\n*$R623","v":722.56999999999994},{"$f":"(($D623*'fnd base rates'!J$107)\n+($E623*'fnd base rates'!J$108)\n+($F623*'fnd base rates'!J$109)\n+($G623*'fnd base rates'!J$110)\n+($H623*'fnd base rates'!J$111)\n+($I623*'fnd base rates'!J$112)\n+($J623*'fnd base rates'!J$113)\n+($K623*'fnd base rates'!J$114)\n+($M623*'fnd base rates'!J$116)\n+($N623*'fnd base rates'!J$117)\n+($O623*'fnd base rates'!J$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,10)))\n*$R623","v":776.19999999999993},{"$f":"(($D623*'fnd base rates'!K$107)\n+($E623*'fnd base rates'!K$108)\n+($F623*'fnd base rates'!K$109)\n+($G623*'fnd base rates'!K$110)\n+($H623*'fnd base rates'!K$111)\n+($I623*'fnd base rates'!K$112)\n+($J623*'fnd base rates'!K$113)\n+($K623*'fnd base rates'!K$114)\n+($M623*'fnd base rates'!K$116)\n+($N623*'fnd base rates'!K$117)\n+($O623*'fnd base rates'!K$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,11)))\n*$R623","v":2196.4443759999999},{"$f":"(($D623*'fnd base rates'!L$107)\n+($E623*'fnd base rates'!L$108)\n+($F623*'fnd base rates'!L$109)\n+($G623*'fnd base rates'!L$110)\n+($H623*'fnd base rates'!L$111)\n+($I623*'fnd base rates'!L$112)\n+($J623*'fnd base rates'!L$113)\n+($K623*'fnd base rates'!L$114)\n+($M623*'fnd base rates'!L$116)\n+($N623*'fnd base rates'!L$117)\n+($O623*'fnd base rates'!L$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,12)))","v":2339.0828419999998},{"$f":"(($D623*'fnd base rates'!M$107)\n+($E623*'fnd base rates'!M$108)\n+($F623*'fnd base rates'!M$109)\n+($G623*'fnd base rates'!M$110)\n+($H623*'fnd base rates'!M$111)\n+($I623*'fnd base rates'!M$112)\n+($J623*'fnd base rates'!M$113)\n+($K623*'fnd base rates'!M$114)\n+($M623*'fnd base rates'!M$116)\n+($N623*'fnd base rates'!M$117)\n+($O623*'fnd base rates'!M$118)\n+($P623*VLOOKUP($S623+12,rate_basefnd,13)))","v":0},19725.887916,null,485258248,"485","258","248",1,2,19725.887916,9863,0,9863,null,null,null,null,null,14659,101,14760,-4897,9863,0,9863]
[485,485258258,"SALEM ACADEMY",{"$f":"'fnd enro'!D624","v":0},{"$f":"'fnd enro'!E624","v":0},{"$f":"'fnd enro'!F624","v":0},{"$f":"'fnd enro'!G624","v":0},{"$f":"'fnd enro'!H624","v":207},{"$f":"'fnd enro'!I624","v":253},{"$f":"'fnd enro'!J624","v":0},{"$f":"'fnd enro'!K624","v":17.434000000000001},{"$f":"'fnd enro'!L624","v":0},{"$f":"'fnd enro'!M624+'fnd enro'!N624","v":0},{"$f":"'fnd enro'!O624","v":10},{"$f":"'fnd enro'!P624","v":11},{"$f":"'fnd enro'!Q624","v":185},{"$f":"'fnd enro'!S624","v":460},1,{"$f":"VALUE('fnd enro'!R624)","v":10},null,{"$f":"(($D624*'fnd base rates'!C$107)\n+($E624*'fnd base rates'!C$108)\n+($F624*'fnd base rates'!C$109)\n+($G624*'fnd base rates'!C$110)\n+($H624*'fnd base rates'!C$111)\n+($I624*'fnd base rates'!C$112)\n+($J624*'fnd base rates'!C$113)\n+($K624*'fnd base rates'!C$114)\n+($M624*'fnd base rates'!C$116)\n+($N624*'fnd base rates'!C$117)\n+($O624*'fnd base rates'!C$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,3)))\n*$R624","v":245514.94353999998},{"$f":"(($D624*'fnd base rates'!D$107)\n+($E624*'fnd base rates'!D$108)\n+($F624*'fnd base rates'!D$109)\n+($G624*'fnd base rates'!D$110)\n+($H624*'fnd base rates'!D$111)\n+($I624*'fnd base rates'!D$112)\n+($J624*'fnd base rates'!D$113)\n+($K624*'fnd base rates'!D$114)\n+($M624*'fnd base rates'!D$116)\n+($N624*'fnd base rates'!D$117)\n+($O624*'fnd base rates'!D$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,4)))\n*$R624","v":390920.64999999997},{"$f":"(($D624*'fnd base rates'!E$107)\n+($E624*'fnd base rates'!E$108)\n+($F624*'fnd base rates'!E$109)\n+($G624*'fnd base rates'!E$110)\n+($H624*'fnd base rates'!E$111)\n+($I624*'fnd base rates'!E$112)\n+($J624*'fnd base rates'!E$113)\n+($K624*'fnd base rates'!E$114)\n+($M624*'fnd base rates'!E$116)\n+($N624*'fnd base rates'!E$117)\n+($O624*'fnd base rates'!E$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,5)))\n*$R624","v":2411152.0925799999},{"$f":"(($D624*'fnd base rates'!F$107)\n+($E624*'fnd base rates'!F$108)\n+($F624*'fnd base rates'!F$109)\n+($G624*'fnd base rates'!F$110)\n+($H624*'fnd base rates'!F$111)\n+($I624*'fnd base rates'!F$112)\n+($J624*'fnd base rates'!F$113)\n+($K624*'fnd base rates'!F$114)\n+($M624*'fnd base rates'!F$116)\n+($N624*'fnd base rates'!F$117)\n+($O624*'fnd base rates'!F$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,6)))\n*$R624","v":406554.33546000003},{"$f":"(($D624*'fnd base rates'!G$107)\n+($E624*'fnd base rates'!G$108)\n+($F624*'fnd base rates'!G$109)\n+($G624*'fnd base rates'!G$110)\n+($H624*'fnd base rates'!G$111)\n+($I624*'fnd base rates'!G$112)\n+($J624*'fnd base rates'!G$113)\n+($K624*'fnd base rates'!G$114)\n+($M624*'fnd base rates'!G$116)\n+($N624*'fnd base rates'!G$117)\n+($O624*'fnd base rates'!G$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,7)))\n*$R624","v":99160.856759999995},{"$f":"(($D624*'fnd base rates'!H$107)\n+($E624*'fnd base rates'!H$108)\n+($F624*'fnd base rates'!H$109)\n+($G624*'fnd base rates'!H$110)\n+($H624*'fnd base rates'!H$111)\n+($I624*'fnd base rates'!H$112)\n+($J624*'fnd base rates'!H$113)\n+($K624*'fnd base rates'!H$114)\n+($M624*'fnd base rates'!H$116)\n+($N624*'fnd base rates'!H$117)\n+($O624*'fnd base rates'!H$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,8)))","v":306092.60219999996},{"$f":"(($D624*'fnd base rates'!I$107)\n+($E624*'fnd base rates'!I$108)\n+($F624*'fnd base rates'!I$109)\n+($G624*'fnd base rates'!I$110)\n+($H624*'fnd base rates'!I$111)\n+($I624*'fnd base rates'!I$112)\n+($J624*'fnd base rates'!I$113)\n+($K624*'fnd base rates'!I$114)\n+($M624*'fnd base rates'!I$116)\n+($N624*'fnd base rates'!I$117)\n+($O624*'fnd base rates'!I$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,9)))\n*$R624","v":191418.01000000004},{"$f":"(($D624*'fnd base rates'!J$107)\n+($E624*'fnd base rates'!J$108)\n+($F624*'fnd base rates'!J$109)\n+($G624*'fnd base rates'!J$110)\n+($H624*'fnd base rates'!J$111)\n+($I624*'fnd base rates'!J$112)\n+($J624*'fnd base rates'!J$113)\n+($K624*'fnd base rates'!J$114)\n+($M624*'fnd base rates'!J$116)\n+($N624*'fnd base rates'!J$117)\n+($O624*'fnd base rates'!J$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,10)))\n*$R624","v":300429.13},{"$f":"(($D624*'fnd base rates'!K$107)\n+($E624*'fnd base rates'!K$108)\n+($F624*'fnd base rates'!K$109)\n+($G624*'fnd base rates'!K$110)\n+($H624*'fnd base rates'!K$111)\n+($I624*'fnd base rates'!K$112)\n+($J624*'fnd base rates'!K$113)\n+($K624*'fnd base rates'!K$114)\n+($M624*'fnd base rates'!K$116)\n+($N624*'fnd base rates'!K$117)\n+($O624*'fnd base rates'!K$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,11)))\n*$R624","v":509846.89648},{"$f":"(($D624*'fnd base rates'!L$107)\n+($E624*'fnd base rates'!L$108)\n+($F624*'fnd base rates'!L$109)\n+($G624*'fnd base rates'!L$110)\n+($H624*'fnd base rates'!L$111)\n+($I624*'fnd base rates'!L$112)\n+($J624*'fnd base rates'!L$113)\n+($K624*'fnd base rates'!L$114)\n+($M624*'fnd base rates'!L$116)\n+($N624*'fnd base rates'!L$117)\n+($O624*'fnd base rates'!L$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,12)))","v":628463.42365999997},{"$f":"(($D624*'fnd base rates'!M$107)\n+($E624*'fnd base rates'!M$108)\n+($F624*'fnd base rates'!M$109)\n+($G624*'fnd base rates'!M$110)\n+($H624*'fnd base rates'!M$111)\n+($I624*'fnd base rates'!M$112)\n+($J624*'fnd base rates'!M$113)\n+($K624*'fnd base rates'!M$114)\n+($M624*'fnd base rates'!M$116)\n+($N624*'fnd base rates'!M$117)\n+($O624*'fnd base rates'!M$118)\n+($P624*VLOOKUP($S624+12,rate_basefnd,13)))","v":0},5489552.94068,null,485258258,"485","258","258",1,460,5489552.94068,11934,0,11934,null,null,null,null,null,12030,30,12060,-167,11893,41,11934]
[485,485258291,"SALEM ACADEMY",{"$f":"'fnd enro'!D625","v":0},{"$f":"'fnd enro'!E625","v":0},{"$f":"'fnd enro'!F625","v":0},{"$f":"'fnd enro'!G625","v":0},{"$f":"'fnd enro'!H625","v":1},{"$f":"'fnd enro'!I625","v":2},{"$f":"'fnd enro'!J625","v":0},{"$f":"'fnd enro'!K625","v":0.1137},{"$f":"'fnd enro'!L625","v":0},{"$f":"'fnd enro'!M625+'fnd enro'!N625","v":0},{"$f":"'fnd enro'!O625","v":0},{"$f":"'fnd enro'!P625","v":0},{"$f":"'fnd enro'!Q625","v":2},{"$f":"'fnd enro'!S625","v":3},1,{"$f":"VALUE('fnd enro'!R625)","v":4},null,{"$f":"(($D625*'fnd base rates'!C$107)\n+($E625*'fnd base rates'!C$108)\n+($F625*'fnd base rates'!C$109)\n+($G625*'fnd base rates'!C$110)\n+($H625*'fnd base rates'!C$111)\n+($I625*'fnd base rates'!C$112)\n+($J625*'fnd base rates'!C$113)\n+($K625*'fnd base rates'!C$114)\n+($M625*'fnd base rates'!C$116)\n+($N625*'fnd base rates'!C$117)\n+($O625*'fnd base rates'!C$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,3)))\n*$R625","v":1620.306697},{"$f":"(($D625*'fnd base rates'!D$107)\n+($E625*'fnd base rates'!D$108)\n+($F625*'fnd base rates'!D$109)\n+($G625*'fnd base rates'!D$110)\n+($H625*'fnd base rates'!D$111)\n+($I625*'fnd base rates'!D$112)\n+($J625*'fnd base rates'!D$113)\n+($K625*'fnd base rates'!D$114)\n+($M625*'fnd base rates'!D$116)\n+($N625*'fnd base rates'!D$117)\n+($O625*'fnd base rates'!D$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,4)))\n*$R625","v":2674.8700000000003},{"$f":"(($D625*'fnd base rates'!E$107)\n+($E625*'fnd base rates'!E$108)\n+($F625*'fnd base rates'!E$109)\n+($G625*'fnd base rates'!E$110)\n+($H625*'fnd base rates'!E$111)\n+($I625*'fnd base rates'!E$112)\n+($J625*'fnd base rates'!E$113)\n+($K625*'fnd base rates'!E$114)\n+($M625*'fnd base rates'!E$116)\n+($N625*'fnd base rates'!E$117)\n+($O625*'fnd base rates'!E$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,5)))\n*$R625","v":17485.023169},{"$f":"(($D625*'fnd base rates'!F$107)\n+($E625*'fnd base rates'!F$108)\n+($F625*'fnd base rates'!F$109)\n+($G625*'fnd base rates'!F$110)\n+($H625*'fnd base rates'!F$111)\n+($I625*'fnd base rates'!F$112)\n+($J625*'fnd base rates'!F$113)\n+($K625*'fnd base rates'!F$114)\n+($M625*'fnd base rates'!F$116)\n+($N625*'fnd base rates'!F$117)\n+($O625*'fnd base rates'!F$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,6)))\n*$R625","v":2595.2147530000002},{"$f":"(($D625*'fnd base rates'!G$107)\n+($E625*'fnd base rates'!G$108)\n+($F625*'fnd base rates'!G$109)\n+($G625*'fnd base rates'!G$110)\n+($H625*'fnd base rates'!G$111)\n+($I625*'fnd base rates'!G$112)\n+($J625*'fnd base rates'!G$113)\n+($K625*'fnd base rates'!G$114)\n+($M625*'fnd base rates'!G$116)\n+($N625*'fnd base rates'!G$117)\n+($O625*'fnd base rates'!G$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,7)))\n*$R625","v":708.400218},{"$f":"(($D625*'fnd base rates'!H$107)\n+($E625*'fnd base rates'!H$108)\n+($F625*'fnd base rates'!H$109)\n+($G625*'fnd base rates'!H$110)\n+($H625*'fnd base rates'!H$111)\n+($I625*'fnd base rates'!H$112)\n+($J625*'fnd base rates'!H$113)\n+($K625*'fnd base rates'!H$114)\n+($M625*'fnd base rates'!H$116)\n+($N625*'fnd base rates'!H$117)\n+($O625*'fnd base rates'!H$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,8)))","v":2092.8912099999998},{"$f":"(($D625*'fnd base rates'!I$107)\n+($E625*'fnd base rates'!I$108)\n+($F625*'fnd base rates'!I$109)\n+($G625*'fnd base rates'!I$110)\n+($H625*'fnd base rates'!I$111)\n+($I625*'fnd base rates'!I$112)\n+($J625*'fnd base rates'!I$113)\n+($K625*'fnd base rates'!I$114)\n+($M625*'fnd base rates'!I$116)\n+($N625*'fnd base rates'!I$117)\n+($O625*'fnd base rates'!I$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,9)))\n*$R625","v":1325.7},{"$f":"(($D625*'fnd base rates'!J$107)\n+($E625*'fnd base rates'!J$108)\n+($F625*'fnd base rates'!J$109)\n+($G625*'fnd base rates'!J$110)\n+($H625*'fnd base rates'!J$111)\n+($I625*'fnd base rates'!J$112)\n+($J625*'fnd base rates'!J$113)\n+($K625*'fnd base rates'!J$114)\n+($M625*'fnd base rates'!J$116)\n+($N625*'fnd base rates'!J$117)\n+($O625*'fnd base rates'!J$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,10)))\n*$R625","v":2363.1499999999996},{"$f":"(($D625*'fnd base rates'!K$107)\n+($E625*'fnd base rates'!K$108)\n+($F625*'fnd base rates'!K$109)\n+($G625*'fnd base rates'!K$110)\n+($H625*'fnd base rates'!K$111)\n+($I625*'fnd base rates'!K$112)\n+($J625*'fnd base rates'!K$113)\n+($K625*'fnd base rates'!K$114)\n+($M625*'fnd base rates'!K$116)\n+($N625*'fnd base rates'!K$117)\n+($O625*'fnd base rates'!K$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,11)))\n*$R625","v":3279.5215640000001},{"$f":"(($D625*'fnd base rates'!L$107)\n+($E625*'fnd base rates'!L$108)\n+($F625*'fnd base rates'!L$109)\n+($G625*'fnd base rates'!L$110)\n+($H625*'fnd base rates'!L$111)\n+($I625*'fnd base rates'!L$112)\n+($J625*'fnd base rates'!L$113)\n+($K625*'fnd base rates'!L$114)\n+($M625*'fnd base rates'!L$116)\n+($N625*'fnd base rates'!L$117)\n+($O625*'fnd base rates'!L$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,12)))","v":4260.4242629999999},{"$f":"(($D625*'fnd base rates'!M$107)\n+($E625*'fnd base rates'!M$108)\n+($F625*'fnd base rates'!M$109)\n+($G625*'fnd base rates'!M$110)\n+($H625*'fnd base rates'!M$111)\n+($I625*'fnd base rates'!M$112)\n+($J625*'fnd base rates'!M$113)\n+($K625*'fnd base rates'!M$114)\n+($M625*'fnd base rates'!M$116)\n+($N625*'fnd base rates'!M$117)\n+($O625*'fnd base rates'!M$118)\n+($P625*VLOOKUP($S625+12,rate_basefnd,13)))","v":0},38405.501874000001,null,485258291,"485","258","291",1,3,38405.501874000001,12802,0,12802,null,null,null,null,null,12881,6,12887,-85,12802,0,12802]
[485,485258305,"SALEM ACADEMY",{"$f":"'fnd enro'!D626","v":0},{"$f":"'fnd enro'!E626","v":0},{"$f":"'fnd enro'!F626","v":0},{"$f":"'fnd enro'!G626","v":0},{"$f":"'fnd enro'!H626","v":1},{"$f":"'fnd enro'!I626","v":0},{"$f":"'fnd enro'!J626","v":0},{"$f":"'fnd enro'!K626","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L626","v":0},{"$f":"'fnd enro'!M626+'fnd enro'!N626","v":0},{"$f":"'fnd enro'!O626","v":0},{"$f":"'fnd enro'!P626","v":0},{"$f":"'fnd enro'!Q626","v":0},{"$f":"'fnd enro'!S626","v":1},1,{"$f":"VALUE('fnd enro'!R626)","v":3},null,{"$f":"(($D626*'fnd base rates'!C$107)\n+($E626*'fnd base rates'!C$108)\n+($F626*'fnd base rates'!C$109)\n+($G626*'fnd base rates'!C$110)\n+($H626*'fnd base rates'!C$111)\n+($I626*'fnd base rates'!C$112)\n+($J626*'fnd base rates'!C$113)\n+($K626*'fnd base rates'!C$114)\n+($M626*'fnd base rates'!C$116)\n+($N626*'fnd base rates'!C$117)\n+($O626*'fnd base rates'!C$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,3)))\n*$R626","v":504.28889900000001},{"$f":"(($D626*'fnd base rates'!D$107)\n+($E626*'fnd base rates'!D$108)\n+($F626*'fnd base rates'!D$109)\n+($G626*'fnd base rates'!D$110)\n+($H626*'fnd base rates'!D$111)\n+($I626*'fnd base rates'!D$112)\n+($J626*'fnd base rates'!D$113)\n+($K626*'fnd base rates'!D$114)\n+($M626*'fnd base rates'!D$116)\n+($N626*'fnd base rates'!D$117)\n+($O626*'fnd base rates'!D$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,4)))\n*$R626","v":721.95},{"$f":"(($D626*'fnd base rates'!E$107)\n+($E626*'fnd base rates'!E$108)\n+($F626*'fnd base rates'!E$109)\n+($G626*'fnd base rates'!E$110)\n+($H626*'fnd base rates'!E$111)\n+($I626*'fnd base rates'!E$112)\n+($J626*'fnd base rates'!E$113)\n+($K626*'fnd base rates'!E$114)\n+($M626*'fnd base rates'!E$116)\n+($N626*'fnd base rates'!E$117)\n+($O626*'fnd base rates'!E$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,5)))\n*$R626","v":3258.1077230000001},{"$f":"(($D626*'fnd base rates'!F$107)\n+($E626*'fnd base rates'!F$108)\n+($F626*'fnd base rates'!F$109)\n+($G626*'fnd base rates'!F$110)\n+($H626*'fnd base rates'!F$111)\n+($I626*'fnd base rates'!F$112)\n+($J626*'fnd base rates'!F$113)\n+($K626*'fnd base rates'!F$114)\n+($M626*'fnd base rates'!F$116)\n+($N626*'fnd base rates'!F$117)\n+($O626*'fnd base rates'!F$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,6)))\n*$R626","v":933.31825099999992},{"$f":"(($D626*'fnd base rates'!G$107)\n+($E626*'fnd base rates'!G$108)\n+($F626*'fnd base rates'!G$109)\n+($G626*'fnd base rates'!G$110)\n+($H626*'fnd base rates'!G$111)\n+($I626*'fnd base rates'!G$112)\n+($J626*'fnd base rates'!G$113)\n+($K626*'fnd base rates'!G$114)\n+($M626*'fnd base rates'!G$116)\n+($N626*'fnd base rates'!G$117)\n+($O626*'fnd base rates'!G$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,7)))\n*$R626","v":158.65340599999999},{"$f":"(($D626*'fnd base rates'!H$107)\n+($E626*'fnd base rates'!H$108)\n+($F626*'fnd base rates'!H$109)\n+($G626*'fnd base rates'!H$110)\n+($H626*'fnd base rates'!H$111)\n+($I626*'fnd base rates'!H$112)\n+($J626*'fnd base rates'!H$113)\n+($K626*'fnd base rates'!H$114)\n+($M626*'fnd base rates'!H$116)\n+($N626*'fnd base rates'!H$117)\n+($O626*'fnd base rates'!H$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D626*'fnd base rates'!I$107)\n+($E626*'fnd base rates'!I$108)\n+($F626*'fnd base rates'!I$109)\n+($G626*'fnd base rates'!I$110)\n+($H626*'fnd base rates'!I$111)\n+($I626*'fnd base rates'!I$112)\n+($J626*'fnd base rates'!I$113)\n+($K626*'fnd base rates'!I$114)\n+($M626*'fnd base rates'!I$116)\n+($N626*'fnd base rates'!I$117)\n+($O626*'fnd base rates'!I$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,9)))\n*$R626","v":320.64},{"$f":"(($D626*'fnd base rates'!J$107)\n+($E626*'fnd base rates'!J$108)\n+($F626*'fnd base rates'!J$109)\n+($G626*'fnd base rates'!J$110)\n+($H626*'fnd base rates'!J$111)\n+($I626*'fnd base rates'!J$112)\n+($J626*'fnd base rates'!J$113)\n+($K626*'fnd base rates'!J$114)\n+($M626*'fnd base rates'!J$116)\n+($N626*'fnd base rates'!J$117)\n+($O626*'fnd base rates'!J$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,10)))\n*$R626","v":234.79},{"$f":"(($D626*'fnd base rates'!K$107)\n+($E626*'fnd base rates'!K$108)\n+($F626*'fnd base rates'!K$109)\n+($G626*'fnd base rates'!K$110)\n+($H626*'fnd base rates'!K$111)\n+($I626*'fnd base rates'!K$112)\n+($J626*'fnd base rates'!K$113)\n+($K626*'fnd base rates'!K$114)\n+($M626*'fnd base rates'!K$116)\n+($N626*'fnd base rates'!K$117)\n+($O626*'fnd base rates'!K$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,11)))\n*$R626","v":1113.3671880000002},{"$f":"(($D626*'fnd base rates'!L$107)\n+($E626*'fnd base rates'!L$108)\n+($F626*'fnd base rates'!L$109)\n+($G626*'fnd base rates'!L$110)\n+($H626*'fnd base rates'!L$111)\n+($I626*'fnd base rates'!L$112)\n+($J626*'fnd base rates'!L$113)\n+($K626*'fnd base rates'!L$114)\n+($M626*'fnd base rates'!L$116)\n+($N626*'fnd base rates'!L$117)\n+($O626*'fnd base rates'!L$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D626*'fnd base rates'!M$107)\n+($E626*'fnd base rates'!M$108)\n+($F626*'fnd base rates'!M$109)\n+($G626*'fnd base rates'!M$110)\n+($H626*'fnd base rates'!M$111)\n+($I626*'fnd base rates'!M$112)\n+($J626*'fnd base rates'!M$113)\n+($K626*'fnd base rates'!M$114)\n+($M626*'fnd base rates'!M$116)\n+($N626*'fnd base rates'!M$117)\n+($O626*'fnd base rates'!M$118)\n+($P626*VLOOKUP($S626+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,485258305,"485","258","305",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[486,486348017,"SEVEN HILLS",{"$f":"'fnd enro'!D627","v":0},{"$f":"'fnd enro'!E627","v":0},{"$f":"'fnd enro'!F627","v":0},{"$f":"'fnd enro'!G627","v":1},{"$f":"'fnd enro'!H627","v":2},{"$f":"'fnd enro'!I627","v":0},{"$f":"'fnd enro'!J627","v":0},{"$f":"'fnd enro'!K627","v":0.1137},{"$f":"'fnd enro'!L627","v":0},{"$f":"'fnd enro'!M627+'fnd enro'!N627","v":1},{"$f":"'fnd enro'!O627","v":0},{"$f":"'fnd enro'!P627","v":0},{"$f":"'fnd enro'!Q627","v":2},{"$f":"'fnd enro'!S627","v":3},1,{"$f":"VALUE('fnd enro'!R627)","v":5},null,{"$f":"(($D627*'fnd base rates'!C$107)\n+($E627*'fnd base rates'!C$108)\n+($F627*'fnd base rates'!C$109)\n+($G627*'fnd base rates'!C$110)\n+($H627*'fnd base rates'!C$111)\n+($I627*'fnd base rates'!C$112)\n+($J627*'fnd base rates'!C$113)\n+($K627*'fnd base rates'!C$114)\n+($M627*'fnd base rates'!C$116)\n+($N627*'fnd base rates'!C$117)\n+($O627*'fnd base rates'!C$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,3)))\n*$R627","v":1713.3766969999999},{"$f":"(($D627*'fnd base rates'!D$107)\n+($E627*'fnd base rates'!D$108)\n+($F627*'fnd base rates'!D$109)\n+($G627*'fnd base rates'!D$110)\n+($H627*'fnd base rates'!D$111)\n+($I627*'fnd base rates'!D$112)\n+($J627*'fnd base rates'!D$113)\n+($K627*'fnd base rates'!D$114)\n+($M627*'fnd base rates'!D$116)\n+($N627*'fnd base rates'!D$117)\n+($O627*'fnd base rates'!D$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,4)))\n*$R627","v":2841.1900000000005},{"$f":"(($D627*'fnd base rates'!E$107)\n+($E627*'fnd base rates'!E$108)\n+($F627*'fnd base rates'!E$109)\n+($G627*'fnd base rates'!E$110)\n+($H627*'fnd base rates'!E$111)\n+($I627*'fnd base rates'!E$112)\n+($J627*'fnd base rates'!E$113)\n+($K627*'fnd base rates'!E$114)\n+($M627*'fnd base rates'!E$116)\n+($N627*'fnd base rates'!E$117)\n+($O627*'fnd base rates'!E$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,5)))\n*$R627","v":16319.803169000001},{"$f":"(($D627*'fnd base rates'!F$107)\n+($E627*'fnd base rates'!F$108)\n+($F627*'fnd base rates'!F$109)\n+($G627*'fnd base rates'!F$110)\n+($H627*'fnd base rates'!F$111)\n+($I627*'fnd base rates'!F$112)\n+($J627*'fnd base rates'!F$113)\n+($K627*'fnd base rates'!F$114)\n+($M627*'fnd base rates'!F$116)\n+($N627*'fnd base rates'!F$117)\n+($O627*'fnd base rates'!F$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,6)))\n*$R627","v":3198.6947529999998},{"$f":"(($D627*'fnd base rates'!G$107)\n+($E627*'fnd base rates'!G$108)\n+($F627*'fnd base rates'!G$109)\n+($G627*'fnd base rates'!G$110)\n+($H627*'fnd base rates'!G$111)\n+($I627*'fnd base rates'!G$112)\n+($J627*'fnd base rates'!G$113)\n+($K627*'fnd base rates'!G$114)\n+($M627*'fnd base rates'!G$116)\n+($N627*'fnd base rates'!G$117)\n+($O627*'fnd base rates'!G$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,7)))\n*$R627","v":754.57021799999995},{"$f":"(($D627*'fnd base rates'!H$107)\n+($E627*'fnd base rates'!H$108)\n+($F627*'fnd base rates'!H$109)\n+($G627*'fnd base rates'!H$110)\n+($H627*'fnd base rates'!H$111)\n+($I627*'fnd base rates'!H$112)\n+($J627*'fnd base rates'!H$113)\n+($K627*'fnd base rates'!H$114)\n+($M627*'fnd base rates'!H$116)\n+($N627*'fnd base rates'!H$117)\n+($O627*'fnd base rates'!H$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,8)))","v":1633.2112099999999},{"$f":"(($D627*'fnd base rates'!I$107)\n+($E627*'fnd base rates'!I$108)\n+($F627*'fnd base rates'!I$109)\n+($G627*'fnd base rates'!I$110)\n+($H627*'fnd base rates'!I$111)\n+($I627*'fnd base rates'!I$112)\n+($J627*'fnd base rates'!I$113)\n+($K627*'fnd base rates'!I$114)\n+($M627*'fnd base rates'!I$116)\n+($N627*'fnd base rates'!I$117)\n+($O627*'fnd base rates'!I$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,9)))\n*$R627","v":1154.48},{"$f":"(($D627*'fnd base rates'!J$107)\n+($E627*'fnd base rates'!J$108)\n+($F627*'fnd base rates'!J$109)\n+($G627*'fnd base rates'!J$110)\n+($H627*'fnd base rates'!J$111)\n+($I627*'fnd base rates'!J$112)\n+($J627*'fnd base rates'!J$113)\n+($K627*'fnd base rates'!J$114)\n+($M627*'fnd base rates'!J$116)\n+($N627*'fnd base rates'!J$117)\n+($O627*'fnd base rates'!J$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,10)))\n*$R627","v":1693.04},{"$f":"(($D627*'fnd base rates'!K$107)\n+($E627*'fnd base rates'!K$108)\n+($F627*'fnd base rates'!K$109)\n+($G627*'fnd base rates'!K$110)\n+($H627*'fnd base rates'!K$111)\n+($I627*'fnd base rates'!K$112)\n+($J627*'fnd base rates'!K$113)\n+($K627*'fnd base rates'!K$114)\n+($M627*'fnd base rates'!K$116)\n+($N627*'fnd base rates'!K$117)\n+($O627*'fnd base rates'!K$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,11)))\n*$R627","v":3538.5515640000003},{"$f":"(($D627*'fnd base rates'!L$107)\n+($E627*'fnd base rates'!L$108)\n+($F627*'fnd base rates'!L$109)\n+($G627*'fnd base rates'!L$110)\n+($H627*'fnd base rates'!L$111)\n+($I627*'fnd base rates'!L$112)\n+($J627*'fnd base rates'!L$113)\n+($K627*'fnd base rates'!L$114)\n+($M627*'fnd base rates'!L$116)\n+($N627*'fnd base rates'!L$117)\n+($O627*'fnd base rates'!L$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,12)))","v":4698.1242629999997},{"$f":"(($D627*'fnd base rates'!M$107)\n+($E627*'fnd base rates'!M$108)\n+($F627*'fnd base rates'!M$109)\n+($G627*'fnd base rates'!M$110)\n+($H627*'fnd base rates'!M$111)\n+($I627*'fnd base rates'!M$112)\n+($J627*'fnd base rates'!M$113)\n+($K627*'fnd base rates'!M$114)\n+($M627*'fnd base rates'!M$116)\n+($N627*'fnd base rates'!M$117)\n+($O627*'fnd base rates'!M$118)\n+($P627*VLOOKUP($S627+12,rate_basefnd,13)))","v":0},37545.041874000002,null,486348017,"486","348","017",1,3,37545.041874000002,12515,0,12515,null,null,null,null,null,13957,15,13972,-1457,12515,0,12515]
[486,486348151,"SEVEN HILLS",{"$f":"'fnd enro'!D628","v":0},{"$f":"'fnd enro'!E628","v":0},{"$f":"'fnd enro'!F628","v":1},{"$f":"'fnd enro'!G628","v":1},{"$f":"'fnd enro'!H628","v":1},{"$f":"'fnd enro'!I628","v":0},{"$f":"'fnd enro'!J628","v":0},{"$f":"'fnd enro'!K628","v":0.1137},{"$f":"'fnd enro'!L628","v":0},{"$f":"'fnd enro'!M628+'fnd enro'!N628","v":0},{"$f":"'fnd enro'!O628","v":0},{"$f":"'fnd enro'!P628","v":0},{"$f":"'fnd enro'!Q628","v":2},{"$f":"'fnd enro'!S628","v":3},1,{"$f":"VALUE('fnd enro'!R628)","v":7},null,{"$f":"(($D628*'fnd base rates'!C$107)\n+($E628*'fnd base rates'!C$108)\n+($F628*'fnd base rates'!C$109)\n+($G628*'fnd base rates'!C$110)\n+($H628*'fnd base rates'!C$111)\n+($I628*'fnd base rates'!C$112)\n+($J628*'fnd base rates'!C$113)\n+($K628*'fnd base rates'!C$114)\n+($M628*'fnd base rates'!C$116)\n+($N628*'fnd base rates'!C$117)\n+($O628*'fnd base rates'!C$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,3)))\n*$R628","v":1631.6666969999999},{"$f":"(($D628*'fnd base rates'!D$107)\n+($E628*'fnd base rates'!D$108)\n+($F628*'fnd base rates'!D$109)\n+($G628*'fnd base rates'!D$110)\n+($H628*'fnd base rates'!D$111)\n+($I628*'fnd base rates'!D$112)\n+($J628*'fnd base rates'!D$113)\n+($K628*'fnd base rates'!D$114)\n+($M628*'fnd base rates'!D$116)\n+($N628*'fnd base rates'!D$117)\n+($O628*'fnd base rates'!D$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,4)))\n*$R628","v":2728.7100000000005},{"$f":"(($D628*'fnd base rates'!E$107)\n+($E628*'fnd base rates'!E$108)\n+($F628*'fnd base rates'!E$109)\n+($G628*'fnd base rates'!E$110)\n+($H628*'fnd base rates'!E$111)\n+($I628*'fnd base rates'!E$112)\n+($J628*'fnd base rates'!E$113)\n+($K628*'fnd base rates'!E$114)\n+($M628*'fnd base rates'!E$116)\n+($N628*'fnd base rates'!E$117)\n+($O628*'fnd base rates'!E$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,5)))\n*$R628","v":16063.463169000001},{"$f":"(($D628*'fnd base rates'!F$107)\n+($E628*'fnd base rates'!F$108)\n+($F628*'fnd base rates'!F$109)\n+($G628*'fnd base rates'!F$110)\n+($H628*'fnd base rates'!F$111)\n+($I628*'fnd base rates'!F$112)\n+($J628*'fnd base rates'!F$113)\n+($K628*'fnd base rates'!F$114)\n+($M628*'fnd base rates'!F$116)\n+($N628*'fnd base rates'!F$117)\n+($O628*'fnd base rates'!F$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,6)))\n*$R628","v":3275.6747529999998},{"$f":"(($D628*'fnd base rates'!G$107)\n+($E628*'fnd base rates'!G$108)\n+($F628*'fnd base rates'!G$109)\n+($G628*'fnd base rates'!G$110)\n+($H628*'fnd base rates'!G$111)\n+($I628*'fnd base rates'!G$112)\n+($J628*'fnd base rates'!G$113)\n+($K628*'fnd base rates'!G$114)\n+($M628*'fnd base rates'!G$116)\n+($N628*'fnd base rates'!G$117)\n+($O628*'fnd base rates'!G$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,7)))\n*$R628","v":720.5002179999999},{"$f":"(($D628*'fnd base rates'!H$107)\n+($E628*'fnd base rates'!H$108)\n+($F628*'fnd base rates'!H$109)\n+($G628*'fnd base rates'!H$110)\n+($H628*'fnd base rates'!H$111)\n+($I628*'fnd base rates'!H$112)\n+($J628*'fnd base rates'!H$113)\n+($K628*'fnd base rates'!H$114)\n+($M628*'fnd base rates'!H$116)\n+($N628*'fnd base rates'!H$117)\n+($O628*'fnd base rates'!H$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,8)))","v":1521.8312099999998},{"$f":"(($D628*'fnd base rates'!I$107)\n+($E628*'fnd base rates'!I$108)\n+($F628*'fnd base rates'!I$109)\n+($G628*'fnd base rates'!I$110)\n+($H628*'fnd base rates'!I$111)\n+($I628*'fnd base rates'!I$112)\n+($J628*'fnd base rates'!I$113)\n+($K628*'fnd base rates'!I$114)\n+($M628*'fnd base rates'!I$116)\n+($N628*'fnd base rates'!I$117)\n+($O628*'fnd base rates'!I$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,9)))\n*$R628","v":1024.92},{"$f":"(($D628*'fnd base rates'!J$107)\n+($E628*'fnd base rates'!J$108)\n+($F628*'fnd base rates'!J$109)\n+($G628*'fnd base rates'!J$110)\n+($H628*'fnd base rates'!J$111)\n+($I628*'fnd base rates'!J$112)\n+($J628*'fnd base rates'!J$113)\n+($K628*'fnd base rates'!J$114)\n+($M628*'fnd base rates'!J$116)\n+($N628*'fnd base rates'!J$117)\n+($O628*'fnd base rates'!J$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,10)))\n*$R628","v":1630.52},{"$f":"(($D628*'fnd base rates'!K$107)\n+($E628*'fnd base rates'!K$108)\n+($F628*'fnd base rates'!K$109)\n+($G628*'fnd base rates'!K$110)\n+($H628*'fnd base rates'!K$111)\n+($I628*'fnd base rates'!K$112)\n+($J628*'fnd base rates'!K$113)\n+($K628*'fnd base rates'!K$114)\n+($M628*'fnd base rates'!K$116)\n+($N628*'fnd base rates'!K$117)\n+($O628*'fnd base rates'!K$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,11)))\n*$R628","v":3185.4415640000002},{"$f":"(($D628*'fnd base rates'!L$107)\n+($E628*'fnd base rates'!L$108)\n+($F628*'fnd base rates'!L$109)\n+($G628*'fnd base rates'!L$110)\n+($H628*'fnd base rates'!L$111)\n+($I628*'fnd base rates'!L$112)\n+($J628*'fnd base rates'!L$113)\n+($K628*'fnd base rates'!L$114)\n+($M628*'fnd base rates'!L$116)\n+($N628*'fnd base rates'!L$117)\n+($O628*'fnd base rates'!L$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,12)))","v":4490.1042630000002},{"$f":"(($D628*'fnd base rates'!M$107)\n+($E628*'fnd base rates'!M$108)\n+($F628*'fnd base rates'!M$109)\n+($G628*'fnd base rates'!M$110)\n+($H628*'fnd base rates'!M$111)\n+($I628*'fnd base rates'!M$112)\n+($J628*'fnd base rates'!M$113)\n+($K628*'fnd base rates'!M$114)\n+($M628*'fnd base rates'!M$116)\n+($N628*'fnd base rates'!M$117)\n+($O628*'fnd base rates'!M$118)\n+($P628*VLOOKUP($S628+12,rate_basefnd,13)))","v":0},36272.831874000003,null,486348151,"486","348","151",1,3,36272.831874000003,12091,0,12091,null,null,null,null,null,13652,36,13688,-1665,12023,68,12091]
[486,486348186,"SEVEN HILLS",{"$f":"'fnd enro'!D629","v":0},{"$f":"'fnd enro'!E629","v":0},{"$f":"'fnd enro'!F629","v":0},{"$f":"'fnd enro'!G629","v":1},{"$f":"'fnd enro'!H629","v":1},{"$f":"'fnd enro'!I629","v":0},{"$f":"'fnd enro'!J629","v":0},{"$f":"'fnd enro'!K629","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L629","v":0},{"$f":"'fnd enro'!M629+'fnd enro'!N629","v":1},{"$f":"'fnd enro'!O629","v":1},{"$f":"'fnd enro'!P629","v":0},{"$f":"'fnd enro'!Q629","v":2},{"$f":"'fnd enro'!S629","v":2},1,{"$f":"VALUE('fnd enro'!R629)","v":6},null,{"$f":"(($D629*'fnd base rates'!C$107)\n+($E629*'fnd base rates'!C$108)\n+($F629*'fnd base rates'!C$109)\n+($G629*'fnd base rates'!C$110)\n+($H629*'fnd base rates'!C$111)\n+($I629*'fnd base rates'!C$112)\n+($J629*'fnd base rates'!C$113)\n+($K629*'fnd base rates'!C$114)\n+($M629*'fnd base rates'!C$116)\n+($N629*'fnd base rates'!C$117)\n+($O629*'fnd base rates'!C$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,3)))\n*$R629","v":1312.7077980000001},{"$f":"(($D629*'fnd base rates'!D$107)\n+($E629*'fnd base rates'!D$108)\n+($F629*'fnd base rates'!D$109)\n+($G629*'fnd base rates'!D$110)\n+($H629*'fnd base rates'!D$111)\n+($I629*'fnd base rates'!D$112)\n+($J629*'fnd base rates'!D$113)\n+($K629*'fnd base rates'!D$114)\n+($M629*'fnd base rates'!D$116)\n+($N629*'fnd base rates'!D$117)\n+($O629*'fnd base rates'!D$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,4)))\n*$R629","v":2322.8100000000004},{"$f":"(($D629*'fnd base rates'!E$107)\n+($E629*'fnd base rates'!E$108)\n+($F629*'fnd base rates'!E$109)\n+($G629*'fnd base rates'!E$110)\n+($H629*'fnd base rates'!E$111)\n+($I629*'fnd base rates'!E$112)\n+($J629*'fnd base rates'!E$113)\n+($K629*'fnd base rates'!E$114)\n+($M629*'fnd base rates'!E$116)\n+($N629*'fnd base rates'!E$117)\n+($O629*'fnd base rates'!E$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,5)))\n*$R629","v":14584.295445999998},{"$f":"(($D629*'fnd base rates'!F$107)\n+($E629*'fnd base rates'!F$108)\n+($F629*'fnd base rates'!F$109)\n+($G629*'fnd base rates'!F$110)\n+($H629*'fnd base rates'!F$111)\n+($I629*'fnd base rates'!F$112)\n+($J629*'fnd base rates'!F$113)\n+($K629*'fnd base rates'!F$114)\n+($M629*'fnd base rates'!F$116)\n+($N629*'fnd base rates'!F$117)\n+($O629*'fnd base rates'!F$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,6)))\n*$R629","v":2433.6465020000001},{"$f":"(($D629*'fnd base rates'!G$107)\n+($E629*'fnd base rates'!G$108)\n+($F629*'fnd base rates'!G$109)\n+($G629*'fnd base rates'!G$110)\n+($H629*'fnd base rates'!G$111)\n+($I629*'fnd base rates'!G$112)\n+($J629*'fnd base rates'!G$113)\n+($K629*'fnd base rates'!G$114)\n+($M629*'fnd base rates'!G$116)\n+($N629*'fnd base rates'!G$117)\n+($O629*'fnd base rates'!G$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,7)))\n*$R629","v":660.7068119999999},{"$f":"(($D629*'fnd base rates'!H$107)\n+($E629*'fnd base rates'!H$108)\n+($F629*'fnd base rates'!H$109)\n+($G629*'fnd base rates'!H$110)\n+($H629*'fnd base rates'!H$111)\n+($I629*'fnd base rates'!H$112)\n+($J629*'fnd base rates'!H$113)\n+($K629*'fnd base rates'!H$114)\n+($M629*'fnd base rates'!H$116)\n+($N629*'fnd base rates'!H$117)\n+($O629*'fnd base rates'!H$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,8)))","v":1262.3241400000002},{"$f":"(($D629*'fnd base rates'!I$107)\n+($E629*'fnd base rates'!I$108)\n+($F629*'fnd base rates'!I$109)\n+($G629*'fnd base rates'!I$110)\n+($H629*'fnd base rates'!I$111)\n+($I629*'fnd base rates'!I$112)\n+($J629*'fnd base rates'!I$113)\n+($K629*'fnd base rates'!I$114)\n+($M629*'fnd base rates'!I$116)\n+($N629*'fnd base rates'!I$117)\n+($O629*'fnd base rates'!I$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,9)))\n*$R629","v":919.92000000000007},{"$f":"(($D629*'fnd base rates'!J$107)\n+($E629*'fnd base rates'!J$108)\n+($F629*'fnd base rates'!J$109)\n+($G629*'fnd base rates'!J$110)\n+($H629*'fnd base rates'!J$111)\n+($I629*'fnd base rates'!J$112)\n+($J629*'fnd base rates'!J$113)\n+($K629*'fnd base rates'!J$114)\n+($M629*'fnd base rates'!J$116)\n+($N629*'fnd base rates'!J$117)\n+($O629*'fnd base rates'!J$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,10)))\n*$R629","v":1554.83},{"$f":"(($D629*'fnd base rates'!K$107)\n+($E629*'fnd base rates'!K$108)\n+($F629*'fnd base rates'!K$109)\n+($G629*'fnd base rates'!K$110)\n+($H629*'fnd base rates'!K$111)\n+($I629*'fnd base rates'!K$112)\n+($J629*'fnd base rates'!K$113)\n+($K629*'fnd base rates'!K$114)\n+($M629*'fnd base rates'!K$116)\n+($N629*'fnd base rates'!K$117)\n+($O629*'fnd base rates'!K$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,11)))\n*$R629","v":2713.6443760000002},{"$f":"(($D629*'fnd base rates'!L$107)\n+($E629*'fnd base rates'!L$108)\n+($F629*'fnd base rates'!L$109)\n+($G629*'fnd base rates'!L$110)\n+($H629*'fnd base rates'!L$111)\n+($I629*'fnd base rates'!L$112)\n+($J629*'fnd base rates'!L$113)\n+($K629*'fnd base rates'!L$114)\n+($M629*'fnd base rates'!L$116)\n+($N629*'fnd base rates'!L$117)\n+($O629*'fnd base rates'!L$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,12)))","v":3796.7828419999996},{"$f":"(($D629*'fnd base rates'!M$107)\n+($E629*'fnd base rates'!M$108)\n+($F629*'fnd base rates'!M$109)\n+($G629*'fnd base rates'!M$110)\n+($H629*'fnd base rates'!M$111)\n+($I629*'fnd base rates'!M$112)\n+($J629*'fnd base rates'!M$113)\n+($K629*'fnd base rates'!M$114)\n+($M629*'fnd base rates'!M$116)\n+($N629*'fnd base rates'!M$117)\n+($O629*'fnd base rates'!M$118)\n+($P629*VLOOKUP($S629+12,rate_basefnd,13)))","v":0},31561.667916000002,null,486348186,"486","348","186",1,2,31561.667916000002,15781,0,15781,null,null,null,null,null,15923,23,15946,-165,15781,0,15781]
[486,486348214,"SEVEN HILLS",{"$f":"'fnd enro'!D630","v":0},{"$f":"'fnd enro'!E630","v":0},{"$f":"'fnd enro'!F630","v":0},{"$f":"'fnd enro'!G630","v":1},{"$f":"'fnd enro'!H630","v":1},{"$f":"'fnd enro'!I630","v":0},{"$f":"'fnd enro'!J630","v":0},{"$f":"'fnd enro'!K630","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L630","v":0},{"$f":"'fnd enro'!M630+'fnd enro'!N630","v":0},{"$f":"'fnd enro'!O630","v":0},{"$f":"'fnd enro'!P630","v":0},{"$f":"'fnd enro'!Q630","v":0},{"$f":"'fnd enro'!S630","v":2},1,{"$f":"VALUE('fnd enro'!R630)","v":7},null,{"$f":"(($D630*'fnd base rates'!C$107)\n+($E630*'fnd base rates'!C$108)\n+($F630*'fnd base rates'!C$109)\n+($G630*'fnd base rates'!C$110)\n+($H630*'fnd base rates'!C$111)\n+($I630*'fnd base rates'!C$112)\n+($J630*'fnd base rates'!C$113)\n+($K630*'fnd base rates'!C$114)\n+($M630*'fnd base rates'!C$116)\n+($N630*'fnd base rates'!C$117)\n+($O630*'fnd base rates'!C$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,3)))\n*$R630","v":1008.577798},{"$f":"(($D630*'fnd base rates'!D$107)\n+($E630*'fnd base rates'!D$108)\n+($F630*'fnd base rates'!D$109)\n+($G630*'fnd base rates'!D$110)\n+($H630*'fnd base rates'!D$111)\n+($I630*'fnd base rates'!D$112)\n+($J630*'fnd base rates'!D$113)\n+($K630*'fnd base rates'!D$114)\n+($M630*'fnd base rates'!D$116)\n+($N630*'fnd base rates'!D$117)\n+($O630*'fnd base rates'!D$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,4)))\n*$R630","v":1443.9},{"$f":"(($D630*'fnd base rates'!E$107)\n+($E630*'fnd base rates'!E$108)\n+($F630*'fnd base rates'!E$109)\n+($G630*'fnd base rates'!E$110)\n+($H630*'fnd base rates'!E$111)\n+($I630*'fnd base rates'!E$112)\n+($J630*'fnd base rates'!E$113)\n+($K630*'fnd base rates'!E$114)\n+($M630*'fnd base rates'!E$116)\n+($N630*'fnd base rates'!E$117)\n+($O630*'fnd base rates'!E$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,5)))\n*$R630","v":6913.4354459999995},{"$f":"(($D630*'fnd base rates'!F$107)\n+($E630*'fnd base rates'!F$108)\n+($F630*'fnd base rates'!F$109)\n+($G630*'fnd base rates'!F$110)\n+($H630*'fnd base rates'!F$111)\n+($I630*'fnd base rates'!F$112)\n+($J630*'fnd base rates'!F$113)\n+($K630*'fnd base rates'!F$114)\n+($M630*'fnd base rates'!F$116)\n+($N630*'fnd base rates'!F$117)\n+($O630*'fnd base rates'!F$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,6)))\n*$R630","v":2104.496502},{"$f":"(($D630*'fnd base rates'!G$107)\n+($E630*'fnd base rates'!G$108)\n+($F630*'fnd base rates'!G$109)\n+($G630*'fnd base rates'!G$110)\n+($H630*'fnd base rates'!G$111)\n+($I630*'fnd base rates'!G$112)\n+($J630*'fnd base rates'!G$113)\n+($K630*'fnd base rates'!G$114)\n+($M630*'fnd base rates'!G$116)\n+($N630*'fnd base rates'!G$117)\n+($O630*'fnd base rates'!G$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,7)))\n*$R630","v":306.29681199999999},{"$f":"(($D630*'fnd base rates'!H$107)\n+($E630*'fnd base rates'!H$108)\n+($F630*'fnd base rates'!H$109)\n+($G630*'fnd base rates'!H$110)\n+($H630*'fnd base rates'!H$111)\n+($I630*'fnd base rates'!H$112)\n+($J630*'fnd base rates'!H$113)\n+($K630*'fnd base rates'!H$114)\n+($M630*'fnd base rates'!H$116)\n+($N630*'fnd base rates'!H$117)\n+($O630*'fnd base rates'!H$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D630*'fnd base rates'!I$107)\n+($E630*'fnd base rates'!I$108)\n+($F630*'fnd base rates'!I$109)\n+($G630*'fnd base rates'!I$110)\n+($H630*'fnd base rates'!I$111)\n+($I630*'fnd base rates'!I$112)\n+($J630*'fnd base rates'!I$113)\n+($K630*'fnd base rates'!I$114)\n+($M630*'fnd base rates'!I$116)\n+($N630*'fnd base rates'!I$117)\n+($O630*'fnd base rates'!I$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,9)))\n*$R630","v":561.53},{"$f":"(($D630*'fnd base rates'!J$107)\n+($E630*'fnd base rates'!J$108)\n+($F630*'fnd base rates'!J$109)\n+($G630*'fnd base rates'!J$110)\n+($H630*'fnd base rates'!J$111)\n+($I630*'fnd base rates'!J$112)\n+($J630*'fnd base rates'!J$113)\n+($K630*'fnd base rates'!J$114)\n+($M630*'fnd base rates'!J$116)\n+($N630*'fnd base rates'!J$117)\n+($O630*'fnd base rates'!J$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,10)))\n*$R630","v":378.52},{"$f":"(($D630*'fnd base rates'!K$107)\n+($E630*'fnd base rates'!K$108)\n+($F630*'fnd base rates'!K$109)\n+($G630*'fnd base rates'!K$110)\n+($H630*'fnd base rates'!K$111)\n+($I630*'fnd base rates'!K$112)\n+($J630*'fnd base rates'!K$113)\n+($K630*'fnd base rates'!K$114)\n+($M630*'fnd base rates'!K$116)\n+($N630*'fnd base rates'!K$117)\n+($O630*'fnd base rates'!K$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,11)))\n*$R630","v":2149.404376},{"$f":"(($D630*'fnd base rates'!L$107)\n+($E630*'fnd base rates'!L$108)\n+($F630*'fnd base rates'!L$109)\n+($G630*'fnd base rates'!L$110)\n+($H630*'fnd base rates'!L$111)\n+($I630*'fnd base rates'!L$112)\n+($J630*'fnd base rates'!L$113)\n+($K630*'fnd base rates'!L$114)\n+($M630*'fnd base rates'!L$116)\n+($N630*'fnd base rates'!L$117)\n+($O630*'fnd base rates'!L$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D630*'fnd base rates'!M$107)\n+($E630*'fnd base rates'!M$108)\n+($F630*'fnd base rates'!M$109)\n+($G630*'fnd base rates'!M$110)\n+($H630*'fnd base rates'!M$111)\n+($I630*'fnd base rates'!M$112)\n+($J630*'fnd base rates'!M$113)\n+($K630*'fnd base rates'!M$114)\n+($M630*'fnd base rates'!M$116)\n+($N630*'fnd base rates'!M$117)\n+($O630*'fnd base rates'!M$118)\n+($P630*VLOOKUP($S630+12,rate_basefnd,13)))","v":0},18264.907916,null,486348214,"486","348","214",1,2,18264.907916,9132,0,9132,null,null,null,null,null,9224,0,9224,-92,9132,0,9132]
[486,486348226,"SEVEN HILLS",{"$f":"'fnd enro'!D631","v":0},{"$f":"'fnd enro'!E631","v":0},{"$f":"'fnd enro'!F631","v":0},{"$f":"'fnd enro'!G631","v":1},{"$f":"'fnd enro'!H631","v":2},{"$f":"'fnd enro'!I631","v":0},{"$f":"'fnd enro'!J631","v":0},{"$f":"'fnd enro'!K631","v":0.1137},{"$f":"'fnd enro'!L631","v":0},{"$f":"'fnd enro'!M631+'fnd enro'!N631","v":0},{"$f":"'fnd enro'!O631","v":0},{"$f":"'fnd enro'!P631","v":0},{"$f":"'fnd enro'!Q631","v":1},{"$f":"'fnd enro'!S631","v":3},1,{"$f":"VALUE('fnd enro'!R631)","v":8},null,{"$f":"(($D631*'fnd base rates'!C$107)\n+($E631*'fnd base rates'!C$108)\n+($F631*'fnd base rates'!C$109)\n+($G631*'fnd base rates'!C$110)\n+($H631*'fnd base rates'!C$111)\n+($I631*'fnd base rates'!C$112)\n+($J631*'fnd base rates'!C$113)\n+($K631*'fnd base rates'!C$114)\n+($M631*'fnd base rates'!C$116)\n+($N631*'fnd base rates'!C$117)\n+($O631*'fnd base rates'!C$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,3)))\n*$R631","v":1573.6466969999999},{"$f":"(($D631*'fnd base rates'!D$107)\n+($E631*'fnd base rates'!D$108)\n+($F631*'fnd base rates'!D$109)\n+($G631*'fnd base rates'!D$110)\n+($H631*'fnd base rates'!D$111)\n+($I631*'fnd base rates'!D$112)\n+($J631*'fnd base rates'!D$113)\n+($K631*'fnd base rates'!D$114)\n+($M631*'fnd base rates'!D$116)\n+($N631*'fnd base rates'!D$117)\n+($O631*'fnd base rates'!D$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,4)))\n*$R631","v":2453.8300000000004},{"$f":"(($D631*'fnd base rates'!E$107)\n+($E631*'fnd base rates'!E$108)\n+($F631*'fnd base rates'!E$109)\n+($G631*'fnd base rates'!E$110)\n+($H631*'fnd base rates'!E$111)\n+($I631*'fnd base rates'!E$112)\n+($J631*'fnd base rates'!E$113)\n+($K631*'fnd base rates'!E$114)\n+($M631*'fnd base rates'!E$116)\n+($N631*'fnd base rates'!E$117)\n+($O631*'fnd base rates'!E$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,5)))\n*$R631","v":12982.753169},{"$f":"(($D631*'fnd base rates'!F$107)\n+($E631*'fnd base rates'!F$108)\n+($F631*'fnd base rates'!F$109)\n+($G631*'fnd base rates'!F$110)\n+($H631*'fnd base rates'!F$111)\n+($I631*'fnd base rates'!F$112)\n+($J631*'fnd base rates'!F$113)\n+($K631*'fnd base rates'!F$114)\n+($M631*'fnd base rates'!F$116)\n+($N631*'fnd base rates'!F$117)\n+($O631*'fnd base rates'!F$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,6)))\n*$R631","v":3037.8147529999997},{"$f":"(($D631*'fnd base rates'!G$107)\n+($E631*'fnd base rates'!G$108)\n+($F631*'fnd base rates'!G$109)\n+($G631*'fnd base rates'!G$110)\n+($H631*'fnd base rates'!G$111)\n+($I631*'fnd base rates'!G$112)\n+($J631*'fnd base rates'!G$113)\n+($K631*'fnd base rates'!G$114)\n+($M631*'fnd base rates'!G$116)\n+($N631*'fnd base rates'!G$117)\n+($O631*'fnd base rates'!G$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,7)))\n*$R631","v":601.33021799999995},{"$f":"(($D631*'fnd base rates'!H$107)\n+($E631*'fnd base rates'!H$108)\n+($F631*'fnd base rates'!H$109)\n+($G631*'fnd base rates'!H$110)\n+($H631*'fnd base rates'!H$111)\n+($I631*'fnd base rates'!H$112)\n+($J631*'fnd base rates'!H$113)\n+($K631*'fnd base rates'!H$114)\n+($M631*'fnd base rates'!H$116)\n+($N631*'fnd base rates'!H$117)\n+($O631*'fnd base rates'!H$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,8)))","v":1501.88121},{"$f":"(($D631*'fnd base rates'!I$107)\n+($E631*'fnd base rates'!I$108)\n+($F631*'fnd base rates'!I$109)\n+($G631*'fnd base rates'!I$110)\n+($H631*'fnd base rates'!I$111)\n+($I631*'fnd base rates'!I$112)\n+($J631*'fnd base rates'!I$113)\n+($K631*'fnd base rates'!I$114)\n+($M631*'fnd base rates'!I$116)\n+($N631*'fnd base rates'!I$117)\n+($O631*'fnd base rates'!I$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,9)))\n*$R631","v":996},{"$f":"(($D631*'fnd base rates'!J$107)\n+($E631*'fnd base rates'!J$108)\n+($F631*'fnd base rates'!J$109)\n+($G631*'fnd base rates'!J$110)\n+($H631*'fnd base rates'!J$111)\n+($I631*'fnd base rates'!J$112)\n+($J631*'fnd base rates'!J$113)\n+($K631*'fnd base rates'!J$114)\n+($M631*'fnd base rates'!J$116)\n+($N631*'fnd base rates'!J$117)\n+($O631*'fnd base rates'!J$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,10)))\n*$R631","v":1204.82},{"$f":"(($D631*'fnd base rates'!K$107)\n+($E631*'fnd base rates'!K$108)\n+($F631*'fnd base rates'!K$109)\n+($G631*'fnd base rates'!K$110)\n+($H631*'fnd base rates'!K$111)\n+($I631*'fnd base rates'!K$112)\n+($J631*'fnd base rates'!K$113)\n+($K631*'fnd base rates'!K$114)\n+($M631*'fnd base rates'!K$116)\n+($N631*'fnd base rates'!K$117)\n+($O631*'fnd base rates'!K$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,11)))\n*$R631","v":3262.7715640000001},{"$f":"(($D631*'fnd base rates'!L$107)\n+($E631*'fnd base rates'!L$108)\n+($F631*'fnd base rates'!L$109)\n+($G631*'fnd base rates'!L$110)\n+($H631*'fnd base rates'!L$111)\n+($I631*'fnd base rates'!L$112)\n+($J631*'fnd base rates'!L$113)\n+($K631*'fnd base rates'!L$114)\n+($M631*'fnd base rates'!L$116)\n+($N631*'fnd base rates'!L$117)\n+($O631*'fnd base rates'!L$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,12)))","v":4087.6842629999996},{"$f":"(($D631*'fnd base rates'!M$107)\n+($E631*'fnd base rates'!M$108)\n+($F631*'fnd base rates'!M$109)\n+($G631*'fnd base rates'!M$110)\n+($H631*'fnd base rates'!M$111)\n+($I631*'fnd base rates'!M$112)\n+($J631*'fnd base rates'!M$113)\n+($K631*'fnd base rates'!M$114)\n+($M631*'fnd base rates'!M$116)\n+($N631*'fnd base rates'!M$117)\n+($O631*'fnd base rates'!M$118)\n+($P631*VLOOKUP($S631+12,rate_basefnd,13)))","v":0},31702.531873999997,null,486348226,"486","348","226",1,3,31702.531873999997,10568,0,10568,null,null,null,null,null,10629,12,10641,-73,10568,0,10568]
[486,486348271,"SEVEN HILLS",{"$f":"'fnd enro'!D632","v":0},{"$f":"'fnd enro'!E632","v":0},{"$f":"'fnd enro'!F632","v":1},{"$f":"'fnd enro'!G632","v":3},{"$f":"'fnd enro'!H632","v":2},{"$f":"'fnd enro'!I632","v":0},{"$f":"'fnd enro'!J632","v":0},{"$f":"'fnd enro'!K632","v":0.22739999999999999},{"$f":"'fnd enro'!L632","v":0},{"$f":"'fnd enro'!M632+'fnd enro'!N632","v":0},{"$f":"'fnd enro'!O632","v":0},{"$f":"'fnd enro'!P632","v":0},{"$f":"'fnd enro'!Q632","v":4},{"$f":"'fnd enro'!S632","v":6},1,{"$f":"VALUE('fnd enro'!R632)","v":3},null,{"$f":"(($D632*'fnd base rates'!C$107)\n+($E632*'fnd base rates'!C$108)\n+($F632*'fnd base rates'!C$109)\n+($G632*'fnd base rates'!C$110)\n+($H632*'fnd base rates'!C$111)\n+($I632*'fnd base rates'!C$112)\n+($J632*'fnd base rates'!C$113)\n+($K632*'fnd base rates'!C$114)\n+($M632*'fnd base rates'!C$116)\n+($N632*'fnd base rates'!C$117)\n+($O632*'fnd base rates'!C$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,3)))\n*$R632","v":3238.2933939999998},{"$f":"(($D632*'fnd base rates'!D$107)\n+($E632*'fnd base rates'!D$108)\n+($F632*'fnd base rates'!D$109)\n+($G632*'fnd base rates'!D$110)\n+($H632*'fnd base rates'!D$111)\n+($I632*'fnd base rates'!D$112)\n+($J632*'fnd base rates'!D$113)\n+($K632*'fnd base rates'!D$114)\n+($M632*'fnd base rates'!D$116)\n+($N632*'fnd base rates'!D$117)\n+($O632*'fnd base rates'!D$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,4)))\n*$R632","v":5338.8200000000006},{"$f":"(($D632*'fnd base rates'!E$107)\n+($E632*'fnd base rates'!E$108)\n+($F632*'fnd base rates'!E$109)\n+($G632*'fnd base rates'!E$110)\n+($H632*'fnd base rates'!E$111)\n+($I632*'fnd base rates'!E$112)\n+($J632*'fnd base rates'!E$113)\n+($K632*'fnd base rates'!E$114)\n+($M632*'fnd base rates'!E$116)\n+($N632*'fnd base rates'!E$117)\n+($O632*'fnd base rates'!E$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,5)))\n*$R632","v":30969.286337999998},{"$f":"(($D632*'fnd base rates'!F$107)\n+($E632*'fnd base rates'!F$108)\n+($F632*'fnd base rates'!F$109)\n+($G632*'fnd base rates'!F$110)\n+($H632*'fnd base rates'!F$111)\n+($I632*'fnd base rates'!F$112)\n+($J632*'fnd base rates'!F$113)\n+($K632*'fnd base rates'!F$114)\n+($M632*'fnd base rates'!F$116)\n+($N632*'fnd base rates'!F$117)\n+($O632*'fnd base rates'!F$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,6)))\n*$R632","v":6551.3495059999996},{"$f":"(($D632*'fnd base rates'!G$107)\n+($E632*'fnd base rates'!G$108)\n+($F632*'fnd base rates'!G$109)\n+($G632*'fnd base rates'!G$110)\n+($H632*'fnd base rates'!G$111)\n+($I632*'fnd base rates'!G$112)\n+($J632*'fnd base rates'!G$113)\n+($K632*'fnd base rates'!G$114)\n+($M632*'fnd base rates'!G$116)\n+($N632*'fnd base rates'!G$117)\n+($O632*'fnd base rates'!G$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,7)))\n*$R632","v":1384.8604359999999},{"$f":"(($D632*'fnd base rates'!H$107)\n+($E632*'fnd base rates'!H$108)\n+($F632*'fnd base rates'!H$109)\n+($G632*'fnd base rates'!H$110)\n+($H632*'fnd base rates'!H$111)\n+($I632*'fnd base rates'!H$112)\n+($J632*'fnd base rates'!H$113)\n+($K632*'fnd base rates'!H$114)\n+($M632*'fnd base rates'!H$116)\n+($N632*'fnd base rates'!H$117)\n+($O632*'fnd base rates'!H$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,8)))","v":3035.0624199999997},{"$f":"(($D632*'fnd base rates'!I$107)\n+($E632*'fnd base rates'!I$108)\n+($F632*'fnd base rates'!I$109)\n+($G632*'fnd base rates'!I$110)\n+($H632*'fnd base rates'!I$111)\n+($I632*'fnd base rates'!I$112)\n+($J632*'fnd base rates'!I$113)\n+($K632*'fnd base rates'!I$114)\n+($M632*'fnd base rates'!I$116)\n+($N632*'fnd base rates'!I$117)\n+($O632*'fnd base rates'!I$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,9)))\n*$R632","v":2002.96},{"$f":"(($D632*'fnd base rates'!J$107)\n+($E632*'fnd base rates'!J$108)\n+($F632*'fnd base rates'!J$109)\n+($G632*'fnd base rates'!J$110)\n+($H632*'fnd base rates'!J$111)\n+($I632*'fnd base rates'!J$112)\n+($J632*'fnd base rates'!J$113)\n+($K632*'fnd base rates'!J$114)\n+($M632*'fnd base rates'!J$116)\n+($N632*'fnd base rates'!J$117)\n+($O632*'fnd base rates'!J$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,10)))\n*$R632","v":3065.33},{"$f":"(($D632*'fnd base rates'!K$107)\n+($E632*'fnd base rates'!K$108)\n+($F632*'fnd base rates'!K$109)\n+($G632*'fnd base rates'!K$110)\n+($H632*'fnd base rates'!K$111)\n+($I632*'fnd base rates'!K$112)\n+($J632*'fnd base rates'!K$113)\n+($K632*'fnd base rates'!K$114)\n+($M632*'fnd base rates'!K$116)\n+($N632*'fnd base rates'!K$117)\n+($O632*'fnd base rates'!K$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,11)))\n*$R632","v":6370.8831280000004},{"$f":"(($D632*'fnd base rates'!L$107)\n+($E632*'fnd base rates'!L$108)\n+($F632*'fnd base rates'!L$109)\n+($G632*'fnd base rates'!L$110)\n+($H632*'fnd base rates'!L$111)\n+($I632*'fnd base rates'!L$112)\n+($J632*'fnd base rates'!L$113)\n+($K632*'fnd base rates'!L$114)\n+($M632*'fnd base rates'!L$116)\n+($N632*'fnd base rates'!L$117)\n+($O632*'fnd base rates'!L$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,12)))","v":8793.0085260000014},{"$f":"(($D632*'fnd base rates'!M$107)\n+($E632*'fnd base rates'!M$108)\n+($F632*'fnd base rates'!M$109)\n+($G632*'fnd base rates'!M$110)\n+($H632*'fnd base rates'!M$111)\n+($I632*'fnd base rates'!M$112)\n+($J632*'fnd base rates'!M$113)\n+($K632*'fnd base rates'!M$114)\n+($M632*'fnd base rates'!M$116)\n+($N632*'fnd base rates'!M$117)\n+($O632*'fnd base rates'!M$118)\n+($P632*VLOOKUP($S632+12,rate_basefnd,13)))","v":0},70749.853748000009,null,486348271,"486","348","271",1,6,70749.853748000009,11792,0,11792,null,null,null,null,null,13189,3,13192,-1400,11792,0,11792]
[486,486348277,"SEVEN HILLS",{"$f":"'fnd enro'!D633","v":0},{"$f":"'fnd enro'!E633","v":0},{"$f":"'fnd enro'!F633","v":0},{"$f":"'fnd enro'!G633","v":0},{"$f":"'fnd enro'!H633","v":1},{"$f":"'fnd enro'!I633","v":0},{"$f":"'fnd enro'!J633","v":0},{"$f":"'fnd enro'!K633","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L633","v":0},{"$f":"'fnd enro'!M633+'fnd enro'!N633","v":0},{"$f":"'fnd enro'!O633","v":0},{"$f":"'fnd enro'!P633","v":0},{"$f":"'fnd enro'!Q633","v":1},{"$f":"'fnd enro'!S633","v":1},1,{"$f":"VALUE('fnd enro'!R633)","v":10},null,{"$f":"(($D633*'fnd base rates'!C$107)\n+($E633*'fnd base rates'!C$108)\n+($F633*'fnd base rates'!C$109)\n+($G633*'fnd base rates'!C$110)\n+($H633*'fnd base rates'!C$111)\n+($I633*'fnd base rates'!C$112)\n+($J633*'fnd base rates'!C$113)\n+($K633*'fnd base rates'!C$114)\n+($M633*'fnd base rates'!C$116)\n+($N633*'fnd base rates'!C$117)\n+($O633*'fnd base rates'!C$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,3)))\n*$R633","v":567.82889899999998},{"$f":"(($D633*'fnd base rates'!D$107)\n+($E633*'fnd base rates'!D$108)\n+($F633*'fnd base rates'!D$109)\n+($G633*'fnd base rates'!D$110)\n+($H633*'fnd base rates'!D$111)\n+($I633*'fnd base rates'!D$112)\n+($J633*'fnd base rates'!D$113)\n+($K633*'fnd base rates'!D$114)\n+($M633*'fnd base rates'!D$116)\n+($N633*'fnd base rates'!D$117)\n+($O633*'fnd base rates'!D$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,4)))\n*$R633","v":1023.01},{"$f":"(($D633*'fnd base rates'!E$107)\n+($E633*'fnd base rates'!E$108)\n+($F633*'fnd base rates'!E$109)\n+($G633*'fnd base rates'!E$110)\n+($H633*'fnd base rates'!E$111)\n+($I633*'fnd base rates'!E$112)\n+($J633*'fnd base rates'!E$113)\n+($K633*'fnd base rates'!E$114)\n+($M633*'fnd base rates'!E$116)\n+($N633*'fnd base rates'!E$117)\n+($O633*'fnd base rates'!E$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,5)))\n*$R633","v":6197.0677230000001},{"$f":"(($D633*'fnd base rates'!F$107)\n+($E633*'fnd base rates'!F$108)\n+($F633*'fnd base rates'!F$109)\n+($G633*'fnd base rates'!F$110)\n+($H633*'fnd base rates'!F$111)\n+($I633*'fnd base rates'!F$112)\n+($J633*'fnd base rates'!F$113)\n+($K633*'fnd base rates'!F$114)\n+($M633*'fnd base rates'!F$116)\n+($N633*'fnd base rates'!F$117)\n+($O633*'fnd base rates'!F$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,6)))\n*$R633","v":933.31825099999992},{"$f":"(($D633*'fnd base rates'!G$107)\n+($E633*'fnd base rates'!G$108)\n+($F633*'fnd base rates'!G$109)\n+($G633*'fnd base rates'!G$110)\n+($H633*'fnd base rates'!G$111)\n+($I633*'fnd base rates'!G$112)\n+($J633*'fnd base rates'!G$113)\n+($K633*'fnd base rates'!G$114)\n+($M633*'fnd base rates'!G$116)\n+($N633*'fnd base rates'!G$117)\n+($O633*'fnd base rates'!G$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,7)))\n*$R633","v":301.233406},{"$f":"(($D633*'fnd base rates'!H$107)\n+($E633*'fnd base rates'!H$108)\n+($F633*'fnd base rates'!H$109)\n+($G633*'fnd base rates'!H$110)\n+($H633*'fnd base rates'!H$111)\n+($I633*'fnd base rates'!H$112)\n+($J633*'fnd base rates'!H$113)\n+($K633*'fnd base rates'!H$114)\n+($M633*'fnd base rates'!H$116)\n+($N633*'fnd base rates'!H$117)\n+($O633*'fnd base rates'!H$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D633*'fnd base rates'!I$107)\n+($E633*'fnd base rates'!I$108)\n+($F633*'fnd base rates'!I$109)\n+($G633*'fnd base rates'!I$110)\n+($H633*'fnd base rates'!I$111)\n+($I633*'fnd base rates'!I$112)\n+($J633*'fnd base rates'!I$113)\n+($K633*'fnd base rates'!I$114)\n+($M633*'fnd base rates'!I$116)\n+($N633*'fnd base rates'!I$117)\n+($O633*'fnd base rates'!I$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,9)))\n*$R633","v":439.65},{"$f":"(($D633*'fnd base rates'!J$107)\n+($E633*'fnd base rates'!J$108)\n+($F633*'fnd base rates'!J$109)\n+($G633*'fnd base rates'!J$110)\n+($H633*'fnd base rates'!J$111)\n+($I633*'fnd base rates'!J$112)\n+($J633*'fnd base rates'!J$113)\n+($K633*'fnd base rates'!J$114)\n+($M633*'fnd base rates'!J$116)\n+($N633*'fnd base rates'!J$117)\n+($O633*'fnd base rates'!J$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,10)))\n*$R633","v":853.18999999999994},{"$f":"(($D633*'fnd base rates'!K$107)\n+($E633*'fnd base rates'!K$108)\n+($F633*'fnd base rates'!K$109)\n+($G633*'fnd base rates'!K$110)\n+($H633*'fnd base rates'!K$111)\n+($I633*'fnd base rates'!K$112)\n+($J633*'fnd base rates'!K$113)\n+($K633*'fnd base rates'!K$114)\n+($M633*'fnd base rates'!K$116)\n+($N633*'fnd base rates'!K$117)\n+($O633*'fnd base rates'!K$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,11)))\n*$R633","v":1113.3671880000002},{"$f":"(($D633*'fnd base rates'!L$107)\n+($E633*'fnd base rates'!L$108)\n+($F633*'fnd base rates'!L$109)\n+($G633*'fnd base rates'!L$110)\n+($H633*'fnd base rates'!L$111)\n+($I633*'fnd base rates'!L$112)\n+($J633*'fnd base rates'!L$113)\n+($K633*'fnd base rates'!L$114)\n+($M633*'fnd base rates'!L$116)\n+($N633*'fnd base rates'!L$117)\n+($O633*'fnd base rates'!L$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,12)))","v":1696.931421},{"$f":"(($D633*'fnd base rates'!M$107)\n+($E633*'fnd base rates'!M$108)\n+($F633*'fnd base rates'!M$109)\n+($G633*'fnd base rates'!M$110)\n+($H633*'fnd base rates'!M$111)\n+($I633*'fnd base rates'!M$112)\n+($J633*'fnd base rates'!M$113)\n+($K633*'fnd base rates'!M$114)\n+($M633*'fnd base rates'!M$116)\n+($N633*'fnd base rates'!M$117)\n+($O633*'fnd base rates'!M$118)\n+($P633*VLOOKUP($S633+12,rate_basefnd,13)))","v":0},13641.113958,null,486348277,"486","348","277",1,1,13641.113958,13641,0,13641,null,null,null,null,null,13767,102,13869,-228,13641,0,13641]
[486,486348316,"SEVEN HILLS",{"$f":"'fnd enro'!D634","v":0},{"$f":"'fnd enro'!E634","v":0},{"$f":"'fnd enro'!F634","v":1},{"$f":"'fnd enro'!G634","v":6},{"$f":"'fnd enro'!H634","v":1},{"$f":"'fnd enro'!I634","v":0},{"$f":"'fnd enro'!J634","v":0},{"$f":"'fnd enro'!K634","v":0.30320000000000003},{"$f":"'fnd enro'!L634","v":0},{"$f":"'fnd enro'!M634+'fnd enro'!N634","v":1},{"$f":"'fnd enro'!O634","v":0},{"$f":"'fnd enro'!P634","v":0},{"$f":"'fnd enro'!Q634","v":7},{"$f":"'fnd enro'!S634","v":8},1,{"$f":"VALUE('fnd enro'!R634)","v":10},null,{"$f":"(($D634*'fnd base rates'!C$107)\n+($E634*'fnd base rates'!C$108)\n+($F634*'fnd base rates'!C$109)\n+($G634*'fnd base rates'!C$110)\n+($H634*'fnd base rates'!C$111)\n+($I634*'fnd base rates'!C$112)\n+($J634*'fnd base rates'!C$113)\n+($K634*'fnd base rates'!C$114)\n+($M634*'fnd base rates'!C$116)\n+($N634*'fnd base rates'!C$117)\n+($O634*'fnd base rates'!C$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,3)))\n*$R634","v":4571.0211920000002},{"$f":"(($D634*'fnd base rates'!D$107)\n+($E634*'fnd base rates'!D$108)\n+($F634*'fnd base rates'!D$109)\n+($G634*'fnd base rates'!D$110)\n+($H634*'fnd base rates'!D$111)\n+($I634*'fnd base rates'!D$112)\n+($J634*'fnd base rates'!D$113)\n+($K634*'fnd base rates'!D$114)\n+($M634*'fnd base rates'!D$116)\n+($N634*'fnd base rates'!D$117)\n+($O634*'fnd base rates'!D$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,4)))\n*$R634","v":8043.9000000000005},{"$f":"(($D634*'fnd base rates'!E$107)\n+($E634*'fnd base rates'!E$108)\n+($F634*'fnd base rates'!E$109)\n+($G634*'fnd base rates'!E$110)\n+($H634*'fnd base rates'!E$111)\n+($I634*'fnd base rates'!E$112)\n+($J634*'fnd base rates'!E$113)\n+($K634*'fnd base rates'!E$114)\n+($M634*'fnd base rates'!E$116)\n+($N634*'fnd base rates'!E$117)\n+($O634*'fnd base rates'!E$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,5)))\n*$R634","v":50544.241783999998},{"$f":"(($D634*'fnd base rates'!F$107)\n+($E634*'fnd base rates'!F$108)\n+($F634*'fnd base rates'!F$109)\n+($G634*'fnd base rates'!F$110)\n+($H634*'fnd base rates'!F$111)\n+($I634*'fnd base rates'!F$112)\n+($J634*'fnd base rates'!F$113)\n+($K634*'fnd base rates'!F$114)\n+($M634*'fnd base rates'!F$116)\n+($N634*'fnd base rates'!F$117)\n+($O634*'fnd base rates'!F$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,6)))\n*$R634","v":9292.446007999999},{"$f":"(($D634*'fnd base rates'!G$107)\n+($E634*'fnd base rates'!G$108)\n+($F634*'fnd base rates'!G$109)\n+($G634*'fnd base rates'!G$110)\n+($H634*'fnd base rates'!G$111)\n+($I634*'fnd base rates'!G$112)\n+($J634*'fnd base rates'!G$113)\n+($K634*'fnd base rates'!G$114)\n+($M634*'fnd base rates'!G$116)\n+($N634*'fnd base rates'!G$117)\n+($O634*'fnd base rates'!G$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,7)))\n*$R634","v":2236.157248},{"$f":"(($D634*'fnd base rates'!H$107)\n+($E634*'fnd base rates'!H$108)\n+($F634*'fnd base rates'!H$109)\n+($G634*'fnd base rates'!H$110)\n+($H634*'fnd base rates'!H$111)\n+($I634*'fnd base rates'!H$112)\n+($J634*'fnd base rates'!H$113)\n+($K634*'fnd base rates'!H$114)\n+($M634*'fnd base rates'!H$116)\n+($N634*'fnd base rates'!H$117)\n+($O634*'fnd base rates'!H$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,8)))","v":4217.1765599999999},{"$f":"(($D634*'fnd base rates'!I$107)\n+($E634*'fnd base rates'!I$108)\n+($F634*'fnd base rates'!I$109)\n+($G634*'fnd base rates'!I$110)\n+($H634*'fnd base rates'!I$111)\n+($I634*'fnd base rates'!I$112)\n+($J634*'fnd base rates'!I$113)\n+($K634*'fnd base rates'!I$114)\n+($M634*'fnd base rates'!I$116)\n+($N634*'fnd base rates'!I$117)\n+($O634*'fnd base rates'!I$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,9)))\n*$R634","v":2908.89},{"$f":"(($D634*'fnd base rates'!J$107)\n+($E634*'fnd base rates'!J$108)\n+($F634*'fnd base rates'!J$109)\n+($G634*'fnd base rates'!J$110)\n+($H634*'fnd base rates'!J$111)\n+($I634*'fnd base rates'!J$112)\n+($J634*'fnd base rates'!J$113)\n+($K634*'fnd base rates'!J$114)\n+($M634*'fnd base rates'!J$116)\n+($N634*'fnd base rates'!J$117)\n+($O634*'fnd base rates'!J$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,10)))\n*$R634","v":5544.8},{"$f":"(($D634*'fnd base rates'!K$107)\n+($E634*'fnd base rates'!K$108)\n+($F634*'fnd base rates'!K$109)\n+($G634*'fnd base rates'!K$110)\n+($H634*'fnd base rates'!K$111)\n+($I634*'fnd base rates'!K$112)\n+($J634*'fnd base rates'!K$113)\n+($K634*'fnd base rates'!K$114)\n+($M634*'fnd base rates'!K$116)\n+($N634*'fnd base rates'!K$117)\n+($O634*'fnd base rates'!K$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,11)))\n*$R634","v":8641.4075040000007},{"$f":"(($D634*'fnd base rates'!L$107)\n+($E634*'fnd base rates'!L$108)\n+($F634*'fnd base rates'!L$109)\n+($G634*'fnd base rates'!L$110)\n+($H634*'fnd base rates'!L$111)\n+($I634*'fnd base rates'!L$112)\n+($J634*'fnd base rates'!L$113)\n+($K634*'fnd base rates'!L$114)\n+($M634*'fnd base rates'!L$116)\n+($N634*'fnd base rates'!L$117)\n+($O634*'fnd base rates'!L$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,12)))","v":13131.521368000002},{"$f":"(($D634*'fnd base rates'!M$107)\n+($E634*'fnd base rates'!M$108)\n+($F634*'fnd base rates'!M$109)\n+($G634*'fnd base rates'!M$110)\n+($H634*'fnd base rates'!M$111)\n+($I634*'fnd base rates'!M$112)\n+($J634*'fnd base rates'!M$113)\n+($K634*'fnd base rates'!M$114)\n+($M634*'fnd base rates'!M$116)\n+($N634*'fnd base rates'!M$117)\n+($O634*'fnd base rates'!M$118)\n+($P634*VLOOKUP($S634+12,rate_basefnd,13)))","v":0},109131.56166399999,null,486348316,"486","348","316",1,8,109131.56166399999,13641,0,13641,null,null,null,null,null,14347,75,14422,-781,13641,0,13641]
[486,486348348,"SEVEN HILLS",{"$f":"'fnd enro'!D635","v":0},{"$f":"'fnd enro'!E635","v":0},{"$f":"'fnd enro'!F635","v":72},{"$f":"'fnd enro'!G635","v":359},{"$f":"'fnd enro'!H635","v":203},{"$f":"'fnd enro'!I635","v":0},{"$f":"'fnd enro'!J635","v":0},{"$f":"'fnd enro'!K635","v":24.028600000000001},{"$f":"'fnd enro'!L635","v":0},{"$f":"'fnd enro'!M635+'fnd enro'!N635","v":143},{"$f":"'fnd enro'!O635","v":27},{"$f":"'fnd enro'!P635","v":0},{"$f":"'fnd enro'!Q635","v":442},{"$f":"'fnd enro'!S635","v":634},1,{"$f":"VALUE('fnd enro'!R635)","v":10},null,{"$f":"(($D635*'fnd base rates'!C$107)\n+($E635*'fnd base rates'!C$108)\n+($F635*'fnd base rates'!C$109)\n+($G635*'fnd base rates'!C$110)\n+($H635*'fnd base rates'!C$111)\n+($I635*'fnd base rates'!C$112)\n+($J635*'fnd base rates'!C$113)\n+($K635*'fnd base rates'!C$114)\n+($M635*'fnd base rates'!C$116)\n+($N635*'fnd base rates'!C$117)\n+($O635*'fnd base rates'!C$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,3)))\n*$R635","v":363546.15196599998},{"$f":"(($D635*'fnd base rates'!D$107)\n+($E635*'fnd base rates'!D$108)\n+($F635*'fnd base rates'!D$109)\n+($G635*'fnd base rates'!D$110)\n+($H635*'fnd base rates'!D$111)\n+($I635*'fnd base rates'!D$112)\n+($J635*'fnd base rates'!D$113)\n+($K635*'fnd base rates'!D$114)\n+($M635*'fnd base rates'!D$116)\n+($N635*'fnd base rates'!D$117)\n+($O635*'fnd base rates'!D$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,4)))\n*$R635","v":618333.95000000007},{"$f":"(($D635*'fnd base rates'!E$107)\n+($E635*'fnd base rates'!E$108)\n+($F635*'fnd base rates'!E$109)\n+($G635*'fnd base rates'!E$110)\n+($H635*'fnd base rates'!E$111)\n+($I635*'fnd base rates'!E$112)\n+($J635*'fnd base rates'!E$113)\n+($K635*'fnd base rates'!E$114)\n+($M635*'fnd base rates'!E$116)\n+($N635*'fnd base rates'!E$117)\n+($O635*'fnd base rates'!E$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,5)))\n*$R635","v":3728697.5163819995},{"$f":"(($D635*'fnd base rates'!F$107)\n+($E635*'fnd base rates'!F$108)\n+($F635*'fnd base rates'!F$109)\n+($G635*'fnd base rates'!F$110)\n+($H635*'fnd base rates'!F$111)\n+($I635*'fnd base rates'!F$112)\n+($J635*'fnd base rates'!F$113)\n+($K635*'fnd base rates'!F$114)\n+($M635*'fnd base rates'!F$116)\n+($N635*'fnd base rates'!F$117)\n+($O635*'fnd base rates'!F$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,6)))\n*$R635","v":721790.56113399996},{"$f":"(($D635*'fnd base rates'!G$107)\n+($E635*'fnd base rates'!G$108)\n+($F635*'fnd base rates'!G$109)\n+($G635*'fnd base rates'!G$110)\n+($H635*'fnd base rates'!G$111)\n+($I635*'fnd base rates'!G$112)\n+($J635*'fnd base rates'!G$113)\n+($K635*'fnd base rates'!G$114)\n+($M635*'fnd base rates'!G$116)\n+($N635*'fnd base rates'!G$117)\n+($O635*'fnd base rates'!G$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,7)))\n*$R635","v":166730.03940400001},{"$f":"(($D635*'fnd base rates'!H$107)\n+($E635*'fnd base rates'!H$108)\n+($F635*'fnd base rates'!H$109)\n+($G635*'fnd base rates'!H$110)\n+($H635*'fnd base rates'!H$111)\n+($I635*'fnd base rates'!H$112)\n+($J635*'fnd base rates'!H$113)\n+($K635*'fnd base rates'!H$114)\n+($M635*'fnd base rates'!H$116)\n+($N635*'fnd base rates'!H$117)\n+($O635*'fnd base rates'!H$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,8)))","v":342316.53238000005},{"$f":"(($D635*'fnd base rates'!I$107)\n+($E635*'fnd base rates'!I$108)\n+($F635*'fnd base rates'!I$109)\n+($G635*'fnd base rates'!I$110)\n+($H635*'fnd base rates'!I$111)\n+($I635*'fnd base rates'!I$112)\n+($J635*'fnd base rates'!I$113)\n+($K635*'fnd base rates'!I$114)\n+($M635*'fnd base rates'!I$116)\n+($N635*'fnd base rates'!I$117)\n+($O635*'fnd base rates'!I$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,9)))\n*$R635","v":233323.02000000002},{"$f":"(($D635*'fnd base rates'!J$107)\n+($E635*'fnd base rates'!J$108)\n+($F635*'fnd base rates'!J$109)\n+($G635*'fnd base rates'!J$110)\n+($H635*'fnd base rates'!J$111)\n+($I635*'fnd base rates'!J$112)\n+($J635*'fnd base rates'!J$113)\n+($K635*'fnd base rates'!J$114)\n+($M635*'fnd base rates'!J$116)\n+($N635*'fnd base rates'!J$117)\n+($O635*'fnd base rates'!J$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,10)))\n*$R635","v":383431.37},{"$f":"(($D635*'fnd base rates'!K$107)\n+($E635*'fnd base rates'!K$108)\n+($F635*'fnd base rates'!K$109)\n+($G635*'fnd base rates'!K$110)\n+($H635*'fnd base rates'!K$111)\n+($I635*'fnd base rates'!K$112)\n+($J635*'fnd base rates'!K$113)\n+($K635*'fnd base rates'!K$114)\n+($M635*'fnd base rates'!K$116)\n+($N635*'fnd base rates'!K$117)\n+($O635*'fnd base rates'!K$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,11)))\n*$R635","v":719770.52719199995},{"$f":"(($D635*'fnd base rates'!L$107)\n+($E635*'fnd base rates'!L$108)\n+($F635*'fnd base rates'!L$109)\n+($G635*'fnd base rates'!L$110)\n+($H635*'fnd base rates'!L$111)\n+($I635*'fnd base rates'!L$112)\n+($J635*'fnd base rates'!L$113)\n+($K635*'fnd base rates'!L$114)\n+($M635*'fnd base rates'!L$116)\n+($N635*'fnd base rates'!L$117)\n+($O635*'fnd base rates'!L$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,12)))","v":1014237.3209139999},{"$f":"(($D635*'fnd base rates'!M$107)\n+($E635*'fnd base rates'!M$108)\n+($F635*'fnd base rates'!M$109)\n+($G635*'fnd base rates'!M$110)\n+($H635*'fnd base rates'!M$111)\n+($I635*'fnd base rates'!M$112)\n+($J635*'fnd base rates'!M$113)\n+($K635*'fnd base rates'!M$114)\n+($M635*'fnd base rates'!M$116)\n+($N635*'fnd base rates'!M$117)\n+($O635*'fnd base rates'!M$118)\n+($P635*VLOOKUP($S635+12,rate_basefnd,13)))","v":0},8292176.989372001,null,486348348,"486","348","348",1,634,8292176.989372001,13079,0,13079,null,null,null,null,null,13822,84,13906,-827,13079,0,13079]
[486,486348753,"SEVEN HILLS",{"$f":"'fnd enro'!D636","v":0},{"$f":"'fnd enro'!E636","v":0},{"$f":"'fnd enro'!F636","v":0},{"$f":"'fnd enro'!G636","v":1},{"$f":"'fnd enro'!H636","v":0},{"$f":"'fnd enro'!I636","v":0},{"$f":"'fnd enro'!J636","v":0},{"$f":"'fnd enro'!K636","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L636","v":0},{"$f":"'fnd enro'!M636+'fnd enro'!N636","v":0},{"$f":"'fnd enro'!O636","v":0},{"$f":"'fnd enro'!P636","v":0},{"$f":"'fnd enro'!Q636","v":0},{"$f":"'fnd enro'!S636","v":1},1,{"$f":"VALUE('fnd enro'!R636)","v":6},null,{"$f":"(($D636*'fnd base rates'!C$107)\n+($E636*'fnd base rates'!C$108)\n+($F636*'fnd base rates'!C$109)\n+($G636*'fnd base rates'!C$110)\n+($H636*'fnd base rates'!C$111)\n+($I636*'fnd base rates'!C$112)\n+($J636*'fnd base rates'!C$113)\n+($K636*'fnd base rates'!C$114)\n+($M636*'fnd base rates'!C$116)\n+($N636*'fnd base rates'!C$117)\n+($O636*'fnd base rates'!C$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,3)))\n*$R636","v":504.28889900000001},{"$f":"(($D636*'fnd base rates'!D$107)\n+($E636*'fnd base rates'!D$108)\n+($F636*'fnd base rates'!D$109)\n+($G636*'fnd base rates'!D$110)\n+($H636*'fnd base rates'!D$111)\n+($I636*'fnd base rates'!D$112)\n+($J636*'fnd base rates'!D$113)\n+($K636*'fnd base rates'!D$114)\n+($M636*'fnd base rates'!D$116)\n+($N636*'fnd base rates'!D$117)\n+($O636*'fnd base rates'!D$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,4)))\n*$R636","v":721.95},{"$f":"(($D636*'fnd base rates'!E$107)\n+($E636*'fnd base rates'!E$108)\n+($F636*'fnd base rates'!E$109)\n+($G636*'fnd base rates'!E$110)\n+($H636*'fnd base rates'!E$111)\n+($I636*'fnd base rates'!E$112)\n+($J636*'fnd base rates'!E$113)\n+($K636*'fnd base rates'!E$114)\n+($M636*'fnd base rates'!E$116)\n+($N636*'fnd base rates'!E$117)\n+($O636*'fnd base rates'!E$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,5)))\n*$R636","v":3655.3277229999999},{"$f":"(($D636*'fnd base rates'!F$107)\n+($E636*'fnd base rates'!F$108)\n+($F636*'fnd base rates'!F$109)\n+($G636*'fnd base rates'!F$110)\n+($H636*'fnd base rates'!F$111)\n+($I636*'fnd base rates'!F$112)\n+($J636*'fnd base rates'!F$113)\n+($K636*'fnd base rates'!F$114)\n+($M636*'fnd base rates'!F$116)\n+($N636*'fnd base rates'!F$117)\n+($O636*'fnd base rates'!F$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,6)))\n*$R636","v":1171.178251},{"$f":"(($D636*'fnd base rates'!G$107)\n+($E636*'fnd base rates'!G$108)\n+($F636*'fnd base rates'!G$109)\n+($G636*'fnd base rates'!G$110)\n+($H636*'fnd base rates'!G$111)\n+($I636*'fnd base rates'!G$112)\n+($J636*'fnd base rates'!G$113)\n+($K636*'fnd base rates'!G$114)\n+($M636*'fnd base rates'!G$116)\n+($N636*'fnd base rates'!G$117)\n+($O636*'fnd base rates'!G$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,7)))\n*$R636","v":147.643406},{"$f":"(($D636*'fnd base rates'!H$107)\n+($E636*'fnd base rates'!H$108)\n+($F636*'fnd base rates'!H$109)\n+($G636*'fnd base rates'!H$110)\n+($H636*'fnd base rates'!H$111)\n+($I636*'fnd base rates'!H$112)\n+($J636*'fnd base rates'!H$113)\n+($K636*'fnd base rates'!H$114)\n+($M636*'fnd base rates'!H$116)\n+($N636*'fnd base rates'!H$117)\n+($O636*'fnd base rates'!H$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D636*'fnd base rates'!I$107)\n+($E636*'fnd base rates'!I$108)\n+($F636*'fnd base rates'!I$109)\n+($G636*'fnd base rates'!I$110)\n+($H636*'fnd base rates'!I$111)\n+($I636*'fnd base rates'!I$112)\n+($J636*'fnd base rates'!I$113)\n+($K636*'fnd base rates'!I$114)\n+($M636*'fnd base rates'!I$116)\n+($N636*'fnd base rates'!I$117)\n+($O636*'fnd base rates'!I$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,9)))\n*$R636","v":240.89},{"$f":"(($D636*'fnd base rates'!J$107)\n+($E636*'fnd base rates'!J$108)\n+($F636*'fnd base rates'!J$109)\n+($G636*'fnd base rates'!J$110)\n+($H636*'fnd base rates'!J$111)\n+($I636*'fnd base rates'!J$112)\n+($J636*'fnd base rates'!J$113)\n+($K636*'fnd base rates'!J$114)\n+($M636*'fnd base rates'!J$116)\n+($N636*'fnd base rates'!J$117)\n+($O636*'fnd base rates'!J$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,10)))\n*$R636","v":143.72999999999999},{"$f":"(($D636*'fnd base rates'!K$107)\n+($E636*'fnd base rates'!K$108)\n+($F636*'fnd base rates'!K$109)\n+($G636*'fnd base rates'!K$110)\n+($H636*'fnd base rates'!K$111)\n+($I636*'fnd base rates'!K$112)\n+($J636*'fnd base rates'!K$113)\n+($K636*'fnd base rates'!K$114)\n+($M636*'fnd base rates'!K$116)\n+($N636*'fnd base rates'!K$117)\n+($O636*'fnd base rates'!K$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,11)))\n*$R636","v":1036.037188},{"$f":"(($D636*'fnd base rates'!L$107)\n+($E636*'fnd base rates'!L$108)\n+($F636*'fnd base rates'!L$109)\n+($G636*'fnd base rates'!L$110)\n+($H636*'fnd base rates'!L$111)\n+($I636*'fnd base rates'!L$112)\n+($J636*'fnd base rates'!L$113)\n+($K636*'fnd base rates'!L$114)\n+($M636*'fnd base rates'!L$116)\n+($N636*'fnd base rates'!L$117)\n+($O636*'fnd base rates'!L$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D636*'fnd base rates'!M$107)\n+($E636*'fnd base rates'!M$108)\n+($F636*'fnd base rates'!M$109)\n+($G636*'fnd base rates'!M$110)\n+($H636*'fnd base rates'!M$111)\n+($I636*'fnd base rates'!M$112)\n+($J636*'fnd base rates'!M$113)\n+($K636*'fnd base rates'!M$114)\n+($M636*'fnd base rates'!M$116)\n+($N636*'fnd base rates'!M$117)\n+($O636*'fnd base rates'!M$118)\n+($P636*VLOOKUP($S636+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,486348753,"486","348","753",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,13676,23,13699,-4394,9305,0,9305]
[486,486348767,"SEVEN HILLS",{"$f":"'fnd enro'!D637","v":0},{"$f":"'fnd enro'!E637","v":0},{"$f":"'fnd enro'!F637","v":0},{"$f":"'fnd enro'!G637","v":4},{"$f":"'fnd enro'!H637","v":1},{"$f":"'fnd enro'!I637","v":0},{"$f":"'fnd enro'!J637","v":0},{"$f":"'fnd enro'!K637","v":0.1895},{"$f":"'fnd enro'!L637","v":0},{"$f":"'fnd enro'!M637+'fnd enro'!N637","v":2},{"$f":"'fnd enro'!O637","v":0},{"$f":"'fnd enro'!P637","v":0},{"$f":"'fnd enro'!Q637","v":3},{"$f":"'fnd enro'!S637","v":5},1,{"$f":"VALUE('fnd enro'!R637)","v":9},null,{"$f":"(($D637*'fnd base rates'!C$107)\n+($E637*'fnd base rates'!C$108)\n+($F637*'fnd base rates'!C$109)\n+($G637*'fnd base rates'!C$110)\n+($H637*'fnd base rates'!C$111)\n+($I637*'fnd base rates'!C$112)\n+($J637*'fnd base rates'!C$113)\n+($K637*'fnd base rates'!C$114)\n+($M637*'fnd base rates'!C$116)\n+($N637*'fnd base rates'!C$117)\n+($O637*'fnd base rates'!C$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,3)))\n*$R637","v":2891.7844950000003},{"$f":"(($D637*'fnd base rates'!D$107)\n+($E637*'fnd base rates'!D$108)\n+($F637*'fnd base rates'!D$109)\n+($G637*'fnd base rates'!D$110)\n+($H637*'fnd base rates'!D$111)\n+($I637*'fnd base rates'!D$112)\n+($J637*'fnd base rates'!D$113)\n+($K637*'fnd base rates'!D$114)\n+($M637*'fnd base rates'!D$116)\n+($N637*'fnd base rates'!D$117)\n+($O637*'fnd base rates'!D$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,4)))\n*$R637","v":4815.07},{"$f":"(($D637*'fnd base rates'!E$107)\n+($E637*'fnd base rates'!E$108)\n+($F637*'fnd base rates'!E$109)\n+($G637*'fnd base rates'!E$110)\n+($H637*'fnd base rates'!E$111)\n+($I637*'fnd base rates'!E$112)\n+($J637*'fnd base rates'!E$113)\n+($K637*'fnd base rates'!E$114)\n+($M637*'fnd base rates'!E$116)\n+($N637*'fnd base rates'!E$117)\n+($O637*'fnd base rates'!E$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,5)))\n*$R637","v":28756.848614999999},{"$f":"(($D637*'fnd base rates'!F$107)\n+($E637*'fnd base rates'!F$108)\n+($F637*'fnd base rates'!F$109)\n+($G637*'fnd base rates'!F$110)\n+($H637*'fnd base rates'!F$111)\n+($I637*'fnd base rates'!F$112)\n+($J637*'fnd base rates'!F$113)\n+($K637*'fnd base rates'!F$114)\n+($M637*'fnd base rates'!F$116)\n+($N637*'fnd base rates'!F$117)\n+($O637*'fnd base rates'!F$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,6)))\n*$R637","v":5939.7912550000001},{"$f":"(($D637*'fnd base rates'!G$107)\n+($E637*'fnd base rates'!G$108)\n+($F637*'fnd base rates'!G$109)\n+($G637*'fnd base rates'!G$110)\n+($H637*'fnd base rates'!G$111)\n+($I637*'fnd base rates'!G$112)\n+($J637*'fnd base rates'!G$113)\n+($K637*'fnd base rates'!G$114)\n+($M637*'fnd base rates'!G$116)\n+($N637*'fnd base rates'!G$117)\n+($O637*'fnd base rates'!G$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,7)))\n*$R637","v":1259.5870299999999},{"$f":"(($D637*'fnd base rates'!H$107)\n+($E637*'fnd base rates'!H$108)\n+($F637*'fnd base rates'!H$109)\n+($G637*'fnd base rates'!H$110)\n+($H637*'fnd base rates'!H$111)\n+($I637*'fnd base rates'!H$112)\n+($J637*'fnd base rates'!H$113)\n+($K637*'fnd base rates'!H$114)\n+($M637*'fnd base rates'!H$116)\n+($N637*'fnd base rates'!H$117)\n+($O637*'fnd base rates'!H$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,8)))","v":2762.2253500000002},{"$f":"(($D637*'fnd base rates'!I$107)\n+($E637*'fnd base rates'!I$108)\n+($F637*'fnd base rates'!I$109)\n+($G637*'fnd base rates'!I$110)\n+($H637*'fnd base rates'!I$111)\n+($I637*'fnd base rates'!I$112)\n+($J637*'fnd base rates'!I$113)\n+($K637*'fnd base rates'!I$114)\n+($M637*'fnd base rates'!I$116)\n+($N637*'fnd base rates'!I$117)\n+($O637*'fnd base rates'!I$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,9)))\n*$R637","v":1771.36},{"$f":"(($D637*'fnd base rates'!J$107)\n+($E637*'fnd base rates'!J$108)\n+($F637*'fnd base rates'!J$109)\n+($G637*'fnd base rates'!J$110)\n+($H637*'fnd base rates'!J$111)\n+($I637*'fnd base rates'!J$112)\n+($J637*'fnd base rates'!J$113)\n+($K637*'fnd base rates'!J$114)\n+($M637*'fnd base rates'!J$116)\n+($N637*'fnd base rates'!J$117)\n+($O637*'fnd base rates'!J$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,10)))\n*$R637","v":2670.54},{"$f":"(($D637*'fnd base rates'!K$107)\n+($E637*'fnd base rates'!K$108)\n+($F637*'fnd base rates'!K$109)\n+($G637*'fnd base rates'!K$110)\n+($H637*'fnd base rates'!K$111)\n+($I637*'fnd base rates'!K$112)\n+($J637*'fnd base rates'!K$113)\n+($K637*'fnd base rates'!K$114)\n+($M637*'fnd base rates'!K$116)\n+($N637*'fnd base rates'!K$117)\n+($O637*'fnd base rates'!K$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,11)))\n*$R637","v":5809.0759399999988},{"$f":"(($D637*'fnd base rates'!L$107)\n+($E637*'fnd base rates'!L$108)\n+($F637*'fnd base rates'!L$109)\n+($G637*'fnd base rates'!L$110)\n+($H637*'fnd base rates'!L$111)\n+($I637*'fnd base rates'!L$112)\n+($J637*'fnd base rates'!L$113)\n+($K637*'fnd base rates'!L$114)\n+($M637*'fnd base rates'!L$116)\n+($N637*'fnd base rates'!L$117)\n+($O637*'fnd base rates'!L$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,12)))","v":7881.9271049999998},{"$f":"(($D637*'fnd base rates'!M$107)\n+($E637*'fnd base rates'!M$108)\n+($F637*'fnd base rates'!M$109)\n+($G637*'fnd base rates'!M$110)\n+($H637*'fnd base rates'!M$111)\n+($I637*'fnd base rates'!M$112)\n+($J637*'fnd base rates'!M$113)\n+($K637*'fnd base rates'!M$114)\n+($M637*'fnd base rates'!M$116)\n+($N637*'fnd base rates'!M$117)\n+($O637*'fnd base rates'!M$118)\n+($P637*VLOOKUP($S637+12,rate_basefnd,13)))","v":0},64558.209790000015,null,486348767,"486","348","767",1,5,64558.209790000015,12912,0,12912,null,null,null,null,null,12966,29,12995,-83,12912,0,12912]
[486,486348775,"SEVEN HILLS",{"$f":"'fnd enro'!D638","v":0},{"$f":"'fnd enro'!E638","v":0},{"$f":"'fnd enro'!F638","v":0},{"$f":"'fnd enro'!G638","v":1},{"$f":"'fnd enro'!H638","v":0},{"$f":"'fnd enro'!I638","v":0},{"$f":"'fnd enro'!J638","v":0},{"$f":"'fnd enro'!K638","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L638","v":0},{"$f":"'fnd enro'!M638+'fnd enro'!N638","v":0},{"$f":"'fnd enro'!O638","v":0},{"$f":"'fnd enro'!P638","v":0},{"$f":"'fnd enro'!Q638","v":0},{"$f":"'fnd enro'!S638","v":1},1,{"$f":"VALUE('fnd enro'!R638)","v":3},null,{"$f":"(($D638*'fnd base rates'!C$107)\n+($E638*'fnd base rates'!C$108)\n+($F638*'fnd base rates'!C$109)\n+($G638*'fnd base rates'!C$110)\n+($H638*'fnd base rates'!C$111)\n+($I638*'fnd base rates'!C$112)\n+($J638*'fnd base rates'!C$113)\n+($K638*'fnd base rates'!C$114)\n+($M638*'fnd base rates'!C$116)\n+($N638*'fnd base rates'!C$117)\n+($O638*'fnd base rates'!C$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,3)))\n*$R638","v":504.28889900000001},{"$f":"(($D638*'fnd base rates'!D$107)\n+($E638*'fnd base rates'!D$108)\n+($F638*'fnd base rates'!D$109)\n+($G638*'fnd base rates'!D$110)\n+($H638*'fnd base rates'!D$111)\n+($I638*'fnd base rates'!D$112)\n+($J638*'fnd base rates'!D$113)\n+($K638*'fnd base rates'!D$114)\n+($M638*'fnd base rates'!D$116)\n+($N638*'fnd base rates'!D$117)\n+($O638*'fnd base rates'!D$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,4)))\n*$R638","v":721.95},{"$f":"(($D638*'fnd base rates'!E$107)\n+($E638*'fnd base rates'!E$108)\n+($F638*'fnd base rates'!E$109)\n+($G638*'fnd base rates'!E$110)\n+($H638*'fnd base rates'!E$111)\n+($I638*'fnd base rates'!E$112)\n+($J638*'fnd base rates'!E$113)\n+($K638*'fnd base rates'!E$114)\n+($M638*'fnd base rates'!E$116)\n+($N638*'fnd base rates'!E$117)\n+($O638*'fnd base rates'!E$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,5)))\n*$R638","v":3655.3277229999999},{"$f":"(($D638*'fnd base rates'!F$107)\n+($E638*'fnd base rates'!F$108)\n+($F638*'fnd base rates'!F$109)\n+($G638*'fnd base rates'!F$110)\n+($H638*'fnd base rates'!F$111)\n+($I638*'fnd base rates'!F$112)\n+($J638*'fnd base rates'!F$113)\n+($K638*'fnd base rates'!F$114)\n+($M638*'fnd base rates'!F$116)\n+($N638*'fnd base rates'!F$117)\n+($O638*'fnd base rates'!F$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,6)))\n*$R638","v":1171.178251},{"$f":"(($D638*'fnd base rates'!G$107)\n+($E638*'fnd base rates'!G$108)\n+($F638*'fnd base rates'!G$109)\n+($G638*'fnd base rates'!G$110)\n+($H638*'fnd base rates'!G$111)\n+($I638*'fnd base rates'!G$112)\n+($J638*'fnd base rates'!G$113)\n+($K638*'fnd base rates'!G$114)\n+($M638*'fnd base rates'!G$116)\n+($N638*'fnd base rates'!G$117)\n+($O638*'fnd base rates'!G$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,7)))\n*$R638","v":147.643406},{"$f":"(($D638*'fnd base rates'!H$107)\n+($E638*'fnd base rates'!H$108)\n+($F638*'fnd base rates'!H$109)\n+($G638*'fnd base rates'!H$110)\n+($H638*'fnd base rates'!H$111)\n+($I638*'fnd base rates'!H$112)\n+($J638*'fnd base rates'!H$113)\n+($K638*'fnd base rates'!H$114)\n+($M638*'fnd base rates'!H$116)\n+($N638*'fnd base rates'!H$117)\n+($O638*'fnd base rates'!H$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D638*'fnd base rates'!I$107)\n+($E638*'fnd base rates'!I$108)\n+($F638*'fnd base rates'!I$109)\n+($G638*'fnd base rates'!I$110)\n+($H638*'fnd base rates'!I$111)\n+($I638*'fnd base rates'!I$112)\n+($J638*'fnd base rates'!I$113)\n+($K638*'fnd base rates'!I$114)\n+($M638*'fnd base rates'!I$116)\n+($N638*'fnd base rates'!I$117)\n+($O638*'fnd base rates'!I$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,9)))\n*$R638","v":240.89},{"$f":"(($D638*'fnd base rates'!J$107)\n+($E638*'fnd base rates'!J$108)\n+($F638*'fnd base rates'!J$109)\n+($G638*'fnd base rates'!J$110)\n+($H638*'fnd base rates'!J$111)\n+($I638*'fnd base rates'!J$112)\n+($J638*'fnd base rates'!J$113)\n+($K638*'fnd base rates'!J$114)\n+($M638*'fnd base rates'!J$116)\n+($N638*'fnd base rates'!J$117)\n+($O638*'fnd base rates'!J$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,10)))\n*$R638","v":143.72999999999999},{"$f":"(($D638*'fnd base rates'!K$107)\n+($E638*'fnd base rates'!K$108)\n+($F638*'fnd base rates'!K$109)\n+($G638*'fnd base rates'!K$110)\n+($H638*'fnd base rates'!K$111)\n+($I638*'fnd base rates'!K$112)\n+($J638*'fnd base rates'!K$113)\n+($K638*'fnd base rates'!K$114)\n+($M638*'fnd base rates'!K$116)\n+($N638*'fnd base rates'!K$117)\n+($O638*'fnd base rates'!K$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,11)))\n*$R638","v":1036.037188},{"$f":"(($D638*'fnd base rates'!L$107)\n+($E638*'fnd base rates'!L$108)\n+($F638*'fnd base rates'!L$109)\n+($G638*'fnd base rates'!L$110)\n+($H638*'fnd base rates'!L$111)\n+($I638*'fnd base rates'!L$112)\n+($J638*'fnd base rates'!L$113)\n+($K638*'fnd base rates'!L$114)\n+($M638*'fnd base rates'!L$116)\n+($N638*'fnd base rates'!L$117)\n+($O638*'fnd base rates'!L$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D638*'fnd base rates'!M$107)\n+($E638*'fnd base rates'!M$108)\n+($F638*'fnd base rates'!M$109)\n+($G638*'fnd base rates'!M$110)\n+($H638*'fnd base rates'!M$111)\n+($I638*'fnd base rates'!M$112)\n+($J638*'fnd base rates'!M$113)\n+($K638*'fnd base rates'!M$114)\n+($M638*'fnd base rates'!M$116)\n+($N638*'fnd base rates'!M$117)\n+($O638*'fnd base rates'!M$118)\n+($P638*VLOOKUP($S638+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,486348775,"486","348","775",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[487,487049031,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D639","v":0},{"$f":"'fnd enro'!E639","v":0},{"$f":"'fnd enro'!F639","v":0},{"$f":"'fnd enro'!G639","v":0},{"$f":"'fnd enro'!H639","v":2},{"$f":"'fnd enro'!I639","v":2},{"$f":"'fnd enro'!J639","v":0},{"$f":"'fnd enro'!K639","v":0.15160000000000001},{"$f":"'fnd enro'!L639","v":0},{"$f":"'fnd enro'!M639+'fnd enro'!N639","v":0},{"$f":"'fnd enro'!O639","v":0},{"$f":"'fnd enro'!P639","v":0},{"$f":"'fnd enro'!Q639","v":0},{"$f":"'fnd enro'!S639","v":4},1.1080000000000001,{"$f":"VALUE('fnd enro'!R639)","v":4},null,{"$f":"(($D639*'fnd base rates'!C$107)\n+($E639*'fnd base rates'!C$108)\n+($F639*'fnd base rates'!C$109)\n+($G639*'fnd base rates'!C$110)\n+($H639*'fnd base rates'!C$111)\n+($I639*'fnd base rates'!C$112)\n+($J639*'fnd base rates'!C$113)\n+($K639*'fnd base rates'!C$114)\n+($M639*'fnd base rates'!C$116)\n+($N639*'fnd base rates'!C$117)\n+($O639*'fnd base rates'!C$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,3)))\n*$R639","v":2235.0084003680004},{"$f":"(($D639*'fnd base rates'!D$107)\n+($E639*'fnd base rates'!D$108)\n+($F639*'fnd base rates'!D$109)\n+($G639*'fnd base rates'!D$110)\n+($H639*'fnd base rates'!D$111)\n+($I639*'fnd base rates'!D$112)\n+($J639*'fnd base rates'!D$113)\n+($K639*'fnd base rates'!D$114)\n+($M639*'fnd base rates'!D$116)\n+($N639*'fnd base rates'!D$117)\n+($O639*'fnd base rates'!D$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,4)))\n*$R639","v":3199.6824000000006},{"$f":"(($D639*'fnd base rates'!E$107)\n+($E639*'fnd base rates'!E$108)\n+($F639*'fnd base rates'!E$109)\n+($G639*'fnd base rates'!E$110)\n+($H639*'fnd base rates'!E$111)\n+($I639*'fnd base rates'!E$112)\n+($J639*'fnd base rates'!E$113)\n+($K639*'fnd base rates'!E$114)\n+($M639*'fnd base rates'!E$116)\n+($N639*'fnd base rates'!E$117)\n+($O639*'fnd base rates'!E$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,5)))\n*$R639","v":17477.714868336003},{"$f":"(($D639*'fnd base rates'!F$107)\n+($E639*'fnd base rates'!F$108)\n+($F639*'fnd base rates'!F$109)\n+($G639*'fnd base rates'!F$110)\n+($H639*'fnd base rates'!F$111)\n+($I639*'fnd base rates'!F$112)\n+($J639*'fnd base rates'!F$113)\n+($K639*'fnd base rates'!F$114)\n+($M639*'fnd base rates'!F$116)\n+($N639*'fnd base rates'!F$117)\n+($O639*'fnd base rates'!F$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,6)))\n*$R639","v":3909.6145684320004},{"$f":"(($D639*'fnd base rates'!G$107)\n+($E639*'fnd base rates'!G$108)\n+($F639*'fnd base rates'!G$109)\n+($G639*'fnd base rates'!G$110)\n+($H639*'fnd base rates'!G$111)\n+($I639*'fnd base rates'!G$112)\n+($J639*'fnd base rates'!G$113)\n+($K639*'fnd base rates'!G$114)\n+($M639*'fnd base rates'!G$116)\n+($N639*'fnd base rates'!G$117)\n+($O639*'fnd base rates'!G$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,7)))\n*$R639","v":693.600935392},{"$f":"(($D639*'fnd base rates'!H$107)\n+($E639*'fnd base rates'!H$108)\n+($F639*'fnd base rates'!H$109)\n+($G639*'fnd base rates'!H$110)\n+($H639*'fnd base rates'!H$111)\n+($I639*'fnd base rates'!H$112)\n+($J639*'fnd base rates'!H$113)\n+($K639*'fnd base rates'!H$114)\n+($M639*'fnd base rates'!H$116)\n+($N639*'fnd base rates'!H$117)\n+($O639*'fnd base rates'!H$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,8)))","v":2549.5882799999999},{"$f":"(($D639*'fnd base rates'!I$107)\n+($E639*'fnd base rates'!I$108)\n+($F639*'fnd base rates'!I$109)\n+($G639*'fnd base rates'!I$110)\n+($H639*'fnd base rates'!I$111)\n+($I639*'fnd base rates'!I$112)\n+($J639*'fnd base rates'!I$113)\n+($K639*'fnd base rates'!I$114)\n+($M639*'fnd base rates'!I$116)\n+($N639*'fnd base rates'!I$117)\n+($O639*'fnd base rates'!I$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,9)))\n*$R639","v":1601.2151200000001},{"$f":"(($D639*'fnd base rates'!J$107)\n+($E639*'fnd base rates'!J$108)\n+($F639*'fnd base rates'!J$109)\n+($G639*'fnd base rates'!J$110)\n+($H639*'fnd base rates'!J$111)\n+($I639*'fnd base rates'!J$112)\n+($J639*'fnd base rates'!J$113)\n+($K639*'fnd base rates'!J$114)\n+($M639*'fnd base rates'!J$116)\n+($N639*'fnd base rates'!J$117)\n+($O639*'fnd base rates'!J$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,10)))\n*$R639","v":1720.0591999999999},{"$f":"(($D639*'fnd base rates'!K$107)\n+($E639*'fnd base rates'!K$108)\n+($F639*'fnd base rates'!K$109)\n+($G639*'fnd base rates'!K$110)\n+($H639*'fnd base rates'!K$111)\n+($I639*'fnd base rates'!K$112)\n+($J639*'fnd base rates'!K$113)\n+($K639*'fnd base rates'!K$114)\n+($M639*'fnd base rates'!K$116)\n+($N639*'fnd base rates'!K$117)\n+($O639*'fnd base rates'!K$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,11)))\n*$R639","v":4867.3207372160005},{"$f":"(($D639*'fnd base rates'!L$107)\n+($E639*'fnd base rates'!L$108)\n+($F639*'fnd base rates'!L$109)\n+($G639*'fnd base rates'!L$110)\n+($H639*'fnd base rates'!L$111)\n+($I639*'fnd base rates'!L$112)\n+($J639*'fnd base rates'!L$113)\n+($K639*'fnd base rates'!L$114)\n+($M639*'fnd base rates'!L$116)\n+($N639*'fnd base rates'!L$117)\n+($O639*'fnd base rates'!L$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,12)))","v":4678.1656839999996},{"$f":"(($D639*'fnd base rates'!M$107)\n+($E639*'fnd base rates'!M$108)\n+($F639*'fnd base rates'!M$109)\n+($G639*'fnd base rates'!M$110)\n+($H639*'fnd base rates'!M$111)\n+($I639*'fnd base rates'!M$112)\n+($J639*'fnd base rates'!M$113)\n+($K639*'fnd base rates'!M$114)\n+($M639*'fnd base rates'!M$116)\n+($N639*'fnd base rates'!M$117)\n+($O639*'fnd base rates'!M$118)\n+($P639*VLOOKUP($S639+12,rate_basefnd,13)))","v":0},42931.970193744011,null,487049031,"487","049","031",1,4,42931.970193744011,10733,0,10733,null,null,null,null,null,12986,5,12991,-2258,10733,0,10733]
[487,487049035,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D640","v":0},{"$f":"'fnd enro'!E640","v":0},{"$f":"'fnd enro'!F640","v":0},{"$f":"'fnd enro'!G640","v":0},{"$f":"'fnd enro'!H640","v":15},{"$f":"'fnd enro'!I640","v":33},{"$f":"'fnd enro'!J640","v":0},{"$f":"'fnd enro'!K640","v":1.8191999999999999},{"$f":"'fnd enro'!L640","v":0},{"$f":"'fnd enro'!M640+'fnd enro'!N640","v":0},{"$f":"'fnd enro'!O640","v":0},{"$f":"'fnd enro'!P640","v":0},{"$f":"'fnd enro'!Q640","v":28},{"$f":"'fnd enro'!S640","v":48},1.1080000000000001,{"$f":"VALUE('fnd enro'!R640)","v":10},null,{"$f":"(($D640*'fnd base rates'!C$107)\n+($E640*'fnd base rates'!C$108)\n+($F640*'fnd base rates'!C$109)\n+($G640*'fnd base rates'!C$110)\n+($H640*'fnd base rates'!C$111)\n+($I640*'fnd base rates'!C$112)\n+($J640*'fnd base rates'!C$113)\n+($K640*'fnd base rates'!C$114)\n+($M640*'fnd base rates'!C$116)\n+($N640*'fnd base rates'!C$117)\n+($O640*'fnd base rates'!C$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,3)))\n*$R640","v":28791.365764416001},{"$f":"(($D640*'fnd base rates'!D$107)\n+($E640*'fnd base rates'!D$108)\n+($F640*'fnd base rates'!D$109)\n+($G640*'fnd base rates'!D$110)\n+($H640*'fnd base rates'!D$111)\n+($I640*'fnd base rates'!D$112)\n+($J640*'fnd base rates'!D$113)\n+($K640*'fnd base rates'!D$114)\n+($M640*'fnd base rates'!D$116)\n+($N640*'fnd base rates'!D$117)\n+($O640*'fnd base rates'!D$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,4)))\n*$R640","v":47736.274240000013},{"$f":"(($D640*'fnd base rates'!E$107)\n+($E640*'fnd base rates'!E$108)\n+($F640*'fnd base rates'!E$109)\n+($G640*'fnd base rates'!E$110)\n+($H640*'fnd base rates'!E$111)\n+($I640*'fnd base rates'!E$112)\n+($J640*'fnd base rates'!E$113)\n+($K640*'fnd base rates'!E$114)\n+($M640*'fnd base rates'!E$116)\n+($N640*'fnd base rates'!E$117)\n+($O640*'fnd base rates'!E$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,5)))\n*$R640","v":314580.88994003204},{"$f":"(($D640*'fnd base rates'!F$107)\n+($E640*'fnd base rates'!F$108)\n+($F640*'fnd base rates'!F$109)\n+($G640*'fnd base rates'!F$110)\n+($H640*'fnd base rates'!F$111)\n+($I640*'fnd base rates'!F$112)\n+($J640*'fnd base rates'!F$113)\n+($K640*'fnd base rates'!F$114)\n+($M640*'fnd base rates'!F$116)\n+($N640*'fnd base rates'!F$117)\n+($O640*'fnd base rates'!F$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,6)))\n*$R640","v":45894.541181184002},{"$f":"(($D640*'fnd base rates'!G$107)\n+($E640*'fnd base rates'!G$108)\n+($F640*'fnd base rates'!G$109)\n+($G640*'fnd base rates'!G$110)\n+($H640*'fnd base rates'!G$111)\n+($I640*'fnd base rates'!G$112)\n+($J640*'fnd base rates'!G$113)\n+($K640*'fnd base rates'!G$114)\n+($M640*'fnd base rates'!G$116)\n+($N640*'fnd base rates'!G$117)\n+($O640*'fnd base rates'!G$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,7)))\n*$R640","v":12703.633824704},{"$f":"(($D640*'fnd base rates'!H$107)\n+($E640*'fnd base rates'!H$108)\n+($F640*'fnd base rates'!H$109)\n+($G640*'fnd base rates'!H$110)\n+($H640*'fnd base rates'!H$111)\n+($I640*'fnd base rates'!H$112)\n+($J640*'fnd base rates'!H$113)\n+($K640*'fnd base rates'!H$114)\n+($M640*'fnd base rates'!H$116)\n+($N640*'fnd base rates'!H$117)\n+($O640*'fnd base rates'!H$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,8)))","v":33794.459360000001},{"$f":"(($D640*'fnd base rates'!I$107)\n+($E640*'fnd base rates'!I$108)\n+($F640*'fnd base rates'!I$109)\n+($G640*'fnd base rates'!I$110)\n+($H640*'fnd base rates'!I$111)\n+($I640*'fnd base rates'!I$112)\n+($J640*'fnd base rates'!I$113)\n+($K640*'fnd base rates'!I$114)\n+($M640*'fnd base rates'!I$116)\n+($N640*'fnd base rates'!I$117)\n+($O640*'fnd base rates'!I$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,9)))\n*$R640","v":23717.371560000003},{"$f":"(($D640*'fnd base rates'!J$107)\n+($E640*'fnd base rates'!J$108)\n+($F640*'fnd base rates'!J$109)\n+($G640*'fnd base rates'!J$110)\n+($H640*'fnd base rates'!J$111)\n+($I640*'fnd base rates'!J$112)\n+($J640*'fnd base rates'!J$113)\n+($K640*'fnd base rates'!J$114)\n+($M640*'fnd base rates'!J$116)\n+($N640*'fnd base rates'!J$117)\n+($O640*'fnd base rates'!J$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,10)))\n*$R640","v":42883.566640000005},{"$f":"(($D640*'fnd base rates'!K$107)\n+($E640*'fnd base rates'!K$108)\n+($F640*'fnd base rates'!K$109)\n+($G640*'fnd base rates'!K$110)\n+($H640*'fnd base rates'!K$111)\n+($I640*'fnd base rates'!K$112)\n+($J640*'fnd base rates'!K$113)\n+($K640*'fnd base rates'!K$114)\n+($M640*'fnd base rates'!K$116)\n+($N640*'fnd base rates'!K$117)\n+($O640*'fnd base rates'!K$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,11)))\n*$R640","v":58105.796966592003},{"$f":"(($D640*'fnd base rates'!L$107)\n+($E640*'fnd base rates'!L$108)\n+($F640*'fnd base rates'!L$109)\n+($G640*'fnd base rates'!L$110)\n+($H640*'fnd base rates'!L$111)\n+($I640*'fnd base rates'!L$112)\n+($J640*'fnd base rates'!L$113)\n+($K640*'fnd base rates'!L$114)\n+($M640*'fnd base rates'!L$116)\n+($N640*'fnd base rates'!L$117)\n+($O640*'fnd base rates'!L$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,12)))","v":68513.828207999992},{"$f":"(($D640*'fnd base rates'!M$107)\n+($E640*'fnd base rates'!M$108)\n+($F640*'fnd base rates'!M$109)\n+($G640*'fnd base rates'!M$110)\n+($H640*'fnd base rates'!M$111)\n+($I640*'fnd base rates'!M$112)\n+($J640*'fnd base rates'!M$113)\n+($K640*'fnd base rates'!M$114)\n+($M640*'fnd base rates'!M$116)\n+($N640*'fnd base rates'!M$117)\n+($O640*'fnd base rates'!M$118)\n+($P640*VLOOKUP($S640+12,rate_basefnd,13)))","v":0},676721.72768492787,null,487049035,"487","049","035",1,48,676721.72768492787,14098,0,14098,null,null,null,null,null,14198,65,14263,-165,14098,0,14098]
[487,487049044,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D641","v":0},{"$f":"'fnd enro'!E641","v":0},{"$f":"'fnd enro'!F641","v":0},{"$f":"'fnd enro'!G641","v":0},{"$f":"'fnd enro'!H641","v":1},{"$f":"'fnd enro'!I641","v":0},{"$f":"'fnd enro'!J641","v":0},{"$f":"'fnd enro'!K641","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L641","v":0},{"$f":"'fnd enro'!M641+'fnd enro'!N641","v":0},{"$f":"'fnd enro'!O641","v":0},{"$f":"'fnd enro'!P641","v":0},{"$f":"'fnd enro'!Q641","v":0},{"$f":"'fnd enro'!S641","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R641)","v":10},null,{"$f":"(($D641*'fnd base rates'!C$107)\n+($E641*'fnd base rates'!C$108)\n+($F641*'fnd base rates'!C$109)\n+($G641*'fnd base rates'!C$110)\n+($H641*'fnd base rates'!C$111)\n+($I641*'fnd base rates'!C$112)\n+($J641*'fnd base rates'!C$113)\n+($K641*'fnd base rates'!C$114)\n+($M641*'fnd base rates'!C$116)\n+($N641*'fnd base rates'!C$117)\n+($O641*'fnd base rates'!C$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,3)))\n*$R641","v":558.75210009200009},{"$f":"(($D641*'fnd base rates'!D$107)\n+($E641*'fnd base rates'!D$108)\n+($F641*'fnd base rates'!D$109)\n+($G641*'fnd base rates'!D$110)\n+($H641*'fnd base rates'!D$111)\n+($I641*'fnd base rates'!D$112)\n+($J641*'fnd base rates'!D$113)\n+($K641*'fnd base rates'!D$114)\n+($M641*'fnd base rates'!D$116)\n+($N641*'fnd base rates'!D$117)\n+($O641*'fnd base rates'!D$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,4)))\n*$R641","v":799.92060000000015},{"$f":"(($D641*'fnd base rates'!E$107)\n+($E641*'fnd base rates'!E$108)\n+($F641*'fnd base rates'!E$109)\n+($G641*'fnd base rates'!E$110)\n+($H641*'fnd base rates'!E$111)\n+($I641*'fnd base rates'!E$112)\n+($J641*'fnd base rates'!E$113)\n+($K641*'fnd base rates'!E$114)\n+($M641*'fnd base rates'!E$116)\n+($N641*'fnd base rates'!E$117)\n+($O641*'fnd base rates'!E$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,5)))\n*$R641","v":3609.9833570840005},{"$f":"(($D641*'fnd base rates'!F$107)\n+($E641*'fnd base rates'!F$108)\n+($F641*'fnd base rates'!F$109)\n+($G641*'fnd base rates'!F$110)\n+($H641*'fnd base rates'!F$111)\n+($I641*'fnd base rates'!F$112)\n+($J641*'fnd base rates'!F$113)\n+($K641*'fnd base rates'!F$114)\n+($M641*'fnd base rates'!F$116)\n+($N641*'fnd base rates'!F$117)\n+($O641*'fnd base rates'!F$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,6)))\n*$R641","v":1034.116622108},{"$f":"(($D641*'fnd base rates'!G$107)\n+($E641*'fnd base rates'!G$108)\n+($F641*'fnd base rates'!G$109)\n+($G641*'fnd base rates'!G$110)\n+($H641*'fnd base rates'!G$111)\n+($I641*'fnd base rates'!G$112)\n+($J641*'fnd base rates'!G$113)\n+($K641*'fnd base rates'!G$114)\n+($M641*'fnd base rates'!G$116)\n+($N641*'fnd base rates'!G$117)\n+($O641*'fnd base rates'!G$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,7)))\n*$R641","v":175.78797384800001},{"$f":"(($D641*'fnd base rates'!H$107)\n+($E641*'fnd base rates'!H$108)\n+($F641*'fnd base rates'!H$109)\n+($G641*'fnd base rates'!H$110)\n+($H641*'fnd base rates'!H$111)\n+($I641*'fnd base rates'!H$112)\n+($J641*'fnd base rates'!H$113)\n+($K641*'fnd base rates'!H$114)\n+($M641*'fnd base rates'!H$116)\n+($N641*'fnd base rates'!H$117)\n+($O641*'fnd base rates'!H$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D641*'fnd base rates'!I$107)\n+($E641*'fnd base rates'!I$108)\n+($F641*'fnd base rates'!I$109)\n+($G641*'fnd base rates'!I$110)\n+($H641*'fnd base rates'!I$111)\n+($I641*'fnd base rates'!I$112)\n+($J641*'fnd base rates'!I$113)\n+($K641*'fnd base rates'!I$114)\n+($M641*'fnd base rates'!I$116)\n+($N641*'fnd base rates'!I$117)\n+($O641*'fnd base rates'!I$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,9)))\n*$R641","v":355.26912000000004},{"$f":"(($D641*'fnd base rates'!J$107)\n+($E641*'fnd base rates'!J$108)\n+($F641*'fnd base rates'!J$109)\n+($G641*'fnd base rates'!J$110)\n+($H641*'fnd base rates'!J$111)\n+($I641*'fnd base rates'!J$112)\n+($J641*'fnd base rates'!J$113)\n+($K641*'fnd base rates'!J$114)\n+($M641*'fnd base rates'!J$116)\n+($N641*'fnd base rates'!J$117)\n+($O641*'fnd base rates'!J$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,10)))\n*$R641","v":260.14732000000004},{"$f":"(($D641*'fnd base rates'!K$107)\n+($E641*'fnd base rates'!K$108)\n+($F641*'fnd base rates'!K$109)\n+($G641*'fnd base rates'!K$110)\n+($H641*'fnd base rates'!K$111)\n+($I641*'fnd base rates'!K$112)\n+($J641*'fnd base rates'!K$113)\n+($K641*'fnd base rates'!K$114)\n+($M641*'fnd base rates'!K$116)\n+($N641*'fnd base rates'!K$117)\n+($O641*'fnd base rates'!K$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,11)))\n*$R641","v":1233.6108443040002},{"$f":"(($D641*'fnd base rates'!L$107)\n+($E641*'fnd base rates'!L$108)\n+($F641*'fnd base rates'!L$109)\n+($G641*'fnd base rates'!L$110)\n+($H641*'fnd base rates'!L$111)\n+($I641*'fnd base rates'!L$112)\n+($J641*'fnd base rates'!L$113)\n+($K641*'fnd base rates'!L$114)\n+($M641*'fnd base rates'!L$116)\n+($N641*'fnd base rates'!L$117)\n+($O641*'fnd base rates'!L$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D641*'fnd base rates'!M$107)\n+($E641*'fnd base rates'!M$108)\n+($F641*'fnd base rates'!M$109)\n+($G641*'fnd base rates'!M$110)\n+($H641*'fnd base rates'!M$111)\n+($I641*'fnd base rates'!M$112)\n+($J641*'fnd base rates'!M$113)\n+($K641*'fnd base rates'!M$114)\n+($M641*'fnd base rates'!M$116)\n+($N641*'fnd base rates'!M$117)\n+($O641*'fnd base rates'!M$118)\n+($P641*VLOOKUP($S641+12,rate_basefnd,13)))","v":0},9742.7664284360017,null,487049044,"487","049","044",1,1,9742.7664284360017,9743,0,9743,null,null,null,null,null,15016,141,15157,-5414,9743,0,9743]
[487,487049046,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D642","v":0},{"$f":"'fnd enro'!E642","v":0},{"$f":"'fnd enro'!F642","v":0},{"$f":"'fnd enro'!G642","v":0},{"$f":"'fnd enro'!H642","v":1},{"$f":"'fnd enro'!I642","v":0},{"$f":"'fnd enro'!J642","v":0},{"$f":"'fnd enro'!K642","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L642","v":0},{"$f":"'fnd enro'!M642+'fnd enro'!N642","v":0},{"$f":"'fnd enro'!O642","v":0},{"$f":"'fnd enro'!P642","v":0},{"$f":"'fnd enro'!Q642","v":1},{"$f":"'fnd enro'!S642","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R642)","v":2},null,{"$f":"(($D642*'fnd base rates'!C$107)\n+($E642*'fnd base rates'!C$108)\n+($F642*'fnd base rates'!C$109)\n+($G642*'fnd base rates'!C$110)\n+($H642*'fnd base rates'!C$111)\n+($I642*'fnd base rates'!C$112)\n+($J642*'fnd base rates'!C$113)\n+($K642*'fnd base rates'!C$114)\n+($M642*'fnd base rates'!C$116)\n+($N642*'fnd base rates'!C$117)\n+($O642*'fnd base rates'!C$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,3)))\n*$R642","v":616.99966009200011},{"$f":"(($D642*'fnd base rates'!D$107)\n+($E642*'fnd base rates'!D$108)\n+($F642*'fnd base rates'!D$109)\n+($G642*'fnd base rates'!D$110)\n+($H642*'fnd base rates'!D$111)\n+($I642*'fnd base rates'!D$112)\n+($J642*'fnd base rates'!D$113)\n+($K642*'fnd base rates'!D$114)\n+($M642*'fnd base rates'!D$116)\n+($N642*'fnd base rates'!D$117)\n+($O642*'fnd base rates'!D$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,4)))\n*$R642","v":1075.8790800000002},{"$f":"(($D642*'fnd base rates'!E$107)\n+($E642*'fnd base rates'!E$108)\n+($F642*'fnd base rates'!E$109)\n+($G642*'fnd base rates'!E$110)\n+($H642*'fnd base rates'!E$111)\n+($I642*'fnd base rates'!E$112)\n+($J642*'fnd base rates'!E$113)\n+($K642*'fnd base rates'!E$114)\n+($M642*'fnd base rates'!E$116)\n+($N642*'fnd base rates'!E$117)\n+($O642*'fnd base rates'!E$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,5)))\n*$R642","v":6303.9302370840005},{"$f":"(($D642*'fnd base rates'!F$107)\n+($E642*'fnd base rates'!F$108)\n+($F642*'fnd base rates'!F$109)\n+($G642*'fnd base rates'!F$110)\n+($H642*'fnd base rates'!F$111)\n+($I642*'fnd base rates'!F$112)\n+($J642*'fnd base rates'!F$113)\n+($K642*'fnd base rates'!F$114)\n+($M642*'fnd base rates'!F$116)\n+($N642*'fnd base rates'!F$117)\n+($O642*'fnd base rates'!F$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,6)))\n*$R642","v":1034.116622108},{"$f":"(($D642*'fnd base rates'!G$107)\n+($E642*'fnd base rates'!G$108)\n+($F642*'fnd base rates'!G$109)\n+($G642*'fnd base rates'!G$110)\n+($H642*'fnd base rates'!G$111)\n+($I642*'fnd base rates'!G$112)\n+($J642*'fnd base rates'!G$113)\n+($K642*'fnd base rates'!G$114)\n+($M642*'fnd base rates'!G$116)\n+($N642*'fnd base rates'!G$117)\n+($O642*'fnd base rates'!G$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,7)))\n*$R642","v":306.48765384800004},{"$f":"(($D642*'fnd base rates'!H$107)\n+($E642*'fnd base rates'!H$108)\n+($F642*'fnd base rates'!H$109)\n+($G642*'fnd base rates'!H$110)\n+($H642*'fnd base rates'!H$111)\n+($I642*'fnd base rates'!H$112)\n+($J642*'fnd base rates'!H$113)\n+($K642*'fnd base rates'!H$114)\n+($M642*'fnd base rates'!H$116)\n+($N642*'fnd base rates'!H$117)\n+($O642*'fnd base rates'!H$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,8)))","v":511.73706999999996},{"$f":"(($D642*'fnd base rates'!I$107)\n+($E642*'fnd base rates'!I$108)\n+($F642*'fnd base rates'!I$109)\n+($G642*'fnd base rates'!I$110)\n+($H642*'fnd base rates'!I$111)\n+($I642*'fnd base rates'!I$112)\n+($J642*'fnd base rates'!I$113)\n+($K642*'fnd base rates'!I$114)\n+($M642*'fnd base rates'!I$116)\n+($N642*'fnd base rates'!I$117)\n+($O642*'fnd base rates'!I$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,9)))\n*$R642","v":464.35172},{"$f":"(($D642*'fnd base rates'!J$107)\n+($E642*'fnd base rates'!J$108)\n+($F642*'fnd base rates'!J$109)\n+($G642*'fnd base rates'!J$110)\n+($H642*'fnd base rates'!J$111)\n+($I642*'fnd base rates'!J$112)\n+($J642*'fnd base rates'!J$113)\n+($K642*'fnd base rates'!J$114)\n+($M642*'fnd base rates'!J$116)\n+($N642*'fnd base rates'!J$117)\n+($O642*'fnd base rates'!J$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,10)))\n*$R642","v":826.98904000000005},{"$f":"(($D642*'fnd base rates'!K$107)\n+($E642*'fnd base rates'!K$108)\n+($F642*'fnd base rates'!K$109)\n+($G642*'fnd base rates'!K$110)\n+($H642*'fnd base rates'!K$111)\n+($I642*'fnd base rates'!K$112)\n+($J642*'fnd base rates'!K$113)\n+($K642*'fnd base rates'!K$114)\n+($M642*'fnd base rates'!K$116)\n+($N642*'fnd base rates'!K$117)\n+($O642*'fnd base rates'!K$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,11)))\n*$R642","v":1233.6108443040002},{"$f":"(($D642*'fnd base rates'!L$107)\n+($E642*'fnd base rates'!L$108)\n+($F642*'fnd base rates'!L$109)\n+($G642*'fnd base rates'!L$110)\n+($H642*'fnd base rates'!L$111)\n+($I642*'fnd base rates'!L$112)\n+($J642*'fnd base rates'!L$113)\n+($K642*'fnd base rates'!L$114)\n+($M642*'fnd base rates'!L$116)\n+($N642*'fnd base rates'!L$117)\n+($O642*'fnd base rates'!L$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,12)))","v":1614.8114209999999},{"$f":"(($D642*'fnd base rates'!M$107)\n+($E642*'fnd base rates'!M$108)\n+($F642*'fnd base rates'!M$109)\n+($G642*'fnd base rates'!M$110)\n+($H642*'fnd base rates'!M$111)\n+($I642*'fnd base rates'!M$112)\n+($J642*'fnd base rates'!M$113)\n+($K642*'fnd base rates'!M$114)\n+($M642*'fnd base rates'!M$116)\n+($N642*'fnd base rates'!M$117)\n+($O642*'fnd base rates'!M$118)\n+($P642*VLOOKUP($S642+12,rate_basefnd,13)))","v":0},13988.913348436001,null,487049046,"487","049","046",1,1,13988.913348436001,13989,0,13989,null,null,null,null,null,14082,-2,14080,-91,13989,0,13989]
[487,487049048,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D643","v":0},{"$f":"'fnd enro'!E643","v":0},{"$f":"'fnd enro'!F643","v":0},{"$f":"'fnd enro'!G643","v":0},{"$f":"'fnd enro'!H643","v":1},{"$f":"'fnd enro'!I643","v":0},{"$f":"'fnd enro'!J643","v":0},{"$f":"'fnd enro'!K643","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L643","v":0},{"$f":"'fnd enro'!M643+'fnd enro'!N643","v":0},{"$f":"'fnd enro'!O643","v":0},{"$f":"'fnd enro'!P643","v":0},{"$f":"'fnd enro'!Q643","v":0},{"$f":"'fnd enro'!S643","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R643)","v":3},null,{"$f":"(($D643*'fnd base rates'!C$107)\n+($E643*'fnd base rates'!C$108)\n+($F643*'fnd base rates'!C$109)\n+($G643*'fnd base rates'!C$110)\n+($H643*'fnd base rates'!C$111)\n+($I643*'fnd base rates'!C$112)\n+($J643*'fnd base rates'!C$113)\n+($K643*'fnd base rates'!C$114)\n+($M643*'fnd base rates'!C$116)\n+($N643*'fnd base rates'!C$117)\n+($O643*'fnd base rates'!C$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,3)))\n*$R643","v":558.75210009200009},{"$f":"(($D643*'fnd base rates'!D$107)\n+($E643*'fnd base rates'!D$108)\n+($F643*'fnd base rates'!D$109)\n+($G643*'fnd base rates'!D$110)\n+($H643*'fnd base rates'!D$111)\n+($I643*'fnd base rates'!D$112)\n+($J643*'fnd base rates'!D$113)\n+($K643*'fnd base rates'!D$114)\n+($M643*'fnd base rates'!D$116)\n+($N643*'fnd base rates'!D$117)\n+($O643*'fnd base rates'!D$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,4)))\n*$R643","v":799.92060000000015},{"$f":"(($D643*'fnd base rates'!E$107)\n+($E643*'fnd base rates'!E$108)\n+($F643*'fnd base rates'!E$109)\n+($G643*'fnd base rates'!E$110)\n+($H643*'fnd base rates'!E$111)\n+($I643*'fnd base rates'!E$112)\n+($J643*'fnd base rates'!E$113)\n+($K643*'fnd base rates'!E$114)\n+($M643*'fnd base rates'!E$116)\n+($N643*'fnd base rates'!E$117)\n+($O643*'fnd base rates'!E$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,5)))\n*$R643","v":3609.9833570840005},{"$f":"(($D643*'fnd base rates'!F$107)\n+($E643*'fnd base rates'!F$108)\n+($F643*'fnd base rates'!F$109)\n+($G643*'fnd base rates'!F$110)\n+($H643*'fnd base rates'!F$111)\n+($I643*'fnd base rates'!F$112)\n+($J643*'fnd base rates'!F$113)\n+($K643*'fnd base rates'!F$114)\n+($M643*'fnd base rates'!F$116)\n+($N643*'fnd base rates'!F$117)\n+($O643*'fnd base rates'!F$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,6)))\n*$R643","v":1034.116622108},{"$f":"(($D643*'fnd base rates'!G$107)\n+($E643*'fnd base rates'!G$108)\n+($F643*'fnd base rates'!G$109)\n+($G643*'fnd base rates'!G$110)\n+($H643*'fnd base rates'!G$111)\n+($I643*'fnd base rates'!G$112)\n+($J643*'fnd base rates'!G$113)\n+($K643*'fnd base rates'!G$114)\n+($M643*'fnd base rates'!G$116)\n+($N643*'fnd base rates'!G$117)\n+($O643*'fnd base rates'!G$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,7)))\n*$R643","v":175.78797384800001},{"$f":"(($D643*'fnd base rates'!H$107)\n+($E643*'fnd base rates'!H$108)\n+($F643*'fnd base rates'!H$109)\n+($G643*'fnd base rates'!H$110)\n+($H643*'fnd base rates'!H$111)\n+($I643*'fnd base rates'!H$112)\n+($J643*'fnd base rates'!H$113)\n+($K643*'fnd base rates'!H$114)\n+($M643*'fnd base rates'!H$116)\n+($N643*'fnd base rates'!H$117)\n+($O643*'fnd base rates'!H$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D643*'fnd base rates'!I$107)\n+($E643*'fnd base rates'!I$108)\n+($F643*'fnd base rates'!I$109)\n+($G643*'fnd base rates'!I$110)\n+($H643*'fnd base rates'!I$111)\n+($I643*'fnd base rates'!I$112)\n+($J643*'fnd base rates'!I$113)\n+($K643*'fnd base rates'!I$114)\n+($M643*'fnd base rates'!I$116)\n+($N643*'fnd base rates'!I$117)\n+($O643*'fnd base rates'!I$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,9)))\n*$R643","v":355.26912000000004},{"$f":"(($D643*'fnd base rates'!J$107)\n+($E643*'fnd base rates'!J$108)\n+($F643*'fnd base rates'!J$109)\n+($G643*'fnd base rates'!J$110)\n+($H643*'fnd base rates'!J$111)\n+($I643*'fnd base rates'!J$112)\n+($J643*'fnd base rates'!J$113)\n+($K643*'fnd base rates'!J$114)\n+($M643*'fnd base rates'!J$116)\n+($N643*'fnd base rates'!J$117)\n+($O643*'fnd base rates'!J$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,10)))\n*$R643","v":260.14732000000004},{"$f":"(($D643*'fnd base rates'!K$107)\n+($E643*'fnd base rates'!K$108)\n+($F643*'fnd base rates'!K$109)\n+($G643*'fnd base rates'!K$110)\n+($H643*'fnd base rates'!K$111)\n+($I643*'fnd base rates'!K$112)\n+($J643*'fnd base rates'!K$113)\n+($K643*'fnd base rates'!K$114)\n+($M643*'fnd base rates'!K$116)\n+($N643*'fnd base rates'!K$117)\n+($O643*'fnd base rates'!K$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,11)))\n*$R643","v":1233.6108443040002},{"$f":"(($D643*'fnd base rates'!L$107)\n+($E643*'fnd base rates'!L$108)\n+($F643*'fnd base rates'!L$109)\n+($G643*'fnd base rates'!L$110)\n+($H643*'fnd base rates'!L$111)\n+($I643*'fnd base rates'!L$112)\n+($J643*'fnd base rates'!L$113)\n+($K643*'fnd base rates'!L$114)\n+($M643*'fnd base rates'!L$116)\n+($N643*'fnd base rates'!L$117)\n+($O643*'fnd base rates'!L$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D643*'fnd base rates'!M$107)\n+($E643*'fnd base rates'!M$108)\n+($F643*'fnd base rates'!M$109)\n+($G643*'fnd base rates'!M$110)\n+($H643*'fnd base rates'!M$111)\n+($I643*'fnd base rates'!M$112)\n+($J643*'fnd base rates'!M$113)\n+($K643*'fnd base rates'!M$114)\n+($M643*'fnd base rates'!M$116)\n+($N643*'fnd base rates'!M$117)\n+($O643*'fnd base rates'!M$118)\n+($P643*VLOOKUP($S643+12,rate_basefnd,13)))","v":0},9742.7664284360017,null,487049048,"487","049","048",1,1,9742.7664284360017,9743,0,9743,null,null,null,null,null,9837,0,9837,-94,9743,0,9743]
[487,487049049,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D644","v":0},{"$f":"'fnd enro'!E644","v":0},{"$f":"'fnd enro'!F644","v":0},{"$f":"'fnd enro'!G644","v":0},{"$f":"'fnd enro'!H644","v":23},{"$f":"'fnd enro'!I644","v":30},{"$f":"'fnd enro'!J644","v":0},{"$f":"'fnd enro'!K644","v":2.0087000000000002},{"$f":"'fnd enro'!L644","v":0},{"$f":"'fnd enro'!M644+'fnd enro'!N644","v":0},{"$f":"'fnd enro'!O644","v":3},{"$f":"'fnd enro'!P644","v":0},{"$f":"'fnd enro'!Q644","v":34},{"$f":"'fnd enro'!S644","v":53},1.1080000000000001,{"$f":"VALUE('fnd enro'!R644)","v":7},null,{"$f":"(($D644*'fnd base rates'!C$107)\n+($E644*'fnd base rates'!C$108)\n+($F644*'fnd base rates'!C$109)\n+($G644*'fnd base rates'!C$110)\n+($H644*'fnd base rates'!C$111)\n+($I644*'fnd base rates'!C$112)\n+($J644*'fnd base rates'!C$113)\n+($K644*'fnd base rates'!C$114)\n+($M644*'fnd base rates'!C$116)\n+($N644*'fnd base rates'!C$117)\n+($O644*'fnd base rates'!C$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,3)))\n*$R644","v":32171.213944876003},{"$f":"(($D644*'fnd base rates'!D$107)\n+($E644*'fnd base rates'!D$108)\n+($F644*'fnd base rates'!D$109)\n+($G644*'fnd base rates'!D$110)\n+($H644*'fnd base rates'!D$111)\n+($I644*'fnd base rates'!D$112)\n+($J644*'fnd base rates'!D$113)\n+($K644*'fnd base rates'!D$114)\n+($M644*'fnd base rates'!D$116)\n+($N644*'fnd base rates'!D$117)\n+($O644*'fnd base rates'!D$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,4)))\n*$R644","v":53557.15224000001},{"$f":"(($D644*'fnd base rates'!E$107)\n+($E644*'fnd base rates'!E$108)\n+($F644*'fnd base rates'!E$109)\n+($G644*'fnd base rates'!E$110)\n+($H644*'fnd base rates'!E$111)\n+($I644*'fnd base rates'!E$112)\n+($J644*'fnd base rates'!E$113)\n+($K644*'fnd base rates'!E$114)\n+($M644*'fnd base rates'!E$116)\n+($N644*'fnd base rates'!E$117)\n+($O644*'fnd base rates'!E$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,5)))\n*$R644","v":344308.52840545209},{"$f":"(($D644*'fnd base rates'!F$107)\n+($E644*'fnd base rates'!F$108)\n+($F644*'fnd base rates'!F$109)\n+($G644*'fnd base rates'!F$110)\n+($H644*'fnd base rates'!F$111)\n+($I644*'fnd base rates'!F$112)\n+($J644*'fnd base rates'!F$113)\n+($K644*'fnd base rates'!F$114)\n+($M644*'fnd base rates'!F$116)\n+($N644*'fnd base rates'!F$117)\n+($O644*'fnd base rates'!F$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,6)))\n*$R644","v":51964.731651724003},{"$f":"(($D644*'fnd base rates'!G$107)\n+($E644*'fnd base rates'!G$108)\n+($F644*'fnd base rates'!G$109)\n+($G644*'fnd base rates'!G$110)\n+($H644*'fnd base rates'!G$111)\n+($I644*'fnd base rates'!G$112)\n+($J644*'fnd base rates'!G$113)\n+($K644*'fnd base rates'!G$114)\n+($M644*'fnd base rates'!G$116)\n+($N644*'fnd base rates'!G$117)\n+($O644*'fnd base rates'!G$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,7)))\n*$R644","v":14354.583773943999},{"$f":"(($D644*'fnd base rates'!H$107)\n+($E644*'fnd base rates'!H$108)\n+($F644*'fnd base rates'!H$109)\n+($G644*'fnd base rates'!H$110)\n+($H644*'fnd base rates'!H$111)\n+($I644*'fnd base rates'!H$112)\n+($J644*'fnd base rates'!H$113)\n+($K644*'fnd base rates'!H$114)\n+($M644*'fnd base rates'!H$116)\n+($N644*'fnd base rates'!H$117)\n+($O644*'fnd base rates'!H$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,8)))","v":35843.414710000005},{"$f":"(($D644*'fnd base rates'!I$107)\n+($E644*'fnd base rates'!I$108)\n+($F644*'fnd base rates'!I$109)\n+($G644*'fnd base rates'!I$110)\n+($H644*'fnd base rates'!I$111)\n+($I644*'fnd base rates'!I$112)\n+($J644*'fnd base rates'!I$113)\n+($K644*'fnd base rates'!I$114)\n+($M644*'fnd base rates'!I$116)\n+($N644*'fnd base rates'!I$117)\n+($O644*'fnd base rates'!I$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,9)))\n*$R644","v":25962.079840000002},{"$f":"(($D644*'fnd base rates'!J$107)\n+($E644*'fnd base rates'!J$108)\n+($F644*'fnd base rates'!J$109)\n+($G644*'fnd base rates'!J$110)\n+($H644*'fnd base rates'!J$111)\n+($I644*'fnd base rates'!J$112)\n+($J644*'fnd base rates'!J$113)\n+($K644*'fnd base rates'!J$114)\n+($M644*'fnd base rates'!J$116)\n+($N644*'fnd base rates'!J$117)\n+($O644*'fnd base rates'!J$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,10)))\n*$R644","v":45837.195480000002},{"$f":"(($D644*'fnd base rates'!K$107)\n+($E644*'fnd base rates'!K$108)\n+($F644*'fnd base rates'!K$109)\n+($G644*'fnd base rates'!K$110)\n+($H644*'fnd base rates'!K$111)\n+($I644*'fnd base rates'!K$112)\n+($J644*'fnd base rates'!K$113)\n+($K644*'fnd base rates'!K$114)\n+($M644*'fnd base rates'!K$116)\n+($N644*'fnd base rates'!K$117)\n+($O644*'fnd base rates'!K$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,11)))\n*$R644","v":65333.376188111994},{"$f":"(($D644*'fnd base rates'!L$107)\n+($E644*'fnd base rates'!L$108)\n+($F644*'fnd base rates'!L$109)\n+($G644*'fnd base rates'!L$110)\n+($H644*'fnd base rates'!L$111)\n+($I644*'fnd base rates'!L$112)\n+($J644*'fnd base rates'!L$113)\n+($K644*'fnd base rates'!L$114)\n+($M644*'fnd base rates'!L$116)\n+($N644*'fnd base rates'!L$117)\n+($O644*'fnd base rates'!L$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,12)))","v":77524.695313000004},{"$f":"(($D644*'fnd base rates'!M$107)\n+($E644*'fnd base rates'!M$108)\n+($F644*'fnd base rates'!M$109)\n+($G644*'fnd base rates'!M$110)\n+($H644*'fnd base rates'!M$111)\n+($I644*'fnd base rates'!M$112)\n+($J644*'fnd base rates'!M$113)\n+($K644*'fnd base rates'!M$114)\n+($M644*'fnd base rates'!M$116)\n+($N644*'fnd base rates'!M$117)\n+($O644*'fnd base rates'!M$118)\n+($P644*VLOOKUP($S644+12,rate_basefnd,13)))","v":0},746856.97154710814,null,487049049,"487","049","049",1,53,746856.97154710814,14092,0,14092,null,null,null,null,null,14258,35,14293,-201,14092,0,14092]
[487,487049057,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D645","v":0},{"$f":"'fnd enro'!E645","v":0},{"$f":"'fnd enro'!F645","v":0},{"$f":"'fnd enro'!G645","v":0},{"$f":"'fnd enro'!H645","v":1},{"$f":"'fnd enro'!I645","v":3},{"$f":"'fnd enro'!J645","v":0},{"$f":"'fnd enro'!K645","v":0.15160000000000001},{"$f":"'fnd enro'!L645","v":0},{"$f":"'fnd enro'!M645+'fnd enro'!N645","v":0},{"$f":"'fnd enro'!O645","v":0},{"$f":"'fnd enro'!P645","v":0},{"$f":"'fnd enro'!Q645","v":1},{"$f":"'fnd enro'!S645","v":4},1.1080000000000001,{"$f":"VALUE('fnd enro'!R645)","v":10},null,{"$f":"(($D645*'fnd base rates'!C$107)\n+($E645*'fnd base rates'!C$108)\n+($F645*'fnd base rates'!C$109)\n+($G645*'fnd base rates'!C$110)\n+($H645*'fnd base rates'!C$111)\n+($I645*'fnd base rates'!C$112)\n+($J645*'fnd base rates'!C$113)\n+($K645*'fnd base rates'!C$114)\n+($M645*'fnd base rates'!C$116)\n+($N645*'fnd base rates'!C$117)\n+($O645*'fnd base rates'!C$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,3)))\n*$R645","v":2305.4107203680001},{"$f":"(($D645*'fnd base rates'!D$107)\n+($E645*'fnd base rates'!D$108)\n+($F645*'fnd base rates'!D$109)\n+($G645*'fnd base rates'!D$110)\n+($H645*'fnd base rates'!D$111)\n+($I645*'fnd base rates'!D$112)\n+($J645*'fnd base rates'!D$113)\n+($K645*'fnd base rates'!D$114)\n+($M645*'fnd base rates'!D$116)\n+($N645*'fnd base rates'!D$117)\n+($O645*'fnd base rates'!D$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,4)))\n*$R645","v":3533.2568800000004},{"$f":"(($D645*'fnd base rates'!E$107)\n+($E645*'fnd base rates'!E$108)\n+($F645*'fnd base rates'!E$109)\n+($G645*'fnd base rates'!E$110)\n+($H645*'fnd base rates'!E$111)\n+($I645*'fnd base rates'!E$112)\n+($J645*'fnd base rates'!E$113)\n+($K645*'fnd base rates'!E$114)\n+($M645*'fnd base rates'!E$116)\n+($N645*'fnd base rates'!E$117)\n+($O645*'fnd base rates'!E$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,5)))\n*$R645","v":22252.973268336002},{"$f":"(($D645*'fnd base rates'!F$107)\n+($E645*'fnd base rates'!F$108)\n+($F645*'fnd base rates'!F$109)\n+($G645*'fnd base rates'!F$110)\n+($H645*'fnd base rates'!F$111)\n+($I645*'fnd base rates'!F$112)\n+($J645*'fnd base rates'!F$113)\n+($K645*'fnd base rates'!F$114)\n+($M645*'fnd base rates'!F$116)\n+($N645*'fnd base rates'!F$117)\n+($O645*'fnd base rates'!F$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,6)))\n*$R645","v":3796.1886084320004},{"$f":"(($D645*'fnd base rates'!G$107)\n+($E645*'fnd base rates'!G$108)\n+($F645*'fnd base rates'!G$109)\n+($G645*'fnd base rates'!G$110)\n+($H645*'fnd base rates'!G$111)\n+($I645*'fnd base rates'!G$112)\n+($J645*'fnd base rates'!G$113)\n+($K645*'fnd base rates'!G$114)\n+($M645*'fnd base rates'!G$116)\n+($N645*'fnd base rates'!G$117)\n+($O645*'fnd base rates'!G$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,7)))\n*$R645","v":846.80409539200002},{"$f":"(($D645*'fnd base rates'!H$107)\n+($E645*'fnd base rates'!H$108)\n+($F645*'fnd base rates'!H$109)\n+($G645*'fnd base rates'!H$110)\n+($H645*'fnd base rates'!H$111)\n+($I645*'fnd base rates'!H$112)\n+($J645*'fnd base rates'!H$113)\n+($K645*'fnd base rates'!H$114)\n+($M645*'fnd base rates'!H$116)\n+($N645*'fnd base rates'!H$117)\n+($O645*'fnd base rates'!H$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,8)))","v":2858.9282800000001},{"$f":"(($D645*'fnd base rates'!I$107)\n+($E645*'fnd base rates'!I$108)\n+($F645*'fnd base rates'!I$109)\n+($G645*'fnd base rates'!I$110)\n+($H645*'fnd base rates'!I$111)\n+($I645*'fnd base rates'!I$112)\n+($J645*'fnd base rates'!I$113)\n+($K645*'fnd base rates'!I$114)\n+($M645*'fnd base rates'!I$116)\n+($N645*'fnd base rates'!I$117)\n+($O645*'fnd base rates'!I$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,9)))\n*$R645","v":1823.14752},{"$f":"(($D645*'fnd base rates'!J$107)\n+($E645*'fnd base rates'!J$108)\n+($F645*'fnd base rates'!J$109)\n+($G645*'fnd base rates'!J$110)\n+($H645*'fnd base rates'!J$111)\n+($I645*'fnd base rates'!J$112)\n+($J645*'fnd base rates'!J$113)\n+($K645*'fnd base rates'!J$114)\n+($M645*'fnd base rates'!J$116)\n+($N645*'fnd base rates'!J$117)\n+($O645*'fnd base rates'!J$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,10)))\n*$R645","v":2744.9813600000002},{"$f":"(($D645*'fnd base rates'!K$107)\n+($E645*'fnd base rates'!K$108)\n+($F645*'fnd base rates'!K$109)\n+($G645*'fnd base rates'!K$110)\n+($H645*'fnd base rates'!K$111)\n+($I645*'fnd base rates'!K$112)\n+($J645*'fnd base rates'!K$113)\n+($K645*'fnd base rates'!K$114)\n+($M645*'fnd base rates'!K$116)\n+($N645*'fnd base rates'!K$117)\n+($O645*'fnd base rates'!K$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,11)))\n*$R645","v":4833.7594172160007},{"$f":"(($D645*'fnd base rates'!L$107)\n+($E645*'fnd base rates'!L$108)\n+($F645*'fnd base rates'!L$109)\n+($G645*'fnd base rates'!L$110)\n+($H645*'fnd base rates'!L$111)\n+($I645*'fnd base rates'!L$112)\n+($J645*'fnd base rates'!L$113)\n+($K645*'fnd base rates'!L$114)\n+($M645*'fnd base rates'!L$116)\n+($N645*'fnd base rates'!L$117)\n+($O645*'fnd base rates'!L$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,12)))","v":5049.6156839999994},{"$f":"(($D645*'fnd base rates'!M$107)\n+($E645*'fnd base rates'!M$108)\n+($F645*'fnd base rates'!M$109)\n+($G645*'fnd base rates'!M$110)\n+($H645*'fnd base rates'!M$111)\n+($I645*'fnd base rates'!M$112)\n+($J645*'fnd base rates'!M$113)\n+($K645*'fnd base rates'!M$114)\n+($M645*'fnd base rates'!M$116)\n+($N645*'fnd base rates'!M$117)\n+($O645*'fnd base rates'!M$118)\n+($P645*VLOOKUP($S645+12,rate_basefnd,13)))","v":0},50045.065833743996,null,487049057,"487","049","057",1,4,50045.065833743996,12511,0,12511,null,null,null,null,null,13894,71,13965,-1454,12511,0,12511]
[487,487049093,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D646","v":0},{"$f":"'fnd enro'!E646","v":0},{"$f":"'fnd enro'!F646","v":0},{"$f":"'fnd enro'!G646","v":0},{"$f":"'fnd enro'!H646","v":17},{"$f":"'fnd enro'!I646","v":30},{"$f":"'fnd enro'!J646","v":0},{"$f":"'fnd enro'!K646","v":1.7813000000000001},{"$f":"'fnd enro'!L646","v":0},{"$f":"'fnd enro'!M646+'fnd enro'!N646","v":0},{"$f":"'fnd enro'!O646","v":0},{"$f":"'fnd enro'!P646","v":0},{"$f":"'fnd enro'!Q646","v":10},{"$f":"'fnd enro'!S646","v":47},1.1080000000000001,{"$f":"VALUE('fnd enro'!R646)","v":10},null,{"$f":"(($D646*'fnd base rates'!C$107)\n+($E646*'fnd base rates'!C$108)\n+($F646*'fnd base rates'!C$109)\n+($G646*'fnd base rates'!C$110)\n+($H646*'fnd base rates'!C$111)\n+($I646*'fnd base rates'!C$112)\n+($J646*'fnd base rates'!C$113)\n+($K646*'fnd base rates'!C$114)\n+($M646*'fnd base rates'!C$116)\n+($N646*'fnd base rates'!C$117)\n+($O646*'fnd base rates'!C$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,3)))\n*$R646","v":26965.371904324005},{"$f":"(($D646*'fnd base rates'!D$107)\n+($E646*'fnd base rates'!D$108)\n+($F646*'fnd base rates'!D$109)\n+($G646*'fnd base rates'!D$110)\n+($H646*'fnd base rates'!D$111)\n+($I646*'fnd base rates'!D$112)\n+($J646*'fnd base rates'!D$113)\n+($K646*'fnd base rates'!D$114)\n+($M646*'fnd base rates'!D$116)\n+($N646*'fnd base rates'!D$117)\n+($O646*'fnd base rates'!D$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,4)))\n*$R646","v":40932.013000000006},{"$f":"(($D646*'fnd base rates'!E$107)\n+($E646*'fnd base rates'!E$108)\n+($F646*'fnd base rates'!E$109)\n+($G646*'fnd base rates'!E$110)\n+($H646*'fnd base rates'!E$111)\n+($I646*'fnd base rates'!E$112)\n+($J646*'fnd base rates'!E$113)\n+($K646*'fnd base rates'!E$114)\n+($M646*'fnd base rates'!E$116)\n+($N646*'fnd base rates'!E$117)\n+($O646*'fnd base rates'!E$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,5)))\n*$R646","v":247799.61618294803},{"$f":"(($D646*'fnd base rates'!F$107)\n+($E646*'fnd base rates'!F$108)\n+($F646*'fnd base rates'!F$109)\n+($G646*'fnd base rates'!F$110)\n+($H646*'fnd base rates'!F$111)\n+($I646*'fnd base rates'!F$112)\n+($J646*'fnd base rates'!F$113)\n+($K646*'fnd base rates'!F$114)\n+($M646*'fnd base rates'!F$116)\n+($N646*'fnd base rates'!F$117)\n+($O646*'fnd base rates'!F$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,6)))\n*$R646","v":45200.702439076005},{"$f":"(($D646*'fnd base rates'!G$107)\n+($E646*'fnd base rates'!G$108)\n+($F646*'fnd base rates'!G$109)\n+($G646*'fnd base rates'!G$110)\n+($H646*'fnd base rates'!G$111)\n+($I646*'fnd base rates'!G$112)\n+($J646*'fnd base rates'!G$113)\n+($K646*'fnd base rates'!G$114)\n+($M646*'fnd base rates'!G$116)\n+($N646*'fnd base rates'!G$117)\n+($O646*'fnd base rates'!G$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,7)))\n*$R646","v":9698.5567708560029},{"$f":"(($D646*'fnd base rates'!H$107)\n+($E646*'fnd base rates'!H$108)\n+($F646*'fnd base rates'!H$109)\n+($G646*'fnd base rates'!H$110)\n+($H646*'fnd base rates'!H$111)\n+($I646*'fnd base rates'!H$112)\n+($J646*'fnd base rates'!H$113)\n+($K646*'fnd base rates'!H$114)\n+($M646*'fnd base rates'!H$116)\n+($N646*'fnd base rates'!H$117)\n+($O646*'fnd base rates'!H$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,8)))","v":32044.882289999998},{"$f":"(($D646*'fnd base rates'!I$107)\n+($E646*'fnd base rates'!I$108)\n+($F646*'fnd base rates'!I$109)\n+($G646*'fnd base rates'!I$110)\n+($H646*'fnd base rates'!I$111)\n+($I646*'fnd base rates'!I$112)\n+($J646*'fnd base rates'!I$113)\n+($K646*'fnd base rates'!I$114)\n+($M646*'fnd base rates'!I$116)\n+($N646*'fnd base rates'!I$117)\n+($O646*'fnd base rates'!I$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,9)))\n*$R646","v":20718.359039999999},{"$f":"(($D646*'fnd base rates'!J$107)\n+($E646*'fnd base rates'!J$108)\n+($F646*'fnd base rates'!J$109)\n+($G646*'fnd base rates'!J$110)\n+($H646*'fnd base rates'!J$111)\n+($I646*'fnd base rates'!J$112)\n+($J646*'fnd base rates'!J$113)\n+($K646*'fnd base rates'!J$114)\n+($M646*'fnd base rates'!J$116)\n+($N646*'fnd base rates'!J$117)\n+($O646*'fnd base rates'!J$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,10)))\n*$R646","v":29270.844840000002},{"$f":"(($D646*'fnd base rates'!K$107)\n+($E646*'fnd base rates'!K$108)\n+($F646*'fnd base rates'!K$109)\n+($G646*'fnd base rates'!K$110)\n+($H646*'fnd base rates'!K$111)\n+($I646*'fnd base rates'!K$112)\n+($J646*'fnd base rates'!K$113)\n+($K646*'fnd base rates'!K$114)\n+($M646*'fnd base rates'!K$116)\n+($N646*'fnd base rates'!K$117)\n+($O646*'fnd base rates'!K$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,11)))\n*$R646","v":56972.870082287998},{"$f":"(($D646*'fnd base rates'!L$107)\n+($E646*'fnd base rates'!L$108)\n+($F646*'fnd base rates'!L$109)\n+($G646*'fnd base rates'!L$110)\n+($H646*'fnd base rates'!L$111)\n+($I646*'fnd base rates'!L$112)\n+($J646*'fnd base rates'!L$113)\n+($K646*'fnd base rates'!L$114)\n+($M646*'fnd base rates'!L$116)\n+($N646*'fnd base rates'!L$117)\n+($O646*'fnd base rates'!L$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,12)))","v":59046.806786999994},{"$f":"(($D646*'fnd base rates'!M$107)\n+($E646*'fnd base rates'!M$108)\n+($F646*'fnd base rates'!M$109)\n+($G646*'fnd base rates'!M$110)\n+($H646*'fnd base rates'!M$111)\n+($I646*'fnd base rates'!M$112)\n+($J646*'fnd base rates'!M$113)\n+($K646*'fnd base rates'!M$114)\n+($M646*'fnd base rates'!M$116)\n+($N646*'fnd base rates'!M$117)\n+($O646*'fnd base rates'!M$118)\n+($P646*VLOOKUP($S646+12,rate_basefnd,13)))","v":0},568650.02333649213,null,487049093,"487","049","093",1,47,568650.02333649213,12099,0,12099,null,null,null,null,null,14166,66,14232,-2133,12099,0,12099]
[487,487049095,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D647","v":0},{"$f":"'fnd enro'!E647","v":0},{"$f":"'fnd enro'!F647","v":0},{"$f":"'fnd enro'!G647","v":0},{"$f":"'fnd enro'!H647","v":1},{"$f":"'fnd enro'!I647","v":0},{"$f":"'fnd enro'!J647","v":0},{"$f":"'fnd enro'!K647","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L647","v":0},{"$f":"'fnd enro'!M647+'fnd enro'!N647","v":0},{"$f":"'fnd enro'!O647","v":0},{"$f":"'fnd enro'!P647","v":0},{"$f":"'fnd enro'!Q647","v":1},{"$f":"'fnd enro'!S647","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R647)","v":10},null,{"$f":"(($D647*'fnd base rates'!C$107)\n+($E647*'fnd base rates'!C$108)\n+($F647*'fnd base rates'!C$109)\n+($G647*'fnd base rates'!C$110)\n+($H647*'fnd base rates'!C$111)\n+($I647*'fnd base rates'!C$112)\n+($J647*'fnd base rates'!C$113)\n+($K647*'fnd base rates'!C$114)\n+($M647*'fnd base rates'!C$116)\n+($N647*'fnd base rates'!C$117)\n+($O647*'fnd base rates'!C$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,3)))\n*$R647","v":629.15442009200001},{"$f":"(($D647*'fnd base rates'!D$107)\n+($E647*'fnd base rates'!D$108)\n+($F647*'fnd base rates'!D$109)\n+($G647*'fnd base rates'!D$110)\n+($H647*'fnd base rates'!D$111)\n+($I647*'fnd base rates'!D$112)\n+($J647*'fnd base rates'!D$113)\n+($K647*'fnd base rates'!D$114)\n+($M647*'fnd base rates'!D$116)\n+($N647*'fnd base rates'!D$117)\n+($O647*'fnd base rates'!D$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,4)))\n*$R647","v":1133.4950800000001},{"$f":"(($D647*'fnd base rates'!E$107)\n+($E647*'fnd base rates'!E$108)\n+($F647*'fnd base rates'!E$109)\n+($G647*'fnd base rates'!E$110)\n+($H647*'fnd base rates'!E$111)\n+($I647*'fnd base rates'!E$112)\n+($J647*'fnd base rates'!E$113)\n+($K647*'fnd base rates'!E$114)\n+($M647*'fnd base rates'!E$116)\n+($N647*'fnd base rates'!E$117)\n+($O647*'fnd base rates'!E$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,5)))\n*$R647","v":6866.3510370840004},{"$f":"(($D647*'fnd base rates'!F$107)\n+($E647*'fnd base rates'!F$108)\n+($F647*'fnd base rates'!F$109)\n+($G647*'fnd base rates'!F$110)\n+($H647*'fnd base rates'!F$111)\n+($I647*'fnd base rates'!F$112)\n+($J647*'fnd base rates'!F$113)\n+($K647*'fnd base rates'!F$114)\n+($M647*'fnd base rates'!F$116)\n+($N647*'fnd base rates'!F$117)\n+($O647*'fnd base rates'!F$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,6)))\n*$R647","v":1034.116622108},{"$f":"(($D647*'fnd base rates'!G$107)\n+($E647*'fnd base rates'!G$108)\n+($F647*'fnd base rates'!G$109)\n+($G647*'fnd base rates'!G$110)\n+($H647*'fnd base rates'!G$111)\n+($I647*'fnd base rates'!G$112)\n+($J647*'fnd base rates'!G$113)\n+($K647*'fnd base rates'!G$114)\n+($M647*'fnd base rates'!G$116)\n+($N647*'fnd base rates'!G$117)\n+($O647*'fnd base rates'!G$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,7)))\n*$R647","v":333.76661384800002},{"$f":"(($D647*'fnd base rates'!H$107)\n+($E647*'fnd base rates'!H$108)\n+($F647*'fnd base rates'!H$109)\n+($G647*'fnd base rates'!H$110)\n+($H647*'fnd base rates'!H$111)\n+($I647*'fnd base rates'!H$112)\n+($J647*'fnd base rates'!H$113)\n+($K647*'fnd base rates'!H$114)\n+($M647*'fnd base rates'!H$116)\n+($N647*'fnd base rates'!H$117)\n+($O647*'fnd base rates'!H$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D647*'fnd base rates'!I$107)\n+($E647*'fnd base rates'!I$108)\n+($F647*'fnd base rates'!I$109)\n+($G647*'fnd base rates'!I$110)\n+($H647*'fnd base rates'!I$111)\n+($I647*'fnd base rates'!I$112)\n+($J647*'fnd base rates'!I$113)\n+($K647*'fnd base rates'!I$114)\n+($M647*'fnd base rates'!I$116)\n+($N647*'fnd base rates'!I$117)\n+($O647*'fnd base rates'!I$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,9)))\n*$R647","v":487.13220000000001},{"$f":"(($D647*'fnd base rates'!J$107)\n+($E647*'fnd base rates'!J$108)\n+($F647*'fnd base rates'!J$109)\n+($G647*'fnd base rates'!J$110)\n+($H647*'fnd base rates'!J$111)\n+($I647*'fnd base rates'!J$112)\n+($J647*'fnd base rates'!J$113)\n+($K647*'fnd base rates'!J$114)\n+($M647*'fnd base rates'!J$116)\n+($N647*'fnd base rates'!J$117)\n+($O647*'fnd base rates'!J$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,10)))\n*$R647","v":945.33452},{"$f":"(($D647*'fnd base rates'!K$107)\n+($E647*'fnd base rates'!K$108)\n+($F647*'fnd base rates'!K$109)\n+($G647*'fnd base rates'!K$110)\n+($H647*'fnd base rates'!K$111)\n+($I647*'fnd base rates'!K$112)\n+($J647*'fnd base rates'!K$113)\n+($K647*'fnd base rates'!K$114)\n+($M647*'fnd base rates'!K$116)\n+($N647*'fnd base rates'!K$117)\n+($O647*'fnd base rates'!K$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,11)))\n*$R647","v":1233.6108443040002},{"$f":"(($D647*'fnd base rates'!L$107)\n+($E647*'fnd base rates'!L$108)\n+($F647*'fnd base rates'!L$109)\n+($G647*'fnd base rates'!L$110)\n+($H647*'fnd base rates'!L$111)\n+($I647*'fnd base rates'!L$112)\n+($J647*'fnd base rates'!L$113)\n+($K647*'fnd base rates'!L$114)\n+($M647*'fnd base rates'!L$116)\n+($N647*'fnd base rates'!L$117)\n+($O647*'fnd base rates'!L$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,12)))","v":1696.931421},{"$f":"(($D647*'fnd base rates'!M$107)\n+($E647*'fnd base rates'!M$108)\n+($F647*'fnd base rates'!M$109)\n+($G647*'fnd base rates'!M$110)\n+($H647*'fnd base rates'!M$111)\n+($I647*'fnd base rates'!M$112)\n+($J647*'fnd base rates'!M$113)\n+($K647*'fnd base rates'!M$114)\n+($M647*'fnd base rates'!M$116)\n+($N647*'fnd base rates'!M$117)\n+($O647*'fnd base rates'!M$118)\n+($P647*VLOOKUP($S647+12,rate_basefnd,13)))","v":0},14875.409828435999,null,487049095,"487","049","095",1,1,14875.409828435999,14875,0,14875,null,null,null,null,null,15006,112,15118,-243,14875,0,14875]
[487,487049128,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D648","v":0},{"$f":"'fnd enro'!E648","v":0},{"$f":"'fnd enro'!F648","v":0},{"$f":"'fnd enro'!G648","v":0},{"$f":"'fnd enro'!H648","v":0},{"$f":"'fnd enro'!I648","v":1},{"$f":"'fnd enro'!J648","v":0},{"$f":"'fnd enro'!K648","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L648","v":0},{"$f":"'fnd enro'!M648+'fnd enro'!N648","v":0},{"$f":"'fnd enro'!O648","v":0},{"$f":"'fnd enro'!P648","v":0},{"$f":"'fnd enro'!Q648","v":0},{"$f":"'fnd enro'!S648","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R648)","v":9},null,{"$f":"(($D648*'fnd base rates'!C$107)\n+($E648*'fnd base rates'!C$108)\n+($F648*'fnd base rates'!C$109)\n+($G648*'fnd base rates'!C$110)\n+($H648*'fnd base rates'!C$111)\n+($I648*'fnd base rates'!C$112)\n+($J648*'fnd base rates'!C$113)\n+($K648*'fnd base rates'!C$114)\n+($M648*'fnd base rates'!C$116)\n+($N648*'fnd base rates'!C$117)\n+($O648*'fnd base rates'!C$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,3)))\n*$R648","v":558.75210009200009},{"$f":"(($D648*'fnd base rates'!D$107)\n+($E648*'fnd base rates'!D$108)\n+($F648*'fnd base rates'!D$109)\n+($G648*'fnd base rates'!D$110)\n+($H648*'fnd base rates'!D$111)\n+($I648*'fnd base rates'!D$112)\n+($J648*'fnd base rates'!D$113)\n+($K648*'fnd base rates'!D$114)\n+($M648*'fnd base rates'!D$116)\n+($N648*'fnd base rates'!D$117)\n+($O648*'fnd base rates'!D$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,4)))\n*$R648","v":799.92060000000015},{"$f":"(($D648*'fnd base rates'!E$107)\n+($E648*'fnd base rates'!E$108)\n+($F648*'fnd base rates'!E$109)\n+($G648*'fnd base rates'!E$110)\n+($H648*'fnd base rates'!E$111)\n+($I648*'fnd base rates'!E$112)\n+($J648*'fnd base rates'!E$113)\n+($K648*'fnd base rates'!E$114)\n+($M648*'fnd base rates'!E$116)\n+($N648*'fnd base rates'!E$117)\n+($O648*'fnd base rates'!E$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,5)))\n*$R648","v":5128.8740770840004},{"$f":"(($D648*'fnd base rates'!F$107)\n+($E648*'fnd base rates'!F$108)\n+($F648*'fnd base rates'!F$109)\n+($G648*'fnd base rates'!F$110)\n+($H648*'fnd base rates'!F$111)\n+($I648*'fnd base rates'!F$112)\n+($J648*'fnd base rates'!F$113)\n+($K648*'fnd base rates'!F$114)\n+($M648*'fnd base rates'!F$116)\n+($N648*'fnd base rates'!F$117)\n+($O648*'fnd base rates'!F$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,6)))\n*$R648","v":920.69066210800008},{"$f":"(($D648*'fnd base rates'!G$107)\n+($E648*'fnd base rates'!G$108)\n+($F648*'fnd base rates'!G$109)\n+($G648*'fnd base rates'!G$110)\n+($H648*'fnd base rates'!G$111)\n+($I648*'fnd base rates'!G$112)\n+($J648*'fnd base rates'!G$113)\n+($K648*'fnd base rates'!G$114)\n+($M648*'fnd base rates'!G$116)\n+($N648*'fnd base rates'!G$117)\n+($O648*'fnd base rates'!G$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,7)))\n*$R648","v":171.01249384799999},{"$f":"(($D648*'fnd base rates'!H$107)\n+($E648*'fnd base rates'!H$108)\n+($F648*'fnd base rates'!H$109)\n+($G648*'fnd base rates'!H$110)\n+($H648*'fnd base rates'!H$111)\n+($I648*'fnd base rates'!H$112)\n+($J648*'fnd base rates'!H$113)\n+($K648*'fnd base rates'!H$114)\n+($M648*'fnd base rates'!H$116)\n+($N648*'fnd base rates'!H$117)\n+($O648*'fnd base rates'!H$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D648*'fnd base rates'!I$107)\n+($E648*'fnd base rates'!I$108)\n+($F648*'fnd base rates'!I$109)\n+($G648*'fnd base rates'!I$110)\n+($H648*'fnd base rates'!I$111)\n+($I648*'fnd base rates'!I$112)\n+($J648*'fnd base rates'!I$113)\n+($K648*'fnd base rates'!I$114)\n+($M648*'fnd base rates'!I$116)\n+($N648*'fnd base rates'!I$117)\n+($O648*'fnd base rates'!I$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,9)))\n*$R648","v":445.33844000000005},{"$f":"(($D648*'fnd base rates'!J$107)\n+($E648*'fnd base rates'!J$108)\n+($F648*'fnd base rates'!J$109)\n+($G648*'fnd base rates'!J$110)\n+($H648*'fnd base rates'!J$111)\n+($I648*'fnd base rates'!J$112)\n+($J648*'fnd base rates'!J$113)\n+($K648*'fnd base rates'!J$114)\n+($M648*'fnd base rates'!J$116)\n+($N648*'fnd base rates'!J$117)\n+($O648*'fnd base rates'!J$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,10)))\n*$R648","v":599.88228000000004},{"$f":"(($D648*'fnd base rates'!K$107)\n+($E648*'fnd base rates'!K$108)\n+($F648*'fnd base rates'!K$109)\n+($G648*'fnd base rates'!K$110)\n+($H648*'fnd base rates'!K$111)\n+($I648*'fnd base rates'!K$112)\n+($J648*'fnd base rates'!K$113)\n+($K648*'fnd base rates'!K$114)\n+($M648*'fnd base rates'!K$116)\n+($N648*'fnd base rates'!K$117)\n+($O648*'fnd base rates'!K$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,11)))\n*$R648","v":1200.049524304},{"$f":"(($D648*'fnd base rates'!L$107)\n+($E648*'fnd base rates'!L$108)\n+($F648*'fnd base rates'!L$109)\n+($G648*'fnd base rates'!L$110)\n+($H648*'fnd base rates'!L$111)\n+($I648*'fnd base rates'!L$112)\n+($J648*'fnd base rates'!L$113)\n+($K648*'fnd base rates'!L$114)\n+($M648*'fnd base rates'!L$116)\n+($N648*'fnd base rates'!L$117)\n+($O648*'fnd base rates'!L$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D648*'fnd base rates'!M$107)\n+($E648*'fnd base rates'!M$108)\n+($F648*'fnd base rates'!M$109)\n+($G648*'fnd base rates'!M$110)\n+($H648*'fnd base rates'!M$111)\n+($I648*'fnd base rates'!M$112)\n+($J648*'fnd base rates'!M$113)\n+($K648*'fnd base rates'!M$114)\n+($M648*'fnd base rates'!M$116)\n+($N648*'fnd base rates'!M$117)\n+($O648*'fnd base rates'!M$118)\n+($P648*VLOOKUP($S648+12,rate_basefnd,13)))","v":0},11723.218668436,null,487049128,"487","049","128",1,1,11723.218668436,11723,0,11723,null,null,null,null,null,16954,82,17036,-5313,11723,0,11723]
[487,487049149,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D649","v":0},{"$f":"'fnd enro'!E649","v":0},{"$f":"'fnd enro'!F649","v":0},{"$f":"'fnd enro'!G649","v":0},{"$f":"'fnd enro'!H649","v":0},{"$f":"'fnd enro'!I649","v":1},{"$f":"'fnd enro'!J649","v":0},{"$f":"'fnd enro'!K649","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L649","v":0},{"$f":"'fnd enro'!M649+'fnd enro'!N649","v":0},{"$f":"'fnd enro'!O649","v":0},{"$f":"'fnd enro'!P649","v":0},{"$f":"'fnd enro'!Q649","v":0},{"$f":"'fnd enro'!S649","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R649)","v":10},null,{"$f":"(($D649*'fnd base rates'!C$107)\n+($E649*'fnd base rates'!C$108)\n+($F649*'fnd base rates'!C$109)\n+($G649*'fnd base rates'!C$110)\n+($H649*'fnd base rates'!C$111)\n+($I649*'fnd base rates'!C$112)\n+($J649*'fnd base rates'!C$113)\n+($K649*'fnd base rates'!C$114)\n+($M649*'fnd base rates'!C$116)\n+($N649*'fnd base rates'!C$117)\n+($O649*'fnd base rates'!C$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,3)))\n*$R649","v":558.75210009200009},{"$f":"(($D649*'fnd base rates'!D$107)\n+($E649*'fnd base rates'!D$108)\n+($F649*'fnd base rates'!D$109)\n+($G649*'fnd base rates'!D$110)\n+($H649*'fnd base rates'!D$111)\n+($I649*'fnd base rates'!D$112)\n+($J649*'fnd base rates'!D$113)\n+($K649*'fnd base rates'!D$114)\n+($M649*'fnd base rates'!D$116)\n+($N649*'fnd base rates'!D$117)\n+($O649*'fnd base rates'!D$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,4)))\n*$R649","v":799.92060000000015},{"$f":"(($D649*'fnd base rates'!E$107)\n+($E649*'fnd base rates'!E$108)\n+($F649*'fnd base rates'!E$109)\n+($G649*'fnd base rates'!E$110)\n+($H649*'fnd base rates'!E$111)\n+($I649*'fnd base rates'!E$112)\n+($J649*'fnd base rates'!E$113)\n+($K649*'fnd base rates'!E$114)\n+($M649*'fnd base rates'!E$116)\n+($N649*'fnd base rates'!E$117)\n+($O649*'fnd base rates'!E$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,5)))\n*$R649","v":5128.8740770840004},{"$f":"(($D649*'fnd base rates'!F$107)\n+($E649*'fnd base rates'!F$108)\n+($F649*'fnd base rates'!F$109)\n+($G649*'fnd base rates'!F$110)\n+($H649*'fnd base rates'!F$111)\n+($I649*'fnd base rates'!F$112)\n+($J649*'fnd base rates'!F$113)\n+($K649*'fnd base rates'!F$114)\n+($M649*'fnd base rates'!F$116)\n+($N649*'fnd base rates'!F$117)\n+($O649*'fnd base rates'!F$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,6)))\n*$R649","v":920.69066210800008},{"$f":"(($D649*'fnd base rates'!G$107)\n+($E649*'fnd base rates'!G$108)\n+($F649*'fnd base rates'!G$109)\n+($G649*'fnd base rates'!G$110)\n+($H649*'fnd base rates'!G$111)\n+($I649*'fnd base rates'!G$112)\n+($J649*'fnd base rates'!G$113)\n+($K649*'fnd base rates'!G$114)\n+($M649*'fnd base rates'!G$116)\n+($N649*'fnd base rates'!G$117)\n+($O649*'fnd base rates'!G$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,7)))\n*$R649","v":171.01249384799999},{"$f":"(($D649*'fnd base rates'!H$107)\n+($E649*'fnd base rates'!H$108)\n+($F649*'fnd base rates'!H$109)\n+($G649*'fnd base rates'!H$110)\n+($H649*'fnd base rates'!H$111)\n+($I649*'fnd base rates'!H$112)\n+($J649*'fnd base rates'!H$113)\n+($K649*'fnd base rates'!H$114)\n+($M649*'fnd base rates'!H$116)\n+($N649*'fnd base rates'!H$117)\n+($O649*'fnd base rates'!H$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D649*'fnd base rates'!I$107)\n+($E649*'fnd base rates'!I$108)\n+($F649*'fnd base rates'!I$109)\n+($G649*'fnd base rates'!I$110)\n+($H649*'fnd base rates'!I$111)\n+($I649*'fnd base rates'!I$112)\n+($J649*'fnd base rates'!I$113)\n+($K649*'fnd base rates'!I$114)\n+($M649*'fnd base rates'!I$116)\n+($N649*'fnd base rates'!I$117)\n+($O649*'fnd base rates'!I$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,9)))\n*$R649","v":445.33844000000005},{"$f":"(($D649*'fnd base rates'!J$107)\n+($E649*'fnd base rates'!J$108)\n+($F649*'fnd base rates'!J$109)\n+($G649*'fnd base rates'!J$110)\n+($H649*'fnd base rates'!J$111)\n+($I649*'fnd base rates'!J$112)\n+($J649*'fnd base rates'!J$113)\n+($K649*'fnd base rates'!J$114)\n+($M649*'fnd base rates'!J$116)\n+($N649*'fnd base rates'!J$117)\n+($O649*'fnd base rates'!J$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,10)))\n*$R649","v":599.88228000000004},{"$f":"(($D649*'fnd base rates'!K$107)\n+($E649*'fnd base rates'!K$108)\n+($F649*'fnd base rates'!K$109)\n+($G649*'fnd base rates'!K$110)\n+($H649*'fnd base rates'!K$111)\n+($I649*'fnd base rates'!K$112)\n+($J649*'fnd base rates'!K$113)\n+($K649*'fnd base rates'!K$114)\n+($M649*'fnd base rates'!K$116)\n+($N649*'fnd base rates'!K$117)\n+($O649*'fnd base rates'!K$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,11)))\n*$R649","v":1200.049524304},{"$f":"(($D649*'fnd base rates'!L$107)\n+($E649*'fnd base rates'!L$108)\n+($F649*'fnd base rates'!L$109)\n+($G649*'fnd base rates'!L$110)\n+($H649*'fnd base rates'!L$111)\n+($I649*'fnd base rates'!L$112)\n+($J649*'fnd base rates'!L$113)\n+($K649*'fnd base rates'!L$114)\n+($M649*'fnd base rates'!L$116)\n+($N649*'fnd base rates'!L$117)\n+($O649*'fnd base rates'!L$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D649*'fnd base rates'!M$107)\n+($E649*'fnd base rates'!M$108)\n+($F649*'fnd base rates'!M$109)\n+($G649*'fnd base rates'!M$110)\n+($H649*'fnd base rates'!M$111)\n+($I649*'fnd base rates'!M$112)\n+($J649*'fnd base rates'!M$113)\n+($K649*'fnd base rates'!M$114)\n+($M649*'fnd base rates'!M$116)\n+($N649*'fnd base rates'!M$117)\n+($O649*'fnd base rates'!M$118)\n+($P649*VLOOKUP($S649+12,rate_basefnd,13)))","v":0},11723.218668436,null,487049149,"487","049","149",1,1,11723.218668436,11723,0,11723,null,null,null,null,null,16973,142,17115,-5392,11723,0,11723]
[487,487049153,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D650","v":0},{"$f":"'fnd enro'!E650","v":0},{"$f":"'fnd enro'!F650","v":0},{"$f":"'fnd enro'!G650","v":0},{"$f":"'fnd enro'!H650","v":0},{"$f":"'fnd enro'!I650","v":1},{"$f":"'fnd enro'!J650","v":0},{"$f":"'fnd enro'!K650","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L650","v":0},{"$f":"'fnd enro'!M650+'fnd enro'!N650","v":0},{"$f":"'fnd enro'!O650","v":0},{"$f":"'fnd enro'!P650","v":0},{"$f":"'fnd enro'!Q650","v":0},{"$f":"'fnd enro'!S650","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R650)","v":9},null,{"$f":"(($D650*'fnd base rates'!C$107)\n+($E650*'fnd base rates'!C$108)\n+($F650*'fnd base rates'!C$109)\n+($G650*'fnd base rates'!C$110)\n+($H650*'fnd base rates'!C$111)\n+($I650*'fnd base rates'!C$112)\n+($J650*'fnd base rates'!C$113)\n+($K650*'fnd base rates'!C$114)\n+($M650*'fnd base rates'!C$116)\n+($N650*'fnd base rates'!C$117)\n+($O650*'fnd base rates'!C$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,3)))\n*$R650","v":558.75210009200009},{"$f":"(($D650*'fnd base rates'!D$107)\n+($E650*'fnd base rates'!D$108)\n+($F650*'fnd base rates'!D$109)\n+($G650*'fnd base rates'!D$110)\n+($H650*'fnd base rates'!D$111)\n+($I650*'fnd base rates'!D$112)\n+($J650*'fnd base rates'!D$113)\n+($K650*'fnd base rates'!D$114)\n+($M650*'fnd base rates'!D$116)\n+($N650*'fnd base rates'!D$117)\n+($O650*'fnd base rates'!D$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,4)))\n*$R650","v":799.92060000000015},{"$f":"(($D650*'fnd base rates'!E$107)\n+($E650*'fnd base rates'!E$108)\n+($F650*'fnd base rates'!E$109)\n+($G650*'fnd base rates'!E$110)\n+($H650*'fnd base rates'!E$111)\n+($I650*'fnd base rates'!E$112)\n+($J650*'fnd base rates'!E$113)\n+($K650*'fnd base rates'!E$114)\n+($M650*'fnd base rates'!E$116)\n+($N650*'fnd base rates'!E$117)\n+($O650*'fnd base rates'!E$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,5)))\n*$R650","v":5128.8740770840004},{"$f":"(($D650*'fnd base rates'!F$107)\n+($E650*'fnd base rates'!F$108)\n+($F650*'fnd base rates'!F$109)\n+($G650*'fnd base rates'!F$110)\n+($H650*'fnd base rates'!F$111)\n+($I650*'fnd base rates'!F$112)\n+($J650*'fnd base rates'!F$113)\n+($K650*'fnd base rates'!F$114)\n+($M650*'fnd base rates'!F$116)\n+($N650*'fnd base rates'!F$117)\n+($O650*'fnd base rates'!F$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,6)))\n*$R650","v":920.69066210800008},{"$f":"(($D650*'fnd base rates'!G$107)\n+($E650*'fnd base rates'!G$108)\n+($F650*'fnd base rates'!G$109)\n+($G650*'fnd base rates'!G$110)\n+($H650*'fnd base rates'!G$111)\n+($I650*'fnd base rates'!G$112)\n+($J650*'fnd base rates'!G$113)\n+($K650*'fnd base rates'!G$114)\n+($M650*'fnd base rates'!G$116)\n+($N650*'fnd base rates'!G$117)\n+($O650*'fnd base rates'!G$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,7)))\n*$R650","v":171.01249384799999},{"$f":"(($D650*'fnd base rates'!H$107)\n+($E650*'fnd base rates'!H$108)\n+($F650*'fnd base rates'!H$109)\n+($G650*'fnd base rates'!H$110)\n+($H650*'fnd base rates'!H$111)\n+($I650*'fnd base rates'!H$112)\n+($J650*'fnd base rates'!H$113)\n+($K650*'fnd base rates'!H$114)\n+($M650*'fnd base rates'!H$116)\n+($N650*'fnd base rates'!H$117)\n+($O650*'fnd base rates'!H$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D650*'fnd base rates'!I$107)\n+($E650*'fnd base rates'!I$108)\n+($F650*'fnd base rates'!I$109)\n+($G650*'fnd base rates'!I$110)\n+($H650*'fnd base rates'!I$111)\n+($I650*'fnd base rates'!I$112)\n+($J650*'fnd base rates'!I$113)\n+($K650*'fnd base rates'!I$114)\n+($M650*'fnd base rates'!I$116)\n+($N650*'fnd base rates'!I$117)\n+($O650*'fnd base rates'!I$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,9)))\n*$R650","v":445.33844000000005},{"$f":"(($D650*'fnd base rates'!J$107)\n+($E650*'fnd base rates'!J$108)\n+($F650*'fnd base rates'!J$109)\n+($G650*'fnd base rates'!J$110)\n+($H650*'fnd base rates'!J$111)\n+($I650*'fnd base rates'!J$112)\n+($J650*'fnd base rates'!J$113)\n+($K650*'fnd base rates'!J$114)\n+($M650*'fnd base rates'!J$116)\n+($N650*'fnd base rates'!J$117)\n+($O650*'fnd base rates'!J$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,10)))\n*$R650","v":599.88228000000004},{"$f":"(($D650*'fnd base rates'!K$107)\n+($E650*'fnd base rates'!K$108)\n+($F650*'fnd base rates'!K$109)\n+($G650*'fnd base rates'!K$110)\n+($H650*'fnd base rates'!K$111)\n+($I650*'fnd base rates'!K$112)\n+($J650*'fnd base rates'!K$113)\n+($K650*'fnd base rates'!K$114)\n+($M650*'fnd base rates'!K$116)\n+($N650*'fnd base rates'!K$117)\n+($O650*'fnd base rates'!K$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,11)))\n*$R650","v":1200.049524304},{"$f":"(($D650*'fnd base rates'!L$107)\n+($E650*'fnd base rates'!L$108)\n+($F650*'fnd base rates'!L$109)\n+($G650*'fnd base rates'!L$110)\n+($H650*'fnd base rates'!L$111)\n+($I650*'fnd base rates'!L$112)\n+($J650*'fnd base rates'!L$113)\n+($K650*'fnd base rates'!L$114)\n+($M650*'fnd base rates'!L$116)\n+($N650*'fnd base rates'!L$117)\n+($O650*'fnd base rates'!L$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D650*'fnd base rates'!M$107)\n+($E650*'fnd base rates'!M$108)\n+($F650*'fnd base rates'!M$109)\n+($G650*'fnd base rates'!M$110)\n+($H650*'fnd base rates'!M$111)\n+($I650*'fnd base rates'!M$112)\n+($J650*'fnd base rates'!M$113)\n+($K650*'fnd base rates'!M$114)\n+($M650*'fnd base rates'!M$116)\n+($N650*'fnd base rates'!M$117)\n+($O650*'fnd base rates'!M$118)\n+($P650*VLOOKUP($S650+12,rate_basefnd,13)))","v":0},11723.218668436,null,487049153,"487","049","153",1,{"$f":"enro","v":1},11723.218668436,11723,0,11723,null,null,null,null,null,11794,0,11794,-71,11723,0,11723]
[487,487049163,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D651","v":0},{"$f":"'fnd enro'!E651","v":0},{"$f":"'fnd enro'!F651","v":0},{"$f":"'fnd enro'!G651","v":0},{"$f":"'fnd enro'!H651","v":5},{"$f":"'fnd enro'!I651","v":12},{"$f":"'fnd enro'!J651","v":0},{"$f":"'fnd enro'!K651","v":0.64429999999999998},{"$f":"'fnd enro'!L651","v":0},{"$f":"'fnd enro'!M651+'fnd enro'!N651","v":0},{"$f":"'fnd enro'!O651","v":0},{"$f":"'fnd enro'!P651","v":1},{"$f":"'fnd enro'!Q651","v":9},{"$f":"'fnd enro'!S651","v":17},{"$f":"VLOOKUP(B651,charterinfo_b,6)","v":1.1080000000000001},{"$f":"VALUE('fnd enro'!R651)","v":10},null,{"$f":"(($D651*'fnd base rates'!C$107)\n+($E651*'fnd base rates'!C$108)\n+($F651*'fnd base rates'!C$109)\n+($G651*'fnd base rates'!C$110)\n+($H651*'fnd base rates'!C$111)\n+($I651*'fnd base rates'!C$112)\n+($J651*'fnd base rates'!C$113)\n+($K651*'fnd base rates'!C$114)\n+($M651*'fnd base rates'!C$116)\n+($N651*'fnd base rates'!C$117)\n+($O651*'fnd base rates'!C$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,3)))\n*$R651","v":10215.561981564},{"$f":"(($D651*'fnd base rates'!D$107)\n+($E651*'fnd base rates'!D$108)\n+($F651*'fnd base rates'!D$109)\n+($G651*'fnd base rates'!D$110)\n+($H651*'fnd base rates'!D$111)\n+($I651*'fnd base rates'!D$112)\n+($J651*'fnd base rates'!D$113)\n+($K651*'fnd base rates'!D$114)\n+($M651*'fnd base rates'!D$116)\n+($N651*'fnd base rates'!D$117)\n+($O651*'fnd base rates'!D$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,4)))\n*$R651","v":16746.356320000003},{"$f":"(($D651*'fnd base rates'!E$107)\n+($E651*'fnd base rates'!E$108)\n+($F651*'fnd base rates'!E$109)\n+($G651*'fnd base rates'!E$110)\n+($H651*'fnd base rates'!E$111)\n+($I651*'fnd base rates'!E$112)\n+($J651*'fnd base rates'!E$113)\n+($K651*'fnd base rates'!E$114)\n+($M651*'fnd base rates'!E$116)\n+($N651*'fnd base rates'!E$117)\n+($O651*'fnd base rates'!E$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,5)))\n*$R651","v":109922.43219042801},{"$f":"(($D651*'fnd base rates'!F$107)\n+($E651*'fnd base rates'!F$108)\n+($F651*'fnd base rates'!F$109)\n+($G651*'fnd base rates'!F$110)\n+($H651*'fnd base rates'!F$111)\n+($I651*'fnd base rates'!F$112)\n+($J651*'fnd base rates'!F$113)\n+($K651*'fnd base rates'!F$114)\n+($M651*'fnd base rates'!F$116)\n+($N651*'fnd base rates'!F$117)\n+($O651*'fnd base rates'!F$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,6)))\n*$R651","v":16364.406855836001},{"$f":"(($D651*'fnd base rates'!G$107)\n+($E651*'fnd base rates'!G$108)\n+($F651*'fnd base rates'!G$109)\n+($G651*'fnd base rates'!G$110)\n+($H651*'fnd base rates'!G$111)\n+($I651*'fnd base rates'!G$112)\n+($J651*'fnd base rates'!G$113)\n+($K651*'fnd base rates'!G$114)\n+($M651*'fnd base rates'!G$116)\n+($N651*'fnd base rates'!G$117)\n+($O651*'fnd base rates'!G$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,7)))\n*$R651","v":4394.4697154160003},{"$f":"(($D651*'fnd base rates'!H$107)\n+($E651*'fnd base rates'!H$108)\n+($F651*'fnd base rates'!H$109)\n+($G651*'fnd base rates'!H$110)\n+($H651*'fnd base rates'!H$111)\n+($I651*'fnd base rates'!H$112)\n+($J651*'fnd base rates'!H$113)\n+($K651*'fnd base rates'!H$114)\n+($M651*'fnd base rates'!H$116)\n+($N651*'fnd base rates'!H$117)\n+($O651*'fnd base rates'!H$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,8)))","v":12132.480189999998},{"$f":"(($D651*'fnd base rates'!I$107)\n+($E651*'fnd base rates'!I$108)\n+($F651*'fnd base rates'!I$109)\n+($G651*'fnd base rates'!I$110)\n+($H651*'fnd base rates'!I$111)\n+($I651*'fnd base rates'!I$112)\n+($J651*'fnd base rates'!I$113)\n+($K651*'fnd base rates'!I$114)\n+($M651*'fnd base rates'!I$116)\n+($N651*'fnd base rates'!I$117)\n+($O651*'fnd base rates'!I$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,9)))\n*$R651","v":8369.5439200000001},{"$f":"(($D651*'fnd base rates'!J$107)\n+($E651*'fnd base rates'!J$108)\n+($F651*'fnd base rates'!J$109)\n+($G651*'fnd base rates'!J$110)\n+($H651*'fnd base rates'!J$111)\n+($I651*'fnd base rates'!J$112)\n+($J651*'fnd base rates'!J$113)\n+($K651*'fnd base rates'!J$114)\n+($M651*'fnd base rates'!J$116)\n+($N651*'fnd base rates'!J$117)\n+($O651*'fnd base rates'!J$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,10)))\n*$R651","v":14686.805920000001},{"$f":"(($D651*'fnd base rates'!K$107)\n+($E651*'fnd base rates'!K$108)\n+($F651*'fnd base rates'!K$109)\n+($G651*'fnd base rates'!K$110)\n+($H651*'fnd base rates'!K$111)\n+($I651*'fnd base rates'!K$112)\n+($J651*'fnd base rates'!K$113)\n+($K651*'fnd base rates'!K$114)\n+($M651*'fnd base rates'!K$116)\n+($N651*'fnd base rates'!K$117)\n+($O651*'fnd base rates'!K$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,11)))\n*$R651","v":20818.125793168001},{"$f":"(($D651*'fnd base rates'!L$107)\n+($E651*'fnd base rates'!L$108)\n+($F651*'fnd base rates'!L$109)\n+($G651*'fnd base rates'!L$110)\n+($H651*'fnd base rates'!L$111)\n+($I651*'fnd base rates'!L$112)\n+($J651*'fnd base rates'!L$113)\n+($K651*'fnd base rates'!L$114)\n+($M651*'fnd base rates'!L$116)\n+($N651*'fnd base rates'!L$117)\n+($O651*'fnd base rates'!L$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,12)))","v":24003.434157000003},{"$f":"(($D651*'fnd base rates'!M$107)\n+($E651*'fnd base rates'!M$108)\n+($F651*'fnd base rates'!M$109)\n+($G651*'fnd base rates'!M$110)\n+($H651*'fnd base rates'!M$111)\n+($I651*'fnd base rates'!M$112)\n+($J651*'fnd base rates'!M$113)\n+($K651*'fnd base rates'!M$114)\n+($M651*'fnd base rates'!M$116)\n+($N651*'fnd base rates'!M$117)\n+($O651*'fnd base rates'!M$118)\n+($P651*VLOOKUP($S651+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U651:AE651)","v":237653.61704341203},null,{"$f":"B651","v":487049163},{"$f":"IF($B651<499999999,MID($B651,1,3),MID($B651,1,4))","v":"487"},{"$f":"IF($B651<499999999,MID($B651,4,3),MID($B651,5,3))","v":"049"},{"$f":"IF($B651<499999999,MID($B651,7,3),MID($B651,8,3))","v":"163"},{"$f":"IF(VLOOKUP(VALUE(IF(AH651<499999999,MID(AH651,4,3),MID(AH651,5,3))),distinfo,4)=R651,1,0)","v":1},17,{"$f":"AF651","v":237653.61704341203},{"$f":"IF(OR(AF651=0,AM651=0),0,ROUND(AN651/AM651,0))","v":13980},{"$f":"AO651-AQ651","v":0},13980,null,null,null,null,null,14095,{"$f":"AY651-AW651","v":75},14170,-190,13980,0,13980]
[487,487049165,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D652","v":0},{"$f":"'fnd enro'!E652","v":0},{"$f":"'fnd enro'!F652","v":0},{"$f":"'fnd enro'!G652","v":0},{"$f":"'fnd enro'!H652","v":20},{"$f":"'fnd enro'!I652","v":27},{"$f":"'fnd enro'!J652","v":0},{"$f":"'fnd enro'!K652","v":1.7813000000000001},{"$f":"'fnd enro'!L652","v":0},{"$f":"'fnd enro'!M652+'fnd enro'!N652","v":0},{"$f":"'fnd enro'!O652","v":0},{"$f":"'fnd enro'!P652","v":0},{"$f":"'fnd enro'!Q652","v":16},{"$f":"'fnd enro'!S652","v":47},1.1080000000000001,{"$f":"VALUE('fnd enro'!R652)","v":9},null,{"$f":"(($D652*'fnd base rates'!C$107)\n+($E652*'fnd base rates'!C$108)\n+($F652*'fnd base rates'!C$109)\n+($G652*'fnd base rates'!C$110)\n+($H652*'fnd base rates'!C$111)\n+($I652*'fnd base rates'!C$112)\n+($J652*'fnd base rates'!C$113)\n+($K652*'fnd base rates'!C$114)\n+($M652*'fnd base rates'!C$116)\n+($N652*'fnd base rates'!C$117)\n+($O652*'fnd base rates'!C$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,3)))\n*$R652","v":27363.321184324002},{"$f":"(($D652*'fnd base rates'!D$107)\n+($E652*'fnd base rates'!D$108)\n+($F652*'fnd base rates'!D$109)\n+($G652*'fnd base rates'!D$110)\n+($H652*'fnd base rates'!D$111)\n+($I652*'fnd base rates'!D$112)\n+($J652*'fnd base rates'!D$113)\n+($K652*'fnd base rates'!D$114)\n+($M652*'fnd base rates'!D$116)\n+($N652*'fnd base rates'!D$117)\n+($O652*'fnd base rates'!D$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,4)))\n*$R652","v":42817.518760000006},{"$f":"(($D652*'fnd base rates'!E$107)\n+($E652*'fnd base rates'!E$108)\n+($F652*'fnd base rates'!E$109)\n+($G652*'fnd base rates'!E$110)\n+($H652*'fnd base rates'!E$111)\n+($I652*'fnd base rates'!E$112)\n+($J652*'fnd base rates'!E$113)\n+($K652*'fnd base rates'!E$114)\n+($M652*'fnd base rates'!E$116)\n+($N652*'fnd base rates'!E$117)\n+($O652*'fnd base rates'!E$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,5)))\n*$R652","v":261648.86274294808},{"$f":"(($D652*'fnd base rates'!F$107)\n+($E652*'fnd base rates'!F$108)\n+($F652*'fnd base rates'!F$109)\n+($G652*'fnd base rates'!F$110)\n+($H652*'fnd base rates'!F$111)\n+($I652*'fnd base rates'!F$112)\n+($J652*'fnd base rates'!F$113)\n+($K652*'fnd base rates'!F$114)\n+($M652*'fnd base rates'!F$116)\n+($N652*'fnd base rates'!F$117)\n+($O652*'fnd base rates'!F$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,6)))\n*$R652","v":45540.980319076007},{"$f":"(($D652*'fnd base rates'!G$107)\n+($E652*'fnd base rates'!G$108)\n+($F652*'fnd base rates'!G$109)\n+($G652*'fnd base rates'!G$110)\n+($H652*'fnd base rates'!G$111)\n+($I652*'fnd base rates'!G$112)\n+($J652*'fnd base rates'!G$113)\n+($K652*'fnd base rates'!G$114)\n+($M652*'fnd base rates'!G$116)\n+($N652*'fnd base rates'!G$117)\n+($O652*'fnd base rates'!G$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,7)))\n*$R652","v":10605.798250856},{"$f":"(($D652*'fnd base rates'!H$107)\n+($E652*'fnd base rates'!H$108)\n+($F652*'fnd base rates'!H$109)\n+($G652*'fnd base rates'!H$110)\n+($H652*'fnd base rates'!H$111)\n+($I652*'fnd base rates'!H$112)\n+($J652*'fnd base rates'!H$113)\n+($K652*'fnd base rates'!H$114)\n+($M652*'fnd base rates'!H$116)\n+($N652*'fnd base rates'!H$117)\n+($O652*'fnd base rates'!H$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,8)))","v":31305.922290000002},{"$f":"(($D652*'fnd base rates'!I$107)\n+($E652*'fnd base rates'!I$108)\n+($F652*'fnd base rates'!I$109)\n+($G652*'fnd base rates'!I$110)\n+($H652*'fnd base rates'!I$111)\n+($I652*'fnd base rates'!I$112)\n+($J652*'fnd base rates'!I$113)\n+($K652*'fnd base rates'!I$114)\n+($M652*'fnd base rates'!I$116)\n+($N652*'fnd base rates'!I$117)\n+($O652*'fnd base rates'!I$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,9)))\n*$R652","v":21193.414040000003},{"$f":"(($D652*'fnd base rates'!J$107)\n+($E652*'fnd base rates'!J$108)\n+($F652*'fnd base rates'!J$109)\n+($G652*'fnd base rates'!J$110)\n+($H652*'fnd base rates'!J$111)\n+($I652*'fnd base rates'!J$112)\n+($J652*'fnd base rates'!J$113)\n+($K652*'fnd base rates'!J$114)\n+($M652*'fnd base rates'!J$116)\n+($N652*'fnd base rates'!J$117)\n+($O652*'fnd base rates'!J$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,10)))\n*$R652","v":32124.321560000004},{"$f":"(($D652*'fnd base rates'!K$107)\n+($E652*'fnd base rates'!K$108)\n+($F652*'fnd base rates'!K$109)\n+($G652*'fnd base rates'!K$110)\n+($H652*'fnd base rates'!K$111)\n+($I652*'fnd base rates'!K$112)\n+($J652*'fnd base rates'!K$113)\n+($K652*'fnd base rates'!K$114)\n+($M652*'fnd base rates'!K$116)\n+($N652*'fnd base rates'!K$117)\n+($O652*'fnd base rates'!K$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,11)))\n*$R652","v":57073.554042288008},{"$f":"(($D652*'fnd base rates'!L$107)\n+($E652*'fnd base rates'!L$108)\n+($F652*'fnd base rates'!L$109)\n+($G652*'fnd base rates'!L$110)\n+($H652*'fnd base rates'!L$111)\n+($I652*'fnd base rates'!L$112)\n+($J652*'fnd base rates'!L$113)\n+($K652*'fnd base rates'!L$114)\n+($M652*'fnd base rates'!L$116)\n+($N652*'fnd base rates'!L$117)\n+($O652*'fnd base rates'!L$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,12)))","v":62045.546786999992},{"$f":"(($D652*'fnd base rates'!M$107)\n+($E652*'fnd base rates'!M$108)\n+($F652*'fnd base rates'!M$109)\n+($G652*'fnd base rates'!M$110)\n+($H652*'fnd base rates'!M$111)\n+($I652*'fnd base rates'!M$112)\n+($J652*'fnd base rates'!M$113)\n+($K652*'fnd base rates'!M$114)\n+($M652*'fnd base rates'!M$116)\n+($N652*'fnd base rates'!M$117)\n+($O652*'fnd base rates'!M$118)\n+($P652*VLOOKUP($S652+12,rate_basefnd,13)))","v":0},591719.23997649213,null,487049165,"487","049","165",1,47,591719.23997649213,12590,0,12590,null,null,null,null,null,13596,42,13638,-1048,12590,0,12590]
[487,487049176,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D653","v":0},{"$f":"'fnd enro'!E653","v":0},{"$f":"'fnd enro'!F653","v":0},{"$f":"'fnd enro'!G653","v":0},{"$f":"'fnd enro'!H653","v":20},{"$f":"'fnd enro'!I653","v":32},{"$f":"'fnd enro'!J653","v":0},{"$f":"'fnd enro'!K653","v":1.9708000000000001},{"$f":"'fnd enro'!L653","v":0},{"$f":"'fnd enro'!M653+'fnd enro'!N653","v":0},{"$f":"'fnd enro'!O653","v":3},{"$f":"'fnd enro'!P653","v":1},{"$f":"'fnd enro'!Q653","v":27},{"$f":"'fnd enro'!S653","v":52},1.1080000000000001,{"$f":"VALUE('fnd enro'!R653)","v":7},null,{"$f":"(($D653*'fnd base rates'!C$107)\n+($E653*'fnd base rates'!C$108)\n+($F653*'fnd base rates'!C$109)\n+($G653*'fnd base rates'!C$110)\n+($H653*'fnd base rates'!C$111)\n+($I653*'fnd base rates'!C$112)\n+($J653*'fnd base rates'!C$113)\n+($K653*'fnd base rates'!C$114)\n+($M653*'fnd base rates'!C$116)\n+($N653*'fnd base rates'!C$117)\n+($O653*'fnd base rates'!C$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,3)))\n*$R653","v":31234.910844784001},{"$f":"(($D653*'fnd base rates'!D$107)\n+($E653*'fnd base rates'!D$108)\n+($F653*'fnd base rates'!D$109)\n+($G653*'fnd base rates'!D$110)\n+($H653*'fnd base rates'!D$111)\n+($I653*'fnd base rates'!D$112)\n+($J653*'fnd base rates'!D$113)\n+($K653*'fnd base rates'!D$114)\n+($M653*'fnd base rates'!D$116)\n+($N653*'fnd base rates'!D$117)\n+($O653*'fnd base rates'!D$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,4)))\n*$R653","v":50719.996360000005},{"$f":"(($D653*'fnd base rates'!E$107)\n+($E653*'fnd base rates'!E$108)\n+($F653*'fnd base rates'!E$109)\n+($G653*'fnd base rates'!E$110)\n+($H653*'fnd base rates'!E$111)\n+($I653*'fnd base rates'!E$112)\n+($J653*'fnd base rates'!E$113)\n+($K653*'fnd base rates'!E$114)\n+($M653*'fnd base rates'!E$116)\n+($N653*'fnd base rates'!E$117)\n+($O653*'fnd base rates'!E$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,5)))\n*$R653","v":323446.75236836803},{"$f":"(($D653*'fnd base rates'!F$107)\n+($E653*'fnd base rates'!F$108)\n+($F653*'fnd base rates'!F$109)\n+($G653*'fnd base rates'!F$110)\n+($H653*'fnd base rates'!F$111)\n+($I653*'fnd base rates'!F$112)\n+($J653*'fnd base rates'!F$113)\n+($K653*'fnd base rates'!F$114)\n+($M653*'fnd base rates'!F$116)\n+($N653*'fnd base rates'!F$117)\n+($O653*'fnd base rates'!F$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,6)))\n*$R653","v":50849.298909616002},{"$f":"(($D653*'fnd base rates'!G$107)\n+($E653*'fnd base rates'!G$108)\n+($F653*'fnd base rates'!G$109)\n+($G653*'fnd base rates'!G$110)\n+($H653*'fnd base rates'!G$111)\n+($I653*'fnd base rates'!G$112)\n+($J653*'fnd base rates'!G$113)\n+($K653*'fnd base rates'!G$114)\n+($M653*'fnd base rates'!G$116)\n+($N653*'fnd base rates'!G$117)\n+($O653*'fnd base rates'!G$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,7)))\n*$R653","v":13177.019760096002},{"$f":"(($D653*'fnd base rates'!H$107)\n+($E653*'fnd base rates'!H$108)\n+($F653*'fnd base rates'!H$109)\n+($G653*'fnd base rates'!H$110)\n+($H653*'fnd base rates'!H$111)\n+($I653*'fnd base rates'!H$112)\n+($J653*'fnd base rates'!H$113)\n+($K653*'fnd base rates'!H$114)\n+($M653*'fnd base rates'!H$116)\n+($N653*'fnd base rates'!H$117)\n+($O653*'fnd base rates'!H$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,8)))","v":35875.517639999998},{"$f":"(($D653*'fnd base rates'!I$107)\n+($E653*'fnd base rates'!I$108)\n+($F653*'fnd base rates'!I$109)\n+($G653*'fnd base rates'!I$110)\n+($H653*'fnd base rates'!I$111)\n+($I653*'fnd base rates'!I$112)\n+($J653*'fnd base rates'!I$113)\n+($K653*'fnd base rates'!I$114)\n+($M653*'fnd base rates'!I$116)\n+($N653*'fnd base rates'!I$117)\n+($O653*'fnd base rates'!I$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,9)))\n*$R653","v":24986.463680000001},{"$f":"(($D653*'fnd base rates'!J$107)\n+($E653*'fnd base rates'!J$108)\n+($F653*'fnd base rates'!J$109)\n+($G653*'fnd base rates'!J$110)\n+($H653*'fnd base rates'!J$111)\n+($I653*'fnd base rates'!J$112)\n+($J653*'fnd base rates'!J$113)\n+($K653*'fnd base rates'!J$114)\n+($M653*'fnd base rates'!J$116)\n+($N653*'fnd base rates'!J$117)\n+($O653*'fnd base rates'!J$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,10)))\n*$R653","v":41793.726760000005},{"$f":"(($D653*'fnd base rates'!K$107)\n+($E653*'fnd base rates'!K$108)\n+($F653*'fnd base rates'!K$109)\n+($G653*'fnd base rates'!K$110)\n+($H653*'fnd base rates'!K$111)\n+($I653*'fnd base rates'!K$112)\n+($J653*'fnd base rates'!K$113)\n+($K653*'fnd base rates'!K$114)\n+($M653*'fnd base rates'!K$116)\n+($N653*'fnd base rates'!K$117)\n+($O653*'fnd base rates'!K$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,11)))\n*$R653","v":64282.119983808007},{"$f":"(($D653*'fnd base rates'!L$107)\n+($E653*'fnd base rates'!L$108)\n+($F653*'fnd base rates'!L$109)\n+($G653*'fnd base rates'!L$110)\n+($H653*'fnd base rates'!L$111)\n+($I653*'fnd base rates'!L$112)\n+($J653*'fnd base rates'!L$113)\n+($K653*'fnd base rates'!L$114)\n+($M653*'fnd base rates'!L$116)\n+($N653*'fnd base rates'!L$117)\n+($O653*'fnd base rates'!L$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,12)))","v":73190.853891999999},{"$f":"(($D653*'fnd base rates'!M$107)\n+($E653*'fnd base rates'!M$108)\n+($F653*'fnd base rates'!M$109)\n+($G653*'fnd base rates'!M$110)\n+($H653*'fnd base rates'!M$111)\n+($I653*'fnd base rates'!M$112)\n+($J653*'fnd base rates'!M$113)\n+($K653*'fnd base rates'!M$114)\n+($M653*'fnd base rates'!M$116)\n+($N653*'fnd base rates'!M$117)\n+($O653*'fnd base rates'!M$118)\n+($P653*VLOOKUP($S653+12,rate_basefnd,13)))","v":0},709556.66019867209,null,487049176,"487","049","176",1,52,709556.66019867209,13645,0,13645,null,null,null,null,null,13924,22,13946,-301,13645,0,13645]
[487,487049178,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D654","v":0},{"$f":"'fnd enro'!E654","v":0},{"$f":"'fnd enro'!F654","v":0},{"$f":"'fnd enro'!G654","v":0},{"$f":"'fnd enro'!H654","v":1},{"$f":"'fnd enro'!I654","v":2},{"$f":"'fnd enro'!J654","v":0},{"$f":"'fnd enro'!K654","v":0.1137},{"$f":"'fnd enro'!L654","v":0},{"$f":"'fnd enro'!M654+'fnd enro'!N654","v":0},{"$f":"'fnd enro'!O654","v":0},{"$f":"'fnd enro'!P654","v":0},{"$f":"'fnd enro'!Q654","v":1},{"$f":"'fnd enro'!S654","v":3},1.1080000000000001,{"$f":"VALUE('fnd enro'!R654)","v":2},null,{"$f":"(($D654*'fnd base rates'!C$107)\n+($E654*'fnd base rates'!C$108)\n+($F654*'fnd base rates'!C$109)\n+($G654*'fnd base rates'!C$110)\n+($H654*'fnd base rates'!C$111)\n+($I654*'fnd base rates'!C$112)\n+($J654*'fnd base rates'!C$113)\n+($K654*'fnd base rates'!C$114)\n+($M654*'fnd base rates'!C$116)\n+($N654*'fnd base rates'!C$117)\n+($O654*'fnd base rates'!C$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,3)))\n*$R654","v":1734.5038602760001},{"$f":"(($D654*'fnd base rates'!D$107)\n+($E654*'fnd base rates'!D$108)\n+($F654*'fnd base rates'!D$109)\n+($G654*'fnd base rates'!D$110)\n+($H654*'fnd base rates'!D$111)\n+($I654*'fnd base rates'!D$112)\n+($J654*'fnd base rates'!D$113)\n+($K654*'fnd base rates'!D$114)\n+($M654*'fnd base rates'!D$116)\n+($N654*'fnd base rates'!D$117)\n+($O654*'fnd base rates'!D$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,4)))\n*$R654","v":2675.7202800000005},{"$f":"(($D654*'fnd base rates'!E$107)\n+($E654*'fnd base rates'!E$108)\n+($F654*'fnd base rates'!E$109)\n+($G654*'fnd base rates'!E$110)\n+($H654*'fnd base rates'!E$111)\n+($I654*'fnd base rates'!E$112)\n+($J654*'fnd base rates'!E$113)\n+($K654*'fnd base rates'!E$114)\n+($M654*'fnd base rates'!E$116)\n+($N654*'fnd base rates'!E$117)\n+($O654*'fnd base rates'!E$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,5)))\n*$R654","v":16561.678391252004},{"$f":"(($D654*'fnd base rates'!F$107)\n+($E654*'fnd base rates'!F$108)\n+($F654*'fnd base rates'!F$109)\n+($G654*'fnd base rates'!F$110)\n+($H654*'fnd base rates'!F$111)\n+($I654*'fnd base rates'!F$112)\n+($J654*'fnd base rates'!F$113)\n+($K654*'fnd base rates'!F$114)\n+($M654*'fnd base rates'!F$116)\n+($N654*'fnd base rates'!F$117)\n+($O654*'fnd base rates'!F$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,6)))\n*$R654","v":2875.4979463240006},{"$f":"(($D654*'fnd base rates'!G$107)\n+($E654*'fnd base rates'!G$108)\n+($F654*'fnd base rates'!G$109)\n+($G654*'fnd base rates'!G$110)\n+($H654*'fnd base rates'!G$111)\n+($I654*'fnd base rates'!G$112)\n+($J654*'fnd base rates'!G$113)\n+($K654*'fnd base rates'!G$114)\n+($M654*'fnd base rates'!G$116)\n+($N654*'fnd base rates'!G$117)\n+($O654*'fnd base rates'!G$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,7)))\n*$R654","v":648.51264154400008},{"$f":"(($D654*'fnd base rates'!H$107)\n+($E654*'fnd base rates'!H$108)\n+($F654*'fnd base rates'!H$109)\n+($G654*'fnd base rates'!H$110)\n+($H654*'fnd base rates'!H$111)\n+($I654*'fnd base rates'!H$112)\n+($J654*'fnd base rates'!H$113)\n+($K654*'fnd base rates'!H$114)\n+($M654*'fnd base rates'!H$116)\n+($N654*'fnd base rates'!H$117)\n+($O654*'fnd base rates'!H$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,8)))","v":2074.0112099999997},{"$f":"(($D654*'fnd base rates'!I$107)\n+($E654*'fnd base rates'!I$108)\n+($F654*'fnd base rates'!I$109)\n+($G654*'fnd base rates'!I$110)\n+($H654*'fnd base rates'!I$111)\n+($I654*'fnd base rates'!I$112)\n+($J654*'fnd base rates'!I$113)\n+($K654*'fnd base rates'!I$114)\n+($M654*'fnd base rates'!I$116)\n+($N654*'fnd base rates'!I$117)\n+($O654*'fnd base rates'!I$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,9)))\n*$R654","v":1355.0286000000001},{"$f":"(($D654*'fnd base rates'!J$107)\n+($E654*'fnd base rates'!J$108)\n+($F654*'fnd base rates'!J$109)\n+($G654*'fnd base rates'!J$110)\n+($H654*'fnd base rates'!J$111)\n+($I654*'fnd base rates'!J$112)\n+($J654*'fnd base rates'!J$113)\n+($K654*'fnd base rates'!J$114)\n+($M654*'fnd base rates'!J$116)\n+($N654*'fnd base rates'!J$117)\n+($O654*'fnd base rates'!J$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,10)))\n*$R654","v":2026.7536},{"$f":"(($D654*'fnd base rates'!K$107)\n+($E654*'fnd base rates'!K$108)\n+($F654*'fnd base rates'!K$109)\n+($G654*'fnd base rates'!K$110)\n+($H654*'fnd base rates'!K$111)\n+($I654*'fnd base rates'!K$112)\n+($J654*'fnd base rates'!K$113)\n+($K654*'fnd base rates'!K$114)\n+($M654*'fnd base rates'!K$116)\n+($N654*'fnd base rates'!K$117)\n+($O654*'fnd base rates'!K$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,11)))\n*$R654","v":3633.7098929120007},{"$f":"(($D654*'fnd base rates'!L$107)\n+($E654*'fnd base rates'!L$108)\n+($F654*'fnd base rates'!L$109)\n+($G654*'fnd base rates'!L$110)\n+($H654*'fnd base rates'!L$111)\n+($I654*'fnd base rates'!L$112)\n+($J654*'fnd base rates'!L$113)\n+($K654*'fnd base rates'!L$114)\n+($M654*'fnd base rates'!L$116)\n+($N654*'fnd base rates'!L$117)\n+($O654*'fnd base rates'!L$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,12)))","v":3849.9342630000001},{"$f":"(($D654*'fnd base rates'!M$107)\n+($E654*'fnd base rates'!M$108)\n+($F654*'fnd base rates'!M$109)\n+($G654*'fnd base rates'!M$110)\n+($H654*'fnd base rates'!M$111)\n+($I654*'fnd base rates'!M$112)\n+($J654*'fnd base rates'!M$113)\n+($K654*'fnd base rates'!M$114)\n+($M654*'fnd base rates'!M$116)\n+($N654*'fnd base rates'!M$117)\n+($O654*'fnd base rates'!M$118)\n+($P654*VLOOKUP($S654+12,rate_basefnd,13)))","v":0},37435.350685308011,null,487049178,"487","049","178",1,3,37435.350685308011,12478,0,12478,null,null,null,null,null,12573,1,12574,-96,12478,0,12478]
[487,487049181,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D655","v":0},{"$f":"'fnd enro'!E655","v":0},{"$f":"'fnd enro'!F655","v":0},{"$f":"'fnd enro'!G655","v":0},{"$f":"'fnd enro'!H655","v":2},{"$f":"'fnd enro'!I655","v":0},{"$f":"'fnd enro'!J655","v":0},{"$f":"'fnd enro'!K655","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L655","v":0},{"$f":"'fnd enro'!M655+'fnd enro'!N655","v":0},{"$f":"'fnd enro'!O655","v":0},{"$f":"'fnd enro'!P655","v":0},{"$f":"'fnd enro'!Q655","v":1},{"$f":"'fnd enro'!S655","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R655)","v":9},null,{"$f":"(($D655*'fnd base rates'!C$107)\n+($E655*'fnd base rates'!C$108)\n+($F655*'fnd base rates'!C$109)\n+($G655*'fnd base rates'!C$110)\n+($H655*'fnd base rates'!C$111)\n+($I655*'fnd base rates'!C$112)\n+($J655*'fnd base rates'!C$113)\n+($K655*'fnd base rates'!C$114)\n+($M655*'fnd base rates'!C$116)\n+($N655*'fnd base rates'!C$117)\n+($O655*'fnd base rates'!C$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,3)))\n*$R655","v":1186.3774801840002},{"$f":"(($D655*'fnd base rates'!D$107)\n+($E655*'fnd base rates'!D$108)\n+($F655*'fnd base rates'!D$109)\n+($G655*'fnd base rates'!D$110)\n+($H655*'fnd base rates'!D$111)\n+($I655*'fnd base rates'!D$112)\n+($J655*'fnd base rates'!D$113)\n+($K655*'fnd base rates'!D$114)\n+($M655*'fnd base rates'!D$116)\n+($N655*'fnd base rates'!D$117)\n+($O655*'fnd base rates'!D$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,4)))\n*$R655","v":1926.1693600000003},{"$f":"(($D655*'fnd base rates'!E$107)\n+($E655*'fnd base rates'!E$108)\n+($F655*'fnd base rates'!E$109)\n+($G655*'fnd base rates'!E$110)\n+($H655*'fnd base rates'!E$111)\n+($I655*'fnd base rates'!E$112)\n+($J655*'fnd base rates'!E$113)\n+($K655*'fnd base rates'!E$114)\n+($M655*'fnd base rates'!E$116)\n+($N655*'fnd base rates'!E$117)\n+($O655*'fnd base rates'!E$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,5)))\n*$R655","v":10405.566434168},{"$f":"(($D655*'fnd base rates'!F$107)\n+($E655*'fnd base rates'!F$108)\n+($F655*'fnd base rates'!F$109)\n+($G655*'fnd base rates'!F$110)\n+($H655*'fnd base rates'!F$111)\n+($I655*'fnd base rates'!F$112)\n+($J655*'fnd base rates'!F$113)\n+($K655*'fnd base rates'!F$114)\n+($M655*'fnd base rates'!F$116)\n+($N655*'fnd base rates'!F$117)\n+($O655*'fnd base rates'!F$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,6)))\n*$R655","v":2068.233244216},{"$f":"(($D655*'fnd base rates'!G$107)\n+($E655*'fnd base rates'!G$108)\n+($F655*'fnd base rates'!G$109)\n+($G655*'fnd base rates'!G$110)\n+($H655*'fnd base rates'!G$111)\n+($I655*'fnd base rates'!G$112)\n+($J655*'fnd base rates'!G$113)\n+($K655*'fnd base rates'!G$114)\n+($M655*'fnd base rates'!G$116)\n+($N655*'fnd base rates'!G$117)\n+($O655*'fnd base rates'!G$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,7)))\n*$R655","v":506.119787696},{"$f":"(($D655*'fnd base rates'!H$107)\n+($E655*'fnd base rates'!H$108)\n+($F655*'fnd base rates'!H$109)\n+($G655*'fnd base rates'!H$110)\n+($H655*'fnd base rates'!H$111)\n+($I655*'fnd base rates'!H$112)\n+($J655*'fnd base rates'!H$113)\n+($K655*'fnd base rates'!H$114)\n+($M655*'fnd base rates'!H$116)\n+($N655*'fnd base rates'!H$117)\n+($O655*'fnd base rates'!H$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,8)))","v":1008.6941399999999},{"$f":"(($D655*'fnd base rates'!I$107)\n+($E655*'fnd base rates'!I$108)\n+($F655*'fnd base rates'!I$109)\n+($G655*'fnd base rates'!I$110)\n+($H655*'fnd base rates'!I$111)\n+($I655*'fnd base rates'!I$112)\n+($J655*'fnd base rates'!I$113)\n+($K655*'fnd base rates'!I$114)\n+($M655*'fnd base rates'!I$116)\n+($N655*'fnd base rates'!I$117)\n+($O655*'fnd base rates'!I$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,9)))\n*$R655","v":839.53160000000003},{"$f":"(($D655*'fnd base rates'!J$107)\n+($E655*'fnd base rates'!J$108)\n+($F655*'fnd base rates'!J$109)\n+($G655*'fnd base rates'!J$110)\n+($H655*'fnd base rates'!J$111)\n+($I655*'fnd base rates'!J$112)\n+($J655*'fnd base rates'!J$113)\n+($K655*'fnd base rates'!J$114)\n+($M655*'fnd base rates'!J$116)\n+($N655*'fnd base rates'!J$117)\n+($O655*'fnd base rates'!J$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,10)))\n*$R655","v":1190.57924},{"$f":"(($D655*'fnd base rates'!K$107)\n+($E655*'fnd base rates'!K$108)\n+($F655*'fnd base rates'!K$109)\n+($G655*'fnd base rates'!K$110)\n+($H655*'fnd base rates'!K$111)\n+($I655*'fnd base rates'!K$112)\n+($J655*'fnd base rates'!K$113)\n+($K655*'fnd base rates'!K$114)\n+($M655*'fnd base rates'!K$116)\n+($N655*'fnd base rates'!K$117)\n+($O655*'fnd base rates'!K$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,11)))\n*$R655","v":2467.2216886080005},{"$f":"(($D655*'fnd base rates'!L$107)\n+($E655*'fnd base rates'!L$108)\n+($F655*'fnd base rates'!L$109)\n+($G655*'fnd base rates'!L$110)\n+($H655*'fnd base rates'!L$111)\n+($I655*'fnd base rates'!L$112)\n+($J655*'fnd base rates'!L$113)\n+($K655*'fnd base rates'!L$114)\n+($M655*'fnd base rates'!L$116)\n+($N655*'fnd base rates'!L$117)\n+($O655*'fnd base rates'!L$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,12)))","v":2908.1028419999998},{"$f":"(($D655*'fnd base rates'!M$107)\n+($E655*'fnd base rates'!M$108)\n+($F655*'fnd base rates'!M$109)\n+($G655*'fnd base rates'!M$110)\n+($H655*'fnd base rates'!M$111)\n+($I655*'fnd base rates'!M$112)\n+($J655*'fnd base rates'!M$113)\n+($K655*'fnd base rates'!M$114)\n+($M655*'fnd base rates'!M$116)\n+($N655*'fnd base rates'!M$117)\n+($O655*'fnd base rates'!M$118)\n+($P655*VLOOKUP($S655+12,rate_basefnd,13)))","v":0},24506.595816872003,null,487049181,"487","049","181",1,2,24506.595816872003,12253,0,12253,null,null,null,null,null,12358,34,12392,-139,12253,0,12253]
[487,487049211,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D656","v":0},{"$f":"'fnd enro'!E656","v":0},{"$f":"'fnd enro'!F656","v":0},{"$f":"'fnd enro'!G656","v":0},{"$f":"'fnd enro'!H656","v":0},{"$f":"'fnd enro'!I656","v":1},{"$f":"'fnd enro'!J656","v":0},{"$f":"'fnd enro'!K656","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L656","v":0},{"$f":"'fnd enro'!M656+'fnd enro'!N656","v":0},{"$f":"'fnd enro'!O656","v":0},{"$f":"'fnd enro'!P656","v":0},{"$f":"'fnd enro'!Q656","v":1},{"$f":"'fnd enro'!S656","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R656)","v":4},null,{"$f":"(($D656*'fnd base rates'!C$107)\n+($E656*'fnd base rates'!C$108)\n+($F656*'fnd base rates'!C$109)\n+($G656*'fnd base rates'!C$110)\n+($H656*'fnd base rates'!C$111)\n+($I656*'fnd base rates'!C$112)\n+($J656*'fnd base rates'!C$113)\n+($K656*'fnd base rates'!C$114)\n+($M656*'fnd base rates'!C$116)\n+($N656*'fnd base rates'!C$117)\n+($O656*'fnd base rates'!C$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,3)))\n*$R656","v":618.27386009200006},{"$f":"(($D656*'fnd base rates'!D$107)\n+($E656*'fnd base rates'!D$108)\n+($F656*'fnd base rates'!D$109)\n+($G656*'fnd base rates'!D$110)\n+($H656*'fnd base rates'!D$111)\n+($I656*'fnd base rates'!D$112)\n+($J656*'fnd base rates'!D$113)\n+($K656*'fnd base rates'!D$114)\n+($M656*'fnd base rates'!D$116)\n+($N656*'fnd base rates'!D$117)\n+($O656*'fnd base rates'!D$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,4)))\n*$R656","v":1081.9176800000002},{"$f":"(($D656*'fnd base rates'!E$107)\n+($E656*'fnd base rates'!E$108)\n+($F656*'fnd base rates'!E$109)\n+($G656*'fnd base rates'!E$110)\n+($H656*'fnd base rates'!E$111)\n+($I656*'fnd base rates'!E$112)\n+($J656*'fnd base rates'!E$113)\n+($K656*'fnd base rates'!E$114)\n+($M656*'fnd base rates'!E$116)\n+($N656*'fnd base rates'!E$117)\n+($O656*'fnd base rates'!E$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,5)))\n*$R656","v":7881.7111570840016},{"$f":"(($D656*'fnd base rates'!F$107)\n+($E656*'fnd base rates'!F$108)\n+($F656*'fnd base rates'!F$109)\n+($G656*'fnd base rates'!F$110)\n+($H656*'fnd base rates'!F$111)\n+($I656*'fnd base rates'!F$112)\n+($J656*'fnd base rates'!F$113)\n+($K656*'fnd base rates'!F$114)\n+($M656*'fnd base rates'!F$116)\n+($N656*'fnd base rates'!F$117)\n+($O656*'fnd base rates'!F$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,6)))\n*$R656","v":920.69066210800008},{"$f":"(($D656*'fnd base rates'!G$107)\n+($E656*'fnd base rates'!G$108)\n+($F656*'fnd base rates'!G$109)\n+($G656*'fnd base rates'!G$110)\n+($H656*'fnd base rates'!G$111)\n+($I656*'fnd base rates'!G$112)\n+($J656*'fnd base rates'!G$113)\n+($K656*'fnd base rates'!G$114)\n+($M656*'fnd base rates'!G$116)\n+($N656*'fnd base rates'!G$117)\n+($O656*'fnd base rates'!G$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,7)))\n*$R656","v":304.55973384800001},{"$f":"(($D656*'fnd base rates'!H$107)\n+($E656*'fnd base rates'!H$108)\n+($F656*'fnd base rates'!H$109)\n+($G656*'fnd base rates'!H$110)\n+($H656*'fnd base rates'!H$111)\n+($I656*'fnd base rates'!H$112)\n+($J656*'fnd base rates'!H$113)\n+($K656*'fnd base rates'!H$114)\n+($M656*'fnd base rates'!H$116)\n+($N656*'fnd base rates'!H$117)\n+($O656*'fnd base rates'!H$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,8)))","v":799.61707000000001},{"$f":"(($D656*'fnd base rates'!I$107)\n+($E656*'fnd base rates'!I$108)\n+($F656*'fnd base rates'!I$109)\n+($G656*'fnd base rates'!I$110)\n+($H656*'fnd base rates'!I$111)\n+($I656*'fnd base rates'!I$112)\n+($J656*'fnd base rates'!I$113)\n+($K656*'fnd base rates'!I$114)\n+($M656*'fnd base rates'!I$116)\n+($N656*'fnd base rates'!I$117)\n+($O656*'fnd base rates'!I$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,9)))\n*$R656","v":556.80324000000007},{"$f":"(($D656*'fnd base rates'!J$107)\n+($E656*'fnd base rates'!J$108)\n+($F656*'fnd base rates'!J$109)\n+($G656*'fnd base rates'!J$110)\n+($H656*'fnd base rates'!J$111)\n+($I656*'fnd base rates'!J$112)\n+($J656*'fnd base rates'!J$113)\n+($K656*'fnd base rates'!J$114)\n+($M656*'fnd base rates'!J$116)\n+($N656*'fnd base rates'!J$117)\n+($O656*'fnd base rates'!J$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,10)))\n*$R656","v":1179.1114399999999},{"$f":"(($D656*'fnd base rates'!K$107)\n+($E656*'fnd base rates'!K$108)\n+($F656*'fnd base rates'!K$109)\n+($G656*'fnd base rates'!K$110)\n+($H656*'fnd base rates'!K$111)\n+($I656*'fnd base rates'!K$112)\n+($J656*'fnd base rates'!K$113)\n+($K656*'fnd base rates'!K$114)\n+($M656*'fnd base rates'!K$116)\n+($N656*'fnd base rates'!K$117)\n+($O656*'fnd base rates'!K$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,11)))\n*$R656","v":1200.049524304},{"$f":"(($D656*'fnd base rates'!L$107)\n+($E656*'fnd base rates'!L$108)\n+($F656*'fnd base rates'!L$109)\n+($G656*'fnd base rates'!L$110)\n+($H656*'fnd base rates'!L$111)\n+($I656*'fnd base rates'!L$112)\n+($J656*'fnd base rates'!L$113)\n+($K656*'fnd base rates'!L$114)\n+($M656*'fnd base rates'!L$116)\n+($N656*'fnd base rates'!L$117)\n+($O656*'fnd base rates'!L$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,12)))","v":1519.4514210000002},{"$f":"(($D656*'fnd base rates'!M$107)\n+($E656*'fnd base rates'!M$108)\n+($F656*'fnd base rates'!M$109)\n+($G656*'fnd base rates'!M$110)\n+($H656*'fnd base rates'!M$111)\n+($I656*'fnd base rates'!M$112)\n+($J656*'fnd base rates'!M$113)\n+($K656*'fnd base rates'!M$114)\n+($M656*'fnd base rates'!M$116)\n+($N656*'fnd base rates'!M$117)\n+($O656*'fnd base rates'!M$118)\n+($P656*VLOOKUP($S656+12,rate_basefnd,13)))","v":0},16062.185788436002,null,487049211,"487","049","211",1,1,16062.185788436002,16062,0,16062,null,null,null,null,null,16136,10,16146,-84,16062,0,16062]
[487,487049229,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D657","v":0},{"$f":"'fnd enro'!E657","v":0},{"$f":"'fnd enro'!F657","v":0},{"$f":"'fnd enro'!G657","v":0},{"$f":"'fnd enro'!H657","v":2},{"$f":"'fnd enro'!I657","v":0},{"$f":"'fnd enro'!J657","v":0},{"$f":"'fnd enro'!K657","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L657","v":0},{"$f":"'fnd enro'!M657+'fnd enro'!N657","v":0},{"$f":"'fnd enro'!O657","v":0},{"$f":"'fnd enro'!P657","v":0},{"$f":"'fnd enro'!Q657","v":0},{"$f":"'fnd enro'!S657","v":2},1.1080000000000001,{"$f":"VALUE('fnd enro'!R657)","v":8},null,{"$f":"(($D657*'fnd base rates'!C$107)\n+($E657*'fnd base rates'!C$108)\n+($F657*'fnd base rates'!C$109)\n+($G657*'fnd base rates'!C$110)\n+($H657*'fnd base rates'!C$111)\n+($I657*'fnd base rates'!C$112)\n+($J657*'fnd base rates'!C$113)\n+($K657*'fnd base rates'!C$114)\n+($M657*'fnd base rates'!C$116)\n+($N657*'fnd base rates'!C$117)\n+($O657*'fnd base rates'!C$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,3)))\n*$R657","v":1117.5042001840002},{"$f":"(($D657*'fnd base rates'!D$107)\n+($E657*'fnd base rates'!D$108)\n+($F657*'fnd base rates'!D$109)\n+($G657*'fnd base rates'!D$110)\n+($H657*'fnd base rates'!D$111)\n+($I657*'fnd base rates'!D$112)\n+($J657*'fnd base rates'!D$113)\n+($K657*'fnd base rates'!D$114)\n+($M657*'fnd base rates'!D$116)\n+($N657*'fnd base rates'!D$117)\n+($O657*'fnd base rates'!D$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,4)))\n*$R657","v":1599.8412000000003},{"$f":"(($D657*'fnd base rates'!E$107)\n+($E657*'fnd base rates'!E$108)\n+($F657*'fnd base rates'!E$109)\n+($G657*'fnd base rates'!E$110)\n+($H657*'fnd base rates'!E$111)\n+($I657*'fnd base rates'!E$112)\n+($J657*'fnd base rates'!E$113)\n+($K657*'fnd base rates'!E$114)\n+($M657*'fnd base rates'!E$116)\n+($N657*'fnd base rates'!E$117)\n+($O657*'fnd base rates'!E$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,5)))\n*$R657","v":7219.9667141680011},{"$f":"(($D657*'fnd base rates'!F$107)\n+($E657*'fnd base rates'!F$108)\n+($F657*'fnd base rates'!F$109)\n+($G657*'fnd base rates'!F$110)\n+($H657*'fnd base rates'!F$111)\n+($I657*'fnd base rates'!F$112)\n+($J657*'fnd base rates'!F$113)\n+($K657*'fnd base rates'!F$114)\n+($M657*'fnd base rates'!F$116)\n+($N657*'fnd base rates'!F$117)\n+($O657*'fnd base rates'!F$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,6)))\n*$R657","v":2068.233244216},{"$f":"(($D657*'fnd base rates'!G$107)\n+($E657*'fnd base rates'!G$108)\n+($F657*'fnd base rates'!G$109)\n+($G657*'fnd base rates'!G$110)\n+($H657*'fnd base rates'!G$111)\n+($I657*'fnd base rates'!G$112)\n+($J657*'fnd base rates'!G$113)\n+($K657*'fnd base rates'!G$114)\n+($M657*'fnd base rates'!G$116)\n+($N657*'fnd base rates'!G$117)\n+($O657*'fnd base rates'!G$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,7)))\n*$R657","v":351.57594769600001},{"$f":"(($D657*'fnd base rates'!H$107)\n+($E657*'fnd base rates'!H$108)\n+($F657*'fnd base rates'!H$109)\n+($G657*'fnd base rates'!H$110)\n+($H657*'fnd base rates'!H$111)\n+($I657*'fnd base rates'!H$112)\n+($J657*'fnd base rates'!H$113)\n+($K657*'fnd base rates'!H$114)\n+($M657*'fnd base rates'!H$116)\n+($N657*'fnd base rates'!H$117)\n+($O657*'fnd base rates'!H$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D657*'fnd base rates'!I$107)\n+($E657*'fnd base rates'!I$108)\n+($F657*'fnd base rates'!I$109)\n+($G657*'fnd base rates'!I$110)\n+($H657*'fnd base rates'!I$111)\n+($I657*'fnd base rates'!I$112)\n+($J657*'fnd base rates'!I$113)\n+($K657*'fnd base rates'!I$114)\n+($M657*'fnd base rates'!I$116)\n+($N657*'fnd base rates'!I$117)\n+($O657*'fnd base rates'!I$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,9)))\n*$R657","v":710.53824000000009},{"$f":"(($D657*'fnd base rates'!J$107)\n+($E657*'fnd base rates'!J$108)\n+($F657*'fnd base rates'!J$109)\n+($G657*'fnd base rates'!J$110)\n+($H657*'fnd base rates'!J$111)\n+($I657*'fnd base rates'!J$112)\n+($J657*'fnd base rates'!J$113)\n+($K657*'fnd base rates'!J$114)\n+($M657*'fnd base rates'!J$116)\n+($N657*'fnd base rates'!J$117)\n+($O657*'fnd base rates'!J$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,10)))\n*$R657","v":520.29464000000007},{"$f":"(($D657*'fnd base rates'!K$107)\n+($E657*'fnd base rates'!K$108)\n+($F657*'fnd base rates'!K$109)\n+($G657*'fnd base rates'!K$110)\n+($H657*'fnd base rates'!K$111)\n+($I657*'fnd base rates'!K$112)\n+($J657*'fnd base rates'!K$113)\n+($K657*'fnd base rates'!K$114)\n+($M657*'fnd base rates'!K$116)\n+($N657*'fnd base rates'!K$117)\n+($O657*'fnd base rates'!K$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,11)))\n*$R657","v":2467.2216886080005},{"$f":"(($D657*'fnd base rates'!L$107)\n+($E657*'fnd base rates'!L$108)\n+($F657*'fnd base rates'!L$109)\n+($G657*'fnd base rates'!L$110)\n+($H657*'fnd base rates'!L$111)\n+($I657*'fnd base rates'!L$112)\n+($J657*'fnd base rates'!L$113)\n+($K657*'fnd base rates'!L$114)\n+($M657*'fnd base rates'!L$116)\n+($N657*'fnd base rates'!L$117)\n+($O657*'fnd base rates'!L$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,12)))","v":2443.0428419999998},{"$f":"(($D657*'fnd base rates'!M$107)\n+($E657*'fnd base rates'!M$108)\n+($F657*'fnd base rates'!M$109)\n+($G657*'fnd base rates'!M$110)\n+($H657*'fnd base rates'!M$111)\n+($I657*'fnd base rates'!M$112)\n+($J657*'fnd base rates'!M$113)\n+($K657*'fnd base rates'!M$114)\n+($M657*'fnd base rates'!M$116)\n+($N657*'fnd base rates'!M$117)\n+($O657*'fnd base rates'!M$118)\n+($P657*VLOOKUP($S657+12,rate_basefnd,13)))","v":0},19485.532856872003,null,487049229,"487","049","229",1,2,19485.532856872003,9743,0,9743,null,null,null,null,null,9837,0,9837,-94,9743,0,9743]
[487,487049243,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D658","v":0},{"$f":"'fnd enro'!E658","v":0},{"$f":"'fnd enro'!F658","v":0},{"$f":"'fnd enro'!G658","v":0},{"$f":"'fnd enro'!H658","v":0},{"$f":"'fnd enro'!I658","v":1},{"$f":"'fnd enro'!J658","v":0},{"$f":"'fnd enro'!K658","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L658","v":0},{"$f":"'fnd enro'!M658+'fnd enro'!N658","v":0},{"$f":"'fnd enro'!O658","v":0},{"$f":"'fnd enro'!P658","v":0},{"$f":"'fnd enro'!Q658","v":1},{"$f":"'fnd enro'!S658","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R658)","v":8},null,{"$f":"(($D658*'fnd base rates'!C$107)\n+($E658*'fnd base rates'!C$108)\n+($F658*'fnd base rates'!C$109)\n+($G658*'fnd base rates'!C$110)\n+($H658*'fnd base rates'!C$111)\n+($I658*'fnd base rates'!C$112)\n+($J658*'fnd base rates'!C$113)\n+($K658*'fnd base rates'!C$114)\n+($M658*'fnd base rates'!C$116)\n+($N658*'fnd base rates'!C$117)\n+($O658*'fnd base rates'!C$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,3)))\n*$R658","v":626.09634009199999},{"$f":"(($D658*'fnd base rates'!D$107)\n+($E658*'fnd base rates'!D$108)\n+($F658*'fnd base rates'!D$109)\n+($G658*'fnd base rates'!D$110)\n+($H658*'fnd base rates'!D$111)\n+($I658*'fnd base rates'!D$112)\n+($J658*'fnd base rates'!D$113)\n+($K658*'fnd base rates'!D$114)\n+($M658*'fnd base rates'!D$116)\n+($N658*'fnd base rates'!D$117)\n+($O658*'fnd base rates'!D$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,4)))\n*$R658","v":1119.0024400000002},{"$f":"(($D658*'fnd base rates'!E$107)\n+($E658*'fnd base rates'!E$108)\n+($F658*'fnd base rates'!E$109)\n+($G658*'fnd base rates'!E$110)\n+($H658*'fnd base rates'!E$111)\n+($I658*'fnd base rates'!E$112)\n+($J658*'fnd base rates'!E$113)\n+($K658*'fnd base rates'!E$114)\n+($M658*'fnd base rates'!E$116)\n+($N658*'fnd base rates'!E$117)\n+($O658*'fnd base rates'!E$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,5)))\n*$R658","v":8243.6947570840002},{"$f":"(($D658*'fnd base rates'!F$107)\n+($E658*'fnd base rates'!F$108)\n+($F658*'fnd base rates'!F$109)\n+($G658*'fnd base rates'!F$110)\n+($H658*'fnd base rates'!F$111)\n+($I658*'fnd base rates'!F$112)\n+($J658*'fnd base rates'!F$113)\n+($K658*'fnd base rates'!F$114)\n+($M658*'fnd base rates'!F$116)\n+($N658*'fnd base rates'!F$117)\n+($O658*'fnd base rates'!F$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,6)))\n*$R658","v":920.69066210800008},{"$f":"(($D658*'fnd base rates'!G$107)\n+($E658*'fnd base rates'!G$108)\n+($F658*'fnd base rates'!G$109)\n+($G658*'fnd base rates'!G$110)\n+($H658*'fnd base rates'!G$111)\n+($I658*'fnd base rates'!G$112)\n+($J658*'fnd base rates'!G$113)\n+($K658*'fnd base rates'!G$114)\n+($M658*'fnd base rates'!G$116)\n+($N658*'fnd base rates'!G$117)\n+($O658*'fnd base rates'!G$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,7)))\n*$R658","v":322.12153384799996},{"$f":"(($D658*'fnd base rates'!H$107)\n+($E658*'fnd base rates'!H$108)\n+($F658*'fnd base rates'!H$109)\n+($G658*'fnd base rates'!H$110)\n+($H658*'fnd base rates'!H$111)\n+($I658*'fnd base rates'!H$112)\n+($J658*'fnd base rates'!H$113)\n+($K658*'fnd base rates'!H$114)\n+($M658*'fnd base rates'!H$116)\n+($N658*'fnd base rates'!H$117)\n+($O658*'fnd base rates'!H$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,8)))","v":802.04706999999996},{"$f":"(($D658*'fnd base rates'!I$107)\n+($E658*'fnd base rates'!I$108)\n+($F658*'fnd base rates'!I$109)\n+($G658*'fnd base rates'!I$110)\n+($H658*'fnd base rates'!I$111)\n+($I658*'fnd base rates'!I$112)\n+($J658*'fnd base rates'!I$113)\n+($K658*'fnd base rates'!I$114)\n+($M658*'fnd base rates'!I$116)\n+($N658*'fnd base rates'!I$117)\n+($O658*'fnd base rates'!I$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,9)))\n*$R658","v":571.46208000000001},{"$f":"(($D658*'fnd base rates'!J$107)\n+($E658*'fnd base rates'!J$108)\n+($F658*'fnd base rates'!J$109)\n+($G658*'fnd base rates'!J$110)\n+($H658*'fnd base rates'!J$111)\n+($I658*'fnd base rates'!J$112)\n+($J658*'fnd base rates'!J$113)\n+($K658*'fnd base rates'!J$114)\n+($M658*'fnd base rates'!J$116)\n+($N658*'fnd base rates'!J$117)\n+($O658*'fnd base rates'!J$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,10)))\n*$R658","v":1255.2753600000001},{"$f":"(($D658*'fnd base rates'!K$107)\n+($E658*'fnd base rates'!K$108)\n+($F658*'fnd base rates'!K$109)\n+($G658*'fnd base rates'!K$110)\n+($H658*'fnd base rates'!K$111)\n+($I658*'fnd base rates'!K$112)\n+($J658*'fnd base rates'!K$113)\n+($K658*'fnd base rates'!K$114)\n+($M658*'fnd base rates'!K$116)\n+($N658*'fnd base rates'!K$117)\n+($O658*'fnd base rates'!K$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,11)))\n*$R658","v":1200.049524304},{"$f":"(($D658*'fnd base rates'!L$107)\n+($E658*'fnd base rates'!L$108)\n+($F658*'fnd base rates'!L$109)\n+($G658*'fnd base rates'!L$110)\n+($H658*'fnd base rates'!L$111)\n+($I658*'fnd base rates'!L$112)\n+($J658*'fnd base rates'!L$113)\n+($K658*'fnd base rates'!L$114)\n+($M658*'fnd base rates'!L$116)\n+($N658*'fnd base rates'!L$117)\n+($O658*'fnd base rates'!L$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,12)))","v":1572.2914210000001},{"$f":"(($D658*'fnd base rates'!M$107)\n+($E658*'fnd base rates'!M$108)\n+($F658*'fnd base rates'!M$109)\n+($G658*'fnd base rates'!M$110)\n+($H658*'fnd base rates'!M$111)\n+($I658*'fnd base rates'!M$112)\n+($J658*'fnd base rates'!M$113)\n+($K658*'fnd base rates'!M$114)\n+($M658*'fnd base rates'!M$116)\n+($N658*'fnd base rates'!M$117)\n+($O658*'fnd base rates'!M$118)\n+($P658*VLOOKUP($S658+12,rate_basefnd,13)))","v":0},16632.731188435999,null,487049243,"487","049","243",1,1,16632.731188435999,16633,0,16633,null,null,null,null,null,16837,68,16905,-272,16633,0,16633]
[487,487049244,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D659","v":0},{"$f":"'fnd enro'!E659","v":0},{"$f":"'fnd enro'!F659","v":0},{"$f":"'fnd enro'!G659","v":0},{"$f":"'fnd enro'!H659","v":3},{"$f":"'fnd enro'!I659","v":8},{"$f":"'fnd enro'!J659","v":0},{"$f":"'fnd enro'!K659","v":0.41689999999999999},{"$f":"'fnd enro'!L659","v":0},{"$f":"'fnd enro'!M659+'fnd enro'!N659","v":0},{"$f":"'fnd enro'!O659","v":0},{"$f":"'fnd enro'!P659","v":0},{"$f":"'fnd enro'!Q659","v":4},{"$f":"'fnd enro'!S659","v":11},1.1080000000000001,{"$f":"VALUE('fnd enro'!R659)","v":9},null,{"$f":"(($D659*'fnd base rates'!C$107)\n+($E659*'fnd base rates'!C$108)\n+($F659*'fnd base rates'!C$109)\n+($G659*'fnd base rates'!C$110)\n+($H659*'fnd base rates'!C$111)\n+($I659*'fnd base rates'!C$112)\n+($J659*'fnd base rates'!C$113)\n+($K659*'fnd base rates'!C$114)\n+($M659*'fnd base rates'!C$116)\n+($N659*'fnd base rates'!C$117)\n+($O659*'fnd base rates'!C$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,3)))\n*$R659","v":6421.7662210120016},{"$f":"(($D659*'fnd base rates'!D$107)\n+($E659*'fnd base rates'!D$108)\n+($F659*'fnd base rates'!D$109)\n+($G659*'fnd base rates'!D$110)\n+($H659*'fnd base rates'!D$111)\n+($I659*'fnd base rates'!D$112)\n+($J659*'fnd base rates'!D$113)\n+($K659*'fnd base rates'!D$114)\n+($M659*'fnd base rates'!D$116)\n+($N659*'fnd base rates'!D$117)\n+($O659*'fnd base rates'!D$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,4)))\n*$R659","v":10104.439240000002},{"$f":"(($D659*'fnd base rates'!E$107)\n+($E659*'fnd base rates'!E$108)\n+($F659*'fnd base rates'!E$109)\n+($G659*'fnd base rates'!E$110)\n+($H659*'fnd base rates'!E$111)\n+($I659*'fnd base rates'!E$112)\n+($J659*'fnd base rates'!E$113)\n+($K659*'fnd base rates'!E$114)\n+($M659*'fnd base rates'!E$116)\n+($N659*'fnd base rates'!E$117)\n+($O659*'fnd base rates'!E$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,5)))\n*$R659","v":64603.341567924013},{"$f":"(($D659*'fnd base rates'!F$107)\n+($E659*'fnd base rates'!F$108)\n+($F659*'fnd base rates'!F$109)\n+($G659*'fnd base rates'!F$110)\n+($H659*'fnd base rates'!F$111)\n+($I659*'fnd base rates'!F$112)\n+($J659*'fnd base rates'!F$113)\n+($K659*'fnd base rates'!F$114)\n+($M659*'fnd base rates'!F$116)\n+($N659*'fnd base rates'!F$117)\n+($O659*'fnd base rates'!F$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,6)))\n*$R659","v":10467.875163188},{"$f":"(($D659*'fnd base rates'!G$107)\n+($E659*'fnd base rates'!G$108)\n+($F659*'fnd base rates'!G$109)\n+($G659*'fnd base rates'!G$110)\n+($H659*'fnd base rates'!G$111)\n+($I659*'fnd base rates'!G$112)\n+($J659*'fnd base rates'!G$113)\n+($K659*'fnd base rates'!G$114)\n+($M659*'fnd base rates'!G$116)\n+($N659*'fnd base rates'!G$117)\n+($O659*'fnd base rates'!G$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,7)))\n*$R659","v":2513.6392323280002},{"$f":"(($D659*'fnd base rates'!H$107)\n+($E659*'fnd base rates'!H$108)\n+($F659*'fnd base rates'!H$109)\n+($G659*'fnd base rates'!H$110)\n+($H659*'fnd base rates'!H$111)\n+($I659*'fnd base rates'!H$112)\n+($J659*'fnd base rates'!H$113)\n+($K659*'fnd base rates'!H$114)\n+($M659*'fnd base rates'!H$116)\n+($N659*'fnd base rates'!H$117)\n+($O659*'fnd base rates'!H$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,8)))","v":7815.587770000001},{"$f":"(($D659*'fnd base rates'!I$107)\n+($E659*'fnd base rates'!I$108)\n+($F659*'fnd base rates'!I$109)\n+($G659*'fnd base rates'!I$110)\n+($H659*'fnd base rates'!I$111)\n+($I659*'fnd base rates'!I$112)\n+($J659*'fnd base rates'!I$113)\n+($K659*'fnd base rates'!I$114)\n+($M659*'fnd base rates'!I$116)\n+($N659*'fnd base rates'!I$117)\n+($O659*'fnd base rates'!I$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,9)))\n*$R659","v":5144.4883200000004},{"$f":"(($D659*'fnd base rates'!J$107)\n+($E659*'fnd base rates'!J$108)\n+($F659*'fnd base rates'!J$109)\n+($G659*'fnd base rates'!J$110)\n+($H659*'fnd base rates'!J$111)\n+($I659*'fnd base rates'!J$112)\n+($J659*'fnd base rates'!J$113)\n+($K659*'fnd base rates'!J$114)\n+($M659*'fnd base rates'!J$116)\n+($N659*'fnd base rates'!J$117)\n+($O659*'fnd base rates'!J$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,10)))\n*$R659","v":8260.6386000000002},{"$f":"(($D659*'fnd base rates'!K$107)\n+($E659*'fnd base rates'!K$108)\n+($F659*'fnd base rates'!K$109)\n+($G659*'fnd base rates'!K$110)\n+($H659*'fnd base rates'!K$111)\n+($I659*'fnd base rates'!K$112)\n+($J659*'fnd base rates'!K$113)\n+($K659*'fnd base rates'!K$114)\n+($M659*'fnd base rates'!K$116)\n+($N659*'fnd base rates'!K$117)\n+($O659*'fnd base rates'!K$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,11)))\n*$R659","v":13301.228727344002},{"$f":"(($D659*'fnd base rates'!L$107)\n+($E659*'fnd base rates'!L$108)\n+($F659*'fnd base rates'!L$109)\n+($G659*'fnd base rates'!L$110)\n+($H659*'fnd base rates'!L$111)\n+($I659*'fnd base rates'!L$112)\n+($J659*'fnd base rates'!L$113)\n+($K659*'fnd base rates'!L$114)\n+($M659*'fnd base rates'!L$116)\n+($N659*'fnd base rates'!L$117)\n+($O659*'fnd base rates'!L$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,12)))","v":14465.295630999999},{"$f":"(($D659*'fnd base rates'!M$107)\n+($E659*'fnd base rates'!M$108)\n+($F659*'fnd base rates'!M$109)\n+($G659*'fnd base rates'!M$110)\n+($H659*'fnd base rates'!M$111)\n+($I659*'fnd base rates'!M$112)\n+($J659*'fnd base rates'!M$113)\n+($K659*'fnd base rates'!M$114)\n+($M659*'fnd base rates'!M$116)\n+($N659*'fnd base rates'!M$117)\n+($O659*'fnd base rates'!M$118)\n+($P659*VLOOKUP($S659+12,rate_basefnd,13)))","v":0},143098.30047279602,null,487049244,"487","049","244",1,11,143098.30047279602,13009,0,13009,null,null,null,null,null,14544,52,14596,-1587,13009,0,13009]
[487,487049246,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D660","v":0},{"$f":"'fnd enro'!E660","v":0},{"$f":"'fnd enro'!F660","v":0},{"$f":"'fnd enro'!G660","v":0},{"$f":"'fnd enro'!H660","v":0},{"$f":"'fnd enro'!I660","v":1},{"$f":"'fnd enro'!J660","v":0},{"$f":"'fnd enro'!K660","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L660","v":0},{"$f":"'fnd enro'!M660+'fnd enro'!N660","v":0},{"$f":"'fnd enro'!O660","v":0},{"$f":"'fnd enro'!P660","v":0},{"$f":"'fnd enro'!Q660","v":1},{"$f":"'fnd enro'!S660","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R660)","v":2},null,{"$f":"(($D660*'fnd base rates'!C$107)\n+($E660*'fnd base rates'!C$108)\n+($F660*'fnd base rates'!C$109)\n+($G660*'fnd base rates'!C$110)\n+($H660*'fnd base rates'!C$111)\n+($I660*'fnd base rates'!C$112)\n+($J660*'fnd base rates'!C$113)\n+($K660*'fnd base rates'!C$114)\n+($M660*'fnd base rates'!C$116)\n+($N660*'fnd base rates'!C$117)\n+($O660*'fnd base rates'!C$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,3)))\n*$R660","v":616.99966009200011},{"$f":"(($D660*'fnd base rates'!D$107)\n+($E660*'fnd base rates'!D$108)\n+($F660*'fnd base rates'!D$109)\n+($G660*'fnd base rates'!D$110)\n+($H660*'fnd base rates'!D$111)\n+($I660*'fnd base rates'!D$112)\n+($J660*'fnd base rates'!D$113)\n+($K660*'fnd base rates'!D$114)\n+($M660*'fnd base rates'!D$116)\n+($N660*'fnd base rates'!D$117)\n+($O660*'fnd base rates'!D$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,4)))\n*$R660","v":1075.8790800000002},{"$f":"(($D660*'fnd base rates'!E$107)\n+($E660*'fnd base rates'!E$108)\n+($F660*'fnd base rates'!E$109)\n+($G660*'fnd base rates'!E$110)\n+($H660*'fnd base rates'!E$111)\n+($I660*'fnd base rates'!E$112)\n+($J660*'fnd base rates'!E$113)\n+($K660*'fnd base rates'!E$114)\n+($M660*'fnd base rates'!E$116)\n+($N660*'fnd base rates'!E$117)\n+($O660*'fnd base rates'!E$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,5)))\n*$R660","v":7822.8209570840008},{"$f":"(($D660*'fnd base rates'!F$107)\n+($E660*'fnd base rates'!F$108)\n+($F660*'fnd base rates'!F$109)\n+($G660*'fnd base rates'!F$110)\n+($H660*'fnd base rates'!F$111)\n+($I660*'fnd base rates'!F$112)\n+($J660*'fnd base rates'!F$113)\n+($K660*'fnd base rates'!F$114)\n+($M660*'fnd base rates'!F$116)\n+($N660*'fnd base rates'!F$117)\n+($O660*'fnd base rates'!F$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,6)))\n*$R660","v":920.69066210800008},{"$f":"(($D660*'fnd base rates'!G$107)\n+($E660*'fnd base rates'!G$108)\n+($F660*'fnd base rates'!G$109)\n+($G660*'fnd base rates'!G$110)\n+($H660*'fnd base rates'!G$111)\n+($I660*'fnd base rates'!G$112)\n+($J660*'fnd base rates'!G$113)\n+($K660*'fnd base rates'!G$114)\n+($M660*'fnd base rates'!G$116)\n+($N660*'fnd base rates'!G$117)\n+($O660*'fnd base rates'!G$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,7)))\n*$R660","v":301.71217384800002},{"$f":"(($D660*'fnd base rates'!H$107)\n+($E660*'fnd base rates'!H$108)\n+($F660*'fnd base rates'!H$109)\n+($G660*'fnd base rates'!H$110)\n+($H660*'fnd base rates'!H$111)\n+($I660*'fnd base rates'!H$112)\n+($J660*'fnd base rates'!H$113)\n+($K660*'fnd base rates'!H$114)\n+($M660*'fnd base rates'!H$116)\n+($N660*'fnd base rates'!H$117)\n+($O660*'fnd base rates'!H$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,8)))","v":799.21707000000004},{"$f":"(($D660*'fnd base rates'!I$107)\n+($E660*'fnd base rates'!I$108)\n+($F660*'fnd base rates'!I$109)\n+($G660*'fnd base rates'!I$110)\n+($H660*'fnd base rates'!I$111)\n+($I660*'fnd base rates'!I$112)\n+($J660*'fnd base rates'!I$113)\n+($K660*'fnd base rates'!I$114)\n+($M660*'fnd base rates'!I$116)\n+($N660*'fnd base rates'!I$117)\n+($O660*'fnd base rates'!I$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,9)))\n*$R660","v":554.42104000000006},{"$f":"(($D660*'fnd base rates'!J$107)\n+($E660*'fnd base rates'!J$108)\n+($F660*'fnd base rates'!J$109)\n+($G660*'fnd base rates'!J$110)\n+($H660*'fnd base rates'!J$111)\n+($I660*'fnd base rates'!J$112)\n+($J660*'fnd base rates'!J$113)\n+($K660*'fnd base rates'!J$114)\n+($M660*'fnd base rates'!J$116)\n+($N660*'fnd base rates'!J$117)\n+($O660*'fnd base rates'!J$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,10)))\n*$R660","v":1166.7240000000002},{"$f":"(($D660*'fnd base rates'!K$107)\n+($E660*'fnd base rates'!K$108)\n+($F660*'fnd base rates'!K$109)\n+($G660*'fnd base rates'!K$110)\n+($H660*'fnd base rates'!K$111)\n+($I660*'fnd base rates'!K$112)\n+($J660*'fnd base rates'!K$113)\n+($K660*'fnd base rates'!K$114)\n+($M660*'fnd base rates'!K$116)\n+($N660*'fnd base rates'!K$117)\n+($O660*'fnd base rates'!K$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,11)))\n*$R660","v":1200.049524304},{"$f":"(($D660*'fnd base rates'!L$107)\n+($E660*'fnd base rates'!L$108)\n+($F660*'fnd base rates'!L$109)\n+($G660*'fnd base rates'!L$110)\n+($H660*'fnd base rates'!L$111)\n+($I660*'fnd base rates'!L$112)\n+($J660*'fnd base rates'!L$113)\n+($K660*'fnd base rates'!L$114)\n+($M660*'fnd base rates'!L$116)\n+($N660*'fnd base rates'!L$117)\n+($O660*'fnd base rates'!L$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,12)))","v":1510.8514210000001},{"$f":"(($D660*'fnd base rates'!M$107)\n+($E660*'fnd base rates'!M$108)\n+($F660*'fnd base rates'!M$109)\n+($G660*'fnd base rates'!M$110)\n+($H660*'fnd base rates'!M$111)\n+($I660*'fnd base rates'!M$112)\n+($J660*'fnd base rates'!M$113)\n+($K660*'fnd base rates'!M$114)\n+($M660*'fnd base rates'!M$116)\n+($N660*'fnd base rates'!M$117)\n+($O660*'fnd base rates'!M$118)\n+($P660*VLOOKUP($S660+12,rate_basefnd,13)))","v":0},15969.365588436001,null,487049246,"487","049","246",1,1,15969.365588436001,15969,0,15969,null,null,null,null,null,16039,-2,16037,-68,15969,0,15969]
[487,487049248,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D661","v":0},{"$f":"'fnd enro'!E661","v":0},{"$f":"'fnd enro'!F661","v":0},{"$f":"'fnd enro'!G661","v":0},{"$f":"'fnd enro'!H661","v":5},{"$f":"'fnd enro'!I661","v":4},{"$f":"'fnd enro'!J661","v":0},{"$f":"'fnd enro'!K661","v":0.34110000000000001},{"$f":"'fnd enro'!L661","v":0},{"$f":"'fnd enro'!M661+'fnd enro'!N661","v":0},{"$f":"'fnd enro'!O661","v":0},{"$f":"'fnd enro'!P661","v":1},{"$f":"'fnd enro'!Q661","v":6},{"$f":"'fnd enro'!S661","v":9},1.1080000000000001,{"$f":"VALUE('fnd enro'!R661)","v":10},null,{"$f":"(($D661*'fnd base rates'!C$107)\n+($E661*'fnd base rates'!C$108)\n+($F661*'fnd base rates'!C$109)\n+($G661*'fnd base rates'!C$110)\n+($H661*'fnd base rates'!C$111)\n+($I661*'fnd base rates'!C$112)\n+($J661*'fnd base rates'!C$113)\n+($K661*'fnd base rates'!C$114)\n+($M661*'fnd base rates'!C$116)\n+($N661*'fnd base rates'!C$117)\n+($O661*'fnd base rates'!C$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,3)))\n*$R661","v":5534.3382208280009},{"$f":"(($D661*'fnd base rates'!D$107)\n+($E661*'fnd base rates'!D$108)\n+($F661*'fnd base rates'!D$109)\n+($G661*'fnd base rates'!D$110)\n+($H661*'fnd base rates'!D$111)\n+($I661*'fnd base rates'!D$112)\n+($J661*'fnd base rates'!D$113)\n+($K661*'fnd base rates'!D$114)\n+($M661*'fnd base rates'!D$116)\n+($N661*'fnd base rates'!D$117)\n+($O661*'fnd base rates'!D$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,4)))\n*$R661","v":9346.2680800000016},{"$f":"(($D661*'fnd base rates'!E$107)\n+($E661*'fnd base rates'!E$108)\n+($F661*'fnd base rates'!E$109)\n+($G661*'fnd base rates'!E$110)\n+($H661*'fnd base rates'!E$111)\n+($I661*'fnd base rates'!E$112)\n+($J661*'fnd base rates'!E$113)\n+($K661*'fnd base rates'!E$114)\n+($M661*'fnd base rates'!E$116)\n+($N661*'fnd base rates'!E$117)\n+($O661*'fnd base rates'!E$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,5)))\n*$R661","v":59122.33653375601},{"$f":"(($D661*'fnd base rates'!F$107)\n+($E661*'fnd base rates'!F$108)\n+($F661*'fnd base rates'!F$109)\n+($G661*'fnd base rates'!F$110)\n+($H661*'fnd base rates'!F$111)\n+($I661*'fnd base rates'!F$112)\n+($J661*'fnd base rates'!F$113)\n+($K661*'fnd base rates'!F$114)\n+($M661*'fnd base rates'!F$116)\n+($N661*'fnd base rates'!F$117)\n+($O661*'fnd base rates'!F$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,6)))\n*$R661","v":8998.8815589720016},{"$f":"(($D661*'fnd base rates'!G$107)\n+($E661*'fnd base rates'!G$108)\n+($F661*'fnd base rates'!G$109)\n+($G661*'fnd base rates'!G$110)\n+($H661*'fnd base rates'!G$111)\n+($I661*'fnd base rates'!G$112)\n+($J661*'fnd base rates'!G$113)\n+($K661*'fnd base rates'!G$114)\n+($M661*'fnd base rates'!G$116)\n+($N661*'fnd base rates'!G$117)\n+($O661*'fnd base rates'!G$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,7)))\n*$R661","v":2552.4338446319998},{"$f":"(($D661*'fnd base rates'!H$107)\n+($E661*'fnd base rates'!H$108)\n+($F661*'fnd base rates'!H$109)\n+($G661*'fnd base rates'!H$110)\n+($H661*'fnd base rates'!H$111)\n+($I661*'fnd base rates'!H$112)\n+($J661*'fnd base rates'!H$113)\n+($K661*'fnd base rates'!H$114)\n+($M661*'fnd base rates'!H$116)\n+($N661*'fnd base rates'!H$117)\n+($O661*'fnd base rates'!H$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,8)))","v":5817.8036300000003},{"$f":"(($D661*'fnd base rates'!I$107)\n+($E661*'fnd base rates'!I$108)\n+($F661*'fnd base rates'!I$109)\n+($G661*'fnd base rates'!I$110)\n+($H661*'fnd base rates'!I$111)\n+($I661*'fnd base rates'!I$112)\n+($J661*'fnd base rates'!I$113)\n+($K661*'fnd base rates'!I$114)\n+($M661*'fnd base rates'!I$116)\n+($N661*'fnd base rates'!I$117)\n+($O661*'fnd base rates'!I$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,9)))\n*$R661","v":4411.2471600000008},{"$f":"(($D661*'fnd base rates'!J$107)\n+($E661*'fnd base rates'!J$108)\n+($F661*'fnd base rates'!J$109)\n+($G661*'fnd base rates'!J$110)\n+($H661*'fnd base rates'!J$111)\n+($I661*'fnd base rates'!J$112)\n+($J661*'fnd base rates'!J$113)\n+($K661*'fnd base rates'!J$114)\n+($M661*'fnd base rates'!J$116)\n+($N661*'fnd base rates'!J$117)\n+($O661*'fnd base rates'!J$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,10)))\n*$R661","v":7832.1860800000013},{"$f":"(($D661*'fnd base rates'!K$107)\n+($E661*'fnd base rates'!K$108)\n+($F661*'fnd base rates'!K$109)\n+($G661*'fnd base rates'!K$110)\n+($H661*'fnd base rates'!K$111)\n+($I661*'fnd base rates'!K$112)\n+($J661*'fnd base rates'!K$113)\n+($K661*'fnd base rates'!K$114)\n+($M661*'fnd base rates'!K$116)\n+($N661*'fnd base rates'!K$117)\n+($O661*'fnd base rates'!K$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,11)))\n*$R661","v":11217.729598736003},{"$f":"(($D661*'fnd base rates'!L$107)\n+($E661*'fnd base rates'!L$108)\n+($F661*'fnd base rates'!L$109)\n+($G661*'fnd base rates'!L$110)\n+($H661*'fnd base rates'!L$111)\n+($I661*'fnd base rates'!L$112)\n+($J661*'fnd base rates'!L$113)\n+($K661*'fnd base rates'!L$114)\n+($M661*'fnd base rates'!L$116)\n+($N661*'fnd base rates'!L$117)\n+($O661*'fnd base rates'!L$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,12)))","v":13636.712788999997},{"$f":"(($D661*'fnd base rates'!M$107)\n+($E661*'fnd base rates'!M$108)\n+($F661*'fnd base rates'!M$109)\n+($G661*'fnd base rates'!M$110)\n+($H661*'fnd base rates'!M$111)\n+($I661*'fnd base rates'!M$112)\n+($J661*'fnd base rates'!M$113)\n+($K661*'fnd base rates'!M$114)\n+($M661*'fnd base rates'!M$116)\n+($N661*'fnd base rates'!M$117)\n+($O661*'fnd base rates'!M$118)\n+($P661*VLOOKUP($S661+12,rate_basefnd,13)))","v":0},128469.93749592401,null,487049248,"487","049","248",1,9,128469.93749592401,14274,0,14274,null,null,null,null,null,14408,74,14482,-208,14274,0,14274]
[487,487049262,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D662","v":0},{"$f":"'fnd enro'!E662","v":0},{"$f":"'fnd enro'!F662","v":0},{"$f":"'fnd enro'!G662","v":0},{"$f":"'fnd enro'!H662","v":4},{"$f":"'fnd enro'!I662","v":5},{"$f":"'fnd enro'!J662","v":0},{"$f":"'fnd enro'!K662","v":0.34110000000000001},{"$f":"'fnd enro'!L662","v":0},{"$f":"'fnd enro'!M662+'fnd enro'!N662","v":0},{"$f":"'fnd enro'!O662","v":0},{"$f":"'fnd enro'!P662","v":0},{"$f":"'fnd enro'!Q662","v":5},{"$f":"'fnd enro'!S662","v":9},1.1080000000000001,{"$f":"VALUE('fnd enro'!R662)","v":8},null,{"$f":"(($D662*'fnd base rates'!C$107)\n+($E662*'fnd base rates'!C$108)\n+($F662*'fnd base rates'!C$109)\n+($G662*'fnd base rates'!C$110)\n+($H662*'fnd base rates'!C$111)\n+($I662*'fnd base rates'!C$112)\n+($J662*'fnd base rates'!C$113)\n+($K662*'fnd base rates'!C$114)\n+($M662*'fnd base rates'!C$116)\n+($N662*'fnd base rates'!C$117)\n+($O662*'fnd base rates'!C$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,3)))\n*$R662","v":5365.4901008280003},{"$f":"(($D662*'fnd base rates'!D$107)\n+($E662*'fnd base rates'!D$108)\n+($F662*'fnd base rates'!D$109)\n+($G662*'fnd base rates'!D$110)\n+($H662*'fnd base rates'!D$111)\n+($I662*'fnd base rates'!D$112)\n+($J662*'fnd base rates'!D$113)\n+($K662*'fnd base rates'!D$114)\n+($M662*'fnd base rates'!D$116)\n+($N662*'fnd base rates'!D$117)\n+($O662*'fnd base rates'!D$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,4)))\n*$R662","v":8794.6946000000007},{"$f":"(($D662*'fnd base rates'!E$107)\n+($E662*'fnd base rates'!E$108)\n+($F662*'fnd base rates'!E$109)\n+($G662*'fnd base rates'!E$110)\n+($H662*'fnd base rates'!E$111)\n+($I662*'fnd base rates'!E$112)\n+($J662*'fnd base rates'!E$113)\n+($K662*'fnd base rates'!E$114)\n+($M662*'fnd base rates'!E$116)\n+($N662*'fnd base rates'!E$117)\n+($O662*'fnd base rates'!E$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,5)))\n*$R662","v":55658.407213756007},{"$f":"(($D662*'fnd base rates'!F$107)\n+($E662*'fnd base rates'!F$108)\n+($F662*'fnd base rates'!F$109)\n+($G662*'fnd base rates'!F$110)\n+($H662*'fnd base rates'!F$111)\n+($I662*'fnd base rates'!F$112)\n+($J662*'fnd base rates'!F$113)\n+($K662*'fnd base rates'!F$114)\n+($M662*'fnd base rates'!F$116)\n+($N662*'fnd base rates'!F$117)\n+($O662*'fnd base rates'!F$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,6)))\n*$R662","v":8739.9197989720014},{"$f":"(($D662*'fnd base rates'!G$107)\n+($E662*'fnd base rates'!G$108)\n+($F662*'fnd base rates'!G$109)\n+($G662*'fnd base rates'!G$110)\n+($H662*'fnd base rates'!G$111)\n+($I662*'fnd base rates'!G$112)\n+($J662*'fnd base rates'!G$113)\n+($K662*'fnd base rates'!G$114)\n+($M662*'fnd base rates'!G$116)\n+($N662*'fnd base rates'!G$117)\n+($O662*'fnd base rates'!G$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,7)))\n*$R662","v":2313.7595646320001},{"$f":"(($D662*'fnd base rates'!H$107)\n+($E662*'fnd base rates'!H$108)\n+($F662*'fnd base rates'!H$109)\n+($G662*'fnd base rates'!H$110)\n+($H662*'fnd base rates'!H$111)\n+($I662*'fnd base rates'!H$112)\n+($J662*'fnd base rates'!H$113)\n+($K662*'fnd base rates'!H$114)\n+($M662*'fnd base rates'!H$116)\n+($N662*'fnd base rates'!H$117)\n+($O662*'fnd base rates'!H$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,8)))","v":5984.8636299999998},{"$f":"(($D662*'fnd base rates'!I$107)\n+($E662*'fnd base rates'!I$108)\n+($F662*'fnd base rates'!I$109)\n+($G662*'fnd base rates'!I$110)\n+($H662*'fnd base rates'!I$111)\n+($I662*'fnd base rates'!I$112)\n+($J662*'fnd base rates'!I$113)\n+($K662*'fnd base rates'!I$114)\n+($M662*'fnd base rates'!I$116)\n+($N662*'fnd base rates'!I$117)\n+($O662*'fnd base rates'!I$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,9)))\n*$R662","v":4278.3868800000009},{"$f":"(($D662*'fnd base rates'!J$107)\n+($E662*'fnd base rates'!J$108)\n+($F662*'fnd base rates'!J$109)\n+($G662*'fnd base rates'!J$110)\n+($H662*'fnd base rates'!J$111)\n+($I662*'fnd base rates'!J$112)\n+($J662*'fnd base rates'!J$113)\n+($K662*'fnd base rates'!J$114)\n+($M662*'fnd base rates'!J$116)\n+($N662*'fnd base rates'!J$117)\n+($O662*'fnd base rates'!J$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,10)))\n*$R662","v":7316.9660800000011},{"$f":"(($D662*'fnd base rates'!K$107)\n+($E662*'fnd base rates'!K$108)\n+($F662*'fnd base rates'!K$109)\n+($G662*'fnd base rates'!K$110)\n+($H662*'fnd base rates'!K$111)\n+($I662*'fnd base rates'!K$112)\n+($J662*'fnd base rates'!K$113)\n+($K662*'fnd base rates'!K$114)\n+($M662*'fnd base rates'!K$116)\n+($N662*'fnd base rates'!K$117)\n+($O662*'fnd base rates'!K$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,11)))\n*$R662","v":10934.690998736001},{"$f":"(($D662*'fnd base rates'!L$107)\n+($E662*'fnd base rates'!L$108)\n+($F662*'fnd base rates'!L$109)\n+($G662*'fnd base rates'!L$110)\n+($H662*'fnd base rates'!L$111)\n+($I662*'fnd base rates'!L$112)\n+($J662*'fnd base rates'!L$113)\n+($K662*'fnd base rates'!L$114)\n+($M662*'fnd base rates'!L$116)\n+($N662*'fnd base rates'!L$117)\n+($O662*'fnd base rates'!L$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,12)))","v":12747.542788999999},{"$f":"(($D662*'fnd base rates'!M$107)\n+($E662*'fnd base rates'!M$108)\n+($F662*'fnd base rates'!M$109)\n+($G662*'fnd base rates'!M$110)\n+($H662*'fnd base rates'!M$111)\n+($I662*'fnd base rates'!M$112)\n+($J662*'fnd base rates'!M$113)\n+($K662*'fnd base rates'!M$114)\n+($M662*'fnd base rates'!M$116)\n+($N662*'fnd base rates'!M$117)\n+($O662*'fnd base rates'!M$118)\n+($P662*VLOOKUP($S662+12,rate_basefnd,13)))","v":0},122134.72165592402,null,487049262,"487","049","262",1,9,122134.72165592402,13571,0,13571,null,null,null,null,null,13597,21,13618,-47,13571,0,13571]
[487,487049274,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D663","v":0},{"$f":"'fnd enro'!E663","v":0},{"$f":"'fnd enro'!F663","v":0},{"$f":"'fnd enro'!G663","v":0},{"$f":"'fnd enro'!H663","v":56},{"$f":"'fnd enro'!I663","v":95},{"$f":"'fnd enro'!J663","v":0},{"$f":"'fnd enro'!K663","v":5.7229000000000001},{"$f":"'fnd enro'!L663","v":0},{"$f":"'fnd enro'!M663+'fnd enro'!N663","v":0},{"$f":"'fnd enro'!O663","v":6},{"$f":"'fnd enro'!P663","v":2},{"$f":"'fnd enro'!Q663","v":76},{"$f":"'fnd enro'!S663","v":151},1.1080000000000001,{"$f":"VALUE('fnd enro'!R663)","v":9},null,{"$f":"(($D663*'fnd base rates'!C$107)\n+($E663*'fnd base rates'!C$108)\n+($F663*'fnd base rates'!C$109)\n+($G663*'fnd base rates'!C$110)\n+($H663*'fnd base rates'!C$111)\n+($I663*'fnd base rates'!C$112)\n+($J663*'fnd base rates'!C$113)\n+($K663*'fnd base rates'!C$114)\n+($M663*'fnd base rates'!C$116)\n+($N663*'fnd base rates'!C$117)\n+($O663*'fnd base rates'!C$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,3)))\n*$R663","v":90411.518873892011},{"$f":"(($D663*'fnd base rates'!D$107)\n+($E663*'fnd base rates'!D$108)\n+($F663*'fnd base rates'!D$109)\n+($G663*'fnd base rates'!D$110)\n+($H663*'fnd base rates'!D$111)\n+($I663*'fnd base rates'!D$112)\n+($J663*'fnd base rates'!D$113)\n+($K663*'fnd base rates'!D$114)\n+($M663*'fnd base rates'!D$116)\n+($N663*'fnd base rates'!D$117)\n+($O663*'fnd base rates'!D$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,4)))\n*$R663","v":146998.68132000003},{"$f":"(($D663*'fnd base rates'!E$107)\n+($E663*'fnd base rates'!E$108)\n+($F663*'fnd base rates'!E$109)\n+($G663*'fnd base rates'!E$110)\n+($H663*'fnd base rates'!E$111)\n+($I663*'fnd base rates'!E$112)\n+($J663*'fnd base rates'!E$113)\n+($K663*'fnd base rates'!E$114)\n+($M663*'fnd base rates'!E$116)\n+($N663*'fnd base rates'!E$117)\n+($O663*'fnd base rates'!E$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,5)))\n*$R663","v":941375.66499968409},{"$f":"(($D663*'fnd base rates'!F$107)\n+($E663*'fnd base rates'!F$108)\n+($F663*'fnd base rates'!F$109)\n+($G663*'fnd base rates'!F$110)\n+($H663*'fnd base rates'!F$111)\n+($I663*'fnd base rates'!F$112)\n+($J663*'fnd base rates'!F$113)\n+($K663*'fnd base rates'!F$114)\n+($M663*'fnd base rates'!F$116)\n+($N663*'fnd base rates'!F$117)\n+($O663*'fnd base rates'!F$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,6)))\n*$R663","v":146785.87429830804},{"$f":"(($D663*'fnd base rates'!G$107)\n+($E663*'fnd base rates'!G$108)\n+($F663*'fnd base rates'!G$109)\n+($G663*'fnd base rates'!G$110)\n+($H663*'fnd base rates'!G$111)\n+($I663*'fnd base rates'!G$112)\n+($J663*'fnd base rates'!G$113)\n+($K663*'fnd base rates'!G$114)\n+($M663*'fnd base rates'!G$116)\n+($N663*'fnd base rates'!G$117)\n+($O663*'fnd base rates'!G$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,7)))\n*$R663","v":38238.358971048001},{"$f":"(($D663*'fnd base rates'!H$107)\n+($E663*'fnd base rates'!H$108)\n+($F663*'fnd base rates'!H$109)\n+($G663*'fnd base rates'!H$110)\n+($H663*'fnd base rates'!H$111)\n+($I663*'fnd base rates'!H$112)\n+($J663*'fnd base rates'!H$113)\n+($K663*'fnd base rates'!H$114)\n+($M663*'fnd base rates'!H$116)\n+($N663*'fnd base rates'!H$117)\n+($O663*'fnd base rates'!H$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,8)))","v":104386.45757},{"$f":"(($D663*'fnd base rates'!I$107)\n+($E663*'fnd base rates'!I$108)\n+($F663*'fnd base rates'!I$109)\n+($G663*'fnd base rates'!I$110)\n+($H663*'fnd base rates'!I$111)\n+($I663*'fnd base rates'!I$112)\n+($J663*'fnd base rates'!I$113)\n+($K663*'fnd base rates'!I$114)\n+($M663*'fnd base rates'!I$116)\n+($N663*'fnd base rates'!I$117)\n+($O663*'fnd base rates'!I$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,9)))\n*$R663","v":72609.910280000011},{"$f":"(($D663*'fnd base rates'!J$107)\n+($E663*'fnd base rates'!J$108)\n+($F663*'fnd base rates'!J$109)\n+($G663*'fnd base rates'!J$110)\n+($H663*'fnd base rates'!J$111)\n+($I663*'fnd base rates'!J$112)\n+($J663*'fnd base rates'!J$113)\n+($K663*'fnd base rates'!J$114)\n+($M663*'fnd base rates'!J$116)\n+($N663*'fnd base rates'!J$117)\n+($O663*'fnd base rates'!J$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,10)))\n*$R663","v":122700.10836000001},{"$f":"(($D663*'fnd base rates'!K$107)\n+($E663*'fnd base rates'!K$108)\n+($F663*'fnd base rates'!K$109)\n+($G663*'fnd base rates'!K$110)\n+($H663*'fnd base rates'!K$111)\n+($I663*'fnd base rates'!K$112)\n+($J663*'fnd base rates'!K$113)\n+($K663*'fnd base rates'!K$114)\n+($M663*'fnd base rates'!K$116)\n+($N663*'fnd base rates'!K$117)\n+($O663*'fnd base rates'!K$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,11)))\n*$R663","v":185503.54872990403},{"$f":"(($D663*'fnd base rates'!L$107)\n+($E663*'fnd base rates'!L$108)\n+($F663*'fnd base rates'!L$109)\n+($G663*'fnd base rates'!L$110)\n+($H663*'fnd base rates'!L$111)\n+($I663*'fnd base rates'!L$112)\n+($J663*'fnd base rates'!L$113)\n+($K663*'fnd base rates'!L$114)\n+($M663*'fnd base rates'!L$116)\n+($N663*'fnd base rates'!L$117)\n+($O663*'fnd base rates'!L$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,12)))","v":211917.41457099997},{"$f":"(($D663*'fnd base rates'!M$107)\n+($E663*'fnd base rates'!M$108)\n+($F663*'fnd base rates'!M$109)\n+($G663*'fnd base rates'!M$110)\n+($H663*'fnd base rates'!M$111)\n+($I663*'fnd base rates'!M$112)\n+($J663*'fnd base rates'!M$113)\n+($K663*'fnd base rates'!M$114)\n+($M663*'fnd base rates'!M$116)\n+($N663*'fnd base rates'!M$117)\n+($O663*'fnd base rates'!M$118)\n+($P663*VLOOKUP($S663+12,rate_basefnd,13)))","v":0},2060927.5379738361,null,487049274,"487","049","274",1,151,2060927.5379738361,13649,0,13649,null,null,null,null,null,13803,41,13844,-195,13649,0,13649]
[487,487049285,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D664","v":0},{"$f":"'fnd enro'!E664","v":0},{"$f":"'fnd enro'!F664","v":0},{"$f":"'fnd enro'!G664","v":0},{"$f":"'fnd enro'!H664","v":1},{"$f":"'fnd enro'!I664","v":0},{"$f":"'fnd enro'!J664","v":0},{"$f":"'fnd enro'!K664","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L664","v":0},{"$f":"'fnd enro'!M664+'fnd enro'!N664","v":0},{"$f":"'fnd enro'!O664","v":0},{"$f":"'fnd enro'!P664","v":0},{"$f":"'fnd enro'!Q664","v":0},{"$f":"'fnd enro'!S664","v":1},1.1080000000000001,{"$f":"VALUE('fnd enro'!R664)","v":7},null,{"$f":"(($D664*'fnd base rates'!C$107)\n+($E664*'fnd base rates'!C$108)\n+($F664*'fnd base rates'!C$109)\n+($G664*'fnd base rates'!C$110)\n+($H664*'fnd base rates'!C$111)\n+($I664*'fnd base rates'!C$112)\n+($J664*'fnd base rates'!C$113)\n+($K664*'fnd base rates'!C$114)\n+($M664*'fnd base rates'!C$116)\n+($N664*'fnd base rates'!C$117)\n+($O664*'fnd base rates'!C$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,3)))\n*$R664","v":558.75210009200009},{"$f":"(($D664*'fnd base rates'!D$107)\n+($E664*'fnd base rates'!D$108)\n+($F664*'fnd base rates'!D$109)\n+($G664*'fnd base rates'!D$110)\n+($H664*'fnd base rates'!D$111)\n+($I664*'fnd base rates'!D$112)\n+($J664*'fnd base rates'!D$113)\n+($K664*'fnd base rates'!D$114)\n+($M664*'fnd base rates'!D$116)\n+($N664*'fnd base rates'!D$117)\n+($O664*'fnd base rates'!D$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,4)))\n*$R664","v":799.92060000000015},{"$f":"(($D664*'fnd base rates'!E$107)\n+($E664*'fnd base rates'!E$108)\n+($F664*'fnd base rates'!E$109)\n+($G664*'fnd base rates'!E$110)\n+($H664*'fnd base rates'!E$111)\n+($I664*'fnd base rates'!E$112)\n+($J664*'fnd base rates'!E$113)\n+($K664*'fnd base rates'!E$114)\n+($M664*'fnd base rates'!E$116)\n+($N664*'fnd base rates'!E$117)\n+($O664*'fnd base rates'!E$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,5)))\n*$R664","v":3609.9833570840005},{"$f":"(($D664*'fnd base rates'!F$107)\n+($E664*'fnd base rates'!F$108)\n+($F664*'fnd base rates'!F$109)\n+($G664*'fnd base rates'!F$110)\n+($H664*'fnd base rates'!F$111)\n+($I664*'fnd base rates'!F$112)\n+($J664*'fnd base rates'!F$113)\n+($K664*'fnd base rates'!F$114)\n+($M664*'fnd base rates'!F$116)\n+($N664*'fnd base rates'!F$117)\n+($O664*'fnd base rates'!F$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,6)))\n*$R664","v":1034.116622108},{"$f":"(($D664*'fnd base rates'!G$107)\n+($E664*'fnd base rates'!G$108)\n+($F664*'fnd base rates'!G$109)\n+($G664*'fnd base rates'!G$110)\n+($H664*'fnd base rates'!G$111)\n+($I664*'fnd base rates'!G$112)\n+($J664*'fnd base rates'!G$113)\n+($K664*'fnd base rates'!G$114)\n+($M664*'fnd base rates'!G$116)\n+($N664*'fnd base rates'!G$117)\n+($O664*'fnd base rates'!G$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,7)))\n*$R664","v":175.78797384800001},{"$f":"(($D664*'fnd base rates'!H$107)\n+($E664*'fnd base rates'!H$108)\n+($F664*'fnd base rates'!H$109)\n+($G664*'fnd base rates'!H$110)\n+($H664*'fnd base rates'!H$111)\n+($I664*'fnd base rates'!H$112)\n+($J664*'fnd base rates'!H$113)\n+($K664*'fnd base rates'!H$114)\n+($M664*'fnd base rates'!H$116)\n+($N664*'fnd base rates'!H$117)\n+($O664*'fnd base rates'!H$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D664*'fnd base rates'!I$107)\n+($E664*'fnd base rates'!I$108)\n+($F664*'fnd base rates'!I$109)\n+($G664*'fnd base rates'!I$110)\n+($H664*'fnd base rates'!I$111)\n+($I664*'fnd base rates'!I$112)\n+($J664*'fnd base rates'!I$113)\n+($K664*'fnd base rates'!I$114)\n+($M664*'fnd base rates'!I$116)\n+($N664*'fnd base rates'!I$117)\n+($O664*'fnd base rates'!I$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,9)))\n*$R664","v":355.26912000000004},{"$f":"(($D664*'fnd base rates'!J$107)\n+($E664*'fnd base rates'!J$108)\n+($F664*'fnd base rates'!J$109)\n+($G664*'fnd base rates'!J$110)\n+($H664*'fnd base rates'!J$111)\n+($I664*'fnd base rates'!J$112)\n+($J664*'fnd base rates'!J$113)\n+($K664*'fnd base rates'!J$114)\n+($M664*'fnd base rates'!J$116)\n+($N664*'fnd base rates'!J$117)\n+($O664*'fnd base rates'!J$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,10)))\n*$R664","v":260.14732000000004},{"$f":"(($D664*'fnd base rates'!K$107)\n+($E664*'fnd base rates'!K$108)\n+($F664*'fnd base rates'!K$109)\n+($G664*'fnd base rates'!K$110)\n+($H664*'fnd base rates'!K$111)\n+($I664*'fnd base rates'!K$112)\n+($J664*'fnd base rates'!K$113)\n+($K664*'fnd base rates'!K$114)\n+($M664*'fnd base rates'!K$116)\n+($N664*'fnd base rates'!K$117)\n+($O664*'fnd base rates'!K$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,11)))\n*$R664","v":1233.6108443040002},{"$f":"(($D664*'fnd base rates'!L$107)\n+($E664*'fnd base rates'!L$108)\n+($F664*'fnd base rates'!L$109)\n+($G664*'fnd base rates'!L$110)\n+($H664*'fnd base rates'!L$111)\n+($I664*'fnd base rates'!L$112)\n+($J664*'fnd base rates'!L$113)\n+($K664*'fnd base rates'!L$114)\n+($M664*'fnd base rates'!L$116)\n+($N664*'fnd base rates'!L$117)\n+($O664*'fnd base rates'!L$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D664*'fnd base rates'!M$107)\n+($E664*'fnd base rates'!M$108)\n+($F664*'fnd base rates'!M$109)\n+($G664*'fnd base rates'!M$110)\n+($H664*'fnd base rates'!M$111)\n+($I664*'fnd base rates'!M$112)\n+($J664*'fnd base rates'!M$113)\n+($K664*'fnd base rates'!M$114)\n+($M664*'fnd base rates'!M$116)\n+($N664*'fnd base rates'!M$117)\n+($O664*'fnd base rates'!M$118)\n+($P664*VLOOKUP($S664+12,rate_basefnd,13)))","v":0},9742.7664284360017,null,487049285,"487","049","285",1,1,9742.7664284360017,9743,0,9743,null,null,null,null,null,9837,0,9837,-94,9743,0,9743]
[487,487049308,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D665","v":0},{"$f":"'fnd enro'!E665","v":0},{"$f":"'fnd enro'!F665","v":0},{"$f":"'fnd enro'!G665","v":0},{"$f":"'fnd enro'!H665","v":2},{"$f":"'fnd enro'!I665","v":1},{"$f":"'fnd enro'!J665","v":0},{"$f":"'fnd enro'!K665","v":0.1137},{"$f":"'fnd enro'!L665","v":0},{"$f":"'fnd enro'!M665+'fnd enro'!N665","v":0},{"$f":"'fnd enro'!O665","v":0},{"$f":"'fnd enro'!P665","v":0},{"$f":"'fnd enro'!Q665","v":1},{"$f":"'fnd enro'!S665","v":3},1.1080000000000001,{"$f":"VALUE('fnd enro'!R665)","v":9},null,{"$f":"(($D665*'fnd base rates'!C$107)\n+($E665*'fnd base rates'!C$108)\n+($F665*'fnd base rates'!C$109)\n+($G665*'fnd base rates'!C$110)\n+($H665*'fnd base rates'!C$111)\n+($I665*'fnd base rates'!C$112)\n+($J665*'fnd base rates'!C$113)\n+($K665*'fnd base rates'!C$114)\n+($M665*'fnd base rates'!C$116)\n+($N665*'fnd base rates'!C$117)\n+($O665*'fnd base rates'!C$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,3)))\n*$R665","v":1745.1295802760001},{"$f":"(($D665*'fnd base rates'!D$107)\n+($E665*'fnd base rates'!D$108)\n+($F665*'fnd base rates'!D$109)\n+($G665*'fnd base rates'!D$110)\n+($H665*'fnd base rates'!D$111)\n+($I665*'fnd base rates'!D$112)\n+($J665*'fnd base rates'!D$113)\n+($K665*'fnd base rates'!D$114)\n+($M665*'fnd base rates'!D$116)\n+($N665*'fnd base rates'!D$117)\n+($O665*'fnd base rates'!D$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,4)))\n*$R665","v":2726.0899600000007},{"$f":"(($D665*'fnd base rates'!E$107)\n+($E665*'fnd base rates'!E$108)\n+($F665*'fnd base rates'!E$109)\n+($G665*'fnd base rates'!E$110)\n+($H665*'fnd base rates'!E$111)\n+($I665*'fnd base rates'!E$112)\n+($J665*'fnd base rates'!E$113)\n+($K665*'fnd base rates'!E$114)\n+($M665*'fnd base rates'!E$116)\n+($N665*'fnd base rates'!E$117)\n+($O665*'fnd base rates'!E$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,5)))\n*$R665","v":15534.440511252003},{"$f":"(($D665*'fnd base rates'!F$107)\n+($E665*'fnd base rates'!F$108)\n+($F665*'fnd base rates'!F$109)\n+($G665*'fnd base rates'!F$110)\n+($H665*'fnd base rates'!F$111)\n+($I665*'fnd base rates'!F$112)\n+($J665*'fnd base rates'!F$113)\n+($K665*'fnd base rates'!F$114)\n+($M665*'fnd base rates'!F$116)\n+($N665*'fnd base rates'!F$117)\n+($O665*'fnd base rates'!F$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,6)))\n*$R665","v":2988.9239063240002},{"$f":"(($D665*'fnd base rates'!G$107)\n+($E665*'fnd base rates'!G$108)\n+($F665*'fnd base rates'!G$109)\n+($G665*'fnd base rates'!G$110)\n+($H665*'fnd base rates'!G$111)\n+($I665*'fnd base rates'!G$112)\n+($J665*'fnd base rates'!G$113)\n+($K665*'fnd base rates'!G$114)\n+($M665*'fnd base rates'!G$116)\n+($N665*'fnd base rates'!G$117)\n+($O665*'fnd base rates'!G$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,7)))\n*$R665","v":677.13228154400008},{"$f":"(($D665*'fnd base rates'!H$107)\n+($E665*'fnd base rates'!H$108)\n+($F665*'fnd base rates'!H$109)\n+($G665*'fnd base rates'!H$110)\n+($H665*'fnd base rates'!H$111)\n+($I665*'fnd base rates'!H$112)\n+($J665*'fnd base rates'!H$113)\n+($K665*'fnd base rates'!H$114)\n+($M665*'fnd base rates'!H$116)\n+($N665*'fnd base rates'!H$117)\n+($O665*'fnd base rates'!H$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,8)))","v":1789.8312100000001},{"$f":"(($D665*'fnd base rates'!I$107)\n+($E665*'fnd base rates'!I$108)\n+($F665*'fnd base rates'!I$109)\n+($G665*'fnd base rates'!I$110)\n+($H665*'fnd base rates'!I$111)\n+($I665*'fnd base rates'!I$112)\n+($J665*'fnd base rates'!I$113)\n+($K665*'fnd base rates'!I$114)\n+($M665*'fnd base rates'!I$116)\n+($N665*'fnd base rates'!I$117)\n+($O665*'fnd base rates'!I$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,9)))\n*$R665","v":1284.8700400000002},{"$f":"(($D665*'fnd base rates'!J$107)\n+($E665*'fnd base rates'!J$108)\n+($F665*'fnd base rates'!J$109)\n+($G665*'fnd base rates'!J$110)\n+($H665*'fnd base rates'!J$111)\n+($I665*'fnd base rates'!J$112)\n+($J665*'fnd base rates'!J$113)\n+($K665*'fnd base rates'!J$114)\n+($M665*'fnd base rates'!J$116)\n+($N665*'fnd base rates'!J$117)\n+($O665*'fnd base rates'!J$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,10)))\n*$R665","v":1790.4615200000003},{"$f":"(($D665*'fnd base rates'!K$107)\n+($E665*'fnd base rates'!K$108)\n+($F665*'fnd base rates'!K$109)\n+($G665*'fnd base rates'!K$110)\n+($H665*'fnd base rates'!K$111)\n+($I665*'fnd base rates'!K$112)\n+($J665*'fnd base rates'!K$113)\n+($K665*'fnd base rates'!K$114)\n+($M665*'fnd base rates'!K$116)\n+($N665*'fnd base rates'!K$117)\n+($O665*'fnd base rates'!K$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,11)))\n*$R665","v":3667.2712129120005},{"$f":"(($D665*'fnd base rates'!L$107)\n+($E665*'fnd base rates'!L$108)\n+($F665*'fnd base rates'!L$109)\n+($G665*'fnd base rates'!L$110)\n+($H665*'fnd base rates'!L$111)\n+($I665*'fnd base rates'!L$112)\n+($J665*'fnd base rates'!L$113)\n+($K665*'fnd base rates'!L$114)\n+($M665*'fnd base rates'!L$116)\n+($N665*'fnd base rates'!L$117)\n+($O665*'fnd base rates'!L$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,12)))","v":4025.6642630000001},{"$f":"(($D665*'fnd base rates'!M$107)\n+($E665*'fnd base rates'!M$108)\n+($F665*'fnd base rates'!M$109)\n+($G665*'fnd base rates'!M$110)\n+($H665*'fnd base rates'!M$111)\n+($I665*'fnd base rates'!M$112)\n+($J665*'fnd base rates'!M$113)\n+($K665*'fnd base rates'!M$114)\n+($M665*'fnd base rates'!M$116)\n+($N665*'fnd base rates'!M$117)\n+($O665*'fnd base rates'!M$118)\n+($P665*VLOOKUP($S665+12,rate_basefnd,13)))","v":0},36229.814485308008,null,487049308,"487","049","308",1,3,36229.814485308008,12077,0,12077,null,null,null,null,null,12131,18,12149,-110,12039,38,12077]
[487,487049314,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D666","v":0},{"$f":"'fnd enro'!E666","v":0},{"$f":"'fnd enro'!F666","v":0},{"$f":"'fnd enro'!G666","v":0},{"$f":"'fnd enro'!H666","v":0},{"$f":"'fnd enro'!I666","v":3},{"$f":"'fnd enro'!J666","v":0},{"$f":"'fnd enro'!K666","v":0.1137},{"$f":"'fnd enro'!L666","v":0},{"$f":"'fnd enro'!M666+'fnd enro'!N666","v":0},{"$f":"'fnd enro'!O666","v":0},{"$f":"'fnd enro'!P666","v":0},{"$f":"'fnd enro'!Q666","v":0},{"$f":"'fnd enro'!S666","v":3},1.1080000000000001,{"$f":"VALUE('fnd enro'!R666)","v":7},null,{"$f":"(($D666*'fnd base rates'!C$107)\n+($E666*'fnd base rates'!C$108)\n+($F666*'fnd base rates'!C$109)\n+($G666*'fnd base rates'!C$110)\n+($H666*'fnd base rates'!C$111)\n+($I666*'fnd base rates'!C$112)\n+($J666*'fnd base rates'!C$113)\n+($K666*'fnd base rates'!C$114)\n+($M666*'fnd base rates'!C$116)\n+($N666*'fnd base rates'!C$117)\n+($O666*'fnd base rates'!C$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,3)))\n*$R666","v":1676.256300276},{"$f":"(($D666*'fnd base rates'!D$107)\n+($E666*'fnd base rates'!D$108)\n+($F666*'fnd base rates'!D$109)\n+($G666*'fnd base rates'!D$110)\n+($H666*'fnd base rates'!D$111)\n+($I666*'fnd base rates'!D$112)\n+($J666*'fnd base rates'!D$113)\n+($K666*'fnd base rates'!D$114)\n+($M666*'fnd base rates'!D$116)\n+($N666*'fnd base rates'!D$117)\n+($O666*'fnd base rates'!D$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,4)))\n*$R666","v":2399.7618000000007},{"$f":"(($D666*'fnd base rates'!E$107)\n+($E666*'fnd base rates'!E$108)\n+($F666*'fnd base rates'!E$109)\n+($G666*'fnd base rates'!E$110)\n+($H666*'fnd base rates'!E$111)\n+($I666*'fnd base rates'!E$112)\n+($J666*'fnd base rates'!E$113)\n+($K666*'fnd base rates'!E$114)\n+($M666*'fnd base rates'!E$116)\n+($N666*'fnd base rates'!E$117)\n+($O666*'fnd base rates'!E$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,5)))\n*$R666","v":15386.622231252004},{"$f":"(($D666*'fnd base rates'!F$107)\n+($E666*'fnd base rates'!F$108)\n+($F666*'fnd base rates'!F$109)\n+($G666*'fnd base rates'!F$110)\n+($H666*'fnd base rates'!F$111)\n+($I666*'fnd base rates'!F$112)\n+($J666*'fnd base rates'!F$113)\n+($K666*'fnd base rates'!F$114)\n+($M666*'fnd base rates'!F$116)\n+($N666*'fnd base rates'!F$117)\n+($O666*'fnd base rates'!F$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,6)))\n*$R666","v":2762.0719863240006},{"$f":"(($D666*'fnd base rates'!G$107)\n+($E666*'fnd base rates'!G$108)\n+($F666*'fnd base rates'!G$109)\n+($G666*'fnd base rates'!G$110)\n+($H666*'fnd base rates'!G$111)\n+($I666*'fnd base rates'!G$112)\n+($J666*'fnd base rates'!G$113)\n+($K666*'fnd base rates'!G$114)\n+($M666*'fnd base rates'!G$116)\n+($N666*'fnd base rates'!G$117)\n+($O666*'fnd base rates'!G$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,7)))\n*$R666","v":513.037481544},{"$f":"(($D666*'fnd base rates'!H$107)\n+($E666*'fnd base rates'!H$108)\n+($F666*'fnd base rates'!H$109)\n+($G666*'fnd base rates'!H$110)\n+($H666*'fnd base rates'!H$111)\n+($I666*'fnd base rates'!H$112)\n+($J666*'fnd base rates'!H$113)\n+($K666*'fnd base rates'!H$114)\n+($M666*'fnd base rates'!H$116)\n+($N666*'fnd base rates'!H$117)\n+($O666*'fnd base rates'!H$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,8)))","v":2343.4112099999998},{"$f":"(($D666*'fnd base rates'!I$107)\n+($E666*'fnd base rates'!I$108)\n+($F666*'fnd base rates'!I$109)\n+($G666*'fnd base rates'!I$110)\n+($H666*'fnd base rates'!I$111)\n+($I666*'fnd base rates'!I$112)\n+($J666*'fnd base rates'!I$113)\n+($K666*'fnd base rates'!I$114)\n+($M666*'fnd base rates'!I$116)\n+($N666*'fnd base rates'!I$117)\n+($O666*'fnd base rates'!I$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,9)))\n*$R666","v":1336.01532},{"$f":"(($D666*'fnd base rates'!J$107)\n+($E666*'fnd base rates'!J$108)\n+($F666*'fnd base rates'!J$109)\n+($G666*'fnd base rates'!J$110)\n+($H666*'fnd base rates'!J$111)\n+($I666*'fnd base rates'!J$112)\n+($J666*'fnd base rates'!J$113)\n+($K666*'fnd base rates'!J$114)\n+($M666*'fnd base rates'!J$116)\n+($N666*'fnd base rates'!J$117)\n+($O666*'fnd base rates'!J$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,10)))\n*$R666","v":1799.6468400000001},{"$f":"(($D666*'fnd base rates'!K$107)\n+($E666*'fnd base rates'!K$108)\n+($F666*'fnd base rates'!K$109)\n+($G666*'fnd base rates'!K$110)\n+($H666*'fnd base rates'!K$111)\n+($I666*'fnd base rates'!K$112)\n+($J666*'fnd base rates'!K$113)\n+($K666*'fnd base rates'!K$114)\n+($M666*'fnd base rates'!K$116)\n+($N666*'fnd base rates'!K$117)\n+($O666*'fnd base rates'!K$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,11)))\n*$R666","v":3600.1485729120004},{"$f":"(($D666*'fnd base rates'!L$107)\n+($E666*'fnd base rates'!L$108)\n+($F666*'fnd base rates'!L$109)\n+($G666*'fnd base rates'!L$110)\n+($H666*'fnd base rates'!L$111)\n+($I666*'fnd base rates'!L$112)\n+($J666*'fnd base rates'!L$113)\n+($K666*'fnd base rates'!L$114)\n+($M666*'fnd base rates'!L$116)\n+($N666*'fnd base rates'!L$117)\n+($O666*'fnd base rates'!L$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,12)))","v":3352.6842630000001},{"$f":"(($D666*'fnd base rates'!M$107)\n+($E666*'fnd base rates'!M$108)\n+($F666*'fnd base rates'!M$109)\n+($G666*'fnd base rates'!M$110)\n+($H666*'fnd base rates'!M$111)\n+($I666*'fnd base rates'!M$112)\n+($J666*'fnd base rates'!M$113)\n+($K666*'fnd base rates'!M$114)\n+($M666*'fnd base rates'!M$116)\n+($N666*'fnd base rates'!M$117)\n+($O666*'fnd base rates'!M$118)\n+($P666*VLOOKUP($S666+12,rate_basefnd,13)))","v":0},35169.656005308003,null,487049314,"487","049","314",1,3,35169.656005308003,11723,0,11723,null,null,null,null,null,14923,17,14940,-3217,11723,0,11723]
[487,487049347,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D667","v":0},{"$f":"'fnd enro'!E667","v":0},{"$f":"'fnd enro'!F667","v":0},{"$f":"'fnd enro'!G667","v":0},{"$f":"'fnd enro'!H667","v":2},{"$f":"'fnd enro'!I667","v":3},{"$f":"'fnd enro'!J667","v":0},{"$f":"'fnd enro'!K667","v":0.1895},{"$f":"'fnd enro'!L667","v":0},{"$f":"'fnd enro'!M667+'fnd enro'!N667","v":0},{"$f":"'fnd enro'!O667","v":0},{"$f":"'fnd enro'!P667","v":0},{"$f":"'fnd enro'!Q667","v":3},{"$f":"'fnd enro'!S667","v":5},1.1080000000000001,{"$f":"VALUE('fnd enro'!R667)","v":7},null,{"$f":"(($D667*'fnd base rates'!C$107)\n+($E667*'fnd base rates'!C$108)\n+($F667*'fnd base rates'!C$109)\n+($G667*'fnd base rates'!C$110)\n+($H667*'fnd base rates'!C$111)\n+($I667*'fnd base rates'!C$112)\n+($J667*'fnd base rates'!C$113)\n+($K667*'fnd base rates'!C$114)\n+($M667*'fnd base rates'!C$116)\n+($N667*'fnd base rates'!C$117)\n+($O667*'fnd base rates'!C$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,3)))\n*$R667","v":2991.2061004600005},{"$f":"(($D667*'fnd base rates'!D$107)\n+($E667*'fnd base rates'!D$108)\n+($F667*'fnd base rates'!D$109)\n+($G667*'fnd base rates'!D$110)\n+($H667*'fnd base rates'!D$111)\n+($I667*'fnd base rates'!D$112)\n+($J667*'fnd base rates'!D$113)\n+($K667*'fnd base rates'!D$114)\n+($M667*'fnd base rates'!D$116)\n+($N667*'fnd base rates'!D$117)\n+($O667*'fnd base rates'!D$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,4)))\n*$R667","v":4935.076320000001},{"$f":"(($D667*'fnd base rates'!E$107)\n+($E667*'fnd base rates'!E$108)\n+($F667*'fnd base rates'!E$109)\n+($G667*'fnd base rates'!E$110)\n+($H667*'fnd base rates'!E$111)\n+($I667*'fnd base rates'!E$112)\n+($J667*'fnd base rates'!E$113)\n+($K667*'fnd base rates'!E$114)\n+($M667*'fnd base rates'!E$116)\n+($N667*'fnd base rates'!E$117)\n+($O667*'fnd base rates'!E$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,5)))\n*$R667","v":31738.713865420003},{"$f":"(($D667*'fnd base rates'!F$107)\n+($E667*'fnd base rates'!F$108)\n+($F667*'fnd base rates'!F$109)\n+($G667*'fnd base rates'!F$110)\n+($H667*'fnd base rates'!F$111)\n+($I667*'fnd base rates'!F$112)\n+($J667*'fnd base rates'!F$113)\n+($K667*'fnd base rates'!F$114)\n+($M667*'fnd base rates'!F$116)\n+($N667*'fnd base rates'!F$117)\n+($O667*'fnd base rates'!F$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,6)))\n*$R667","v":4830.3052305400015},{"$f":"(($D667*'fnd base rates'!G$107)\n+($E667*'fnd base rates'!G$108)\n+($F667*'fnd base rates'!G$109)\n+($G667*'fnd base rates'!G$110)\n+($H667*'fnd base rates'!G$111)\n+($I667*'fnd base rates'!G$112)\n+($J667*'fnd base rates'!G$113)\n+($K667*'fnd base rates'!G$114)\n+($M667*'fnd base rates'!G$116)\n+($N667*'fnd base rates'!G$117)\n+($O667*'fnd base rates'!G$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,7)))\n*$R667","v":1307.6693892400001},{"$f":"(($D667*'fnd base rates'!H$107)\n+($E667*'fnd base rates'!H$108)\n+($F667*'fnd base rates'!H$109)\n+($G667*'fnd base rates'!H$110)\n+($H667*'fnd base rates'!H$111)\n+($I667*'fnd base rates'!H$112)\n+($J667*'fnd base rates'!H$113)\n+($K667*'fnd base rates'!H$114)\n+($M667*'fnd base rates'!H$116)\n+($N667*'fnd base rates'!H$117)\n+($O667*'fnd base rates'!H$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,8)))","v":3392.0153500000001},{"$f":"(($D667*'fnd base rates'!I$107)\n+($E667*'fnd base rates'!I$108)\n+($F667*'fnd base rates'!I$109)\n+($G667*'fnd base rates'!I$110)\n+($H667*'fnd base rates'!I$111)\n+($I667*'fnd base rates'!I$112)\n+($J667*'fnd base rates'!I$113)\n+($K667*'fnd base rates'!I$114)\n+($M667*'fnd base rates'!I$116)\n+($N667*'fnd base rates'!I$117)\n+($O667*'fnd base rates'!I$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,9)))\n*$R667","v":2416.3485599999999},{"$f":"(($D667*'fnd base rates'!J$107)\n+($E667*'fnd base rates'!J$108)\n+($F667*'fnd base rates'!J$109)\n+($G667*'fnd base rates'!J$110)\n+($H667*'fnd base rates'!J$111)\n+($I667*'fnd base rates'!J$112)\n+($J667*'fnd base rates'!J$113)\n+($K667*'fnd base rates'!J$114)\n+($M667*'fnd base rates'!J$116)\n+($N667*'fnd base rates'!J$117)\n+($O667*'fnd base rates'!J$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,10)))\n*$R667","v":4241.4794000000002},{"$f":"(($D667*'fnd base rates'!K$107)\n+($E667*'fnd base rates'!K$108)\n+($F667*'fnd base rates'!K$109)\n+($G667*'fnd base rates'!K$110)\n+($H667*'fnd base rates'!K$111)\n+($I667*'fnd base rates'!K$112)\n+($J667*'fnd base rates'!K$113)\n+($K667*'fnd base rates'!K$114)\n+($M667*'fnd base rates'!K$116)\n+($N667*'fnd base rates'!K$117)\n+($O667*'fnd base rates'!K$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,11)))\n*$R667","v":6067.3702615200009},{"$f":"(($D667*'fnd base rates'!L$107)\n+($E667*'fnd base rates'!L$108)\n+($F667*'fnd base rates'!L$109)\n+($G667*'fnd base rates'!L$110)\n+($H667*'fnd base rates'!L$111)\n+($I667*'fnd base rates'!L$112)\n+($J667*'fnd base rates'!L$113)\n+($K667*'fnd base rates'!L$114)\n+($M667*'fnd base rates'!L$116)\n+($N667*'fnd base rates'!L$117)\n+($O667*'fnd base rates'!L$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,12)))","v":7128.9271049999988},{"$f":"(($D667*'fnd base rates'!M$107)\n+($E667*'fnd base rates'!M$108)\n+($F667*'fnd base rates'!M$109)\n+($G667*'fnd base rates'!M$110)\n+($H667*'fnd base rates'!M$111)\n+($I667*'fnd base rates'!M$112)\n+($J667*'fnd base rates'!M$113)\n+($K667*'fnd base rates'!M$114)\n+($M667*'fnd base rates'!M$116)\n+($N667*'fnd base rates'!M$117)\n+($O667*'fnd base rates'!M$118)\n+($P667*VLOOKUP($S667+12,rate_basefnd,13)))","v":0},69049.111582180005,null,487049347,"487","049","347",1,5,69049.111582180005,13810,0,13810,null,null,null,null,null,13828,14,13842,-32,13810,0,13810]
[487,487274010,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D668","v":0},{"$f":"'fnd enro'!E668","v":0},{"$f":"'fnd enro'!F668","v":1},{"$f":"'fnd enro'!G668","v":7},{"$f":"'fnd enro'!H668","v":0},{"$f":"'fnd enro'!I668","v":0},{"$f":"'fnd enro'!J668","v":0},{"$f":"'fnd enro'!K668","v":0.30320000000000003},{"$f":"'fnd enro'!L668","v":0},{"$f":"'fnd enro'!M668+'fnd enro'!N668","v":1},{"$f":"'fnd enro'!O668","v":0},{"$f":"'fnd enro'!P668","v":0},{"$f":"'fnd enro'!Q668","v":2},{"$f":"'fnd enro'!S668","v":8},1.0509999999999999,{"$f":"VALUE('fnd enro'!R668)","v":2},null,{"$f":"(($D668*'fnd base rates'!C$107)\n+($E668*'fnd base rates'!C$108)\n+($F668*'fnd base rates'!C$109)\n+($G668*'fnd base rates'!C$110)\n+($H668*'fnd base rates'!C$111)\n+($I668*'fnd base rates'!C$112)\n+($J668*'fnd base rates'!C$113)\n+($K668*'fnd base rates'!C$114)\n+($M668*'fnd base rates'!C$116)\n+($N668*'fnd base rates'!C$117)\n+($O668*'fnd base rates'!C$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,3)))\n*$R668","v":4447.1816327920005},{"$f":"(($D668*'fnd base rates'!D$107)\n+($E668*'fnd base rates'!D$108)\n+($F668*'fnd base rates'!D$109)\n+($G668*'fnd base rates'!D$110)\n+($H668*'fnd base rates'!D$111)\n+($I668*'fnd base rates'!D$112)\n+($J668*'fnd base rates'!D$113)\n+($K668*'fnd base rates'!D$114)\n+($M668*'fnd base rates'!D$116)\n+($N668*'fnd base rates'!D$117)\n+($O668*'fnd base rates'!D$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,4)))\n*$R668","v":6762.7645999999995},{"$f":"(($D668*'fnd base rates'!E$107)\n+($E668*'fnd base rates'!E$108)\n+($F668*'fnd base rates'!E$109)\n+($G668*'fnd base rates'!E$110)\n+($H668*'fnd base rates'!E$111)\n+($I668*'fnd base rates'!E$112)\n+($J668*'fnd base rates'!E$113)\n+($K668*'fnd base rates'!E$114)\n+($M668*'fnd base rates'!E$116)\n+($N668*'fnd base rates'!E$117)\n+($O668*'fnd base rates'!E$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,5)))\n*$R668","v":37028.266334984},{"$f":"(($D668*'fnd base rates'!F$107)\n+($E668*'fnd base rates'!F$108)\n+($F668*'fnd base rates'!F$109)\n+($G668*'fnd base rates'!F$110)\n+($H668*'fnd base rates'!F$111)\n+($I668*'fnd base rates'!F$112)\n+($J668*'fnd base rates'!F$113)\n+($K668*'fnd base rates'!F$114)\n+($M668*'fnd base rates'!F$116)\n+($N668*'fnd base rates'!F$117)\n+($O668*'fnd base rates'!F$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,6)))\n*$R668","v":10016.351614407999},{"$f":"(($D668*'fnd base rates'!G$107)\n+($E668*'fnd base rates'!G$108)\n+($F668*'fnd base rates'!G$109)\n+($G668*'fnd base rates'!G$110)\n+($H668*'fnd base rates'!G$111)\n+($I668*'fnd base rates'!G$112)\n+($J668*'fnd base rates'!G$113)\n+($K668*'fnd base rates'!G$114)\n+($M668*'fnd base rates'!G$116)\n+($N668*'fnd base rates'!G$117)\n+($O668*'fnd base rates'!G$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,7)))\n*$R668","v":1537.620617648},{"$f":"(($D668*'fnd base rates'!H$107)\n+($E668*'fnd base rates'!H$108)\n+($F668*'fnd base rates'!H$109)\n+($G668*'fnd base rates'!H$110)\n+($H668*'fnd base rates'!H$111)\n+($I668*'fnd base rates'!H$112)\n+($J668*'fnd base rates'!H$113)\n+($K668*'fnd base rates'!H$114)\n+($M668*'fnd base rates'!H$116)\n+($N668*'fnd base rates'!H$117)\n+($O668*'fnd base rates'!H$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,8)))","v":4100.3165600000002},{"$f":"(($D668*'fnd base rates'!I$107)\n+($E668*'fnd base rates'!I$108)\n+($F668*'fnd base rates'!I$109)\n+($G668*'fnd base rates'!I$110)\n+($H668*'fnd base rates'!I$111)\n+($I668*'fnd base rates'!I$112)\n+($J668*'fnd base rates'!I$113)\n+($K668*'fnd base rates'!I$114)\n+($M668*'fnd base rates'!I$116)\n+($N668*'fnd base rates'!I$117)\n+($O668*'fnd base rates'!I$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,9)))\n*$R668","v":2304.8114699999996},{"$f":"(($D668*'fnd base rates'!J$107)\n+($E668*'fnd base rates'!J$108)\n+($F668*'fnd base rates'!J$109)\n+($G668*'fnd base rates'!J$110)\n+($H668*'fnd base rates'!J$111)\n+($I668*'fnd base rates'!J$112)\n+($J668*'fnd base rates'!J$113)\n+($K668*'fnd base rates'!J$114)\n+($M668*'fnd base rates'!J$116)\n+($N668*'fnd base rates'!J$117)\n+($O668*'fnd base rates'!J$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,10)))\n*$R668","v":2257.6741199999997},{"$f":"(($D668*'fnd base rates'!K$107)\n+($E668*'fnd base rates'!K$108)\n+($F668*'fnd base rates'!K$109)\n+($G668*'fnd base rates'!K$110)\n+($H668*'fnd base rates'!K$111)\n+($I668*'fnd base rates'!K$112)\n+($J668*'fnd base rates'!K$113)\n+($K668*'fnd base rates'!K$114)\n+($M668*'fnd base rates'!K$116)\n+($N668*'fnd base rates'!K$117)\n+($O668*'fnd base rates'!K$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,11)))\n*$R668","v":9000.8454567040008},{"$f":"(($D668*'fnd base rates'!L$107)\n+($E668*'fnd base rates'!L$108)\n+($F668*'fnd base rates'!L$109)\n+($G668*'fnd base rates'!L$110)\n+($H668*'fnd base rates'!L$111)\n+($I668*'fnd base rates'!L$112)\n+($J668*'fnd base rates'!L$113)\n+($K668*'fnd base rates'!L$114)\n+($M668*'fnd base rates'!L$116)\n+($N668*'fnd base rates'!L$117)\n+($O668*'fnd base rates'!L$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,12)))","v":10558.621368},{"$f":"(($D668*'fnd base rates'!M$107)\n+($E668*'fnd base rates'!M$108)\n+($F668*'fnd base rates'!M$109)\n+($G668*'fnd base rates'!M$110)\n+($H668*'fnd base rates'!M$111)\n+($I668*'fnd base rates'!M$112)\n+($J668*'fnd base rates'!M$113)\n+($K668*'fnd base rates'!M$114)\n+($M668*'fnd base rates'!M$116)\n+($N668*'fnd base rates'!M$117)\n+($O668*'fnd base rates'!M$118)\n+($P668*VLOOKUP($S668+12,rate_basefnd,13)))","v":0},88014.453774535999,null,487274010,"487","274","010",1,8,88014.453774535999,11002,0,11002,null,null,null,null,null,14135,-2,14133,-3131,11002,0,11002]
[487,487274031,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D669","v":0},{"$f":"'fnd enro'!E669","v":0},{"$f":"'fnd enro'!F669","v":1},{"$f":"'fnd enro'!G669","v":2},{"$f":"'fnd enro'!H669","v":0},{"$f":"'fnd enro'!I669","v":0},{"$f":"'fnd enro'!J669","v":0},{"$f":"'fnd enro'!K669","v":0.1137},{"$f":"'fnd enro'!L669","v":0},{"$f":"'fnd enro'!M669+'fnd enro'!N669","v":0},{"$f":"'fnd enro'!O669","v":0},{"$f":"'fnd enro'!P669","v":0},{"$f":"'fnd enro'!Q669","v":0},{"$f":"'fnd enro'!S669","v":3},1.0509999999999999,{"$f":"VALUE('fnd enro'!R669)","v":4},null,{"$f":"(($D669*'fnd base rates'!C$107)\n+($E669*'fnd base rates'!C$108)\n+($F669*'fnd base rates'!C$109)\n+($G669*'fnd base rates'!C$110)\n+($H669*'fnd base rates'!C$111)\n+($I669*'fnd base rates'!C$112)\n+($J669*'fnd base rates'!C$113)\n+($K669*'fnd base rates'!C$114)\n+($M669*'fnd base rates'!C$116)\n+($N669*'fnd base rates'!C$117)\n+($O669*'fnd base rates'!C$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,3)))\n*$R669","v":1590.0228985469998},{"$f":"(($D669*'fnd base rates'!D$107)\n+($E669*'fnd base rates'!D$108)\n+($F669*'fnd base rates'!D$109)\n+($G669*'fnd base rates'!D$110)\n+($H669*'fnd base rates'!D$111)\n+($I669*'fnd base rates'!D$112)\n+($J669*'fnd base rates'!D$113)\n+($K669*'fnd base rates'!D$114)\n+($M669*'fnd base rates'!D$116)\n+($N669*'fnd base rates'!D$117)\n+($O669*'fnd base rates'!D$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,4)))\n*$R669","v":2276.3083500000002},{"$f":"(($D669*'fnd base rates'!E$107)\n+($E669*'fnd base rates'!E$108)\n+($F669*'fnd base rates'!E$109)\n+($G669*'fnd base rates'!E$110)\n+($H669*'fnd base rates'!E$111)\n+($I669*'fnd base rates'!E$112)\n+($J669*'fnd base rates'!E$113)\n+($K669*'fnd base rates'!E$114)\n+($M669*'fnd base rates'!E$116)\n+($N669*'fnd base rates'!E$117)\n+($O669*'fnd base rates'!E$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,5)))\n*$R669","v":11525.290350619},{"$f":"(($D669*'fnd base rates'!F$107)\n+($E669*'fnd base rates'!F$108)\n+($F669*'fnd base rates'!F$109)\n+($G669*'fnd base rates'!F$110)\n+($H669*'fnd base rates'!F$111)\n+($I669*'fnd base rates'!F$112)\n+($J669*'fnd base rates'!F$113)\n+($K669*'fnd base rates'!F$114)\n+($M669*'fnd base rates'!F$116)\n+($N669*'fnd base rates'!F$117)\n+($O669*'fnd base rates'!F$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,6)))\n*$R669","v":3692.7250254029996},{"$f":"(($D669*'fnd base rates'!G$107)\n+($E669*'fnd base rates'!G$108)\n+($F669*'fnd base rates'!G$109)\n+($G669*'fnd base rates'!G$110)\n+($H669*'fnd base rates'!G$111)\n+($I669*'fnd base rates'!G$112)\n+($J669*'fnd base rates'!G$113)\n+($K669*'fnd base rates'!G$114)\n+($M669*'fnd base rates'!G$116)\n+($N669*'fnd base rates'!G$117)\n+($O669*'fnd base rates'!G$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,7)))\n*$R669","v":465.49863911799997},{"$f":"(($D669*'fnd base rates'!H$107)\n+($E669*'fnd base rates'!H$108)\n+($F669*'fnd base rates'!H$109)\n+($G669*'fnd base rates'!H$110)\n+($H669*'fnd base rates'!H$111)\n+($I669*'fnd base rates'!H$112)\n+($J669*'fnd base rates'!H$113)\n+($K669*'fnd base rates'!H$114)\n+($M669*'fnd base rates'!H$116)\n+($N669*'fnd base rates'!H$117)\n+($O669*'fnd base rates'!H$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,8)))","v":1480.9712099999999},{"$f":"(($D669*'fnd base rates'!I$107)\n+($E669*'fnd base rates'!I$108)\n+($F669*'fnd base rates'!I$109)\n+($G669*'fnd base rates'!I$110)\n+($H669*'fnd base rates'!I$111)\n+($I669*'fnd base rates'!I$112)\n+($J669*'fnd base rates'!I$113)\n+($K669*'fnd base rates'!I$114)\n+($M669*'fnd base rates'!I$116)\n+($N669*'fnd base rates'!I$117)\n+($O669*'fnd base rates'!I$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,9)))\n*$R669","v":759.52616999999987},{"$f":"(($D669*'fnd base rates'!J$107)\n+($E669*'fnd base rates'!J$108)\n+($F669*'fnd base rates'!J$109)\n+($G669*'fnd base rates'!J$110)\n+($H669*'fnd base rates'!J$111)\n+($I669*'fnd base rates'!J$112)\n+($J669*'fnd base rates'!J$113)\n+($K669*'fnd base rates'!J$114)\n+($M669*'fnd base rates'!J$116)\n+($N669*'fnd base rates'!J$117)\n+($O669*'fnd base rates'!J$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,10)))\n*$R669","v":402.84829999999994},{"$f":"(($D669*'fnd base rates'!K$107)\n+($E669*'fnd base rates'!K$108)\n+($F669*'fnd base rates'!K$109)\n+($G669*'fnd base rates'!K$110)\n+($H669*'fnd base rates'!K$111)\n+($I669*'fnd base rates'!K$112)\n+($J669*'fnd base rates'!K$113)\n+($K669*'fnd base rates'!K$114)\n+($M669*'fnd base rates'!K$116)\n+($N669*'fnd base rates'!K$117)\n+($O669*'fnd base rates'!K$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,11)))\n*$R669","v":3266.6252537640003},{"$f":"(($D669*'fnd base rates'!L$107)\n+($E669*'fnd base rates'!L$108)\n+($F669*'fnd base rates'!L$109)\n+($G669*'fnd base rates'!L$110)\n+($H669*'fnd base rates'!L$111)\n+($I669*'fnd base rates'!L$112)\n+($J669*'fnd base rates'!L$113)\n+($K669*'fnd base rates'!L$114)\n+($M669*'fnd base rates'!L$116)\n+($N669*'fnd base rates'!L$117)\n+($O669*'fnd base rates'!L$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,12)))","v":3569.6942630000003},{"$f":"(($D669*'fnd base rates'!M$107)\n+($E669*'fnd base rates'!M$108)\n+($F669*'fnd base rates'!M$109)\n+($G669*'fnd base rates'!M$110)\n+($H669*'fnd base rates'!M$111)\n+($I669*'fnd base rates'!M$112)\n+($J669*'fnd base rates'!M$113)\n+($K669*'fnd base rates'!M$114)\n+($M669*'fnd base rates'!M$116)\n+($N669*'fnd base rates'!M$117)\n+($O669*'fnd base rates'!M$118)\n+($P669*VLOOKUP($S669+12,rate_basefnd,13)))","v":0},29029.510460451002,null,487274031,"487","274","031",1,3,29029.510460451002,9677,0,9677,null,null,null,null,null,13909,9,13918,-4241,9677,0,9677]
[487,487274035,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D670","v":0},{"$f":"'fnd enro'!E670","v":0},{"$f":"'fnd enro'!F670","v":7},{"$f":"'fnd enro'!G670","v":19},{"$f":"'fnd enro'!H670","v":4},{"$f":"'fnd enro'!I670","v":0},{"$f":"'fnd enro'!J670","v":0},{"$f":"'fnd enro'!K670","v":1.137},{"$f":"'fnd enro'!L670","v":0},{"$f":"'fnd enro'!M670+'fnd enro'!N670","v":4},{"$f":"'fnd enro'!O670","v":0},{"$f":"'fnd enro'!P670","v":0},{"$f":"'fnd enro'!Q670","v":18},{"$f":"'fnd enro'!S670","v":30},1.0509999999999999,{"$f":"VALUE('fnd enro'!R670)","v":10},null,{"$f":"(($D670*'fnd base rates'!C$107)\n+($E670*'fnd base rates'!C$108)\n+($F670*'fnd base rates'!C$109)\n+($G670*'fnd base rates'!C$110)\n+($H670*'fnd base rates'!C$111)\n+($I670*'fnd base rates'!C$112)\n+($J670*'fnd base rates'!C$113)\n+($K670*'fnd base rates'!C$114)\n+($M670*'fnd base rates'!C$116)\n+($N670*'fnd base rates'!C$117)\n+($O670*'fnd base rates'!C$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,3)))\n*$R670","v":17488.75242547},{"$f":"(($D670*'fnd base rates'!D$107)\n+($E670*'fnd base rates'!D$108)\n+($F670*'fnd base rates'!D$109)\n+($G670*'fnd base rates'!D$110)\n+($H670*'fnd base rates'!D$111)\n+($I670*'fnd base rates'!D$112)\n+($J670*'fnd base rates'!D$113)\n+($K670*'fnd base rates'!D$114)\n+($M670*'fnd base rates'!D$116)\n+($N670*'fnd base rates'!D$117)\n+($O670*'fnd base rates'!D$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,4)))\n*$R670","v":29134.876099999998},{"$f":"(($D670*'fnd base rates'!E$107)\n+($E670*'fnd base rates'!E$108)\n+($F670*'fnd base rates'!E$109)\n+($G670*'fnd base rates'!E$110)\n+($H670*'fnd base rates'!E$111)\n+($I670*'fnd base rates'!E$112)\n+($J670*'fnd base rates'!E$113)\n+($K670*'fnd base rates'!E$114)\n+($M670*'fnd base rates'!E$116)\n+($N670*'fnd base rates'!E$117)\n+($O670*'fnd base rates'!E$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,5)))\n*$R670","v":173916.15010618998},{"$f":"(($D670*'fnd base rates'!F$107)\n+($E670*'fnd base rates'!F$108)\n+($F670*'fnd base rates'!F$109)\n+($G670*'fnd base rates'!F$110)\n+($H670*'fnd base rates'!F$111)\n+($I670*'fnd base rates'!F$112)\n+($J670*'fnd base rates'!F$113)\n+($K670*'fnd base rates'!F$114)\n+($M670*'fnd base rates'!F$116)\n+($N670*'fnd base rates'!F$117)\n+($O670*'fnd base rates'!F$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,6)))\n*$R670","v":36603.626334029992},{"$f":"(($D670*'fnd base rates'!G$107)\n+($E670*'fnd base rates'!G$108)\n+($F670*'fnd base rates'!G$109)\n+($G670*'fnd base rates'!G$110)\n+($H670*'fnd base rates'!G$111)\n+($I670*'fnd base rates'!G$112)\n+($J670*'fnd base rates'!G$113)\n+($K670*'fnd base rates'!G$114)\n+($M670*'fnd base rates'!G$116)\n+($N670*'fnd base rates'!G$117)\n+($O670*'fnd base rates'!G$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,7)))\n*$R670","v":7591.8797711799989},{"$f":"(($D670*'fnd base rates'!H$107)\n+($E670*'fnd base rates'!H$108)\n+($F670*'fnd base rates'!H$109)\n+($G670*'fnd base rates'!H$110)\n+($H670*'fnd base rates'!H$111)\n+($I670*'fnd base rates'!H$112)\n+($J670*'fnd base rates'!H$113)\n+($K670*'fnd base rates'!H$114)\n+($M670*'fnd base rates'!H$116)\n+($N670*'fnd base rates'!H$117)\n+($O670*'fnd base rates'!H$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,8)))","v":15662.792099999999},{"$f":"(($D670*'fnd base rates'!I$107)\n+($E670*'fnd base rates'!I$108)\n+($F670*'fnd base rates'!I$109)\n+($G670*'fnd base rates'!I$110)\n+($H670*'fnd base rates'!I$111)\n+($I670*'fnd base rates'!I$112)\n+($J670*'fnd base rates'!I$113)\n+($K670*'fnd base rates'!I$114)\n+($M670*'fnd base rates'!I$116)\n+($N670*'fnd base rates'!I$117)\n+($O670*'fnd base rates'!I$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,9)))\n*$R670","v":10471.82768},{"$f":"(($D670*'fnd base rates'!J$107)\n+($E670*'fnd base rates'!J$108)\n+($F670*'fnd base rates'!J$109)\n+($G670*'fnd base rates'!J$110)\n+($H670*'fnd base rates'!J$111)\n+($I670*'fnd base rates'!J$112)\n+($J670*'fnd base rates'!J$113)\n+($K670*'fnd base rates'!J$114)\n+($M670*'fnd base rates'!J$116)\n+($N670*'fnd base rates'!J$117)\n+($O670*'fnd base rates'!J$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,10)))\n*$R670","v":16357.837569999998},{"$f":"(($D670*'fnd base rates'!K$107)\n+($E670*'fnd base rates'!K$108)\n+($F670*'fnd base rates'!K$109)\n+($G670*'fnd base rates'!K$110)\n+($H670*'fnd base rates'!K$111)\n+($I670*'fnd base rates'!K$112)\n+($J670*'fnd base rates'!K$113)\n+($K670*'fnd base rates'!K$114)\n+($M670*'fnd base rates'!K$116)\n+($N670*'fnd base rates'!K$117)\n+($O670*'fnd base rates'!K$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,11)))\n*$R670","v":34150.726977639999},{"$f":"(($D670*'fnd base rates'!L$107)\n+($E670*'fnd base rates'!L$108)\n+($F670*'fnd base rates'!L$109)\n+($G670*'fnd base rates'!L$110)\n+($H670*'fnd base rates'!L$111)\n+($I670*'fnd base rates'!L$112)\n+($J670*'fnd base rates'!L$113)\n+($K670*'fnd base rates'!L$114)\n+($M670*'fnd base rates'!L$116)\n+($N670*'fnd base rates'!L$117)\n+($O670*'fnd base rates'!L$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,12)))","v":45392.042630000011},{"$f":"(($D670*'fnd base rates'!M$107)\n+($E670*'fnd base rates'!M$108)\n+($F670*'fnd base rates'!M$109)\n+($G670*'fnd base rates'!M$110)\n+($H670*'fnd base rates'!M$111)\n+($I670*'fnd base rates'!M$112)\n+($J670*'fnd base rates'!M$113)\n+($K670*'fnd base rates'!M$114)\n+($M670*'fnd base rates'!M$116)\n+($N670*'fnd base rates'!M$117)\n+($O670*'fnd base rates'!M$118)\n+($P670*VLOOKUP($S670+12,rate_basefnd,13)))","v":0},386770.51169451,null,487274035,"487","274","035",1,30,386770.51169451,12892,0,12892,null,null,null,null,null,13668,78,13746,-854,12892,0,12892]
[487,487274048,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D671","v":0},{"$f":"'fnd enro'!E671","v":0},{"$f":"'fnd enro'!F671","v":0},{"$f":"'fnd enro'!G671","v":1},{"$f":"'fnd enro'!H671","v":0},{"$f":"'fnd enro'!I671","v":0},{"$f":"'fnd enro'!J671","v":0},{"$f":"'fnd enro'!K671","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L671","v":0},{"$f":"'fnd enro'!M671+'fnd enro'!N671","v":0},{"$f":"'fnd enro'!O671","v":0},{"$f":"'fnd enro'!P671","v":0},{"$f":"'fnd enro'!Q671","v":0},{"$f":"'fnd enro'!S671","v":1},1.0509999999999999,{"$f":"VALUE('fnd enro'!R671)","v":3},null,{"$f":"(($D671*'fnd base rates'!C$107)\n+($E671*'fnd base rates'!C$108)\n+($F671*'fnd base rates'!C$109)\n+($G671*'fnd base rates'!C$110)\n+($H671*'fnd base rates'!C$111)\n+($I671*'fnd base rates'!C$112)\n+($J671*'fnd base rates'!C$113)\n+($K671*'fnd base rates'!C$114)\n+($M671*'fnd base rates'!C$116)\n+($N671*'fnd base rates'!C$117)\n+($O671*'fnd base rates'!C$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,3)))\n*$R671","v":530.00763284899995},{"$f":"(($D671*'fnd base rates'!D$107)\n+($E671*'fnd base rates'!D$108)\n+($F671*'fnd base rates'!D$109)\n+($G671*'fnd base rates'!D$110)\n+($H671*'fnd base rates'!D$111)\n+($I671*'fnd base rates'!D$112)\n+($J671*'fnd base rates'!D$113)\n+($K671*'fnd base rates'!D$114)\n+($M671*'fnd base rates'!D$116)\n+($N671*'fnd base rates'!D$117)\n+($O671*'fnd base rates'!D$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,4)))\n*$R671","v":758.76945000000001},{"$f":"(($D671*'fnd base rates'!E$107)\n+($E671*'fnd base rates'!E$108)\n+($F671*'fnd base rates'!E$109)\n+($G671*'fnd base rates'!E$110)\n+($H671*'fnd base rates'!E$111)\n+($I671*'fnd base rates'!E$112)\n+($J671*'fnd base rates'!E$113)\n+($K671*'fnd base rates'!E$114)\n+($M671*'fnd base rates'!E$116)\n+($N671*'fnd base rates'!E$117)\n+($O671*'fnd base rates'!E$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,5)))\n*$R671","v":3841.7494368729995},{"$f":"(($D671*'fnd base rates'!F$107)\n+($E671*'fnd base rates'!F$108)\n+($F671*'fnd base rates'!F$109)\n+($G671*'fnd base rates'!F$110)\n+($H671*'fnd base rates'!F$111)\n+($I671*'fnd base rates'!F$112)\n+($J671*'fnd base rates'!F$113)\n+($K671*'fnd base rates'!F$114)\n+($M671*'fnd base rates'!F$116)\n+($N671*'fnd base rates'!F$117)\n+($O671*'fnd base rates'!F$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,6)))\n*$R671","v":1230.908341801},{"$f":"(($D671*'fnd base rates'!G$107)\n+($E671*'fnd base rates'!G$108)\n+($F671*'fnd base rates'!G$109)\n+($G671*'fnd base rates'!G$110)\n+($H671*'fnd base rates'!G$111)\n+($I671*'fnd base rates'!G$112)\n+($J671*'fnd base rates'!G$113)\n+($K671*'fnd base rates'!G$114)\n+($M671*'fnd base rates'!G$116)\n+($N671*'fnd base rates'!G$117)\n+($O671*'fnd base rates'!G$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,7)))\n*$R671","v":155.173219706},{"$f":"(($D671*'fnd base rates'!H$107)\n+($E671*'fnd base rates'!H$108)\n+($F671*'fnd base rates'!H$109)\n+($G671*'fnd base rates'!H$110)\n+($H671*'fnd base rates'!H$111)\n+($I671*'fnd base rates'!H$112)\n+($J671*'fnd base rates'!H$113)\n+($K671*'fnd base rates'!H$114)\n+($M671*'fnd base rates'!H$116)\n+($N671*'fnd base rates'!H$117)\n+($O671*'fnd base rates'!H$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D671*'fnd base rates'!I$107)\n+($E671*'fnd base rates'!I$108)\n+($F671*'fnd base rates'!I$109)\n+($G671*'fnd base rates'!I$110)\n+($H671*'fnd base rates'!I$111)\n+($I671*'fnd base rates'!I$112)\n+($J671*'fnd base rates'!I$113)\n+($K671*'fnd base rates'!I$114)\n+($M671*'fnd base rates'!I$116)\n+($N671*'fnd base rates'!I$117)\n+($O671*'fnd base rates'!I$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,9)))\n*$R671","v":253.17538999999996},{"$f":"(($D671*'fnd base rates'!J$107)\n+($E671*'fnd base rates'!J$108)\n+($F671*'fnd base rates'!J$109)\n+($G671*'fnd base rates'!J$110)\n+($H671*'fnd base rates'!J$111)\n+($I671*'fnd base rates'!J$112)\n+($J671*'fnd base rates'!J$113)\n+($K671*'fnd base rates'!J$114)\n+($M671*'fnd base rates'!J$116)\n+($N671*'fnd base rates'!J$117)\n+($O671*'fnd base rates'!J$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,10)))\n*$R671","v":151.06022999999999},{"$f":"(($D671*'fnd base rates'!K$107)\n+($E671*'fnd base rates'!K$108)\n+($F671*'fnd base rates'!K$109)\n+($G671*'fnd base rates'!K$110)\n+($H671*'fnd base rates'!K$111)\n+($I671*'fnd base rates'!K$112)\n+($J671*'fnd base rates'!K$113)\n+($K671*'fnd base rates'!K$114)\n+($M671*'fnd base rates'!K$116)\n+($N671*'fnd base rates'!K$117)\n+($O671*'fnd base rates'!K$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,11)))\n*$R671","v":1088.8750845879999},{"$f":"(($D671*'fnd base rates'!L$107)\n+($E671*'fnd base rates'!L$108)\n+($F671*'fnd base rates'!L$109)\n+($G671*'fnd base rates'!L$110)\n+($H671*'fnd base rates'!L$111)\n+($I671*'fnd base rates'!L$112)\n+($J671*'fnd base rates'!L$113)\n+($K671*'fnd base rates'!L$114)\n+($M671*'fnd base rates'!L$116)\n+($N671*'fnd base rates'!L$117)\n+($O671*'fnd base rates'!L$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D671*'fnd base rates'!M$107)\n+($E671*'fnd base rates'!M$108)\n+($F671*'fnd base rates'!M$109)\n+($G671*'fnd base rates'!M$110)\n+($H671*'fnd base rates'!M$111)\n+($I671*'fnd base rates'!M$112)\n+($J671*'fnd base rates'!M$113)\n+($K671*'fnd base rates'!M$114)\n+($M671*'fnd base rates'!M$116)\n+($N671*'fnd base rates'!M$117)\n+($O671*'fnd base rates'!M$118)\n+($P671*VLOOKUP($S671+12,rate_basefnd,13)))","v":0},9693.287276817,null,487274048,"487","274","048",1,1,9693.287276817,9693,0,9693,null,null,null,null,null,13879,4,13883,-4190,9693,0,9693]
[487,487274049,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D672","v":0},{"$f":"'fnd enro'!E672","v":0},{"$f":"'fnd enro'!F672","v":7},{"$f":"'fnd enro'!G672","v":58},{"$f":"'fnd enro'!H672","v":12},{"$f":"'fnd enro'!I672","v":0},{"$f":"'fnd enro'!J672","v":0},{"$f":"'fnd enro'!K672","v":2.9182999999999999},{"$f":"'fnd enro'!L672","v":0},{"$f":"'fnd enro'!M672+'fnd enro'!N672","v":21},{"$f":"'fnd enro'!O672","v":0},{"$f":"'fnd enro'!P672","v":0},{"$f":"'fnd enro'!Q672","v":51},{"$f":"'fnd enro'!S672","v":77},1.0509999999999999,{"$f":"VALUE('fnd enro'!R672)","v":7},null,{"$f":"(($D672*'fnd base rates'!C$107)\n+($E672*'fnd base rates'!C$108)\n+($F672*'fnd base rates'!C$109)\n+($G672*'fnd base rates'!C$110)\n+($H672*'fnd base rates'!C$111)\n+($I672*'fnd base rates'!C$112)\n+($J672*'fnd base rates'!C$113)\n+($K672*'fnd base rates'!C$114)\n+($M672*'fnd base rates'!C$116)\n+($N672*'fnd base rates'!C$117)\n+($O672*'fnd base rates'!C$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,3)))\n*$R672","v":46023.474159372992},{"$f":"(($D672*'fnd base rates'!D$107)\n+($E672*'fnd base rates'!D$108)\n+($F672*'fnd base rates'!D$109)\n+($G672*'fnd base rates'!D$110)\n+($H672*'fnd base rates'!D$111)\n+($I672*'fnd base rates'!D$112)\n+($J672*'fnd base rates'!D$113)\n+($K672*'fnd base rates'!D$114)\n+($M672*'fnd base rates'!D$116)\n+($N672*'fnd base rates'!D$117)\n+($O672*'fnd base rates'!D$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,4)))\n*$R672","v":77060.959560000003},{"$f":"(($D672*'fnd base rates'!E$107)\n+($E672*'fnd base rates'!E$108)\n+($F672*'fnd base rates'!E$109)\n+($G672*'fnd base rates'!E$110)\n+($H672*'fnd base rates'!E$111)\n+($I672*'fnd base rates'!E$112)\n+($J672*'fnd base rates'!E$113)\n+($K672*'fnd base rates'!E$114)\n+($M672*'fnd base rates'!E$116)\n+($N672*'fnd base rates'!E$117)\n+($O672*'fnd base rates'!E$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,5)))\n*$R672","v":462918.60928922094},{"$f":"(($D672*'fnd base rates'!F$107)\n+($E672*'fnd base rates'!F$108)\n+($F672*'fnd base rates'!F$109)\n+($G672*'fnd base rates'!F$110)\n+($H672*'fnd base rates'!F$111)\n+($I672*'fnd base rates'!F$112)\n+($J672*'fnd base rates'!F$113)\n+($K672*'fnd base rates'!F$114)\n+($M672*'fnd base rates'!F$116)\n+($N672*'fnd base rates'!F$117)\n+($O672*'fnd base rates'!F$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,6)))\n*$R672","v":95330.834478676989},{"$f":"(($D672*'fnd base rates'!G$107)\n+($E672*'fnd base rates'!G$108)\n+($F672*'fnd base rates'!G$109)\n+($G672*'fnd base rates'!G$110)\n+($H672*'fnd base rates'!G$111)\n+($I672*'fnd base rates'!G$112)\n+($J672*'fnd base rates'!G$113)\n+($K672*'fnd base rates'!G$114)\n+($M672*'fnd base rates'!G$116)\n+($N672*'fnd base rates'!G$117)\n+($O672*'fnd base rates'!G$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,7)))\n*$R672","v":20245.909347361998},{"$f":"(($D672*'fnd base rates'!H$107)\n+($E672*'fnd base rates'!H$108)\n+($F672*'fnd base rates'!H$109)\n+($G672*'fnd base rates'!H$110)\n+($H672*'fnd base rates'!H$111)\n+($I672*'fnd base rates'!H$112)\n+($J672*'fnd base rates'!H$113)\n+($K672*'fnd base rates'!H$114)\n+($M672*'fnd base rates'!H$116)\n+($N672*'fnd base rates'!H$117)\n+($O672*'fnd base rates'!H$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,8)))","v":41466.42439},{"$f":"(($D672*'fnd base rates'!I$107)\n+($E672*'fnd base rates'!I$108)\n+($F672*'fnd base rates'!I$109)\n+($G672*'fnd base rates'!I$110)\n+($H672*'fnd base rates'!I$111)\n+($I672*'fnd base rates'!I$112)\n+($J672*'fnd base rates'!I$113)\n+($K672*'fnd base rates'!I$114)\n+($M672*'fnd base rates'!I$116)\n+($N672*'fnd base rates'!I$117)\n+($O672*'fnd base rates'!I$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,9)))\n*$R672","v":27985.218729999997},{"$f":"(($D672*'fnd base rates'!J$107)\n+($E672*'fnd base rates'!J$108)\n+($F672*'fnd base rates'!J$109)\n+($G672*'fnd base rates'!J$110)\n+($H672*'fnd base rates'!J$111)\n+($I672*'fnd base rates'!J$112)\n+($J672*'fnd base rates'!J$113)\n+($K672*'fnd base rates'!J$114)\n+($M672*'fnd base rates'!J$116)\n+($N672*'fnd base rates'!J$117)\n+($O672*'fnd base rates'!J$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,10)))\n*$R672","v":43920.838069999998},{"$f":"(($D672*'fnd base rates'!K$107)\n+($E672*'fnd base rates'!K$108)\n+($F672*'fnd base rates'!K$109)\n+($G672*'fnd base rates'!K$110)\n+($H672*'fnd base rates'!K$111)\n+($I672*'fnd base rates'!K$112)\n+($J672*'fnd base rates'!K$113)\n+($K672*'fnd base rates'!K$114)\n+($M672*'fnd base rates'!K$116)\n+($N672*'fnd base rates'!K$117)\n+($O672*'fnd base rates'!K$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,11)))\n*$R672","v":90905.407853276003},{"$f":"(($D672*'fnd base rates'!L$107)\n+($E672*'fnd base rates'!L$108)\n+($F672*'fnd base rates'!L$109)\n+($G672*'fnd base rates'!L$110)\n+($H672*'fnd base rates'!L$111)\n+($I672*'fnd base rates'!L$112)\n+($J672*'fnd base rates'!L$113)\n+($K672*'fnd base rates'!L$114)\n+($M672*'fnd base rates'!L$116)\n+($N672*'fnd base rates'!L$117)\n+($O672*'fnd base rates'!L$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,12)))","v":119975.20941699998},{"$f":"(($D672*'fnd base rates'!M$107)\n+($E672*'fnd base rates'!M$108)\n+($F672*'fnd base rates'!M$109)\n+($G672*'fnd base rates'!M$110)\n+($H672*'fnd base rates'!M$111)\n+($I672*'fnd base rates'!M$112)\n+($J672*'fnd base rates'!M$113)\n+($K672*'fnd base rates'!M$114)\n+($M672*'fnd base rates'!M$116)\n+($N672*'fnd base rates'!M$117)\n+($O672*'fnd base rates'!M$118)\n+($P672*VLOOKUP($S672+12,rate_basefnd,13)))","v":0},1025832.8852949089,null,487274049,"487","274","049",1,77,1025832.8852949089,13323,0,13323,null,null,null,null,null,13873,38,13911,-588,13323,0,13323]
[487,487274057,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D673","v":0},{"$f":"'fnd enro'!E673","v":0},{"$f":"'fnd enro'!F673","v":1},{"$f":"'fnd enro'!G673","v":15},{"$f":"'fnd enro'!H673","v":3},{"$f":"'fnd enro'!I673","v":0},{"$f":"'fnd enro'!J673","v":0},{"$f":"'fnd enro'!K673","v":0.72009999999999996},{"$f":"'fnd enro'!L673","v":0},{"$f":"'fnd enro'!M673+'fnd enro'!N673","v":3},{"$f":"'fnd enro'!O673","v":0},{"$f":"'fnd enro'!P673","v":0},{"$f":"'fnd enro'!Q673","v":9},{"$f":"'fnd enro'!S673","v":19},1.0509999999999999,{"$f":"VALUE('fnd enro'!R673)","v":10},null,{"$f":"(($D673*'fnd base rates'!C$107)\n+($E673*'fnd base rates'!C$108)\n+($F673*'fnd base rates'!C$109)\n+($G673*'fnd base rates'!C$110)\n+($H673*'fnd base rates'!C$111)\n+($I673*'fnd base rates'!C$112)\n+($J673*'fnd base rates'!C$113)\n+($K673*'fnd base rates'!C$114)\n+($M673*'fnd base rates'!C$116)\n+($N673*'fnd base rates'!C$117)\n+($O673*'fnd base rates'!C$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,3)))\n*$R673","v":10961.025174131},{"$f":"(($D673*'fnd base rates'!D$107)\n+($E673*'fnd base rates'!D$108)\n+($F673*'fnd base rates'!D$109)\n+($G673*'fnd base rates'!D$110)\n+($H673*'fnd base rates'!D$111)\n+($I673*'fnd base rates'!D$112)\n+($J673*'fnd base rates'!D$113)\n+($K673*'fnd base rates'!D$114)\n+($M673*'fnd base rates'!D$116)\n+($N673*'fnd base rates'!D$117)\n+($O673*'fnd base rates'!D$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,4)))\n*$R673","v":17771.600729999998},{"$f":"(($D673*'fnd base rates'!E$107)\n+($E673*'fnd base rates'!E$108)\n+($F673*'fnd base rates'!E$109)\n+($G673*'fnd base rates'!E$110)\n+($H673*'fnd base rates'!E$111)\n+($I673*'fnd base rates'!E$112)\n+($J673*'fnd base rates'!E$113)\n+($K673*'fnd base rates'!E$114)\n+($M673*'fnd base rates'!E$116)\n+($N673*'fnd base rates'!E$117)\n+($O673*'fnd base rates'!E$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,5)))\n*$R673","v":103090.99956058701},{"$f":"(($D673*'fnd base rates'!F$107)\n+($E673*'fnd base rates'!F$108)\n+($F673*'fnd base rates'!F$109)\n+($G673*'fnd base rates'!F$110)\n+($H673*'fnd base rates'!F$111)\n+($I673*'fnd base rates'!F$112)\n+($J673*'fnd base rates'!F$113)\n+($K673*'fnd base rates'!F$114)\n+($M673*'fnd base rates'!F$116)\n+($N673*'fnd base rates'!F$117)\n+($O673*'fnd base rates'!F$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,6)))\n*$R673","v":23144.540554219002},{"$f":"(($D673*'fnd base rates'!G$107)\n+($E673*'fnd base rates'!G$108)\n+($F673*'fnd base rates'!G$109)\n+($G673*'fnd base rates'!G$110)\n+($H673*'fnd base rates'!G$111)\n+($I673*'fnd base rates'!G$112)\n+($J673*'fnd base rates'!G$113)\n+($K673*'fnd base rates'!G$114)\n+($M673*'fnd base rates'!G$116)\n+($N673*'fnd base rates'!G$117)\n+($O673*'fnd base rates'!G$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,7)))\n*$R673","v":4476.5607844140004},{"$f":"(($D673*'fnd base rates'!H$107)\n+($E673*'fnd base rates'!H$108)\n+($F673*'fnd base rates'!H$109)\n+($G673*'fnd base rates'!H$110)\n+($H673*'fnd base rates'!H$111)\n+($I673*'fnd base rates'!H$112)\n+($J673*'fnd base rates'!H$113)\n+($K673*'fnd base rates'!H$114)\n+($M673*'fnd base rates'!H$116)\n+($N673*'fnd base rates'!H$117)\n+($O673*'fnd base rates'!H$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,8)))","v":9920.9243299999998},{"$f":"(($D673*'fnd base rates'!I$107)\n+($E673*'fnd base rates'!I$108)\n+($F673*'fnd base rates'!I$109)\n+($G673*'fnd base rates'!I$110)\n+($H673*'fnd base rates'!I$111)\n+($I673*'fnd base rates'!I$112)\n+($J673*'fnd base rates'!I$113)\n+($K673*'fnd base rates'!I$114)\n+($M673*'fnd base rates'!I$116)\n+($N673*'fnd base rates'!I$117)\n+($O673*'fnd base rates'!I$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,9)))\n*$R673","v":6404.8990999999996},{"$f":"(($D673*'fnd base rates'!J$107)\n+($E673*'fnd base rates'!J$108)\n+($F673*'fnd base rates'!J$109)\n+($G673*'fnd base rates'!J$110)\n+($H673*'fnd base rates'!J$111)\n+($I673*'fnd base rates'!J$112)\n+($J673*'fnd base rates'!J$113)\n+($K673*'fnd base rates'!J$114)\n+($M673*'fnd base rates'!J$116)\n+($N673*'fnd base rates'!J$117)\n+($O673*'fnd base rates'!J$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,10)))\n*$R673","v":9028.8572299999996},{"$f":"(($D673*'fnd base rates'!K$107)\n+($E673*'fnd base rates'!K$108)\n+($F673*'fnd base rates'!K$109)\n+($G673*'fnd base rates'!K$110)\n+($H673*'fnd base rates'!K$111)\n+($I673*'fnd base rates'!K$112)\n+($J673*'fnd base rates'!K$113)\n+($K673*'fnd base rates'!K$114)\n+($M673*'fnd base rates'!K$116)\n+($N673*'fnd base rates'!K$117)\n+($O673*'fnd base rates'!K$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,11)))\n*$R673","v":21801.982437171999},{"$f":"(($D673*'fnd base rates'!L$107)\n+($E673*'fnd base rates'!L$108)\n+($F673*'fnd base rates'!L$109)\n+($G673*'fnd base rates'!L$110)\n+($H673*'fnd base rates'!L$111)\n+($I673*'fnd base rates'!L$112)\n+($J673*'fnd base rates'!L$113)\n+($K673*'fnd base rates'!L$114)\n+($M673*'fnd base rates'!L$116)\n+($N673*'fnd base rates'!L$117)\n+($O673*'fnd base rates'!L$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,12)))","v":27740.166999000001},{"$f":"(($D673*'fnd base rates'!M$107)\n+($E673*'fnd base rates'!M$108)\n+($F673*'fnd base rates'!M$109)\n+($G673*'fnd base rates'!M$110)\n+($H673*'fnd base rates'!M$111)\n+($I673*'fnd base rates'!M$112)\n+($J673*'fnd base rates'!M$113)\n+($K673*'fnd base rates'!M$114)\n+($M673*'fnd base rates'!M$116)\n+($N673*'fnd base rates'!M$117)\n+($O673*'fnd base rates'!M$118)\n+($P673*VLOOKUP($S673+12,rate_basefnd,13)))","v":0},234341.55689952304,null,487274057,"487","274","057",1,19,234341.55689952304,12334,0,12334,null,null,null,null,null,13233,85,13318,-984,12334,0,12334]
[487,487274071,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D674","v":0},{"$f":"'fnd enro'!E674","v":0},{"$f":"'fnd enro'!F674","v":0},{"$f":"'fnd enro'!G674","v":1},{"$f":"'fnd enro'!H674","v":0},{"$f":"'fnd enro'!I674","v":0},{"$f":"'fnd enro'!J674","v":0},{"$f":"'fnd enro'!K674","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L674","v":0},{"$f":"'fnd enro'!M674+'fnd enro'!N674","v":0},{"$f":"'fnd enro'!O674","v":0},{"$f":"'fnd enro'!P674","v":0},{"$f":"'fnd enro'!Q674","v":0},{"$f":"'fnd enro'!S674","v":1},1.0509999999999999,{"$f":"VALUE('fnd enro'!R674)","v":4},null,{"$f":"(($D674*'fnd base rates'!C$107)\n+($E674*'fnd base rates'!C$108)\n+($F674*'fnd base rates'!C$109)\n+($G674*'fnd base rates'!C$110)\n+($H674*'fnd base rates'!C$111)\n+($I674*'fnd base rates'!C$112)\n+($J674*'fnd base rates'!C$113)\n+($K674*'fnd base rates'!C$114)\n+($M674*'fnd base rates'!C$116)\n+($N674*'fnd base rates'!C$117)\n+($O674*'fnd base rates'!C$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,3)))\n*$R674","v":530.00763284899995},{"$f":"(($D674*'fnd base rates'!D$107)\n+($E674*'fnd base rates'!D$108)\n+($F674*'fnd base rates'!D$109)\n+($G674*'fnd base rates'!D$110)\n+($H674*'fnd base rates'!D$111)\n+($I674*'fnd base rates'!D$112)\n+($J674*'fnd base rates'!D$113)\n+($K674*'fnd base rates'!D$114)\n+($M674*'fnd base rates'!D$116)\n+($N674*'fnd base rates'!D$117)\n+($O674*'fnd base rates'!D$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,4)))\n*$R674","v":758.76945000000001},{"$f":"(($D674*'fnd base rates'!E$107)\n+($E674*'fnd base rates'!E$108)\n+($F674*'fnd base rates'!E$109)\n+($G674*'fnd base rates'!E$110)\n+($H674*'fnd base rates'!E$111)\n+($I674*'fnd base rates'!E$112)\n+($J674*'fnd base rates'!E$113)\n+($K674*'fnd base rates'!E$114)\n+($M674*'fnd base rates'!E$116)\n+($N674*'fnd base rates'!E$117)\n+($O674*'fnd base rates'!E$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,5)))\n*$R674","v":3841.7494368729995},{"$f":"(($D674*'fnd base rates'!F$107)\n+($E674*'fnd base rates'!F$108)\n+($F674*'fnd base rates'!F$109)\n+($G674*'fnd base rates'!F$110)\n+($H674*'fnd base rates'!F$111)\n+($I674*'fnd base rates'!F$112)\n+($J674*'fnd base rates'!F$113)\n+($K674*'fnd base rates'!F$114)\n+($M674*'fnd base rates'!F$116)\n+($N674*'fnd base rates'!F$117)\n+($O674*'fnd base rates'!F$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,6)))\n*$R674","v":1230.908341801},{"$f":"(($D674*'fnd base rates'!G$107)\n+($E674*'fnd base rates'!G$108)\n+($F674*'fnd base rates'!G$109)\n+($G674*'fnd base rates'!G$110)\n+($H674*'fnd base rates'!G$111)\n+($I674*'fnd base rates'!G$112)\n+($J674*'fnd base rates'!G$113)\n+($K674*'fnd base rates'!G$114)\n+($M674*'fnd base rates'!G$116)\n+($N674*'fnd base rates'!G$117)\n+($O674*'fnd base rates'!G$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,7)))\n*$R674","v":155.173219706},{"$f":"(($D674*'fnd base rates'!H$107)\n+($E674*'fnd base rates'!H$108)\n+($F674*'fnd base rates'!H$109)\n+($G674*'fnd base rates'!H$110)\n+($H674*'fnd base rates'!H$111)\n+($I674*'fnd base rates'!H$112)\n+($J674*'fnd base rates'!H$113)\n+($K674*'fnd base rates'!H$114)\n+($M674*'fnd base rates'!H$116)\n+($N674*'fnd base rates'!H$117)\n+($O674*'fnd base rates'!H$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D674*'fnd base rates'!I$107)\n+($E674*'fnd base rates'!I$108)\n+($F674*'fnd base rates'!I$109)\n+($G674*'fnd base rates'!I$110)\n+($H674*'fnd base rates'!I$111)\n+($I674*'fnd base rates'!I$112)\n+($J674*'fnd base rates'!I$113)\n+($K674*'fnd base rates'!I$114)\n+($M674*'fnd base rates'!I$116)\n+($N674*'fnd base rates'!I$117)\n+($O674*'fnd base rates'!I$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,9)))\n*$R674","v":253.17538999999996},{"$f":"(($D674*'fnd base rates'!J$107)\n+($E674*'fnd base rates'!J$108)\n+($F674*'fnd base rates'!J$109)\n+($G674*'fnd base rates'!J$110)\n+($H674*'fnd base rates'!J$111)\n+($I674*'fnd base rates'!J$112)\n+($J674*'fnd base rates'!J$113)\n+($K674*'fnd base rates'!J$114)\n+($M674*'fnd base rates'!J$116)\n+($N674*'fnd base rates'!J$117)\n+($O674*'fnd base rates'!J$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,10)))\n*$R674","v":151.06022999999999},{"$f":"(($D674*'fnd base rates'!K$107)\n+($E674*'fnd base rates'!K$108)\n+($F674*'fnd base rates'!K$109)\n+($G674*'fnd base rates'!K$110)\n+($H674*'fnd base rates'!K$111)\n+($I674*'fnd base rates'!K$112)\n+($J674*'fnd base rates'!K$113)\n+($K674*'fnd base rates'!K$114)\n+($M674*'fnd base rates'!K$116)\n+($N674*'fnd base rates'!K$117)\n+($O674*'fnd base rates'!K$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,11)))\n*$R674","v":1088.8750845879999},{"$f":"(($D674*'fnd base rates'!L$107)\n+($E674*'fnd base rates'!L$108)\n+($F674*'fnd base rates'!L$109)\n+($G674*'fnd base rates'!L$110)\n+($H674*'fnd base rates'!L$111)\n+($I674*'fnd base rates'!L$112)\n+($J674*'fnd base rates'!L$113)\n+($K674*'fnd base rates'!L$114)\n+($M674*'fnd base rates'!L$116)\n+($N674*'fnd base rates'!L$117)\n+($O674*'fnd base rates'!L$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D674*'fnd base rates'!M$107)\n+($E674*'fnd base rates'!M$108)\n+($F674*'fnd base rates'!M$109)\n+($G674*'fnd base rates'!M$110)\n+($H674*'fnd base rates'!M$111)\n+($I674*'fnd base rates'!M$112)\n+($J674*'fnd base rates'!M$113)\n+($K674*'fnd base rates'!M$114)\n+($M674*'fnd base rates'!M$116)\n+($N674*'fnd base rates'!M$117)\n+($O674*'fnd base rates'!M$118)\n+($P674*VLOOKUP($S674+12,rate_basefnd,13)))","v":0},9693.287276817,null,487274071,"487","274","071",1,1,9693.287276817,9693,0,9693,null,null,null,null,null,9785,0,9785,-92,9693,0,9693]
[487,487274093,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D675","v":0},{"$f":"'fnd enro'!E675","v":0},{"$f":"'fnd enro'!F675","v":3},{"$f":"'fnd enro'!G675","v":27},{"$f":"'fnd enro'!H675","v":7},{"$f":"'fnd enro'!I675","v":0},{"$f":"'fnd enro'!J675","v":0},{"$f":"'fnd enro'!K675","v":1.4023000000000001},{"$f":"'fnd enro'!L675","v":0},{"$f":"'fnd enro'!M675+'fnd enro'!N675","v":10},{"$f":"'fnd enro'!O675","v":0},{"$f":"'fnd enro'!P675","v":0},{"$f":"'fnd enro'!Q675","v":19},{"$f":"'fnd enro'!S675","v":37},1.0509999999999999,{"$f":"VALUE('fnd enro'!R675)","v":10},null,{"$f":"(($D675*'fnd base rates'!C$107)\n+($E675*'fnd base rates'!C$108)\n+($F675*'fnd base rates'!C$109)\n+($G675*'fnd base rates'!C$110)\n+($H675*'fnd base rates'!C$111)\n+($I675*'fnd base rates'!C$112)\n+($J675*'fnd base rates'!C$113)\n+($K675*'fnd base rates'!C$114)\n+($M675*'fnd base rates'!C$116)\n+($N675*'fnd base rates'!C$117)\n+($O675*'fnd base rates'!C$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,3)))\n*$R675","v":21845.296975412995},{"$f":"(($D675*'fnd base rates'!D$107)\n+($E675*'fnd base rates'!D$108)\n+($F675*'fnd base rates'!D$109)\n+($G675*'fnd base rates'!D$110)\n+($H675*'fnd base rates'!D$111)\n+($I675*'fnd base rates'!D$112)\n+($J675*'fnd base rates'!D$113)\n+($K675*'fnd base rates'!D$114)\n+($M675*'fnd base rates'!D$116)\n+($N675*'fnd base rates'!D$117)\n+($O675*'fnd base rates'!D$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,4)))\n*$R675","v":35777.185590000001},{"$f":"(($D675*'fnd base rates'!E$107)\n+($E675*'fnd base rates'!E$108)\n+($F675*'fnd base rates'!E$109)\n+($G675*'fnd base rates'!E$110)\n+($H675*'fnd base rates'!E$111)\n+($I675*'fnd base rates'!E$112)\n+($J675*'fnd base rates'!E$113)\n+($K675*'fnd base rates'!E$114)\n+($M675*'fnd base rates'!E$116)\n+($N675*'fnd base rates'!E$117)\n+($O675*'fnd base rates'!E$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,5)))\n*$R675","v":209745.70078430098},{"$f":"(($D675*'fnd base rates'!F$107)\n+($E675*'fnd base rates'!F$108)\n+($F675*'fnd base rates'!F$109)\n+($G675*'fnd base rates'!F$110)\n+($H675*'fnd base rates'!F$111)\n+($I675*'fnd base rates'!F$112)\n+($J675*'fnd base rates'!F$113)\n+($K675*'fnd base rates'!F$114)\n+($M675*'fnd base rates'!F$116)\n+($N675*'fnd base rates'!F$117)\n+($O675*'fnd base rates'!F$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,6)))\n*$R675","v":45484.521426637002},{"$f":"(($D675*'fnd base rates'!G$107)\n+($E675*'fnd base rates'!G$108)\n+($F675*'fnd base rates'!G$109)\n+($G675*'fnd base rates'!G$110)\n+($H675*'fnd base rates'!G$111)\n+($I675*'fnd base rates'!G$112)\n+($J675*'fnd base rates'!G$113)\n+($K675*'fnd base rates'!G$114)\n+($M675*'fnd base rates'!G$116)\n+($N675*'fnd base rates'!G$117)\n+($O675*'fnd base rates'!G$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,7)))\n*$R675","v":9152.5662591220007},{"$f":"(($D675*'fnd base rates'!H$107)\n+($E675*'fnd base rates'!H$108)\n+($F675*'fnd base rates'!H$109)\n+($G675*'fnd base rates'!H$110)\n+($H675*'fnd base rates'!H$111)\n+($I675*'fnd base rates'!H$112)\n+($J675*'fnd base rates'!H$113)\n+($K675*'fnd base rates'!H$114)\n+($M675*'fnd base rates'!H$116)\n+($N675*'fnd base rates'!H$117)\n+($O675*'fnd base rates'!H$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,8)))","v":19829.651589999998},{"$f":"(($D675*'fnd base rates'!I$107)\n+($E675*'fnd base rates'!I$108)\n+($F675*'fnd base rates'!I$109)\n+($G675*'fnd base rates'!I$110)\n+($H675*'fnd base rates'!I$111)\n+($I675*'fnd base rates'!I$112)\n+($J675*'fnd base rates'!I$113)\n+($K675*'fnd base rates'!I$114)\n+($M675*'fnd base rates'!I$116)\n+($N675*'fnd base rates'!I$117)\n+($O675*'fnd base rates'!I$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,9)))\n*$R675","v":13055.38537},{"$f":"(($D675*'fnd base rates'!J$107)\n+($E675*'fnd base rates'!J$108)\n+($F675*'fnd base rates'!J$109)\n+($G675*'fnd base rates'!J$110)\n+($H675*'fnd base rates'!J$111)\n+($I675*'fnd base rates'!J$112)\n+($J675*'fnd base rates'!J$113)\n+($K675*'fnd base rates'!J$114)\n+($M675*'fnd base rates'!J$116)\n+($N675*'fnd base rates'!J$117)\n+($O675*'fnd base rates'!J$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,10)))\n*$R675","v":18698.614259999998},{"$f":"(($D675*'fnd base rates'!K$107)\n+($E675*'fnd base rates'!K$108)\n+($F675*'fnd base rates'!K$109)\n+($G675*'fnd base rates'!K$110)\n+($H675*'fnd base rates'!K$111)\n+($I675*'fnd base rates'!K$112)\n+($J675*'fnd base rates'!K$113)\n+($K675*'fnd base rates'!K$114)\n+($M675*'fnd base rates'!K$116)\n+($N675*'fnd base rates'!K$117)\n+($O675*'fnd base rates'!K$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,11)))\n*$R675","v":43755.742739756002},{"$f":"(($D675*'fnd base rates'!L$107)\n+($E675*'fnd base rates'!L$108)\n+($F675*'fnd base rates'!L$109)\n+($G675*'fnd base rates'!L$110)\n+($H675*'fnd base rates'!L$111)\n+($I675*'fnd base rates'!L$112)\n+($J675*'fnd base rates'!L$113)\n+($K675*'fnd base rates'!L$114)\n+($M675*'fnd base rates'!L$116)\n+($N675*'fnd base rates'!L$117)\n+($O675*'fnd base rates'!L$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,12)))","v":55808.562577000004},{"$f":"(($D675*'fnd base rates'!M$107)\n+($E675*'fnd base rates'!M$108)\n+($F675*'fnd base rates'!M$109)\n+($G675*'fnd base rates'!M$110)\n+($H675*'fnd base rates'!M$111)\n+($I675*'fnd base rates'!M$112)\n+($J675*'fnd base rates'!M$113)\n+($K675*'fnd base rates'!M$114)\n+($M675*'fnd base rates'!M$116)\n+($N675*'fnd base rates'!M$117)\n+($O675*'fnd base rates'!M$118)\n+($P675*VLOOKUP($S675+12,rate_basefnd,13)))","v":0},473153.22757222899,null,487274093,"487","274","093",1,37,473153.22757222899,12788,0,12788,null,null,null,null,null,14508,89,14597,-1809,12788,0,12788]
[487,487274095,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D676","v":0},{"$f":"'fnd enro'!E676","v":0},{"$f":"'fnd enro'!F676","v":2},{"$f":"'fnd enro'!G676","v":0},{"$f":"'fnd enro'!H676","v":0},{"$f":"'fnd enro'!I676","v":0},{"$f":"'fnd enro'!J676","v":0},{"$f":"'fnd enro'!K676","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L676","v":0},{"$f":"'fnd enro'!M676+'fnd enro'!N676","v":1},{"$f":"'fnd enro'!O676","v":0},{"$f":"'fnd enro'!P676","v":0},{"$f":"'fnd enro'!Q676","v":2},{"$f":"'fnd enro'!S676","v":2},1.0509999999999999,{"$f":"VALUE('fnd enro'!R676)","v":10},null,{"$f":"(($D676*'fnd base rates'!C$107)\n+($E676*'fnd base rates'!C$108)\n+($F676*'fnd base rates'!C$109)\n+($G676*'fnd base rates'!C$110)\n+($H676*'fnd base rates'!C$111)\n+($I676*'fnd base rates'!C$112)\n+($J676*'fnd base rates'!C$113)\n+($K676*'fnd base rates'!C$114)\n+($M676*'fnd base rates'!C$116)\n+($N676*'fnd base rates'!C$117)\n+($O676*'fnd base rates'!C$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,3)))\n*$R676","v":1290.1947756979998},{"$f":"(($D676*'fnd base rates'!D$107)\n+($E676*'fnd base rates'!D$108)\n+($F676*'fnd base rates'!D$109)\n+($G676*'fnd base rates'!D$110)\n+($H676*'fnd base rates'!D$111)\n+($I676*'fnd base rates'!D$112)\n+($J676*'fnd base rates'!D$113)\n+($K676*'fnd base rates'!D$114)\n+($M676*'fnd base rates'!D$116)\n+($N676*'fnd base rates'!D$117)\n+($O676*'fnd base rates'!D$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,4)))\n*$R676","v":2319.4519},{"$f":"(($D676*'fnd base rates'!E$107)\n+($E676*'fnd base rates'!E$108)\n+($F676*'fnd base rates'!E$109)\n+($G676*'fnd base rates'!E$110)\n+($H676*'fnd base rates'!E$111)\n+($I676*'fnd base rates'!E$112)\n+($J676*'fnd base rates'!E$113)\n+($K676*'fnd base rates'!E$114)\n+($M676*'fnd base rates'!E$116)\n+($N676*'fnd base rates'!E$117)\n+($O676*'fnd base rates'!E$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,5)))\n*$R676","v":15044.786953745999},{"$f":"(($D676*'fnd base rates'!F$107)\n+($E676*'fnd base rates'!F$108)\n+($F676*'fnd base rates'!F$109)\n+($G676*'fnd base rates'!F$110)\n+($H676*'fnd base rates'!F$111)\n+($I676*'fnd base rates'!F$112)\n+($J676*'fnd base rates'!F$113)\n+($K676*'fnd base rates'!F$114)\n+($M676*'fnd base rates'!F$116)\n+($N676*'fnd base rates'!F$117)\n+($O676*'fnd base rates'!F$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,6)))\n*$R676","v":2630.9015636019999},{"$f":"(($D676*'fnd base rates'!G$107)\n+($E676*'fnd base rates'!G$108)\n+($F676*'fnd base rates'!G$109)\n+($G676*'fnd base rates'!G$110)\n+($H676*'fnd base rates'!G$111)\n+($I676*'fnd base rates'!G$112)\n+($J676*'fnd base rates'!G$113)\n+($K676*'fnd base rates'!G$114)\n+($M676*'fnd base rates'!G$116)\n+($N676*'fnd base rates'!G$117)\n+($O676*'fnd base rates'!G$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,7)))\n*$R676","v":658.31151941199994},{"$f":"(($D676*'fnd base rates'!H$107)\n+($E676*'fnd base rates'!H$108)\n+($F676*'fnd base rates'!H$109)\n+($G676*'fnd base rates'!H$110)\n+($H676*'fnd base rates'!H$111)\n+($I676*'fnd base rates'!H$112)\n+($J676*'fnd base rates'!H$113)\n+($K676*'fnd base rates'!H$114)\n+($M676*'fnd base rates'!H$116)\n+($N676*'fnd base rates'!H$117)\n+($O676*'fnd base rates'!H$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,8)))","v":1145.9341400000001},{"$f":"(($D676*'fnd base rates'!I$107)\n+($E676*'fnd base rates'!I$108)\n+($F676*'fnd base rates'!I$109)\n+($G676*'fnd base rates'!I$110)\n+($H676*'fnd base rates'!I$111)\n+($I676*'fnd base rates'!I$112)\n+($J676*'fnd base rates'!I$113)\n+($K676*'fnd base rates'!I$114)\n+($M676*'fnd base rates'!I$116)\n+($N676*'fnd base rates'!I$117)\n+($O676*'fnd base rates'!I$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,9)))\n*$R676","v":828.97624999999994},{"$f":"(($D676*'fnd base rates'!J$107)\n+($E676*'fnd base rates'!J$108)\n+($F676*'fnd base rates'!J$109)\n+($G676*'fnd base rates'!J$110)\n+($H676*'fnd base rates'!J$111)\n+($I676*'fnd base rates'!J$112)\n+($J676*'fnd base rates'!J$113)\n+($K676*'fnd base rates'!J$114)\n+($M676*'fnd base rates'!J$116)\n+($N676*'fnd base rates'!J$117)\n+($O676*'fnd base rates'!J$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,10)))\n*$R676","v":1525.49497},{"$f":"(($D676*'fnd base rates'!K$107)\n+($E676*'fnd base rates'!K$108)\n+($F676*'fnd base rates'!K$109)\n+($G676*'fnd base rates'!K$110)\n+($H676*'fnd base rates'!K$111)\n+($I676*'fnd base rates'!K$112)\n+($J676*'fnd base rates'!K$113)\n+($K676*'fnd base rates'!K$114)\n+($M676*'fnd base rates'!K$116)\n+($N676*'fnd base rates'!K$117)\n+($O676*'fnd base rates'!K$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,11)))\n*$R676","v":2467.5949491760002},{"$f":"(($D676*'fnd base rates'!L$107)\n+($E676*'fnd base rates'!L$108)\n+($F676*'fnd base rates'!L$109)\n+($G676*'fnd base rates'!L$110)\n+($H676*'fnd base rates'!L$111)\n+($I676*'fnd base rates'!L$112)\n+($J676*'fnd base rates'!L$113)\n+($K676*'fnd base rates'!L$114)\n+($M676*'fnd base rates'!L$116)\n+($N676*'fnd base rates'!L$117)\n+($O676*'fnd base rates'!L$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,12)))","v":3583.3528420000002},{"$f":"(($D676*'fnd base rates'!M$107)\n+($E676*'fnd base rates'!M$108)\n+($F676*'fnd base rates'!M$109)\n+($G676*'fnd base rates'!M$110)\n+($H676*'fnd base rates'!M$111)\n+($I676*'fnd base rates'!M$112)\n+($J676*'fnd base rates'!M$113)\n+($K676*'fnd base rates'!M$114)\n+($M676*'fnd base rates'!M$116)\n+($N676*'fnd base rates'!M$117)\n+($O676*'fnd base rates'!M$118)\n+($P676*VLOOKUP($S676+12,rate_basefnd,13)))","v":0},31494.999863634002,null,487274095,"487","274","095",1,2,31494.999863634002,15747,0,15747,null,null,null,null,null,15895,106,16001,-254,15747,0,15747]
[487,487274103,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D677","v":0},{"$f":"'fnd enro'!E677","v":0},{"$f":"'fnd enro'!F677","v":0},{"$f":"'fnd enro'!G677","v":1},{"$f":"'fnd enro'!H677","v":0},{"$f":"'fnd enro'!I677","v":0},{"$f":"'fnd enro'!J677","v":0},{"$f":"'fnd enro'!K677","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L677","v":0},{"$f":"'fnd enro'!M677+'fnd enro'!N677","v":0},{"$f":"'fnd enro'!O677","v":0},{"$f":"'fnd enro'!P677","v":0},{"$f":"'fnd enro'!Q677","v":0},{"$f":"'fnd enro'!S677","v":1},1.0509999999999999,{"$f":"VALUE('fnd enro'!R677)","v":10},null,{"$f":"(($D677*'fnd base rates'!C$107)\n+($E677*'fnd base rates'!C$108)\n+($F677*'fnd base rates'!C$109)\n+($G677*'fnd base rates'!C$110)\n+($H677*'fnd base rates'!C$111)\n+($I677*'fnd base rates'!C$112)\n+($J677*'fnd base rates'!C$113)\n+($K677*'fnd base rates'!C$114)\n+($M677*'fnd base rates'!C$116)\n+($N677*'fnd base rates'!C$117)\n+($O677*'fnd base rates'!C$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,3)))\n*$R677","v":530.00763284899995},{"$f":"(($D677*'fnd base rates'!D$107)\n+($E677*'fnd base rates'!D$108)\n+($F677*'fnd base rates'!D$109)\n+($G677*'fnd base rates'!D$110)\n+($H677*'fnd base rates'!D$111)\n+($I677*'fnd base rates'!D$112)\n+($J677*'fnd base rates'!D$113)\n+($K677*'fnd base rates'!D$114)\n+($M677*'fnd base rates'!D$116)\n+($N677*'fnd base rates'!D$117)\n+($O677*'fnd base rates'!D$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,4)))\n*$R677","v":758.76945000000001},{"$f":"(($D677*'fnd base rates'!E$107)\n+($E677*'fnd base rates'!E$108)\n+($F677*'fnd base rates'!E$109)\n+($G677*'fnd base rates'!E$110)\n+($H677*'fnd base rates'!E$111)\n+($I677*'fnd base rates'!E$112)\n+($J677*'fnd base rates'!E$113)\n+($K677*'fnd base rates'!E$114)\n+($M677*'fnd base rates'!E$116)\n+($N677*'fnd base rates'!E$117)\n+($O677*'fnd base rates'!E$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,5)))\n*$R677","v":3841.7494368729995},{"$f":"(($D677*'fnd base rates'!F$107)\n+($E677*'fnd base rates'!F$108)\n+($F677*'fnd base rates'!F$109)\n+($G677*'fnd base rates'!F$110)\n+($H677*'fnd base rates'!F$111)\n+($I677*'fnd base rates'!F$112)\n+($J677*'fnd base rates'!F$113)\n+($K677*'fnd base rates'!F$114)\n+($M677*'fnd base rates'!F$116)\n+($N677*'fnd base rates'!F$117)\n+($O677*'fnd base rates'!F$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,6)))\n*$R677","v":1230.908341801},{"$f":"(($D677*'fnd base rates'!G$107)\n+($E677*'fnd base rates'!G$108)\n+($F677*'fnd base rates'!G$109)\n+($G677*'fnd base rates'!G$110)\n+($H677*'fnd base rates'!G$111)\n+($I677*'fnd base rates'!G$112)\n+($J677*'fnd base rates'!G$113)\n+($K677*'fnd base rates'!G$114)\n+($M677*'fnd base rates'!G$116)\n+($N677*'fnd base rates'!G$117)\n+($O677*'fnd base rates'!G$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,7)))\n*$R677","v":155.173219706},{"$f":"(($D677*'fnd base rates'!H$107)\n+($E677*'fnd base rates'!H$108)\n+($F677*'fnd base rates'!H$109)\n+($G677*'fnd base rates'!H$110)\n+($H677*'fnd base rates'!H$111)\n+($I677*'fnd base rates'!H$112)\n+($J677*'fnd base rates'!H$113)\n+($K677*'fnd base rates'!H$114)\n+($M677*'fnd base rates'!H$116)\n+($N677*'fnd base rates'!H$117)\n+($O677*'fnd base rates'!H$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D677*'fnd base rates'!I$107)\n+($E677*'fnd base rates'!I$108)\n+($F677*'fnd base rates'!I$109)\n+($G677*'fnd base rates'!I$110)\n+($H677*'fnd base rates'!I$111)\n+($I677*'fnd base rates'!I$112)\n+($J677*'fnd base rates'!I$113)\n+($K677*'fnd base rates'!I$114)\n+($M677*'fnd base rates'!I$116)\n+($N677*'fnd base rates'!I$117)\n+($O677*'fnd base rates'!I$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,9)))\n*$R677","v":253.17538999999996},{"$f":"(($D677*'fnd base rates'!J$107)\n+($E677*'fnd base rates'!J$108)\n+($F677*'fnd base rates'!J$109)\n+($G677*'fnd base rates'!J$110)\n+($H677*'fnd base rates'!J$111)\n+($I677*'fnd base rates'!J$112)\n+($J677*'fnd base rates'!J$113)\n+($K677*'fnd base rates'!J$114)\n+($M677*'fnd base rates'!J$116)\n+($N677*'fnd base rates'!J$117)\n+($O677*'fnd base rates'!J$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,10)))\n*$R677","v":151.06022999999999},{"$f":"(($D677*'fnd base rates'!K$107)\n+($E677*'fnd base rates'!K$108)\n+($F677*'fnd base rates'!K$109)\n+($G677*'fnd base rates'!K$110)\n+($H677*'fnd base rates'!K$111)\n+($I677*'fnd base rates'!K$112)\n+($J677*'fnd base rates'!K$113)\n+($K677*'fnd base rates'!K$114)\n+($M677*'fnd base rates'!K$116)\n+($N677*'fnd base rates'!K$117)\n+($O677*'fnd base rates'!K$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,11)))\n*$R677","v":1088.8750845879999},{"$f":"(($D677*'fnd base rates'!L$107)\n+($E677*'fnd base rates'!L$108)\n+($F677*'fnd base rates'!L$109)\n+($G677*'fnd base rates'!L$110)\n+($H677*'fnd base rates'!L$111)\n+($I677*'fnd base rates'!L$112)\n+($J677*'fnd base rates'!L$113)\n+($K677*'fnd base rates'!L$114)\n+($M677*'fnd base rates'!L$116)\n+($N677*'fnd base rates'!L$117)\n+($O677*'fnd base rates'!L$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D677*'fnd base rates'!M$107)\n+($E677*'fnd base rates'!M$108)\n+($F677*'fnd base rates'!M$109)\n+($G677*'fnd base rates'!M$110)\n+($H677*'fnd base rates'!M$111)\n+($I677*'fnd base rates'!M$112)\n+($J677*'fnd base rates'!M$113)\n+($K677*'fnd base rates'!M$114)\n+($M677*'fnd base rates'!M$116)\n+($N677*'fnd base rates'!M$117)\n+($O677*'fnd base rates'!M$118)\n+($P677*VLOOKUP($S677+12,rate_basefnd,13)))","v":0},9693.287276817,null,487274103,"487","274","103",1,1,9693.287276817,9693,0,9693,null,null,null,null,null,14705,79,14784,-5091,9693,0,9693]
[487,487274149,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D678","v":0},{"$f":"'fnd enro'!E678","v":0},{"$f":"'fnd enro'!F678","v":0},{"$f":"'fnd enro'!G678","v":1},{"$f":"'fnd enro'!H678","v":1},{"$f":"'fnd enro'!I678","v":0},{"$f":"'fnd enro'!J678","v":0},{"$f":"'fnd enro'!K678","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L678","v":0},{"$f":"'fnd enro'!M678+'fnd enro'!N678","v":0},{"$f":"'fnd enro'!O678","v":0},{"$f":"'fnd enro'!P678","v":0},{"$f":"'fnd enro'!Q678","v":1},{"$f":"'fnd enro'!S678","v":2},1.0509999999999999,{"$f":"VALUE('fnd enro'!R678)","v":10},null,{"$f":"(($D678*'fnd base rates'!C$107)\n+($E678*'fnd base rates'!C$108)\n+($F678*'fnd base rates'!C$109)\n+($G678*'fnd base rates'!C$110)\n+($H678*'fnd base rates'!C$111)\n+($I678*'fnd base rates'!C$112)\n+($J678*'fnd base rates'!C$113)\n+($K678*'fnd base rates'!C$114)\n+($M678*'fnd base rates'!C$116)\n+($N678*'fnd base rates'!C$117)\n+($O678*'fnd base rates'!C$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,3)))\n*$R678","v":1126.7958056979999},{"$f":"(($D678*'fnd base rates'!D$107)\n+($E678*'fnd base rates'!D$108)\n+($F678*'fnd base rates'!D$109)\n+($G678*'fnd base rates'!D$110)\n+($H678*'fnd base rates'!D$111)\n+($I678*'fnd base rates'!D$112)\n+($J678*'fnd base rates'!D$113)\n+($K678*'fnd base rates'!D$114)\n+($M678*'fnd base rates'!D$116)\n+($N678*'fnd base rates'!D$117)\n+($O678*'fnd base rates'!D$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,4)))\n*$R678","v":1833.9529599999998},{"$f":"(($D678*'fnd base rates'!E$107)\n+($E678*'fnd base rates'!E$108)\n+($F678*'fnd base rates'!E$109)\n+($G678*'fnd base rates'!E$110)\n+($H678*'fnd base rates'!E$111)\n+($I678*'fnd base rates'!E$112)\n+($J678*'fnd base rates'!E$113)\n+($K678*'fnd base rates'!E$114)\n+($M678*'fnd base rates'!E$116)\n+($N678*'fnd base rates'!E$117)\n+($O678*'fnd base rates'!E$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,5)))\n*$R678","v":10354.867613745997},{"$f":"(($D678*'fnd base rates'!F$107)\n+($E678*'fnd base rates'!F$108)\n+($F678*'fnd base rates'!F$109)\n+($G678*'fnd base rates'!F$110)\n+($H678*'fnd base rates'!F$111)\n+($I678*'fnd base rates'!F$112)\n+($J678*'fnd base rates'!F$113)\n+($K678*'fnd base rates'!F$114)\n+($M678*'fnd base rates'!F$116)\n+($N678*'fnd base rates'!F$117)\n+($O678*'fnd base rates'!F$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,6)))\n*$R678","v":2211.8258236019997},{"$f":"(($D678*'fnd base rates'!G$107)\n+($E678*'fnd base rates'!G$108)\n+($F678*'fnd base rates'!G$109)\n+($G678*'fnd base rates'!G$110)\n+($H678*'fnd base rates'!G$111)\n+($I678*'fnd base rates'!G$112)\n+($J678*'fnd base rates'!G$113)\n+($K678*'fnd base rates'!G$114)\n+($M678*'fnd base rates'!G$116)\n+($N678*'fnd base rates'!G$117)\n+($O678*'fnd base rates'!G$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,7)))\n*$R678","v":471.76952941199994},{"$f":"(($D678*'fnd base rates'!H$107)\n+($E678*'fnd base rates'!H$108)\n+($F678*'fnd base rates'!H$109)\n+($G678*'fnd base rates'!H$110)\n+($H678*'fnd base rates'!H$111)\n+($I678*'fnd base rates'!H$112)\n+($J678*'fnd base rates'!H$113)\n+($K678*'fnd base rates'!H$114)\n+($M678*'fnd base rates'!H$116)\n+($N678*'fnd base rates'!H$117)\n+($O678*'fnd base rates'!H$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,8)))","v":1009.17414},{"$f":"(($D678*'fnd base rates'!I$107)\n+($E678*'fnd base rates'!I$108)\n+($F678*'fnd base rates'!I$109)\n+($G678*'fnd base rates'!I$110)\n+($H678*'fnd base rates'!I$111)\n+($I678*'fnd base rates'!I$112)\n+($J678*'fnd base rates'!I$113)\n+($K678*'fnd base rates'!I$114)\n+($M678*'fnd base rates'!I$116)\n+($N678*'fnd base rates'!I$117)\n+($O678*'fnd base rates'!I$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,9)))\n*$R678","v":715.24753999999996},{"$f":"(($D678*'fnd base rates'!J$107)\n+($E678*'fnd base rates'!J$108)\n+($F678*'fnd base rates'!J$109)\n+($G678*'fnd base rates'!J$110)\n+($H678*'fnd base rates'!J$111)\n+($I678*'fnd base rates'!J$112)\n+($J678*'fnd base rates'!J$113)\n+($K678*'fnd base rates'!J$114)\n+($M678*'fnd base rates'!J$116)\n+($N678*'fnd base rates'!J$117)\n+($O678*'fnd base rates'!J$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,10)))\n*$R678","v":1047.7629199999999},{"$f":"(($D678*'fnd base rates'!K$107)\n+($E678*'fnd base rates'!K$108)\n+($F678*'fnd base rates'!K$109)\n+($G678*'fnd base rates'!K$110)\n+($H678*'fnd base rates'!K$111)\n+($I678*'fnd base rates'!K$112)\n+($J678*'fnd base rates'!K$113)\n+($K678*'fnd base rates'!K$114)\n+($M678*'fnd base rates'!K$116)\n+($N678*'fnd base rates'!K$117)\n+($O678*'fnd base rates'!K$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,11)))\n*$R678","v":2259.023999176},{"$f":"(($D678*'fnd base rates'!L$107)\n+($E678*'fnd base rates'!L$108)\n+($F678*'fnd base rates'!L$109)\n+($G678*'fnd base rates'!L$110)\n+($H678*'fnd base rates'!L$111)\n+($I678*'fnd base rates'!L$112)\n+($J678*'fnd base rates'!L$113)\n+($K678*'fnd base rates'!L$114)\n+($M678*'fnd base rates'!L$116)\n+($N678*'fnd base rates'!L$117)\n+($O678*'fnd base rates'!L$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,12)))","v":2886.8428419999996},{"$f":"(($D678*'fnd base rates'!M$107)\n+($E678*'fnd base rates'!M$108)\n+($F678*'fnd base rates'!M$109)\n+($G678*'fnd base rates'!M$110)\n+($H678*'fnd base rates'!M$111)\n+($I678*'fnd base rates'!M$112)\n+($J678*'fnd base rates'!M$113)\n+($K678*'fnd base rates'!M$114)\n+($M678*'fnd base rates'!M$116)\n+($N678*'fnd base rates'!M$117)\n+($O678*'fnd base rates'!M$118)\n+($P678*VLOOKUP($S678+12,rate_basefnd,13)))","v":0},23917.263173633994,null,487274149,"487","274","149",1,2,23917.263173633994,11959,0,11959,null,null,null,null,null,14543,135,14678,-2719,11959,0,11959]
[487,487274163,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D679","v":0},{"$f":"'fnd enro'!E679","v":0},{"$f":"'fnd enro'!F679","v":1},{"$f":"'fnd enro'!G679","v":10},{"$f":"'fnd enro'!H679","v":2},{"$f":"'fnd enro'!I679","v":0},{"$f":"'fnd enro'!J679","v":0},{"$f":"'fnd enro'!K679","v":0.49270000000000003},{"$f":"'fnd enro'!L679","v":0},{"$f":"'fnd enro'!M679+'fnd enro'!N679","v":3},{"$f":"'fnd enro'!O679","v":0},{"$f":"'fnd enro'!P679","v":0},{"$f":"'fnd enro'!Q679","v":4},{"$f":"'fnd enro'!S679","v":13},1.0509999999999999,{"$f":"VALUE('fnd enro'!R679)","v":10},null,{"$f":"(($D679*'fnd base rates'!C$107)\n+($E679*'fnd base rates'!C$108)\n+($F679*'fnd base rates'!C$109)\n+($G679*'fnd base rates'!C$110)\n+($H679*'fnd base rates'!C$111)\n+($I679*'fnd base rates'!C$112)\n+($J679*'fnd base rates'!C$113)\n+($K679*'fnd base rates'!C$114)\n+($M679*'fnd base rates'!C$116)\n+($N679*'fnd base rates'!C$117)\n+($O679*'fnd base rates'!C$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,3)))\n*$R679","v":7447.0766770370001},{"$f":"(($D679*'fnd base rates'!D$107)\n+($E679*'fnd base rates'!D$108)\n+($F679*'fnd base rates'!D$109)\n+($G679*'fnd base rates'!D$110)\n+($H679*'fnd base rates'!D$111)\n+($I679*'fnd base rates'!D$112)\n+($J679*'fnd base rates'!D$113)\n+($K679*'fnd base rates'!D$114)\n+($M679*'fnd base rates'!D$116)\n+($N679*'fnd base rates'!D$117)\n+($O679*'fnd base rates'!D$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,4)))\n*$R679","v":11636.913729999998},{"$f":"(($D679*'fnd base rates'!E$107)\n+($E679*'fnd base rates'!E$108)\n+($F679*'fnd base rates'!E$109)\n+($G679*'fnd base rates'!E$110)\n+($H679*'fnd base rates'!E$111)\n+($I679*'fnd base rates'!E$112)\n+($J679*'fnd base rates'!E$113)\n+($K679*'fnd base rates'!E$114)\n+($M679*'fnd base rates'!E$116)\n+($N679*'fnd base rates'!E$117)\n+($O679*'fnd base rates'!E$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,5)))\n*$R679","v":65013.746359348996},{"$f":"(($D679*'fnd base rates'!F$107)\n+($E679*'fnd base rates'!F$108)\n+($F679*'fnd base rates'!F$109)\n+($G679*'fnd base rates'!F$110)\n+($H679*'fnd base rates'!F$111)\n+($I679*'fnd base rates'!F$112)\n+($J679*'fnd base rates'!F$113)\n+($K679*'fnd base rates'!F$114)\n+($M679*'fnd base rates'!F$116)\n+($N679*'fnd base rates'!F$117)\n+($O679*'fnd base rates'!F$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,6)))\n*$R679","v":16009.081363412997},{"$f":"(($D679*'fnd base rates'!G$107)\n+($E679*'fnd base rates'!G$108)\n+($F679*'fnd base rates'!G$109)\n+($G679*'fnd base rates'!G$110)\n+($H679*'fnd base rates'!G$111)\n+($I679*'fnd base rates'!G$112)\n+($J679*'fnd base rates'!G$113)\n+($K679*'fnd base rates'!G$114)\n+($M679*'fnd base rates'!G$116)\n+($N679*'fnd base rates'!G$117)\n+($O679*'fnd base rates'!G$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,7)))\n*$R679","v":2784.6920561780003},{"$f":"(($D679*'fnd base rates'!H$107)\n+($E679*'fnd base rates'!H$108)\n+($F679*'fnd base rates'!H$109)\n+($G679*'fnd base rates'!H$110)\n+($H679*'fnd base rates'!H$111)\n+($I679*'fnd base rates'!H$112)\n+($J679*'fnd base rates'!H$113)\n+($K679*'fnd base rates'!H$114)\n+($M679*'fnd base rates'!H$116)\n+($N679*'fnd base rates'!H$117)\n+($O679*'fnd base rates'!H$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,8)))","v":6849.6819100000002},{"$f":"(($D679*'fnd base rates'!I$107)\n+($E679*'fnd base rates'!I$108)\n+($F679*'fnd base rates'!I$109)\n+($G679*'fnd base rates'!I$110)\n+($H679*'fnd base rates'!I$111)\n+($I679*'fnd base rates'!I$112)\n+($J679*'fnd base rates'!I$113)\n+($K679*'fnd base rates'!I$114)\n+($M679*'fnd base rates'!I$116)\n+($N679*'fnd base rates'!I$117)\n+($O679*'fnd base rates'!I$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,9)))\n*$R679","v":4176.6319599999997},{"$f":"(($D679*'fnd base rates'!J$107)\n+($E679*'fnd base rates'!J$108)\n+($F679*'fnd base rates'!J$109)\n+($G679*'fnd base rates'!J$110)\n+($H679*'fnd base rates'!J$111)\n+($I679*'fnd base rates'!J$112)\n+($J679*'fnd base rates'!J$113)\n+($K679*'fnd base rates'!J$114)\n+($M679*'fnd base rates'!J$116)\n+($N679*'fnd base rates'!J$117)\n+($O679*'fnd base rates'!J$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,10)))\n*$R679","v":4777.0997899999984},{"$f":"(($D679*'fnd base rates'!K$107)\n+($E679*'fnd base rates'!K$108)\n+($F679*'fnd base rates'!K$109)\n+($G679*'fnd base rates'!K$110)\n+($H679*'fnd base rates'!K$111)\n+($I679*'fnd base rates'!K$112)\n+($J679*'fnd base rates'!K$113)\n+($K679*'fnd base rates'!K$114)\n+($M679*'fnd base rates'!K$116)\n+($N679*'fnd base rates'!K$117)\n+($O679*'fnd base rates'!K$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,11)))\n*$R679","v":15187.458099643998},{"$f":"(($D679*'fnd base rates'!L$107)\n+($E679*'fnd base rates'!L$108)\n+($F679*'fnd base rates'!L$109)\n+($G679*'fnd base rates'!L$110)\n+($H679*'fnd base rates'!L$111)\n+($I679*'fnd base rates'!L$112)\n+($J679*'fnd base rates'!L$113)\n+($K679*'fnd base rates'!L$114)\n+($M679*'fnd base rates'!L$116)\n+($N679*'fnd base rates'!L$117)\n+($O679*'fnd base rates'!L$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,12)))","v":18192.038473000001},{"$f":"(($D679*'fnd base rates'!M$107)\n+($E679*'fnd base rates'!M$108)\n+($F679*'fnd base rates'!M$109)\n+($G679*'fnd base rates'!M$110)\n+($H679*'fnd base rates'!M$111)\n+($I679*'fnd base rates'!M$112)\n+($J679*'fnd base rates'!M$113)\n+($K679*'fnd base rates'!M$114)\n+($M679*'fnd base rates'!M$116)\n+($N679*'fnd base rates'!M$117)\n+($O679*'fnd base rates'!M$118)\n+($P679*VLOOKUP($S679+12,rate_basefnd,13)))","v":0},152074.42041862098,null,487274163,"487","274","163",1,13,152074.42041862098,11698,0,11698,null,null,null,null,null,15232,135,15367,-3669,11698,0,11698]
[487,487274165,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D680","v":0},{"$f":"'fnd enro'!E680","v":0},{"$f":"'fnd enro'!F680","v":4},{"$f":"'fnd enro'!G680","v":30},{"$f":"'fnd enro'!H680","v":9},{"$f":"'fnd enro'!I680","v":0},{"$f":"'fnd enro'!J680","v":0},{"$f":"'fnd enro'!K680","v":1.6296999999999999},{"$f":"'fnd enro'!L680","v":0},{"$f":"'fnd enro'!M680+'fnd enro'!N680","v":7},{"$f":"'fnd enro'!O680","v":1},{"$f":"'fnd enro'!P680","v":0},{"$f":"'fnd enro'!Q680","v":19},{"$f":"'fnd enro'!S680","v":43},1.0509999999999999,{"$f":"VALUE('fnd enro'!R680)","v":9},null,{"$f":"(($D680*'fnd base rates'!C$107)\n+($E680*'fnd base rates'!C$108)\n+($F680*'fnd base rates'!C$109)\n+($G680*'fnd base rates'!C$110)\n+($H680*'fnd base rates'!C$111)\n+($I680*'fnd base rates'!C$112)\n+($J680*'fnd base rates'!C$113)\n+($K680*'fnd base rates'!C$114)\n+($M680*'fnd base rates'!C$116)\n+($N680*'fnd base rates'!C$117)\n+($O680*'fnd base rates'!C$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,3)))\n*$R680","v":24808.994422506999},{"$f":"(($D680*'fnd base rates'!D$107)\n+($E680*'fnd base rates'!D$108)\n+($F680*'fnd base rates'!D$109)\n+($G680*'fnd base rates'!D$110)\n+($H680*'fnd base rates'!D$111)\n+($I680*'fnd base rates'!D$112)\n+($J680*'fnd base rates'!D$113)\n+($K680*'fnd base rates'!D$114)\n+($M680*'fnd base rates'!D$116)\n+($N680*'fnd base rates'!D$117)\n+($O680*'fnd base rates'!D$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,4)))\n*$R680","v":39868.802159999992},{"$f":"(($D680*'fnd base rates'!E$107)\n+($E680*'fnd base rates'!E$108)\n+($F680*'fnd base rates'!E$109)\n+($G680*'fnd base rates'!E$110)\n+($H680*'fnd base rates'!E$111)\n+($I680*'fnd base rates'!E$112)\n+($J680*'fnd base rates'!E$113)\n+($K680*'fnd base rates'!E$114)\n+($M680*'fnd base rates'!E$116)\n+($N680*'fnd base rates'!E$117)\n+($O680*'fnd base rates'!E$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,5)))\n*$R680","v":228373.28461553899},{"$f":"(($D680*'fnd base rates'!F$107)\n+($E680*'fnd base rates'!F$108)\n+($F680*'fnd base rates'!F$109)\n+($G680*'fnd base rates'!F$110)\n+($H680*'fnd base rates'!F$111)\n+($I680*'fnd base rates'!F$112)\n+($J680*'fnd base rates'!F$113)\n+($K680*'fnd base rates'!F$114)\n+($M680*'fnd base rates'!F$116)\n+($N680*'fnd base rates'!F$117)\n+($O680*'fnd base rates'!F$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,6)))\n*$R680","v":52039.586887442994},{"$f":"(($D680*'fnd base rates'!G$107)\n+($E680*'fnd base rates'!G$108)\n+($F680*'fnd base rates'!G$109)\n+($G680*'fnd base rates'!G$110)\n+($H680*'fnd base rates'!G$111)\n+($I680*'fnd base rates'!G$112)\n+($J680*'fnd base rates'!G$113)\n+($K680*'fnd base rates'!G$114)\n+($M680*'fnd base rates'!G$116)\n+($N680*'fnd base rates'!G$117)\n+($O680*'fnd base rates'!G$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,7)))\n*$R680","v":9950.4333673579986},{"$f":"(($D680*'fnd base rates'!H$107)\n+($E680*'fnd base rates'!H$108)\n+($F680*'fnd base rates'!H$109)\n+($G680*'fnd base rates'!H$110)\n+($H680*'fnd base rates'!H$111)\n+($I680*'fnd base rates'!H$112)\n+($J680*'fnd base rates'!H$113)\n+($K680*'fnd base rates'!H$114)\n+($M680*'fnd base rates'!H$116)\n+($N680*'fnd base rates'!H$117)\n+($O680*'fnd base rates'!H$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,8)))","v":22557.96401},{"$f":"(($D680*'fnd base rates'!I$107)\n+($E680*'fnd base rates'!I$108)\n+($F680*'fnd base rates'!I$109)\n+($G680*'fnd base rates'!I$110)\n+($H680*'fnd base rates'!I$111)\n+($I680*'fnd base rates'!I$112)\n+($J680*'fnd base rates'!I$113)\n+($K680*'fnd base rates'!I$114)\n+($M680*'fnd base rates'!I$116)\n+($N680*'fnd base rates'!I$117)\n+($O680*'fnd base rates'!I$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,9)))\n*$R680","v":14548.751269999999},{"$f":"(($D680*'fnd base rates'!J$107)\n+($E680*'fnd base rates'!J$108)\n+($F680*'fnd base rates'!J$109)\n+($G680*'fnd base rates'!J$110)\n+($H680*'fnd base rates'!J$111)\n+($I680*'fnd base rates'!J$112)\n+($J680*'fnd base rates'!J$113)\n+($K680*'fnd base rates'!J$114)\n+($M680*'fnd base rates'!J$116)\n+($N680*'fnd base rates'!J$117)\n+($O680*'fnd base rates'!J$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,10)))\n*$R680","v":19430.246889999999},{"$f":"(($D680*'fnd base rates'!K$107)\n+($E680*'fnd base rates'!K$108)\n+($F680*'fnd base rates'!K$109)\n+($G680*'fnd base rates'!K$110)\n+($H680*'fnd base rates'!K$111)\n+($I680*'fnd base rates'!K$112)\n+($J680*'fnd base rates'!K$113)\n+($K680*'fnd base rates'!K$114)\n+($M680*'fnd base rates'!K$116)\n+($N680*'fnd base rates'!K$117)\n+($O680*'fnd base rates'!K$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,11)))\n*$R680","v":49885.178027283997},{"$f":"(($D680*'fnd base rates'!L$107)\n+($E680*'fnd base rates'!L$108)\n+($F680*'fnd base rates'!L$109)\n+($G680*'fnd base rates'!L$110)\n+($H680*'fnd base rates'!L$111)\n+($I680*'fnd base rates'!L$112)\n+($J680*'fnd base rates'!L$113)\n+($K680*'fnd base rates'!L$114)\n+($M680*'fnd base rates'!L$116)\n+($N680*'fnd base rates'!L$117)\n+($O680*'fnd base rates'!L$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,12)))","v":62320.611102999996},{"$f":"(($D680*'fnd base rates'!M$107)\n+($E680*'fnd base rates'!M$108)\n+($F680*'fnd base rates'!M$109)\n+($G680*'fnd base rates'!M$110)\n+($H680*'fnd base rates'!M$111)\n+($I680*'fnd base rates'!M$112)\n+($J680*'fnd base rates'!M$113)\n+($K680*'fnd base rates'!M$114)\n+($M680*'fnd base rates'!M$116)\n+($N680*'fnd base rates'!M$117)\n+($O680*'fnd base rates'!M$118)\n+($P680*VLOOKUP($S680+12,rate_basefnd,13)))","v":0},523783.85275313095,null,487274165,"487","274","165",1,43,523783.85275313095,12181,0,12181,null,null,null,null,null,13827,58,13885,-1704,12181,0,12181]
[487,487274174,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D681","v":0},{"$f":"'fnd enro'!E681","v":0},{"$f":"'fnd enro'!F681","v":0},{"$f":"'fnd enro'!G681","v":2},{"$f":"'fnd enro'!H681","v":0},{"$f":"'fnd enro'!I681","v":0},{"$f":"'fnd enro'!J681","v":0},{"$f":"'fnd enro'!K681","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L681","v":0},{"$f":"'fnd enro'!M681+'fnd enro'!N681","v":0},{"$f":"'fnd enro'!O681","v":0},{"$f":"'fnd enro'!P681","v":0},{"$f":"'fnd enro'!Q681","v":2},{"$f":"'fnd enro'!S681","v":2},1.0509999999999999,{"$f":"VALUE('fnd enro'!R681)","v":4},null,{"$f":"(($D681*'fnd base rates'!C$107)\n+($E681*'fnd base rates'!C$108)\n+($F681*'fnd base rates'!C$109)\n+($G681*'fnd base rates'!C$110)\n+($H681*'fnd base rates'!C$111)\n+($I681*'fnd base rates'!C$112)\n+($J681*'fnd base rates'!C$113)\n+($K681*'fnd base rates'!C$114)\n+($M681*'fnd base rates'!C$116)\n+($N681*'fnd base rates'!C$117)\n+($O681*'fnd base rates'!C$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,3)))\n*$R681","v":1172.934705698},{"$f":"(($D681*'fnd base rates'!D$107)\n+($E681*'fnd base rates'!D$108)\n+($F681*'fnd base rates'!D$109)\n+($G681*'fnd base rates'!D$110)\n+($H681*'fnd base rates'!D$111)\n+($I681*'fnd base rates'!D$112)\n+($J681*'fnd base rates'!D$113)\n+($K681*'fnd base rates'!D$114)\n+($M681*'fnd base rates'!D$116)\n+($N681*'fnd base rates'!D$117)\n+($O681*'fnd base rates'!D$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,4)))\n*$R681","v":2052.51892},{"$f":"(($D681*'fnd base rates'!E$107)\n+($E681*'fnd base rates'!E$108)\n+($F681*'fnd base rates'!E$109)\n+($G681*'fnd base rates'!E$110)\n+($H681*'fnd base rates'!E$111)\n+($I681*'fnd base rates'!E$112)\n+($J681*'fnd base rates'!E$113)\n+($K681*'fnd base rates'!E$114)\n+($M681*'fnd base rates'!E$116)\n+($N681*'fnd base rates'!E$117)\n+($O681*'fnd base rates'!E$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,5)))\n*$R681","v":12905.938893746001},{"$f":"(($D681*'fnd base rates'!F$107)\n+($E681*'fnd base rates'!F$108)\n+($F681*'fnd base rates'!F$109)\n+($G681*'fnd base rates'!F$110)\n+($H681*'fnd base rates'!F$111)\n+($I681*'fnd base rates'!F$112)\n+($J681*'fnd base rates'!F$113)\n+($K681*'fnd base rates'!F$114)\n+($M681*'fnd base rates'!F$116)\n+($N681*'fnd base rates'!F$117)\n+($O681*'fnd base rates'!F$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,6)))\n*$R681","v":2461.816683602},{"$f":"(($D681*'fnd base rates'!G$107)\n+($E681*'fnd base rates'!G$108)\n+($F681*'fnd base rates'!G$109)\n+($G681*'fnd base rates'!G$110)\n+($H681*'fnd base rates'!G$111)\n+($I681*'fnd base rates'!G$112)\n+($J681*'fnd base rates'!G$113)\n+($K681*'fnd base rates'!G$114)\n+($M681*'fnd base rates'!G$116)\n+($N681*'fnd base rates'!G$117)\n+($O681*'fnd base rates'!G$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,7)))\n*$R681","v":563.700499412},{"$f":"(($D681*'fnd base rates'!H$107)\n+($E681*'fnd base rates'!H$108)\n+($F681*'fnd base rates'!H$109)\n+($G681*'fnd base rates'!H$110)\n+($H681*'fnd base rates'!H$111)\n+($I681*'fnd base rates'!H$112)\n+($J681*'fnd base rates'!H$113)\n+($K681*'fnd base rates'!H$114)\n+($M681*'fnd base rates'!H$116)\n+($N681*'fnd base rates'!H$117)\n+($O681*'fnd base rates'!H$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,8)))","v":1024.27414},{"$f":"(($D681*'fnd base rates'!I$107)\n+($E681*'fnd base rates'!I$108)\n+($F681*'fnd base rates'!I$109)\n+($G681*'fnd base rates'!I$110)\n+($H681*'fnd base rates'!I$111)\n+($I681*'fnd base rates'!I$112)\n+($J681*'fnd base rates'!I$113)\n+($K681*'fnd base rates'!I$114)\n+($M681*'fnd base rates'!I$116)\n+($N681*'fnd base rates'!I$117)\n+($O681*'fnd base rates'!I$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,9)))\n*$R681","v":717.81197999999995},{"$f":"(($D681*'fnd base rates'!J$107)\n+($E681*'fnd base rates'!J$108)\n+($F681*'fnd base rates'!J$109)\n+($G681*'fnd base rates'!J$110)\n+($H681*'fnd base rates'!J$111)\n+($I681*'fnd base rates'!J$112)\n+($J681*'fnd base rates'!J$113)\n+($K681*'fnd base rates'!J$114)\n+($M681*'fnd base rates'!J$116)\n+($N681*'fnd base rates'!J$117)\n+($O681*'fnd base rates'!J$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,10)))\n*$R681","v":1400.9829999999999},{"$f":"(($D681*'fnd base rates'!K$107)\n+($E681*'fnd base rates'!K$108)\n+($F681*'fnd base rates'!K$109)\n+($G681*'fnd base rates'!K$110)\n+($H681*'fnd base rates'!K$111)\n+($I681*'fnd base rates'!K$112)\n+($J681*'fnd base rates'!K$113)\n+($K681*'fnd base rates'!K$114)\n+($M681*'fnd base rates'!K$116)\n+($N681*'fnd base rates'!K$117)\n+($O681*'fnd base rates'!K$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,11)))\n*$R681","v":2177.7501691759999},{"$f":"(($D681*'fnd base rates'!L$107)\n+($E681*'fnd base rates'!L$108)\n+($F681*'fnd base rates'!L$109)\n+($G681*'fnd base rates'!L$110)\n+($H681*'fnd base rates'!L$111)\n+($I681*'fnd base rates'!L$112)\n+($J681*'fnd base rates'!L$113)\n+($K681*'fnd base rates'!L$114)\n+($M681*'fnd base rates'!L$116)\n+($N681*'fnd base rates'!L$117)\n+($O681*'fnd base rates'!L$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,12)))","v":3183.6028420000002},{"$f":"(($D681*'fnd base rates'!M$107)\n+($E681*'fnd base rates'!M$108)\n+($F681*'fnd base rates'!M$109)\n+($G681*'fnd base rates'!M$110)\n+($H681*'fnd base rates'!M$111)\n+($I681*'fnd base rates'!M$112)\n+($J681*'fnd base rates'!M$113)\n+($K681*'fnd base rates'!M$114)\n+($M681*'fnd base rates'!M$116)\n+($N681*'fnd base rates'!M$117)\n+($O681*'fnd base rates'!M$118)\n+($P681*VLOOKUP($S681+12,rate_basefnd,13)))","v":0},27661.331833634002,null,487274174,"487","274","174",1,2,27661.331833634002,13831,0,13831,null,null,null,null,null,13926,9,13935,-104,13831,0,13831]
[487,487274176,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D682","v":0},{"$f":"'fnd enro'!E682","v":0},{"$f":"'fnd enro'!F682","v":11},{"$f":"'fnd enro'!G682","v":57},{"$f":"'fnd enro'!H682","v":12},{"$f":"'fnd enro'!I682","v":0},{"$f":"'fnd enro'!J682","v":0},{"$f":"'fnd enro'!K682","v":3.032},{"$f":"'fnd enro'!L682","v":0},{"$f":"'fnd enro'!M682+'fnd enro'!N682","v":23},{"$f":"'fnd enro'!O682","v":0},{"$f":"'fnd enro'!P682","v":0},{"$f":"'fnd enro'!Q682","v":51},{"$f":"'fnd enro'!S682","v":80},1.0509999999999999,{"$f":"VALUE('fnd enro'!R682)","v":7},null,{"$f":"(($D682*'fnd base rates'!C$107)\n+($E682*'fnd base rates'!C$108)\n+($F682*'fnd base rates'!C$109)\n+($G682*'fnd base rates'!C$110)\n+($H682*'fnd base rates'!C$111)\n+($I682*'fnd base rates'!C$112)\n+($J682*'fnd base rates'!C$113)\n+($K682*'fnd base rates'!C$114)\n+($M682*'fnd base rates'!C$116)\n+($N682*'fnd base rates'!C$117)\n+($O682*'fnd base rates'!C$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,3)))\n*$R682","v":47806.733917919999},{"$f":"(($D682*'fnd base rates'!D$107)\n+($E682*'fnd base rates'!D$108)\n+($F682*'fnd base rates'!D$109)\n+($G682*'fnd base rates'!D$110)\n+($H682*'fnd base rates'!D$111)\n+($I682*'fnd base rates'!D$112)\n+($J682*'fnd base rates'!D$113)\n+($K682*'fnd base rates'!D$114)\n+($M682*'fnd base rates'!D$116)\n+($N682*'fnd base rates'!D$117)\n+($O682*'fnd base rates'!D$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,4)))\n*$R682","v":79675.437670000014},{"$f":"(($D682*'fnd base rates'!E$107)\n+($E682*'fnd base rates'!E$108)\n+($F682*'fnd base rates'!E$109)\n+($G682*'fnd base rates'!E$110)\n+($H682*'fnd base rates'!E$111)\n+($I682*'fnd base rates'!E$112)\n+($J682*'fnd base rates'!E$113)\n+($K682*'fnd base rates'!E$114)\n+($M682*'fnd base rates'!E$116)\n+($N682*'fnd base rates'!E$117)\n+($O682*'fnd base rates'!E$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,5)))\n*$R682","v":476811.04591983987},{"$f":"(($D682*'fnd base rates'!F$107)\n+($E682*'fnd base rates'!F$108)\n+($F682*'fnd base rates'!F$109)\n+($G682*'fnd base rates'!F$110)\n+($H682*'fnd base rates'!F$111)\n+($I682*'fnd base rates'!F$112)\n+($J682*'fnd base rates'!F$113)\n+($K682*'fnd base rates'!F$114)\n+($M682*'fnd base rates'!F$116)\n+($N682*'fnd base rates'!F$117)\n+($O682*'fnd base rates'!F$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,6)))\n*$R682","v":99361.729264080001},{"$f":"(($D682*'fnd base rates'!G$107)\n+($E682*'fnd base rates'!G$108)\n+($F682*'fnd base rates'!G$109)\n+($G682*'fnd base rates'!G$110)\n+($H682*'fnd base rates'!G$111)\n+($I682*'fnd base rates'!G$112)\n+($J682*'fnd base rates'!G$113)\n+($K682*'fnd base rates'!G$114)\n+($M682*'fnd base rates'!G$116)\n+($N682*'fnd base rates'!G$117)\n+($O682*'fnd base rates'!G$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,7)))\n*$R682","v":20807.952846479999},{"$f":"(($D682*'fnd base rates'!H$107)\n+($E682*'fnd base rates'!H$108)\n+($F682*'fnd base rates'!H$109)\n+($G682*'fnd base rates'!H$110)\n+($H682*'fnd base rates'!H$111)\n+($I682*'fnd base rates'!H$112)\n+($J682*'fnd base rates'!H$113)\n+($K682*'fnd base rates'!H$114)\n+($M682*'fnd base rates'!H$116)\n+($N682*'fnd base rates'!H$117)\n+($O682*'fnd base rates'!H$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,8)))","v":43177.195599999999},{"$f":"(($D682*'fnd base rates'!I$107)\n+($E682*'fnd base rates'!I$108)\n+($F682*'fnd base rates'!I$109)\n+($G682*'fnd base rates'!I$110)\n+($H682*'fnd base rates'!I$111)\n+($I682*'fnd base rates'!I$112)\n+($J682*'fnd base rates'!I$113)\n+($K682*'fnd base rates'!I$114)\n+($M682*'fnd base rates'!I$116)\n+($N682*'fnd base rates'!I$117)\n+($O682*'fnd base rates'!I$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,9)))\n*$R682","v":28889.677799999998},{"$f":"(($D682*'fnd base rates'!J$107)\n+($E682*'fnd base rates'!J$108)\n+($F682*'fnd base rates'!J$109)\n+($G682*'fnd base rates'!J$110)\n+($H682*'fnd base rates'!J$111)\n+($I682*'fnd base rates'!J$112)\n+($J682*'fnd base rates'!J$113)\n+($K682*'fnd base rates'!J$114)\n+($M682*'fnd base rates'!J$116)\n+($N682*'fnd base rates'!J$117)\n+($O682*'fnd base rates'!J$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,10)))\n*$R682","v":44221.014179999998},{"$f":"(($D682*'fnd base rates'!K$107)\n+($E682*'fnd base rates'!K$108)\n+($F682*'fnd base rates'!K$109)\n+($G682*'fnd base rates'!K$110)\n+($H682*'fnd base rates'!K$111)\n+($I682*'fnd base rates'!K$112)\n+($J682*'fnd base rates'!K$113)\n+($K682*'fnd base rates'!K$114)\n+($M682*'fnd base rates'!K$116)\n+($N682*'fnd base rates'!K$117)\n+($O682*'fnd base rates'!K$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,11)))\n*$R682","v":94751.722667039998},{"$f":"(($D682*'fnd base rates'!L$107)\n+($E682*'fnd base rates'!L$108)\n+($F682*'fnd base rates'!L$109)\n+($G682*'fnd base rates'!L$110)\n+($H682*'fnd base rates'!L$111)\n+($I682*'fnd base rates'!L$112)\n+($J682*'fnd base rates'!L$113)\n+($K682*'fnd base rates'!L$114)\n+($M682*'fnd base rates'!L$116)\n+($N682*'fnd base rates'!L$117)\n+($O682*'fnd base rates'!L$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,12)))","v":124050.36367999998},{"$f":"(($D682*'fnd base rates'!M$107)\n+($E682*'fnd base rates'!M$108)\n+($F682*'fnd base rates'!M$109)\n+($G682*'fnd base rates'!M$110)\n+($H682*'fnd base rates'!M$111)\n+($I682*'fnd base rates'!M$112)\n+($J682*'fnd base rates'!M$113)\n+($K682*'fnd base rates'!M$114)\n+($M682*'fnd base rates'!M$116)\n+($N682*'fnd base rates'!M$117)\n+($O682*'fnd base rates'!M$118)\n+($P682*VLOOKUP($S682+12,rate_basefnd,13)))","v":0},1059552.8735453598,null,487274176,"487","274","176",1,80,1059552.8735453598,13244,0,13244,null,null,null,null,null,13413,24,13437,-193,13244,0,13244]
[487,487274178,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D683","v":0},{"$f":"'fnd enro'!E683","v":0},{"$f":"'fnd enro'!F683","v":0},{"$f":"'fnd enro'!G683","v":1},{"$f":"'fnd enro'!H683","v":0},{"$f":"'fnd enro'!I683","v":0},{"$f":"'fnd enro'!J683","v":0},{"$f":"'fnd enro'!K683","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L683","v":0},{"$f":"'fnd enro'!M683+'fnd enro'!N683","v":0},{"$f":"'fnd enro'!O683","v":0},{"$f":"'fnd enro'!P683","v":0},{"$f":"'fnd enro'!Q683","v":1},{"$f":"'fnd enro'!S683","v":1},1.0509999999999999,{"$f":"VALUE('fnd enro'!R683)","v":2},null,{"$f":"(($D683*'fnd base rates'!C$107)\n+($E683*'fnd base rates'!C$108)\n+($F683*'fnd base rates'!C$109)\n+($G683*'fnd base rates'!C$110)\n+($H683*'fnd base rates'!C$111)\n+($I683*'fnd base rates'!C$112)\n+($J683*'fnd base rates'!C$113)\n+($K683*'fnd base rates'!C$114)\n+($M683*'fnd base rates'!C$116)\n+($N683*'fnd base rates'!C$117)\n+($O683*'fnd base rates'!C$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,3)))\n*$R683","v":585.25870284900009},{"$f":"(($D683*'fnd base rates'!D$107)\n+($E683*'fnd base rates'!D$108)\n+($F683*'fnd base rates'!D$109)\n+($G683*'fnd base rates'!D$110)\n+($H683*'fnd base rates'!D$111)\n+($I683*'fnd base rates'!D$112)\n+($J683*'fnd base rates'!D$113)\n+($K683*'fnd base rates'!D$114)\n+($M683*'fnd base rates'!D$116)\n+($N683*'fnd base rates'!D$117)\n+($O683*'fnd base rates'!D$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,4)))\n*$R683","v":1020.5315099999999},{"$f":"(($D683*'fnd base rates'!E$107)\n+($E683*'fnd base rates'!E$108)\n+($F683*'fnd base rates'!E$109)\n+($G683*'fnd base rates'!E$110)\n+($H683*'fnd base rates'!E$111)\n+($I683*'fnd base rates'!E$112)\n+($J683*'fnd base rates'!E$113)\n+($K683*'fnd base rates'!E$114)\n+($M683*'fnd base rates'!E$116)\n+($N683*'fnd base rates'!E$117)\n+($O683*'fnd base rates'!E$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,5)))\n*$R683","v":6397.1087968729998},{"$f":"(($D683*'fnd base rates'!F$107)\n+($E683*'fnd base rates'!F$108)\n+($F683*'fnd base rates'!F$109)\n+($G683*'fnd base rates'!F$110)\n+($H683*'fnd base rates'!F$111)\n+($I683*'fnd base rates'!F$112)\n+($J683*'fnd base rates'!F$113)\n+($K683*'fnd base rates'!F$114)\n+($M683*'fnd base rates'!F$116)\n+($N683*'fnd base rates'!F$117)\n+($O683*'fnd base rates'!F$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,6)))\n*$R683","v":1230.908341801},{"$f":"(($D683*'fnd base rates'!G$107)\n+($E683*'fnd base rates'!G$108)\n+($F683*'fnd base rates'!G$109)\n+($G683*'fnd base rates'!G$110)\n+($H683*'fnd base rates'!G$111)\n+($I683*'fnd base rates'!G$112)\n+($J683*'fnd base rates'!G$113)\n+($K683*'fnd base rates'!G$114)\n+($M683*'fnd base rates'!G$116)\n+($N683*'fnd base rates'!G$117)\n+($O683*'fnd base rates'!G$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,7)))\n*$R683","v":279.14917970599998},{"$f":"(($D683*'fnd base rates'!H$107)\n+($E683*'fnd base rates'!H$108)\n+($F683*'fnd base rates'!H$109)\n+($G683*'fnd base rates'!H$110)\n+($H683*'fnd base rates'!H$111)\n+($I683*'fnd base rates'!H$112)\n+($J683*'fnd base rates'!H$113)\n+($K683*'fnd base rates'!H$114)\n+($M683*'fnd base rates'!H$116)\n+($N683*'fnd base rates'!H$117)\n+($O683*'fnd base rates'!H$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,8)))","v":511.73706999999996},{"$f":"(($D683*'fnd base rates'!I$107)\n+($E683*'fnd base rates'!I$108)\n+($F683*'fnd base rates'!I$109)\n+($G683*'fnd base rates'!I$110)\n+($H683*'fnd base rates'!I$111)\n+($I683*'fnd base rates'!I$112)\n+($J683*'fnd base rates'!I$113)\n+($K683*'fnd base rates'!I$114)\n+($M683*'fnd base rates'!I$116)\n+($N683*'fnd base rates'!I$117)\n+($O683*'fnd base rates'!I$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,9)))\n*$R683","v":356.64633999999995},{"$f":"(($D683*'fnd base rates'!J$107)\n+($E683*'fnd base rates'!J$108)\n+($F683*'fnd base rates'!J$109)\n+($G683*'fnd base rates'!J$110)\n+($H683*'fnd base rates'!J$111)\n+($I683*'fnd base rates'!J$112)\n+($J683*'fnd base rates'!J$113)\n+($K683*'fnd base rates'!J$114)\n+($M683*'fnd base rates'!J$116)\n+($N683*'fnd base rates'!J$117)\n+($O683*'fnd base rates'!J$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,10)))\n*$R683","v":688.74131999999986},{"$f":"(($D683*'fnd base rates'!K$107)\n+($E683*'fnd base rates'!K$108)\n+($F683*'fnd base rates'!K$109)\n+($G683*'fnd base rates'!K$110)\n+($H683*'fnd base rates'!K$111)\n+($I683*'fnd base rates'!K$112)\n+($J683*'fnd base rates'!K$113)\n+($K683*'fnd base rates'!K$114)\n+($M683*'fnd base rates'!K$116)\n+($N683*'fnd base rates'!K$117)\n+($O683*'fnd base rates'!K$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,11)))\n*$R683","v":1088.8750845879999},{"$f":"(($D683*'fnd base rates'!L$107)\n+($E683*'fnd base rates'!L$108)\n+($F683*'fnd base rates'!L$109)\n+($G683*'fnd base rates'!L$110)\n+($H683*'fnd base rates'!L$111)\n+($I683*'fnd base rates'!L$112)\n+($J683*'fnd base rates'!L$113)\n+($K683*'fnd base rates'!L$114)\n+($M683*'fnd base rates'!L$116)\n+($N683*'fnd base rates'!L$117)\n+($O683*'fnd base rates'!L$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,12)))","v":1583.201421},{"$f":"(($D683*'fnd base rates'!M$107)\n+($E683*'fnd base rates'!M$108)\n+($F683*'fnd base rates'!M$109)\n+($G683*'fnd base rates'!M$110)\n+($H683*'fnd base rates'!M$111)\n+($I683*'fnd base rates'!M$112)\n+($J683*'fnd base rates'!M$113)\n+($K683*'fnd base rates'!M$114)\n+($M683*'fnd base rates'!M$116)\n+($N683*'fnd base rates'!M$117)\n+($O683*'fnd base rates'!M$118)\n+($P683*VLOOKUP($S683+12,rate_basefnd,13)))","v":0},13742.157766816998,null,487274178,"487","274","178",1,1,13742.157766816998,13742,0,13742,null,null,null,null,null,13879,4,13883,-141,13742,0,13742]
[487,487274181,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D684","v":0},{"$f":"'fnd enro'!E684","v":0},{"$f":"'fnd enro'!F684","v":0},{"$f":"'fnd enro'!G684","v":2},{"$f":"'fnd enro'!H684","v":1},{"$f":"'fnd enro'!I684","v":0},{"$f":"'fnd enro'!J684","v":0},{"$f":"'fnd enro'!K684","v":0.1137},{"$f":"'fnd enro'!L684","v":0},{"$f":"'fnd enro'!M684+'fnd enro'!N684","v":0},{"$f":"'fnd enro'!O684","v":0},{"$f":"'fnd enro'!P684","v":0},{"$f":"'fnd enro'!Q684","v":2},{"$f":"'fnd enro'!S684","v":3},1.0509999999999999,{"$f":"VALUE('fnd enro'!R684)","v":9},null,{"$f":"(($D684*'fnd base rates'!C$107)\n+($E684*'fnd base rates'!C$108)\n+($F684*'fnd base rates'!C$109)\n+($G684*'fnd base rates'!C$110)\n+($H684*'fnd base rates'!C$111)\n+($I684*'fnd base rates'!C$112)\n+($J684*'fnd base rates'!C$113)\n+($K684*'fnd base rates'!C$114)\n+($M684*'fnd base rates'!C$116)\n+($N684*'fnd base rates'!C$117)\n+($O684*'fnd base rates'!C$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,3)))\n*$R684","v":1720.6832185469998},{"$f":"(($D684*'fnd base rates'!D$107)\n+($E684*'fnd base rates'!D$108)\n+($F684*'fnd base rates'!D$109)\n+($G684*'fnd base rates'!D$110)\n+($H684*'fnd base rates'!D$111)\n+($I684*'fnd base rates'!D$112)\n+($J684*'fnd base rates'!D$113)\n+($K684*'fnd base rates'!D$114)\n+($M684*'fnd base rates'!D$116)\n+($N684*'fnd base rates'!D$117)\n+($O684*'fnd base rates'!D$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,4)))\n*$R684","v":2895.3893900000003},{"$f":"(($D684*'fnd base rates'!E$107)\n+($E684*'fnd base rates'!E$108)\n+($F684*'fnd base rates'!E$109)\n+($G684*'fnd base rates'!E$110)\n+($H684*'fnd base rates'!E$111)\n+($I684*'fnd base rates'!E$112)\n+($J684*'fnd base rates'!E$113)\n+($K684*'fnd base rates'!E$114)\n+($M684*'fnd base rates'!E$116)\n+($N684*'fnd base rates'!E$117)\n+($O684*'fnd base rates'!E$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,5)))\n*$R684","v":17151.209270618998},{"$f":"(($D684*'fnd base rates'!F$107)\n+($E684*'fnd base rates'!F$108)\n+($F684*'fnd base rates'!F$109)\n+($G684*'fnd base rates'!F$110)\n+($H684*'fnd base rates'!F$111)\n+($I684*'fnd base rates'!F$112)\n+($J684*'fnd base rates'!F$113)\n+($K684*'fnd base rates'!F$114)\n+($M684*'fnd base rates'!F$116)\n+($N684*'fnd base rates'!F$117)\n+($O684*'fnd base rates'!F$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,6)))\n*$R684","v":3442.7341654029997},{"$f":"(($D684*'fnd base rates'!G$107)\n+($E684*'fnd base rates'!G$108)\n+($F684*'fnd base rates'!G$109)\n+($G684*'fnd base rates'!G$110)\n+($H684*'fnd base rates'!G$111)\n+($I684*'fnd base rates'!G$112)\n+($J684*'fnd base rates'!G$113)\n+($K684*'fnd base rates'!G$114)\n+($M684*'fnd base rates'!G$116)\n+($N684*'fnd base rates'!G$117)\n+($O684*'fnd base rates'!G$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,7)))\n*$R684","v":770.27812911799992},{"$f":"(($D684*'fnd base rates'!H$107)\n+($E684*'fnd base rates'!H$108)\n+($F684*'fnd base rates'!H$109)\n+($G684*'fnd base rates'!H$110)\n+($H684*'fnd base rates'!H$111)\n+($I684*'fnd base rates'!H$112)\n+($J684*'fnd base rates'!H$113)\n+($K684*'fnd base rates'!H$114)\n+($M684*'fnd base rates'!H$116)\n+($N684*'fnd base rates'!H$117)\n+($O684*'fnd base rates'!H$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,8)))","v":1523.7312099999999},{"$f":"(($D684*'fnd base rates'!I$107)\n+($E684*'fnd base rates'!I$108)\n+($F684*'fnd base rates'!I$109)\n+($G684*'fnd base rates'!I$110)\n+($H684*'fnd base rates'!I$111)\n+($I684*'fnd base rates'!I$112)\n+($J684*'fnd base rates'!I$113)\n+($K684*'fnd base rates'!I$114)\n+($M684*'fnd base rates'!I$116)\n+($N684*'fnd base rates'!I$117)\n+($O684*'fnd base rates'!I$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,9)))\n*$R684","v":1088.05826},{"$f":"(($D684*'fnd base rates'!J$107)\n+($E684*'fnd base rates'!J$108)\n+($F684*'fnd base rates'!J$109)\n+($G684*'fnd base rates'!J$110)\n+($H684*'fnd base rates'!J$111)\n+($I684*'fnd base rates'!J$112)\n+($J684*'fnd base rates'!J$113)\n+($K684*'fnd base rates'!J$114)\n+($M684*'fnd base rates'!J$116)\n+($N684*'fnd base rates'!J$117)\n+($O684*'fnd base rates'!J$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,10)))\n*$R684","v":1820.48965},{"$f":"(($D684*'fnd base rates'!K$107)\n+($E684*'fnd base rates'!K$108)\n+($F684*'fnd base rates'!K$109)\n+($G684*'fnd base rates'!K$110)\n+($H684*'fnd base rates'!K$111)\n+($I684*'fnd base rates'!K$112)\n+($J684*'fnd base rates'!K$113)\n+($K684*'fnd base rates'!K$114)\n+($M684*'fnd base rates'!K$116)\n+($N684*'fnd base rates'!K$117)\n+($O684*'fnd base rates'!K$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,11)))\n*$R684","v":3347.8990837639999},{"$f":"(($D684*'fnd base rates'!L$107)\n+($E684*'fnd base rates'!L$108)\n+($F684*'fnd base rates'!L$109)\n+($G684*'fnd base rates'!L$110)\n+($H684*'fnd base rates'!L$111)\n+($I684*'fnd base rates'!L$112)\n+($J684*'fnd base rates'!L$113)\n+($K684*'fnd base rates'!L$114)\n+($M684*'fnd base rates'!L$116)\n+($N684*'fnd base rates'!L$117)\n+($O684*'fnd base rates'!L$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,12)))","v":4531.4642629999998},{"$f":"(($D684*'fnd base rates'!M$107)\n+($E684*'fnd base rates'!M$108)\n+($F684*'fnd base rates'!M$109)\n+($G684*'fnd base rates'!M$110)\n+($H684*'fnd base rates'!M$111)\n+($I684*'fnd base rates'!M$112)\n+($J684*'fnd base rates'!M$113)\n+($K684*'fnd base rates'!M$114)\n+($M684*'fnd base rates'!M$116)\n+($N684*'fnd base rates'!M$117)\n+($O684*'fnd base rates'!M$118)\n+($P684*VLOOKUP($S684+12,rate_basefnd,13)))","v":0},38291.936640451,null,487274181,"487","274","181",1,3,38291.936640451,12764,0,12764,null,null,null,null,null,12870,44,12914,-150,12764,0,12764]
[487,487274182,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D685","v":0},{"$f":"'fnd enro'!E685","v":0},{"$f":"'fnd enro'!F685","v":0},{"$f":"'fnd enro'!G685","v":3},{"$f":"'fnd enro'!H685","v":0},{"$f":"'fnd enro'!I685","v":0},{"$f":"'fnd enro'!J685","v":0},{"$f":"'fnd enro'!K685","v":0.1137},{"$f":"'fnd enro'!L685","v":0},{"$f":"'fnd enro'!M685+'fnd enro'!N685","v":0},{"$f":"'fnd enro'!O685","v":0},{"$f":"'fnd enro'!P685","v":0},{"$f":"'fnd enro'!Q685","v":0},{"$f":"'fnd enro'!S685","v":3},1.0509999999999999,{"$f":"VALUE('fnd enro'!R685)","v":7},null,{"$f":"(($D685*'fnd base rates'!C$107)\n+($E685*'fnd base rates'!C$108)\n+($F685*'fnd base rates'!C$109)\n+($G685*'fnd base rates'!C$110)\n+($H685*'fnd base rates'!C$111)\n+($I685*'fnd base rates'!C$112)\n+($J685*'fnd base rates'!C$113)\n+($K685*'fnd base rates'!C$114)\n+($M685*'fnd base rates'!C$116)\n+($N685*'fnd base rates'!C$117)\n+($O685*'fnd base rates'!C$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,3)))\n*$R685","v":1590.0228985469998},{"$f":"(($D685*'fnd base rates'!D$107)\n+($E685*'fnd base rates'!D$108)\n+($F685*'fnd base rates'!D$109)\n+($G685*'fnd base rates'!D$110)\n+($H685*'fnd base rates'!D$111)\n+($I685*'fnd base rates'!D$112)\n+($J685*'fnd base rates'!D$113)\n+($K685*'fnd base rates'!D$114)\n+($M685*'fnd base rates'!D$116)\n+($N685*'fnd base rates'!D$117)\n+($O685*'fnd base rates'!D$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,4)))\n*$R685","v":2276.3083500000002},{"$f":"(($D685*'fnd base rates'!E$107)\n+($E685*'fnd base rates'!E$108)\n+($F685*'fnd base rates'!E$109)\n+($G685*'fnd base rates'!E$110)\n+($H685*'fnd base rates'!E$111)\n+($I685*'fnd base rates'!E$112)\n+($J685*'fnd base rates'!E$113)\n+($K685*'fnd base rates'!E$114)\n+($M685*'fnd base rates'!E$116)\n+($N685*'fnd base rates'!E$117)\n+($O685*'fnd base rates'!E$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,5)))\n*$R685","v":11525.248310619001},{"$f":"(($D685*'fnd base rates'!F$107)\n+($E685*'fnd base rates'!F$108)\n+($F685*'fnd base rates'!F$109)\n+($G685*'fnd base rates'!F$110)\n+($H685*'fnd base rates'!F$111)\n+($I685*'fnd base rates'!F$112)\n+($J685*'fnd base rates'!F$113)\n+($K685*'fnd base rates'!F$114)\n+($M685*'fnd base rates'!F$116)\n+($N685*'fnd base rates'!F$117)\n+($O685*'fnd base rates'!F$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,6)))\n*$R685","v":3692.7250254029996},{"$f":"(($D685*'fnd base rates'!G$107)\n+($E685*'fnd base rates'!G$108)\n+($F685*'fnd base rates'!G$109)\n+($G685*'fnd base rates'!G$110)\n+($H685*'fnd base rates'!G$111)\n+($I685*'fnd base rates'!G$112)\n+($J685*'fnd base rates'!G$113)\n+($K685*'fnd base rates'!G$114)\n+($M685*'fnd base rates'!G$116)\n+($N685*'fnd base rates'!G$117)\n+($O685*'fnd base rates'!G$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,7)))\n*$R685","v":465.51965911799994},{"$f":"(($D685*'fnd base rates'!H$107)\n+($E685*'fnd base rates'!H$108)\n+($F685*'fnd base rates'!H$109)\n+($G685*'fnd base rates'!H$110)\n+($H685*'fnd base rates'!H$111)\n+($I685*'fnd base rates'!H$112)\n+($J685*'fnd base rates'!H$113)\n+($K685*'fnd base rates'!H$114)\n+($M685*'fnd base rates'!H$116)\n+($N685*'fnd base rates'!H$117)\n+($O685*'fnd base rates'!H$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,8)))","v":1480.9712099999999},{"$f":"(($D685*'fnd base rates'!I$107)\n+($E685*'fnd base rates'!I$108)\n+($F685*'fnd base rates'!I$109)\n+($G685*'fnd base rates'!I$110)\n+($H685*'fnd base rates'!I$111)\n+($I685*'fnd base rates'!I$112)\n+($J685*'fnd base rates'!I$113)\n+($K685*'fnd base rates'!I$114)\n+($M685*'fnd base rates'!I$116)\n+($N685*'fnd base rates'!I$117)\n+($O685*'fnd base rates'!I$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,9)))\n*$R685","v":759.52616999999987},{"$f":"(($D685*'fnd base rates'!J$107)\n+($E685*'fnd base rates'!J$108)\n+($F685*'fnd base rates'!J$109)\n+($G685*'fnd base rates'!J$110)\n+($H685*'fnd base rates'!J$111)\n+($I685*'fnd base rates'!J$112)\n+($J685*'fnd base rates'!J$113)\n+($K685*'fnd base rates'!J$114)\n+($M685*'fnd base rates'!J$116)\n+($N685*'fnd base rates'!J$117)\n+($O685*'fnd base rates'!J$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,10)))\n*$R685","v":453.18068999999991},{"$f":"(($D685*'fnd base rates'!K$107)\n+($E685*'fnd base rates'!K$108)\n+($F685*'fnd base rates'!K$109)\n+($G685*'fnd base rates'!K$110)\n+($H685*'fnd base rates'!K$111)\n+($I685*'fnd base rates'!K$112)\n+($J685*'fnd base rates'!K$113)\n+($K685*'fnd base rates'!K$114)\n+($M685*'fnd base rates'!K$116)\n+($N685*'fnd base rates'!K$117)\n+($O685*'fnd base rates'!K$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,11)))\n*$R685","v":3266.6252537640003},{"$f":"(($D685*'fnd base rates'!L$107)\n+($E685*'fnd base rates'!L$108)\n+($F685*'fnd base rates'!L$109)\n+($G685*'fnd base rates'!L$110)\n+($H685*'fnd base rates'!L$111)\n+($I685*'fnd base rates'!L$112)\n+($J685*'fnd base rates'!L$113)\n+($K685*'fnd base rates'!L$114)\n+($M685*'fnd base rates'!L$116)\n+($N685*'fnd base rates'!L$117)\n+($O685*'fnd base rates'!L$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,12)))","v":3569.7342630000003},{"$f":"(($D685*'fnd base rates'!M$107)\n+($E685*'fnd base rates'!M$108)\n+($F685*'fnd base rates'!M$109)\n+($G685*'fnd base rates'!M$110)\n+($H685*'fnd base rates'!M$111)\n+($I685*'fnd base rates'!M$112)\n+($J685*'fnd base rates'!M$113)\n+($K685*'fnd base rates'!M$114)\n+($M685*'fnd base rates'!M$116)\n+($N685*'fnd base rates'!M$117)\n+($O685*'fnd base rates'!M$118)\n+($P685*VLOOKUP($S685+12,rate_basefnd,13)))","v":0},29079.861830451002,null,487274182,"487","274","182",1,3,29079.861830451002,9693,0,9693,null,null,null,null,null,9785,0,9785,-92,9693,0,9693]
[487,487274220,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D686","v":0},{"$f":"'fnd enro'!E686","v":0},{"$f":"'fnd enro'!F686","v":0},{"$f":"'fnd enro'!G686","v":1},{"$f":"'fnd enro'!H686","v":0},{"$f":"'fnd enro'!I686","v":0},{"$f":"'fnd enro'!J686","v":0},{"$f":"'fnd enro'!K686","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L686","v":0},{"$f":"'fnd enro'!M686+'fnd enro'!N686","v":0},{"$f":"'fnd enro'!O686","v":0},{"$f":"'fnd enro'!P686","v":0},{"$f":"'fnd enro'!Q686","v":1},{"$f":"'fnd enro'!S686","v":1},1.0509999999999999,{"$f":"VALUE('fnd enro'!R686)","v":6},null,{"$f":"(($D686*'fnd base rates'!C$107)\n+($E686*'fnd base rates'!C$108)\n+($F686*'fnd base rates'!C$109)\n+($G686*'fnd base rates'!C$110)\n+($H686*'fnd base rates'!C$111)\n+($I686*'fnd base rates'!C$112)\n+($J686*'fnd base rates'!C$113)\n+($K686*'fnd base rates'!C$114)\n+($M686*'fnd base rates'!C$116)\n+($N686*'fnd base rates'!C$117)\n+($O686*'fnd base rates'!C$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,3)))\n*$R686","v":590.98665284899994},{"$f":"(($D686*'fnd base rates'!D$107)\n+($E686*'fnd base rates'!D$108)\n+($F686*'fnd base rates'!D$109)\n+($G686*'fnd base rates'!D$110)\n+($H686*'fnd base rates'!D$111)\n+($I686*'fnd base rates'!D$112)\n+($J686*'fnd base rates'!D$113)\n+($K686*'fnd base rates'!D$114)\n+($M686*'fnd base rates'!D$116)\n+($N686*'fnd base rates'!D$117)\n+($O686*'fnd base rates'!D$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,4)))\n*$R686","v":1047.66833},{"$f":"(($D686*'fnd base rates'!E$107)\n+($E686*'fnd base rates'!E$108)\n+($F686*'fnd base rates'!E$109)\n+($G686*'fnd base rates'!E$110)\n+($H686*'fnd base rates'!E$111)\n+($I686*'fnd base rates'!E$112)\n+($J686*'fnd base rates'!E$113)\n+($K686*'fnd base rates'!E$114)\n+($M686*'fnd base rates'!E$116)\n+($N686*'fnd base rates'!E$117)\n+($O686*'fnd base rates'!E$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,5)))\n*$R686","v":6662.0553868729985},{"$f":"(($D686*'fnd base rates'!F$107)\n+($E686*'fnd base rates'!F$108)\n+($F686*'fnd base rates'!F$109)\n+($G686*'fnd base rates'!F$110)\n+($H686*'fnd base rates'!F$111)\n+($I686*'fnd base rates'!F$112)\n+($J686*'fnd base rates'!F$113)\n+($K686*'fnd base rates'!F$114)\n+($M686*'fnd base rates'!F$116)\n+($N686*'fnd base rates'!F$117)\n+($O686*'fnd base rates'!F$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,6)))\n*$R686","v":1230.908341801},{"$f":"(($D686*'fnd base rates'!G$107)\n+($E686*'fnd base rates'!G$108)\n+($F686*'fnd base rates'!G$109)\n+($G686*'fnd base rates'!G$110)\n+($H686*'fnd base rates'!G$111)\n+($I686*'fnd base rates'!G$112)\n+($J686*'fnd base rates'!G$113)\n+($K686*'fnd base rates'!G$114)\n+($M686*'fnd base rates'!G$116)\n+($N686*'fnd base rates'!G$117)\n+($O686*'fnd base rates'!G$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,7)))\n*$R686","v":292.00290970599997},{"$f":"(($D686*'fnd base rates'!H$107)\n+($E686*'fnd base rates'!H$108)\n+($F686*'fnd base rates'!H$109)\n+($G686*'fnd base rates'!H$110)\n+($H686*'fnd base rates'!H$111)\n+($I686*'fnd base rates'!H$112)\n+($J686*'fnd base rates'!H$113)\n+($K686*'fnd base rates'!H$114)\n+($M686*'fnd base rates'!H$116)\n+($N686*'fnd base rates'!H$117)\n+($O686*'fnd base rates'!H$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,8)))","v":513.61707000000001},{"$f":"(($D686*'fnd base rates'!I$107)\n+($E686*'fnd base rates'!I$108)\n+($F686*'fnd base rates'!I$109)\n+($G686*'fnd base rates'!I$110)\n+($H686*'fnd base rates'!I$111)\n+($I686*'fnd base rates'!I$112)\n+($J686*'fnd base rates'!I$113)\n+($K686*'fnd base rates'!I$114)\n+($M686*'fnd base rates'!I$116)\n+($N686*'fnd base rates'!I$117)\n+($O686*'fnd base rates'!I$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,9)))\n*$R686","v":367.37704999999994},{"$f":"(($D686*'fnd base rates'!J$107)\n+($E686*'fnd base rates'!J$108)\n+($F686*'fnd base rates'!J$109)\n+($G686*'fnd base rates'!J$110)\n+($H686*'fnd base rates'!J$111)\n+($I686*'fnd base rates'!J$112)\n+($J686*'fnd base rates'!J$113)\n+($K686*'fnd base rates'!J$114)\n+($M686*'fnd base rates'!J$116)\n+($N686*'fnd base rates'!J$117)\n+($O686*'fnd base rates'!J$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,10)))\n*$R686","v":744.49686999999994},{"$f":"(($D686*'fnd base rates'!K$107)\n+($E686*'fnd base rates'!K$108)\n+($F686*'fnd base rates'!K$109)\n+($G686*'fnd base rates'!K$110)\n+($H686*'fnd base rates'!K$111)\n+($I686*'fnd base rates'!K$112)\n+($J686*'fnd base rates'!K$113)\n+($K686*'fnd base rates'!K$114)\n+($M686*'fnd base rates'!K$116)\n+($N686*'fnd base rates'!K$117)\n+($O686*'fnd base rates'!K$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,11)))\n*$R686","v":1088.8750845879999},{"$f":"(($D686*'fnd base rates'!L$107)\n+($E686*'fnd base rates'!L$108)\n+($F686*'fnd base rates'!L$109)\n+($G686*'fnd base rates'!L$110)\n+($H686*'fnd base rates'!L$111)\n+($I686*'fnd base rates'!L$112)\n+($J686*'fnd base rates'!L$113)\n+($K686*'fnd base rates'!L$114)\n+($M686*'fnd base rates'!L$116)\n+($N686*'fnd base rates'!L$117)\n+($O686*'fnd base rates'!L$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,12)))","v":1623.981421},{"$f":"(($D686*'fnd base rates'!M$107)\n+($E686*'fnd base rates'!M$108)\n+($F686*'fnd base rates'!M$109)\n+($G686*'fnd base rates'!M$110)\n+($H686*'fnd base rates'!M$111)\n+($I686*'fnd base rates'!M$112)\n+($J686*'fnd base rates'!M$113)\n+($K686*'fnd base rates'!M$114)\n+($M686*'fnd base rates'!M$116)\n+($N686*'fnd base rates'!M$117)\n+($O686*'fnd base rates'!M$118)\n+($P686*VLOOKUP($S686+12,rate_basefnd,13)))","v":0},14161.969116816997,null,487274220,"487","274","220",1,1,14161.969116816997,14162,0,14162,null,null,null,null,null,14262,23,14285,-123,14162,0,14162]
[487,487274229,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D687","v":0},{"$f":"'fnd enro'!E687","v":0},{"$f":"'fnd enro'!F687","v":0},{"$f":"'fnd enro'!G687","v":3},{"$f":"'fnd enro'!H687","v":0},{"$f":"'fnd enro'!I687","v":0},{"$f":"'fnd enro'!J687","v":0},{"$f":"'fnd enro'!K687","v":0.1137},{"$f":"'fnd enro'!L687","v":0},{"$f":"'fnd enro'!M687+'fnd enro'!N687","v":2},{"$f":"'fnd enro'!O687","v":0},{"$f":"'fnd enro'!P687","v":0},{"$f":"'fnd enro'!Q687","v":0},{"$f":"'fnd enro'!S687","v":3},1.0509999999999999,{"$f":"VALUE('fnd enro'!R687)","v":8},null,{"$f":"(($D687*'fnd base rates'!C$107)\n+($E687*'fnd base rates'!C$108)\n+($F687*'fnd base rates'!C$109)\n+($G687*'fnd base rates'!C$110)\n+($H687*'fnd base rates'!C$111)\n+($I687*'fnd base rates'!C$112)\n+($J687*'fnd base rates'!C$113)\n+($K687*'fnd base rates'!C$114)\n+($M687*'fnd base rates'!C$116)\n+($N687*'fnd base rates'!C$117)\n+($O687*'fnd base rates'!C$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,3)))\n*$R687","v":1783.259758547},{"$f":"(($D687*'fnd base rates'!D$107)\n+($E687*'fnd base rates'!D$108)\n+($F687*'fnd base rates'!D$109)\n+($G687*'fnd base rates'!D$110)\n+($H687*'fnd base rates'!D$111)\n+($I687*'fnd base rates'!D$112)\n+($J687*'fnd base rates'!D$113)\n+($K687*'fnd base rates'!D$114)\n+($M687*'fnd base rates'!D$116)\n+($N687*'fnd base rates'!D$117)\n+($O687*'fnd base rates'!D$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,4)))\n*$R687","v":2614.4781100000005},{"$f":"(($D687*'fnd base rates'!E$107)\n+($E687*'fnd base rates'!E$108)\n+($F687*'fnd base rates'!E$109)\n+($G687*'fnd base rates'!E$110)\n+($H687*'fnd base rates'!E$111)\n+($I687*'fnd base rates'!E$112)\n+($J687*'fnd base rates'!E$113)\n+($K687*'fnd base rates'!E$114)\n+($M687*'fnd base rates'!E$116)\n+($N687*'fnd base rates'!E$117)\n+($O687*'fnd base rates'!E$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,5)))\n*$R687","v":13892.268470618999},{"$f":"(($D687*'fnd base rates'!F$107)\n+($E687*'fnd base rates'!F$108)\n+($F687*'fnd base rates'!F$109)\n+($G687*'fnd base rates'!F$110)\n+($H687*'fnd base rates'!F$111)\n+($I687*'fnd base rates'!F$112)\n+($J687*'fnd base rates'!F$113)\n+($K687*'fnd base rates'!F$114)\n+($M687*'fnd base rates'!F$116)\n+($N687*'fnd base rates'!F$117)\n+($O687*'fnd base rates'!F$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,6)))\n*$R687","v":4030.8947854029998},{"$f":"(($D687*'fnd base rates'!G$107)\n+($E687*'fnd base rates'!G$108)\n+($F687*'fnd base rates'!G$109)\n+($G687*'fnd base rates'!G$110)\n+($H687*'fnd base rates'!G$111)\n+($I687*'fnd base rates'!G$112)\n+($J687*'fnd base rates'!G$113)\n+($K687*'fnd base rates'!G$114)\n+($M687*'fnd base rates'!G$116)\n+($N687*'fnd base rates'!G$117)\n+($O687*'fnd base rates'!G$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,7)))\n*$R687","v":562.12757911799986},{"$f":"(($D687*'fnd base rates'!H$107)\n+($E687*'fnd base rates'!H$108)\n+($F687*'fnd base rates'!H$109)\n+($G687*'fnd base rates'!H$110)\n+($H687*'fnd base rates'!H$111)\n+($I687*'fnd base rates'!H$112)\n+($J687*'fnd base rates'!H$113)\n+($K687*'fnd base rates'!H$114)\n+($M687*'fnd base rates'!H$116)\n+($N687*'fnd base rates'!H$117)\n+($O687*'fnd base rates'!H$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,8)))","v":1710.7712099999999},{"$f":"(($D687*'fnd base rates'!I$107)\n+($E687*'fnd base rates'!I$108)\n+($F687*'fnd base rates'!I$109)\n+($G687*'fnd base rates'!I$110)\n+($H687*'fnd base rates'!I$111)\n+($I687*'fnd base rates'!I$112)\n+($J687*'fnd base rates'!I$113)\n+($K687*'fnd base rates'!I$114)\n+($M687*'fnd base rates'!I$116)\n+($N687*'fnd base rates'!I$117)\n+($O687*'fnd base rates'!I$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,9)))\n*$R687","v":904.45906999999988},{"$f":"(($D687*'fnd base rates'!J$107)\n+($E687*'fnd base rates'!J$108)\n+($F687*'fnd base rates'!J$109)\n+($G687*'fnd base rates'!J$110)\n+($H687*'fnd base rates'!J$111)\n+($I687*'fnd base rates'!J$112)\n+($J687*'fnd base rates'!J$113)\n+($K687*'fnd base rates'!J$114)\n+($M687*'fnd base rates'!J$116)\n+($N687*'fnd base rates'!J$117)\n+($O687*'fnd base rates'!J$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,10)))\n*$R687","v":501.50566999999995},{"$f":"(($D687*'fnd base rates'!K$107)\n+($E687*'fnd base rates'!K$108)\n+($F687*'fnd base rates'!K$109)\n+($G687*'fnd base rates'!K$110)\n+($H687*'fnd base rates'!K$111)\n+($I687*'fnd base rates'!K$112)\n+($J687*'fnd base rates'!K$113)\n+($K687*'fnd base rates'!K$114)\n+($M687*'fnd base rates'!K$116)\n+($N687*'fnd base rates'!K$117)\n+($O687*'fnd base rates'!K$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,11)))\n*$R687","v":3846.3148137640001},{"$f":"(($D687*'fnd base rates'!L$107)\n+($E687*'fnd base rates'!L$108)\n+($F687*'fnd base rates'!L$109)\n+($G687*'fnd base rates'!L$110)\n+($H687*'fnd base rates'!L$111)\n+($I687*'fnd base rates'!L$112)\n+($J687*'fnd base rates'!L$113)\n+($K687*'fnd base rates'!L$114)\n+($M687*'fnd base rates'!L$116)\n+($N687*'fnd base rates'!L$117)\n+($O687*'fnd base rates'!L$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,12)))","v":4075.3142630000002},{"$f":"(($D687*'fnd base rates'!M$107)\n+($E687*'fnd base rates'!M$108)\n+($F687*'fnd base rates'!M$109)\n+($G687*'fnd base rates'!M$110)\n+($H687*'fnd base rates'!M$111)\n+($I687*'fnd base rates'!M$112)\n+($J687*'fnd base rates'!M$113)\n+($K687*'fnd base rates'!M$114)\n+($M687*'fnd base rates'!M$116)\n+($N687*'fnd base rates'!M$117)\n+($O687*'fnd base rates'!M$118)\n+($P687*VLOOKUP($S687+12,rate_basefnd,13)))","v":0},33921.393730451004,null,487274229,"487","274","229",1,3,33921.393730451004,11307,0,11307,null,null,null,null,null,11425,0,11425,-118,11307,0,11307]
[487,487274243,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D688","v":0},{"$f":"'fnd enro'!E688","v":0},{"$f":"'fnd enro'!F688","v":0},{"$f":"'fnd enro'!G688","v":3},{"$f":"'fnd enro'!H688","v":0},{"$f":"'fnd enro'!I688","v":0},{"$f":"'fnd enro'!J688","v":0},{"$f":"'fnd enro'!K688","v":0.1137},{"$f":"'fnd enro'!L688","v":0},{"$f":"'fnd enro'!M688+'fnd enro'!N688","v":0},{"$f":"'fnd enro'!O688","v":0},{"$f":"'fnd enro'!P688","v":0},{"$f":"'fnd enro'!Q688","v":1},{"$f":"'fnd enro'!S688","v":3},1.0509999999999999,{"$f":"VALUE('fnd enro'!R688)","v":8},null,{"$f":"(($D688*'fnd base rates'!C$107)\n+($E688*'fnd base rates'!C$108)\n+($F688*'fnd base rates'!C$109)\n+($G688*'fnd base rates'!C$110)\n+($H688*'fnd base rates'!C$111)\n+($I688*'fnd base rates'!C$112)\n+($J688*'fnd base rates'!C$113)\n+($K688*'fnd base rates'!C$114)\n+($M688*'fnd base rates'!C$116)\n+($N688*'fnd base rates'!C$117)\n+($O688*'fnd base rates'!C$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,3)))\n*$R688","v":1653.9026785469998},{"$f":"(($D688*'fnd base rates'!D$107)\n+($E688*'fnd base rates'!D$108)\n+($F688*'fnd base rates'!D$109)\n+($G688*'fnd base rates'!D$110)\n+($H688*'fnd base rates'!D$111)\n+($I688*'fnd base rates'!D$112)\n+($J688*'fnd base rates'!D$113)\n+($K688*'fnd base rates'!D$114)\n+($M688*'fnd base rates'!D$116)\n+($N688*'fnd base rates'!D$117)\n+($O688*'fnd base rates'!D$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,4)))\n*$R688","v":2578.9753300000002},{"$f":"(($D688*'fnd base rates'!E$107)\n+($E688*'fnd base rates'!E$108)\n+($F688*'fnd base rates'!E$109)\n+($G688*'fnd base rates'!E$110)\n+($H688*'fnd base rates'!E$111)\n+($I688*'fnd base rates'!E$112)\n+($J688*'fnd base rates'!E$113)\n+($K688*'fnd base rates'!E$114)\n+($M688*'fnd base rates'!E$116)\n+($N688*'fnd base rates'!E$117)\n+($O688*'fnd base rates'!E$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,5)))\n*$R688","v":14479.830020619002},{"$f":"(($D688*'fnd base rates'!F$107)\n+($E688*'fnd base rates'!F$108)\n+($F688*'fnd base rates'!F$109)\n+($G688*'fnd base rates'!F$110)\n+($H688*'fnd base rates'!F$111)\n+($I688*'fnd base rates'!F$112)\n+($J688*'fnd base rates'!F$113)\n+($K688*'fnd base rates'!F$114)\n+($M688*'fnd base rates'!F$116)\n+($N688*'fnd base rates'!F$117)\n+($O688*'fnd base rates'!F$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,6)))\n*$R688","v":3692.7250254029996},{"$f":"(($D688*'fnd base rates'!G$107)\n+($E688*'fnd base rates'!G$108)\n+($F688*'fnd base rates'!G$109)\n+($G688*'fnd base rates'!G$110)\n+($H688*'fnd base rates'!G$111)\n+($I688*'fnd base rates'!G$112)\n+($J688*'fnd base rates'!G$113)\n+($K688*'fnd base rates'!G$114)\n+($M688*'fnd base rates'!G$116)\n+($N688*'fnd base rates'!G$117)\n+($O688*'fnd base rates'!G$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,7)))\n*$R688","v":608.85503911799992},{"$f":"(($D688*'fnd base rates'!H$107)\n+($E688*'fnd base rates'!H$108)\n+($F688*'fnd base rates'!H$109)\n+($G688*'fnd base rates'!H$110)\n+($H688*'fnd base rates'!H$111)\n+($I688*'fnd base rates'!H$112)\n+($J688*'fnd base rates'!H$113)\n+($K688*'fnd base rates'!H$114)\n+($M688*'fnd base rates'!H$116)\n+($N688*'fnd base rates'!H$117)\n+($O688*'fnd base rates'!H$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,8)))","v":1501.88121},{"$f":"(($D688*'fnd base rates'!I$107)\n+($E688*'fnd base rates'!I$108)\n+($F688*'fnd base rates'!I$109)\n+($G688*'fnd base rates'!I$110)\n+($H688*'fnd base rates'!I$111)\n+($I688*'fnd base rates'!I$112)\n+($J688*'fnd base rates'!I$113)\n+($K688*'fnd base rates'!I$114)\n+($M688*'fnd base rates'!I$116)\n+($N688*'fnd base rates'!I$117)\n+($O688*'fnd base rates'!I$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,9)))\n*$R688","v":879.16149999999993},{"$f":"(($D688*'fnd base rates'!J$107)\n+($E688*'fnd base rates'!J$108)\n+($F688*'fnd base rates'!J$109)\n+($G688*'fnd base rates'!J$110)\n+($H688*'fnd base rates'!J$111)\n+($I688*'fnd base rates'!J$112)\n+($J688*'fnd base rates'!J$113)\n+($K688*'fnd base rates'!J$114)\n+($M688*'fnd base rates'!J$116)\n+($N688*'fnd base rates'!J$117)\n+($O688*'fnd base rates'!J$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,10)))\n*$R688","v":1074.8576999999998},{"$f":"(($D688*'fnd base rates'!K$107)\n+($E688*'fnd base rates'!K$108)\n+($F688*'fnd base rates'!K$109)\n+($G688*'fnd base rates'!K$110)\n+($H688*'fnd base rates'!K$111)\n+($I688*'fnd base rates'!K$112)\n+($J688*'fnd base rates'!K$113)\n+($K688*'fnd base rates'!K$114)\n+($M688*'fnd base rates'!K$116)\n+($N688*'fnd base rates'!K$117)\n+($O688*'fnd base rates'!K$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,11)))\n*$R688","v":3266.6252537640003},{"$f":"(($D688*'fnd base rates'!L$107)\n+($E688*'fnd base rates'!L$108)\n+($F688*'fnd base rates'!L$109)\n+($G688*'fnd base rates'!L$110)\n+($H688*'fnd base rates'!L$111)\n+($I688*'fnd base rates'!L$112)\n+($J688*'fnd base rates'!L$113)\n+($K688*'fnd base rates'!L$114)\n+($M688*'fnd base rates'!L$116)\n+($N688*'fnd base rates'!L$117)\n+($O688*'fnd base rates'!L$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,12)))","v":4024.4642630000003},{"$f":"(($D688*'fnd base rates'!M$107)\n+($E688*'fnd base rates'!M$108)\n+($F688*'fnd base rates'!M$109)\n+($G688*'fnd base rates'!M$110)\n+($H688*'fnd base rates'!M$111)\n+($I688*'fnd base rates'!M$112)\n+($J688*'fnd base rates'!M$113)\n+($K688*'fnd base rates'!M$114)\n+($M688*'fnd base rates'!M$116)\n+($N688*'fnd base rates'!M$117)\n+($O688*'fnd base rates'!M$118)\n+($P688*VLOOKUP($S688+12,rate_basefnd,13)))","v":0},33761.278020450998,null,487274243,"487","274","243",1,3,33761.278020450998,11254,0,11254,null,null,null,null,null,14594,65,14659,-3405,11254,0,11254]
[487,487274244,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D689","v":0},{"$f":"'fnd enro'!E689","v":0},{"$f":"'fnd enro'!F689","v":0},{"$f":"'fnd enro'!G689","v":1},{"$f":"'fnd enro'!H689","v":1},{"$f":"'fnd enro'!I689","v":0},{"$f":"'fnd enro'!J689","v":0},{"$f":"'fnd enro'!K689","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L689","v":0},{"$f":"'fnd enro'!M689+'fnd enro'!N689","v":0},{"$f":"'fnd enro'!O689","v":0},{"$f":"'fnd enro'!P689","v":0},{"$f":"'fnd enro'!Q689","v":0},{"$f":"'fnd enro'!S689","v":2},1.0509999999999999,{"$f":"VALUE('fnd enro'!R689)","v":9},null,{"$f":"(($D689*'fnd base rates'!C$107)\n+($E689*'fnd base rates'!C$108)\n+($F689*'fnd base rates'!C$109)\n+($G689*'fnd base rates'!C$110)\n+($H689*'fnd base rates'!C$111)\n+($I689*'fnd base rates'!C$112)\n+($J689*'fnd base rates'!C$113)\n+($K689*'fnd base rates'!C$114)\n+($M689*'fnd base rates'!C$116)\n+($N689*'fnd base rates'!C$117)\n+($O689*'fnd base rates'!C$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,3)))\n*$R689","v":1060.0152656979999},{"$f":"(($D689*'fnd base rates'!D$107)\n+($E689*'fnd base rates'!D$108)\n+($F689*'fnd base rates'!D$109)\n+($G689*'fnd base rates'!D$110)\n+($H689*'fnd base rates'!D$111)\n+($I689*'fnd base rates'!D$112)\n+($J689*'fnd base rates'!D$113)\n+($K689*'fnd base rates'!D$114)\n+($M689*'fnd base rates'!D$116)\n+($N689*'fnd base rates'!D$117)\n+($O689*'fnd base rates'!D$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,4)))\n*$R689","v":1517.5389},{"$f":"(($D689*'fnd base rates'!E$107)\n+($E689*'fnd base rates'!E$108)\n+($F689*'fnd base rates'!E$109)\n+($G689*'fnd base rates'!E$110)\n+($H689*'fnd base rates'!E$111)\n+($I689*'fnd base rates'!E$112)\n+($J689*'fnd base rates'!E$113)\n+($K689*'fnd base rates'!E$114)\n+($M689*'fnd base rates'!E$116)\n+($N689*'fnd base rates'!E$117)\n+($O689*'fnd base rates'!E$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,5)))\n*$R689","v":7266.020653745999},{"$f":"(($D689*'fnd base rates'!F$107)\n+($E689*'fnd base rates'!F$108)\n+($F689*'fnd base rates'!F$109)\n+($G689*'fnd base rates'!F$110)\n+($H689*'fnd base rates'!F$111)\n+($I689*'fnd base rates'!F$112)\n+($J689*'fnd base rates'!F$113)\n+($K689*'fnd base rates'!F$114)\n+($M689*'fnd base rates'!F$116)\n+($N689*'fnd base rates'!F$117)\n+($O689*'fnd base rates'!F$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,6)))\n*$R689","v":2211.8258236019997},{"$f":"(($D689*'fnd base rates'!G$107)\n+($E689*'fnd base rates'!G$108)\n+($F689*'fnd base rates'!G$109)\n+($G689*'fnd base rates'!G$110)\n+($H689*'fnd base rates'!G$111)\n+($I689*'fnd base rates'!G$112)\n+($J689*'fnd base rates'!G$113)\n+($K689*'fnd base rates'!G$114)\n+($M689*'fnd base rates'!G$116)\n+($N689*'fnd base rates'!G$117)\n+($O689*'fnd base rates'!G$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,7)))\n*$R689","v":321.91794941199998},{"$f":"(($D689*'fnd base rates'!H$107)\n+($E689*'fnd base rates'!H$108)\n+($F689*'fnd base rates'!H$109)\n+($G689*'fnd base rates'!H$110)\n+($H689*'fnd base rates'!H$111)\n+($I689*'fnd base rates'!H$112)\n+($J689*'fnd base rates'!H$113)\n+($K689*'fnd base rates'!H$114)\n+($M689*'fnd base rates'!H$116)\n+($N689*'fnd base rates'!H$117)\n+($O689*'fnd base rates'!H$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D689*'fnd base rates'!I$107)\n+($E689*'fnd base rates'!I$108)\n+($F689*'fnd base rates'!I$109)\n+($G689*'fnd base rates'!I$110)\n+($H689*'fnd base rates'!I$111)\n+($I689*'fnd base rates'!I$112)\n+($J689*'fnd base rates'!I$113)\n+($K689*'fnd base rates'!I$114)\n+($M689*'fnd base rates'!I$116)\n+($N689*'fnd base rates'!I$117)\n+($O689*'fnd base rates'!I$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,9)))\n*$R689","v":590.16802999999993},{"$f":"(($D689*'fnd base rates'!J$107)\n+($E689*'fnd base rates'!J$108)\n+($F689*'fnd base rates'!J$109)\n+($G689*'fnd base rates'!J$110)\n+($H689*'fnd base rates'!J$111)\n+($I689*'fnd base rates'!J$112)\n+($J689*'fnd base rates'!J$113)\n+($K689*'fnd base rates'!J$114)\n+($M689*'fnd base rates'!J$116)\n+($N689*'fnd base rates'!J$117)\n+($O689*'fnd base rates'!J$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,10)))\n*$R689","v":397.82451999999995},{"$f":"(($D689*'fnd base rates'!K$107)\n+($E689*'fnd base rates'!K$108)\n+($F689*'fnd base rates'!K$109)\n+($G689*'fnd base rates'!K$110)\n+($H689*'fnd base rates'!K$111)\n+($I689*'fnd base rates'!K$112)\n+($J689*'fnd base rates'!K$113)\n+($K689*'fnd base rates'!K$114)\n+($M689*'fnd base rates'!K$116)\n+($N689*'fnd base rates'!K$117)\n+($O689*'fnd base rates'!K$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,11)))\n*$R689","v":2259.023999176},{"$f":"(($D689*'fnd base rates'!L$107)\n+($E689*'fnd base rates'!L$108)\n+($F689*'fnd base rates'!L$109)\n+($G689*'fnd base rates'!L$110)\n+($H689*'fnd base rates'!L$111)\n+($I689*'fnd base rates'!L$112)\n+($J689*'fnd base rates'!L$113)\n+($K689*'fnd base rates'!L$114)\n+($M689*'fnd base rates'!L$116)\n+($N689*'fnd base rates'!L$117)\n+($O689*'fnd base rates'!L$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D689*'fnd base rates'!M$107)\n+($E689*'fnd base rates'!M$108)\n+($F689*'fnd base rates'!M$109)\n+($G689*'fnd base rates'!M$110)\n+($H689*'fnd base rates'!M$111)\n+($I689*'fnd base rates'!M$112)\n+($J689*'fnd base rates'!M$113)\n+($K689*'fnd base rates'!M$114)\n+($M689*'fnd base rates'!M$116)\n+($N689*'fnd base rates'!M$117)\n+($O689*'fnd base rates'!M$118)\n+($P689*VLOOKUP($S689+12,rate_basefnd,13)))","v":0},19023.082123633998,null,487274244,"487","274","244",1,2,19023.082123633998,9512,0,9512,null,null,null,null,null,12064,39,12103,-2591,9512,0,9512]
[487,487274248,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D690","v":0},{"$f":"'fnd enro'!E690","v":0},{"$f":"'fnd enro'!F690","v":3},{"$f":"'fnd enro'!G690","v":17},{"$f":"'fnd enro'!H690","v":1},{"$f":"'fnd enro'!I690","v":0},{"$f":"'fnd enro'!J690","v":0},{"$f":"'fnd enro'!K690","v":0.79590000000000005},{"$f":"'fnd enro'!L690","v":0},{"$f":"'fnd enro'!M690+'fnd enro'!N690","v":6},{"$f":"'fnd enro'!O690","v":0},{"$f":"'fnd enro'!P690","v":0},{"$f":"'fnd enro'!Q690","v":9},{"$f":"'fnd enro'!S690","v":21},1.0509999999999999,{"$f":"VALUE('fnd enro'!R690)","v":10},null,{"$f":"(($D690*'fnd base rates'!C$107)\n+($E690*'fnd base rates'!C$108)\n+($F690*'fnd base rates'!C$109)\n+($G690*'fnd base rates'!C$110)\n+($H690*'fnd base rates'!C$111)\n+($I690*'fnd base rates'!C$112)\n+($J690*'fnd base rates'!C$113)\n+($K690*'fnd base rates'!C$114)\n+($M690*'fnd base rates'!C$116)\n+($N690*'fnd base rates'!C$117)\n+($O690*'fnd base rates'!C$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,3)))\n*$R690","v":12310.895729829001},{"$f":"(($D690*'fnd base rates'!D$107)\n+($E690*'fnd base rates'!D$108)\n+($F690*'fnd base rates'!D$109)\n+($G690*'fnd base rates'!D$110)\n+($H690*'fnd base rates'!D$111)\n+($I690*'fnd base rates'!D$112)\n+($J690*'fnd base rates'!D$113)\n+($K690*'fnd base rates'!D$114)\n+($M690*'fnd base rates'!D$116)\n+($N690*'fnd base rates'!D$117)\n+($O690*'fnd base rates'!D$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,4)))\n*$R690","v":19796.394270000004},{"$f":"(($D690*'fnd base rates'!E$107)\n+($E690*'fnd base rates'!E$108)\n+($F690*'fnd base rates'!E$109)\n+($G690*'fnd base rates'!E$110)\n+($H690*'fnd base rates'!E$111)\n+($I690*'fnd base rates'!E$112)\n+($J690*'fnd base rates'!E$113)\n+($K690*'fnd base rates'!E$114)\n+($M690*'fnd base rates'!E$116)\n+($N690*'fnd base rates'!E$117)\n+($O690*'fnd base rates'!E$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,5)))\n*$R690","v":115160.06919433297},{"$f":"(($D690*'fnd base rates'!F$107)\n+($E690*'fnd base rates'!F$108)\n+($F690*'fnd base rates'!F$109)\n+($G690*'fnd base rates'!F$110)\n+($H690*'fnd base rates'!F$111)\n+($I690*'fnd base rates'!F$112)\n+($J690*'fnd base rates'!F$113)\n+($K690*'fnd base rates'!F$114)\n+($M690*'fnd base rates'!F$116)\n+($N690*'fnd base rates'!F$117)\n+($O690*'fnd base rates'!F$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,6)))\n*$R690","v":26613.593597820996},{"$f":"(($D690*'fnd base rates'!G$107)\n+($E690*'fnd base rates'!G$108)\n+($F690*'fnd base rates'!G$109)\n+($G690*'fnd base rates'!G$110)\n+($H690*'fnd base rates'!G$111)\n+($I690*'fnd base rates'!G$112)\n+($J690*'fnd base rates'!G$113)\n+($K690*'fnd base rates'!G$114)\n+($M690*'fnd base rates'!G$116)\n+($N690*'fnd base rates'!G$117)\n+($O690*'fnd base rates'!G$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,7)))\n*$R690","v":4908.6340438260004},{"$f":"(($D690*'fnd base rates'!H$107)\n+($E690*'fnd base rates'!H$108)\n+($F690*'fnd base rates'!H$109)\n+($G690*'fnd base rates'!H$110)\n+($H690*'fnd base rates'!H$111)\n+($I690*'fnd base rates'!H$112)\n+($J690*'fnd base rates'!H$113)\n+($K690*'fnd base rates'!H$114)\n+($M690*'fnd base rates'!H$116)\n+($N690*'fnd base rates'!H$117)\n+($O690*'fnd base rates'!H$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,8)))","v":11252.938469999999},{"$f":"(($D690*'fnd base rates'!I$107)\n+($E690*'fnd base rates'!I$108)\n+($F690*'fnd base rates'!I$109)\n+($G690*'fnd base rates'!I$110)\n+($H690*'fnd base rates'!I$111)\n+($I690*'fnd base rates'!I$112)\n+($J690*'fnd base rates'!I$113)\n+($K690*'fnd base rates'!I$114)\n+($M690*'fnd base rates'!I$116)\n+($N690*'fnd base rates'!I$117)\n+($O690*'fnd base rates'!I$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,9)))\n*$R690","v":6961.014729999999},{"$f":"(($D690*'fnd base rates'!J$107)\n+($E690*'fnd base rates'!J$108)\n+($F690*'fnd base rates'!J$109)\n+($G690*'fnd base rates'!J$110)\n+($H690*'fnd base rates'!J$111)\n+($I690*'fnd base rates'!J$112)\n+($J690*'fnd base rates'!J$113)\n+($K690*'fnd base rates'!J$114)\n+($M690*'fnd base rates'!J$116)\n+($N690*'fnd base rates'!J$117)\n+($O690*'fnd base rates'!J$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,10)))\n*$R690","v":9111.3922599999969},{"$f":"(($D690*'fnd base rates'!K$107)\n+($E690*'fnd base rates'!K$108)\n+($F690*'fnd base rates'!K$109)\n+($G690*'fnd base rates'!K$110)\n+($H690*'fnd base rates'!K$111)\n+($I690*'fnd base rates'!K$112)\n+($J690*'fnd base rates'!K$113)\n+($K690*'fnd base rates'!K$114)\n+($M690*'fnd base rates'!K$116)\n+($N690*'fnd base rates'!K$117)\n+($O690*'fnd base rates'!K$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,11)))\n*$R690","v":24686.719286347998},{"$f":"(($D690*'fnd base rates'!L$107)\n+($E690*'fnd base rates'!L$108)\n+($F690*'fnd base rates'!L$109)\n+($G690*'fnd base rates'!L$110)\n+($H690*'fnd base rates'!L$111)\n+($I690*'fnd base rates'!L$112)\n+($J690*'fnd base rates'!L$113)\n+($K690*'fnd base rates'!L$114)\n+($M690*'fnd base rates'!L$116)\n+($N690*'fnd base rates'!L$117)\n+($O690*'fnd base rates'!L$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,12)))","v":30815.059841000002},{"$f":"(($D690*'fnd base rates'!M$107)\n+($E690*'fnd base rates'!M$108)\n+($F690*'fnd base rates'!M$109)\n+($G690*'fnd base rates'!M$110)\n+($H690*'fnd base rates'!M$111)\n+($I690*'fnd base rates'!M$112)\n+($J690*'fnd base rates'!M$113)\n+($K690*'fnd base rates'!M$114)\n+($M690*'fnd base rates'!M$116)\n+($N690*'fnd base rates'!M$117)\n+($O690*'fnd base rates'!M$118)\n+($P690*VLOOKUP($S690+12,rate_basefnd,13)))","v":0},261616.71142315696,null,487274248,"487","274","248",1,21,261616.71142315696,12458,0,12458,null,null,null,null,null,12576,46,12622,-164,12458,0,12458]
[487,487274258,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D691","v":0},{"$f":"'fnd enro'!E691","v":0},{"$f":"'fnd enro'!F691","v":0},{"$f":"'fnd enro'!G691","v":1},{"$f":"'fnd enro'!H691","v":0},{"$f":"'fnd enro'!I691","v":0},{"$f":"'fnd enro'!J691","v":0},{"$f":"'fnd enro'!K691","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L691","v":0},{"$f":"'fnd enro'!M691+'fnd enro'!N691","v":0},{"$f":"'fnd enro'!O691","v":0},{"$f":"'fnd enro'!P691","v":0},{"$f":"'fnd enro'!Q691","v":1},{"$f":"'fnd enro'!S691","v":1},1.0509999999999999,{"$f":"VALUE('fnd enro'!R691)","v":10},null,{"$f":"(($D691*'fnd base rates'!C$107)\n+($E691*'fnd base rates'!C$108)\n+($F691*'fnd base rates'!C$109)\n+($G691*'fnd base rates'!C$110)\n+($H691*'fnd base rates'!C$111)\n+($I691*'fnd base rates'!C$112)\n+($J691*'fnd base rates'!C$113)\n+($K691*'fnd base rates'!C$114)\n+($M691*'fnd base rates'!C$116)\n+($N691*'fnd base rates'!C$117)\n+($O691*'fnd base rates'!C$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,3)))\n*$R691","v":596.78817284899992},{"$f":"(($D691*'fnd base rates'!D$107)\n+($E691*'fnd base rates'!D$108)\n+($F691*'fnd base rates'!D$109)\n+($G691*'fnd base rates'!D$110)\n+($H691*'fnd base rates'!D$111)\n+($I691*'fnd base rates'!D$112)\n+($J691*'fnd base rates'!D$113)\n+($K691*'fnd base rates'!D$114)\n+($M691*'fnd base rates'!D$116)\n+($N691*'fnd base rates'!D$117)\n+($O691*'fnd base rates'!D$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,4)))\n*$R691","v":1075.1835099999998},{"$f":"(($D691*'fnd base rates'!E$107)\n+($E691*'fnd base rates'!E$108)\n+($F691*'fnd base rates'!E$109)\n+($G691*'fnd base rates'!E$110)\n+($H691*'fnd base rates'!E$111)\n+($I691*'fnd base rates'!E$112)\n+($J691*'fnd base rates'!E$113)\n+($K691*'fnd base rates'!E$114)\n+($M691*'fnd base rates'!E$116)\n+($N691*'fnd base rates'!E$117)\n+($O691*'fnd base rates'!E$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,5)))\n*$R691","v":6930.5963968729993},{"$f":"(($D691*'fnd base rates'!F$107)\n+($E691*'fnd base rates'!F$108)\n+($F691*'fnd base rates'!F$109)\n+($G691*'fnd base rates'!F$110)\n+($H691*'fnd base rates'!F$111)\n+($I691*'fnd base rates'!F$112)\n+($J691*'fnd base rates'!F$113)\n+($K691*'fnd base rates'!F$114)\n+($M691*'fnd base rates'!F$116)\n+($N691*'fnd base rates'!F$117)\n+($O691*'fnd base rates'!F$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,6)))\n*$R691","v":1230.908341801},{"$f":"(($D691*'fnd base rates'!G$107)\n+($E691*'fnd base rates'!G$108)\n+($F691*'fnd base rates'!G$109)\n+($G691*'fnd base rates'!G$110)\n+($H691*'fnd base rates'!G$111)\n+($I691*'fnd base rates'!G$112)\n+($J691*'fnd base rates'!G$113)\n+($K691*'fnd base rates'!G$114)\n+($M691*'fnd base rates'!G$116)\n+($N691*'fnd base rates'!G$117)\n+($O691*'fnd base rates'!G$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,7)))\n*$R691","v":305.02479970600001},{"$f":"(($D691*'fnd base rates'!H$107)\n+($E691*'fnd base rates'!H$108)\n+($F691*'fnd base rates'!H$109)\n+($G691*'fnd base rates'!H$110)\n+($H691*'fnd base rates'!H$111)\n+($I691*'fnd base rates'!H$112)\n+($J691*'fnd base rates'!H$113)\n+($K691*'fnd base rates'!H$114)\n+($M691*'fnd base rates'!H$116)\n+($N691*'fnd base rates'!H$117)\n+($O691*'fnd base rates'!H$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D691*'fnd base rates'!I$107)\n+($E691*'fnd base rates'!I$108)\n+($F691*'fnd base rates'!I$109)\n+($G691*'fnd base rates'!I$110)\n+($H691*'fnd base rates'!I$111)\n+($I691*'fnd base rates'!I$112)\n+($J691*'fnd base rates'!I$113)\n+($K691*'fnd base rates'!I$114)\n+($M691*'fnd base rates'!I$116)\n+($N691*'fnd base rates'!I$117)\n+($O691*'fnd base rates'!I$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,9)))\n*$R691","v":378.25489999999996},{"$f":"(($D691*'fnd base rates'!J$107)\n+($E691*'fnd base rates'!J$108)\n+($F691*'fnd base rates'!J$109)\n+($G691*'fnd base rates'!J$110)\n+($H691*'fnd base rates'!J$111)\n+($I691*'fnd base rates'!J$112)\n+($J691*'fnd base rates'!J$113)\n+($K691*'fnd base rates'!J$114)\n+($M691*'fnd base rates'!J$116)\n+($N691*'fnd base rates'!J$117)\n+($O691*'fnd base rates'!J$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,10)))\n*$R691","v":800.99862999999993},{"$f":"(($D691*'fnd base rates'!K$107)\n+($E691*'fnd base rates'!K$108)\n+($F691*'fnd base rates'!K$109)\n+($G691*'fnd base rates'!K$110)\n+($H691*'fnd base rates'!K$111)\n+($I691*'fnd base rates'!K$112)\n+($J691*'fnd base rates'!K$113)\n+($K691*'fnd base rates'!K$114)\n+($M691*'fnd base rates'!K$116)\n+($N691*'fnd base rates'!K$117)\n+($O691*'fnd base rates'!K$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,11)))\n*$R691","v":1088.8750845879999},{"$f":"(($D691*'fnd base rates'!L$107)\n+($E691*'fnd base rates'!L$108)\n+($F691*'fnd base rates'!L$109)\n+($G691*'fnd base rates'!L$110)\n+($H691*'fnd base rates'!L$111)\n+($I691*'fnd base rates'!L$112)\n+($J691*'fnd base rates'!L$113)\n+($K691*'fnd base rates'!L$114)\n+($M691*'fnd base rates'!L$116)\n+($N691*'fnd base rates'!L$117)\n+($O691*'fnd base rates'!L$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,12)))","v":1665.3214210000001},{"$f":"(($D691*'fnd base rates'!M$107)\n+($E691*'fnd base rates'!M$108)\n+($F691*'fnd base rates'!M$109)\n+($G691*'fnd base rates'!M$110)\n+($H691*'fnd base rates'!M$111)\n+($I691*'fnd base rates'!M$112)\n+($J691*'fnd base rates'!M$113)\n+($K691*'fnd base rates'!M$114)\n+($M691*'fnd base rates'!M$116)\n+($N691*'fnd base rates'!M$117)\n+($O691*'fnd base rates'!M$118)\n+($P691*VLOOKUP($S691+12,rate_basefnd,13)))","v":0},14587.468326816999,null,487274258,"487","274","258",1,1,14587.468326816999,14587,0,14587,null,null,null,null,null,14705,79,14784,-303,14481,106,14587]
[487,487274262,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D692","v":0},{"$f":"'fnd enro'!E692","v":0},{"$f":"'fnd enro'!F692","v":1},{"$f":"'fnd enro'!G692","v":5},{"$f":"'fnd enro'!H692","v":2},{"$f":"'fnd enro'!I692","v":0},{"$f":"'fnd enro'!J692","v":0},{"$f":"'fnd enro'!K692","v":0.30320000000000003},{"$f":"'fnd enro'!L692","v":0},{"$f":"'fnd enro'!M692+'fnd enro'!N692","v":2},{"$f":"'fnd enro'!O692","v":0},{"$f":"'fnd enro'!P692","v":0},{"$f":"'fnd enro'!Q692","v":4},{"$f":"'fnd enro'!S692","v":8},1.0509999999999999,{"$f":"VALUE('fnd enro'!R692)","v":8},null,{"$f":"(($D692*'fnd base rates'!C$107)\n+($E692*'fnd base rates'!C$108)\n+($F692*'fnd base rates'!C$109)\n+($G692*'fnd base rates'!C$110)\n+($H692*'fnd base rates'!C$111)\n+($I692*'fnd base rates'!C$112)\n+($J692*'fnd base rates'!C$113)\n+($K692*'fnd base rates'!C$114)\n+($M692*'fnd base rates'!C$116)\n+($N692*'fnd base rates'!C$117)\n+($O692*'fnd base rates'!C$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,3)))\n*$R692","v":4688.8170427919995},{"$f":"(($D692*'fnd base rates'!D$107)\n+($E692*'fnd base rates'!D$108)\n+($F692*'fnd base rates'!D$109)\n+($G692*'fnd base rates'!D$110)\n+($H692*'fnd base rates'!D$111)\n+($I692*'fnd base rates'!D$112)\n+($J692*'fnd base rates'!D$113)\n+($K692*'fnd base rates'!D$114)\n+($M692*'fnd base rates'!D$116)\n+($N692*'fnd base rates'!D$117)\n+($O692*'fnd base rates'!D$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,4)))\n*$R692","v":7618.9932800000006},{"$f":"(($D692*'fnd base rates'!E$107)\n+($E692*'fnd base rates'!E$108)\n+($F692*'fnd base rates'!E$109)\n+($G692*'fnd base rates'!E$110)\n+($H692*'fnd base rates'!E$111)\n+($I692*'fnd base rates'!E$112)\n+($J692*'fnd base rates'!E$113)\n+($K692*'fnd base rates'!E$114)\n+($M692*'fnd base rates'!E$116)\n+($N692*'fnd base rates'!E$117)\n+($O692*'fnd base rates'!E$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,5)))\n*$R692","v":44084.428094983989},{"$f":"(($D692*'fnd base rates'!F$107)\n+($E692*'fnd base rates'!F$108)\n+($F692*'fnd base rates'!F$109)\n+($G692*'fnd base rates'!F$110)\n+($H692*'fnd base rates'!F$111)\n+($I692*'fnd base rates'!F$112)\n+($J692*'fnd base rates'!F$113)\n+($K692*'fnd base rates'!F$114)\n+($M692*'fnd base rates'!F$116)\n+($N692*'fnd base rates'!F$117)\n+($O692*'fnd base rates'!F$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,6)))\n*$R692","v":9685.4547744079991},{"$f":"(($D692*'fnd base rates'!G$107)\n+($E692*'fnd base rates'!G$108)\n+($F692*'fnd base rates'!G$109)\n+($G692*'fnd base rates'!G$110)\n+($H692*'fnd base rates'!G$111)\n+($I692*'fnd base rates'!G$112)\n+($J692*'fnd base rates'!G$113)\n+($K692*'fnd base rates'!G$114)\n+($M692*'fnd base rates'!G$116)\n+($N692*'fnd base rates'!G$117)\n+($O692*'fnd base rates'!G$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,7)))\n*$R692","v":1934.4571976479999},{"$f":"(($D692*'fnd base rates'!H$107)\n+($E692*'fnd base rates'!H$108)\n+($F692*'fnd base rates'!H$109)\n+($G692*'fnd base rates'!H$110)\n+($H692*'fnd base rates'!H$111)\n+($I692*'fnd base rates'!H$112)\n+($J692*'fnd base rates'!H$113)\n+($K692*'fnd base rates'!H$114)\n+($M692*'fnd base rates'!H$116)\n+($N692*'fnd base rates'!H$117)\n+($O692*'fnd base rates'!H$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,8)))","v":4262.6965600000003},{"$f":"(($D692*'fnd base rates'!I$107)\n+($E692*'fnd base rates'!I$108)\n+($F692*'fnd base rates'!I$109)\n+($G692*'fnd base rates'!I$110)\n+($H692*'fnd base rates'!I$111)\n+($I692*'fnd base rates'!I$112)\n+($J692*'fnd base rates'!I$113)\n+($K692*'fnd base rates'!I$114)\n+($M692*'fnd base rates'!I$116)\n+($N692*'fnd base rates'!I$117)\n+($O692*'fnd base rates'!I$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,9)))\n*$R692","v":2816.5118400000001},{"$f":"(($D692*'fnd base rates'!J$107)\n+($E692*'fnd base rates'!J$108)\n+($F692*'fnd base rates'!J$109)\n+($G692*'fnd base rates'!J$110)\n+($H692*'fnd base rates'!J$111)\n+($I692*'fnd base rates'!J$112)\n+($J692*'fnd base rates'!J$113)\n+($K692*'fnd base rates'!J$114)\n+($M692*'fnd base rates'!J$116)\n+($N692*'fnd base rates'!J$117)\n+($O692*'fnd base rates'!J$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,10)))\n*$R692","v":3884.5905899999998},{"$f":"(($D692*'fnd base rates'!K$107)\n+($E692*'fnd base rates'!K$108)\n+($F692*'fnd base rates'!K$109)\n+($G692*'fnd base rates'!K$110)\n+($H692*'fnd base rates'!K$111)\n+($I692*'fnd base rates'!K$112)\n+($J692*'fnd base rates'!K$113)\n+($K692*'fnd base rates'!K$114)\n+($M692*'fnd base rates'!K$116)\n+($N692*'fnd base rates'!K$117)\n+($O692*'fnd base rates'!K$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,11)))\n*$R692","v":9453.2378967039986},{"$f":"(($D692*'fnd base rates'!L$107)\n+($E692*'fnd base rates'!L$108)\n+($F692*'fnd base rates'!L$109)\n+($G692*'fnd base rates'!L$110)\n+($H692*'fnd base rates'!L$111)\n+($I692*'fnd base rates'!L$112)\n+($J692*'fnd base rates'!L$113)\n+($K692*'fnd base rates'!L$114)\n+($M692*'fnd base rates'!L$116)\n+($N692*'fnd base rates'!L$117)\n+($O692*'fnd base rates'!L$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,12)))","v":11906.971368},{"$f":"(($D692*'fnd base rates'!M$107)\n+($E692*'fnd base rates'!M$108)\n+($F692*'fnd base rates'!M$109)\n+($G692*'fnd base rates'!M$110)\n+($H692*'fnd base rates'!M$111)\n+($I692*'fnd base rates'!M$112)\n+($J692*'fnd base rates'!M$113)\n+($K692*'fnd base rates'!M$114)\n+($M692*'fnd base rates'!M$116)\n+($N692*'fnd base rates'!M$117)\n+($O692*'fnd base rates'!M$118)\n+($P692*VLOOKUP($S692+12,rate_basefnd,13)))","v":0},100336.15864453599,null,487274262,"487","274","262",1,8,100336.15864453599,12542,0,12542,null,null,null,null,null,12597,19,12616,-74,12542,0,12542]
[487,487274274,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D693","v":0},{"$f":"'fnd enro'!E693","v":0},{"$f":"'fnd enro'!F693","v":32},{"$f":"'fnd enro'!G693","v":169},{"$f":"'fnd enro'!H693","v":34},{"$f":"'fnd enro'!I693","v":0},{"$f":"'fnd enro'!J693","v":0},{"$f":"'fnd enro'!K693","v":8.9064999999999994},{"$f":"'fnd enro'!L693","v":0},{"$f":"'fnd enro'!M693+'fnd enro'!N693","v":50},{"$f":"'fnd enro'!O693","v":1},{"$f":"'fnd enro'!P693","v":0},{"$f":"'fnd enro'!Q693","v":146},{"$f":"'fnd enro'!S693","v":235},1.0509999999999999,{"$f":"VALUE('fnd enro'!R693)","v":9},null,{"$f":"(($D693*'fnd base rates'!C$107)\n+($E693*'fnd base rates'!C$108)\n+($F693*'fnd base rates'!C$109)\n+($G693*'fnd base rates'!C$110)\n+($H693*'fnd base rates'!C$111)\n+($I693*'fnd base rates'!C$112)\n+($J693*'fnd base rates'!C$113)\n+($K693*'fnd base rates'!C$114)\n+($M693*'fnd base rates'!C$116)\n+($N693*'fnd base rates'!C$117)\n+($O693*'fnd base rates'!C$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,3)))\n*$R693","v":139021.98273951499},{"$f":"(($D693*'fnd base rates'!D$107)\n+($E693*'fnd base rates'!D$108)\n+($F693*'fnd base rates'!D$109)\n+($G693*'fnd base rates'!D$110)\n+($H693*'fnd base rates'!D$111)\n+($I693*'fnd base rates'!D$112)\n+($J693*'fnd base rates'!D$113)\n+($K693*'fnd base rates'!D$114)\n+($M693*'fnd base rates'!D$116)\n+($N693*'fnd base rates'!D$117)\n+($O693*'fnd base rates'!D$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,4)))\n*$R693","v":232134.83244},{"$f":"(($D693*'fnd base rates'!E$107)\n+($E693*'fnd base rates'!E$108)\n+($F693*'fnd base rates'!E$109)\n+($G693*'fnd base rates'!E$110)\n+($H693*'fnd base rates'!E$111)\n+($I693*'fnd base rates'!E$112)\n+($J693*'fnd base rates'!E$113)\n+($K693*'fnd base rates'!E$114)\n+($M693*'fnd base rates'!E$116)\n+($N693*'fnd base rates'!E$117)\n+($O693*'fnd base rates'!E$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,5)))\n*$R693","v":1390202.7194851548},{"$f":"(($D693*'fnd base rates'!F$107)\n+($E693*'fnd base rates'!F$108)\n+($F693*'fnd base rates'!F$109)\n+($G693*'fnd base rates'!F$110)\n+($H693*'fnd base rates'!F$111)\n+($I693*'fnd base rates'!F$112)\n+($J693*'fnd base rates'!F$113)\n+($K693*'fnd base rates'!F$114)\n+($M693*'fnd base rates'!F$116)\n+($N693*'fnd base rates'!F$117)\n+($O693*'fnd base rates'!F$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,6)))\n*$R693","v":289394.866853235},{"$f":"(($D693*'fnd base rates'!G$107)\n+($E693*'fnd base rates'!G$108)\n+($F693*'fnd base rates'!G$109)\n+($G693*'fnd base rates'!G$110)\n+($H693*'fnd base rates'!G$111)\n+($I693*'fnd base rates'!G$112)\n+($J693*'fnd base rates'!G$113)\n+($K693*'fnd base rates'!G$114)\n+($M693*'fnd base rates'!G$116)\n+($N693*'fnd base rates'!G$117)\n+($O693*'fnd base rates'!G$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,7)))\n*$R693","v":60726.832980909989},{"$f":"(($D693*'fnd base rates'!H$107)\n+($E693*'fnd base rates'!H$108)\n+($F693*'fnd base rates'!H$109)\n+($G693*'fnd base rates'!H$110)\n+($H693*'fnd base rates'!H$111)\n+($I693*'fnd base rates'!H$112)\n+($J693*'fnd base rates'!H$113)\n+($K693*'fnd base rates'!H$114)\n+($M693*'fnd base rates'!H$116)\n+($N693*'fnd base rates'!H$117)\n+($O693*'fnd base rates'!H$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,8)))","v":124996.08145},{"$f":"(($D693*'fnd base rates'!I$107)\n+($E693*'fnd base rates'!I$108)\n+($F693*'fnd base rates'!I$109)\n+($G693*'fnd base rates'!I$110)\n+($H693*'fnd base rates'!I$111)\n+($I693*'fnd base rates'!I$112)\n+($J693*'fnd base rates'!I$113)\n+($K693*'fnd base rates'!I$114)\n+($M693*'fnd base rates'!I$116)\n+($N693*'fnd base rates'!I$117)\n+($O693*'fnd base rates'!I$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,9)))\n*$R693","v":83909.307089999988},{"$f":"(($D693*'fnd base rates'!J$107)\n+($E693*'fnd base rates'!J$108)\n+($F693*'fnd base rates'!J$109)\n+($G693*'fnd base rates'!J$110)\n+($H693*'fnd base rates'!J$111)\n+($I693*'fnd base rates'!J$112)\n+($J693*'fnd base rates'!J$113)\n+($K693*'fnd base rates'!J$114)\n+($M693*'fnd base rates'!J$116)\n+($N693*'fnd base rates'!J$117)\n+($O693*'fnd base rates'!J$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,10)))\n*$R693","v":131203.00385000001},{"$f":"(($D693*'fnd base rates'!K$107)\n+($E693*'fnd base rates'!K$108)\n+($F693*'fnd base rates'!K$109)\n+($G693*'fnd base rates'!K$110)\n+($H693*'fnd base rates'!K$111)\n+($I693*'fnd base rates'!K$112)\n+($J693*'fnd base rates'!K$113)\n+($K693*'fnd base rates'!K$114)\n+($M693*'fnd base rates'!K$116)\n+($N693*'fnd base rates'!K$117)\n+($O693*'fnd base rates'!K$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,11)))\n*$R693","v":273444.36555817997},{"$f":"(($D693*'fnd base rates'!L$107)\n+($E693*'fnd base rates'!L$108)\n+($F693*'fnd base rates'!L$109)\n+($G693*'fnd base rates'!L$110)\n+($H693*'fnd base rates'!L$111)\n+($I693*'fnd base rates'!L$112)\n+($J693*'fnd base rates'!L$113)\n+($K693*'fnd base rates'!L$114)\n+($M693*'fnd base rates'!L$116)\n+($N693*'fnd base rates'!L$117)\n+($O693*'fnd base rates'!L$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,12)))","v":361505.32393499999},{"$f":"(($D693*'fnd base rates'!M$107)\n+($E693*'fnd base rates'!M$108)\n+($F693*'fnd base rates'!M$109)\n+($G693*'fnd base rates'!M$110)\n+($H693*'fnd base rates'!M$111)\n+($I693*'fnd base rates'!M$112)\n+($J693*'fnd base rates'!M$113)\n+($K693*'fnd base rates'!M$114)\n+($M693*'fnd base rates'!M$116)\n+($N693*'fnd base rates'!M$117)\n+($O693*'fnd base rates'!M$118)\n+($P693*VLOOKUP($S693+12,rate_basefnd,13)))","v":0},3086539.3163819946,null,487274274,"487","274","274",1,235,3086539.3163819946,13134,0,13134,null,null,null,null,null,13317,49,13366,-232,13134,0,13134]
[487,487274284,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D694","v":0},{"$f":"'fnd enro'!E694","v":0},{"$f":"'fnd enro'!F694","v":0},{"$f":"'fnd enro'!G694","v":4},{"$f":"'fnd enro'!H694","v":0},{"$f":"'fnd enro'!I694","v":0},{"$f":"'fnd enro'!J694","v":0},{"$f":"'fnd enro'!K694","v":0.15160000000000001},{"$f":"'fnd enro'!L694","v":0},{"$f":"'fnd enro'!M694+'fnd enro'!N694","v":0},{"$f":"'fnd enro'!O694","v":0},{"$f":"'fnd enro'!P694","v":0},{"$f":"'fnd enro'!Q694","v":1},{"$f":"'fnd enro'!S694","v":4},1.0509999999999999,{"$f":"VALUE('fnd enro'!R694)","v":4},null,{"$f":"(($D694*'fnd base rates'!C$107)\n+($E694*'fnd base rates'!C$108)\n+($F694*'fnd base rates'!C$109)\n+($G694*'fnd base rates'!C$110)\n+($H694*'fnd base rates'!C$111)\n+($I694*'fnd base rates'!C$112)\n+($J694*'fnd base rates'!C$113)\n+($K694*'fnd base rates'!C$114)\n+($M694*'fnd base rates'!C$116)\n+($N694*'fnd base rates'!C$117)\n+($O694*'fnd base rates'!C$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,3)))\n*$R694","v":2176.4902513959996},{"$f":"(($D694*'fnd base rates'!D$107)\n+($E694*'fnd base rates'!D$108)\n+($F694*'fnd base rates'!D$109)\n+($G694*'fnd base rates'!D$110)\n+($H694*'fnd base rates'!D$111)\n+($I694*'fnd base rates'!D$112)\n+($J694*'fnd base rates'!D$113)\n+($K694*'fnd base rates'!D$114)\n+($M694*'fnd base rates'!D$116)\n+($N694*'fnd base rates'!D$117)\n+($O694*'fnd base rates'!D$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,4)))\n*$R694","v":3302.56781},{"$f":"(($D694*'fnd base rates'!E$107)\n+($E694*'fnd base rates'!E$108)\n+($F694*'fnd base rates'!E$109)\n+($G694*'fnd base rates'!E$110)\n+($H694*'fnd base rates'!E$111)\n+($I694*'fnd base rates'!E$112)\n+($J694*'fnd base rates'!E$113)\n+($K694*'fnd base rates'!E$114)\n+($M694*'fnd base rates'!E$116)\n+($N694*'fnd base rates'!E$117)\n+($O694*'fnd base rates'!E$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,5)))\n*$R694","v":17978.217757491999},{"$f":"(($D694*'fnd base rates'!F$107)\n+($E694*'fnd base rates'!F$108)\n+($F694*'fnd base rates'!F$109)\n+($G694*'fnd base rates'!F$110)\n+($H694*'fnd base rates'!F$111)\n+($I694*'fnd base rates'!F$112)\n+($J694*'fnd base rates'!F$113)\n+($K694*'fnd base rates'!F$114)\n+($M694*'fnd base rates'!F$116)\n+($N694*'fnd base rates'!F$117)\n+($O694*'fnd base rates'!F$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,6)))\n*$R694","v":4923.633367204},{"$f":"(($D694*'fnd base rates'!G$107)\n+($E694*'fnd base rates'!G$108)\n+($F694*'fnd base rates'!G$109)\n+($G694*'fnd base rates'!G$110)\n+($H694*'fnd base rates'!G$111)\n+($I694*'fnd base rates'!G$112)\n+($J694*'fnd base rates'!G$113)\n+($K694*'fnd base rates'!G$114)\n+($M694*'fnd base rates'!G$116)\n+($N694*'fnd base rates'!G$117)\n+($O694*'fnd base rates'!G$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,7)))\n*$R694","v":747.36990882399994},{"$f":"(($D694*'fnd base rates'!H$107)\n+($E694*'fnd base rates'!H$108)\n+($F694*'fnd base rates'!H$109)\n+($G694*'fnd base rates'!H$110)\n+($H694*'fnd base rates'!H$111)\n+($I694*'fnd base rates'!H$112)\n+($J694*'fnd base rates'!H$113)\n+($K694*'fnd base rates'!H$114)\n+($M694*'fnd base rates'!H$116)\n+($N694*'fnd base rates'!H$117)\n+($O694*'fnd base rates'!H$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,8)))","v":1993.1082799999999},{"$f":"(($D694*'fnd base rates'!I$107)\n+($E694*'fnd base rates'!I$108)\n+($F694*'fnd base rates'!I$109)\n+($G694*'fnd base rates'!I$110)\n+($H694*'fnd base rates'!I$111)\n+($I694*'fnd base rates'!I$112)\n+($J694*'fnd base rates'!I$113)\n+($K694*'fnd base rates'!I$114)\n+($M694*'fnd base rates'!I$116)\n+($N694*'fnd base rates'!I$117)\n+($O694*'fnd base rates'!I$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,9)))\n*$R694","v":1118.4321599999998},{"$f":"(($D694*'fnd base rates'!J$107)\n+($E694*'fnd base rates'!J$108)\n+($F694*'fnd base rates'!J$109)\n+($G694*'fnd base rates'!J$110)\n+($H694*'fnd base rates'!J$111)\n+($I694*'fnd base rates'!J$112)\n+($J694*'fnd base rates'!J$113)\n+($K694*'fnd base rates'!J$114)\n+($M694*'fnd base rates'!J$116)\n+($N694*'fnd base rates'!J$117)\n+($O694*'fnd base rates'!J$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,10)))\n*$R694","v":1153.67219},{"$f":"(($D694*'fnd base rates'!K$107)\n+($E694*'fnd base rates'!K$108)\n+($F694*'fnd base rates'!K$109)\n+($G694*'fnd base rates'!K$110)\n+($H694*'fnd base rates'!K$111)\n+($I694*'fnd base rates'!K$112)\n+($J694*'fnd base rates'!K$113)\n+($K694*'fnd base rates'!K$114)\n+($M694*'fnd base rates'!K$116)\n+($N694*'fnd base rates'!K$117)\n+($O694*'fnd base rates'!K$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,11)))\n*$R694","v":4355.5003383519997},{"$f":"(($D694*'fnd base rates'!L$107)\n+($E694*'fnd base rates'!L$108)\n+($F694*'fnd base rates'!L$109)\n+($G694*'fnd base rates'!L$110)\n+($H694*'fnd base rates'!L$111)\n+($I694*'fnd base rates'!L$112)\n+($J694*'fnd base rates'!L$113)\n+($K694*'fnd base rates'!L$114)\n+($M694*'fnd base rates'!L$116)\n+($N694*'fnd base rates'!L$117)\n+($O694*'fnd base rates'!L$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,12)))","v":5161.5356840000004},{"$f":"(($D694*'fnd base rates'!M$107)\n+($E694*'fnd base rates'!M$108)\n+($F694*'fnd base rates'!M$109)\n+($G694*'fnd base rates'!M$110)\n+($H694*'fnd base rates'!M$111)\n+($I694*'fnd base rates'!M$112)\n+($J694*'fnd base rates'!M$113)\n+($K694*'fnd base rates'!M$114)\n+($M694*'fnd base rates'!M$116)\n+($N694*'fnd base rates'!M$117)\n+($O694*'fnd base rates'!M$118)\n+($P694*VLOOKUP($S694+12,rate_basefnd,13)))","v":0},42910.527747267995,null,487274284,"487","274","284",1,4,42910.527747267995,10728,0,10728,null,null,null,null,null,13972,15,13987,-3259,10728,0,10728]
[487,487274285,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D695","v":0},{"$f":"'fnd enro'!E695","v":0},{"$f":"'fnd enro'!F695","v":0},{"$f":"'fnd enro'!G695","v":0},{"$f":"'fnd enro'!H695","v":2},{"$f":"'fnd enro'!I695","v":0},{"$f":"'fnd enro'!J695","v":0},{"$f":"'fnd enro'!K695","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L695","v":0},{"$f":"'fnd enro'!M695+'fnd enro'!N695","v":0},{"$f":"'fnd enro'!O695","v":0},{"$f":"'fnd enro'!P695","v":0},{"$f":"'fnd enro'!Q695","v":0},{"$f":"'fnd enro'!S695","v":2},1.0509999999999999,{"$f":"VALUE('fnd enro'!R695)","v":7},null,{"$f":"(($D695*'fnd base rates'!C$107)\n+($E695*'fnd base rates'!C$108)\n+($F695*'fnd base rates'!C$109)\n+($G695*'fnd base rates'!C$110)\n+($H695*'fnd base rates'!C$111)\n+($I695*'fnd base rates'!C$112)\n+($J695*'fnd base rates'!C$113)\n+($K695*'fnd base rates'!C$114)\n+($M695*'fnd base rates'!C$116)\n+($N695*'fnd base rates'!C$117)\n+($O695*'fnd base rates'!C$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,3)))\n*$R695","v":1060.0152656979999},{"$f":"(($D695*'fnd base rates'!D$107)\n+($E695*'fnd base rates'!D$108)\n+($F695*'fnd base rates'!D$109)\n+($G695*'fnd base rates'!D$110)\n+($H695*'fnd base rates'!D$111)\n+($I695*'fnd base rates'!D$112)\n+($J695*'fnd base rates'!D$113)\n+($K695*'fnd base rates'!D$114)\n+($M695*'fnd base rates'!D$116)\n+($N695*'fnd base rates'!D$117)\n+($O695*'fnd base rates'!D$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,4)))\n*$R695","v":1517.5389},{"$f":"(($D695*'fnd base rates'!E$107)\n+($E695*'fnd base rates'!E$108)\n+($F695*'fnd base rates'!E$109)\n+($G695*'fnd base rates'!E$110)\n+($H695*'fnd base rates'!E$111)\n+($I695*'fnd base rates'!E$112)\n+($J695*'fnd base rates'!E$113)\n+($K695*'fnd base rates'!E$114)\n+($M695*'fnd base rates'!E$116)\n+($N695*'fnd base rates'!E$117)\n+($O695*'fnd base rates'!E$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,5)))\n*$R695","v":6848.5424337459999},{"$f":"(($D695*'fnd base rates'!F$107)\n+($E695*'fnd base rates'!F$108)\n+($F695*'fnd base rates'!F$109)\n+($G695*'fnd base rates'!F$110)\n+($H695*'fnd base rates'!F$111)\n+($I695*'fnd base rates'!F$112)\n+($J695*'fnd base rates'!F$113)\n+($K695*'fnd base rates'!F$114)\n+($M695*'fnd base rates'!F$116)\n+($N695*'fnd base rates'!F$117)\n+($O695*'fnd base rates'!F$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,6)))\n*$R695","v":1961.8349636019998},{"$f":"(($D695*'fnd base rates'!G$107)\n+($E695*'fnd base rates'!G$108)\n+($F695*'fnd base rates'!G$109)\n+($G695*'fnd base rates'!G$110)\n+($H695*'fnd base rates'!G$111)\n+($I695*'fnd base rates'!G$112)\n+($J695*'fnd base rates'!G$113)\n+($K695*'fnd base rates'!G$114)\n+($M695*'fnd base rates'!G$116)\n+($N695*'fnd base rates'!G$117)\n+($O695*'fnd base rates'!G$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,7)))\n*$R695","v":333.48945941199997},{"$f":"(($D695*'fnd base rates'!H$107)\n+($E695*'fnd base rates'!H$108)\n+($F695*'fnd base rates'!H$109)\n+($G695*'fnd base rates'!H$110)\n+($H695*'fnd base rates'!H$111)\n+($I695*'fnd base rates'!H$112)\n+($J695*'fnd base rates'!H$113)\n+($K695*'fnd base rates'!H$114)\n+($M695*'fnd base rates'!H$116)\n+($N695*'fnd base rates'!H$117)\n+($O695*'fnd base rates'!H$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D695*'fnd base rates'!I$107)\n+($E695*'fnd base rates'!I$108)\n+($F695*'fnd base rates'!I$109)\n+($G695*'fnd base rates'!I$110)\n+($H695*'fnd base rates'!I$111)\n+($I695*'fnd base rates'!I$112)\n+($J695*'fnd base rates'!I$113)\n+($K695*'fnd base rates'!I$114)\n+($M695*'fnd base rates'!I$116)\n+($N695*'fnd base rates'!I$117)\n+($O695*'fnd base rates'!I$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,9)))\n*$R695","v":673.98527999999988},{"$f":"(($D695*'fnd base rates'!J$107)\n+($E695*'fnd base rates'!J$108)\n+($F695*'fnd base rates'!J$109)\n+($G695*'fnd base rates'!J$110)\n+($H695*'fnd base rates'!J$111)\n+($I695*'fnd base rates'!J$112)\n+($J695*'fnd base rates'!J$113)\n+($K695*'fnd base rates'!J$114)\n+($M695*'fnd base rates'!J$116)\n+($N695*'fnd base rates'!J$117)\n+($O695*'fnd base rates'!J$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,10)))\n*$R695","v":493.52857999999998},{"$f":"(($D695*'fnd base rates'!K$107)\n+($E695*'fnd base rates'!K$108)\n+($F695*'fnd base rates'!K$109)\n+($G695*'fnd base rates'!K$110)\n+($H695*'fnd base rates'!K$111)\n+($I695*'fnd base rates'!K$112)\n+($J695*'fnd base rates'!K$113)\n+($K695*'fnd base rates'!K$114)\n+($M695*'fnd base rates'!K$116)\n+($N695*'fnd base rates'!K$117)\n+($O695*'fnd base rates'!K$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,11)))\n*$R695","v":2340.2978291760001},{"$f":"(($D695*'fnd base rates'!L$107)\n+($E695*'fnd base rates'!L$108)\n+($F695*'fnd base rates'!L$109)\n+($G695*'fnd base rates'!L$110)\n+($H695*'fnd base rates'!L$111)\n+($I695*'fnd base rates'!L$112)\n+($J695*'fnd base rates'!L$113)\n+($K695*'fnd base rates'!L$114)\n+($M695*'fnd base rates'!L$116)\n+($N695*'fnd base rates'!L$117)\n+($O695*'fnd base rates'!L$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,12)))","v":2443.0428419999998},{"$f":"(($D695*'fnd base rates'!M$107)\n+($E695*'fnd base rates'!M$108)\n+($F695*'fnd base rates'!M$109)\n+($G695*'fnd base rates'!M$110)\n+($H695*'fnd base rates'!M$111)\n+($I695*'fnd base rates'!M$112)\n+($J695*'fnd base rates'!M$113)\n+($K695*'fnd base rates'!M$114)\n+($M695*'fnd base rates'!M$116)\n+($N695*'fnd base rates'!M$117)\n+($O695*'fnd base rates'!M$118)\n+($P695*VLOOKUP($S695+12,rate_basefnd,13)))","v":0},18659.589693633996,null,487274285,"487","274","285",1,2,18659.589693633996,9330,0,9330,null,null,null,null,null,9423,0,9423,-93,9330,0,9330]
[487,487274308,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D696","v":0},{"$f":"'fnd enro'!E696","v":0},{"$f":"'fnd enro'!F696","v":2},{"$f":"'fnd enro'!G696","v":5},{"$f":"'fnd enro'!H696","v":2},{"$f":"'fnd enro'!I696","v":0},{"$f":"'fnd enro'!J696","v":0},{"$f":"'fnd enro'!K696","v":0.34110000000000001},{"$f":"'fnd enro'!L696","v":0},{"$f":"'fnd enro'!M696+'fnd enro'!N696","v":2},{"$f":"'fnd enro'!O696","v":0},{"$f":"'fnd enro'!P696","v":0},{"$f":"'fnd enro'!Q696","v":7},{"$f":"'fnd enro'!S696","v":9},1.0509999999999999,{"$f":"VALUE('fnd enro'!R696)","v":9},null,{"$f":"(($D696*'fnd base rates'!C$107)\n+($E696*'fnd base rates'!C$108)\n+($F696*'fnd base rates'!C$109)\n+($G696*'fnd base rates'!C$110)\n+($H696*'fnd base rates'!C$111)\n+($I696*'fnd base rates'!C$112)\n+($J696*'fnd base rates'!C$113)\n+($K696*'fnd base rates'!C$114)\n+($M696*'fnd base rates'!C$116)\n+($N696*'fnd base rates'!C$117)\n+($O696*'fnd base rates'!C$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,3)))\n*$R696","v":5420.6166756409993},{"$f":"(($D696*'fnd base rates'!D$107)\n+($E696*'fnd base rates'!D$108)\n+($F696*'fnd base rates'!D$109)\n+($G696*'fnd base rates'!D$110)\n+($H696*'fnd base rates'!D$111)\n+($I696*'fnd base rates'!D$112)\n+($J696*'fnd base rates'!D$113)\n+($K696*'fnd base rates'!D$114)\n+($M696*'fnd base rates'!D$116)\n+($N696*'fnd base rates'!D$117)\n+($O696*'fnd base rates'!D$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,4)))\n*$R696","v":9333.8784499999983},{"$f":"(($D696*'fnd base rates'!E$107)\n+($E696*'fnd base rates'!E$108)\n+($F696*'fnd base rates'!E$109)\n+($G696*'fnd base rates'!E$110)\n+($H696*'fnd base rates'!E$111)\n+($I696*'fnd base rates'!E$112)\n+($J696*'fnd base rates'!E$113)\n+($K696*'fnd base rates'!E$114)\n+($M696*'fnd base rates'!E$116)\n+($N696*'fnd base rates'!E$117)\n+($O696*'fnd base rates'!E$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,5)))\n*$R696","v":57259.929861857003},{"$f":"(($D696*'fnd base rates'!F$107)\n+($E696*'fnd base rates'!F$108)\n+($F696*'fnd base rates'!F$109)\n+($G696*'fnd base rates'!F$110)\n+($H696*'fnd base rates'!F$111)\n+($I696*'fnd base rates'!F$112)\n+($J696*'fnd base rates'!F$113)\n+($K696*'fnd base rates'!F$114)\n+($M696*'fnd base rates'!F$116)\n+($N696*'fnd base rates'!F$117)\n+($O696*'fnd base rates'!F$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,6)))\n*$R696","v":10916.363116209001},{"$f":"(($D696*'fnd base rates'!G$107)\n+($E696*'fnd base rates'!G$108)\n+($F696*'fnd base rates'!G$109)\n+($G696*'fnd base rates'!G$110)\n+($H696*'fnd base rates'!G$111)\n+($I696*'fnd base rates'!G$112)\n+($J696*'fnd base rates'!G$113)\n+($K696*'fnd base rates'!G$114)\n+($M696*'fnd base rates'!G$116)\n+($N696*'fnd base rates'!G$117)\n+($O696*'fnd base rates'!G$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,7)))\n*$R696","v":2542.4222373539997},{"$f":"(($D696*'fnd base rates'!H$107)\n+($E696*'fnd base rates'!H$108)\n+($F696*'fnd base rates'!H$109)\n+($G696*'fnd base rates'!H$110)\n+($H696*'fnd base rates'!H$111)\n+($I696*'fnd base rates'!H$112)\n+($J696*'fnd base rates'!H$113)\n+($K696*'fnd base rates'!H$114)\n+($M696*'fnd base rates'!H$116)\n+($N696*'fnd base rates'!H$117)\n+($O696*'fnd base rates'!H$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,8)))","v":4822.37363},{"$f":"(($D696*'fnd base rates'!I$107)\n+($E696*'fnd base rates'!I$108)\n+($F696*'fnd base rates'!I$109)\n+($G696*'fnd base rates'!I$110)\n+($H696*'fnd base rates'!I$111)\n+($I696*'fnd base rates'!I$112)\n+($J696*'fnd base rates'!I$113)\n+($K696*'fnd base rates'!I$114)\n+($M696*'fnd base rates'!I$116)\n+($N696*'fnd base rates'!I$117)\n+($O696*'fnd base rates'!I$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,9)))\n*$R696","v":3447.6478499999998},{"$f":"(($D696*'fnd base rates'!J$107)\n+($E696*'fnd base rates'!J$108)\n+($F696*'fnd base rates'!J$109)\n+($G696*'fnd base rates'!J$110)\n+($H696*'fnd base rates'!J$111)\n+($I696*'fnd base rates'!J$112)\n+($J696*'fnd base rates'!J$113)\n+($K696*'fnd base rates'!J$114)\n+($M696*'fnd base rates'!J$116)\n+($N696*'fnd base rates'!J$117)\n+($O696*'fnd base rates'!J$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,10)))\n*$R696","v":5949.2275400000008},{"$f":"(($D696*'fnd base rates'!K$107)\n+($E696*'fnd base rates'!K$108)\n+($F696*'fnd base rates'!K$109)\n+($G696*'fnd base rates'!K$110)\n+($H696*'fnd base rates'!K$111)\n+($I696*'fnd base rates'!K$112)\n+($J696*'fnd base rates'!K$113)\n+($K696*'fnd base rates'!K$114)\n+($M696*'fnd base rates'!K$116)\n+($N696*'fnd base rates'!K$117)\n+($O696*'fnd base rates'!K$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,11)))\n*$R696","v":10542.112981291999},{"$f":"(($D696*'fnd base rates'!L$107)\n+($E696*'fnd base rates'!L$108)\n+($F696*'fnd base rates'!L$109)\n+($G696*'fnd base rates'!L$110)\n+($H696*'fnd base rates'!L$111)\n+($I696*'fnd base rates'!L$112)\n+($J696*'fnd base rates'!L$113)\n+($K696*'fnd base rates'!L$114)\n+($M696*'fnd base rates'!L$116)\n+($N696*'fnd base rates'!L$117)\n+($O696*'fnd base rates'!L$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,12)))","v":14533.342789},{"$f":"(($D696*'fnd base rates'!M$107)\n+($E696*'fnd base rates'!M$108)\n+($F696*'fnd base rates'!M$109)\n+($G696*'fnd base rates'!M$110)\n+($H696*'fnd base rates'!M$111)\n+($I696*'fnd base rates'!M$112)\n+($J696*'fnd base rates'!M$113)\n+($K696*'fnd base rates'!M$114)\n+($M696*'fnd base rates'!M$116)\n+($N696*'fnd base rates'!M$117)\n+($O696*'fnd base rates'!M$118)\n+($P696*VLOOKUP($S696+12,rate_basefnd,13)))","v":0},124767.915131353,null,487274308,"487","274","308",1,9,124767.915131353,13863,0,13863,null,null,null,null,null,13894,40,13934,-154,13780,83,13863]
[487,487274344,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D697","v":0},{"$f":"'fnd enro'!E697","v":0},{"$f":"'fnd enro'!F697","v":0},{"$f":"'fnd enro'!G697","v":1},{"$f":"'fnd enro'!H697","v":0},{"$f":"'fnd enro'!I697","v":0},{"$f":"'fnd enro'!J697","v":0},{"$f":"'fnd enro'!K697","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L697","v":0},{"$f":"'fnd enro'!M697+'fnd enro'!N697","v":0},{"$f":"'fnd enro'!O697","v":0},{"$f":"'fnd enro'!P697","v":0},{"$f":"'fnd enro'!Q697","v":1},{"$f":"'fnd enro'!S697","v":1},1.0509999999999999,{"$f":"VALUE('fnd enro'!R697)","v":1},null,{"$f":"(($D697*'fnd base rates'!C$107)\n+($E697*'fnd base rates'!C$108)\n+($F697*'fnd base rates'!C$109)\n+($G697*'fnd base rates'!C$110)\n+($H697*'fnd base rates'!C$111)\n+($I697*'fnd base rates'!C$112)\n+($J697*'fnd base rates'!C$113)\n+($K697*'fnd base rates'!C$114)\n+($M697*'fnd base rates'!C$116)\n+($N697*'fnd base rates'!C$117)\n+($O697*'fnd base rates'!C$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,3)))\n*$R697","v":584.64912284900004},{"$f":"(($D697*'fnd base rates'!D$107)\n+($E697*'fnd base rates'!D$108)\n+($F697*'fnd base rates'!D$109)\n+($G697*'fnd base rates'!D$110)\n+($H697*'fnd base rates'!D$111)\n+($I697*'fnd base rates'!D$112)\n+($J697*'fnd base rates'!D$113)\n+($K697*'fnd base rates'!D$114)\n+($M697*'fnd base rates'!D$116)\n+($N697*'fnd base rates'!D$117)\n+($O697*'fnd base rates'!D$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,4)))\n*$R697","v":1017.6833},{"$f":"(($D697*'fnd base rates'!E$107)\n+($E697*'fnd base rates'!E$108)\n+($F697*'fnd base rates'!E$109)\n+($G697*'fnd base rates'!E$110)\n+($H697*'fnd base rates'!E$111)\n+($I697*'fnd base rates'!E$112)\n+($J697*'fnd base rates'!E$113)\n+($K697*'fnd base rates'!E$114)\n+($M697*'fnd base rates'!E$116)\n+($N697*'fnd base rates'!E$117)\n+($O697*'fnd base rates'!E$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,5)))\n*$R697","v":6369.1732168729995},{"$f":"(($D697*'fnd base rates'!F$107)\n+($E697*'fnd base rates'!F$108)\n+($F697*'fnd base rates'!F$109)\n+($G697*'fnd base rates'!F$110)\n+($H697*'fnd base rates'!F$111)\n+($I697*'fnd base rates'!F$112)\n+($J697*'fnd base rates'!F$113)\n+($K697*'fnd base rates'!F$114)\n+($M697*'fnd base rates'!F$116)\n+($N697*'fnd base rates'!F$117)\n+($O697*'fnd base rates'!F$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,6)))\n*$R697","v":1230.908341801},{"$f":"(($D697*'fnd base rates'!G$107)\n+($E697*'fnd base rates'!G$108)\n+($F697*'fnd base rates'!G$109)\n+($G697*'fnd base rates'!G$110)\n+($H697*'fnd base rates'!G$111)\n+($I697*'fnd base rates'!G$112)\n+($J697*'fnd base rates'!G$113)\n+($K697*'fnd base rates'!G$114)\n+($M697*'fnd base rates'!G$116)\n+($N697*'fnd base rates'!G$117)\n+($O697*'fnd base rates'!G$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,7)))\n*$R697","v":277.79338970599997},{"$f":"(($D697*'fnd base rates'!H$107)\n+($E697*'fnd base rates'!H$108)\n+($F697*'fnd base rates'!H$109)\n+($G697*'fnd base rates'!H$110)\n+($H697*'fnd base rates'!H$111)\n+($I697*'fnd base rates'!H$112)\n+($J697*'fnd base rates'!H$113)\n+($K697*'fnd base rates'!H$114)\n+($M697*'fnd base rates'!H$116)\n+($N697*'fnd base rates'!H$117)\n+($O697*'fnd base rates'!H$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,8)))","v":511.54706999999996},{"$f":"(($D697*'fnd base rates'!I$107)\n+($E697*'fnd base rates'!I$108)\n+($F697*'fnd base rates'!I$109)\n+($G697*'fnd base rates'!I$110)\n+($H697*'fnd base rates'!I$111)\n+($I697*'fnd base rates'!I$112)\n+($J697*'fnd base rates'!I$113)\n+($K697*'fnd base rates'!I$114)\n+($M697*'fnd base rates'!I$116)\n+($N697*'fnd base rates'!I$117)\n+($O697*'fnd base rates'!I$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,9)))\n*$R697","v":355.52176999999995},{"$f":"(($D697*'fnd base rates'!J$107)\n+($E697*'fnd base rates'!J$108)\n+($F697*'fnd base rates'!J$109)\n+($G697*'fnd base rates'!J$110)\n+($H697*'fnd base rates'!J$111)\n+($I697*'fnd base rates'!J$112)\n+($J697*'fnd base rates'!J$113)\n+($K697*'fnd base rates'!J$114)\n+($M697*'fnd base rates'!J$116)\n+($N697*'fnd base rates'!J$117)\n+($O697*'fnd base rates'!J$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,10)))\n*$R697","v":682.86622999999997},{"$f":"(($D697*'fnd base rates'!K$107)\n+($E697*'fnd base rates'!K$108)\n+($F697*'fnd base rates'!K$109)\n+($G697*'fnd base rates'!K$110)\n+($H697*'fnd base rates'!K$111)\n+($I697*'fnd base rates'!K$112)\n+($J697*'fnd base rates'!K$113)\n+($K697*'fnd base rates'!K$114)\n+($M697*'fnd base rates'!K$116)\n+($N697*'fnd base rates'!K$117)\n+($O697*'fnd base rates'!K$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,11)))\n*$R697","v":1088.8750845879999},{"$f":"(($D697*'fnd base rates'!L$107)\n+($E697*'fnd base rates'!L$108)\n+($F697*'fnd base rates'!L$109)\n+($G697*'fnd base rates'!L$110)\n+($H697*'fnd base rates'!L$111)\n+($I697*'fnd base rates'!L$112)\n+($J697*'fnd base rates'!L$113)\n+($K697*'fnd base rates'!L$114)\n+($M697*'fnd base rates'!L$116)\n+($N697*'fnd base rates'!L$117)\n+($O697*'fnd base rates'!L$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,12)))","v":1578.901421},{"$f":"(($D697*'fnd base rates'!M$107)\n+($E697*'fnd base rates'!M$108)\n+($F697*'fnd base rates'!M$109)\n+($G697*'fnd base rates'!M$110)\n+($H697*'fnd base rates'!M$111)\n+($I697*'fnd base rates'!M$112)\n+($J697*'fnd base rates'!M$113)\n+($K697*'fnd base rates'!M$114)\n+($M697*'fnd base rates'!M$116)\n+($N697*'fnd base rates'!M$117)\n+($O697*'fnd base rates'!M$118)\n+($P697*VLOOKUP($S697+12,rate_basefnd,13)))","v":0},13697.918946816999,null,487274344,"487","274","344",1,1,13697.918946816999,13698,0,13698,null,null,null,null,null,13833,-2,13831,-133,13698,0,13698]
[487,487274346,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D698","v":0},{"$f":"'fnd enro'!E698","v":0},{"$f":"'fnd enro'!F698","v":1},{"$f":"'fnd enro'!G698","v":0},{"$f":"'fnd enro'!H698","v":0},{"$f":"'fnd enro'!I698","v":0},{"$f":"'fnd enro'!J698","v":0},{"$f":"'fnd enro'!K698","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L698","v":0},{"$f":"'fnd enro'!M698+'fnd enro'!N698","v":1},{"$f":"'fnd enro'!O698","v":0},{"$f":"'fnd enro'!P698","v":0},{"$f":"'fnd enro'!Q698","v":0},{"$f":"'fnd enro'!S698","v":1},1.0509999999999999,{"$f":"VALUE('fnd enro'!R698)","v":7},null,{"$f":"(($D698*'fnd base rates'!C$107)\n+($E698*'fnd base rates'!C$108)\n+($F698*'fnd base rates'!C$109)\n+($G698*'fnd base rates'!C$110)\n+($H698*'fnd base rates'!C$111)\n+($I698*'fnd base rates'!C$112)\n+($J698*'fnd base rates'!C$113)\n+($K698*'fnd base rates'!C$114)\n+($M698*'fnd base rates'!C$116)\n+($N698*'fnd base rates'!C$117)\n+($O698*'fnd base rates'!C$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,3)))\n*$R698","v":626.62606284899994},{"$f":"(($D698*'fnd base rates'!D$107)\n+($E698*'fnd base rates'!D$108)\n+($F698*'fnd base rates'!D$109)\n+($G698*'fnd base rates'!D$110)\n+($H698*'fnd base rates'!D$111)\n+($I698*'fnd base rates'!D$112)\n+($J698*'fnd base rates'!D$113)\n+($K698*'fnd base rates'!D$114)\n+($M698*'fnd base rates'!D$116)\n+($N698*'fnd base rates'!D$117)\n+($O698*'fnd base rates'!D$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,4)))\n*$R698","v":927.85433},{"$f":"(($D698*'fnd base rates'!E$107)\n+($E698*'fnd base rates'!E$108)\n+($F698*'fnd base rates'!E$109)\n+($G698*'fnd base rates'!E$110)\n+($H698*'fnd base rates'!E$111)\n+($I698*'fnd base rates'!E$112)\n+($J698*'fnd base rates'!E$113)\n+($K698*'fnd base rates'!E$114)\n+($M698*'fnd base rates'!E$116)\n+($N698*'fnd base rates'!E$117)\n+($O698*'fnd base rates'!E$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,5)))\n*$R698","v":5025.3015568729988},{"$f":"(($D698*'fnd base rates'!F$107)\n+($E698*'fnd base rates'!F$108)\n+($F698*'fnd base rates'!F$109)\n+($G698*'fnd base rates'!F$110)\n+($H698*'fnd base rates'!F$111)\n+($I698*'fnd base rates'!F$112)\n+($J698*'fnd base rates'!F$113)\n+($K698*'fnd base rates'!F$114)\n+($M698*'fnd base rates'!F$116)\n+($N698*'fnd base rates'!F$117)\n+($O698*'fnd base rates'!F$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,6)))\n*$R698","v":1399.9932218009999},{"$f":"(($D698*'fnd base rates'!G$107)\n+($E698*'fnd base rates'!G$108)\n+($F698*'fnd base rates'!G$109)\n+($G698*'fnd base rates'!G$110)\n+($H698*'fnd base rates'!G$111)\n+($I698*'fnd base rates'!G$112)\n+($J698*'fnd base rates'!G$113)\n+($K698*'fnd base rates'!G$114)\n+($M698*'fnd base rates'!G$116)\n+($N698*'fnd base rates'!G$117)\n+($O698*'fnd base rates'!G$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,7)))\n*$R698","v":203.45615970599999},{"$f":"(($D698*'fnd base rates'!H$107)\n+($E698*'fnd base rates'!H$108)\n+($F698*'fnd base rates'!H$109)\n+($G698*'fnd base rates'!H$110)\n+($H698*'fnd base rates'!H$111)\n+($I698*'fnd base rates'!H$112)\n+($J698*'fnd base rates'!H$113)\n+($K698*'fnd base rates'!H$114)\n+($M698*'fnd base rates'!H$116)\n+($N698*'fnd base rates'!H$117)\n+($O698*'fnd base rates'!H$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,8)))","v":608.55706999999995},{"$f":"(($D698*'fnd base rates'!I$107)\n+($E698*'fnd base rates'!I$108)\n+($F698*'fnd base rates'!I$109)\n+($G698*'fnd base rates'!I$110)\n+($H698*'fnd base rates'!I$111)\n+($I698*'fnd base rates'!I$112)\n+($J698*'fnd base rates'!I$113)\n+($K698*'fnd base rates'!I$114)\n+($M698*'fnd base rates'!I$116)\n+($N698*'fnd base rates'!I$117)\n+($O698*'fnd base rates'!I$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,9)))\n*$R698","v":325.64183999999995},{"$f":"(($D698*'fnd base rates'!J$107)\n+($E698*'fnd base rates'!J$108)\n+($F698*'fnd base rates'!J$109)\n+($G698*'fnd base rates'!J$110)\n+($H698*'fnd base rates'!J$111)\n+($I698*'fnd base rates'!J$112)\n+($J698*'fnd base rates'!J$113)\n+($K698*'fnd base rates'!J$114)\n+($M698*'fnd base rates'!J$116)\n+($N698*'fnd base rates'!J$117)\n+($O698*'fnd base rates'!J$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,10)))\n*$R698","v":124.89032999999999},{"$f":"(($D698*'fnd base rates'!K$107)\n+($E698*'fnd base rates'!K$108)\n+($F698*'fnd base rates'!K$109)\n+($G698*'fnd base rates'!K$110)\n+($H698*'fnd base rates'!K$111)\n+($I698*'fnd base rates'!K$112)\n+($J698*'fnd base rates'!K$113)\n+($K698*'fnd base rates'!K$114)\n+($M698*'fnd base rates'!K$116)\n+($N698*'fnd base rates'!K$117)\n+($O698*'fnd base rates'!K$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,11)))\n*$R698","v":1378.7198645879998},{"$f":"(($D698*'fnd base rates'!L$107)\n+($E698*'fnd base rates'!L$108)\n+($F698*'fnd base rates'!L$109)\n+($G698*'fnd base rates'!L$110)\n+($H698*'fnd base rates'!L$111)\n+($I698*'fnd base rates'!L$112)\n+($J698*'fnd base rates'!L$113)\n+($K698*'fnd base rates'!L$114)\n+($M698*'fnd base rates'!L$116)\n+($N698*'fnd base rates'!L$117)\n+($O698*'fnd base rates'!L$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,12)))","v":1442.661421},{"$f":"(($D698*'fnd base rates'!M$107)\n+($E698*'fnd base rates'!M$108)\n+($F698*'fnd base rates'!M$109)\n+($G698*'fnd base rates'!M$110)\n+($H698*'fnd base rates'!M$111)\n+($I698*'fnd base rates'!M$112)\n+($J698*'fnd base rates'!M$113)\n+($K698*'fnd base rates'!M$114)\n+($M698*'fnd base rates'!M$116)\n+($N698*'fnd base rates'!M$117)\n+($O698*'fnd base rates'!M$118)\n+($P698*VLOOKUP($S698+12,rate_basefnd,13)))","v":0},12063.701856817001,null,487274346,"487","274","346",1,1,12063.701856817001,12064,0,12064,null,null,null,null,null,12195,0,12195,-131,12064,0,12064]
[487,487274347,"PROSPECT HILL ACADEMY",{"$f":"'fnd enro'!D699","v":0},{"$f":"'fnd enro'!E699","v":0},{"$f":"'fnd enro'!F699","v":3},{"$f":"'fnd enro'!G699","v":3},{"$f":"'fnd enro'!H699","v":2},{"$f":"'fnd enro'!I699","v":0},{"$f":"'fnd enro'!J699","v":0},{"$f":"'fnd enro'!K699","v":0.30320000000000003},{"$f":"'fnd enro'!L699","v":0},{"$f":"'fnd enro'!M699+'fnd enro'!N699","v":1},{"$f":"'fnd enro'!O699","v":0},{"$f":"'fnd enro'!P699","v":0},{"$f":"'fnd enro'!Q699","v":2},{"$f":"'fnd enro'!S699","v":8},1.0509999999999999,{"$f":"VALUE('fnd enro'!R699)","v":7},null,{"$f":"(($D699*'fnd base rates'!C$107)\n+($E699*'fnd base rates'!C$108)\n+($F699*'fnd base rates'!C$109)\n+($G699*'fnd base rates'!C$110)\n+($H699*'fnd base rates'!C$111)\n+($I699*'fnd base rates'!C$112)\n+($J699*'fnd base rates'!C$113)\n+($K699*'fnd base rates'!C$114)\n+($M699*'fnd base rates'!C$116)\n+($N699*'fnd base rates'!C$117)\n+($O699*'fnd base rates'!C$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,3)))\n*$R699","v":4461.538292792},{"$f":"(($D699*'fnd base rates'!D$107)\n+($E699*'fnd base rates'!D$108)\n+($F699*'fnd base rates'!D$109)\n+($G699*'fnd base rates'!D$110)\n+($H699*'fnd base rates'!D$111)\n+($I699*'fnd base rates'!D$112)\n+($J699*'fnd base rates'!D$113)\n+($K699*'fnd base rates'!D$114)\n+($M699*'fnd base rates'!D$116)\n+($N699*'fnd base rates'!D$117)\n+($O699*'fnd base rates'!D$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,4)))\n*$R699","v":6830.8063400000001},{"$f":"(($D699*'fnd base rates'!E$107)\n+($E699*'fnd base rates'!E$108)\n+($F699*'fnd base rates'!E$109)\n+($G699*'fnd base rates'!E$110)\n+($H699*'fnd base rates'!E$111)\n+($I699*'fnd base rates'!E$112)\n+($J699*'fnd base rates'!E$113)\n+($K699*'fnd base rates'!E$114)\n+($M699*'fnd base rates'!E$116)\n+($N699*'fnd base rates'!E$117)\n+($O699*'fnd base rates'!E$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,5)))\n*$R699","v":36857.562914983995},{"$f":"(($D699*'fnd base rates'!F$107)\n+($E699*'fnd base rates'!F$108)\n+($F699*'fnd base rates'!F$109)\n+($G699*'fnd base rates'!F$110)\n+($H699*'fnd base rates'!F$111)\n+($I699*'fnd base rates'!F$112)\n+($J699*'fnd base rates'!F$113)\n+($K699*'fnd base rates'!F$114)\n+($M699*'fnd base rates'!F$116)\n+($N699*'fnd base rates'!F$117)\n+($O699*'fnd base rates'!F$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,6)))\n*$R699","v":9516.369894407997},{"$f":"(($D699*'fnd base rates'!G$107)\n+($E699*'fnd base rates'!G$108)\n+($F699*'fnd base rates'!G$109)\n+($G699*'fnd base rates'!G$110)\n+($H699*'fnd base rates'!G$111)\n+($I699*'fnd base rates'!G$112)\n+($J699*'fnd base rates'!G$113)\n+($K699*'fnd base rates'!G$114)\n+($M699*'fnd base rates'!G$116)\n+($N699*'fnd base rates'!G$117)\n+($O699*'fnd base rates'!G$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,7)))\n*$R699","v":1592.9452576479998},{"$f":"(($D699*'fnd base rates'!H$107)\n+($E699*'fnd base rates'!H$108)\n+($F699*'fnd base rates'!H$109)\n+($G699*'fnd base rates'!H$110)\n+($H699*'fnd base rates'!H$111)\n+($I699*'fnd base rates'!H$112)\n+($J699*'fnd base rates'!H$113)\n+($K699*'fnd base rates'!H$114)\n+($M699*'fnd base rates'!H$116)\n+($N699*'fnd base rates'!H$117)\n+($O699*'fnd base rates'!H$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,8)))","v":4105.01656},{"$f":"(($D699*'fnd base rates'!I$107)\n+($E699*'fnd base rates'!I$108)\n+($F699*'fnd base rates'!I$109)\n+($G699*'fnd base rates'!I$110)\n+($H699*'fnd base rates'!I$111)\n+($I699*'fnd base rates'!I$112)\n+($J699*'fnd base rates'!I$113)\n+($K699*'fnd base rates'!I$114)\n+($M699*'fnd base rates'!I$116)\n+($N699*'fnd base rates'!I$117)\n+($O699*'fnd base rates'!I$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,9)))\n*$R699","v":2499.3515699999994},{"$f":"(($D699*'fnd base rates'!J$107)\n+($E699*'fnd base rates'!J$108)\n+($F699*'fnd base rates'!J$109)\n+($G699*'fnd base rates'!J$110)\n+($H699*'fnd base rates'!J$111)\n+($I699*'fnd base rates'!J$112)\n+($J699*'fnd base rates'!J$113)\n+($K699*'fnd base rates'!J$114)\n+($M699*'fnd base rates'!J$116)\n+($N699*'fnd base rates'!J$117)\n+($O699*'fnd base rates'!J$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,10)))\n*$R699","v":2488.1794399999999},{"$f":"(($D699*'fnd base rates'!K$107)\n+($E699*'fnd base rates'!K$108)\n+($F699*'fnd base rates'!K$109)\n+($G699*'fnd base rates'!K$110)\n+($H699*'fnd base rates'!K$111)\n+($I699*'fnd base rates'!K$112)\n+($J699*'fnd base rates'!K$113)\n+($K699*'fnd base rates'!K$114)\n+($M699*'fnd base rates'!K$116)\n+($N699*'fnd base rates'!K$117)\n+($O699*'fnd base rates'!K$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,11)))\n*$R699","v":9163.3931167040028},{"$f":"(($D699*'fnd base rates'!L$107)\n+($E699*'fnd base rates'!L$108)\n+($F699*'fnd base rates'!L$109)\n+($G699*'fnd base rates'!L$110)\n+($H699*'fnd base rates'!L$111)\n+($I699*'fnd base rates'!L$112)\n+($J699*'fnd base rates'!L$113)\n+($K699*'fnd base rates'!L$114)\n+($M699*'fnd base rates'!L$116)\n+($N699*'fnd base rates'!L$117)\n+($O699*'fnd base rates'!L$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,12)))","v":10723.981368000001},{"$f":"(($D699*'fnd base rates'!M$107)\n+($E699*'fnd base rates'!M$108)\n+($F699*'fnd base rates'!M$109)\n+($G699*'fnd base rates'!M$110)\n+($H699*'fnd base rates'!M$111)\n+($I699*'fnd base rates'!M$112)\n+($J699*'fnd base rates'!M$113)\n+($K699*'fnd base rates'!M$114)\n+($M699*'fnd base rates'!M$116)\n+($N699*'fnd base rates'!M$117)\n+($O699*'fnd base rates'!M$118)\n+($P699*VLOOKUP($S699+12,rate_basefnd,13)))","v":0},88239.144754535984,null,487274347,"487","274","347",1,8,88239.144754535984,11030,0,11030,null,null,null,null,null,13341,17,13358,-2328,11030,0,11030]
[488,488219001,"SOUTH SHORE",{"$f":"'fnd enro'!D700","v":0},{"$f":"'fnd enro'!E700","v":0},{"$f":"'fnd enro'!F700","v":1},{"$f":"'fnd enro'!G700","v":10},{"$f":"'fnd enro'!H700","v":5},{"$f":"'fnd enro'!I700","v":8},{"$f":"'fnd enro'!J700","v":0},{"$f":"'fnd enro'!K700","v":0.90959999999999996},{"$f":"'fnd enro'!L700","v":0},{"$f":"'fnd enro'!M700+'fnd enro'!N700","v":3},{"$f":"'fnd enro'!O700","v":0},{"$f":"'fnd enro'!P700","v":0},{"$f":"'fnd enro'!Q700","v":3},{"$f":"'fnd enro'!S700","v":24},1.054,{"$f":"VALUE('fnd enro'!R700)","v":6},null,{"$f":"(($D700*'fnd base rates'!C$107)\n+($E700*'fnd base rates'!C$108)\n+($F700*'fnd base rates'!C$109)\n+($G700*'fnd base rates'!C$110)\n+($H700*'fnd base rates'!C$111)\n+($I700*'fnd base rates'!C$112)\n+($J700*'fnd base rates'!C$113)\n+($K700*'fnd base rates'!C$114)\n+($M700*'fnd base rates'!C$116)\n+($N700*'fnd base rates'!C$117)\n+($O700*'fnd base rates'!C$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,3)))\n*$R700","v":13230.633889104},{"$f":"(($D700*'fnd base rates'!D$107)\n+($E700*'fnd base rates'!D$108)\n+($F700*'fnd base rates'!D$109)\n+($G700*'fnd base rates'!D$110)\n+($H700*'fnd base rates'!D$111)\n+($I700*'fnd base rates'!D$112)\n+($J700*'fnd base rates'!D$113)\n+($K700*'fnd base rates'!D$114)\n+($M700*'fnd base rates'!D$116)\n+($N700*'fnd base rates'!D$117)\n+($O700*'fnd base rates'!D$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,4)))\n*$R700","v":19640.320320000003},{"$f":"(($D700*'fnd base rates'!E$107)\n+($E700*'fnd base rates'!E$108)\n+($F700*'fnd base rates'!E$109)\n+($G700*'fnd base rates'!E$110)\n+($H700*'fnd base rates'!E$111)\n+($I700*'fnd base rates'!E$112)\n+($J700*'fnd base rates'!E$113)\n+($K700*'fnd base rates'!E$114)\n+($M700*'fnd base rates'!E$116)\n+($N700*'fnd base rates'!E$117)\n+($O700*'fnd base rates'!E$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,5)))\n*$R700","v":110627.16054100802},{"$f":"(($D700*'fnd base rates'!F$107)\n+($E700*'fnd base rates'!F$108)\n+($F700*'fnd base rates'!F$109)\n+($G700*'fnd base rates'!F$110)\n+($H700*'fnd base rates'!F$111)\n+($I700*'fnd base rates'!F$112)\n+($J700*'fnd base rates'!F$113)\n+($K700*'fnd base rates'!F$114)\n+($M700*'fnd base rates'!F$116)\n+($N700*'fnd base rates'!F$117)\n+($O700*'fnd base rates'!F$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,6)))\n*$R700","v":26012.486037295999},{"$f":"(($D700*'fnd base rates'!G$107)\n+($E700*'fnd base rates'!G$108)\n+($F700*'fnd base rates'!G$109)\n+($G700*'fnd base rates'!G$110)\n+($H700*'fnd base rates'!G$111)\n+($I700*'fnd base rates'!G$112)\n+($J700*'fnd base rates'!G$113)\n+($K700*'fnd base rates'!G$114)\n+($M700*'fnd base rates'!G$116)\n+($N700*'fnd base rates'!G$117)\n+($O700*'fnd base rates'!G$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,7)))\n*$R700","v":4406.2699181759999},{"$f":"(($D700*'fnd base rates'!H$107)\n+($E700*'fnd base rates'!H$108)\n+($F700*'fnd base rates'!H$109)\n+($G700*'fnd base rates'!H$110)\n+($H700*'fnd base rates'!H$111)\n+($I700*'fnd base rates'!H$112)\n+($J700*'fnd base rates'!H$113)\n+($K700*'fnd base rates'!H$114)\n+($M700*'fnd base rates'!H$116)\n+($N700*'fnd base rates'!H$117)\n+($O700*'fnd base rates'!H$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,8)))","v":14552.189679999999},{"$f":"(($D700*'fnd base rates'!I$107)\n+($E700*'fnd base rates'!I$108)\n+($F700*'fnd base rates'!I$109)\n+($G700*'fnd base rates'!I$110)\n+($H700*'fnd base rates'!I$111)\n+($I700*'fnd base rates'!I$112)\n+($J700*'fnd base rates'!I$113)\n+($K700*'fnd base rates'!I$114)\n+($M700*'fnd base rates'!I$116)\n+($N700*'fnd base rates'!I$117)\n+($O700*'fnd base rates'!I$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,9)))\n*$R700","v":8433.3280400000003},{"$f":"(($D700*'fnd base rates'!J$107)\n+($E700*'fnd base rates'!J$108)\n+($F700*'fnd base rates'!J$109)\n+($G700*'fnd base rates'!J$110)\n+($H700*'fnd base rates'!J$111)\n+($I700*'fnd base rates'!J$112)\n+($J700*'fnd base rates'!J$113)\n+($K700*'fnd base rates'!J$114)\n+($M700*'fnd base rates'!J$116)\n+($N700*'fnd base rates'!J$117)\n+($O700*'fnd base rates'!J$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,10)))\n*$R700","v":9276.5280400000011},{"$f":"(($D700*'fnd base rates'!K$107)\n+($E700*'fnd base rates'!K$108)\n+($F700*'fnd base rates'!K$109)\n+($G700*'fnd base rates'!K$110)\n+($H700*'fnd base rates'!K$111)\n+($I700*'fnd base rates'!K$112)\n+($J700*'fnd base rates'!K$113)\n+($K700*'fnd base rates'!K$114)\n+($M700*'fnd base rates'!K$116)\n+($N700*'fnd base rates'!K$117)\n+($O700*'fnd base rates'!K$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,11)))\n*$R700","v":27883.783447648002},{"$f":"(($D700*'fnd base rates'!L$107)\n+($E700*'fnd base rates'!L$108)\n+($F700*'fnd base rates'!L$109)\n+($G700*'fnd base rates'!L$110)\n+($H700*'fnd base rates'!L$111)\n+($I700*'fnd base rates'!L$112)\n+($J700*'fnd base rates'!L$113)\n+($K700*'fnd base rates'!L$114)\n+($M700*'fnd base rates'!L$116)\n+($N700*'fnd base rates'!L$117)\n+($O700*'fnd base rates'!L$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,12)))","v":30197.664103999999},{"$f":"(($D700*'fnd base rates'!M$107)\n+($E700*'fnd base rates'!M$108)\n+($F700*'fnd base rates'!M$109)\n+($G700*'fnd base rates'!M$110)\n+($H700*'fnd base rates'!M$111)\n+($I700*'fnd base rates'!M$112)\n+($J700*'fnd base rates'!M$113)\n+($K700*'fnd base rates'!M$114)\n+($M700*'fnd base rates'!M$116)\n+($N700*'fnd base rates'!M$117)\n+($O700*'fnd base rates'!M$118)\n+($P700*VLOOKUP($S700+12,rate_basefnd,13)))","v":0},264260.36401723203,null,488219001,"488","219","001",1,24,264260.36401723203,11011,0,11011,null,null,null,null,null,11590,4,11594,-583,11011,0,11011]
[488,488219016,"SOUTH SHORE",{"$f":"'fnd enro'!D701","v":0},{"$f":"'fnd enro'!E701","v":0},{"$f":"'fnd enro'!F701","v":0},{"$f":"'fnd enro'!G701","v":0},{"$f":"'fnd enro'!H701","v":1},{"$f":"'fnd enro'!I701","v":1},{"$f":"'fnd enro'!J701","v":0},{"$f":"'fnd enro'!K701","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L701","v":0},{"$f":"'fnd enro'!M701+'fnd enro'!N701","v":0},{"$f":"'fnd enro'!O701","v":0},{"$f":"'fnd enro'!P701","v":0},{"$f":"'fnd enro'!Q701","v":2},{"$f":"'fnd enro'!S701","v":2},1.054,{"$f":"VALUE('fnd enro'!R701)","v":7},null,{"$f":"(($D701*'fnd base rates'!C$107)\n+($E701*'fnd base rates'!C$108)\n+($F701*'fnd base rates'!C$109)\n+($G701*'fnd base rates'!C$110)\n+($H701*'fnd base rates'!C$111)\n+($I701*'fnd base rates'!C$112)\n+($J701*'fnd base rates'!C$113)\n+($K701*'fnd base rates'!C$114)\n+($M701*'fnd base rates'!C$116)\n+($N701*'fnd base rates'!C$117)\n+($O701*'fnd base rates'!C$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,3)))\n*$R701","v":1188.2561990920001},{"$f":"(($D701*'fnd base rates'!D$107)\n+($E701*'fnd base rates'!D$108)\n+($F701*'fnd base rates'!D$109)\n+($G701*'fnd base rates'!D$110)\n+($H701*'fnd base rates'!D$111)\n+($I701*'fnd base rates'!D$112)\n+($J701*'fnd base rates'!D$113)\n+($K701*'fnd base rates'!D$114)\n+($M701*'fnd base rates'!D$116)\n+($N701*'fnd base rates'!D$117)\n+($O701*'fnd base rates'!D$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,4)))\n*$R701","v":2115.1250400000004},{"$f":"(($D701*'fnd base rates'!E$107)\n+($E701*'fnd base rates'!E$108)\n+($F701*'fnd base rates'!E$109)\n+($G701*'fnd base rates'!E$110)\n+($H701*'fnd base rates'!E$111)\n+($I701*'fnd base rates'!E$112)\n+($J701*'fnd base rates'!E$113)\n+($K701*'fnd base rates'!E$114)\n+($M701*'fnd base rates'!E$116)\n+($N701*'fnd base rates'!E$117)\n+($O701*'fnd base rates'!E$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,5)))\n*$R701","v":14104.328080084},{"$f":"(($D701*'fnd base rates'!F$107)\n+($E701*'fnd base rates'!F$108)\n+($F701*'fnd base rates'!F$109)\n+($G701*'fnd base rates'!F$110)\n+($H701*'fnd base rates'!F$111)\n+($I701*'fnd base rates'!F$112)\n+($J701*'fnd base rates'!F$113)\n+($K701*'fnd base rates'!F$114)\n+($M701*'fnd base rates'!F$116)\n+($N701*'fnd base rates'!F$117)\n+($O701*'fnd base rates'!F$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,6)))\n*$R701","v":1859.536893108},{"$f":"(($D701*'fnd base rates'!G$107)\n+($E701*'fnd base rates'!G$108)\n+($F701*'fnd base rates'!G$109)\n+($G701*'fnd base rates'!G$110)\n+($H701*'fnd base rates'!G$111)\n+($I701*'fnd base rates'!G$112)\n+($J701*'fnd base rates'!G$113)\n+($K701*'fnd base rates'!G$114)\n+($M701*'fnd base rates'!G$116)\n+($N701*'fnd base rates'!G$117)\n+($O701*'fnd base rates'!G$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,7)))\n*$R701","v":610.87395984800003},{"$f":"(($D701*'fnd base rates'!H$107)\n+($E701*'fnd base rates'!H$108)\n+($F701*'fnd base rates'!H$109)\n+($G701*'fnd base rates'!H$110)\n+($H701*'fnd base rates'!H$111)\n+($I701*'fnd base rates'!H$112)\n+($J701*'fnd base rates'!H$113)\n+($K701*'fnd base rates'!H$114)\n+($M701*'fnd base rates'!H$116)\n+($N701*'fnd base rates'!H$117)\n+($O701*'fnd base rates'!H$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,8)))","v":1315.6541399999999},{"$f":"(($D701*'fnd base rates'!I$107)\n+($E701*'fnd base rates'!I$108)\n+($F701*'fnd base rates'!I$109)\n+($G701*'fnd base rates'!I$110)\n+($H701*'fnd base rates'!I$111)\n+($I701*'fnd base rates'!I$112)\n+($J701*'fnd base rates'!I$113)\n+($K701*'fnd base rates'!I$114)\n+($M701*'fnd base rates'!I$116)\n+($N701*'fnd base rates'!I$117)\n+($O701*'fnd base rates'!I$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,9)))\n*$R701","v":996.10378000000003},{"$f":"(($D701*'fnd base rates'!J$107)\n+($E701*'fnd base rates'!J$108)\n+($F701*'fnd base rates'!J$109)\n+($G701*'fnd base rates'!J$110)\n+($H701*'fnd base rates'!J$111)\n+($I701*'fnd base rates'!J$112)\n+($J701*'fnd base rates'!J$113)\n+($K701*'fnd base rates'!J$114)\n+($M701*'fnd base rates'!J$116)\n+($N701*'fnd base rates'!J$117)\n+($O701*'fnd base rates'!J$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,10)))\n*$R701","v":2036.7074400000001},{"$f":"(($D701*'fnd base rates'!K$107)\n+($E701*'fnd base rates'!K$108)\n+($F701*'fnd base rates'!K$109)\n+($G701*'fnd base rates'!K$110)\n+($H701*'fnd base rates'!K$111)\n+($I701*'fnd base rates'!K$112)\n+($J701*'fnd base rates'!K$113)\n+($K701*'fnd base rates'!K$114)\n+($M701*'fnd base rates'!K$116)\n+($N701*'fnd base rates'!K$117)\n+($O701*'fnd base rates'!K$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,11)))\n*$R701","v":2315.0523723040001},{"$f":"(($D701*'fnd base rates'!L$107)\n+($E701*'fnd base rates'!L$108)\n+($F701*'fnd base rates'!L$109)\n+($G701*'fnd base rates'!L$110)\n+($H701*'fnd base rates'!L$111)\n+($I701*'fnd base rates'!L$112)\n+($J701*'fnd base rates'!L$113)\n+($K701*'fnd base rates'!L$114)\n+($M701*'fnd base rates'!L$116)\n+($N701*'fnd base rates'!L$117)\n+($O701*'fnd base rates'!L$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,12)))","v":3227.882842},{"$f":"(($D701*'fnd base rates'!M$107)\n+($E701*'fnd base rates'!M$108)\n+($F701*'fnd base rates'!M$109)\n+($G701*'fnd base rates'!M$110)\n+($H701*'fnd base rates'!M$111)\n+($I701*'fnd base rates'!M$112)\n+($J701*'fnd base rates'!M$113)\n+($K701*'fnd base rates'!M$114)\n+($M701*'fnd base rates'!M$116)\n+($N701*'fnd base rates'!M$117)\n+($O701*'fnd base rates'!M$118)\n+($P701*VLOOKUP($S701+12,rate_basefnd,13)))","v":0},29769.520746435996,null,488219016,"488","219","016",1,2,29769.520746435996,14885,0,14885,null,null,null,null,null,14979,37,15016,-131,14885,0,14885]
[488,488219018,"SOUTH SHORE",{"$f":"'fnd enro'!D702","v":0},{"$f":"'fnd enro'!E702","v":0},{"$f":"'fnd enro'!F702","v":1},{"$f":"'fnd enro'!G702","v":2},{"$f":"'fnd enro'!H702","v":0},{"$f":"'fnd enro'!I702","v":0},{"$f":"'fnd enro'!J702","v":0},{"$f":"'fnd enro'!K702","v":0.1137},{"$f":"'fnd enro'!L702","v":0},{"$f":"'fnd enro'!M702+'fnd enro'!N702","v":2},{"$f":"'fnd enro'!O702","v":0},{"$f":"'fnd enro'!P702","v":0},{"$f":"'fnd enro'!Q702","v":3},{"$f":"'fnd enro'!S702","v":3},1.054,{"$f":"VALUE('fnd enro'!R702)","v":8},null,{"$f":"(($D702*'fnd base rates'!C$107)\n+($E702*'fnd base rates'!C$108)\n+($F702*'fnd base rates'!C$109)\n+($G702*'fnd base rates'!C$110)\n+($H702*'fnd base rates'!C$111)\n+($I702*'fnd base rates'!C$112)\n+($J702*'fnd base rates'!C$113)\n+($K702*'fnd base rates'!C$114)\n+($M702*'fnd base rates'!C$116)\n+($N702*'fnd base rates'!C$117)\n+($O702*'fnd base rates'!C$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,3)))\n*$R702","v":1980.5362986380001},{"$f":"(($D702*'fnd base rates'!D$107)\n+($E702*'fnd base rates'!D$108)\n+($F702*'fnd base rates'!D$109)\n+($G702*'fnd base rates'!D$110)\n+($H702*'fnd base rates'!D$111)\n+($I702*'fnd base rates'!D$112)\n+($J702*'fnd base rates'!D$113)\n+($K702*'fnd base rates'!D$114)\n+($M702*'fnd base rates'!D$116)\n+($N702*'fnd base rates'!D$117)\n+($O702*'fnd base rates'!D$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,4)))\n*$R702","v":3532.5337000000009},{"$f":"(($D702*'fnd base rates'!E$107)\n+($E702*'fnd base rates'!E$108)\n+($F702*'fnd base rates'!E$109)\n+($G702*'fnd base rates'!E$110)\n+($H702*'fnd base rates'!E$111)\n+($I702*'fnd base rates'!E$112)\n+($J702*'fnd base rates'!E$113)\n+($K702*'fnd base rates'!E$114)\n+($M702*'fnd base rates'!E$116)\n+($N702*'fnd base rates'!E$117)\n+($O702*'fnd base rates'!E$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,5)))\n*$R702","v":22821.011080126002},{"$f":"(($D702*'fnd base rates'!F$107)\n+($E702*'fnd base rates'!F$108)\n+($F702*'fnd base rates'!F$109)\n+($G702*'fnd base rates'!F$110)\n+($H702*'fnd base rates'!F$111)\n+($I702*'fnd base rates'!F$112)\n+($J702*'fnd base rates'!F$113)\n+($K702*'fnd base rates'!F$114)\n+($M702*'fnd base rates'!F$116)\n+($N702*'fnd base rates'!F$117)\n+($O702*'fnd base rates'!F$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,6)))\n*$R702","v":4042.4006696620004},{"$f":"(($D702*'fnd base rates'!G$107)\n+($E702*'fnd base rates'!G$108)\n+($F702*'fnd base rates'!G$109)\n+($G702*'fnd base rates'!G$110)\n+($H702*'fnd base rates'!G$111)\n+($I702*'fnd base rates'!G$112)\n+($J702*'fnd base rates'!G$113)\n+($K702*'fnd base rates'!G$114)\n+($M702*'fnd base rates'!G$116)\n+($N702*'fnd base rates'!G$117)\n+($O702*'fnd base rates'!G$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,7)))\n*$R702","v":994.94460977199992},{"$f":"(($D702*'fnd base rates'!H$107)\n+($E702*'fnd base rates'!H$108)\n+($F702*'fnd base rates'!H$109)\n+($G702*'fnd base rates'!H$110)\n+($H702*'fnd base rates'!H$111)\n+($I702*'fnd base rates'!H$112)\n+($J702*'fnd base rates'!H$113)\n+($K702*'fnd base rates'!H$114)\n+($M702*'fnd base rates'!H$116)\n+($N702*'fnd base rates'!H$117)\n+($O702*'fnd base rates'!H$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,8)))","v":1773.5012099999999},{"$f":"(($D702*'fnd base rates'!I$107)\n+($E702*'fnd base rates'!I$108)\n+($F702*'fnd base rates'!I$109)\n+($G702*'fnd base rates'!I$110)\n+($H702*'fnd base rates'!I$111)\n+($I702*'fnd base rates'!I$112)\n+($J702*'fnd base rates'!I$113)\n+($K702*'fnd base rates'!I$114)\n+($M702*'fnd base rates'!I$116)\n+($N702*'fnd base rates'!I$117)\n+($O702*'fnd base rates'!I$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,9)))\n*$R702","v":1266.9712400000001},{"$f":"(($D702*'fnd base rates'!J$107)\n+($E702*'fnd base rates'!J$108)\n+($F702*'fnd base rates'!J$109)\n+($G702*'fnd base rates'!J$110)\n+($H702*'fnd base rates'!J$111)\n+($I702*'fnd base rates'!J$112)\n+($J702*'fnd base rates'!J$113)\n+($K702*'fnd base rates'!J$114)\n+($M702*'fnd base rates'!J$116)\n+($N702*'fnd base rates'!J$117)\n+($O702*'fnd base rates'!J$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,10)))\n*$R702","v":2322.81574},{"$f":"(($D702*'fnd base rates'!K$107)\n+($E702*'fnd base rates'!K$108)\n+($F702*'fnd base rates'!K$109)\n+($G702*'fnd base rates'!K$110)\n+($H702*'fnd base rates'!K$111)\n+($I702*'fnd base rates'!K$112)\n+($J702*'fnd base rates'!K$113)\n+($K702*'fnd base rates'!K$114)\n+($M702*'fnd base rates'!K$116)\n+($N702*'fnd base rates'!K$117)\n+($O702*'fnd base rates'!K$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,11)))\n*$R702","v":3857.2938284560005},{"$f":"(($D702*'fnd base rates'!L$107)\n+($E702*'fnd base rates'!L$108)\n+($F702*'fnd base rates'!L$109)\n+($G702*'fnd base rates'!L$110)\n+($H702*'fnd base rates'!L$111)\n+($I702*'fnd base rates'!L$112)\n+($J702*'fnd base rates'!L$113)\n+($K702*'fnd base rates'!L$114)\n+($M702*'fnd base rates'!L$116)\n+($N702*'fnd base rates'!L$117)\n+($O702*'fnd base rates'!L$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,12)))","v":5439.4642629999998},{"$f":"(($D702*'fnd base rates'!M$107)\n+($E702*'fnd base rates'!M$108)\n+($F702*'fnd base rates'!M$109)\n+($G702*'fnd base rates'!M$110)\n+($H702*'fnd base rates'!M$111)\n+($I702*'fnd base rates'!M$112)\n+($J702*'fnd base rates'!M$113)\n+($K702*'fnd base rates'!M$114)\n+($M702*'fnd base rates'!M$116)\n+($N702*'fnd base rates'!M$117)\n+($O702*'fnd base rates'!M$118)\n+($P702*VLOOKUP($S702+12,rate_basefnd,13)))","v":0},48031.472639654006,null,488219018,"488","219","018",1,3,48031.472639654006,16010,0,16010,null,null,null,null,null,16035,37,16072,-62,16010,0,16010]
[488,488219035,"SOUTH SHORE",{"$f":"'fnd enro'!D703","v":0},{"$f":"'fnd enro'!E703","v":0},{"$f":"'fnd enro'!F703","v":0},{"$f":"'fnd enro'!G703","v":0},{"$f":"'fnd enro'!H703","v":1},{"$f":"'fnd enro'!I703","v":0},{"$f":"'fnd enro'!J703","v":0},{"$f":"'fnd enro'!K703","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L703","v":0},{"$f":"'fnd enro'!M703+'fnd enro'!N703","v":0},{"$f":"'fnd enro'!O703","v":0},{"$f":"'fnd enro'!P703","v":0},{"$f":"'fnd enro'!Q703","v":1},{"$f":"'fnd enro'!S703","v":1},1.054,{"$f":"VALUE('fnd enro'!R703)","v":10},null,{"$f":"(($D703*'fnd base rates'!C$107)\n+($E703*'fnd base rates'!C$108)\n+($F703*'fnd base rates'!C$109)\n+($G703*'fnd base rates'!C$110)\n+($H703*'fnd base rates'!C$111)\n+($I703*'fnd base rates'!C$112)\n+($J703*'fnd base rates'!C$113)\n+($K703*'fnd base rates'!C$114)\n+($M703*'fnd base rates'!C$116)\n+($N703*'fnd base rates'!C$117)\n+($O703*'fnd base rates'!C$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,3)))\n*$R703","v":598.49165954600005},{"$f":"(($D703*'fnd base rates'!D$107)\n+($E703*'fnd base rates'!D$108)\n+($F703*'fnd base rates'!D$109)\n+($G703*'fnd base rates'!D$110)\n+($H703*'fnd base rates'!D$111)\n+($I703*'fnd base rates'!D$112)\n+($J703*'fnd base rates'!D$113)\n+($K703*'fnd base rates'!D$114)\n+($M703*'fnd base rates'!D$116)\n+($N703*'fnd base rates'!D$117)\n+($O703*'fnd base rates'!D$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,4)))\n*$R703","v":1078.25254},{"$f":"(($D703*'fnd base rates'!E$107)\n+($E703*'fnd base rates'!E$108)\n+($F703*'fnd base rates'!E$109)\n+($G703*'fnd base rates'!E$110)\n+($H703*'fnd base rates'!E$111)\n+($I703*'fnd base rates'!E$112)\n+($J703*'fnd base rates'!E$113)\n+($K703*'fnd base rates'!E$114)\n+($M703*'fnd base rates'!E$116)\n+($N703*'fnd base rates'!E$117)\n+($O703*'fnd base rates'!E$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,5)))\n*$R703","v":6531.7093800420007},{"$f":"(($D703*'fnd base rates'!F$107)\n+($E703*'fnd base rates'!F$108)\n+($F703*'fnd base rates'!F$109)\n+($G703*'fnd base rates'!F$110)\n+($H703*'fnd base rates'!F$111)\n+($I703*'fnd base rates'!F$112)\n+($J703*'fnd base rates'!F$113)\n+($K703*'fnd base rates'!F$114)\n+($M703*'fnd base rates'!F$116)\n+($N703*'fnd base rates'!F$117)\n+($O703*'fnd base rates'!F$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,6)))\n*$R703","v":983.71743655399996},{"$f":"(($D703*'fnd base rates'!G$107)\n+($E703*'fnd base rates'!G$108)\n+($F703*'fnd base rates'!G$109)\n+($G703*'fnd base rates'!G$110)\n+($H703*'fnd base rates'!G$111)\n+($I703*'fnd base rates'!G$112)\n+($J703*'fnd base rates'!G$113)\n+($K703*'fnd base rates'!G$114)\n+($M703*'fnd base rates'!G$116)\n+($N703*'fnd base rates'!G$117)\n+($O703*'fnd base rates'!G$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,7)))\n*$R703","v":317.50000992400004},{"$f":"(($D703*'fnd base rates'!H$107)\n+($E703*'fnd base rates'!H$108)\n+($F703*'fnd base rates'!H$109)\n+($G703*'fnd base rates'!H$110)\n+($H703*'fnd base rates'!H$111)\n+($I703*'fnd base rates'!H$112)\n+($J703*'fnd base rates'!H$113)\n+($K703*'fnd base rates'!H$114)\n+($M703*'fnd base rates'!H$116)\n+($N703*'fnd base rates'!H$117)\n+($O703*'fnd base rates'!H$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D703*'fnd base rates'!I$107)\n+($E703*'fnd base rates'!I$108)\n+($F703*'fnd base rates'!I$109)\n+($G703*'fnd base rates'!I$110)\n+($H703*'fnd base rates'!I$111)\n+($I703*'fnd base rates'!I$112)\n+($J703*'fnd base rates'!I$113)\n+($K703*'fnd base rates'!I$114)\n+($M703*'fnd base rates'!I$116)\n+($N703*'fnd base rates'!I$117)\n+($O703*'fnd base rates'!I$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,9)))\n*$R703","v":463.39109999999999},{"$f":"(($D703*'fnd base rates'!J$107)\n+($E703*'fnd base rates'!J$108)\n+($F703*'fnd base rates'!J$109)\n+($G703*'fnd base rates'!J$110)\n+($H703*'fnd base rates'!J$111)\n+($I703*'fnd base rates'!J$112)\n+($J703*'fnd base rates'!J$113)\n+($K703*'fnd base rates'!J$114)\n+($M703*'fnd base rates'!J$116)\n+($N703*'fnd base rates'!J$117)\n+($O703*'fnd base rates'!J$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,10)))\n*$R703","v":899.26225999999997},{"$f":"(($D703*'fnd base rates'!K$107)\n+($E703*'fnd base rates'!K$108)\n+($F703*'fnd base rates'!K$109)\n+($G703*'fnd base rates'!K$110)\n+($H703*'fnd base rates'!K$111)\n+($I703*'fnd base rates'!K$112)\n+($J703*'fnd base rates'!K$113)\n+($K703*'fnd base rates'!K$114)\n+($M703*'fnd base rates'!K$116)\n+($N703*'fnd base rates'!K$117)\n+($O703*'fnd base rates'!K$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,11)))\n*$R703","v":1173.4890161520002},{"$f":"(($D703*'fnd base rates'!L$107)\n+($E703*'fnd base rates'!L$108)\n+($F703*'fnd base rates'!L$109)\n+($G703*'fnd base rates'!L$110)\n+($H703*'fnd base rates'!L$111)\n+($I703*'fnd base rates'!L$112)\n+($J703*'fnd base rates'!L$113)\n+($K703*'fnd base rates'!L$114)\n+($M703*'fnd base rates'!L$116)\n+($N703*'fnd base rates'!L$117)\n+($O703*'fnd base rates'!L$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,12)))","v":1696.931421},{"$f":"(($D703*'fnd base rates'!M$107)\n+($E703*'fnd base rates'!M$108)\n+($F703*'fnd base rates'!M$109)\n+($G703*'fnd base rates'!M$110)\n+($H703*'fnd base rates'!M$111)\n+($I703*'fnd base rates'!M$112)\n+($J703*'fnd base rates'!M$113)\n+($K703*'fnd base rates'!M$114)\n+($M703*'fnd base rates'!M$116)\n+($N703*'fnd base rates'!M$117)\n+($O703*'fnd base rates'!M$118)\n+($P703*VLOOKUP($S703+12,rate_basefnd,13)))","v":0},14258.261893217999,null,488219035,"488","219","035",1,1,14258.261893217999,14258,0,14258,null,null,null,null,null,14387,107,14494,-236,14258,0,14258]
[488,488219040,"SOUTH SHORE",{"$f":"'fnd enro'!D704","v":0},{"$f":"'fnd enro'!E704","v":0},{"$f":"'fnd enro'!F704","v":2},{"$f":"'fnd enro'!G704","v":5},{"$f":"'fnd enro'!H704","v":3},{"$f":"'fnd enro'!I704","v":5},{"$f":"'fnd enro'!J704","v":0},{"$f":"'fnd enro'!K704","v":0.56850000000000001},{"$f":"'fnd enro'!L704","v":0},{"$f":"'fnd enro'!M704+'fnd enro'!N704","v":0},{"$f":"'fnd enro'!O704","v":1},{"$f":"'fnd enro'!P704","v":0},{"$f":"'fnd enro'!Q704","v":10},{"$f":"'fnd enro'!S704","v":15},1.054,{"$f":"VALUE('fnd enro'!R704)","v":4},null,{"$f":"(($D704*'fnd base rates'!C$107)\n+($E704*'fnd base rates'!C$108)\n+($F704*'fnd base rates'!C$109)\n+($G704*'fnd base rates'!C$110)\n+($H704*'fnd base rates'!C$111)\n+($I704*'fnd base rates'!C$112)\n+($J704*'fnd base rates'!C$113)\n+($K704*'fnd base rates'!C$114)\n+($M704*'fnd base rates'!C$116)\n+($N704*'fnd base rates'!C$117)\n+($O704*'fnd base rates'!C$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,3)))\n*$R704","v":8640.3689331900023},{"$f":"(($D704*'fnd base rates'!D$107)\n+($E704*'fnd base rates'!D$108)\n+($F704*'fnd base rates'!D$109)\n+($G704*'fnd base rates'!D$110)\n+($H704*'fnd base rates'!D$111)\n+($I704*'fnd base rates'!D$112)\n+($J704*'fnd base rates'!D$113)\n+($K704*'fnd base rates'!D$114)\n+($M704*'fnd base rates'!D$116)\n+($N704*'fnd base rates'!D$117)\n+($O704*'fnd base rates'!D$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,4)))\n*$R704","v":14273.921480000001},{"$f":"(($D704*'fnd base rates'!E$107)\n+($E704*'fnd base rates'!E$108)\n+($F704*'fnd base rates'!E$109)\n+($G704*'fnd base rates'!E$110)\n+($H704*'fnd base rates'!E$111)\n+($I704*'fnd base rates'!E$112)\n+($J704*'fnd base rates'!E$113)\n+($K704*'fnd base rates'!E$114)\n+($M704*'fnd base rates'!E$116)\n+($N704*'fnd base rates'!E$117)\n+($O704*'fnd base rates'!E$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,5)))\n*$R704","v":89094.004300629997},{"$f":"(($D704*'fnd base rates'!F$107)\n+($E704*'fnd base rates'!F$108)\n+($F704*'fnd base rates'!F$109)\n+($G704*'fnd base rates'!F$110)\n+($H704*'fnd base rates'!F$111)\n+($I704*'fnd base rates'!F$112)\n+($J704*'fnd base rates'!F$113)\n+($K704*'fnd base rates'!F$114)\n+($M704*'fnd base rates'!F$116)\n+($N704*'fnd base rates'!F$117)\n+($O704*'fnd base rates'!F$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,6)))\n*$R704","v":16148.559308310001},{"$f":"(($D704*'fnd base rates'!G$107)\n+($E704*'fnd base rates'!G$108)\n+($F704*'fnd base rates'!G$109)\n+($G704*'fnd base rates'!G$110)\n+($H704*'fnd base rates'!G$111)\n+($I704*'fnd base rates'!G$112)\n+($J704*'fnd base rates'!G$113)\n+($K704*'fnd base rates'!G$114)\n+($M704*'fnd base rates'!G$116)\n+($N704*'fnd base rates'!G$117)\n+($O704*'fnd base rates'!G$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,7)))\n*$R704","v":3725.3746888600003},{"$f":"(($D704*'fnd base rates'!H$107)\n+($E704*'fnd base rates'!H$108)\n+($F704*'fnd base rates'!H$109)\n+($G704*'fnd base rates'!H$110)\n+($H704*'fnd base rates'!H$111)\n+($I704*'fnd base rates'!H$112)\n+($J704*'fnd base rates'!H$113)\n+($K704*'fnd base rates'!H$114)\n+($M704*'fnd base rates'!H$116)\n+($N704*'fnd base rates'!H$117)\n+($O704*'fnd base rates'!H$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,8)))","v":9147.2460499999979},{"$f":"(($D704*'fnd base rates'!I$107)\n+($E704*'fnd base rates'!I$108)\n+($F704*'fnd base rates'!I$109)\n+($G704*'fnd base rates'!I$110)\n+($H704*'fnd base rates'!I$111)\n+($I704*'fnd base rates'!I$112)\n+($J704*'fnd base rates'!I$113)\n+($K704*'fnd base rates'!I$114)\n+($M704*'fnd base rates'!I$116)\n+($N704*'fnd base rates'!I$117)\n+($O704*'fnd base rates'!I$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,9)))\n*$R704","v":6045.6596799999998},{"$f":"(($D704*'fnd base rates'!J$107)\n+($E704*'fnd base rates'!J$108)\n+($F704*'fnd base rates'!J$109)\n+($G704*'fnd base rates'!J$110)\n+($H704*'fnd base rates'!J$111)\n+($I704*'fnd base rates'!J$112)\n+($J704*'fnd base rates'!J$113)\n+($K704*'fnd base rates'!J$114)\n+($M704*'fnd base rates'!J$116)\n+($N704*'fnd base rates'!J$117)\n+($O704*'fnd base rates'!J$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,10)))\n*$R704","v":10090.45846},{"$f":"(($D704*'fnd base rates'!K$107)\n+($E704*'fnd base rates'!K$108)\n+($F704*'fnd base rates'!K$109)\n+($G704*'fnd base rates'!K$110)\n+($H704*'fnd base rates'!K$111)\n+($I704*'fnd base rates'!K$112)\n+($J704*'fnd base rates'!K$113)\n+($K704*'fnd base rates'!K$114)\n+($M704*'fnd base rates'!K$116)\n+($N704*'fnd base rates'!K$117)\n+($O704*'fnd base rates'!K$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,11)))\n*$R704","v":17176.203042279998},{"$f":"(($D704*'fnd base rates'!L$107)\n+($E704*'fnd base rates'!L$108)\n+($F704*'fnd base rates'!L$109)\n+($G704*'fnd base rates'!L$110)\n+($H704*'fnd base rates'!L$111)\n+($I704*'fnd base rates'!L$112)\n+($J704*'fnd base rates'!L$113)\n+($K704*'fnd base rates'!L$114)\n+($M704*'fnd base rates'!L$116)\n+($N704*'fnd base rates'!L$117)\n+($O704*'fnd base rates'!L$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,12)))","v":21864.991314999999},{"$f":"(($D704*'fnd base rates'!M$107)\n+($E704*'fnd base rates'!M$108)\n+($F704*'fnd base rates'!M$109)\n+($G704*'fnd base rates'!M$110)\n+($H704*'fnd base rates'!M$111)\n+($I704*'fnd base rates'!M$112)\n+($J704*'fnd base rates'!M$113)\n+($K704*'fnd base rates'!M$114)\n+($M704*'fnd base rates'!M$116)\n+($N704*'fnd base rates'!M$117)\n+($O704*'fnd base rates'!M$118)\n+($P704*VLOOKUP($S704+12,rate_basefnd,13)))","v":0},196206.78725826996,null,488219040,"488","219","040",1,15,196206.78725826996,13080,0,13080,null,null,null,null,null,13202,10,13212,-132,13080,0,13080]
[488,488219044,"SOUTH SHORE",{"$f":"'fnd enro'!D705","v":0},{"$f":"'fnd enro'!E705","v":0},{"$f":"'fnd enro'!F705","v":6},{"$f":"'fnd enro'!G705","v":28},{"$f":"'fnd enro'!H705","v":41},{"$f":"'fnd enro'!I705","v":33},{"$f":"'fnd enro'!J705","v":0},{"$f":"'fnd enro'!K705","v":4.0932000000000004},{"$f":"'fnd enro'!L705","v":0},{"$f":"'fnd enro'!M705+'fnd enro'!N705","v":19},{"$f":"'fnd enro'!O705","v":10},{"$f":"'fnd enro'!P705","v":8},{"$f":"'fnd enro'!Q705","v":45},{"$f":"'fnd enro'!S705","v":108},1.054,{"$f":"VALUE('fnd enro'!R705)","v":10},null,{"$f":"(($D705*'fnd base rates'!C$107)\n+($E705*'fnd base rates'!C$108)\n+($F705*'fnd base rates'!C$109)\n+($G705*'fnd base rates'!C$110)\n+($H705*'fnd base rates'!C$111)\n+($I705*'fnd base rates'!C$112)\n+($J705*'fnd base rates'!C$113)\n+($K705*'fnd base rates'!C$114)\n+($M705*'fnd base rates'!C$116)\n+($N705*'fnd base rates'!C$117)\n+($O705*'fnd base rates'!C$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,3)))\n*$R705","v":63905.254330967997},{"$f":"(($D705*'fnd base rates'!D$107)\n+($E705*'fnd base rates'!D$108)\n+($F705*'fnd base rates'!D$109)\n+($G705*'fnd base rates'!D$110)\n+($H705*'fnd base rates'!D$111)\n+($I705*'fnd base rates'!D$112)\n+($J705*'fnd base rates'!D$113)\n+($K705*'fnd base rates'!D$114)\n+($M705*'fnd base rates'!D$116)\n+($N705*'fnd base rates'!D$117)\n+($O705*'fnd base rates'!D$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,4)))\n*$R705","v":102563.18008000001},{"$f":"(($D705*'fnd base rates'!E$107)\n+($E705*'fnd base rates'!E$108)\n+($F705*'fnd base rates'!E$109)\n+($G705*'fnd base rates'!E$110)\n+($H705*'fnd base rates'!E$111)\n+($I705*'fnd base rates'!E$112)\n+($J705*'fnd base rates'!E$113)\n+($K705*'fnd base rates'!E$114)\n+($M705*'fnd base rates'!E$116)\n+($N705*'fnd base rates'!E$117)\n+($O705*'fnd base rates'!E$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,5)))\n*$R705","v":614905.65960453614},{"$f":"(($D705*'fnd base rates'!F$107)\n+($E705*'fnd base rates'!F$108)\n+($F705*'fnd base rates'!F$109)\n+($G705*'fnd base rates'!F$110)\n+($H705*'fnd base rates'!F$111)\n+($I705*'fnd base rates'!F$112)\n+($J705*'fnd base rates'!F$113)\n+($K705*'fnd base rates'!F$114)\n+($M705*'fnd base rates'!F$116)\n+($N705*'fnd base rates'!F$117)\n+($O705*'fnd base rates'!F$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,6)))\n*$R705","v":117307.69264783201},{"$f":"(($D705*'fnd base rates'!G$107)\n+($E705*'fnd base rates'!G$108)\n+($F705*'fnd base rates'!G$109)\n+($G705*'fnd base rates'!G$110)\n+($H705*'fnd base rates'!G$111)\n+($I705*'fnd base rates'!G$112)\n+($J705*'fnd base rates'!G$113)\n+($K705*'fnd base rates'!G$114)\n+($M705*'fnd base rates'!G$116)\n+($N705*'fnd base rates'!G$117)\n+($O705*'fnd base rates'!G$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,7)))\n*$R705","v":26021.234051792002},{"$f":"(($D705*'fnd base rates'!H$107)\n+($E705*'fnd base rates'!H$108)\n+($F705*'fnd base rates'!H$109)\n+($G705*'fnd base rates'!H$110)\n+($H705*'fnd base rates'!H$111)\n+($I705*'fnd base rates'!H$112)\n+($J705*'fnd base rates'!H$113)\n+($K705*'fnd base rates'!H$114)\n+($M705*'fnd base rates'!H$116)\n+($N705*'fnd base rates'!H$117)\n+($O705*'fnd base rates'!H$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,8)))","v":67920.983559999993},{"$f":"(($D705*'fnd base rates'!I$107)\n+($E705*'fnd base rates'!I$108)\n+($F705*'fnd base rates'!I$109)\n+($G705*'fnd base rates'!I$110)\n+($H705*'fnd base rates'!I$111)\n+($I705*'fnd base rates'!I$112)\n+($J705*'fnd base rates'!I$113)\n+($K705*'fnd base rates'!I$114)\n+($M705*'fnd base rates'!I$116)\n+($N705*'fnd base rates'!I$117)\n+($O705*'fnd base rates'!I$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,9)))\n*$R705","v":44728.819340000002},{"$f":"(($D705*'fnd base rates'!J$107)\n+($E705*'fnd base rates'!J$108)\n+($F705*'fnd base rates'!J$109)\n+($G705*'fnd base rates'!J$110)\n+($H705*'fnd base rates'!J$111)\n+($I705*'fnd base rates'!J$112)\n+($J705*'fnd base rates'!J$113)\n+($K705*'fnd base rates'!J$114)\n+($M705*'fnd base rates'!J$116)\n+($N705*'fnd base rates'!J$117)\n+($O705*'fnd base rates'!J$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,10)))\n*$R705","v":64028.149580000005},{"$f":"(($D705*'fnd base rates'!K$107)\n+($E705*'fnd base rates'!K$108)\n+($F705*'fnd base rates'!K$109)\n+($G705*'fnd base rates'!K$110)\n+($H705*'fnd base rates'!K$111)\n+($I705*'fnd base rates'!K$112)\n+($J705*'fnd base rates'!K$113)\n+($K705*'fnd base rates'!K$114)\n+($M705*'fnd base rates'!K$116)\n+($N705*'fnd base rates'!K$117)\n+($O705*'fnd base rates'!K$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,11)))\n*$R705","v":133373.75688441601},{"$f":"(($D705*'fnd base rates'!L$107)\n+($E705*'fnd base rates'!L$108)\n+($F705*'fnd base rates'!L$109)\n+($G705*'fnd base rates'!L$110)\n+($H705*'fnd base rates'!L$111)\n+($I705*'fnd base rates'!L$112)\n+($J705*'fnd base rates'!L$113)\n+($K705*'fnd base rates'!L$114)\n+($M705*'fnd base rates'!L$116)\n+($N705*'fnd base rates'!L$117)\n+($O705*'fnd base rates'!L$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,12)))","v":157910.51346800002},{"$f":"(($D705*'fnd base rates'!M$107)\n+($E705*'fnd base rates'!M$108)\n+($F705*'fnd base rates'!M$109)\n+($G705*'fnd base rates'!M$110)\n+($H705*'fnd base rates'!M$111)\n+($I705*'fnd base rates'!M$112)\n+($J705*'fnd base rates'!M$113)\n+($K705*'fnd base rates'!M$114)\n+($M705*'fnd base rates'!M$116)\n+($N705*'fnd base rates'!M$117)\n+($O705*'fnd base rates'!M$118)\n+($P705*VLOOKUP($S705+12,rate_basefnd,13)))","v":0},1392665.2435475443,null,488219044,"488","219","044",1,108,1392665.2435475443,12895,0,12895,null,null,null,null,null,13761,76,13837,-942,12895,0,12895]
[488,488219065,"SOUTH SHORE",{"$f":"'fnd enro'!D706","v":0},{"$f":"'fnd enro'!E706","v":0},{"$f":"'fnd enro'!F706","v":0},{"$f":"'fnd enro'!G706","v":4},{"$f":"'fnd enro'!H706","v":1},{"$f":"'fnd enro'!I706","v":2},{"$f":"'fnd enro'!J706","v":0},{"$f":"'fnd enro'!K706","v":0.26529999999999998},{"$f":"'fnd enro'!L706","v":0},{"$f":"'fnd enro'!M706+'fnd enro'!N706","v":0},{"$f":"'fnd enro'!O706","v":0},{"$f":"'fnd enro'!P706","v":0},{"$f":"'fnd enro'!Q706","v":4},{"$f":"'fnd enro'!S706","v":7},1.054,{"$f":"VALUE('fnd enro'!R706)","v":1},null,{"$f":"(($D706*'fnd base rates'!C$107)\n+($E706*'fnd base rates'!C$108)\n+($F706*'fnd base rates'!C$109)\n+($G706*'fnd base rates'!C$110)\n+($H706*'fnd base rates'!C$111)\n+($I706*'fnd base rates'!C$112)\n+($J706*'fnd base rates'!C$113)\n+($K706*'fnd base rates'!C$114)\n+($M706*'fnd base rates'!C$116)\n+($N706*'fnd base rates'!C$117)\n+($O706*'fnd base rates'!C$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,3)))\n*$R706","v":3939.8333368220001},{"$f":"(($D706*'fnd base rates'!D$107)\n+($E706*'fnd base rates'!D$108)\n+($F706*'fnd base rates'!D$109)\n+($G706*'fnd base rates'!D$110)\n+($H706*'fnd base rates'!D$111)\n+($I706*'fnd base rates'!D$112)\n+($J706*'fnd base rates'!D$113)\n+($K706*'fnd base rates'!D$114)\n+($M706*'fnd base rates'!D$116)\n+($N706*'fnd base rates'!D$117)\n+($O706*'fnd base rates'!D$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,4)))\n*$R706","v":6365.1587},{"$f":"(($D706*'fnd base rates'!E$107)\n+($E706*'fnd base rates'!E$108)\n+($F706*'fnd base rates'!E$109)\n+($G706*'fnd base rates'!E$110)\n+($H706*'fnd base rates'!E$111)\n+($I706*'fnd base rates'!E$112)\n+($J706*'fnd base rates'!E$113)\n+($K706*'fnd base rates'!E$114)\n+($M706*'fnd base rates'!E$116)\n+($N706*'fnd base rates'!E$117)\n+($O706*'fnd base rates'!E$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,5)))\n*$R706","v":38741.281500294004},{"$f":"(($D706*'fnd base rates'!F$107)\n+($E706*'fnd base rates'!F$108)\n+($F706*'fnd base rates'!F$109)\n+($G706*'fnd base rates'!F$110)\n+($H706*'fnd base rates'!F$111)\n+($I706*'fnd base rates'!F$112)\n+($J706*'fnd base rates'!F$113)\n+($K706*'fnd base rates'!F$114)\n+($M706*'fnd base rates'!F$116)\n+($N706*'fnd base rates'!F$117)\n+($O706*'fnd base rates'!F$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,6)))\n*$R706","v":7673.0438558779997},{"$f":"(($D706*'fnd base rates'!G$107)\n+($E706*'fnd base rates'!G$108)\n+($F706*'fnd base rates'!G$109)\n+($G706*'fnd base rates'!G$110)\n+($H706*'fnd base rates'!G$111)\n+($I706*'fnd base rates'!G$112)\n+($J706*'fnd base rates'!G$113)\n+($K706*'fnd base rates'!G$114)\n+($M706*'fnd base rates'!G$116)\n+($N706*'fnd base rates'!G$117)\n+($O706*'fnd base rates'!G$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,7)))\n*$R706","v":1606.921909468},{"$f":"(($D706*'fnd base rates'!H$107)\n+($E706*'fnd base rates'!H$108)\n+($F706*'fnd base rates'!H$109)\n+($G706*'fnd base rates'!H$110)\n+($H706*'fnd base rates'!H$111)\n+($I706*'fnd base rates'!H$112)\n+($J706*'fnd base rates'!H$113)\n+($K706*'fnd base rates'!H$114)\n+($M706*'fnd base rates'!H$116)\n+($N706*'fnd base rates'!H$117)\n+($O706*'fnd base rates'!H$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,8)))","v":4102.11949},{"$f":"(($D706*'fnd base rates'!I$107)\n+($E706*'fnd base rates'!I$108)\n+($F706*'fnd base rates'!I$109)\n+($G706*'fnd base rates'!I$110)\n+($H706*'fnd base rates'!I$111)\n+($I706*'fnd base rates'!I$112)\n+($J706*'fnd base rates'!I$113)\n+($K706*'fnd base rates'!I$114)\n+($M706*'fnd base rates'!I$116)\n+($N706*'fnd base rates'!I$117)\n+($O706*'fnd base rates'!I$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,9)))\n*$R706","v":2611.3693200000002},{"$f":"(($D706*'fnd base rates'!J$107)\n+($E706*'fnd base rates'!J$108)\n+($F706*'fnd base rates'!J$109)\n+($G706*'fnd base rates'!J$110)\n+($H706*'fnd base rates'!J$111)\n+($I706*'fnd base rates'!J$112)\n+($J706*'fnd base rates'!J$113)\n+($K706*'fnd base rates'!J$114)\n+($M706*'fnd base rates'!J$116)\n+($N706*'fnd base rates'!J$117)\n+($O706*'fnd base rates'!J$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,10)))\n*$R706","v":4128.0226199999997},{"$f":"(($D706*'fnd base rates'!K$107)\n+($E706*'fnd base rates'!K$108)\n+($F706*'fnd base rates'!K$109)\n+($G706*'fnd base rates'!K$110)\n+($H706*'fnd base rates'!K$111)\n+($I706*'fnd base rates'!K$112)\n+($J706*'fnd base rates'!K$113)\n+($K706*'fnd base rates'!K$114)\n+($M706*'fnd base rates'!K$116)\n+($N706*'fnd base rates'!K$117)\n+($O706*'fnd base rates'!K$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,11)))\n*$R706","v":7824.548513064},{"$f":"(($D706*'fnd base rates'!L$107)\n+($E706*'fnd base rates'!L$108)\n+($F706*'fnd base rates'!L$109)\n+($G706*'fnd base rates'!L$110)\n+($H706*'fnd base rates'!L$111)\n+($I706*'fnd base rates'!L$112)\n+($J706*'fnd base rates'!L$113)\n+($K706*'fnd base rates'!L$114)\n+($M706*'fnd base rates'!L$116)\n+($N706*'fnd base rates'!L$117)\n+($O706*'fnd base rates'!L$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,12)))","v":9772.2499470000002},{"$f":"(($D706*'fnd base rates'!M$107)\n+($E706*'fnd base rates'!M$108)\n+($F706*'fnd base rates'!M$109)\n+($G706*'fnd base rates'!M$110)\n+($H706*'fnd base rates'!M$111)\n+($I706*'fnd base rates'!M$112)\n+($J706*'fnd base rates'!M$113)\n+($K706*'fnd base rates'!M$114)\n+($M706*'fnd base rates'!M$116)\n+($N706*'fnd base rates'!M$117)\n+($O706*'fnd base rates'!M$118)\n+($P706*VLOOKUP($S706+12,rate_basefnd,13)))","v":0},86764.549192526014,null,488219065,"488","219","065",1,7,86764.549192526014,12395,0,12395,null,null,null,null,null,12506,-1,12505,-110,12395,0,12395]
[488,488219082,"SOUTH SHORE",{"$f":"'fnd enro'!D707","v":0},{"$f":"'fnd enro'!E707","v":0},{"$f":"'fnd enro'!F707","v":0},{"$f":"'fnd enro'!G707","v":2},{"$f":"'fnd enro'!H707","v":0},{"$f":"'fnd enro'!I707","v":1},{"$f":"'fnd enro'!J707","v":0},{"$f":"'fnd enro'!K707","v":0.1137},{"$f":"'fnd enro'!L707","v":0},{"$f":"'fnd enro'!M707+'fnd enro'!N707","v":0},{"$f":"'fnd enro'!O707","v":0},{"$f":"'fnd enro'!P707","v":0},{"$f":"'fnd enro'!Q707","v":0},{"$f":"'fnd enro'!S707","v":3},1.054,{"$f":"VALUE('fnd enro'!R707)","v":1},null,{"$f":"(($D707*'fnd base rates'!C$107)\n+($E707*'fnd base rates'!C$108)\n+($F707*'fnd base rates'!C$109)\n+($G707*'fnd base rates'!C$110)\n+($H707*'fnd base rates'!C$111)\n+($I707*'fnd base rates'!C$112)\n+($J707*'fnd base rates'!C$113)\n+($K707*'fnd base rates'!C$114)\n+($M707*'fnd base rates'!C$116)\n+($N707*'fnd base rates'!C$117)\n+($O707*'fnd base rates'!C$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,3)))\n*$R707","v":1594.5614986380001},{"$f":"(($D707*'fnd base rates'!D$107)\n+($E707*'fnd base rates'!D$108)\n+($F707*'fnd base rates'!D$109)\n+($G707*'fnd base rates'!D$110)\n+($H707*'fnd base rates'!D$111)\n+($I707*'fnd base rates'!D$112)\n+($J707*'fnd base rates'!D$113)\n+($K707*'fnd base rates'!D$114)\n+($M707*'fnd base rates'!D$116)\n+($N707*'fnd base rates'!D$117)\n+($O707*'fnd base rates'!D$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,4)))\n*$R707","v":2282.8059000000003},{"$f":"(($D707*'fnd base rates'!E$107)\n+($E707*'fnd base rates'!E$108)\n+($F707*'fnd base rates'!E$109)\n+($G707*'fnd base rates'!E$110)\n+($H707*'fnd base rates'!E$111)\n+($I707*'fnd base rates'!E$112)\n+($J707*'fnd base rates'!E$113)\n+($K707*'fnd base rates'!E$114)\n+($M707*'fnd base rates'!E$116)\n+($N707*'fnd base rates'!E$117)\n+($O707*'fnd base rates'!E$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,5)))\n*$R707","v":12584.341740126001},{"$f":"(($D707*'fnd base rates'!F$107)\n+($E707*'fnd base rates'!F$108)\n+($F707*'fnd base rates'!F$109)\n+($G707*'fnd base rates'!F$110)\n+($H707*'fnd base rates'!F$111)\n+($I707*'fnd base rates'!F$112)\n+($J707*'fnd base rates'!F$113)\n+($K707*'fnd base rates'!F$114)\n+($M707*'fnd base rates'!F$116)\n+($N707*'fnd base rates'!F$117)\n+($O707*'fnd base rates'!F$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,6)))\n*$R707","v":3344.6632096620001},{"$f":"(($D707*'fnd base rates'!G$107)\n+($E707*'fnd base rates'!G$108)\n+($F707*'fnd base rates'!G$109)\n+($G707*'fnd base rates'!G$110)\n+($H707*'fnd base rates'!G$111)\n+($I707*'fnd base rates'!G$112)\n+($J707*'fnd base rates'!G$113)\n+($K707*'fnd base rates'!G$114)\n+($M707*'fnd base rates'!G$116)\n+($N707*'fnd base rates'!G$117)\n+($O707*'fnd base rates'!G$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,7)))\n*$R707","v":473.91024977200004},{"$f":"(($D707*'fnd base rates'!H$107)\n+($E707*'fnd base rates'!H$108)\n+($F707*'fnd base rates'!H$109)\n+($G707*'fnd base rates'!H$110)\n+($H707*'fnd base rates'!H$111)\n+($I707*'fnd base rates'!H$112)\n+($J707*'fnd base rates'!H$113)\n+($K707*'fnd base rates'!H$114)\n+($M707*'fnd base rates'!H$116)\n+($N707*'fnd base rates'!H$117)\n+($O707*'fnd base rates'!H$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,8)))","v":1768.4512099999999},{"$f":"(($D707*'fnd base rates'!I$107)\n+($E707*'fnd base rates'!I$108)\n+($F707*'fnd base rates'!I$109)\n+($G707*'fnd base rates'!I$110)\n+($H707*'fnd base rates'!I$111)\n+($I707*'fnd base rates'!I$112)\n+($J707*'fnd base rates'!I$113)\n+($K707*'fnd base rates'!I$114)\n+($M707*'fnd base rates'!I$116)\n+($N707*'fnd base rates'!I$117)\n+($O707*'fnd base rates'!I$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,9)))\n*$R707","v":931.43034000000011},{"$f":"(($D707*'fnd base rates'!J$107)\n+($E707*'fnd base rates'!J$108)\n+($F707*'fnd base rates'!J$109)\n+($G707*'fnd base rates'!J$110)\n+($H707*'fnd base rates'!J$111)\n+($I707*'fnd base rates'!J$112)\n+($J707*'fnd base rates'!J$113)\n+($K707*'fnd base rates'!J$114)\n+($M707*'fnd base rates'!J$116)\n+($N707*'fnd base rates'!J$117)\n+($O707*'fnd base rates'!J$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,10)))\n*$R707","v":873.62897999999996},{"$f":"(($D707*'fnd base rates'!K$107)\n+($E707*'fnd base rates'!K$108)\n+($F707*'fnd base rates'!K$109)\n+($G707*'fnd base rates'!K$110)\n+($H707*'fnd base rates'!K$111)\n+($I707*'fnd base rates'!K$112)\n+($J707*'fnd base rates'!K$113)\n+($K707*'fnd base rates'!K$114)\n+($M707*'fnd base rates'!K$116)\n+($N707*'fnd base rates'!K$117)\n+($O707*'fnd base rates'!K$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,11)))\n*$R707","v":3325.5297484560006},{"$f":"(($D707*'fnd base rates'!L$107)\n+($E707*'fnd base rates'!L$108)\n+($F707*'fnd base rates'!L$109)\n+($G707*'fnd base rates'!L$110)\n+($H707*'fnd base rates'!L$111)\n+($I707*'fnd base rates'!L$112)\n+($J707*'fnd base rates'!L$113)\n+($K707*'fnd base rates'!L$114)\n+($M707*'fnd base rates'!L$116)\n+($N707*'fnd base rates'!L$117)\n+($O707*'fnd base rates'!L$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,12)))","v":3497.3842629999999},{"$f":"(($D707*'fnd base rates'!M$107)\n+($E707*'fnd base rates'!M$108)\n+($F707*'fnd base rates'!M$109)\n+($G707*'fnd base rates'!M$110)\n+($H707*'fnd base rates'!M$111)\n+($I707*'fnd base rates'!M$112)\n+($J707*'fnd base rates'!M$113)\n+($K707*'fnd base rates'!M$114)\n+($M707*'fnd base rates'!M$116)\n+($N707*'fnd base rates'!M$117)\n+($O707*'fnd base rates'!M$118)\n+($P707*VLOOKUP($S707+12,rate_basefnd,13)))","v":0},30676.707139654005,null,488219082,"488","219","082",1,3,30676.707139654005,10226,0,10226,null,null,null,null,null,10310,0,10310,-84,10226,0,10226]
[488,488219083,"SOUTH SHORE",{"$f":"'fnd enro'!D708","v":0},{"$f":"'fnd enro'!E708","v":0},{"$f":"'fnd enro'!F708","v":1},{"$f":"'fnd enro'!G708","v":0},{"$f":"'fnd enro'!H708","v":1},{"$f":"'fnd enro'!I708","v":7},{"$f":"'fnd enro'!J708","v":0},{"$f":"'fnd enro'!K708","v":0.34110000000000001},{"$f":"'fnd enro'!L708","v":0},{"$f":"'fnd enro'!M708+'fnd enro'!N708","v":0},{"$f":"'fnd enro'!O708","v":0},{"$f":"'fnd enro'!P708","v":1},{"$f":"'fnd enro'!Q708","v":0},{"$f":"'fnd enro'!S708","v":9},1.054,{"$f":"VALUE('fnd enro'!R708)","v":5},null,{"$f":"(($D708*'fnd base rates'!C$107)\n+($E708*'fnd base rates'!C$108)\n+($F708*'fnd base rates'!C$109)\n+($G708*'fnd base rates'!C$110)\n+($H708*'fnd base rates'!C$111)\n+($I708*'fnd base rates'!C$112)\n+($J708*'fnd base rates'!C$113)\n+($K708*'fnd base rates'!C$114)\n+($M708*'fnd base rates'!C$116)\n+($N708*'fnd base rates'!C$117)\n+($O708*'fnd base rates'!C$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,3)))\n*$R708","v":4862.7871959140002},{"$f":"(($D708*'fnd base rates'!D$107)\n+($E708*'fnd base rates'!D$108)\n+($F708*'fnd base rates'!D$109)\n+($G708*'fnd base rates'!D$110)\n+($H708*'fnd base rates'!D$111)\n+($I708*'fnd base rates'!D$112)\n+($J708*'fnd base rates'!D$113)\n+($K708*'fnd base rates'!D$114)\n+($M708*'fnd base rates'!D$116)\n+($N708*'fnd base rates'!D$117)\n+($O708*'fnd base rates'!D$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,4)))\n*$R708","v":6986.8606000000018},{"$f":"(($D708*'fnd base rates'!E$107)\n+($E708*'fnd base rates'!E$108)\n+($F708*'fnd base rates'!E$109)\n+($G708*'fnd base rates'!E$110)\n+($H708*'fnd base rates'!E$111)\n+($I708*'fnd base rates'!E$112)\n+($J708*'fnd base rates'!E$113)\n+($K708*'fnd base rates'!E$114)\n+($M708*'fnd base rates'!E$116)\n+($N708*'fnd base rates'!E$117)\n+($O708*'fnd base rates'!E$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,5)))\n*$R708","v":42408.248100377998},{"$f":"(($D708*'fnd base rates'!F$107)\n+($E708*'fnd base rates'!F$108)\n+($F708*'fnd base rates'!F$109)\n+($G708*'fnd base rates'!F$110)\n+($H708*'fnd base rates'!F$111)\n+($I708*'fnd base rates'!F$112)\n+($J708*'fnd base rates'!F$113)\n+($K708*'fnd base rates'!F$114)\n+($M708*'fnd base rates'!F$116)\n+($N708*'fnd base rates'!F$117)\n+($O708*'fnd base rates'!F$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,6)))\n*$R708","v":8487.3184089860006},{"$f":"(($D708*'fnd base rates'!G$107)\n+($E708*'fnd base rates'!G$108)\n+($F708*'fnd base rates'!G$109)\n+($G708*'fnd base rates'!G$110)\n+($H708*'fnd base rates'!G$111)\n+($I708*'fnd base rates'!G$112)\n+($J708*'fnd base rates'!G$113)\n+($K708*'fnd base rates'!G$114)\n+($M708*'fnd base rates'!G$116)\n+($N708*'fnd base rates'!G$117)\n+($O708*'fnd base rates'!G$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,7)))\n*$R708","v":1501.1074893159998},{"$f":"(($D708*'fnd base rates'!H$107)\n+($E708*'fnd base rates'!H$108)\n+($F708*'fnd base rates'!H$109)\n+($G708*'fnd base rates'!H$110)\n+($H708*'fnd base rates'!H$111)\n+($I708*'fnd base rates'!H$112)\n+($J708*'fnd base rates'!H$113)\n+($K708*'fnd base rates'!H$114)\n+($M708*'fnd base rates'!H$116)\n+($N708*'fnd base rates'!H$117)\n+($O708*'fnd base rates'!H$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,8)))","v":6549.083630000001},{"$f":"(($D708*'fnd base rates'!I$107)\n+($E708*'fnd base rates'!I$108)\n+($F708*'fnd base rates'!I$109)\n+($G708*'fnd base rates'!I$110)\n+($H708*'fnd base rates'!I$111)\n+($I708*'fnd base rates'!I$112)\n+($J708*'fnd base rates'!I$113)\n+($K708*'fnd base rates'!I$114)\n+($M708*'fnd base rates'!I$116)\n+($N708*'fnd base rates'!I$117)\n+($O708*'fnd base rates'!I$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,9)))\n*$R708","v":3616.6218200000003},{"$f":"(($D708*'fnd base rates'!J$107)\n+($E708*'fnd base rates'!J$108)\n+($F708*'fnd base rates'!J$109)\n+($G708*'fnd base rates'!J$110)\n+($H708*'fnd base rates'!J$111)\n+($I708*'fnd base rates'!J$112)\n+($J708*'fnd base rates'!J$113)\n+($K708*'fnd base rates'!J$114)\n+($M708*'fnd base rates'!J$116)\n+($N708*'fnd base rates'!J$117)\n+($O708*'fnd base rates'!J$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,10)))\n*$R708","v":4362.7905800000008},{"$f":"(($D708*'fnd base rates'!K$107)\n+($E708*'fnd base rates'!K$108)\n+($F708*'fnd base rates'!K$109)\n+($G708*'fnd base rates'!K$110)\n+($H708*'fnd base rates'!K$111)\n+($I708*'fnd base rates'!K$112)\n+($J708*'fnd base rates'!K$113)\n+($K708*'fnd base rates'!K$114)\n+($M708*'fnd base rates'!K$116)\n+($N708*'fnd base rates'!K$117)\n+($O708*'fnd base rates'!K$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,11)))\n*$R708","v":10493.734345368001},{"$f":"(($D708*'fnd base rates'!L$107)\n+($E708*'fnd base rates'!L$108)\n+($F708*'fnd base rates'!L$109)\n+($G708*'fnd base rates'!L$110)\n+($H708*'fnd base rates'!L$111)\n+($I708*'fnd base rates'!L$112)\n+($J708*'fnd base rates'!L$113)\n+($K708*'fnd base rates'!L$114)\n+($M708*'fnd base rates'!L$116)\n+($N708*'fnd base rates'!L$117)\n+($O708*'fnd base rates'!L$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,12)))","v":10440.722788999999},{"$f":"(($D708*'fnd base rates'!M$107)\n+($E708*'fnd base rates'!M$108)\n+($F708*'fnd base rates'!M$109)\n+($G708*'fnd base rates'!M$110)\n+($H708*'fnd base rates'!M$111)\n+($I708*'fnd base rates'!M$112)\n+($J708*'fnd base rates'!M$113)\n+($K708*'fnd base rates'!M$114)\n+($M708*'fnd base rates'!M$116)\n+($N708*'fnd base rates'!M$117)\n+($O708*'fnd base rates'!M$118)\n+($P708*VLOOKUP($S708+12,rate_basefnd,13)))","v":0},99709.274958961993,null,488219083,"488","219","083",1,9,99709.274958961993,11079,0,11079,null,null,null,null,null,11178,0,11178,-99,11079,0,11079]
[488,488219118,"SOUTH SHORE",{"$f":"'fnd enro'!D709","v":0},{"$f":"'fnd enro'!E709","v":0},{"$f":"'fnd enro'!F709","v":0},{"$f":"'fnd enro'!G709","v":1},{"$f":"'fnd enro'!H709","v":0},{"$f":"'fnd enro'!I709","v":0},{"$f":"'fnd enro'!J709","v":0},{"$f":"'fnd enro'!K709","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L709","v":0},{"$f":"'fnd enro'!M709+'fnd enro'!N709","v":0},{"$f":"'fnd enro'!O709","v":0},{"$f":"'fnd enro'!P709","v":0},{"$f":"'fnd enro'!Q709","v":0},{"$f":"'fnd enro'!S709","v":1},1.054,{"$f":"VALUE('fnd enro'!R709)","v":5},null,{"$f":"(($D709*'fnd base rates'!C$107)\n+($E709*'fnd base rates'!C$108)\n+($F709*'fnd base rates'!C$109)\n+($G709*'fnd base rates'!C$110)\n+($H709*'fnd base rates'!C$111)\n+($I709*'fnd base rates'!C$112)\n+($J709*'fnd base rates'!C$113)\n+($K709*'fnd base rates'!C$114)\n+($M709*'fnd base rates'!C$116)\n+($N709*'fnd base rates'!C$117)\n+($O709*'fnd base rates'!C$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,3)))\n*$R709","v":531.520499546},{"$f":"(($D709*'fnd base rates'!D$107)\n+($E709*'fnd base rates'!D$108)\n+($F709*'fnd base rates'!D$109)\n+($G709*'fnd base rates'!D$110)\n+($H709*'fnd base rates'!D$111)\n+($I709*'fnd base rates'!D$112)\n+($J709*'fnd base rates'!D$113)\n+($K709*'fnd base rates'!D$114)\n+($M709*'fnd base rates'!D$116)\n+($N709*'fnd base rates'!D$117)\n+($O709*'fnd base rates'!D$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,4)))\n*$R709","v":760.9353000000001},{"$f":"(($D709*'fnd base rates'!E$107)\n+($E709*'fnd base rates'!E$108)\n+($F709*'fnd base rates'!E$109)\n+($G709*'fnd base rates'!E$110)\n+($H709*'fnd base rates'!E$111)\n+($I709*'fnd base rates'!E$112)\n+($J709*'fnd base rates'!E$113)\n+($K709*'fnd base rates'!E$114)\n+($M709*'fnd base rates'!E$116)\n+($N709*'fnd base rates'!E$117)\n+($O709*'fnd base rates'!E$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,5)))\n*$R709","v":3852.715420042},{"$f":"(($D709*'fnd base rates'!F$107)\n+($E709*'fnd base rates'!F$108)\n+($F709*'fnd base rates'!F$109)\n+($G709*'fnd base rates'!F$110)\n+($H709*'fnd base rates'!F$111)\n+($I709*'fnd base rates'!F$112)\n+($J709*'fnd base rates'!F$113)\n+($K709*'fnd base rates'!F$114)\n+($M709*'fnd base rates'!F$116)\n+($N709*'fnd base rates'!F$117)\n+($O709*'fnd base rates'!F$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,6)))\n*$R709","v":1234.4218765540002},{"$f":"(($D709*'fnd base rates'!G$107)\n+($E709*'fnd base rates'!G$108)\n+($F709*'fnd base rates'!G$109)\n+($G709*'fnd base rates'!G$110)\n+($H709*'fnd base rates'!G$111)\n+($I709*'fnd base rates'!G$112)\n+($J709*'fnd base rates'!G$113)\n+($K709*'fnd base rates'!G$114)\n+($M709*'fnd base rates'!G$116)\n+($N709*'fnd base rates'!G$117)\n+($O709*'fnd base rates'!G$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,7)))\n*$R709","v":155.61614992400001},{"$f":"(($D709*'fnd base rates'!H$107)\n+($E709*'fnd base rates'!H$108)\n+($F709*'fnd base rates'!H$109)\n+($G709*'fnd base rates'!H$110)\n+($H709*'fnd base rates'!H$111)\n+($I709*'fnd base rates'!H$112)\n+($J709*'fnd base rates'!H$113)\n+($K709*'fnd base rates'!H$114)\n+($M709*'fnd base rates'!H$116)\n+($N709*'fnd base rates'!H$117)\n+($O709*'fnd base rates'!H$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D709*'fnd base rates'!I$107)\n+($E709*'fnd base rates'!I$108)\n+($F709*'fnd base rates'!I$109)\n+($G709*'fnd base rates'!I$110)\n+($H709*'fnd base rates'!I$111)\n+($I709*'fnd base rates'!I$112)\n+($J709*'fnd base rates'!I$113)\n+($K709*'fnd base rates'!I$114)\n+($M709*'fnd base rates'!I$116)\n+($N709*'fnd base rates'!I$117)\n+($O709*'fnd base rates'!I$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,9)))\n*$R709","v":253.89805999999999},{"$f":"(($D709*'fnd base rates'!J$107)\n+($E709*'fnd base rates'!J$108)\n+($F709*'fnd base rates'!J$109)\n+($G709*'fnd base rates'!J$110)\n+($H709*'fnd base rates'!J$111)\n+($I709*'fnd base rates'!J$112)\n+($J709*'fnd base rates'!J$113)\n+($K709*'fnd base rates'!J$114)\n+($M709*'fnd base rates'!J$116)\n+($N709*'fnd base rates'!J$117)\n+($O709*'fnd base rates'!J$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,10)))\n*$R709","v":151.49142000000001},{"$f":"(($D709*'fnd base rates'!K$107)\n+($E709*'fnd base rates'!K$108)\n+($F709*'fnd base rates'!K$109)\n+($G709*'fnd base rates'!K$110)\n+($H709*'fnd base rates'!K$111)\n+($I709*'fnd base rates'!K$112)\n+($J709*'fnd base rates'!K$113)\n+($K709*'fnd base rates'!K$114)\n+($M709*'fnd base rates'!K$116)\n+($N709*'fnd base rates'!K$117)\n+($O709*'fnd base rates'!K$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,11)))\n*$R709","v":1091.9831961520001},{"$f":"(($D709*'fnd base rates'!L$107)\n+($E709*'fnd base rates'!L$108)\n+($F709*'fnd base rates'!L$109)\n+($G709*'fnd base rates'!L$110)\n+($H709*'fnd base rates'!L$111)\n+($I709*'fnd base rates'!L$112)\n+($J709*'fnd base rates'!L$113)\n+($K709*'fnd base rates'!L$114)\n+($M709*'fnd base rates'!L$116)\n+($N709*'fnd base rates'!L$117)\n+($O709*'fnd base rates'!L$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D709*'fnd base rates'!M$107)\n+($E709*'fnd base rates'!M$108)\n+($F709*'fnd base rates'!M$109)\n+($G709*'fnd base rates'!M$110)\n+($H709*'fnd base rates'!M$111)\n+($I709*'fnd base rates'!M$112)\n+($J709*'fnd base rates'!M$113)\n+($K709*'fnd base rates'!M$114)\n+($M709*'fnd base rates'!M$116)\n+($N709*'fnd base rates'!M$117)\n+($O709*'fnd base rates'!M$118)\n+($P709*VLOOKUP($S709+12,rate_basefnd,13)))","v":0},9716.1504132179998,null,488219118,"488","219","118",1,1,9716.1504132179998,9716,0,9716,null,null,null,null,null,9808,0,9808,-92,9716,0,9716]
[488,488219122,"SOUTH SHORE",{"$f":"'fnd enro'!D710","v":0},{"$f":"'fnd enro'!E710","v":0},{"$f":"'fnd enro'!F710","v":4},{"$f":"'fnd enro'!G710","v":10},{"$f":"'fnd enro'!H710","v":2},{"$f":"'fnd enro'!I710","v":15},{"$f":"'fnd enro'!J710","v":0},{"$f":"'fnd enro'!K710","v":1.1749000000000001},{"$f":"'fnd enro'!L710","v":0},{"$f":"'fnd enro'!M710+'fnd enro'!N710","v":1},{"$f":"'fnd enro'!O710","v":1},{"$f":"'fnd enro'!P710","v":0},{"$f":"'fnd enro'!Q710","v":7},{"$f":"'fnd enro'!S710","v":31},1.054,{"$f":"VALUE('fnd enro'!R710)","v":2},null,{"$f":"(($D710*'fnd base rates'!C$107)\n+($E710*'fnd base rates'!C$108)\n+($F710*'fnd base rates'!C$109)\n+($G710*'fnd base rates'!C$110)\n+($H710*'fnd base rates'!C$111)\n+($I710*'fnd base rates'!C$112)\n+($J710*'fnd base rates'!C$113)\n+($K710*'fnd base rates'!C$114)\n+($M710*'fnd base rates'!C$116)\n+($N710*'fnd base rates'!C$117)\n+($O710*'fnd base rates'!C$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,3)))\n*$R710","v":17063.243805926002},{"$f":"(($D710*'fnd base rates'!D$107)\n+($E710*'fnd base rates'!D$108)\n+($F710*'fnd base rates'!D$109)\n+($G710*'fnd base rates'!D$110)\n+($H710*'fnd base rates'!D$111)\n+($I710*'fnd base rates'!D$112)\n+($J710*'fnd base rates'!D$113)\n+($K710*'fnd base rates'!D$114)\n+($M710*'fnd base rates'!D$116)\n+($N710*'fnd base rates'!D$117)\n+($O710*'fnd base rates'!D$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,4)))\n*$R710","v":25773.483079999998},{"$f":"(($D710*'fnd base rates'!E$107)\n+($E710*'fnd base rates'!E$108)\n+($F710*'fnd base rates'!E$109)\n+($G710*'fnd base rates'!E$110)\n+($H710*'fnd base rates'!E$111)\n+($I710*'fnd base rates'!E$112)\n+($J710*'fnd base rates'!E$113)\n+($K710*'fnd base rates'!E$114)\n+($M710*'fnd base rates'!E$116)\n+($N710*'fnd base rates'!E$117)\n+($O710*'fnd base rates'!E$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,5)))\n*$R710","v":154356.88702130201},{"$f":"(($D710*'fnd base rates'!F$107)\n+($E710*'fnd base rates'!F$108)\n+($F710*'fnd base rates'!F$109)\n+($G710*'fnd base rates'!F$110)\n+($H710*'fnd base rates'!F$111)\n+($I710*'fnd base rates'!F$112)\n+($J710*'fnd base rates'!F$113)\n+($K710*'fnd base rates'!F$114)\n+($M710*'fnd base rates'!F$116)\n+($N710*'fnd base rates'!F$117)\n+($O710*'fnd base rates'!F$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,6)))\n*$R710","v":32733.557093174},{"$f":"(($D710*'fnd base rates'!G$107)\n+($E710*'fnd base rates'!G$108)\n+($F710*'fnd base rates'!G$109)\n+($G710*'fnd base rates'!G$110)\n+($H710*'fnd base rates'!G$111)\n+($I710*'fnd base rates'!G$112)\n+($J710*'fnd base rates'!G$113)\n+($K710*'fnd base rates'!G$114)\n+($M710*'fnd base rates'!G$116)\n+($N710*'fnd base rates'!G$117)\n+($O710*'fnd base rates'!G$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,7)))\n*$R710","v":5922.5689076440003},{"$f":"(($D710*'fnd base rates'!H$107)\n+($E710*'fnd base rates'!H$108)\n+($F710*'fnd base rates'!H$109)\n+($G710*'fnd base rates'!H$110)\n+($H710*'fnd base rates'!H$111)\n+($I710*'fnd base rates'!H$112)\n+($J710*'fnd base rates'!H$113)\n+($K710*'fnd base rates'!H$114)\n+($M710*'fnd base rates'!H$116)\n+($N710*'fnd base rates'!H$117)\n+($O710*'fnd base rates'!H$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,8)))","v":19977.21917},{"$f":"(($D710*'fnd base rates'!I$107)\n+($E710*'fnd base rates'!I$108)\n+($F710*'fnd base rates'!I$109)\n+($G710*'fnd base rates'!I$110)\n+($H710*'fnd base rates'!I$111)\n+($I710*'fnd base rates'!I$112)\n+($J710*'fnd base rates'!I$113)\n+($K710*'fnd base rates'!I$114)\n+($M710*'fnd base rates'!I$116)\n+($N710*'fnd base rates'!I$117)\n+($O710*'fnd base rates'!I$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,9)))\n*$R710","v":11460.047140000001},{"$f":"(($D710*'fnd base rates'!J$107)\n+($E710*'fnd base rates'!J$108)\n+($F710*'fnd base rates'!J$109)\n+($G710*'fnd base rates'!J$110)\n+($H710*'fnd base rates'!J$111)\n+($I710*'fnd base rates'!J$112)\n+($J710*'fnd base rates'!J$113)\n+($K710*'fnd base rates'!J$114)\n+($M710*'fnd base rates'!J$116)\n+($N710*'fnd base rates'!J$117)\n+($O710*'fnd base rates'!J$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,10)))\n*$R710","v":14797.6857},{"$f":"(($D710*'fnd base rates'!K$107)\n+($E710*'fnd base rates'!K$108)\n+($F710*'fnd base rates'!K$109)\n+($G710*'fnd base rates'!K$110)\n+($H710*'fnd base rates'!K$111)\n+($I710*'fnd base rates'!K$112)\n+($J710*'fnd base rates'!K$113)\n+($K710*'fnd base rates'!K$114)\n+($M710*'fnd base rates'!K$116)\n+($N710*'fnd base rates'!K$117)\n+($O710*'fnd base rates'!K$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,11)))\n*$R710","v":35352.902080712003},{"$f":"(($D710*'fnd base rates'!L$107)\n+($E710*'fnd base rates'!L$108)\n+($F710*'fnd base rates'!L$109)\n+($G710*'fnd base rates'!L$110)\n+($H710*'fnd base rates'!L$111)\n+($I710*'fnd base rates'!L$112)\n+($J710*'fnd base rates'!L$113)\n+($K710*'fnd base rates'!L$114)\n+($M710*'fnd base rates'!L$116)\n+($N710*'fnd base rates'!L$117)\n+($O710*'fnd base rates'!L$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,12)))","v":39135.304050999999},{"$f":"(($D710*'fnd base rates'!M$107)\n+($E710*'fnd base rates'!M$108)\n+($F710*'fnd base rates'!M$109)\n+($G710*'fnd base rates'!M$110)\n+($H710*'fnd base rates'!M$111)\n+($I710*'fnd base rates'!M$112)\n+($J710*'fnd base rates'!M$113)\n+($K710*'fnd base rates'!M$114)\n+($M710*'fnd base rates'!M$116)\n+($N710*'fnd base rates'!M$117)\n+($O710*'fnd base rates'!M$118)\n+($P710*VLOOKUP($S710+12,rate_basefnd,13)))","v":0},356572.89804975799,null,488219122,"488","219","122",1,31,356572.89804975799,11502,0,11502,null,null,null,null,null,11587,-1,11586,-84,11502,0,11502]
[488,488219131,"SOUTH SHORE",{"$f":"'fnd enro'!D711","v":0},{"$f":"'fnd enro'!E711","v":0},{"$f":"'fnd enro'!F711","v":0},{"$f":"'fnd enro'!G711","v":1},{"$f":"'fnd enro'!H711","v":2},{"$f":"'fnd enro'!I711","v":9},{"$f":"'fnd enro'!J711","v":0},{"$f":"'fnd enro'!K711","v":0.45479999999999998},{"$f":"'fnd enro'!L711","v":0},{"$f":"'fnd enro'!M711+'fnd enro'!N711","v":0},{"$f":"'fnd enro'!O711","v":0},{"$f":"'fnd enro'!P711","v":0},{"$f":"'fnd enro'!Q711","v":2},{"$f":"'fnd enro'!S711","v":12},1.054,{"$f":"VALUE('fnd enro'!R711)","v":1},null,{"$f":"(($D711*'fnd base rates'!C$107)\n+($E711*'fnd base rates'!C$108)\n+($F711*'fnd base rates'!C$109)\n+($G711*'fnd base rates'!C$110)\n+($H711*'fnd base rates'!C$111)\n+($I711*'fnd base rates'!C$112)\n+($J711*'fnd base rates'!C$113)\n+($K711*'fnd base rates'!C$114)\n+($M711*'fnd base rates'!C$116)\n+($N711*'fnd base rates'!C$117)\n+($O711*'fnd base rates'!C$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,3)))\n*$R711","v":6487.840914552},{"$f":"(($D711*'fnd base rates'!D$107)\n+($E711*'fnd base rates'!D$108)\n+($F711*'fnd base rates'!D$109)\n+($G711*'fnd base rates'!D$110)\n+($H711*'fnd base rates'!D$111)\n+($I711*'fnd base rates'!D$112)\n+($J711*'fnd base rates'!D$113)\n+($K711*'fnd base rates'!D$114)\n+($M711*'fnd base rates'!D$116)\n+($N711*'fnd base rates'!D$117)\n+($O711*'fnd base rates'!D$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,4)))\n*$R711","v":9650.5294000000031},{"$f":"(($D711*'fnd base rates'!E$107)\n+($E711*'fnd base rates'!E$108)\n+($F711*'fnd base rates'!E$109)\n+($G711*'fnd base rates'!E$110)\n+($H711*'fnd base rates'!E$111)\n+($I711*'fnd base rates'!E$112)\n+($J711*'fnd base rates'!E$113)\n+($K711*'fnd base rates'!E$114)\n+($M711*'fnd base rates'!E$116)\n+($N711*'fnd base rates'!E$117)\n+($O711*'fnd base rates'!E$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,5)))\n*$R711","v":59700.280840504005},{"$f":"(($D711*'fnd base rates'!F$107)\n+($E711*'fnd base rates'!F$108)\n+($F711*'fnd base rates'!F$109)\n+($G711*'fnd base rates'!F$110)\n+($H711*'fnd base rates'!F$111)\n+($I711*'fnd base rates'!F$112)\n+($J711*'fnd base rates'!F$113)\n+($K711*'fnd base rates'!F$114)\n+($M711*'fnd base rates'!F$116)\n+($N711*'fnd base rates'!F$117)\n+($O711*'fnd base rates'!F$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,6)))\n*$R711","v":11084.231858648},{"$f":"(($D711*'fnd base rates'!G$107)\n+($E711*'fnd base rates'!G$108)\n+($F711*'fnd base rates'!G$109)\n+($G711*'fnd base rates'!G$110)\n+($H711*'fnd base rates'!G$111)\n+($I711*'fnd base rates'!G$112)\n+($J711*'fnd base rates'!G$113)\n+($K711*'fnd base rates'!G$114)\n+($M711*'fnd base rates'!G$116)\n+($N711*'fnd base rates'!G$117)\n+($O711*'fnd base rates'!G$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,7)))\n*$R711","v":2200.0994390880005},{"$f":"(($D711*'fnd base rates'!H$107)\n+($E711*'fnd base rates'!H$108)\n+($F711*'fnd base rates'!H$109)\n+($G711*'fnd base rates'!H$110)\n+($H711*'fnd base rates'!H$111)\n+($I711*'fnd base rates'!H$112)\n+($J711*'fnd base rates'!H$113)\n+($K711*'fnd base rates'!H$114)\n+($M711*'fnd base rates'!H$116)\n+($N711*'fnd base rates'!H$117)\n+($O711*'fnd base rates'!H$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,8)))","v":8546.9848399999992},{"$f":"(($D711*'fnd base rates'!I$107)\n+($E711*'fnd base rates'!I$108)\n+($F711*'fnd base rates'!I$109)\n+($G711*'fnd base rates'!I$110)\n+($H711*'fnd base rates'!I$111)\n+($I711*'fnd base rates'!I$112)\n+($J711*'fnd base rates'!I$113)\n+($K711*'fnd base rates'!I$114)\n+($M711*'fnd base rates'!I$116)\n+($N711*'fnd base rates'!I$117)\n+($O711*'fnd base rates'!I$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,9)))\n*$R711","v":4947.7922000000008},{"$f":"(($D711*'fnd base rates'!J$107)\n+($E711*'fnd base rates'!J$108)\n+($F711*'fnd base rates'!J$109)\n+($G711*'fnd base rates'!J$110)\n+($H711*'fnd base rates'!J$111)\n+($I711*'fnd base rates'!J$112)\n+($J711*'fnd base rates'!J$113)\n+($K711*'fnd base rates'!J$114)\n+($M711*'fnd base rates'!J$116)\n+($N711*'fnd base rates'!J$117)\n+($O711*'fnd base rates'!J$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,10)))\n*$R711","v":6848.8920000000007},{"$f":"(($D711*'fnd base rates'!K$107)\n+($E711*'fnd base rates'!K$108)\n+($F711*'fnd base rates'!K$109)\n+($G711*'fnd base rates'!K$110)\n+($H711*'fnd base rates'!K$111)\n+($I711*'fnd base rates'!K$112)\n+($J711*'fnd base rates'!K$113)\n+($K711*'fnd base rates'!K$114)\n+($M711*'fnd base rates'!K$116)\n+($N711*'fnd base rates'!K$117)\n+($O711*'fnd base rates'!K$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,11)))\n*$R711","v":13713.031433824002},{"$f":"(($D711*'fnd base rates'!L$107)\n+($E711*'fnd base rates'!L$108)\n+($F711*'fnd base rates'!L$109)\n+($G711*'fnd base rates'!L$110)\n+($H711*'fnd base rates'!L$111)\n+($I711*'fnd base rates'!L$112)\n+($J711*'fnd base rates'!L$113)\n+($K711*'fnd base rates'!L$114)\n+($M711*'fnd base rates'!L$116)\n+($N711*'fnd base rates'!L$117)\n+($O711*'fnd base rates'!L$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,12)))","v":14468.987052},{"$f":"(($D711*'fnd base rates'!M$107)\n+($E711*'fnd base rates'!M$108)\n+($F711*'fnd base rates'!M$109)\n+($G711*'fnd base rates'!M$110)\n+($H711*'fnd base rates'!M$111)\n+($I711*'fnd base rates'!M$112)\n+($J711*'fnd base rates'!M$113)\n+($K711*'fnd base rates'!M$114)\n+($M711*'fnd base rates'!M$116)\n+($N711*'fnd base rates'!M$117)\n+($O711*'fnd base rates'!M$118)\n+($P711*VLOOKUP($S711+12,rate_basefnd,13)))","v":0},137648.669978616,null,488219131,"488","219","131",1,12,137648.669978616,11471,0,11471,null,null,null,null,null,11554,-1,11553,-82,11471,0,11471]
[488,488219133,"SOUTH SHORE",{"$f":"'fnd enro'!D712","v":0},{"$f":"'fnd enro'!E712","v":0},{"$f":"'fnd enro'!F712","v":1},{"$f":"'fnd enro'!G712","v":6},{"$f":"'fnd enro'!H712","v":5},{"$f":"'fnd enro'!I712","v":15},{"$f":"'fnd enro'!J712","v":0},{"$f":"'fnd enro'!K712","v":1.0233000000000001},{"$f":"'fnd enro'!L712","v":0},{"$f":"'fnd enro'!M712+'fnd enro'!N712","v":3},{"$f":"'fnd enro'!O712","v":1},{"$f":"'fnd enro'!P712","v":1},{"$f":"'fnd enro'!Q712","v":6},{"$f":"'fnd enro'!S712","v":27},1.054,{"$f":"VALUE('fnd enro'!R712)","v":7},null,{"$f":"(($D712*'fnd base rates'!C$107)\n+($E712*'fnd base rates'!C$108)\n+($F712*'fnd base rates'!C$109)\n+($G712*'fnd base rates'!C$110)\n+($H712*'fnd base rates'!C$111)\n+($I712*'fnd base rates'!C$112)\n+($J712*'fnd base rates'!C$113)\n+($K712*'fnd base rates'!C$114)\n+($M712*'fnd base rates'!C$116)\n+($N712*'fnd base rates'!C$117)\n+($O712*'fnd base rates'!C$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,3)))\n*$R712","v":15197.837087742},{"$f":"(($D712*'fnd base rates'!D$107)\n+($E712*'fnd base rates'!D$108)\n+($F712*'fnd base rates'!D$109)\n+($G712*'fnd base rates'!D$110)\n+($H712*'fnd base rates'!D$111)\n+($I712*'fnd base rates'!D$112)\n+($J712*'fnd base rates'!D$113)\n+($K712*'fnd base rates'!D$114)\n+($M712*'fnd base rates'!D$116)\n+($N712*'fnd base rates'!D$117)\n+($O712*'fnd base rates'!D$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,4)))\n*$R712","v":23149.518459999999},{"$f":"(($D712*'fnd base rates'!E$107)\n+($E712*'fnd base rates'!E$108)\n+($F712*'fnd base rates'!E$109)\n+($G712*'fnd base rates'!E$110)\n+($H712*'fnd base rates'!E$111)\n+($I712*'fnd base rates'!E$112)\n+($J712*'fnd base rates'!E$113)\n+($K712*'fnd base rates'!E$114)\n+($M712*'fnd base rates'!E$116)\n+($N712*'fnd base rates'!E$117)\n+($O712*'fnd base rates'!E$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,5)))\n*$R712","v":140468.27538113404},{"$f":"(($D712*'fnd base rates'!F$107)\n+($E712*'fnd base rates'!F$108)\n+($F712*'fnd base rates'!F$109)\n+($G712*'fnd base rates'!F$110)\n+($H712*'fnd base rates'!F$111)\n+($I712*'fnd base rates'!F$112)\n+($J712*'fnd base rates'!F$113)\n+($K712*'fnd base rates'!F$114)\n+($M712*'fnd base rates'!F$116)\n+($N712*'fnd base rates'!F$117)\n+($O712*'fnd base rates'!F$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,6)))\n*$R712","v":27521.334206958003},{"$f":"(($D712*'fnd base rates'!G$107)\n+($E712*'fnd base rates'!G$108)\n+($F712*'fnd base rates'!G$109)\n+($G712*'fnd base rates'!G$110)\n+($H712*'fnd base rates'!G$111)\n+($I712*'fnd base rates'!G$112)\n+($J712*'fnd base rates'!G$113)\n+($K712*'fnd base rates'!G$114)\n+($M712*'fnd base rates'!G$116)\n+($N712*'fnd base rates'!G$117)\n+($O712*'fnd base rates'!G$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,7)))\n*$R712","v":5444.0280079479999},{"$f":"(($D712*'fnd base rates'!H$107)\n+($E712*'fnd base rates'!H$108)\n+($F712*'fnd base rates'!H$109)\n+($G712*'fnd base rates'!H$110)\n+($H712*'fnd base rates'!H$111)\n+($I712*'fnd base rates'!H$112)\n+($J712*'fnd base rates'!H$113)\n+($K712*'fnd base rates'!H$114)\n+($M712*'fnd base rates'!H$116)\n+($N712*'fnd base rates'!H$117)\n+($O712*'fnd base rates'!H$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,8)))","v":18322.220890000001},{"$f":"(($D712*'fnd base rates'!I$107)\n+($E712*'fnd base rates'!I$108)\n+($F712*'fnd base rates'!I$109)\n+($G712*'fnd base rates'!I$110)\n+($H712*'fnd base rates'!I$111)\n+($I712*'fnd base rates'!I$112)\n+($J712*'fnd base rates'!I$113)\n+($K712*'fnd base rates'!I$114)\n+($M712*'fnd base rates'!I$116)\n+($N712*'fnd base rates'!I$117)\n+($O712*'fnd base rates'!I$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,9)))\n*$R712","v":10878.481560000002},{"$f":"(($D712*'fnd base rates'!J$107)\n+($E712*'fnd base rates'!J$108)\n+($F712*'fnd base rates'!J$109)\n+($G712*'fnd base rates'!J$110)\n+($H712*'fnd base rates'!J$111)\n+($I712*'fnd base rates'!J$112)\n+($J712*'fnd base rates'!J$113)\n+($K712*'fnd base rates'!J$114)\n+($M712*'fnd base rates'!J$116)\n+($N712*'fnd base rates'!J$117)\n+($O712*'fnd base rates'!J$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,10)))\n*$R712","v":14580.593320000002},{"$f":"(($D712*'fnd base rates'!K$107)\n+($E712*'fnd base rates'!K$108)\n+($F712*'fnd base rates'!K$109)\n+($G712*'fnd base rates'!K$110)\n+($H712*'fnd base rates'!K$111)\n+($I712*'fnd base rates'!K$112)\n+($J712*'fnd base rates'!K$113)\n+($K712*'fnd base rates'!K$114)\n+($M712*'fnd base rates'!K$116)\n+($N712*'fnd base rates'!K$117)\n+($O712*'fnd base rates'!K$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,11)))\n*$R712","v":32048.149636104001},{"$f":"(($D712*'fnd base rates'!L$107)\n+($E712*'fnd base rates'!L$108)\n+($F712*'fnd base rates'!L$109)\n+($G712*'fnd base rates'!L$110)\n+($H712*'fnd base rates'!L$111)\n+($I712*'fnd base rates'!L$112)\n+($J712*'fnd base rates'!L$113)\n+($K712*'fnd base rates'!L$114)\n+($M712*'fnd base rates'!L$116)\n+($N712*'fnd base rates'!L$117)\n+($O712*'fnd base rates'!L$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,12)))","v":35095.958366999999},{"$f":"(($D712*'fnd base rates'!M$107)\n+($E712*'fnd base rates'!M$108)\n+($F712*'fnd base rates'!M$109)\n+($G712*'fnd base rates'!M$110)\n+($H712*'fnd base rates'!M$111)\n+($I712*'fnd base rates'!M$112)\n+($J712*'fnd base rates'!M$113)\n+($K712*'fnd base rates'!M$114)\n+($M712*'fnd base rates'!M$116)\n+($N712*'fnd base rates'!M$117)\n+($O712*'fnd base rates'!M$118)\n+($P712*VLOOKUP($S712+12,rate_basefnd,13)))","v":0},322706.39691688609,null,488219133,"488","219","133",1,27,322706.39691688609,11952,0,11952,null,null,null,null,null,12099,14,12113,-161,11952,0,11952]
[488,488219142,"SOUTH SHORE",{"$f":"'fnd enro'!D713","v":0},{"$f":"'fnd enro'!E713","v":0},{"$f":"'fnd enro'!F713","v":2},{"$f":"'fnd enro'!G713","v":13},{"$f":"'fnd enro'!H713","v":7},{"$f":"'fnd enro'!I713","v":8},{"$f":"'fnd enro'!J713","v":0},{"$f":"'fnd enro'!K713","v":1.137},{"$f":"'fnd enro'!L713","v":0},{"$f":"'fnd enro'!M713+'fnd enro'!N713","v":1},{"$f":"'fnd enro'!O713","v":0},{"$f":"'fnd enro'!P713","v":0},{"$f":"'fnd enro'!Q713","v":3},{"$f":"'fnd enro'!S713","v":30},1.054,{"$f":"VALUE('fnd enro'!R713)","v":7},null,{"$f":"(($D713*'fnd base rates'!C$107)\n+($E713*'fnd base rates'!C$108)\n+($F713*'fnd base rates'!C$109)\n+($G713*'fnd base rates'!C$110)\n+($H713*'fnd base rates'!C$111)\n+($I713*'fnd base rates'!C$112)\n+($J713*'fnd base rates'!C$113)\n+($K713*'fnd base rates'!C$114)\n+($M713*'fnd base rates'!C$116)\n+($N713*'fnd base rates'!C$117)\n+($O713*'fnd base rates'!C$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,3)))\n*$R713","v":16230.332006380002},{"$f":"(($D713*'fnd base rates'!D$107)\n+($E713*'fnd base rates'!D$108)\n+($F713*'fnd base rates'!D$109)\n+($G713*'fnd base rates'!D$110)\n+($H713*'fnd base rates'!D$111)\n+($I713*'fnd base rates'!D$112)\n+($J713*'fnd base rates'!D$113)\n+($K713*'fnd base rates'!D$114)\n+($M713*'fnd base rates'!D$116)\n+($N713*'fnd base rates'!D$117)\n+($O713*'fnd base rates'!D$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,4)))\n*$R713","v":23887.508180000004},{"$f":"(($D713*'fnd base rates'!E$107)\n+($E713*'fnd base rates'!E$108)\n+($F713*'fnd base rates'!E$109)\n+($G713*'fnd base rates'!E$110)\n+($H713*'fnd base rates'!E$111)\n+($I713*'fnd base rates'!E$112)\n+($J713*'fnd base rates'!E$113)\n+($K713*'fnd base rates'!E$114)\n+($M713*'fnd base rates'!E$116)\n+($N713*'fnd base rates'!E$117)\n+($O713*'fnd base rates'!E$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,5)))\n*$R713","v":130734.36738126002},{"$f":"(($D713*'fnd base rates'!F$107)\n+($E713*'fnd base rates'!F$108)\n+($F713*'fnd base rates'!F$109)\n+($G713*'fnd base rates'!F$110)\n+($H713*'fnd base rates'!F$111)\n+($I713*'fnd base rates'!F$112)\n+($J713*'fnd base rates'!F$113)\n+($K713*'fnd base rates'!F$114)\n+($M713*'fnd base rates'!F$116)\n+($N713*'fnd base rates'!F$117)\n+($O713*'fnd base rates'!F$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,6)))\n*$R713","v":32578.473376620001},{"$f":"(($D713*'fnd base rates'!G$107)\n+($E713*'fnd base rates'!G$108)\n+($F713*'fnd base rates'!G$109)\n+($G713*'fnd base rates'!G$110)\n+($H713*'fnd base rates'!G$111)\n+($I713*'fnd base rates'!G$112)\n+($J713*'fnd base rates'!G$113)\n+($K713*'fnd base rates'!G$114)\n+($M713*'fnd base rates'!G$116)\n+($N713*'fnd base rates'!G$117)\n+($O713*'fnd base rates'!G$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,7)))\n*$R713","v":5276.0733377200004},{"$f":"(($D713*'fnd base rates'!H$107)\n+($E713*'fnd base rates'!H$108)\n+($F713*'fnd base rates'!H$109)\n+($G713*'fnd base rates'!H$110)\n+($H713*'fnd base rates'!H$111)\n+($I713*'fnd base rates'!H$112)\n+($J713*'fnd base rates'!H$113)\n+($K713*'fnd base rates'!H$114)\n+($M713*'fnd base rates'!H$116)\n+($N713*'fnd base rates'!H$117)\n+($O713*'fnd base rates'!H$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,8)))","v":17285.742100000003},{"$f":"(($D713*'fnd base rates'!I$107)\n+($E713*'fnd base rates'!I$108)\n+($F713*'fnd base rates'!I$109)\n+($G713*'fnd base rates'!I$110)\n+($H713*'fnd base rates'!I$111)\n+($I713*'fnd base rates'!I$112)\n+($J713*'fnd base rates'!I$113)\n+($K713*'fnd base rates'!I$114)\n+($M713*'fnd base rates'!I$116)\n+($N713*'fnd base rates'!I$117)\n+($O713*'fnd base rates'!I$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,9)))\n*$R713","v":9987.6723800000018},{"$f":"(($D713*'fnd base rates'!J$107)\n+($E713*'fnd base rates'!J$108)\n+($F713*'fnd base rates'!J$109)\n+($G713*'fnd base rates'!J$110)\n+($H713*'fnd base rates'!J$111)\n+($I713*'fnd base rates'!J$112)\n+($J713*'fnd base rates'!J$113)\n+($K713*'fnd base rates'!J$114)\n+($M713*'fnd base rates'!J$116)\n+($N713*'fnd base rates'!J$117)\n+($O713*'fnd base rates'!J$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,10)))\n*$R713","v":10320.98934},{"$f":"(($D713*'fnd base rates'!K$107)\n+($E713*'fnd base rates'!K$108)\n+($F713*'fnd base rates'!K$109)\n+($G713*'fnd base rates'!K$110)\n+($H713*'fnd base rates'!K$111)\n+($I713*'fnd base rates'!K$112)\n+($J713*'fnd base rates'!K$113)\n+($K713*'fnd base rates'!K$114)\n+($M713*'fnd base rates'!K$116)\n+($N713*'fnd base rates'!K$117)\n+($O713*'fnd base rates'!K$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,11)))\n*$R713","v":34017.350024560001},{"$f":"(($D713*'fnd base rates'!L$107)\n+($E713*'fnd base rates'!L$108)\n+($F713*'fnd base rates'!L$109)\n+($G713*'fnd base rates'!L$110)\n+($H713*'fnd base rates'!L$111)\n+($I713*'fnd base rates'!L$112)\n+($J713*'fnd base rates'!L$113)\n+($K713*'fnd base rates'!L$114)\n+($M713*'fnd base rates'!L$116)\n+($N713*'fnd base rates'!L$117)\n+($O713*'fnd base rates'!L$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,12)))","v":36925.722629999997},{"$f":"(($D713*'fnd base rates'!M$107)\n+($E713*'fnd base rates'!M$108)\n+($F713*'fnd base rates'!M$109)\n+($G713*'fnd base rates'!M$110)\n+($H713*'fnd base rates'!M$111)\n+($I713*'fnd base rates'!M$112)\n+($J713*'fnd base rates'!M$113)\n+($K713*'fnd base rates'!M$114)\n+($M713*'fnd base rates'!M$116)\n+($N713*'fnd base rates'!M$117)\n+($O713*'fnd base rates'!M$118)\n+($P713*VLOOKUP($S713+12,rate_basefnd,13)))","v":0},317244.23075654003,null,488219142,"488","219","142",1,30,317244.23075654003,10575,0,10575,null,null,null,null,null,10817,5,10822,-247,10575,0,10575]
[488,488219145,"SOUTH SHORE",{"$f":"'fnd enro'!D714","v":0},{"$f":"'fnd enro'!E714","v":0},{"$f":"'fnd enro'!F714","v":0},{"$f":"'fnd enro'!G714","v":7},{"$f":"'fnd enro'!H714","v":0},{"$f":"'fnd enro'!I714","v":0},{"$f":"'fnd enro'!J714","v":0},{"$f":"'fnd enro'!K714","v":0.26529999999999998},{"$f":"'fnd enro'!L714","v":0},{"$f":"'fnd enro'!M714+'fnd enro'!N714","v":0},{"$f":"'fnd enro'!O714","v":0},{"$f":"'fnd enro'!P714","v":0},{"$f":"'fnd enro'!Q714","v":1},{"$f":"'fnd enro'!S714","v":7},1.054,{"$f":"VALUE('fnd enro'!R714)","v":4},null,{"$f":"(($D714*'fnd base rates'!C$107)\n+($E714*'fnd base rates'!C$108)\n+($F714*'fnd base rates'!C$109)\n+($G714*'fnd base rates'!C$110)\n+($H714*'fnd base rates'!C$111)\n+($I714*'fnd base rates'!C$112)\n+($J714*'fnd base rates'!C$113)\n+($K714*'fnd base rates'!C$114)\n+($M714*'fnd base rates'!C$116)\n+($N714*'fnd base rates'!C$117)\n+($O714*'fnd base rates'!C$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,3)))\n*$R714","v":3777.264376822},{"$f":"(($D714*'fnd base rates'!D$107)\n+($E714*'fnd base rates'!D$108)\n+($F714*'fnd base rates'!D$109)\n+($G714*'fnd base rates'!D$110)\n+($H714*'fnd base rates'!D$111)\n+($I714*'fnd base rates'!D$112)\n+($J714*'fnd base rates'!D$113)\n+($K714*'fnd base rates'!D$114)\n+($M714*'fnd base rates'!D$116)\n+($N714*'fnd base rates'!D$117)\n+($O714*'fnd base rates'!D$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,4)))\n*$R714","v":5594.8006400000013},{"$f":"(($D714*'fnd base rates'!E$107)\n+($E714*'fnd base rates'!E$108)\n+($F714*'fnd base rates'!E$109)\n+($G714*'fnd base rates'!E$110)\n+($H714*'fnd base rates'!E$111)\n+($I714*'fnd base rates'!E$112)\n+($J714*'fnd base rates'!E$113)\n+($K714*'fnd base rates'!E$114)\n+($M714*'fnd base rates'!E$116)\n+($N714*'fnd base rates'!E$117)\n+($O714*'fnd base rates'!E$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,5)))\n*$R714","v":29587.681480293995},{"$f":"(($D714*'fnd base rates'!F$107)\n+($E714*'fnd base rates'!F$108)\n+($F714*'fnd base rates'!F$109)\n+($G714*'fnd base rates'!F$110)\n+($H714*'fnd base rates'!F$111)\n+($I714*'fnd base rates'!F$112)\n+($J714*'fnd base rates'!F$113)\n+($K714*'fnd base rates'!F$114)\n+($M714*'fnd base rates'!F$116)\n+($N714*'fnd base rates'!F$117)\n+($O714*'fnd base rates'!F$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,6)))\n*$R714","v":8640.9531358779986},{"$f":"(($D714*'fnd base rates'!G$107)\n+($E714*'fnd base rates'!G$108)\n+($F714*'fnd base rates'!G$109)\n+($G714*'fnd base rates'!G$110)\n+($H714*'fnd base rates'!G$111)\n+($I714*'fnd base rates'!G$112)\n+($J714*'fnd base rates'!G$113)\n+($K714*'fnd base rates'!G$114)\n+($M714*'fnd base rates'!G$116)\n+($N714*'fnd base rates'!G$117)\n+($O714*'fnd base rates'!G$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,7)))\n*$R714","v":1216.3516694680002},{"$f":"(($D714*'fnd base rates'!H$107)\n+($E714*'fnd base rates'!H$108)\n+($F714*'fnd base rates'!H$109)\n+($G714*'fnd base rates'!H$110)\n+($H714*'fnd base rates'!H$111)\n+($I714*'fnd base rates'!H$112)\n+($J714*'fnd base rates'!H$113)\n+($K714*'fnd base rates'!H$114)\n+($M714*'fnd base rates'!H$116)\n+($N714*'fnd base rates'!H$117)\n+($O714*'fnd base rates'!H$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,8)))","v":3474.0794900000001},{"$f":"(($D714*'fnd base rates'!I$107)\n+($E714*'fnd base rates'!I$108)\n+($F714*'fnd base rates'!I$109)\n+($G714*'fnd base rates'!I$110)\n+($H714*'fnd base rates'!I$111)\n+($I714*'fnd base rates'!I$112)\n+($J714*'fnd base rates'!I$113)\n+($K714*'fnd base rates'!I$114)\n+($M714*'fnd base rates'!I$116)\n+($N714*'fnd base rates'!I$117)\n+($O714*'fnd base rates'!I$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,9)))\n*$R714","v":1883.31882},{"$f":"(($D714*'fnd base rates'!J$107)\n+($E714*'fnd base rates'!J$108)\n+($F714*'fnd base rates'!J$109)\n+($G714*'fnd base rates'!J$110)\n+($H714*'fnd base rates'!J$111)\n+($I714*'fnd base rates'!J$112)\n+($J714*'fnd base rates'!J$113)\n+($K714*'fnd base rates'!J$114)\n+($M714*'fnd base rates'!J$116)\n+($N714*'fnd base rates'!J$117)\n+($O714*'fnd base rates'!J$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,10)))\n*$R714","v":1611.4395199999999},{"$f":"(($D714*'fnd base rates'!K$107)\n+($E714*'fnd base rates'!K$108)\n+($F714*'fnd base rates'!K$109)\n+($G714*'fnd base rates'!K$110)\n+($H714*'fnd base rates'!K$111)\n+($I714*'fnd base rates'!K$112)\n+($J714*'fnd base rates'!K$113)\n+($K714*'fnd base rates'!K$114)\n+($M714*'fnd base rates'!K$116)\n+($N714*'fnd base rates'!K$117)\n+($O714*'fnd base rates'!K$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,11)))\n*$R714","v":7643.8823730640006},{"$f":"(($D714*'fnd base rates'!L$107)\n+($E714*'fnd base rates'!L$108)\n+($F714*'fnd base rates'!L$109)\n+($G714*'fnd base rates'!L$110)\n+($H714*'fnd base rates'!L$111)\n+($I714*'fnd base rates'!L$112)\n+($J714*'fnd base rates'!L$113)\n+($K714*'fnd base rates'!L$114)\n+($M714*'fnd base rates'!L$116)\n+($N714*'fnd base rates'!L$117)\n+($O714*'fnd base rates'!L$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,12)))","v":8731.2699469999989},{"$f":"(($D714*'fnd base rates'!M$107)\n+($E714*'fnd base rates'!M$108)\n+($F714*'fnd base rates'!M$109)\n+($G714*'fnd base rates'!M$110)\n+($H714*'fnd base rates'!M$111)\n+($I714*'fnd base rates'!M$112)\n+($J714*'fnd base rates'!M$113)\n+($K714*'fnd base rates'!M$114)\n+($M714*'fnd base rates'!M$116)\n+($N714*'fnd base rates'!M$117)\n+($O714*'fnd base rates'!M$118)\n+($P714*VLOOKUP($S714+12,rate_basefnd,13)))","v":0},72161.041452525984,null,488219145,"488","219","145",1,{"$f":"enro","v":7},72161.041452525984,10309,0,10309,null,null,null,null,null,10401,1,10402,-93,10309,0,10309]
[488,488219171,"SOUTH SHORE",{"$f":"'fnd enro'!D715","v":0},{"$f":"'fnd enro'!E715","v":0},{"$f":"'fnd enro'!F715","v":0},{"$f":"'fnd enro'!G715","v":3},{"$f":"'fnd enro'!H715","v":2},{"$f":"'fnd enro'!I715","v":4},{"$f":"'fnd enro'!J715","v":0},{"$f":"'fnd enro'!K715","v":0.34110000000000001},{"$f":"'fnd enro'!L715","v":0},{"$f":"'fnd enro'!M715+'fnd enro'!N715","v":0},{"$f":"'fnd enro'!O715","v":0},{"$f":"'fnd enro'!P715","v":0},{"$f":"'fnd enro'!Q715","v":3},{"$f":"'fnd enro'!S715","v":9},{"$f":"VLOOKUP(B715,charterinfo_b,6)","v":1.054},{"$f":"VALUE('fnd enro'!R715)","v":3},null,{"$f":"(($D715*'fnd base rates'!C$107)\n+($E715*'fnd base rates'!C$108)\n+($F715*'fnd base rates'!C$109)\n+($G715*'fnd base rates'!C$110)\n+($H715*'fnd base rates'!C$111)\n+($I715*'fnd base rates'!C$112)\n+($J715*'fnd base rates'!C$113)\n+($K715*'fnd base rates'!C$114)\n+($M715*'fnd base rates'!C$116)\n+($N715*'fnd base rates'!C$117)\n+($O715*'fnd base rates'!C$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,3)))\n*$R715","v":4951.7131759140002},{"$f":"(($D715*'fnd base rates'!D$107)\n+($E715*'fnd base rates'!D$108)\n+($F715*'fnd base rates'!D$109)\n+($G715*'fnd base rates'!D$110)\n+($H715*'fnd base rates'!D$111)\n+($I715*'fnd base rates'!D$112)\n+($J715*'fnd base rates'!D$113)\n+($K715*'fnd base rates'!D$114)\n+($M715*'fnd base rates'!D$116)\n+($N715*'fnd base rates'!D$117)\n+($O715*'fnd base rates'!D$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,4)))\n*$R715","v":7644.5460600000015},{"$f":"(($D715*'fnd base rates'!E$107)\n+($E715*'fnd base rates'!E$108)\n+($F715*'fnd base rates'!E$109)\n+($G715*'fnd base rates'!E$110)\n+($H715*'fnd base rates'!E$111)\n+($I715*'fnd base rates'!E$112)\n+($J715*'fnd base rates'!E$113)\n+($K715*'fnd base rates'!E$114)\n+($M715*'fnd base rates'!E$116)\n+($N715*'fnd base rates'!E$117)\n+($O715*'fnd base rates'!E$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,5)))\n*$R715","v":45713.85560037801},{"$f":"(($D715*'fnd base rates'!F$107)\n+($E715*'fnd base rates'!F$108)\n+($F715*'fnd base rates'!F$109)\n+($G715*'fnd base rates'!F$110)\n+($H715*'fnd base rates'!F$111)\n+($I715*'fnd base rates'!F$112)\n+($J715*'fnd base rates'!F$113)\n+($K715*'fnd base rates'!F$114)\n+($M715*'fnd base rates'!F$116)\n+($N715*'fnd base rates'!F$117)\n+($O715*'fnd base rates'!F$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,6)))\n*$R715","v":9173.9783289860006},{"$f":"(($D715*'fnd base rates'!G$107)\n+($E715*'fnd base rates'!G$108)\n+($F715*'fnd base rates'!G$109)\n+($G715*'fnd base rates'!G$110)\n+($H715*'fnd base rates'!G$111)\n+($I715*'fnd base rates'!G$112)\n+($J715*'fnd base rates'!G$113)\n+($K715*'fnd base rates'!G$114)\n+($M715*'fnd base rates'!G$116)\n+($N715*'fnd base rates'!G$117)\n+($O715*'fnd base rates'!G$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,7)))\n*$R715","v":1829.070129316},{"$f":"(($D715*'fnd base rates'!H$107)\n+($E715*'fnd base rates'!H$108)\n+($F715*'fnd base rates'!H$109)\n+($G715*'fnd base rates'!H$110)\n+($H715*'fnd base rates'!H$111)\n+($I715*'fnd base rates'!H$112)\n+($J715*'fnd base rates'!H$113)\n+($K715*'fnd base rates'!H$114)\n+($M715*'fnd base rates'!H$116)\n+($N715*'fnd base rates'!H$117)\n+($O715*'fnd base rates'!H$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,8)))","v":5647.6736300000002},{"$f":"(($D715*'fnd base rates'!I$107)\n+($E715*'fnd base rates'!I$108)\n+($F715*'fnd base rates'!I$109)\n+($G715*'fnd base rates'!I$110)\n+($H715*'fnd base rates'!I$111)\n+($I715*'fnd base rates'!I$112)\n+($J715*'fnd base rates'!I$113)\n+($K715*'fnd base rates'!I$114)\n+($M715*'fnd base rates'!I$116)\n+($N715*'fnd base rates'!I$117)\n+($O715*'fnd base rates'!I$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,9)))\n*$R715","v":3446.8540400000002},{"$f":"(($D715*'fnd base rates'!J$107)\n+($E715*'fnd base rates'!J$108)\n+($F715*'fnd base rates'!J$109)\n+($G715*'fnd base rates'!J$110)\n+($H715*'fnd base rates'!J$111)\n+($I715*'fnd base rates'!J$112)\n+($J715*'fnd base rates'!J$113)\n+($K715*'fnd base rates'!J$114)\n+($M715*'fnd base rates'!J$116)\n+($N715*'fnd base rates'!J$117)\n+($O715*'fnd base rates'!J$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,10)))\n*$R715","v":4867.3193000000001},{"$f":"(($D715*'fnd base rates'!K$107)\n+($E715*'fnd base rates'!K$108)\n+($F715*'fnd base rates'!K$109)\n+($G715*'fnd base rates'!K$110)\n+($H715*'fnd base rates'!K$111)\n+($I715*'fnd base rates'!K$112)\n+($J715*'fnd base rates'!K$113)\n+($K715*'fnd base rates'!K$114)\n+($M715*'fnd base rates'!K$116)\n+($N715*'fnd base rates'!K$117)\n+($O715*'fnd base rates'!K$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,11)))\n*$R715","v":10189.181045368001},{"$f":"(($D715*'fnd base rates'!L$107)\n+($E715*'fnd base rates'!L$108)\n+($F715*'fnd base rates'!L$109)\n+($G715*'fnd base rates'!L$110)\n+($H715*'fnd base rates'!L$111)\n+($I715*'fnd base rates'!L$112)\n+($J715*'fnd base rates'!L$113)\n+($K715*'fnd base rates'!L$114)\n+($M715*'fnd base rates'!L$116)\n+($N715*'fnd base rates'!L$117)\n+($O715*'fnd base rates'!L$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,12)))","v":11675.792789000001},{"$f":"(($D715*'fnd base rates'!M$107)\n+($E715*'fnd base rates'!M$108)\n+($F715*'fnd base rates'!M$109)\n+($G715*'fnd base rates'!M$110)\n+($H715*'fnd base rates'!M$111)\n+($I715*'fnd base rates'!M$112)\n+($J715*'fnd base rates'!M$113)\n+($K715*'fnd base rates'!M$114)\n+($M715*'fnd base rates'!M$116)\n+($N715*'fnd base rates'!M$117)\n+($O715*'fnd base rates'!M$118)\n+($P715*VLOOKUP($S715+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U715:AE715)","v":105139.98409896201},null,{"$f":"B715","v":488219171},{"$f":"IF($B715<499999999,MID($B715,1,3),MID($B715,1,4))","v":"488"},{"$f":"IF($B715<499999999,MID($B715,4,3),MID($B715,5,3))","v":"219"},{"$f":"IF($B715<499999999,MID($B715,7,3),MID($B715,8,3))","v":"171"},{"$f":"IF(VLOOKUP(VALUE(IF(AH715<499999999,MID(AH715,4,3),MID(AH715,5,3))),distinfo,4)=R715,1,0)","v":1},9,{"$f":"AF715","v":105139.98409896201},{"$f":"IF(OR(AF715=0,AM715=0),0,ROUND(AN715/AM715,0))","v":11682},{"$f":"AO715-AQ715","v":0},11682,null,null,null,null,null,11765,{"$f":"AY715-AW715","v":1},11766,-84,11682,0,11682]
[488,488219219,"SOUTH SHORE",{"$f":"'fnd enro'!D716","v":0},{"$f":"'fnd enro'!E716","v":0},{"$f":"'fnd enro'!F716","v":0},{"$f":"'fnd enro'!G716","v":8},{"$f":"'fnd enro'!H716","v":2},{"$f":"'fnd enro'!I716","v":3},{"$f":"'fnd enro'!J716","v":0},{"$f":"'fnd enro'!K716","v":0.49270000000000003},{"$f":"'fnd enro'!L716","v":0},{"$f":"'fnd enro'!M716+'fnd enro'!N716","v":2},{"$f":"'fnd enro'!O716","v":1},{"$f":"'fnd enro'!P716","v":0},{"$f":"'fnd enro'!Q716","v":3},{"$f":"'fnd enro'!S716","v":13},1.054,{"$f":"VALUE('fnd enro'!R716)","v":1},null,{"$f":"(($D716*'fnd base rates'!C$107)\n+($E716*'fnd base rates'!C$108)\n+($F716*'fnd base rates'!C$109)\n+($G716*'fnd base rates'!C$110)\n+($H716*'fnd base rates'!C$111)\n+($I716*'fnd base rates'!C$112)\n+($J716*'fnd base rates'!C$113)\n+($K716*'fnd base rates'!C$114)\n+($M716*'fnd base rates'!C$116)\n+($N716*'fnd base rates'!C$117)\n+($O716*'fnd base rates'!C$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,3)))\n*$R716","v":7369.2999540979999},{"$f":"(($D716*'fnd base rates'!D$107)\n+($E716*'fnd base rates'!D$108)\n+($F716*'fnd base rates'!D$109)\n+($G716*'fnd base rates'!D$110)\n+($H716*'fnd base rates'!D$111)\n+($I716*'fnd base rates'!D$112)\n+($J716*'fnd base rates'!D$113)\n+($K716*'fnd base rates'!D$114)\n+($M716*'fnd base rates'!D$116)\n+($N716*'fnd base rates'!D$117)\n+($O716*'fnd base rates'!D$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,4)))\n*$R716","v":11187.60922},{"$f":"(($D716*'fnd base rates'!E$107)\n+($E716*'fnd base rates'!E$108)\n+($F716*'fnd base rates'!E$109)\n+($G716*'fnd base rates'!E$110)\n+($H716*'fnd base rates'!E$111)\n+($I716*'fnd base rates'!E$112)\n+($J716*'fnd base rates'!E$113)\n+($K716*'fnd base rates'!E$114)\n+($M716*'fnd base rates'!E$116)\n+($N716*'fnd base rates'!E$117)\n+($O716*'fnd base rates'!E$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,5)))\n*$R716","v":63545.723660545998},{"$f":"(($D716*'fnd base rates'!F$107)\n+($E716*'fnd base rates'!F$108)\n+($F716*'fnd base rates'!F$109)\n+($G716*'fnd base rates'!F$110)\n+($H716*'fnd base rates'!F$111)\n+($I716*'fnd base rates'!F$112)\n+($J716*'fnd base rates'!F$113)\n+($K716*'fnd base rates'!F$114)\n+($M716*'fnd base rates'!F$116)\n+($N716*'fnd base rates'!F$117)\n+($O716*'fnd base rates'!F$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,6)))\n*$R716","v":14986.759875202},{"$f":"(($D716*'fnd base rates'!G$107)\n+($E716*'fnd base rates'!G$108)\n+($F716*'fnd base rates'!G$109)\n+($G716*'fnd base rates'!G$110)\n+($H716*'fnd base rates'!G$111)\n+($I716*'fnd base rates'!G$112)\n+($J716*'fnd base rates'!G$113)\n+($K716*'fnd base rates'!G$114)\n+($M716*'fnd base rates'!G$116)\n+($N716*'fnd base rates'!G$117)\n+($O716*'fnd base rates'!G$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,7)))\n*$R716","v":2583.8644290120001},{"$f":"(($D716*'fnd base rates'!H$107)\n+($E716*'fnd base rates'!H$108)\n+($F716*'fnd base rates'!H$109)\n+($G716*'fnd base rates'!H$110)\n+($H716*'fnd base rates'!H$111)\n+($I716*'fnd base rates'!H$112)\n+($J716*'fnd base rates'!H$113)\n+($K716*'fnd base rates'!H$114)\n+($M716*'fnd base rates'!H$116)\n+($N716*'fnd base rates'!H$117)\n+($O716*'fnd base rates'!H$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,8)))","v":7683.6419100000003},{"$f":"(($D716*'fnd base rates'!I$107)\n+($E716*'fnd base rates'!I$108)\n+($F716*'fnd base rates'!I$109)\n+($G716*'fnd base rates'!I$110)\n+($H716*'fnd base rates'!I$111)\n+($I716*'fnd base rates'!I$112)\n+($J716*'fnd base rates'!I$113)\n+($K716*'fnd base rates'!I$114)\n+($M716*'fnd base rates'!I$116)\n+($N716*'fnd base rates'!I$117)\n+($O716*'fnd base rates'!I$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,9)))\n*$R716","v":4507.2728999999999},{"$f":"(($D716*'fnd base rates'!J$107)\n+($E716*'fnd base rates'!J$108)\n+($F716*'fnd base rates'!J$109)\n+($G716*'fnd base rates'!J$110)\n+($H716*'fnd base rates'!J$111)\n+($I716*'fnd base rates'!J$112)\n+($J716*'fnd base rates'!J$113)\n+($K716*'fnd base rates'!J$114)\n+($M716*'fnd base rates'!J$116)\n+($N716*'fnd base rates'!J$117)\n+($O716*'fnd base rates'!J$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,10)))\n*$R716","v":5092.5801799999999},{"$f":"(($D716*'fnd base rates'!K$107)\n+($E716*'fnd base rates'!K$108)\n+($F716*'fnd base rates'!K$109)\n+($G716*'fnd base rates'!K$110)\n+($H716*'fnd base rates'!K$111)\n+($I716*'fnd base rates'!K$112)\n+($J716*'fnd base rates'!K$113)\n+($K716*'fnd base rates'!K$114)\n+($M716*'fnd base rates'!K$116)\n+($N716*'fnd base rates'!K$117)\n+($O716*'fnd base rates'!K$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,11)))\n*$R716","v":15392.914749976},{"$f":"(($D716*'fnd base rates'!L$107)\n+($E716*'fnd base rates'!L$108)\n+($F716*'fnd base rates'!L$109)\n+($G716*'fnd base rates'!L$110)\n+($H716*'fnd base rates'!L$111)\n+($I716*'fnd base rates'!L$112)\n+($J716*'fnd base rates'!L$113)\n+($K716*'fnd base rates'!L$114)\n+($M716*'fnd base rates'!L$116)\n+($N716*'fnd base rates'!L$117)\n+($O716*'fnd base rates'!L$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,12)))","v":17251.988473000001},{"$f":"(($D716*'fnd base rates'!M$107)\n+($E716*'fnd base rates'!M$108)\n+($F716*'fnd base rates'!M$109)\n+($G716*'fnd base rates'!M$110)\n+($H716*'fnd base rates'!M$111)\n+($I716*'fnd base rates'!M$112)\n+($J716*'fnd base rates'!M$113)\n+($K716*'fnd base rates'!M$114)\n+($M716*'fnd base rates'!M$116)\n+($N716*'fnd base rates'!M$117)\n+($O716*'fnd base rates'!M$118)\n+($P716*VLOOKUP($S716+12,rate_basefnd,13)))","v":0},149601.65535183402,null,488219219,"488","219","219",1,13,149601.65535183402,11508,0,11508,null,null,null,null,null,11604,-1,11603,-95,11508,0,11508]
[488,488219231,"SOUTH SHORE",{"$f":"'fnd enro'!D717","v":0},{"$f":"'fnd enro'!E717","v":0},{"$f":"'fnd enro'!F717","v":1},{"$f":"'fnd enro'!G717","v":8},{"$f":"'fnd enro'!H717","v":3},{"$f":"'fnd enro'!I717","v":14},{"$f":"'fnd enro'!J717","v":0},{"$f":"'fnd enro'!K717","v":0.98540000000000005},{"$f":"'fnd enro'!L717","v":0},{"$f":"'fnd enro'!M717+'fnd enro'!N717","v":0},{"$f":"'fnd enro'!O717","v":0},{"$f":"'fnd enro'!P717","v":0},{"$f":"'fnd enro'!Q717","v":6},{"$f":"'fnd enro'!S717","v":26},1.054,{"$f":"VALUE('fnd enro'!R717)","v":3},null,{"$f":"(($D717*'fnd base rates'!C$107)\n+($E717*'fnd base rates'!C$108)\n+($F717*'fnd base rates'!C$109)\n+($G717*'fnd base rates'!C$110)\n+($H717*'fnd base rates'!C$111)\n+($I717*'fnd base rates'!C$112)\n+($J717*'fnd base rates'!C$113)\n+($K717*'fnd base rates'!C$114)\n+($M717*'fnd base rates'!C$116)\n+($N717*'fnd base rates'!C$117)\n+($O717*'fnd base rates'!C$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,3)))\n*$R717","v":14155.590348196001},{"$f":"(($D717*'fnd base rates'!D$107)\n+($E717*'fnd base rates'!D$108)\n+($F717*'fnd base rates'!D$109)\n+($G717*'fnd base rates'!D$110)\n+($H717*'fnd base rates'!D$111)\n+($I717*'fnd base rates'!D$112)\n+($J717*'fnd base rates'!D$113)\n+($K717*'fnd base rates'!D$114)\n+($M717*'fnd base rates'!D$116)\n+($N717*'fnd base rates'!D$117)\n+($O717*'fnd base rates'!D$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,4)))\n*$R717","v":21376.574520000006},{"$f":"(($D717*'fnd base rates'!E$107)\n+($E717*'fnd base rates'!E$108)\n+($F717*'fnd base rates'!E$109)\n+($G717*'fnd base rates'!E$110)\n+($H717*'fnd base rates'!E$111)\n+($I717*'fnd base rates'!E$112)\n+($J717*'fnd base rates'!E$113)\n+($K717*'fnd base rates'!E$114)\n+($M717*'fnd base rates'!E$116)\n+($N717*'fnd base rates'!E$117)\n+($O717*'fnd base rates'!E$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,5)))\n*$R717","v":128825.319481092},{"$f":"(($D717*'fnd base rates'!F$107)\n+($E717*'fnd base rates'!F$108)\n+($F717*'fnd base rates'!F$109)\n+($G717*'fnd base rates'!F$110)\n+($H717*'fnd base rates'!F$111)\n+($I717*'fnd base rates'!F$112)\n+($J717*'fnd base rates'!F$113)\n+($K717*'fnd base rates'!F$114)\n+($M717*'fnd base rates'!F$116)\n+($N717*'fnd base rates'!F$117)\n+($O717*'fnd base rates'!F$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,6)))\n*$R717","v":26322.421590403999},{"$f":"(($D717*'fnd base rates'!G$107)\n+($E717*'fnd base rates'!G$108)\n+($F717*'fnd base rates'!G$109)\n+($G717*'fnd base rates'!G$110)\n+($H717*'fnd base rates'!G$111)\n+($I717*'fnd base rates'!G$112)\n+($J717*'fnd base rates'!G$113)\n+($K717*'fnd base rates'!G$114)\n+($M717*'fnd base rates'!G$116)\n+($N717*'fnd base rates'!G$117)\n+($O717*'fnd base rates'!G$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,7)))\n*$R717","v":4933.8146380239996},{"$f":"(($D717*'fnd base rates'!H$107)\n+($E717*'fnd base rates'!H$108)\n+($F717*'fnd base rates'!H$109)\n+($G717*'fnd base rates'!H$110)\n+($H717*'fnd base rates'!H$111)\n+($I717*'fnd base rates'!H$112)\n+($J717*'fnd base rates'!H$113)\n+($K717*'fnd base rates'!H$114)\n+($M717*'fnd base rates'!H$116)\n+($N717*'fnd base rates'!H$117)\n+($O717*'fnd base rates'!H$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,8)))","v":16969.483819999998},{"$f":"(($D717*'fnd base rates'!I$107)\n+($E717*'fnd base rates'!I$108)\n+($F717*'fnd base rates'!I$109)\n+($G717*'fnd base rates'!I$110)\n+($H717*'fnd base rates'!I$111)\n+($I717*'fnd base rates'!I$112)\n+($J717*'fnd base rates'!I$113)\n+($K717*'fnd base rates'!I$114)\n+($M717*'fnd base rates'!I$116)\n+($N717*'fnd base rates'!I$117)\n+($O717*'fnd base rates'!I$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,9)))\n*$R717","v":9859.2530200000019},{"$f":"(($D717*'fnd base rates'!J$107)\n+($E717*'fnd base rates'!J$108)\n+($F717*'fnd base rates'!J$109)\n+($G717*'fnd base rates'!J$110)\n+($H717*'fnd base rates'!J$111)\n+($I717*'fnd base rates'!J$112)\n+($J717*'fnd base rates'!J$113)\n+($K717*'fnd base rates'!J$114)\n+($M717*'fnd base rates'!J$116)\n+($N717*'fnd base rates'!J$117)\n+($O717*'fnd base rates'!J$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,10)))\n*$R717","v":13315.044979999999},{"$f":"(($D717*'fnd base rates'!K$107)\n+($E717*'fnd base rates'!K$108)\n+($F717*'fnd base rates'!K$109)\n+($G717*'fnd base rates'!K$110)\n+($H717*'fnd base rates'!K$111)\n+($I717*'fnd base rates'!K$112)\n+($J717*'fnd base rates'!K$113)\n+($K717*'fnd base rates'!K$114)\n+($M717*'fnd base rates'!K$116)\n+($N717*'fnd base rates'!K$117)\n+($O717*'fnd base rates'!K$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,11)))\n*$R717","v":29330.202799952003},{"$f":"(($D717*'fnd base rates'!L$107)\n+($E717*'fnd base rates'!L$108)\n+($F717*'fnd base rates'!L$109)\n+($G717*'fnd base rates'!L$110)\n+($H717*'fnd base rates'!L$111)\n+($I717*'fnd base rates'!L$112)\n+($J717*'fnd base rates'!L$113)\n+($K717*'fnd base rates'!L$114)\n+($M717*'fnd base rates'!L$116)\n+($N717*'fnd base rates'!L$117)\n+($O717*'fnd base rates'!L$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,12)))","v":32405.126946000004},{"$f":"(($D717*'fnd base rates'!M$107)\n+($E717*'fnd base rates'!M$108)\n+($F717*'fnd base rates'!M$109)\n+($G717*'fnd base rates'!M$110)\n+($H717*'fnd base rates'!M$111)\n+($I717*'fnd base rates'!M$112)\n+($J717*'fnd base rates'!M$113)\n+($K717*'fnd base rates'!M$114)\n+($M717*'fnd base rates'!M$116)\n+($N717*'fnd base rates'!M$117)\n+($O717*'fnd base rates'!M$118)\n+($P717*VLOOKUP($S717+12,rate_basefnd,13)))","v":0},297492.83214366797,null,488219231,"488","219","231",1,26,297492.83214366797,11442,0,11442,null,null,null,null,null,11533,2,11535,-93,11442,0,11442]
[488,488219239,"SOUTH SHORE",{"$f":"'fnd enro'!D718","v":0},{"$f":"'fnd enro'!E718","v":0},{"$f":"'fnd enro'!F718","v":2},{"$f":"'fnd enro'!G718","v":2},{"$f":"'fnd enro'!H718","v":1},{"$f":"'fnd enro'!I718","v":3},{"$f":"'fnd enro'!J718","v":0},{"$f":"'fnd enro'!K718","v":0.30320000000000003},{"$f":"'fnd enro'!L718","v":0},{"$f":"'fnd enro'!M718+'fnd enro'!N718","v":0},{"$f":"'fnd enro'!O718","v":0},{"$f":"'fnd enro'!P718","v":0},{"$f":"'fnd enro'!Q718","v":1},{"$f":"'fnd enro'!S718","v":8},1.054,{"$f":"VALUE('fnd enro'!R718)","v":5},null,{"$f":"(($D718*'fnd base rates'!C$107)\n+($E718*'fnd base rates'!C$108)\n+($F718*'fnd base rates'!C$109)\n+($G718*'fnd base rates'!C$110)\n+($H718*'fnd base rates'!C$111)\n+($I718*'fnd base rates'!C$112)\n+($J718*'fnd base rates'!C$113)\n+($K718*'fnd base rates'!C$114)\n+($M718*'fnd base rates'!C$116)\n+($N718*'fnd base rates'!C$117)\n+($O718*'fnd base rates'!C$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,3)))\n*$R718","v":4309.3856563680001},{"$f":"(($D718*'fnd base rates'!D$107)\n+($E718*'fnd base rates'!D$108)\n+($F718*'fnd base rates'!D$109)\n+($G718*'fnd base rates'!D$110)\n+($H718*'fnd base rates'!D$111)\n+($I718*'fnd base rates'!D$112)\n+($J718*'fnd base rates'!D$113)\n+($K718*'fnd base rates'!D$114)\n+($M718*'fnd base rates'!D$116)\n+($N718*'fnd base rates'!D$117)\n+($O718*'fnd base rates'!D$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,4)))\n*$R718","v":6358.6028200000001},{"$f":"(($D718*'fnd base rates'!E$107)\n+($E718*'fnd base rates'!E$108)\n+($F718*'fnd base rates'!E$109)\n+($G718*'fnd base rates'!E$110)\n+($H718*'fnd base rates'!E$111)\n+($I718*'fnd base rates'!E$112)\n+($J718*'fnd base rates'!E$113)\n+($K718*'fnd base rates'!E$114)\n+($M718*'fnd base rates'!E$116)\n+($N718*'fnd base rates'!E$117)\n+($O718*'fnd base rates'!E$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,5)))\n*$R718","v":36128.413100336002},{"$f":"(($D718*'fnd base rates'!F$107)\n+($E718*'fnd base rates'!F$108)\n+($F718*'fnd base rates'!F$109)\n+($G718*'fnd base rates'!F$110)\n+($H718*'fnd base rates'!F$111)\n+($I718*'fnd base rates'!F$112)\n+($J718*'fnd base rates'!F$113)\n+($K718*'fnd base rates'!F$114)\n+($M718*'fnd base rates'!F$116)\n+($N718*'fnd base rates'!F$117)\n+($O718*'fnd base rates'!F$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,6)))\n*$R718","v":8548.8633124320004},{"$f":"(($D718*'fnd base rates'!G$107)\n+($E718*'fnd base rates'!G$108)\n+($F718*'fnd base rates'!G$109)\n+($G718*'fnd base rates'!G$110)\n+($H718*'fnd base rates'!G$111)\n+($I718*'fnd base rates'!G$112)\n+($J718*'fnd base rates'!G$113)\n+($K718*'fnd base rates'!G$114)\n+($M718*'fnd base rates'!G$116)\n+($N718*'fnd base rates'!G$117)\n+($O718*'fnd base rates'!G$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,7)))\n*$R718","v":1406.0857993919999},{"$f":"(($D718*'fnd base rates'!H$107)\n+($E718*'fnd base rates'!H$108)\n+($F718*'fnd base rates'!H$109)\n+($G718*'fnd base rates'!H$110)\n+($H718*'fnd base rates'!H$111)\n+($I718*'fnd base rates'!H$112)\n+($J718*'fnd base rates'!H$113)\n+($K718*'fnd base rates'!H$114)\n+($M718*'fnd base rates'!H$116)\n+($N718*'fnd base rates'!H$117)\n+($O718*'fnd base rates'!H$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,8)))","v":4830.3665599999995},{"$f":"(($D718*'fnd base rates'!I$107)\n+($E718*'fnd base rates'!I$108)\n+($F718*'fnd base rates'!I$109)\n+($G718*'fnd base rates'!I$110)\n+($H718*'fnd base rates'!I$111)\n+($I718*'fnd base rates'!I$112)\n+($J718*'fnd base rates'!I$113)\n+($K718*'fnd base rates'!I$114)\n+($M718*'fnd base rates'!I$116)\n+($N718*'fnd base rates'!I$117)\n+($O718*'fnd base rates'!I$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,9)))\n*$R718","v":2731.6201799999999},{"$f":"(($D718*'fnd base rates'!J$107)\n+($E718*'fnd base rates'!J$108)\n+($F718*'fnd base rates'!J$109)\n+($G718*'fnd base rates'!J$110)\n+($H718*'fnd base rates'!J$111)\n+($I718*'fnd base rates'!J$112)\n+($J718*'fnd base rates'!J$113)\n+($K718*'fnd base rates'!J$114)\n+($M718*'fnd base rates'!J$116)\n+($N718*'fnd base rates'!J$117)\n+($O718*'fnd base rates'!J$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,10)))\n*$R718","v":3021.3226199999999},{"$f":"(($D718*'fnd base rates'!K$107)\n+($E718*'fnd base rates'!K$108)\n+($F718*'fnd base rates'!K$109)\n+($G718*'fnd base rates'!K$110)\n+($H718*'fnd base rates'!K$111)\n+($I718*'fnd base rates'!K$112)\n+($J718*'fnd base rates'!K$113)\n+($K718*'fnd base rates'!K$114)\n+($M718*'fnd base rates'!K$116)\n+($N718*'fnd base rates'!K$117)\n+($O718*'fnd base rates'!K$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,11)))\n*$R718","v":8966.1118692159998},{"$f":"(($D718*'fnd base rates'!L$107)\n+($E718*'fnd base rates'!L$108)\n+($F718*'fnd base rates'!L$109)\n+($G718*'fnd base rates'!L$110)\n+($H718*'fnd base rates'!L$111)\n+($I718*'fnd base rates'!L$112)\n+($J718*'fnd base rates'!L$113)\n+($K718*'fnd base rates'!L$114)\n+($M718*'fnd base rates'!L$116)\n+($N718*'fnd base rates'!L$117)\n+($O718*'fnd base rates'!L$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,12)))","v":9739.9613680000002},{"$f":"(($D718*'fnd base rates'!M$107)\n+($E718*'fnd base rates'!M$108)\n+($F718*'fnd base rates'!M$109)\n+($G718*'fnd base rates'!M$110)\n+($H718*'fnd base rates'!M$111)\n+($I718*'fnd base rates'!M$112)\n+($J718*'fnd base rates'!M$113)\n+($K718*'fnd base rates'!M$114)\n+($M718*'fnd base rates'!M$116)\n+($N718*'fnd base rates'!M$117)\n+($O718*'fnd base rates'!M$118)\n+($P718*VLOOKUP($S718+12,rate_basefnd,13)))","v":0},86040.733285744005,null,488219239,"488","219","239",1,8,86040.733285744005,10755,0,10755,null,null,null,null,null,10876,3,10879,-124,10755,0,10755]
[488,488219243,"SOUTH SHORE",{"$f":"'fnd enro'!D719","v":0},{"$f":"'fnd enro'!E719","v":0},{"$f":"'fnd enro'!F719","v":1},{"$f":"'fnd enro'!G719","v":12},{"$f":"'fnd enro'!H719","v":7},{"$f":"'fnd enro'!I719","v":4},{"$f":"'fnd enro'!J719","v":0},{"$f":"'fnd enro'!K719","v":0.90959999999999996},{"$f":"'fnd enro'!L719","v":0},{"$f":"'fnd enro'!M719+'fnd enro'!N719","v":3},{"$f":"'fnd enro'!O719","v":0},{"$f":"'fnd enro'!P719","v":0},{"$f":"'fnd enro'!Q719","v":6},{"$f":"'fnd enro'!S719","v":24},1.054,{"$f":"VALUE('fnd enro'!R719)","v":8},null,{"$f":"(($D719*'fnd base rates'!C$107)\n+($E719*'fnd base rates'!C$108)\n+($F719*'fnd base rates'!C$109)\n+($G719*'fnd base rates'!C$110)\n+($H719*'fnd base rates'!C$111)\n+($I719*'fnd base rates'!C$112)\n+($J719*'fnd base rates'!C$113)\n+($K719*'fnd base rates'!C$114)\n+($M719*'fnd base rates'!C$116)\n+($N719*'fnd base rates'!C$117)\n+($O719*'fnd base rates'!C$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,3)))\n*$R719","v":13431.547369104001},{"$f":"(($D719*'fnd base rates'!D$107)\n+($E719*'fnd base rates'!D$108)\n+($F719*'fnd base rates'!D$109)\n+($G719*'fnd base rates'!D$110)\n+($H719*'fnd base rates'!D$111)\n+($I719*'fnd base rates'!D$112)\n+($J719*'fnd base rates'!D$113)\n+($K719*'fnd base rates'!D$114)\n+($M719*'fnd base rates'!D$116)\n+($N719*'fnd base rates'!D$117)\n+($O719*'fnd base rates'!D$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,4)))\n*$R719","v":20592.335280000003},{"$f":"(($D719*'fnd base rates'!E$107)\n+($E719*'fnd base rates'!E$108)\n+($F719*'fnd base rates'!E$109)\n+($G719*'fnd base rates'!E$110)\n+($H719*'fnd base rates'!E$111)\n+($I719*'fnd base rates'!E$112)\n+($J719*'fnd base rates'!E$113)\n+($K719*'fnd base rates'!E$114)\n+($M719*'fnd base rates'!E$116)\n+($N719*'fnd base rates'!E$117)\n+($O719*'fnd base rates'!E$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,5)))\n*$R719","v":114978.06200100802},{"$f":"(($D719*'fnd base rates'!F$107)\n+($E719*'fnd base rates'!F$108)\n+($F719*'fnd base rates'!F$109)\n+($G719*'fnd base rates'!F$110)\n+($H719*'fnd base rates'!F$111)\n+($I719*'fnd base rates'!F$112)\n+($J719*'fnd base rates'!F$113)\n+($K719*'fnd base rates'!F$114)\n+($M719*'fnd base rates'!F$116)\n+($N719*'fnd base rates'!F$117)\n+($O719*'fnd base rates'!F$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,6)))\n*$R719","v":26945.486837296001},{"$f":"(($D719*'fnd base rates'!G$107)\n+($E719*'fnd base rates'!G$108)\n+($F719*'fnd base rates'!G$109)\n+($G719*'fnd base rates'!G$110)\n+($H719*'fnd base rates'!G$111)\n+($I719*'fnd base rates'!G$112)\n+($J719*'fnd base rates'!G$113)\n+($K719*'fnd base rates'!G$114)\n+($M719*'fnd base rates'!G$116)\n+($N719*'fnd base rates'!G$117)\n+($O719*'fnd base rates'!G$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,7)))\n*$R719","v":4852.0381381759998},{"$f":"(($D719*'fnd base rates'!H$107)\n+($E719*'fnd base rates'!H$108)\n+($F719*'fnd base rates'!H$109)\n+($G719*'fnd base rates'!H$110)\n+($H719*'fnd base rates'!H$111)\n+($I719*'fnd base rates'!H$112)\n+($J719*'fnd base rates'!H$113)\n+($K719*'fnd base rates'!H$114)\n+($M719*'fnd base rates'!H$116)\n+($N719*'fnd base rates'!H$117)\n+($O719*'fnd base rates'!H$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,8)))","v":13467.849679999999},{"$f":"(($D719*'fnd base rates'!I$107)\n+($E719*'fnd base rates'!I$108)\n+($F719*'fnd base rates'!I$109)\n+($G719*'fnd base rates'!I$110)\n+($H719*'fnd base rates'!I$111)\n+($I719*'fnd base rates'!I$112)\n+($J719*'fnd base rates'!I$113)\n+($K719*'fnd base rates'!I$114)\n+($M719*'fnd base rates'!I$116)\n+($N719*'fnd base rates'!I$117)\n+($O719*'fnd base rates'!I$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,9)))\n*$R719","v":8298.7744000000002},{"$f":"(($D719*'fnd base rates'!J$107)\n+($E719*'fnd base rates'!J$108)\n+($F719*'fnd base rates'!J$109)\n+($G719*'fnd base rates'!J$110)\n+($H719*'fnd base rates'!J$111)\n+($I719*'fnd base rates'!J$112)\n+($J719*'fnd base rates'!J$113)\n+($K719*'fnd base rates'!J$114)\n+($M719*'fnd base rates'!J$116)\n+($N719*'fnd base rates'!J$117)\n+($O719*'fnd base rates'!J$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,10)))\n*$R719","v":9747.1811999999991},{"$f":"(($D719*'fnd base rates'!K$107)\n+($E719*'fnd base rates'!K$108)\n+($F719*'fnd base rates'!K$109)\n+($G719*'fnd base rates'!K$110)\n+($H719*'fnd base rates'!K$111)\n+($I719*'fnd base rates'!K$112)\n+($J719*'fnd base rates'!K$113)\n+($K719*'fnd base rates'!K$114)\n+($M719*'fnd base rates'!K$116)\n+($N719*'fnd base rates'!K$117)\n+($O719*'fnd base rates'!K$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,11)))\n*$R719","v":27848.474447648001},{"$f":"(($D719*'fnd base rates'!L$107)\n+($E719*'fnd base rates'!L$108)\n+($F719*'fnd base rates'!L$109)\n+($G719*'fnd base rates'!L$110)\n+($H719*'fnd base rates'!L$111)\n+($I719*'fnd base rates'!L$112)\n+($J719*'fnd base rates'!L$113)\n+($K719*'fnd base rates'!L$114)\n+($M719*'fnd base rates'!L$116)\n+($N719*'fnd base rates'!L$117)\n+($O719*'fnd base rates'!L$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,12)))","v":31976.454103999997},{"$f":"(($D719*'fnd base rates'!M$107)\n+($E719*'fnd base rates'!M$108)\n+($F719*'fnd base rates'!M$109)\n+($G719*'fnd base rates'!M$110)\n+($H719*'fnd base rates'!M$111)\n+($I719*'fnd base rates'!M$112)\n+($J719*'fnd base rates'!M$113)\n+($K719*'fnd base rates'!M$114)\n+($M719*'fnd base rates'!M$116)\n+($N719*'fnd base rates'!M$117)\n+($O719*'fnd base rates'!M$118)\n+($P719*VLOOKUP($S719+12,rate_basefnd,13)))","v":0},272138.20345723198,null,488219243,"488","219","243",1,24,272138.20345723198,11339,0,11339,null,null,null,null,null,12067,25,12092,-753,11339,0,11339]
[488,488219244,"SOUTH SHORE",{"$f":"'fnd enro'!D720","v":0},{"$f":"'fnd enro'!E720","v":0},{"$f":"'fnd enro'!F720","v":13},{"$f":"'fnd enro'!G720","v":68},{"$f":"'fnd enro'!H720","v":55},{"$f":"'fnd enro'!I720","v":65},{"$f":"'fnd enro'!J720","v":0},{"$f":"'fnd enro'!K720","v":7.6178999999999997},{"$f":"'fnd enro'!L720","v":0},{"$f":"'fnd enro'!M720+'fnd enro'!N720","v":33},{"$f":"'fnd enro'!O720","v":7},{"$f":"'fnd enro'!P720","v":9},{"$f":"'fnd enro'!Q720","v":64},{"$f":"'fnd enro'!S720","v":201},1.054,{"$f":"VALUE('fnd enro'!R720)","v":9},null,{"$f":"(($D720*'fnd base rates'!C$107)\n+($E720*'fnd base rates'!C$108)\n+($F720*'fnd base rates'!C$109)\n+($G720*'fnd base rates'!C$110)\n+($H720*'fnd base rates'!C$111)\n+($I720*'fnd base rates'!C$112)\n+($J720*'fnd base rates'!C$113)\n+($K720*'fnd base rates'!C$114)\n+($M720*'fnd base rates'!C$116)\n+($N720*'fnd base rates'!C$117)\n+($O720*'fnd base rates'!C$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,3)))\n*$R720","v":115647.587408746},{"$f":"(($D720*'fnd base rates'!D$107)\n+($E720*'fnd base rates'!D$108)\n+($F720*'fnd base rates'!D$109)\n+($G720*'fnd base rates'!D$110)\n+($H720*'fnd base rates'!D$111)\n+($I720*'fnd base rates'!D$112)\n+($J720*'fnd base rates'!D$113)\n+($K720*'fnd base rates'!D$114)\n+($M720*'fnd base rates'!D$116)\n+($N720*'fnd base rates'!D$117)\n+($O720*'fnd base rates'!D$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,4)))\n*$R720","v":180898.34674000004},{"$f":"(($D720*'fnd base rates'!E$107)\n+($E720*'fnd base rates'!E$108)\n+($F720*'fnd base rates'!E$109)\n+($G720*'fnd base rates'!E$110)\n+($H720*'fnd base rates'!E$111)\n+($I720*'fnd base rates'!E$112)\n+($J720*'fnd base rates'!E$113)\n+($K720*'fnd base rates'!E$114)\n+($M720*'fnd base rates'!E$116)\n+($N720*'fnd base rates'!E$117)\n+($O720*'fnd base rates'!E$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,5)))\n*$R720","v":1068593.6126684423},{"$f":"(($D720*'fnd base rates'!F$107)\n+($E720*'fnd base rates'!F$108)\n+($F720*'fnd base rates'!F$109)\n+($G720*'fnd base rates'!F$110)\n+($H720*'fnd base rates'!F$111)\n+($I720*'fnd base rates'!F$112)\n+($J720*'fnd base rates'!F$113)\n+($K720*'fnd base rates'!F$114)\n+($M720*'fnd base rates'!F$116)\n+($N720*'fnd base rates'!F$117)\n+($O720*'fnd base rates'!F$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,6)))\n*$R720","v":219104.10600735404},{"$f":"(($D720*'fnd base rates'!G$107)\n+($E720*'fnd base rates'!G$108)\n+($F720*'fnd base rates'!G$109)\n+($G720*'fnd base rates'!G$110)\n+($H720*'fnd base rates'!G$111)\n+($I720*'fnd base rates'!G$112)\n+($J720*'fnd base rates'!G$113)\n+($K720*'fnd base rates'!G$114)\n+($M720*'fnd base rates'!G$116)\n+($N720*'fnd base rates'!G$117)\n+($O720*'fnd base rates'!G$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,7)))\n*$R720","v":44093.757574724004},{"$f":"(($D720*'fnd base rates'!H$107)\n+($E720*'fnd base rates'!H$108)\n+($F720*'fnd base rates'!H$109)\n+($G720*'fnd base rates'!H$110)\n+($H720*'fnd base rates'!H$111)\n+($I720*'fnd base rates'!H$112)\n+($J720*'fnd base rates'!H$113)\n+($K720*'fnd base rates'!H$114)\n+($M720*'fnd base rates'!H$116)\n+($N720*'fnd base rates'!H$117)\n+($O720*'fnd base rates'!H$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,8)))","v":124756.91107},{"$f":"(($D720*'fnd base rates'!I$107)\n+($E720*'fnd base rates'!I$108)\n+($F720*'fnd base rates'!I$109)\n+($G720*'fnd base rates'!I$110)\n+($H720*'fnd base rates'!I$111)\n+($I720*'fnd base rates'!I$112)\n+($J720*'fnd base rates'!I$113)\n+($K720*'fnd base rates'!I$114)\n+($M720*'fnd base rates'!I$116)\n+($N720*'fnd base rates'!I$117)\n+($O720*'fnd base rates'!I$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,9)))\n*$R720","v":78006.982680000001},{"$f":"(($D720*'fnd base rates'!J$107)\n+($E720*'fnd base rates'!J$108)\n+($F720*'fnd base rates'!J$109)\n+($G720*'fnd base rates'!J$110)\n+($H720*'fnd base rates'!J$111)\n+($I720*'fnd base rates'!J$112)\n+($J720*'fnd base rates'!J$113)\n+($K720*'fnd base rates'!J$114)\n+($M720*'fnd base rates'!J$116)\n+($N720*'fnd base rates'!J$117)\n+($O720*'fnd base rates'!J$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,10)))\n*$R720","v":104279.95636},{"$f":"(($D720*'fnd base rates'!K$107)\n+($E720*'fnd base rates'!K$108)\n+($F720*'fnd base rates'!K$109)\n+($G720*'fnd base rates'!K$110)\n+($H720*'fnd base rates'!K$111)\n+($I720*'fnd base rates'!K$112)\n+($J720*'fnd base rates'!K$113)\n+($K720*'fnd base rates'!K$114)\n+($M720*'fnd base rates'!K$116)\n+($N720*'fnd base rates'!K$117)\n+($O720*'fnd base rates'!K$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,11)))\n*$R720","v":241050.45852655199},{"$f":"(($D720*'fnd base rates'!L$107)\n+($E720*'fnd base rates'!L$108)\n+($F720*'fnd base rates'!L$109)\n+($G720*'fnd base rates'!L$110)\n+($H720*'fnd base rates'!L$111)\n+($I720*'fnd base rates'!L$112)\n+($J720*'fnd base rates'!L$113)\n+($K720*'fnd base rates'!L$114)\n+($M720*'fnd base rates'!L$116)\n+($N720*'fnd base rates'!L$117)\n+($O720*'fnd base rates'!L$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,12)))","v":278021.925621},{"$f":"(($D720*'fnd base rates'!M$107)\n+($E720*'fnd base rates'!M$108)\n+($F720*'fnd base rates'!M$109)\n+($G720*'fnd base rates'!M$110)\n+($H720*'fnd base rates'!M$111)\n+($I720*'fnd base rates'!M$112)\n+($J720*'fnd base rates'!M$113)\n+($K720*'fnd base rates'!M$114)\n+($M720*'fnd base rates'!M$116)\n+($N720*'fnd base rates'!M$117)\n+($O720*'fnd base rates'!M$118)\n+($P720*VLOOKUP($S720+12,rate_basefnd,13)))","v":0},2454453.6446568184,null,488219244,"488","219","244",1,201,2454453.6446568184,12211,0,12211,null,null,null,null,null,13044,36,13080,-869,12211,0,12211]
[488,488219251,"SOUTH SHORE",{"$f":"'fnd enro'!D721","v":0},{"$f":"'fnd enro'!E721","v":0},{"$f":"'fnd enro'!F721","v":8},{"$f":"'fnd enro'!G721","v":48},{"$f":"'fnd enro'!H721","v":23},{"$f":"'fnd enro'!I721","v":21},{"$f":"'fnd enro'!J721","v":0},{"$f":"'fnd enro'!K721","v":3.79},{"$f":"'fnd enro'!L721","v":0},{"$f":"'fnd enro'!M721+'fnd enro'!N721","v":10},{"$f":"'fnd enro'!O721","v":0},{"$f":"'fnd enro'!P721","v":1},{"$f":"'fnd enro'!Q721","v":26},{"$f":"'fnd enro'!S721","v":100},1.054,{"$f":"VALUE('fnd enro'!R721)","v":8},null,{"$f":"(($D721*'fnd base rates'!C$107)\n+($E721*'fnd base rates'!C$108)\n+($F721*'fnd base rates'!C$109)\n+($G721*'fnd base rates'!C$110)\n+($H721*'fnd base rates'!C$111)\n+($I721*'fnd base rates'!C$112)\n+($J721*'fnd base rates'!C$113)\n+($K721*'fnd base rates'!C$114)\n+($M721*'fnd base rates'!C$116)\n+($N721*'fnd base rates'!C$117)\n+($O721*'fnd base rates'!C$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,3)))\n*$R721","v":55865.709974600009},{"$f":"(($D721*'fnd base rates'!D$107)\n+($E721*'fnd base rates'!D$108)\n+($F721*'fnd base rates'!D$109)\n+($G721*'fnd base rates'!D$110)\n+($H721*'fnd base rates'!D$111)\n+($I721*'fnd base rates'!D$112)\n+($J721*'fnd base rates'!D$113)\n+($K721*'fnd base rates'!D$114)\n+($M721*'fnd base rates'!D$116)\n+($N721*'fnd base rates'!D$117)\n+($O721*'fnd base rates'!D$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,4)))\n*$R721","v":85819.452020000012},{"$f":"(($D721*'fnd base rates'!E$107)\n+($E721*'fnd base rates'!E$108)\n+($F721*'fnd base rates'!E$109)\n+($G721*'fnd base rates'!E$110)\n+($H721*'fnd base rates'!E$111)\n+($I721*'fnd base rates'!E$112)\n+($J721*'fnd base rates'!E$113)\n+($K721*'fnd base rates'!E$114)\n+($M721*'fnd base rates'!E$116)\n+($N721*'fnd base rates'!E$117)\n+($O721*'fnd base rates'!E$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,5)))\n*$R721","v":487068.92784420005},{"$f":"(($D721*'fnd base rates'!F$107)\n+($E721*'fnd base rates'!F$108)\n+($F721*'fnd base rates'!F$109)\n+($G721*'fnd base rates'!F$110)\n+($H721*'fnd base rates'!F$111)\n+($I721*'fnd base rates'!F$112)\n+($J721*'fnd base rates'!F$113)\n+($K721*'fnd base rates'!F$114)\n+($M721*'fnd base rates'!F$116)\n+($N721*'fnd base rates'!F$117)\n+($O721*'fnd base rates'!F$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,6)))\n*$R721","v":111979.45281540001},{"$f":"(($D721*'fnd base rates'!G$107)\n+($E721*'fnd base rates'!G$108)\n+($F721*'fnd base rates'!G$109)\n+($G721*'fnd base rates'!G$110)\n+($H721*'fnd base rates'!G$111)\n+($I721*'fnd base rates'!G$112)\n+($J721*'fnd base rates'!G$113)\n+($K721*'fnd base rates'!G$114)\n+($M721*'fnd base rates'!G$116)\n+($N721*'fnd base rates'!G$117)\n+($O721*'fnd base rates'!G$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,7)))\n*$R721","v":20237.970572400001},{"$f":"(($D721*'fnd base rates'!H$107)\n+($E721*'fnd base rates'!H$108)\n+($F721*'fnd base rates'!H$109)\n+($G721*'fnd base rates'!H$110)\n+($H721*'fnd base rates'!H$111)\n+($I721*'fnd base rates'!H$112)\n+($J721*'fnd base rates'!H$113)\n+($K721*'fnd base rates'!H$114)\n+($M721*'fnd base rates'!H$116)\n+($N721*'fnd base rates'!H$117)\n+($O721*'fnd base rates'!H$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,8)))","v":57189.256999999998},{"$f":"(($D721*'fnd base rates'!I$107)\n+($E721*'fnd base rates'!I$108)\n+($F721*'fnd base rates'!I$109)\n+($G721*'fnd base rates'!I$110)\n+($H721*'fnd base rates'!I$111)\n+($I721*'fnd base rates'!I$112)\n+($J721*'fnd base rates'!I$113)\n+($K721*'fnd base rates'!I$114)\n+($M721*'fnd base rates'!I$116)\n+($N721*'fnd base rates'!I$117)\n+($O721*'fnd base rates'!I$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,9)))\n*$R721","v":34793.024839999998},{"$f":"(($D721*'fnd base rates'!J$107)\n+($E721*'fnd base rates'!J$108)\n+($F721*'fnd base rates'!J$109)\n+($G721*'fnd base rates'!J$110)\n+($H721*'fnd base rates'!J$111)\n+($I721*'fnd base rates'!J$112)\n+($J721*'fnd base rates'!J$113)\n+($K721*'fnd base rates'!J$114)\n+($M721*'fnd base rates'!J$116)\n+($N721*'fnd base rates'!J$117)\n+($O721*'fnd base rates'!J$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,10)))\n*$R721","v":42226.897380000002},{"$f":"(($D721*'fnd base rates'!K$107)\n+($E721*'fnd base rates'!K$108)\n+($F721*'fnd base rates'!K$109)\n+($G721*'fnd base rates'!K$110)\n+($H721*'fnd base rates'!K$111)\n+($I721*'fnd base rates'!K$112)\n+($J721*'fnd base rates'!K$113)\n+($K721*'fnd base rates'!K$114)\n+($M721*'fnd base rates'!K$116)\n+($N721*'fnd base rates'!K$117)\n+($O721*'fnd base rates'!K$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,11)))\n*$R721","v":115258.17667520003},{"$f":"(($D721*'fnd base rates'!L$107)\n+($E721*'fnd base rates'!L$108)\n+($F721*'fnd base rates'!L$109)\n+($G721*'fnd base rates'!L$110)\n+($H721*'fnd base rates'!L$111)\n+($I721*'fnd base rates'!L$112)\n+($J721*'fnd base rates'!L$113)\n+($K721*'fnd base rates'!L$114)\n+($M721*'fnd base rates'!L$116)\n+($N721*'fnd base rates'!L$117)\n+($O721*'fnd base rates'!L$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,12)))","v":132755.78209999998},{"$f":"(($D721*'fnd base rates'!M$107)\n+($E721*'fnd base rates'!M$108)\n+($F721*'fnd base rates'!M$109)\n+($G721*'fnd base rates'!M$110)\n+($H721*'fnd base rates'!M$111)\n+($I721*'fnd base rates'!M$112)\n+($J721*'fnd base rates'!M$113)\n+($K721*'fnd base rates'!M$114)\n+($M721*'fnd base rates'!M$116)\n+($N721*'fnd base rates'!M$117)\n+($O721*'fnd base rates'!M$118)\n+($P721*VLOOKUP($S721+12,rate_basefnd,13)))","v":0},1143194.6512217999,null,488219251,"488","219","251",1,100,1143194.6512217999,11432,0,11432,null,null,null,null,null,11530,13,11543,-111,11432,0,11432]
[488,488219264,"SOUTH SHORE",{"$f":"'fnd enro'!D722","v":0},{"$f":"'fnd enro'!E722","v":0},{"$f":"'fnd enro'!F722","v":0},{"$f":"'fnd enro'!G722","v":7},{"$f":"'fnd enro'!H722","v":3},{"$f":"'fnd enro'!I722","v":7},{"$f":"'fnd enro'!J722","v":0},{"$f":"'fnd enro'!K722","v":0.64429999999999998},{"$f":"'fnd enro'!L722","v":0},{"$f":"'fnd enro'!M722+'fnd enro'!N722","v":0},{"$f":"'fnd enro'!O722","v":0},{"$f":"'fnd enro'!P722","v":0},{"$f":"'fnd enro'!Q722","v":1},{"$f":"'fnd enro'!S722","v":17},1.054,{"$f":"VALUE('fnd enro'!R722)","v":2},null,{"$f":"(($D722*'fnd base rates'!C$107)\n+($E722*'fnd base rates'!C$108)\n+($F722*'fnd base rates'!C$109)\n+($G722*'fnd base rates'!C$110)\n+($H722*'fnd base rates'!C$111)\n+($I722*'fnd base rates'!C$112)\n+($J722*'fnd base rates'!C$113)\n+($K722*'fnd base rates'!C$114)\n+($M722*'fnd base rates'!C$116)\n+($N722*'fnd base rates'!C$117)\n+($O722*'fnd base rates'!C$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,3)))\n*$R722","v":9091.2572722819987},{"$f":"(($D722*'fnd base rates'!D$107)\n+($E722*'fnd base rates'!D$108)\n+($F722*'fnd base rates'!D$109)\n+($G722*'fnd base rates'!D$110)\n+($H722*'fnd base rates'!D$111)\n+($I722*'fnd base rates'!D$112)\n+($J722*'fnd base rates'!D$113)\n+($K722*'fnd base rates'!D$114)\n+($M722*'fnd base rates'!D$116)\n+($N722*'fnd base rates'!D$117)\n+($O722*'fnd base rates'!D$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,4)))\n*$R722","v":13198.409340000002},{"$f":"(($D722*'fnd base rates'!E$107)\n+($E722*'fnd base rates'!E$108)\n+($F722*'fnd base rates'!E$109)\n+($G722*'fnd base rates'!E$110)\n+($H722*'fnd base rates'!E$111)\n+($I722*'fnd base rates'!E$112)\n+($J722*'fnd base rates'!E$113)\n+($K722*'fnd base rates'!E$114)\n+($M722*'fnd base rates'!E$116)\n+($N722*'fnd base rates'!E$117)\n+($O722*'fnd base rates'!E$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,5)))\n*$R722","v":73986.174300714003},{"$f":"(($D722*'fnd base rates'!F$107)\n+($E722*'fnd base rates'!F$108)\n+($F722*'fnd base rates'!F$109)\n+($G722*'fnd base rates'!F$110)\n+($H722*'fnd base rates'!F$111)\n+($I722*'fnd base rates'!F$112)\n+($J722*'fnd base rates'!F$113)\n+($K722*'fnd base rates'!F$114)\n+($M722*'fnd base rates'!F$116)\n+($N722*'fnd base rates'!F$117)\n+($O722*'fnd base rates'!F$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,6)))\n*$R722","v":17722.841641417999},{"$f":"(($D722*'fnd base rates'!G$107)\n+($E722*'fnd base rates'!G$108)\n+($F722*'fnd base rates'!G$109)\n+($G722*'fnd base rates'!G$110)\n+($H722*'fnd base rates'!G$111)\n+($I722*'fnd base rates'!G$112)\n+($J722*'fnd base rates'!G$113)\n+($K722*'fnd base rates'!G$114)\n+($M722*'fnd base rates'!G$116)\n+($N722*'fnd base rates'!G$117)\n+($O722*'fnd base rates'!G$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,7)))\n*$R722","v":2854.0506087080003},{"$f":"(($D722*'fnd base rates'!H$107)\n+($E722*'fnd base rates'!H$108)\n+($F722*'fnd base rates'!H$109)\n+($G722*'fnd base rates'!H$110)\n+($H722*'fnd base rates'!H$111)\n+($I722*'fnd base rates'!H$112)\n+($J722*'fnd base rates'!H$113)\n+($K722*'fnd base rates'!H$114)\n+($M722*'fnd base rates'!H$116)\n+($N722*'fnd base rates'!H$117)\n+($O722*'fnd base rates'!H$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,8)))","v":10422.610189999999},{"$f":"(($D722*'fnd base rates'!I$107)\n+($E722*'fnd base rates'!I$108)\n+($F722*'fnd base rates'!I$109)\n+($G722*'fnd base rates'!I$110)\n+($H722*'fnd base rates'!I$111)\n+($I722*'fnd base rates'!I$112)\n+($J722*'fnd base rates'!I$113)\n+($K722*'fnd base rates'!I$114)\n+($M722*'fnd base rates'!I$116)\n+($N722*'fnd base rates'!I$117)\n+($O722*'fnd base rates'!I$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,9)))\n*$R722","v":5860.3559400000004},{"$f":"(($D722*'fnd base rates'!J$107)\n+($E722*'fnd base rates'!J$108)\n+($F722*'fnd base rates'!J$109)\n+($G722*'fnd base rates'!J$110)\n+($H722*'fnd base rates'!J$111)\n+($I722*'fnd base rates'!J$112)\n+($J722*'fnd base rates'!J$113)\n+($K722*'fnd base rates'!J$114)\n+($M722*'fnd base rates'!J$116)\n+($N722*'fnd base rates'!J$117)\n+($O722*'fnd base rates'!J$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,10)))\n*$R722","v":6336.5847600000006},{"$f":"(($D722*'fnd base rates'!K$107)\n+($E722*'fnd base rates'!K$108)\n+($F722*'fnd base rates'!K$109)\n+($G722*'fnd base rates'!K$110)\n+($H722*'fnd base rates'!K$111)\n+($I722*'fnd base rates'!K$112)\n+($J722*'fnd base rates'!K$113)\n+($K722*'fnd base rates'!K$114)\n+($M722*'fnd base rates'!K$116)\n+($N722*'fnd base rates'!K$117)\n+($O722*'fnd base rates'!K$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,11)))\n*$R722","v":19155.292914583999},{"$f":"(($D722*'fnd base rates'!L$107)\n+($E722*'fnd base rates'!L$108)\n+($F722*'fnd base rates'!L$109)\n+($G722*'fnd base rates'!L$110)\n+($H722*'fnd base rates'!L$111)\n+($I722*'fnd base rates'!L$112)\n+($J722*'fnd base rates'!L$113)\n+($K722*'fnd base rates'!L$114)\n+($M722*'fnd base rates'!L$116)\n+($N722*'fnd base rates'!L$117)\n+($O722*'fnd base rates'!L$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,12)))","v":20210.164157000003},{"$f":"(($D722*'fnd base rates'!M$107)\n+($E722*'fnd base rates'!M$108)\n+($F722*'fnd base rates'!M$109)\n+($G722*'fnd base rates'!M$110)\n+($H722*'fnd base rates'!M$111)\n+($I722*'fnd base rates'!M$112)\n+($J722*'fnd base rates'!M$113)\n+($K722*'fnd base rates'!M$114)\n+($M722*'fnd base rates'!M$116)\n+($N722*'fnd base rates'!M$117)\n+($O722*'fnd base rates'!M$118)\n+($P722*VLOOKUP($S722+12,rate_basefnd,13)))","v":0},178837.74112470599,null,488219264,"488","219","264",1,17,178837.74112470599,10520,0,10520,null,null,null,null,null,10606,0,10606,-86,10520,0,10520]
[488,488219285,"SOUTH SHORE",{"$f":"'fnd enro'!D723","v":0},{"$f":"'fnd enro'!E723","v":0},{"$f":"'fnd enro'!F723","v":0},{"$f":"'fnd enro'!G723","v":0},{"$f":"'fnd enro'!H723","v":1},{"$f":"'fnd enro'!I723","v":0},{"$f":"'fnd enro'!J723","v":0},{"$f":"'fnd enro'!K723","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L723","v":0},{"$f":"'fnd enro'!M723+'fnd enro'!N723","v":0},{"$f":"'fnd enro'!O723","v":0},{"$f":"'fnd enro'!P723","v":0},{"$f":"'fnd enro'!Q723","v":1},{"$f":"'fnd enro'!S723","v":1},1.054,{"$f":"VALUE('fnd enro'!R723)","v":7},null,{"$f":"(($D723*'fnd base rates'!C$107)\n+($E723*'fnd base rates'!C$108)\n+($F723*'fnd base rates'!C$109)\n+($G723*'fnd base rates'!C$110)\n+($H723*'fnd base rates'!C$111)\n+($I723*'fnd base rates'!C$112)\n+($J723*'fnd base rates'!C$113)\n+($K723*'fnd base rates'!C$114)\n+($M723*'fnd base rates'!C$116)\n+($N723*'fnd base rates'!C$117)\n+($O723*'fnd base rates'!C$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,3)))\n*$R723","v":594.12809954600004},{"$f":"(($D723*'fnd base rates'!D$107)\n+($E723*'fnd base rates'!D$108)\n+($F723*'fnd base rates'!D$109)\n+($G723*'fnd base rates'!D$110)\n+($H723*'fnd base rates'!D$111)\n+($I723*'fnd base rates'!D$112)\n+($J723*'fnd base rates'!D$113)\n+($K723*'fnd base rates'!D$114)\n+($M723*'fnd base rates'!D$116)\n+($N723*'fnd base rates'!D$117)\n+($O723*'fnd base rates'!D$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,4)))\n*$R723","v":1057.5625200000002},{"$f":"(($D723*'fnd base rates'!E$107)\n+($E723*'fnd base rates'!E$108)\n+($F723*'fnd base rates'!E$109)\n+($G723*'fnd base rates'!E$110)\n+($H723*'fnd base rates'!E$111)\n+($I723*'fnd base rates'!E$112)\n+($J723*'fnd base rates'!E$113)\n+($K723*'fnd base rates'!E$114)\n+($M723*'fnd base rates'!E$116)\n+($N723*'fnd base rates'!E$117)\n+($O723*'fnd base rates'!E$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,5)))\n*$R723","v":6329.7313600420002},{"$f":"(($D723*'fnd base rates'!F$107)\n+($E723*'fnd base rates'!F$108)\n+($F723*'fnd base rates'!F$109)\n+($G723*'fnd base rates'!F$110)\n+($H723*'fnd base rates'!F$111)\n+($I723*'fnd base rates'!F$112)\n+($J723*'fnd base rates'!F$113)\n+($K723*'fnd base rates'!F$114)\n+($M723*'fnd base rates'!F$116)\n+($N723*'fnd base rates'!F$117)\n+($O723*'fnd base rates'!F$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,6)))\n*$R723","v":983.71743655399996},{"$f":"(($D723*'fnd base rates'!G$107)\n+($E723*'fnd base rates'!G$108)\n+($F723*'fnd base rates'!G$109)\n+($G723*'fnd base rates'!G$110)\n+($H723*'fnd base rates'!G$111)\n+($I723*'fnd base rates'!G$112)\n+($J723*'fnd base rates'!G$113)\n+($K723*'fnd base rates'!G$114)\n+($M723*'fnd base rates'!G$116)\n+($N723*'fnd base rates'!G$117)\n+($O723*'fnd base rates'!G$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,7)))\n*$R723","v":307.708349924},{"$f":"(($D723*'fnd base rates'!H$107)\n+($E723*'fnd base rates'!H$108)\n+($F723*'fnd base rates'!H$109)\n+($G723*'fnd base rates'!H$110)\n+($H723*'fnd base rates'!H$111)\n+($I723*'fnd base rates'!H$112)\n+($J723*'fnd base rates'!H$113)\n+($K723*'fnd base rates'!H$114)\n+($M723*'fnd base rates'!H$116)\n+($N723*'fnd base rates'!H$117)\n+($O723*'fnd base rates'!H$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,8)))","v":514.08706999999993},{"$f":"(($D723*'fnd base rates'!I$107)\n+($E723*'fnd base rates'!I$108)\n+($F723*'fnd base rates'!I$109)\n+($G723*'fnd base rates'!I$110)\n+($H723*'fnd base rates'!I$111)\n+($I723*'fnd base rates'!I$112)\n+($J723*'fnd base rates'!I$113)\n+($K723*'fnd base rates'!I$114)\n+($M723*'fnd base rates'!I$116)\n+($N723*'fnd base rates'!I$117)\n+($O723*'fnd base rates'!I$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,9)))\n*$R723","v":455.21206000000001},{"$f":"(($D723*'fnd base rates'!J$107)\n+($E723*'fnd base rates'!J$108)\n+($F723*'fnd base rates'!J$109)\n+($G723*'fnd base rates'!J$110)\n+($H723*'fnd base rates'!J$111)\n+($I723*'fnd base rates'!J$112)\n+($J723*'fnd base rates'!J$113)\n+($K723*'fnd base rates'!J$114)\n+($M723*'fnd base rates'!J$116)\n+($N723*'fnd base rates'!J$117)\n+($O723*'fnd base rates'!J$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,10)))\n*$R723","v":856.76498000000004},{"$f":"(($D723*'fnd base rates'!K$107)\n+($E723*'fnd base rates'!K$108)\n+($F723*'fnd base rates'!K$109)\n+($G723*'fnd base rates'!K$110)\n+($H723*'fnd base rates'!K$111)\n+($I723*'fnd base rates'!K$112)\n+($J723*'fnd base rates'!K$113)\n+($K723*'fnd base rates'!K$114)\n+($M723*'fnd base rates'!K$116)\n+($N723*'fnd base rates'!K$117)\n+($O723*'fnd base rates'!K$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,11)))\n*$R723","v":1173.4890161520002},{"$f":"(($D723*'fnd base rates'!L$107)\n+($E723*'fnd base rates'!L$108)\n+($F723*'fnd base rates'!L$109)\n+($G723*'fnd base rates'!L$110)\n+($H723*'fnd base rates'!L$111)\n+($I723*'fnd base rates'!L$112)\n+($J723*'fnd base rates'!L$113)\n+($K723*'fnd base rates'!L$114)\n+($M723*'fnd base rates'!L$116)\n+($N723*'fnd base rates'!L$117)\n+($O723*'fnd base rates'!L$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,12)))","v":1665.921421},{"$f":"(($D723*'fnd base rates'!M$107)\n+($E723*'fnd base rates'!M$108)\n+($F723*'fnd base rates'!M$109)\n+($G723*'fnd base rates'!M$110)\n+($H723*'fnd base rates'!M$111)\n+($I723*'fnd base rates'!M$112)\n+($J723*'fnd base rates'!M$113)\n+($K723*'fnd base rates'!M$114)\n+($M723*'fnd base rates'!M$116)\n+($N723*'fnd base rates'!M$117)\n+($O723*'fnd base rates'!M$118)\n+($P723*VLOOKUP($S723+12,rate_basefnd,13)))","v":0},13938.322313217999,null,488219285,"488","219","285",1,1,13938.322313217999,13938,0,13938,null,null,null,null,null,14044,37,14081,-143,13938,0,13938]
[488,488219293,"SOUTH SHORE",{"$f":"'fnd enro'!D724","v":0},{"$f":"'fnd enro'!E724","v":0},{"$f":"'fnd enro'!F724","v":0},{"$f":"'fnd enro'!G724","v":1},{"$f":"'fnd enro'!H724","v":1},{"$f":"'fnd enro'!I724","v":1},{"$f":"'fnd enro'!J724","v":0},{"$f":"'fnd enro'!K724","v":0.1137},{"$f":"'fnd enro'!L724","v":0},{"$f":"'fnd enro'!M724+'fnd enro'!N724","v":0},{"$f":"'fnd enro'!O724","v":0},{"$f":"'fnd enro'!P724","v":0},{"$f":"'fnd enro'!Q724","v":3},{"$f":"'fnd enro'!S724","v":3},1.054,{"$f":"VALUE('fnd enro'!R724)","v":9},null,{"$f":"(($D724*'fnd base rates'!C$107)\n+($E724*'fnd base rates'!C$108)\n+($F724*'fnd base rates'!C$109)\n+($G724*'fnd base rates'!C$110)\n+($H724*'fnd base rates'!C$111)\n+($I724*'fnd base rates'!C$112)\n+($J724*'fnd base rates'!C$113)\n+($K724*'fnd base rates'!C$114)\n+($M724*'fnd base rates'!C$116)\n+($N724*'fnd base rates'!C$117)\n+($O724*'fnd base rates'!C$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,3)))\n*$R724","v":1791.111418638},{"$f":"(($D724*'fnd base rates'!D$107)\n+($E724*'fnd base rates'!D$108)\n+($F724*'fnd base rates'!D$109)\n+($G724*'fnd base rates'!D$110)\n+($H724*'fnd base rates'!D$111)\n+($I724*'fnd base rates'!D$112)\n+($J724*'fnd base rates'!D$113)\n+($K724*'fnd base rates'!D$114)\n+($M724*'fnd base rates'!D$116)\n+($N724*'fnd base rates'!D$117)\n+($O724*'fnd base rates'!D$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,4)))\n*$R724","v":3214.0781400000005},{"$f":"(($D724*'fnd base rates'!E$107)\n+($E724*'fnd base rates'!E$108)\n+($F724*'fnd base rates'!E$109)\n+($G724*'fnd base rates'!E$110)\n+($H724*'fnd base rates'!E$111)\n+($I724*'fnd base rates'!E$112)\n+($J724*'fnd base rates'!E$113)\n+($K724*'fnd base rates'!E$114)\n+($M724*'fnd base rates'!E$116)\n+($N724*'fnd base rates'!E$117)\n+($O724*'fnd base rates'!E$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,5)))\n*$R724","v":21256.706440126003},{"$f":"(($D724*'fnd base rates'!F$107)\n+($E724*'fnd base rates'!F$108)\n+($F724*'fnd base rates'!F$109)\n+($G724*'fnd base rates'!F$110)\n+($H724*'fnd base rates'!F$111)\n+($I724*'fnd base rates'!F$112)\n+($J724*'fnd base rates'!F$113)\n+($K724*'fnd base rates'!F$114)\n+($M724*'fnd base rates'!F$116)\n+($N724*'fnd base rates'!F$117)\n+($O724*'fnd base rates'!F$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,6)))\n*$R724","v":3093.9587696619997},{"$f":"(($D724*'fnd base rates'!G$107)\n+($E724*'fnd base rates'!G$108)\n+($F724*'fnd base rates'!G$109)\n+($G724*'fnd base rates'!G$110)\n+($H724*'fnd base rates'!G$111)\n+($I724*'fnd base rates'!G$112)\n+($J724*'fnd base rates'!G$113)\n+($K724*'fnd base rates'!G$114)\n+($M724*'fnd base rates'!G$116)\n+($N724*'fnd base rates'!G$117)\n+($O724*'fnd base rates'!G$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,7)))\n*$R724","v":926.55054977199995},{"$f":"(($D724*'fnd base rates'!H$107)\n+($E724*'fnd base rates'!H$108)\n+($F724*'fnd base rates'!H$109)\n+($G724*'fnd base rates'!H$110)\n+($H724*'fnd base rates'!H$111)\n+($I724*'fnd base rates'!H$112)\n+($J724*'fnd base rates'!H$113)\n+($K724*'fnd base rates'!H$114)\n+($M724*'fnd base rates'!H$116)\n+($N724*'fnd base rates'!H$117)\n+($O724*'fnd base rates'!H$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,8)))","v":1832.59121},{"$f":"(($D724*'fnd base rates'!I$107)\n+($E724*'fnd base rates'!I$108)\n+($F724*'fnd base rates'!I$109)\n+($G724*'fnd base rates'!I$110)\n+($H724*'fnd base rates'!I$111)\n+($I724*'fnd base rates'!I$112)\n+($J724*'fnd base rates'!I$113)\n+($K724*'fnd base rates'!I$114)\n+($M724*'fnd base rates'!I$116)\n+($N724*'fnd base rates'!I$117)\n+($O724*'fnd base rates'!I$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,9)))\n*$R724","v":1383.60688},{"$f":"(($D724*'fnd base rates'!J$107)\n+($E724*'fnd base rates'!J$108)\n+($F724*'fnd base rates'!J$109)\n+($G724*'fnd base rates'!J$110)\n+($H724*'fnd base rates'!J$111)\n+($I724*'fnd base rates'!J$112)\n+($J724*'fnd base rates'!J$113)\n+($K724*'fnd base rates'!J$114)\n+($M724*'fnd base rates'!J$116)\n+($N724*'fnd base rates'!J$117)\n+($O724*'fnd base rates'!J$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,10)))\n*$R724","v":2882.4581200000002},{"$f":"(($D724*'fnd base rates'!K$107)\n+($E724*'fnd base rates'!K$108)\n+($F724*'fnd base rates'!K$109)\n+($G724*'fnd base rates'!K$110)\n+($H724*'fnd base rates'!K$111)\n+($I724*'fnd base rates'!K$112)\n+($J724*'fnd base rates'!K$113)\n+($K724*'fnd base rates'!K$114)\n+($M724*'fnd base rates'!K$116)\n+($N724*'fnd base rates'!K$117)\n+($O724*'fnd base rates'!K$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,11)))\n*$R724","v":3407.0355684560004},{"$f":"(($D724*'fnd base rates'!L$107)\n+($E724*'fnd base rates'!L$108)\n+($F724*'fnd base rates'!L$109)\n+($G724*'fnd base rates'!L$110)\n+($H724*'fnd base rates'!L$111)\n+($I724*'fnd base rates'!L$112)\n+($J724*'fnd base rates'!L$113)\n+($K724*'fnd base rates'!L$114)\n+($M724*'fnd base rates'!L$116)\n+($N724*'fnd base rates'!L$117)\n+($O724*'fnd base rates'!L$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,12)))","v":4924.1742629999999},{"$f":"(($D724*'fnd base rates'!M$107)\n+($E724*'fnd base rates'!M$108)\n+($F724*'fnd base rates'!M$109)\n+($G724*'fnd base rates'!M$110)\n+($H724*'fnd base rates'!M$111)\n+($I724*'fnd base rates'!M$112)\n+($J724*'fnd base rates'!M$113)\n+($K724*'fnd base rates'!M$114)\n+($M724*'fnd base rates'!M$116)\n+($N724*'fnd base rates'!M$117)\n+($O724*'fnd base rates'!M$118)\n+($P724*VLOOKUP($S724+12,rate_basefnd,13)))","v":0},44712.271359654005,null,488219293,"488","219","293",1,3,44712.271359654005,14904,0,14904,null,null,null,null,null,15011,64,15075,-171,14904,0,14904]
[488,488219336,"SOUTH SHORE",{"$f":"'fnd enro'!D725","v":0},{"$f":"'fnd enro'!E725","v":0},{"$f":"'fnd enro'!F725","v":24},{"$f":"'fnd enro'!G725","v":117},{"$f":"'fnd enro'!H725","v":61},{"$f":"'fnd enro'!I725","v":64},{"$f":"'fnd enro'!J725","v":0},{"$f":"'fnd enro'!K725","v":10.0814},{"$f":"'fnd enro'!L725","v":0},{"$f":"'fnd enro'!M725+'fnd enro'!N725","v":26},{"$f":"'fnd enro'!O725","v":3},{"$f":"'fnd enro'!P725","v":0},{"$f":"'fnd enro'!Q725","v":50},{"$f":"'fnd enro'!S725","v":266},1.054,{"$f":"VALUE('fnd enro'!R725)","v":7},null,{"$f":"(($D725*'fnd base rates'!C$107)\n+($E725*'fnd base rates'!C$108)\n+($F725*'fnd base rates'!C$109)\n+($G725*'fnd base rates'!C$110)\n+($H725*'fnd base rates'!C$111)\n+($I725*'fnd base rates'!C$112)\n+($J725*'fnd base rates'!C$113)\n+($K725*'fnd base rates'!C$114)\n+($M725*'fnd base rates'!C$116)\n+($N725*'fnd base rates'!C$117)\n+($O725*'fnd base rates'!C$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,3)))\n*$R725","v":147338.14051923601},{"$f":"(($D725*'fnd base rates'!D$107)\n+($E725*'fnd base rates'!D$108)\n+($F725*'fnd base rates'!D$109)\n+($G725*'fnd base rates'!D$110)\n+($H725*'fnd base rates'!D$111)\n+($I725*'fnd base rates'!D$112)\n+($J725*'fnd base rates'!D$113)\n+($K725*'fnd base rates'!D$114)\n+($M725*'fnd base rates'!D$116)\n+($N725*'fnd base rates'!D$117)\n+($O725*'fnd base rates'!D$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,4)))\n*$R725","v":222180.97606000002},{"$f":"(($D725*'fnd base rates'!E$107)\n+($E725*'fnd base rates'!E$108)\n+($F725*'fnd base rates'!E$109)\n+($G725*'fnd base rates'!E$110)\n+($H725*'fnd base rates'!E$111)\n+($I725*'fnd base rates'!E$112)\n+($J725*'fnd base rates'!E$113)\n+($K725*'fnd base rates'!E$114)\n+($M725*'fnd base rates'!E$116)\n+($N725*'fnd base rates'!E$117)\n+($O725*'fnd base rates'!E$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,5)))\n*$R725","v":1244328.8054911722},{"$f":"(($D725*'fnd base rates'!F$107)\n+($E725*'fnd base rates'!F$108)\n+($F725*'fnd base rates'!F$109)\n+($G725*'fnd base rates'!F$110)\n+($H725*'fnd base rates'!F$111)\n+($I725*'fnd base rates'!F$112)\n+($J725*'fnd base rates'!F$113)\n+($K725*'fnd base rates'!F$114)\n+($M725*'fnd base rates'!F$116)\n+($N725*'fnd base rates'!F$117)\n+($O725*'fnd base rates'!F$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,6)))\n*$R725","v":295053.51870336401},{"$f":"(($D725*'fnd base rates'!G$107)\n+($E725*'fnd base rates'!G$108)\n+($F725*'fnd base rates'!G$109)\n+($G725*'fnd base rates'!G$110)\n+($H725*'fnd base rates'!G$111)\n+($I725*'fnd base rates'!G$112)\n+($J725*'fnd base rates'!G$113)\n+($K725*'fnd base rates'!G$114)\n+($M725*'fnd base rates'!G$116)\n+($N725*'fnd base rates'!G$117)\n+($O725*'fnd base rates'!G$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,7)))\n*$R725","v":50989.090279783995},{"$f":"(($D725*'fnd base rates'!H$107)\n+($E725*'fnd base rates'!H$108)\n+($F725*'fnd base rates'!H$109)\n+($G725*'fnd base rates'!H$110)\n+($H725*'fnd base rates'!H$111)\n+($I725*'fnd base rates'!H$112)\n+($J725*'fnd base rates'!H$113)\n+($K725*'fnd base rates'!H$114)\n+($M725*'fnd base rates'!H$116)\n+($N725*'fnd base rates'!H$117)\n+($O725*'fnd base rates'!H$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,8)))","v":154080.97062000001},{"$f":"(($D725*'fnd base rates'!I$107)\n+($E725*'fnd base rates'!I$108)\n+($F725*'fnd base rates'!I$109)\n+($G725*'fnd base rates'!I$110)\n+($H725*'fnd base rates'!I$111)\n+($I725*'fnd base rates'!I$112)\n+($J725*'fnd base rates'!I$113)\n+($K725*'fnd base rates'!I$114)\n+($M725*'fnd base rates'!I$116)\n+($N725*'fnd base rates'!I$117)\n+($O725*'fnd base rates'!I$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,9)))\n*$R725","v":91507.86894},{"$f":"(($D725*'fnd base rates'!J$107)\n+($E725*'fnd base rates'!J$108)\n+($F725*'fnd base rates'!J$109)\n+($G725*'fnd base rates'!J$110)\n+($H725*'fnd base rates'!J$111)\n+($I725*'fnd base rates'!J$112)\n+($J725*'fnd base rates'!J$113)\n+($K725*'fnd base rates'!J$114)\n+($M725*'fnd base rates'!J$116)\n+($N725*'fnd base rates'!J$117)\n+($O725*'fnd base rates'!J$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,10)))\n*$R725","v":102936.65444},{"$f":"(($D725*'fnd base rates'!K$107)\n+($E725*'fnd base rates'!K$108)\n+($F725*'fnd base rates'!K$109)\n+($G725*'fnd base rates'!K$110)\n+($H725*'fnd base rates'!K$111)\n+($I725*'fnd base rates'!K$112)\n+($J725*'fnd base rates'!K$113)\n+($K725*'fnd base rates'!K$114)\n+($M725*'fnd base rates'!K$116)\n+($N725*'fnd base rates'!K$117)\n+($O725*'fnd base rates'!K$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,11)))\n*$R725","v":307082.10107643204},{"$f":"(($D725*'fnd base rates'!L$107)\n+($E725*'fnd base rates'!L$108)\n+($F725*'fnd base rates'!L$109)\n+($G725*'fnd base rates'!L$110)\n+($H725*'fnd base rates'!L$111)\n+($I725*'fnd base rates'!L$112)\n+($J725*'fnd base rates'!L$113)\n+($K725*'fnd base rates'!L$114)\n+($M725*'fnd base rates'!L$116)\n+($N725*'fnd base rates'!L$117)\n+($O725*'fnd base rates'!L$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,12)))","v":343399.087986},{"$f":"(($D725*'fnd base rates'!M$107)\n+($E725*'fnd base rates'!M$108)\n+($F725*'fnd base rates'!M$109)\n+($G725*'fnd base rates'!M$110)\n+($H725*'fnd base rates'!M$111)\n+($I725*'fnd base rates'!M$112)\n+($J725*'fnd base rates'!M$113)\n+($K725*'fnd base rates'!M$114)\n+($M725*'fnd base rates'!M$116)\n+($N725*'fnd base rates'!M$117)\n+($O725*'fnd base rates'!M$118)\n+($P725*VLOOKUP($S725+12,rate_basefnd,13)))","v":0},2958897.2141159885,null,488219336,"488","219","336",1,266,2958897.2141159885,11124,0,11124,null,null,null,null,null,12006,9,12015,-891,11124,0,11124]
[488,488219625,"SOUTH SHORE",{"$f":"'fnd enro'!D726","v":0},{"$f":"'fnd enro'!E726","v":0},{"$f":"'fnd enro'!F726","v":2},{"$f":"'fnd enro'!G726","v":3},{"$f":"'fnd enro'!H726","v":0},{"$f":"'fnd enro'!I726","v":0},{"$f":"'fnd enro'!J726","v":0},{"$f":"'fnd enro'!K726","v":0.1895},{"$f":"'fnd enro'!L726","v":0},{"$f":"'fnd enro'!M726+'fnd enro'!N726","v":1},{"$f":"'fnd enro'!O726","v":0},{"$f":"'fnd enro'!P726","v":0},{"$f":"'fnd enro'!Q726","v":1},{"$f":"'fnd enro'!S726","v":5},1.054,{"$f":"VALUE('fnd enro'!R726)","v":4},null,{"$f":"(($D726*'fnd base rates'!C$107)\n+($E726*'fnd base rates'!C$108)\n+($F726*'fnd base rates'!C$109)\n+($G726*'fnd base rates'!C$110)\n+($H726*'fnd base rates'!C$111)\n+($I726*'fnd base rates'!C$112)\n+($J726*'fnd base rates'!C$113)\n+($K726*'fnd base rates'!C$114)\n+($M726*'fnd base rates'!C$116)\n+($N726*'fnd base rates'!C$117)\n+($O726*'fnd base rates'!C$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,3)))\n*$R726","v":2811.1175977299999},{"$f":"(($D726*'fnd base rates'!D$107)\n+($E726*'fnd base rates'!D$108)\n+($F726*'fnd base rates'!D$109)\n+($G726*'fnd base rates'!D$110)\n+($H726*'fnd base rates'!D$111)\n+($I726*'fnd base rates'!D$112)\n+($J726*'fnd base rates'!D$113)\n+($K726*'fnd base rates'!D$114)\n+($M726*'fnd base rates'!D$116)\n+($N726*'fnd base rates'!D$117)\n+($O726*'fnd base rates'!D$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,4)))\n*$R726","v":4242.4975600000007},{"$f":"(($D726*'fnd base rates'!E$107)\n+($E726*'fnd base rates'!E$108)\n+($F726*'fnd base rates'!E$109)\n+($G726*'fnd base rates'!E$110)\n+($H726*'fnd base rates'!E$111)\n+($I726*'fnd base rates'!E$112)\n+($J726*'fnd base rates'!E$113)\n+($K726*'fnd base rates'!E$114)\n+($M726*'fnd base rates'!E$116)\n+($N726*'fnd base rates'!E$117)\n+($O726*'fnd base rates'!E$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,5)))\n*$R726","v":23069.223280210004},{"$f":"(($D726*'fnd base rates'!F$107)\n+($E726*'fnd base rates'!F$108)\n+($F726*'fnd base rates'!F$109)\n+($G726*'fnd base rates'!F$110)\n+($H726*'fnd base rates'!F$111)\n+($I726*'fnd base rates'!F$112)\n+($J726*'fnd base rates'!F$113)\n+($K726*'fnd base rates'!F$114)\n+($M726*'fnd base rates'!F$116)\n+($N726*'fnd base rates'!F$117)\n+($O726*'fnd base rates'!F$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,6)))\n*$R726","v":6341.6769027700011},{"$f":"(($D726*'fnd base rates'!G$107)\n+($E726*'fnd base rates'!G$108)\n+($F726*'fnd base rates'!G$109)\n+($G726*'fnd base rates'!G$110)\n+($H726*'fnd base rates'!G$111)\n+($I726*'fnd base rates'!G$112)\n+($J726*'fnd base rates'!G$113)\n+($K726*'fnd base rates'!G$114)\n+($M726*'fnd base rates'!G$116)\n+($N726*'fnd base rates'!G$117)\n+($O726*'fnd base rates'!G$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,7)))\n*$R726","v":953.51904962000015},{"$f":"(($D726*'fnd base rates'!H$107)\n+($E726*'fnd base rates'!H$108)\n+($F726*'fnd base rates'!H$109)\n+($G726*'fnd base rates'!H$110)\n+($H726*'fnd base rates'!H$111)\n+($I726*'fnd base rates'!H$112)\n+($J726*'fnd base rates'!H$113)\n+($K726*'fnd base rates'!H$114)\n+($M726*'fnd base rates'!H$116)\n+($N726*'fnd base rates'!H$117)\n+($O726*'fnd base rates'!H$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,8)))","v":2601.6653499999998},{"$f":"(($D726*'fnd base rates'!I$107)\n+($E726*'fnd base rates'!I$108)\n+($F726*'fnd base rates'!I$109)\n+($G726*'fnd base rates'!I$110)\n+($H726*'fnd base rates'!I$111)\n+($I726*'fnd base rates'!I$112)\n+($J726*'fnd base rates'!I$113)\n+($K726*'fnd base rates'!I$114)\n+($M726*'fnd base rates'!I$116)\n+($N726*'fnd base rates'!I$117)\n+($O726*'fnd base rates'!I$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,9)))\n*$R726","v":1448.1959999999999},{"$f":"(($D726*'fnd base rates'!J$107)\n+($E726*'fnd base rates'!J$108)\n+($F726*'fnd base rates'!J$109)\n+($G726*'fnd base rates'!J$110)\n+($H726*'fnd base rates'!J$111)\n+($I726*'fnd base rates'!J$112)\n+($J726*'fnd base rates'!J$113)\n+($K726*'fnd base rates'!J$114)\n+($M726*'fnd base rates'!J$116)\n+($N726*'fnd base rates'!J$117)\n+($O726*'fnd base rates'!J$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,10)))\n*$R726","v":1231.7360199999998},{"$f":"(($D726*'fnd base rates'!K$107)\n+($E726*'fnd base rates'!K$108)\n+($F726*'fnd base rates'!K$109)\n+($G726*'fnd base rates'!K$110)\n+($H726*'fnd base rates'!K$111)\n+($I726*'fnd base rates'!K$112)\n+($J726*'fnd base rates'!K$113)\n+($K726*'fnd base rates'!K$114)\n+($M726*'fnd base rates'!K$116)\n+($N726*'fnd base rates'!K$117)\n+($O726*'fnd base rates'!K$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,11)))\n*$R726","v":5750.5881007600001},{"$f":"(($D726*'fnd base rates'!L$107)\n+($E726*'fnd base rates'!L$108)\n+($F726*'fnd base rates'!L$109)\n+($G726*'fnd base rates'!L$110)\n+($H726*'fnd base rates'!L$111)\n+($I726*'fnd base rates'!L$112)\n+($J726*'fnd base rates'!L$113)\n+($K726*'fnd base rates'!L$114)\n+($M726*'fnd base rates'!L$116)\n+($N726*'fnd base rates'!L$117)\n+($O726*'fnd base rates'!L$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,12)))","v":6604.1571050000002},{"$f":"(($D726*'fnd base rates'!M$107)\n+($E726*'fnd base rates'!M$108)\n+($F726*'fnd base rates'!M$109)\n+($G726*'fnd base rates'!M$110)\n+($H726*'fnd base rates'!M$111)\n+($I726*'fnd base rates'!M$112)\n+($J726*'fnd base rates'!M$113)\n+($K726*'fnd base rates'!M$114)\n+($M726*'fnd base rates'!M$116)\n+($N726*'fnd base rates'!M$117)\n+($O726*'fnd base rates'!M$118)\n+($P726*VLOOKUP($S726+12,rate_basefnd,13)))","v":0},55054.376966090007,null,488219625,"488","219","625",1,5,55054.376966090007,11011,0,11011,null,null,null,null,null,11111,2,11113,-102,11011,0,11011]
[488,488219760,"SOUTH SHORE",{"$f":"'fnd enro'!D727","v":0},{"$f":"'fnd enro'!E727","v":0},{"$f":"'fnd enro'!F727","v":0},{"$f":"'fnd enro'!G727","v":0},{"$f":"'fnd enro'!H727","v":2},{"$f":"'fnd enro'!I727","v":6},{"$f":"'fnd enro'!J727","v":0},{"$f":"'fnd enro'!K727","v":0.30320000000000003},{"$f":"'fnd enro'!L727","v":0},{"$f":"'fnd enro'!M727+'fnd enro'!N727","v":0},{"$f":"'fnd enro'!O727","v":0},{"$f":"'fnd enro'!P727","v":0},{"$f":"'fnd enro'!Q727","v":0},{"$f":"'fnd enro'!S727","v":8},1.054,{"$f":"VALUE('fnd enro'!R727)","v":4},null,{"$f":"(($D727*'fnd base rates'!C$107)\n+($E727*'fnd base rates'!C$108)\n+($F727*'fnd base rates'!C$109)\n+($G727*'fnd base rates'!C$110)\n+($H727*'fnd base rates'!C$111)\n+($I727*'fnd base rates'!C$112)\n+($J727*'fnd base rates'!C$113)\n+($K727*'fnd base rates'!C$114)\n+($M727*'fnd base rates'!C$116)\n+($N727*'fnd base rates'!C$117)\n+($O727*'fnd base rates'!C$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,3)))\n*$R727","v":4252.163996368},{"$f":"(($D727*'fnd base rates'!D$107)\n+($E727*'fnd base rates'!D$108)\n+($F727*'fnd base rates'!D$109)\n+($G727*'fnd base rates'!D$110)\n+($H727*'fnd base rates'!D$111)\n+($I727*'fnd base rates'!D$112)\n+($J727*'fnd base rates'!D$113)\n+($K727*'fnd base rates'!D$114)\n+($M727*'fnd base rates'!D$116)\n+($N727*'fnd base rates'!D$117)\n+($O727*'fnd base rates'!D$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,4)))\n*$R727","v":6087.4824000000008},{"$f":"(($D727*'fnd base rates'!E$107)\n+($E727*'fnd base rates'!E$108)\n+($F727*'fnd base rates'!E$109)\n+($G727*'fnd base rates'!E$110)\n+($H727*'fnd base rates'!E$111)\n+($I727*'fnd base rates'!E$112)\n+($J727*'fnd base rates'!E$113)\n+($K727*'fnd base rates'!E$114)\n+($M727*'fnd base rates'!E$116)\n+($N727*'fnd base rates'!E$117)\n+($O727*'fnd base rates'!E$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,5)))\n*$R727","v":36141.556480336003},{"$f":"(($D727*'fnd base rates'!F$107)\n+($E727*'fnd base rates'!F$108)\n+($F727*'fnd base rates'!F$109)\n+($G727*'fnd base rates'!F$110)\n+($H727*'fnd base rates'!F$111)\n+($I727*'fnd base rates'!F$112)\n+($J727*'fnd base rates'!F$113)\n+($K727*'fnd base rates'!F$114)\n+($M727*'fnd base rates'!F$116)\n+($N727*'fnd base rates'!F$117)\n+($O727*'fnd base rates'!F$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,6)))\n*$R727","v":7222.3516124320004},{"$f":"(($D727*'fnd base rates'!G$107)\n+($E727*'fnd base rates'!G$108)\n+($F727*'fnd base rates'!G$109)\n+($G727*'fnd base rates'!G$110)\n+($H727*'fnd base rates'!G$111)\n+($I727*'fnd base rates'!G$112)\n+($J727*'fnd base rates'!G$113)\n+($K727*'fnd base rates'!G$114)\n+($M727*'fnd base rates'!G$116)\n+($N727*'fnd base rates'!G$117)\n+($O727*'fnd base rates'!G$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,7)))\n*$R727","v":1310.5090793919999},{"$f":"(($D727*'fnd base rates'!H$107)\n+($E727*'fnd base rates'!H$108)\n+($F727*'fnd base rates'!H$109)\n+($G727*'fnd base rates'!H$110)\n+($H727*'fnd base rates'!H$111)\n+($I727*'fnd base rates'!H$112)\n+($J727*'fnd base rates'!H$113)\n+($K727*'fnd base rates'!H$114)\n+($M727*'fnd base rates'!H$116)\n+($N727*'fnd base rates'!H$117)\n+($O727*'fnd base rates'!H$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,8)))","v":5674.1365599999999},{"$f":"(($D727*'fnd base rates'!I$107)\n+($E727*'fnd base rates'!I$108)\n+($F727*'fnd base rates'!I$109)\n+($G727*'fnd base rates'!I$110)\n+($H727*'fnd base rates'!I$111)\n+($I727*'fnd base rates'!I$112)\n+($J727*'fnd base rates'!I$113)\n+($K727*'fnd base rates'!I$114)\n+($M727*'fnd base rates'!I$116)\n+($N727*'fnd base rates'!I$117)\n+($O727*'fnd base rates'!I$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,9)))\n*$R727","v":3217.7144399999997},{"$f":"(($D727*'fnd base rates'!J$107)\n+($E727*'fnd base rates'!J$108)\n+($F727*'fnd base rates'!J$109)\n+($G727*'fnd base rates'!J$110)\n+($H727*'fnd base rates'!J$111)\n+($I727*'fnd base rates'!J$112)\n+($J727*'fnd base rates'!J$113)\n+($K727*'fnd base rates'!J$114)\n+($M727*'fnd base rates'!J$116)\n+($N727*'fnd base rates'!J$117)\n+($O727*'fnd base rates'!J$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,10)))\n*$R727","v":3918.8141600000004},{"$f":"(($D727*'fnd base rates'!K$107)\n+($E727*'fnd base rates'!K$108)\n+($F727*'fnd base rates'!K$109)\n+($G727*'fnd base rates'!K$110)\n+($H727*'fnd base rates'!K$111)\n+($I727*'fnd base rates'!K$112)\n+($J727*'fnd base rates'!K$113)\n+($K727*'fnd base rates'!K$114)\n+($M727*'fnd base rates'!K$116)\n+($N727*'fnd base rates'!K$117)\n+($O727*'fnd base rates'!K$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,11)))\n*$R727","v":9196.3581692160005},{"$f":"(($D727*'fnd base rates'!L$107)\n+($E727*'fnd base rates'!L$108)\n+($F727*'fnd base rates'!L$109)\n+($G727*'fnd base rates'!L$110)\n+($H727*'fnd base rates'!L$111)\n+($I727*'fnd base rates'!L$112)\n+($J727*'fnd base rates'!L$113)\n+($K727*'fnd base rates'!L$114)\n+($M727*'fnd base rates'!L$116)\n+($N727*'fnd base rates'!L$117)\n+($O727*'fnd base rates'!L$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,12)))","v":9148.4113679999991},{"$f":"(($D727*'fnd base rates'!M$107)\n+($E727*'fnd base rates'!M$108)\n+($F727*'fnd base rates'!M$109)\n+($G727*'fnd base rates'!M$110)\n+($H727*'fnd base rates'!M$111)\n+($I727*'fnd base rates'!M$112)\n+($J727*'fnd base rates'!M$113)\n+($K727*'fnd base rates'!M$114)\n+($M727*'fnd base rates'!M$116)\n+($N727*'fnd base rates'!M$117)\n+($O727*'fnd base rates'!M$118)\n+($P727*VLOOKUP($S727+12,rate_basefnd,13)))","v":0},86169.498265744012,null,488219760,"488","219","760",1,8,86169.498265744012,10771,0,10771,null,null,null,null,null,10847,0,10847,-76,10771,0,10771]
[488,488219780,"SOUTH SHORE",{"$f":"'fnd enro'!D728","v":0},{"$f":"'fnd enro'!E728","v":0},{"$f":"'fnd enro'!F728","v":6},{"$f":"'fnd enro'!G728","v":16},{"$f":"'fnd enro'!H728","v":9},{"$f":"'fnd enro'!I728","v":9},{"$f":"'fnd enro'!J728","v":0},{"$f":"'fnd enro'!K728","v":1.516},{"$f":"'fnd enro'!L728","v":0},{"$f":"'fnd enro'!M728+'fnd enro'!N728","v":1},{"$f":"'fnd enro'!O728","v":0},{"$f":"'fnd enro'!P728","v":0},{"$f":"'fnd enro'!Q728","v":9},{"$f":"'fnd enro'!S728","v":40},1.054,{"$f":"VALUE('fnd enro'!R728)","v":5},null,{"$f":"(($D728*'fnd base rates'!C$107)\n+($E728*'fnd base rates'!C$108)\n+($F728*'fnd base rates'!C$109)\n+($G728*'fnd base rates'!C$110)\n+($H728*'fnd base rates'!C$111)\n+($I728*'fnd base rates'!C$112)\n+($J728*'fnd base rates'!C$113)\n+($K728*'fnd base rates'!C$114)\n+($M728*'fnd base rates'!C$116)\n+($N728*'fnd base rates'!C$117)\n+($O728*'fnd base rates'!C$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,3)))\n*$R728","v":21872.709141840005},{"$f":"(($D728*'fnd base rates'!D$107)\n+($E728*'fnd base rates'!D$108)\n+($F728*'fnd base rates'!D$109)\n+($G728*'fnd base rates'!D$110)\n+($H728*'fnd base rates'!D$111)\n+($I728*'fnd base rates'!D$112)\n+($J728*'fnd base rates'!D$113)\n+($K728*'fnd base rates'!D$114)\n+($M728*'fnd base rates'!D$116)\n+($N728*'fnd base rates'!D$117)\n+($O728*'fnd base rates'!D$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,4)))\n*$R728","v":33047.063300000002},{"$f":"(($D728*'fnd base rates'!E$107)\n+($E728*'fnd base rates'!E$108)\n+($F728*'fnd base rates'!E$109)\n+($G728*'fnd base rates'!E$110)\n+($H728*'fnd base rates'!E$111)\n+($I728*'fnd base rates'!E$112)\n+($J728*'fnd base rates'!E$113)\n+($K728*'fnd base rates'!E$114)\n+($M728*'fnd base rates'!E$116)\n+($N728*'fnd base rates'!E$117)\n+($O728*'fnd base rates'!E$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,5)))\n*$R728","v":184583.68822168},{"$f":"(($D728*'fnd base rates'!F$107)\n+($E728*'fnd base rates'!F$108)\n+($F728*'fnd base rates'!F$109)\n+($G728*'fnd base rates'!F$110)\n+($H728*'fnd base rates'!F$111)\n+($I728*'fnd base rates'!F$112)\n+($J728*'fnd base rates'!F$113)\n+($K728*'fnd base rates'!F$114)\n+($M728*'fnd base rates'!F$116)\n+($N728*'fnd base rates'!F$117)\n+($O728*'fnd base rates'!F$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,6)))\n*$R728","v":44062.68084216},{"$f":"(($D728*'fnd base rates'!G$107)\n+($E728*'fnd base rates'!G$108)\n+($F728*'fnd base rates'!G$109)\n+($G728*'fnd base rates'!G$110)\n+($H728*'fnd base rates'!G$111)\n+($I728*'fnd base rates'!G$112)\n+($J728*'fnd base rates'!G$113)\n+($K728*'fnd base rates'!G$114)\n+($M728*'fnd base rates'!G$116)\n+($N728*'fnd base rates'!G$117)\n+($O728*'fnd base rates'!G$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,7)))\n*$R728","v":7596.6377969600017},{"$f":"(($D728*'fnd base rates'!H$107)\n+($E728*'fnd base rates'!H$108)\n+($F728*'fnd base rates'!H$109)\n+($G728*'fnd base rates'!H$110)\n+($H728*'fnd base rates'!H$111)\n+($I728*'fnd base rates'!H$112)\n+($J728*'fnd base rates'!H$113)\n+($K728*'fnd base rates'!H$114)\n+($M728*'fnd base rates'!H$116)\n+($N728*'fnd base rates'!H$117)\n+($O728*'fnd base rates'!H$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,8)))","v":22616.532800000001},{"$f":"(($D728*'fnd base rates'!I$107)\n+($E728*'fnd base rates'!I$108)\n+($F728*'fnd base rates'!I$109)\n+($G728*'fnd base rates'!I$110)\n+($H728*'fnd base rates'!I$111)\n+($I728*'fnd base rates'!I$112)\n+($J728*'fnd base rates'!I$113)\n+($K728*'fnd base rates'!I$114)\n+($M728*'fnd base rates'!I$116)\n+($N728*'fnd base rates'!I$117)\n+($O728*'fnd base rates'!I$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,9)))\n*$R728","v":13477.266120000002},{"$f":"(($D728*'fnd base rates'!J$107)\n+($E728*'fnd base rates'!J$108)\n+($F728*'fnd base rates'!J$109)\n+($G728*'fnd base rates'!J$110)\n+($H728*'fnd base rates'!J$111)\n+($I728*'fnd base rates'!J$112)\n+($J728*'fnd base rates'!J$113)\n+($K728*'fnd base rates'!J$114)\n+($M728*'fnd base rates'!J$116)\n+($N728*'fnd base rates'!J$117)\n+($O728*'fnd base rates'!J$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,10)))\n*$R728","v":15429.337360000001},{"$f":"(($D728*'fnd base rates'!K$107)\n+($E728*'fnd base rates'!K$108)\n+($F728*'fnd base rates'!K$109)\n+($G728*'fnd base rates'!K$110)\n+($H728*'fnd base rates'!K$111)\n+($I728*'fnd base rates'!K$112)\n+($J728*'fnd base rates'!K$113)\n+($K728*'fnd base rates'!K$114)\n+($M728*'fnd base rates'!K$116)\n+($N728*'fnd base rates'!K$117)\n+($O728*'fnd base rates'!K$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,11)))\n*$R728","v":45149.773786079997},{"$f":"(($D728*'fnd base rates'!L$107)\n+($E728*'fnd base rates'!L$108)\n+($F728*'fnd base rates'!L$109)\n+($G728*'fnd base rates'!L$110)\n+($H728*'fnd base rates'!L$111)\n+($I728*'fnd base rates'!L$112)\n+($J728*'fnd base rates'!L$113)\n+($K728*'fnd base rates'!L$114)\n+($M728*'fnd base rates'!L$116)\n+($N728*'fnd base rates'!L$117)\n+($O728*'fnd base rates'!L$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,12)))","v":51138.056839999997},{"$f":"(($D728*'fnd base rates'!M$107)\n+($E728*'fnd base rates'!M$108)\n+($F728*'fnd base rates'!M$109)\n+($G728*'fnd base rates'!M$110)\n+($H728*'fnd base rates'!M$111)\n+($I728*'fnd base rates'!M$112)\n+($J728*'fnd base rates'!M$113)\n+($K728*'fnd base rates'!M$114)\n+($M728*'fnd base rates'!M$116)\n+($N728*'fnd base rates'!M$117)\n+($O728*'fnd base rates'!M$118)\n+($P728*VLOOKUP($S728+12,rate_basefnd,13)))","v":0},438973.74620871997,null,488219780,"488","219","780",1,40,438973.74620871997,10974,0,10974,null,null,null,null,null,11064,3,11067,-93,10974,0,10974]
[489,489020020,"STURGIS",{"$f":"'fnd enro'!D729","v":0},{"$f":"'fnd enro'!E729","v":0},{"$f":"'fnd enro'!F729","v":0},{"$f":"'fnd enro'!G729","v":0},{"$f":"'fnd enro'!H729","v":0},{"$f":"'fnd enro'!I729","v":177},{"$f":"'fnd enro'!J729","v":0},{"$f":"'fnd enro'!K729","v":6.7083000000000004},{"$f":"'fnd enro'!L729","v":0},{"$f":"'fnd enro'!M729+'fnd enro'!N729","v":0},{"$f":"'fnd enro'!O729","v":0},{"$f":"'fnd enro'!P729","v":5},{"$f":"'fnd enro'!Q729","v":39},{"$f":"'fnd enro'!S729","v":177},1,{"$f":"VALUE('fnd enro'!R729)","v":9},null,{"$f":"(($D729*'fnd base rates'!C$107)\n+($E729*'fnd base rates'!C$108)\n+($F729*'fnd base rates'!C$109)\n+($G729*'fnd base rates'!C$110)\n+($H729*'fnd base rates'!C$111)\n+($I729*'fnd base rates'!C$112)\n+($J729*'fnd base rates'!C$113)\n+($K729*'fnd base rates'!C$114)\n+($M729*'fnd base rates'!C$116)\n+($N729*'fnd base rates'!C$117)\n+($O729*'fnd base rates'!C$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,3)))\n*$R729","v":92058.62512300002},{"$f":"(($D729*'fnd base rates'!D$107)\n+($E729*'fnd base rates'!D$108)\n+($F729*'fnd base rates'!D$109)\n+($G729*'fnd base rates'!D$110)\n+($H729*'fnd base rates'!D$111)\n+($I729*'fnd base rates'!D$112)\n+($J729*'fnd base rates'!D$113)\n+($K729*'fnd base rates'!D$114)\n+($M729*'fnd base rates'!D$116)\n+($N729*'fnd base rates'!D$117)\n+($O729*'fnd base rates'!D$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,4)))\n*$R729","v":139928.18},{"$f":"(($D729*'fnd base rates'!E$107)\n+($E729*'fnd base rates'!E$108)\n+($F729*'fnd base rates'!E$109)\n+($G729*'fnd base rates'!E$110)\n+($H729*'fnd base rates'!E$111)\n+($I729*'fnd base rates'!E$112)\n+($J729*'fnd base rates'!E$113)\n+($K729*'fnd base rates'!E$114)\n+($M729*'fnd base rates'!E$116)\n+($N729*'fnd base rates'!E$117)\n+($O729*'fnd base rates'!E$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,5)))\n*$R729","v":936049.35697100009},{"$f":"(($D729*'fnd base rates'!F$107)\n+($E729*'fnd base rates'!F$108)\n+($F729*'fnd base rates'!F$109)\n+($G729*'fnd base rates'!F$110)\n+($H729*'fnd base rates'!F$111)\n+($I729*'fnd base rates'!F$112)\n+($J729*'fnd base rates'!F$113)\n+($K729*'fnd base rates'!F$114)\n+($M729*'fnd base rates'!F$116)\n+($N729*'fnd base rates'!F$117)\n+($O729*'fnd base rates'!F$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,6)))\n*$R729","v":147734.59042700002},{"$f":"(($D729*'fnd base rates'!G$107)\n+($E729*'fnd base rates'!G$108)\n+($F729*'fnd base rates'!G$109)\n+($G729*'fnd base rates'!G$110)\n+($H729*'fnd base rates'!G$111)\n+($I729*'fnd base rates'!G$112)\n+($J729*'fnd base rates'!G$113)\n+($K729*'fnd base rates'!G$114)\n+($M729*'fnd base rates'!G$116)\n+($N729*'fnd base rates'!G$117)\n+($O729*'fnd base rates'!G$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,7)))\n*$R729","v":32946.102861999992},{"$f":"(($D729*'fnd base rates'!H$107)\n+($E729*'fnd base rates'!H$108)\n+($F729*'fnd base rates'!H$109)\n+($G729*'fnd base rates'!H$110)\n+($H729*'fnd base rates'!H$111)\n+($I729*'fnd base rates'!H$112)\n+($J729*'fnd base rates'!H$113)\n+($K729*'fnd base rates'!H$114)\n+($M729*'fnd base rates'!H$116)\n+($N729*'fnd base rates'!H$117)\n+($O729*'fnd base rates'!H$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,8)))","v":139564.13139},{"$f":"(($D729*'fnd base rates'!I$107)\n+($E729*'fnd base rates'!I$108)\n+($F729*'fnd base rates'!I$109)\n+($G729*'fnd base rates'!I$110)\n+($H729*'fnd base rates'!I$111)\n+($I729*'fnd base rates'!I$112)\n+($J729*'fnd base rates'!I$113)\n+($K729*'fnd base rates'!I$114)\n+($M729*'fnd base rates'!I$116)\n+($N729*'fnd base rates'!I$117)\n+($O729*'fnd base rates'!I$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,9)))\n*$R729","v":75963.44},{"$f":"(($D729*'fnd base rates'!J$107)\n+($E729*'fnd base rates'!J$108)\n+($F729*'fnd base rates'!J$109)\n+($G729*'fnd base rates'!J$110)\n+($H729*'fnd base rates'!J$111)\n+($I729*'fnd base rates'!J$112)\n+($J729*'fnd base rates'!J$113)\n+($K729*'fnd base rates'!J$114)\n+($M729*'fnd base rates'!J$116)\n+($N729*'fnd base rates'!J$117)\n+($O729*'fnd base rates'!J$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,10)))\n*$R729","v":119516.47},{"$f":"(($D729*'fnd base rates'!K$107)\n+($E729*'fnd base rates'!K$108)\n+($F729*'fnd base rates'!K$109)\n+($G729*'fnd base rates'!K$110)\n+($H729*'fnd base rates'!K$111)\n+($I729*'fnd base rates'!K$112)\n+($J729*'fnd base rates'!K$113)\n+($K729*'fnd base rates'!K$114)\n+($M729*'fnd base rates'!K$116)\n+($N729*'fnd base rates'!K$117)\n+($O729*'fnd base rates'!K$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,11)))\n*$R729","v":192830.46227599998},{"$f":"(($D729*'fnd base rates'!L$107)\n+($E729*'fnd base rates'!L$108)\n+($F729*'fnd base rates'!L$109)\n+($G729*'fnd base rates'!L$110)\n+($H729*'fnd base rates'!L$111)\n+($I729*'fnd base rates'!L$112)\n+($J729*'fnd base rates'!L$113)\n+($K729*'fnd base rates'!L$114)\n+($M729*'fnd base rates'!L$116)\n+($N729*'fnd base rates'!L$117)\n+($O729*'fnd base rates'!L$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,12)))","v":216977.71151699999},{"$f":"(($D729*'fnd base rates'!M$107)\n+($E729*'fnd base rates'!M$108)\n+($F729*'fnd base rates'!M$109)\n+($G729*'fnd base rates'!M$110)\n+($H729*'fnd base rates'!M$111)\n+($I729*'fnd base rates'!M$112)\n+($J729*'fnd base rates'!M$113)\n+($K729*'fnd base rates'!M$114)\n+($M729*'fnd base rates'!M$116)\n+($N729*'fnd base rates'!M$117)\n+($O729*'fnd base rates'!M$118)\n+($P729*VLOOKUP($S729+12,rate_basefnd,13)))","v":0},2093569.070566,null,489020020,"489","020","020",1,177,2093569.070566,11828,0,11828,null,null,null,null,null,11885,10,11895,-89,11806,22,11828]
[489,489020036,"STURGIS",{"$f":"'fnd enro'!D730","v":0},{"$f":"'fnd enro'!E730","v":0},{"$f":"'fnd enro'!F730","v":0},{"$f":"'fnd enro'!G730","v":0},{"$f":"'fnd enro'!H730","v":0},{"$f":"'fnd enro'!I730","v":101},{"$f":"'fnd enro'!J730","v":0},{"$f":"'fnd enro'!K730","v":3.8279000000000001},{"$f":"'fnd enro'!L730","v":0},{"$f":"'fnd enro'!M730+'fnd enro'!N730","v":0},{"$f":"'fnd enro'!O730","v":0},{"$f":"'fnd enro'!P730","v":1},{"$f":"'fnd enro'!Q730","v":16},{"$f":"'fnd enro'!S730","v":101},1,{"$f":"VALUE('fnd enro'!R730)","v":6},null,{"$f":"(($D730*'fnd base rates'!C$107)\n+($E730*'fnd base rates'!C$108)\n+($F730*'fnd base rates'!C$109)\n+($G730*'fnd base rates'!C$110)\n+($H730*'fnd base rates'!C$111)\n+($I730*'fnd base rates'!C$112)\n+($J730*'fnd base rates'!C$113)\n+($K730*'fnd base rates'!C$114)\n+($M730*'fnd base rates'!C$116)\n+($N730*'fnd base rates'!C$117)\n+($O730*'fnd base rates'!C$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,3)))\n*$R730","v":51936.548799000004},{"$f":"(($D730*'fnd base rates'!D$107)\n+($E730*'fnd base rates'!D$108)\n+($F730*'fnd base rates'!D$109)\n+($G730*'fnd base rates'!D$110)\n+($H730*'fnd base rates'!D$111)\n+($I730*'fnd base rates'!D$112)\n+($J730*'fnd base rates'!D$113)\n+($K730*'fnd base rates'!D$114)\n+($M730*'fnd base rates'!D$116)\n+($N730*'fnd base rates'!D$117)\n+($O730*'fnd base rates'!D$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,4)))\n*$R730","v":77446.380000000019},{"$f":"(($D730*'fnd base rates'!E$107)\n+($E730*'fnd base rates'!E$108)\n+($F730*'fnd base rates'!E$109)\n+($G730*'fnd base rates'!E$110)\n+($H730*'fnd base rates'!E$111)\n+($I730*'fnd base rates'!E$112)\n+($J730*'fnd base rates'!E$113)\n+($K730*'fnd base rates'!E$114)\n+($M730*'fnd base rates'!E$116)\n+($N730*'fnd base rates'!E$117)\n+($O730*'fnd base rates'!E$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,5)))\n*$R730","v":511378.34002300003},{"$f":"(($D730*'fnd base rates'!F$107)\n+($E730*'fnd base rates'!F$108)\n+($F730*'fnd base rates'!F$109)\n+($G730*'fnd base rates'!F$110)\n+($H730*'fnd base rates'!F$111)\n+($I730*'fnd base rates'!F$112)\n+($J730*'fnd base rates'!F$113)\n+($K730*'fnd base rates'!F$114)\n+($M730*'fnd base rates'!F$116)\n+($N730*'fnd base rates'!F$117)\n+($O730*'fnd base rates'!F$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,6)))\n*$R730","v":84057.123351000002},{"$f":"(($D730*'fnd base rates'!G$107)\n+($E730*'fnd base rates'!G$108)\n+($F730*'fnd base rates'!G$109)\n+($G730*'fnd base rates'!G$110)\n+($H730*'fnd base rates'!G$111)\n+($I730*'fnd base rates'!G$112)\n+($J730*'fnd base rates'!G$113)\n+($K730*'fnd base rates'!G$114)\n+($M730*'fnd base rates'!G$116)\n+($N730*'fnd base rates'!G$117)\n+($O730*'fnd base rates'!G$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,7)))\n*$R730","v":17709.244006000001},{"$f":"(($D730*'fnd base rates'!H$107)\n+($E730*'fnd base rates'!H$108)\n+($F730*'fnd base rates'!H$109)\n+($G730*'fnd base rates'!H$110)\n+($H730*'fnd base rates'!H$111)\n+($I730*'fnd base rates'!H$112)\n+($J730*'fnd base rates'!H$113)\n+($K730*'fnd base rates'!H$114)\n+($M730*'fnd base rates'!H$116)\n+($N730*'fnd base rates'!H$117)\n+($O730*'fnd base rates'!H$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,8)))","v":79308.014070000005},{"$f":"(($D730*'fnd base rates'!I$107)\n+($E730*'fnd base rates'!I$108)\n+($F730*'fnd base rates'!I$109)\n+($G730*'fnd base rates'!I$110)\n+($H730*'fnd base rates'!I$111)\n+($I730*'fnd base rates'!I$112)\n+($J730*'fnd base rates'!I$113)\n+($K730*'fnd base rates'!I$114)\n+($M730*'fnd base rates'!I$116)\n+($N730*'fnd base rates'!I$117)\n+($O730*'fnd base rates'!I$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,9)))\n*$R730","v":42389.78},{"$f":"(($D730*'fnd base rates'!J$107)\n+($E730*'fnd base rates'!J$108)\n+($F730*'fnd base rates'!J$109)\n+($G730*'fnd base rates'!J$110)\n+($H730*'fnd base rates'!J$111)\n+($I730*'fnd base rates'!J$112)\n+($J730*'fnd base rates'!J$113)\n+($K730*'fnd base rates'!J$114)\n+($M730*'fnd base rates'!J$116)\n+($N730*'fnd base rates'!J$117)\n+($O730*'fnd base rates'!J$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,10)))\n*$R730","v":63735.419999999991},{"$f":"(($D730*'fnd base rates'!K$107)\n+($E730*'fnd base rates'!K$108)\n+($F730*'fnd base rates'!K$109)\n+($G730*'fnd base rates'!K$110)\n+($H730*'fnd base rates'!K$111)\n+($I730*'fnd base rates'!K$112)\n+($J730*'fnd base rates'!K$113)\n+($K730*'fnd base rates'!K$114)\n+($M730*'fnd base rates'!K$116)\n+($N730*'fnd base rates'!K$117)\n+($O730*'fnd base rates'!K$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,11)))\n*$R730","v":109615.955988},{"$f":"(($D730*'fnd base rates'!L$107)\n+($E730*'fnd base rates'!L$108)\n+($F730*'fnd base rates'!L$109)\n+($G730*'fnd base rates'!L$110)\n+($H730*'fnd base rates'!L$111)\n+($I730*'fnd base rates'!L$112)\n+($J730*'fnd base rates'!L$113)\n+($K730*'fnd base rates'!L$114)\n+($M730*'fnd base rates'!L$116)\n+($N730*'fnd base rates'!L$117)\n+($O730*'fnd base rates'!L$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,12)))","v":120025.22352099999},{"$f":"(($D730*'fnd base rates'!M$107)\n+($E730*'fnd base rates'!M$108)\n+($F730*'fnd base rates'!M$109)\n+($G730*'fnd base rates'!M$110)\n+($H730*'fnd base rates'!M$111)\n+($I730*'fnd base rates'!M$112)\n+($J730*'fnd base rates'!M$113)\n+($K730*'fnd base rates'!M$114)\n+($M730*'fnd base rates'!M$116)\n+($N730*'fnd base rates'!M$117)\n+($O730*'fnd base rates'!M$118)\n+($P730*VLOOKUP($S730+12,rate_basefnd,13)))","v":0},1157602.029758,null,489020036,"489","020","036",1,101,1157602.029758,11461,0,11461,null,null,null,null,null,11534,4,11538,-77,11461,0,11461]
[489,489020052,"STURGIS",{"$f":"'fnd enro'!D731","v":0},{"$f":"'fnd enro'!E731","v":0},{"$f":"'fnd enro'!F731","v":0},{"$f":"'fnd enro'!G731","v":0},{"$f":"'fnd enro'!H731","v":0},{"$f":"'fnd enro'!I731","v":10},{"$f":"'fnd enro'!J731","v":0},{"$f":"'fnd enro'!K731","v":0.379},{"$f":"'fnd enro'!L731","v":0},{"$f":"'fnd enro'!M731+'fnd enro'!N731","v":0},{"$f":"'fnd enro'!O731","v":0},{"$f":"'fnd enro'!P731","v":0},{"$f":"'fnd enro'!Q731","v":2},{"$f":"'fnd enro'!S731","v":10},1,{"$f":"VALUE('fnd enro'!R731)","v":5},null,{"$f":"(($D731*'fnd base rates'!C$107)\n+($E731*'fnd base rates'!C$108)\n+($F731*'fnd base rates'!C$109)\n+($G731*'fnd base rates'!C$110)\n+($H731*'fnd base rates'!C$111)\n+($I731*'fnd base rates'!C$112)\n+($J731*'fnd base rates'!C$113)\n+($K731*'fnd base rates'!C$114)\n+($M731*'fnd base rates'!C$116)\n+($N731*'fnd base rates'!C$117)\n+($O731*'fnd base rates'!C$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,3)))\n*$R731","v":5151.4689900000003},{"$f":"(($D731*'fnd base rates'!D$107)\n+($E731*'fnd base rates'!D$108)\n+($F731*'fnd base rates'!D$109)\n+($G731*'fnd base rates'!D$110)\n+($H731*'fnd base rates'!D$111)\n+($I731*'fnd base rates'!D$112)\n+($J731*'fnd base rates'!D$113)\n+($K731*'fnd base rates'!D$114)\n+($M731*'fnd base rates'!D$116)\n+($N731*'fnd base rates'!D$117)\n+($O731*'fnd base rates'!D$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,4)))\n*$R731","v":7733.96},{"$f":"(($D731*'fnd base rates'!E$107)\n+($E731*'fnd base rates'!E$108)\n+($F731*'fnd base rates'!E$109)\n+($G731*'fnd base rates'!E$110)\n+($H731*'fnd base rates'!E$111)\n+($I731*'fnd base rates'!E$112)\n+($J731*'fnd base rates'!E$113)\n+($K731*'fnd base rates'!E$114)\n+($M731*'fnd base rates'!E$116)\n+($N731*'fnd base rates'!E$117)\n+($O731*'fnd base rates'!E$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,5)))\n*$R731","v":51311.657230000004},{"$f":"(($D731*'fnd base rates'!F$107)\n+($E731*'fnd base rates'!F$108)\n+($F731*'fnd base rates'!F$109)\n+($G731*'fnd base rates'!F$110)\n+($H731*'fnd base rates'!F$111)\n+($I731*'fnd base rates'!F$112)\n+($J731*'fnd base rates'!F$113)\n+($K731*'fnd base rates'!F$114)\n+($M731*'fnd base rates'!F$116)\n+($N731*'fnd base rates'!F$117)\n+($O731*'fnd base rates'!F$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,6)))\n*$R731","v":8309.4825100000016},{"$f":"(($D731*'fnd base rates'!G$107)\n+($E731*'fnd base rates'!G$108)\n+($F731*'fnd base rates'!G$109)\n+($G731*'fnd base rates'!G$110)\n+($H731*'fnd base rates'!G$111)\n+($I731*'fnd base rates'!G$112)\n+($J731*'fnd base rates'!G$113)\n+($K731*'fnd base rates'!G$114)\n+($M731*'fnd base rates'!G$116)\n+($N731*'fnd base rates'!G$117)\n+($O731*'fnd base rates'!G$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,7)))\n*$R731","v":1787.0940600000001},{"$f":"(($D731*'fnd base rates'!H$107)\n+($E731*'fnd base rates'!H$108)\n+($F731*'fnd base rates'!H$109)\n+($G731*'fnd base rates'!H$110)\n+($H731*'fnd base rates'!H$111)\n+($I731*'fnd base rates'!H$112)\n+($J731*'fnd base rates'!H$113)\n+($K731*'fnd base rates'!H$114)\n+($M731*'fnd base rates'!H$116)\n+($N731*'fnd base rates'!H$117)\n+($O731*'fnd base rates'!H$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,8)))","v":7848.7107000000005},{"$f":"(($D731*'fnd base rates'!I$107)\n+($E731*'fnd base rates'!I$108)\n+($F731*'fnd base rates'!I$109)\n+($G731*'fnd base rates'!I$110)\n+($H731*'fnd base rates'!I$111)\n+($I731*'fnd base rates'!I$112)\n+($J731*'fnd base rates'!I$113)\n+($K731*'fnd base rates'!I$114)\n+($M731*'fnd base rates'!I$116)\n+($N731*'fnd base rates'!I$117)\n+($O731*'fnd base rates'!I$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,9)))\n*$R731","v":4222.66},{"$f":"(($D731*'fnd base rates'!J$107)\n+($E731*'fnd base rates'!J$108)\n+($F731*'fnd base rates'!J$109)\n+($G731*'fnd base rates'!J$110)\n+($H731*'fnd base rates'!J$111)\n+($I731*'fnd base rates'!J$112)\n+($J731*'fnd base rates'!J$113)\n+($K731*'fnd base rates'!J$114)\n+($M731*'fnd base rates'!J$116)\n+($N731*'fnd base rates'!J$117)\n+($O731*'fnd base rates'!J$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,10)))\n*$R731","v":6470.8399999999992},{"$f":"(($D731*'fnd base rates'!K$107)\n+($E731*'fnd base rates'!K$108)\n+($F731*'fnd base rates'!K$109)\n+($G731*'fnd base rates'!K$110)\n+($H731*'fnd base rates'!K$111)\n+($I731*'fnd base rates'!K$112)\n+($J731*'fnd base rates'!K$113)\n+($K731*'fnd base rates'!K$114)\n+($M731*'fnd base rates'!K$116)\n+($N731*'fnd base rates'!K$117)\n+($O731*'fnd base rates'!K$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,11)))\n*$R731","v":10830.771879999998},{"$f":"(($D731*'fnd base rates'!L$107)\n+($E731*'fnd base rates'!L$108)\n+($F731*'fnd base rates'!L$109)\n+($G731*'fnd base rates'!L$110)\n+($H731*'fnd base rates'!L$111)\n+($I731*'fnd base rates'!L$112)\n+($J731*'fnd base rates'!L$113)\n+($K731*'fnd base rates'!L$114)\n+($M731*'fnd base rates'!L$116)\n+($N731*'fnd base rates'!L$117)\n+($O731*'fnd base rates'!L$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,12)))","v":11987.994209999999},{"$f":"(($D731*'fnd base rates'!M$107)\n+($E731*'fnd base rates'!M$108)\n+($F731*'fnd base rates'!M$109)\n+($G731*'fnd base rates'!M$110)\n+($H731*'fnd base rates'!M$111)\n+($I731*'fnd base rates'!M$112)\n+($J731*'fnd base rates'!M$113)\n+($K731*'fnd base rates'!M$114)\n+($M731*'fnd base rates'!M$116)\n+($N731*'fnd base rates'!M$117)\n+($O731*'fnd base rates'!M$118)\n+($P731*VLOOKUP($S731+12,rate_basefnd,13)))","v":0},115654.63958,null,489020052,"489","020","052",1,10,115654.63958,11565,0,11565,null,null,null,null,null,11636,3,11639,-74,11565,0,11565]
[489,489020096,"STURGIS",{"$f":"'fnd enro'!D732","v":0},{"$f":"'fnd enro'!E732","v":0},{"$f":"'fnd enro'!F732","v":0},{"$f":"'fnd enro'!G732","v":0},{"$f":"'fnd enro'!H732","v":0},{"$f":"'fnd enro'!I732","v":103},{"$f":"'fnd enro'!J732","v":0},{"$f":"'fnd enro'!K732","v":3.9037000000000002},{"$f":"'fnd enro'!L732","v":0},{"$f":"'fnd enro'!M732+'fnd enro'!N732","v":0},{"$f":"'fnd enro'!O732","v":0},{"$f":"'fnd enro'!P732","v":0},{"$f":"'fnd enro'!Q732","v":20},{"$f":"'fnd enro'!S732","v":103},1,{"$f":"VALUE('fnd enro'!R732)","v":7},null,{"$f":"(($D732*'fnd base rates'!C$107)\n+($E732*'fnd base rates'!C$108)\n+($F732*'fnd base rates'!C$109)\n+($G732*'fnd base rates'!C$110)\n+($H732*'fnd base rates'!C$111)\n+($I732*'fnd base rates'!C$112)\n+($J732*'fnd base rates'!C$113)\n+($K732*'fnd base rates'!C$114)\n+($M732*'fnd base rates'!C$116)\n+($N732*'fnd base rates'!C$117)\n+($O732*'fnd base rates'!C$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,3)))\n*$R732","v":53129.756597},{"$f":"(($D732*'fnd base rates'!D$107)\n+($E732*'fnd base rates'!D$108)\n+($F732*'fnd base rates'!D$109)\n+($G732*'fnd base rates'!D$110)\n+($H732*'fnd base rates'!D$111)\n+($I732*'fnd base rates'!D$112)\n+($J732*'fnd base rates'!D$113)\n+($K732*'fnd base rates'!D$114)\n+($M732*'fnd base rates'!D$116)\n+($N732*'fnd base rates'!D$117)\n+($O732*'fnd base rates'!D$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,4)))\n*$R732","v":79989.450000000012},{"$f":"(($D732*'fnd base rates'!E$107)\n+($E732*'fnd base rates'!E$108)\n+($F732*'fnd base rates'!E$109)\n+($G732*'fnd base rates'!E$110)\n+($H732*'fnd base rates'!E$111)\n+($I732*'fnd base rates'!E$112)\n+($J732*'fnd base rates'!E$113)\n+($K732*'fnd base rates'!E$114)\n+($M732*'fnd base rates'!E$116)\n+($N732*'fnd base rates'!E$117)\n+($O732*'fnd base rates'!E$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,5)))\n*$R732","v":531728.21546900005},{"$f":"(($D732*'fnd base rates'!F$107)\n+($E732*'fnd base rates'!F$108)\n+($F732*'fnd base rates'!F$109)\n+($G732*'fnd base rates'!F$110)\n+($H732*'fnd base rates'!F$111)\n+($I732*'fnd base rates'!F$112)\n+($J732*'fnd base rates'!F$113)\n+($K732*'fnd base rates'!F$114)\n+($M732*'fnd base rates'!F$116)\n+($N732*'fnd base rates'!F$117)\n+($O732*'fnd base rates'!F$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,6)))\n*$R732","v":85587.669852999999},{"$f":"(($D732*'fnd base rates'!G$107)\n+($E732*'fnd base rates'!G$108)\n+($F732*'fnd base rates'!G$109)\n+($G732*'fnd base rates'!G$110)\n+($H732*'fnd base rates'!G$111)\n+($I732*'fnd base rates'!G$112)\n+($J732*'fnd base rates'!G$113)\n+($K732*'fnd base rates'!G$114)\n+($M732*'fnd base rates'!G$116)\n+($N732*'fnd base rates'!G$117)\n+($O732*'fnd base rates'!G$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,7)))\n*$R732","v":18563.170817999999},{"$f":"(($D732*'fnd base rates'!H$107)\n+($E732*'fnd base rates'!H$108)\n+($F732*'fnd base rates'!H$109)\n+($G732*'fnd base rates'!H$110)\n+($H732*'fnd base rates'!H$111)\n+($I732*'fnd base rates'!H$112)\n+($J732*'fnd base rates'!H$113)\n+($K732*'fnd base rates'!H$114)\n+($M732*'fnd base rates'!H$116)\n+($N732*'fnd base rates'!H$117)\n+($O732*'fnd base rates'!H$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,8)))","v":80865.718210000006},{"$f":"(($D732*'fnd base rates'!I$107)\n+($E732*'fnd base rates'!I$108)\n+($F732*'fnd base rates'!I$109)\n+($G732*'fnd base rates'!I$110)\n+($H732*'fnd base rates'!I$111)\n+($I732*'fnd base rates'!I$112)\n+($J732*'fnd base rates'!I$113)\n+($K732*'fnd base rates'!I$114)\n+($M732*'fnd base rates'!I$116)\n+($N732*'fnd base rates'!I$117)\n+($O732*'fnd base rates'!I$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,9)))\n*$R732","v":43623.79},{"$f":"(($D732*'fnd base rates'!J$107)\n+($E732*'fnd base rates'!J$108)\n+($F732*'fnd base rates'!J$109)\n+($G732*'fnd base rates'!J$110)\n+($H732*'fnd base rates'!J$111)\n+($I732*'fnd base rates'!J$112)\n+($J732*'fnd base rates'!J$113)\n+($K732*'fnd base rates'!J$114)\n+($M732*'fnd base rates'!J$116)\n+($N732*'fnd base rates'!J$117)\n+($O732*'fnd base rates'!J$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,10)))\n*$R732","v":67326.83},{"$f":"(($D732*'fnd base rates'!K$107)\n+($E732*'fnd base rates'!K$108)\n+($F732*'fnd base rates'!K$109)\n+($G732*'fnd base rates'!K$110)\n+($H732*'fnd base rates'!K$111)\n+($I732*'fnd base rates'!K$112)\n+($J732*'fnd base rates'!K$113)\n+($K732*'fnd base rates'!K$114)\n+($M732*'fnd base rates'!K$116)\n+($N732*'fnd base rates'!K$117)\n+($O732*'fnd base rates'!K$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,11)))\n*$R732","v":111556.95036399999},{"$f":"(($D732*'fnd base rates'!L$107)\n+($E732*'fnd base rates'!L$108)\n+($F732*'fnd base rates'!L$109)\n+($G732*'fnd base rates'!L$110)\n+($H732*'fnd base rates'!L$111)\n+($I732*'fnd base rates'!L$112)\n+($J732*'fnd base rates'!L$113)\n+($K732*'fnd base rates'!L$114)\n+($M732*'fnd base rates'!L$116)\n+($N732*'fnd base rates'!L$117)\n+($O732*'fnd base rates'!L$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,12)))","v":123996.826363},{"$f":"(($D732*'fnd base rates'!M$107)\n+($E732*'fnd base rates'!M$108)\n+($F732*'fnd base rates'!M$109)\n+($G732*'fnd base rates'!M$110)\n+($H732*'fnd base rates'!M$111)\n+($I732*'fnd base rates'!M$112)\n+($J732*'fnd base rates'!M$113)\n+($K732*'fnd base rates'!M$114)\n+($M732*'fnd base rates'!M$116)\n+($N732*'fnd base rates'!M$117)\n+($O732*'fnd base rates'!M$118)\n+($P732*VLOOKUP($S732+12,rate_basefnd,13)))","v":0},1196368.3776740001,null,489020096,"489","020","096",1,103,1196368.3776740001,11615,0,11615,null,null,null,null,null,11667,4,11671,-56,11615,0,11615]
[489,489020172,"STURGIS",{"$f":"'fnd enro'!D733","v":0},{"$f":"'fnd enro'!E733","v":0},{"$f":"'fnd enro'!F733","v":0},{"$f":"'fnd enro'!G733","v":0},{"$f":"'fnd enro'!H733","v":0},{"$f":"'fnd enro'!I733","v":47},{"$f":"'fnd enro'!J733","v":0},{"$f":"'fnd enro'!K733","v":1.7813000000000001},{"$f":"'fnd enro'!L733","v":0},{"$f":"'fnd enro'!M733+'fnd enro'!N733","v":0},{"$f":"'fnd enro'!O733","v":0},{"$f":"'fnd enro'!P733","v":0},{"$f":"'fnd enro'!Q733","v":4},{"$f":"'fnd enro'!S733","v":47},1,{"$f":"VALUE('fnd enro'!R733)","v":7},null,{"$f":"(($D733*'fnd base rates'!C$107)\n+($E733*'fnd base rates'!C$108)\n+($F733*'fnd base rates'!C$109)\n+($G733*'fnd base rates'!C$110)\n+($H733*'fnd base rates'!C$111)\n+($I733*'fnd base rates'!C$112)\n+($J733*'fnd base rates'!C$113)\n+($K733*'fnd base rates'!C$114)\n+($M733*'fnd base rates'!C$116)\n+($N733*'fnd base rates'!C$117)\n+($O733*'fnd base rates'!C$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,3)))\n*$R733","v":23939.178252999998},{"$f":"(($D733*'fnd base rates'!D$107)\n+($E733*'fnd base rates'!D$108)\n+($F733*'fnd base rates'!D$109)\n+($G733*'fnd base rates'!D$110)\n+($H733*'fnd base rates'!D$111)\n+($I733*'fnd base rates'!D$112)\n+($J733*'fnd base rates'!D$113)\n+($K733*'fnd base rates'!D$114)\n+($M733*'fnd base rates'!D$116)\n+($N733*'fnd base rates'!D$117)\n+($O733*'fnd base rates'!D$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,4)))\n*$R733","v":35057.370000000003},{"$f":"(($D733*'fnd base rates'!E$107)\n+($E733*'fnd base rates'!E$108)\n+($F733*'fnd base rates'!E$109)\n+($G733*'fnd base rates'!E$110)\n+($H733*'fnd base rates'!E$111)\n+($I733*'fnd base rates'!E$112)\n+($J733*'fnd base rates'!E$113)\n+($K733*'fnd base rates'!E$114)\n+($M733*'fnd base rates'!E$116)\n+($N733*'fnd base rates'!E$117)\n+($O733*'fnd base rates'!E$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,5)))\n*$R733","v":228549.86298100004},{"$f":"(($D733*'fnd base rates'!F$107)\n+($E733*'fnd base rates'!F$108)\n+($F733*'fnd base rates'!F$109)\n+($G733*'fnd base rates'!F$110)\n+($H733*'fnd base rates'!F$111)\n+($I733*'fnd base rates'!F$112)\n+($J733*'fnd base rates'!F$113)\n+($K733*'fnd base rates'!F$114)\n+($M733*'fnd base rates'!F$116)\n+($N733*'fnd base rates'!F$117)\n+($O733*'fnd base rates'!F$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,6)))\n*$R733","v":39054.567797000003},{"$f":"(($D733*'fnd base rates'!G$107)\n+($E733*'fnd base rates'!G$108)\n+($F733*'fnd base rates'!G$109)\n+($G733*'fnd base rates'!G$110)\n+($H733*'fnd base rates'!G$111)\n+($I733*'fnd base rates'!G$112)\n+($J733*'fnd base rates'!G$113)\n+($K733*'fnd base rates'!G$114)\n+($M733*'fnd base rates'!G$116)\n+($N733*'fnd base rates'!G$117)\n+($O733*'fnd base rates'!G$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,7)))\n*$R733","v":7787.3000819999997},{"$f":"(($D733*'fnd base rates'!H$107)\n+($E733*'fnd base rates'!H$108)\n+($F733*'fnd base rates'!H$109)\n+($G733*'fnd base rates'!H$110)\n+($H733*'fnd base rates'!H$111)\n+($I733*'fnd base rates'!H$112)\n+($J733*'fnd base rates'!H$113)\n+($K733*'fnd base rates'!H$114)\n+($M733*'fnd base rates'!H$116)\n+($N733*'fnd base rates'!H$117)\n+($O733*'fnd base rates'!H$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,8)))","v":36795.16229},{"$f":"(($D733*'fnd base rates'!I$107)\n+($E733*'fnd base rates'!I$108)\n+($F733*'fnd base rates'!I$109)\n+($G733*'fnd base rates'!I$110)\n+($H733*'fnd base rates'!I$111)\n+($I733*'fnd base rates'!I$112)\n+($J733*'fnd base rates'!I$113)\n+($K733*'fnd base rates'!I$114)\n+($M733*'fnd base rates'!I$116)\n+($N733*'fnd base rates'!I$117)\n+($O733*'fnd base rates'!I$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,9)))\n*$R733","v":19335.71},{"$f":"(($D733*'fnd base rates'!J$107)\n+($E733*'fnd base rates'!J$108)\n+($F733*'fnd base rates'!J$109)\n+($G733*'fnd base rates'!J$110)\n+($H733*'fnd base rates'!J$111)\n+($I733*'fnd base rates'!J$112)\n+($J733*'fnd base rates'!J$113)\n+($K733*'fnd base rates'!J$114)\n+($M733*'fnd base rates'!J$116)\n+($N733*'fnd base rates'!J$117)\n+($O733*'fnd base rates'!J$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,10)))\n*$R733","v":27758.589999999997},{"$f":"(($D733*'fnd base rates'!K$107)\n+($E733*'fnd base rates'!K$108)\n+($F733*'fnd base rates'!K$109)\n+($G733*'fnd base rates'!K$110)\n+($H733*'fnd base rates'!K$111)\n+($I733*'fnd base rates'!K$112)\n+($J733*'fnd base rates'!K$113)\n+($K733*'fnd base rates'!K$114)\n+($M733*'fnd base rates'!K$116)\n+($N733*'fnd base rates'!K$117)\n+($O733*'fnd base rates'!K$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,11)))\n*$R733","v":50904.627836},{"$f":"(($D733*'fnd base rates'!L$107)\n+($E733*'fnd base rates'!L$108)\n+($F733*'fnd base rates'!L$109)\n+($G733*'fnd base rates'!L$110)\n+($H733*'fnd base rates'!L$111)\n+($I733*'fnd base rates'!L$112)\n+($J733*'fnd base rates'!L$113)\n+($K733*'fnd base rates'!L$114)\n+($M733*'fnd base rates'!L$116)\n+($N733*'fnd base rates'!L$117)\n+($O733*'fnd base rates'!L$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,12)))","v":54302.986786999994},{"$f":"(($D733*'fnd base rates'!M$107)\n+($E733*'fnd base rates'!M$108)\n+($F733*'fnd base rates'!M$109)\n+($G733*'fnd base rates'!M$110)\n+($H733*'fnd base rates'!M$111)\n+($I733*'fnd base rates'!M$112)\n+($J733*'fnd base rates'!M$113)\n+($K733*'fnd base rates'!M$114)\n+($M733*'fnd base rates'!M$116)\n+($N733*'fnd base rates'!M$117)\n+($O733*'fnd base rates'!M$118)\n+($P733*VLOOKUP($S733+12,rate_basefnd,13)))","v":0},523485.35602600005,null,489020172,"489","020","172",1,47,523485.35602600005,11138,0,11138,null,null,null,null,null,11209,3,11212,-74,11138,0,11138]
[489,489020201,"STURGIS",{"$f":"'fnd enro'!D734","v":0},{"$f":"'fnd enro'!E734","v":0},{"$f":"'fnd enro'!F734","v":0},{"$f":"'fnd enro'!G734","v":0},{"$f":"'fnd enro'!H734","v":0},{"$f":"'fnd enro'!I734","v":1},{"$f":"'fnd enro'!J734","v":0},{"$f":"'fnd enro'!K734","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L734","v":0},{"$f":"'fnd enro'!M734+'fnd enro'!N734","v":0},{"$f":"'fnd enro'!O734","v":0},{"$f":"'fnd enro'!P734","v":0},{"$f":"'fnd enro'!Q734","v":1},{"$f":"'fnd enro'!S734","v":1},1,{"$f":"VALUE('fnd enro'!R734)","v":10},null,{"$f":"(($D734*'fnd base rates'!C$107)\n+($E734*'fnd base rates'!C$108)\n+($F734*'fnd base rates'!C$109)\n+($G734*'fnd base rates'!C$110)\n+($H734*'fnd base rates'!C$111)\n+($I734*'fnd base rates'!C$112)\n+($J734*'fnd base rates'!C$113)\n+($K734*'fnd base rates'!C$114)\n+($M734*'fnd base rates'!C$116)\n+($N734*'fnd base rates'!C$117)\n+($O734*'fnd base rates'!C$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,3)))\n*$R734","v":567.82889899999998},{"$f":"(($D734*'fnd base rates'!D$107)\n+($E734*'fnd base rates'!D$108)\n+($F734*'fnd base rates'!D$109)\n+($G734*'fnd base rates'!D$110)\n+($H734*'fnd base rates'!D$111)\n+($I734*'fnd base rates'!D$112)\n+($J734*'fnd base rates'!D$113)\n+($K734*'fnd base rates'!D$114)\n+($M734*'fnd base rates'!D$116)\n+($N734*'fnd base rates'!D$117)\n+($O734*'fnd base rates'!D$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,4)))\n*$R734","v":1023.01},{"$f":"(($D734*'fnd base rates'!E$107)\n+($E734*'fnd base rates'!E$108)\n+($F734*'fnd base rates'!E$109)\n+($G734*'fnd base rates'!E$110)\n+($H734*'fnd base rates'!E$111)\n+($I734*'fnd base rates'!E$112)\n+($J734*'fnd base rates'!E$113)\n+($K734*'fnd base rates'!E$114)\n+($M734*'fnd base rates'!E$116)\n+($N734*'fnd base rates'!E$117)\n+($O734*'fnd base rates'!E$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,5)))\n*$R734","v":7567.9077230000003},{"$f":"(($D734*'fnd base rates'!F$107)\n+($E734*'fnd base rates'!F$108)\n+($F734*'fnd base rates'!F$109)\n+($G734*'fnd base rates'!F$110)\n+($H734*'fnd base rates'!F$111)\n+($I734*'fnd base rates'!F$112)\n+($J734*'fnd base rates'!F$113)\n+($K734*'fnd base rates'!F$114)\n+($M734*'fnd base rates'!F$116)\n+($N734*'fnd base rates'!F$117)\n+($O734*'fnd base rates'!F$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,6)))\n*$R734","v":830.94825100000003},{"$f":"(($D734*'fnd base rates'!G$107)\n+($E734*'fnd base rates'!G$108)\n+($F734*'fnd base rates'!G$109)\n+($G734*'fnd base rates'!G$110)\n+($H734*'fnd base rates'!G$111)\n+($I734*'fnd base rates'!G$112)\n+($J734*'fnd base rates'!G$113)\n+($K734*'fnd base rates'!G$114)\n+($M734*'fnd base rates'!G$116)\n+($N734*'fnd base rates'!G$117)\n+($O734*'fnd base rates'!G$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,7)))\n*$R734","v":296.923406},{"$f":"(($D734*'fnd base rates'!H$107)\n+($E734*'fnd base rates'!H$108)\n+($F734*'fnd base rates'!H$109)\n+($G734*'fnd base rates'!H$110)\n+($H734*'fnd base rates'!H$111)\n+($I734*'fnd base rates'!H$112)\n+($J734*'fnd base rates'!H$113)\n+($K734*'fnd base rates'!H$114)\n+($M734*'fnd base rates'!H$116)\n+($N734*'fnd base rates'!H$117)\n+($O734*'fnd base rates'!H$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,8)))","v":802.99707000000001},{"$f":"(($D734*'fnd base rates'!I$107)\n+($E734*'fnd base rates'!I$108)\n+($F734*'fnd base rates'!I$109)\n+($G734*'fnd base rates'!I$110)\n+($H734*'fnd base rates'!I$111)\n+($I734*'fnd base rates'!I$112)\n+($J734*'fnd base rates'!I$113)\n+($K734*'fnd base rates'!I$114)\n+($M734*'fnd base rates'!I$116)\n+($N734*'fnd base rates'!I$117)\n+($O734*'fnd base rates'!I$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,9)))\n*$R734","v":520.94000000000005},{"$f":"(($D734*'fnd base rates'!J$107)\n+($E734*'fnd base rates'!J$108)\n+($F734*'fnd base rates'!J$109)\n+($G734*'fnd base rates'!J$110)\n+($H734*'fnd base rates'!J$111)\n+($I734*'fnd base rates'!J$112)\n+($J734*'fnd base rates'!J$113)\n+($K734*'fnd base rates'!J$114)\n+($M734*'fnd base rates'!J$116)\n+($N734*'fnd base rates'!J$117)\n+($O734*'fnd base rates'!J$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,10)))\n*$R734","v":1159.81},{"$f":"(($D734*'fnd base rates'!K$107)\n+($E734*'fnd base rates'!K$108)\n+($F734*'fnd base rates'!K$109)\n+($G734*'fnd base rates'!K$110)\n+($H734*'fnd base rates'!K$111)\n+($I734*'fnd base rates'!K$112)\n+($J734*'fnd base rates'!K$113)\n+($K734*'fnd base rates'!K$114)\n+($M734*'fnd base rates'!K$116)\n+($N734*'fnd base rates'!K$117)\n+($O734*'fnd base rates'!K$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,11)))\n*$R734","v":1083.077188},{"$f":"(($D734*'fnd base rates'!L$107)\n+($E734*'fnd base rates'!L$108)\n+($F734*'fnd base rates'!L$109)\n+($G734*'fnd base rates'!L$110)\n+($H734*'fnd base rates'!L$111)\n+($I734*'fnd base rates'!L$112)\n+($J734*'fnd base rates'!L$113)\n+($K734*'fnd base rates'!L$114)\n+($M734*'fnd base rates'!L$116)\n+($N734*'fnd base rates'!L$117)\n+($O734*'fnd base rates'!L$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,12)))","v":1592.9714210000002},{"$f":"(($D734*'fnd base rates'!M$107)\n+($E734*'fnd base rates'!M$108)\n+($F734*'fnd base rates'!M$109)\n+($G734*'fnd base rates'!M$110)\n+($H734*'fnd base rates'!M$111)\n+($I734*'fnd base rates'!M$112)\n+($J734*'fnd base rates'!M$113)\n+($K734*'fnd base rates'!M$114)\n+($M734*'fnd base rates'!M$116)\n+($N734*'fnd base rates'!M$117)\n+($O734*'fnd base rates'!M$118)\n+($P734*VLOOKUP($S734+12,rate_basefnd,13)))","v":0},15446.413957999999,null,489020201,"489","020","201",1,1,15446.413957999999,15446,0,15446,null,null,null,null,null,15550,102,15652,-206,15446,0,15446]
[489,489020239,"STURGIS",{"$f":"'fnd enro'!D735","v":0},{"$f":"'fnd enro'!E735","v":0},{"$f":"'fnd enro'!F735","v":0},{"$f":"'fnd enro'!G735","v":0},{"$f":"'fnd enro'!H735","v":0},{"$f":"'fnd enro'!I735","v":61},{"$f":"'fnd enro'!J735","v":0},{"$f":"'fnd enro'!K735","v":2.3119000000000001},{"$f":"'fnd enro'!L735","v":0},{"$f":"'fnd enro'!M735+'fnd enro'!N735","v":0},{"$f":"'fnd enro'!O735","v":0},{"$f":"'fnd enro'!P735","v":0},{"$f":"'fnd enro'!Q735","v":6},{"$f":"'fnd enro'!S735","v":61},1,{"$f":"VALUE('fnd enro'!R735)","v":5},null,{"$f":"(($D735*'fnd base rates'!C$107)\n+($E735*'fnd base rates'!C$108)\n+($F735*'fnd base rates'!C$109)\n+($G735*'fnd base rates'!C$110)\n+($H735*'fnd base rates'!C$111)\n+($I735*'fnd base rates'!C$112)\n+($J735*'fnd base rates'!C$113)\n+($K735*'fnd base rates'!C$114)\n+($M735*'fnd base rates'!C$116)\n+($N735*'fnd base rates'!C$117)\n+($O735*'fnd base rates'!C$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,3)))\n*$R735","v":31087.362839000005},{"$f":"(($D735*'fnd base rates'!D$107)\n+($E735*'fnd base rates'!D$108)\n+($F735*'fnd base rates'!D$109)\n+($G735*'fnd base rates'!D$110)\n+($H735*'fnd base rates'!D$111)\n+($I735*'fnd base rates'!D$112)\n+($J735*'fnd base rates'!D$113)\n+($K735*'fnd base rates'!D$114)\n+($M735*'fnd base rates'!D$116)\n+($N735*'fnd base rates'!D$117)\n+($O735*'fnd base rates'!D$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,4)))\n*$R735","v":45582.33},{"$f":"(($D735*'fnd base rates'!E$107)\n+($E735*'fnd base rates'!E$108)\n+($F735*'fnd base rates'!E$109)\n+($G735*'fnd base rates'!E$110)\n+($H735*'fnd base rates'!E$111)\n+($I735*'fnd base rates'!E$112)\n+($J735*'fnd base rates'!E$113)\n+($K735*'fnd base rates'!E$114)\n+($M735*'fnd base rates'!E$116)\n+($N735*'fnd base rates'!E$117)\n+($O735*'fnd base rates'!E$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,5)))\n*$R735","v":297432.35110299999},{"$f":"(($D735*'fnd base rates'!F$107)\n+($E735*'fnd base rates'!F$108)\n+($F735*'fnd base rates'!F$109)\n+($G735*'fnd base rates'!F$110)\n+($H735*'fnd base rates'!F$111)\n+($I735*'fnd base rates'!F$112)\n+($J735*'fnd base rates'!F$113)\n+($K735*'fnd base rates'!F$114)\n+($M735*'fnd base rates'!F$116)\n+($N735*'fnd base rates'!F$117)\n+($O735*'fnd base rates'!F$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,6)))\n*$R735","v":50687.843311000004},{"$f":"(($D735*'fnd base rates'!G$107)\n+($E735*'fnd base rates'!G$108)\n+($F735*'fnd base rates'!G$109)\n+($G735*'fnd base rates'!G$110)\n+($H735*'fnd base rates'!G$111)\n+($I735*'fnd base rates'!G$112)\n+($J735*'fnd base rates'!G$113)\n+($K735*'fnd base rates'!G$114)\n+($M735*'fnd base rates'!G$116)\n+($N735*'fnd base rates'!G$117)\n+($O735*'fnd base rates'!G$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,7)))\n*$R735","v":10145.927765999999},{"$f":"(($D735*'fnd base rates'!H$107)\n+($E735*'fnd base rates'!H$108)\n+($F735*'fnd base rates'!H$109)\n+($G735*'fnd base rates'!H$110)\n+($H735*'fnd base rates'!H$111)\n+($I735*'fnd base rates'!H$112)\n+($J735*'fnd base rates'!H$113)\n+($K735*'fnd base rates'!H$114)\n+($M735*'fnd base rates'!H$116)\n+($N735*'fnd base rates'!H$117)\n+($O735*'fnd base rates'!H$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,8)))","v":47761.381269999998},{"$f":"(($D735*'fnd base rates'!I$107)\n+($E735*'fnd base rates'!I$108)\n+($F735*'fnd base rates'!I$109)\n+($G735*'fnd base rates'!I$110)\n+($H735*'fnd base rates'!I$111)\n+($I735*'fnd base rates'!I$112)\n+($J735*'fnd base rates'!I$113)\n+($K735*'fnd base rates'!I$114)\n+($M735*'fnd base rates'!I$116)\n+($N735*'fnd base rates'!I$117)\n+($O735*'fnd base rates'!I$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,9)))\n*$R735","v":25127.81},{"$f":"(($D735*'fnd base rates'!J$107)\n+($E735*'fnd base rates'!J$108)\n+($F735*'fnd base rates'!J$109)\n+($G735*'fnd base rates'!J$110)\n+($H735*'fnd base rates'!J$111)\n+($I735*'fnd base rates'!J$112)\n+($J735*'fnd base rates'!J$113)\n+($K735*'fnd base rates'!J$114)\n+($M735*'fnd base rates'!J$116)\n+($N735*'fnd base rates'!J$117)\n+($O735*'fnd base rates'!J$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,10)))\n*$R735","v":36196.229999999996},{"$f":"(($D735*'fnd base rates'!K$107)\n+($E735*'fnd base rates'!K$108)\n+($F735*'fnd base rates'!K$109)\n+($G735*'fnd base rates'!K$110)\n+($H735*'fnd base rates'!K$111)\n+($I735*'fnd base rates'!K$112)\n+($J735*'fnd base rates'!K$113)\n+($K735*'fnd base rates'!K$114)\n+($M735*'fnd base rates'!K$116)\n+($N735*'fnd base rates'!K$117)\n+($O735*'fnd base rates'!K$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,11)))\n*$R735","v":66067.708467999997},{"$f":"(($D735*'fnd base rates'!L$107)\n+($E735*'fnd base rates'!L$108)\n+($F735*'fnd base rates'!L$109)\n+($G735*'fnd base rates'!L$110)\n+($H735*'fnd base rates'!L$111)\n+($I735*'fnd base rates'!L$112)\n+($J735*'fnd base rates'!L$113)\n+($K735*'fnd base rates'!L$114)\n+($M735*'fnd base rates'!L$116)\n+($N735*'fnd base rates'!L$117)\n+($O735*'fnd base rates'!L$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,12)))","v":70608.386681000004},{"$f":"(($D735*'fnd base rates'!M$107)\n+($E735*'fnd base rates'!M$108)\n+($F735*'fnd base rates'!M$109)\n+($G735*'fnd base rates'!M$110)\n+($H735*'fnd base rates'!M$111)\n+($I735*'fnd base rates'!M$112)\n+($J735*'fnd base rates'!M$113)\n+($K735*'fnd base rates'!M$114)\n+($M735*'fnd base rates'!M$116)\n+($N735*'fnd base rates'!M$117)\n+($O735*'fnd base rates'!M$118)\n+($P735*VLOOKUP($S735+12,rate_basefnd,13)))","v":0},680697.33143800008,null,489020239,"489","020","239",1,61,680697.33143800008,11159,0,11159,null,null,null,null,null,11467,3,11470,-311,11159,0,11159]
[489,489020242,"STURGIS",{"$f":"'fnd enro'!D736","v":0},{"$f":"'fnd enro'!E736","v":0},{"$f":"'fnd enro'!F736","v":0},{"$f":"'fnd enro'!G736","v":0},{"$f":"'fnd enro'!H736","v":0},{"$f":"'fnd enro'!I736","v":3},{"$f":"'fnd enro'!J736","v":0},{"$f":"'fnd enro'!K736","v":0.1137},{"$f":"'fnd enro'!L736","v":0},{"$f":"'fnd enro'!M736+'fnd enro'!N736","v":0},{"$f":"'fnd enro'!O736","v":0},{"$f":"'fnd enro'!P736","v":0},{"$f":"'fnd enro'!Q736","v":3},{"$f":"'fnd enro'!S736","v":3},1,{"$f":"VALUE('fnd enro'!R736)","v":9},null,{"$f":"(($D736*'fnd base rates'!C$107)\n+($E736*'fnd base rates'!C$108)\n+($F736*'fnd base rates'!C$109)\n+($G736*'fnd base rates'!C$110)\n+($H736*'fnd base rates'!C$111)\n+($I736*'fnd base rates'!C$112)\n+($J736*'fnd base rates'!C$113)\n+($K736*'fnd base rates'!C$114)\n+($M736*'fnd base rates'!C$116)\n+($N736*'fnd base rates'!C$117)\n+($O736*'fnd base rates'!C$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,3)))\n*$R736","v":1699.3466969999999},{"$f":"(($D736*'fnd base rates'!D$107)\n+($E736*'fnd base rates'!D$108)\n+($F736*'fnd base rates'!D$109)\n+($G736*'fnd base rates'!D$110)\n+($H736*'fnd base rates'!D$111)\n+($I736*'fnd base rates'!D$112)\n+($J736*'fnd base rates'!D$113)\n+($K736*'fnd base rates'!D$114)\n+($M736*'fnd base rates'!D$116)\n+($N736*'fnd base rates'!D$117)\n+($O736*'fnd base rates'!D$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,4)))\n*$R736","v":3049.4100000000003},{"$f":"(($D736*'fnd base rates'!E$107)\n+($E736*'fnd base rates'!E$108)\n+($F736*'fnd base rates'!E$109)\n+($G736*'fnd base rates'!E$110)\n+($H736*'fnd base rates'!E$111)\n+($I736*'fnd base rates'!E$112)\n+($J736*'fnd base rates'!E$113)\n+($K736*'fnd base rates'!E$114)\n+($M736*'fnd base rates'!E$116)\n+($N736*'fnd base rates'!E$117)\n+($O736*'fnd base rates'!E$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,5)))\n*$R736","v":22512.113169000004},{"$f":"(($D736*'fnd base rates'!F$107)\n+($E736*'fnd base rates'!F$108)\n+($F736*'fnd base rates'!F$109)\n+($G736*'fnd base rates'!F$110)\n+($H736*'fnd base rates'!F$111)\n+($I736*'fnd base rates'!F$112)\n+($J736*'fnd base rates'!F$113)\n+($K736*'fnd base rates'!F$114)\n+($M736*'fnd base rates'!F$116)\n+($N736*'fnd base rates'!F$117)\n+($O736*'fnd base rates'!F$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,6)))\n*$R736","v":2492.8447530000003},{"$f":"(($D736*'fnd base rates'!G$107)\n+($E736*'fnd base rates'!G$108)\n+($F736*'fnd base rates'!G$109)\n+($G736*'fnd base rates'!G$110)\n+($H736*'fnd base rates'!G$111)\n+($I736*'fnd base rates'!G$112)\n+($J736*'fnd base rates'!G$113)\n+($K736*'fnd base rates'!G$114)\n+($M736*'fnd base rates'!G$116)\n+($N736*'fnd base rates'!G$117)\n+($O736*'fnd base rates'!G$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,7)))\n*$R736","v":881.47021799999993},{"$f":"(($D736*'fnd base rates'!H$107)\n+($E736*'fnd base rates'!H$108)\n+($F736*'fnd base rates'!H$109)\n+($G736*'fnd base rates'!H$110)\n+($H736*'fnd base rates'!H$111)\n+($I736*'fnd base rates'!H$112)\n+($J736*'fnd base rates'!H$113)\n+($K736*'fnd base rates'!H$114)\n+($M736*'fnd base rates'!H$116)\n+($N736*'fnd base rates'!H$117)\n+($O736*'fnd base rates'!H$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,8)))","v":2407.5512099999996},{"$f":"(($D736*'fnd base rates'!I$107)\n+($E736*'fnd base rates'!I$108)\n+($F736*'fnd base rates'!I$109)\n+($G736*'fnd base rates'!I$110)\n+($H736*'fnd base rates'!I$111)\n+($I736*'fnd base rates'!I$112)\n+($J736*'fnd base rates'!I$113)\n+($K736*'fnd base rates'!I$114)\n+($M736*'fnd base rates'!I$116)\n+($N736*'fnd base rates'!I$117)\n+($O736*'fnd base rates'!I$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,9)))\n*$R736","v":1555.05},{"$f":"(($D736*'fnd base rates'!J$107)\n+($E736*'fnd base rates'!J$108)\n+($F736*'fnd base rates'!J$109)\n+($G736*'fnd base rates'!J$110)\n+($H736*'fnd base rates'!J$111)\n+($I736*'fnd base rates'!J$112)\n+($J736*'fnd base rates'!J$113)\n+($K736*'fnd base rates'!J$114)\n+($M736*'fnd base rates'!J$116)\n+($N736*'fnd base rates'!J$117)\n+($O736*'fnd base rates'!J$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,10)))\n*$R736","v":3439.08},{"$f":"(($D736*'fnd base rates'!K$107)\n+($E736*'fnd base rates'!K$108)\n+($F736*'fnd base rates'!K$109)\n+($G736*'fnd base rates'!K$110)\n+($H736*'fnd base rates'!K$111)\n+($I736*'fnd base rates'!K$112)\n+($J736*'fnd base rates'!K$113)\n+($K736*'fnd base rates'!K$114)\n+($M736*'fnd base rates'!K$116)\n+($N736*'fnd base rates'!K$117)\n+($O736*'fnd base rates'!K$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,11)))\n*$R736","v":3249.2315640000002},{"$f":"(($D736*'fnd base rates'!L$107)\n+($E736*'fnd base rates'!L$108)\n+($F736*'fnd base rates'!L$109)\n+($G736*'fnd base rates'!L$110)\n+($H736*'fnd base rates'!L$111)\n+($I736*'fnd base rates'!L$112)\n+($J736*'fnd base rates'!L$113)\n+($K736*'fnd base rates'!L$114)\n+($M736*'fnd base rates'!L$116)\n+($N736*'fnd base rates'!L$117)\n+($O736*'fnd base rates'!L$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,12)))","v":4747.8642630000004},{"$f":"(($D736*'fnd base rates'!M$107)\n+($E736*'fnd base rates'!M$108)\n+($F736*'fnd base rates'!M$109)\n+($G736*'fnd base rates'!M$110)\n+($H736*'fnd base rates'!M$111)\n+($I736*'fnd base rates'!M$112)\n+($J736*'fnd base rates'!M$113)\n+($K736*'fnd base rates'!M$114)\n+($M736*'fnd base rates'!M$116)\n+($N736*'fnd base rates'!M$117)\n+($O736*'fnd base rates'!M$118)\n+($P736*VLOOKUP($S736+12,rate_basefnd,13)))","v":0},46033.961874000015,null,489020242,"489","020","242",1,3,46033.961874000015,15345,0,15345,null,null,null,null,null,15435,62,15497,-152,15345,0,15345]
[489,489020261,"STURGIS",{"$f":"'fnd enro'!D737","v":0},{"$f":"'fnd enro'!E737","v":0},{"$f":"'fnd enro'!F737","v":0},{"$f":"'fnd enro'!G737","v":0},{"$f":"'fnd enro'!H737","v":0},{"$f":"'fnd enro'!I737","v":187},{"$f":"'fnd enro'!J737","v":0},{"$f":"'fnd enro'!K737","v":7.0872999999999999},{"$f":"'fnd enro'!L737","v":0},{"$f":"'fnd enro'!M737+'fnd enro'!N737","v":0},{"$f":"'fnd enro'!O737","v":0},{"$f":"'fnd enro'!P737","v":0},{"$f":"'fnd enro'!Q737","v":16},{"$f":"'fnd enro'!S737","v":187},1,{"$f":"VALUE('fnd enro'!R737)","v":4},null,{"$f":"(($D737*'fnd base rates'!C$107)\n+($E737*'fnd base rates'!C$108)\n+($F737*'fnd base rates'!C$109)\n+($G737*'fnd base rates'!C$110)\n+($H737*'fnd base rates'!C$111)\n+($I737*'fnd base rates'!C$112)\n+($J737*'fnd base rates'!C$113)\n+($K737*'fnd base rates'!C$114)\n+($M737*'fnd base rates'!C$116)\n+($N737*'fnd base rates'!C$117)\n+($O737*'fnd base rates'!C$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,3)))\n*$R737","v":95161.544113000011},{"$f":"(($D737*'fnd base rates'!D$107)\n+($E737*'fnd base rates'!D$108)\n+($F737*'fnd base rates'!D$109)\n+($G737*'fnd base rates'!D$110)\n+($H737*'fnd base rates'!D$111)\n+($I737*'fnd base rates'!D$112)\n+($J737*'fnd base rates'!D$113)\n+($K737*'fnd base rates'!D$114)\n+($M737*'fnd base rates'!D$116)\n+($N737*'fnd base rates'!D$117)\n+($O737*'fnd base rates'!D$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,4)))\n*$R737","v":139076.81},{"$f":"(($D737*'fnd base rates'!E$107)\n+($E737*'fnd base rates'!E$108)\n+($F737*'fnd base rates'!E$109)\n+($G737*'fnd base rates'!E$110)\n+($H737*'fnd base rates'!E$111)\n+($I737*'fnd base rates'!E$112)\n+($J737*'fnd base rates'!E$113)\n+($K737*'fnd base rates'!E$114)\n+($M737*'fnd base rates'!E$116)\n+($N737*'fnd base rates'!E$117)\n+($O737*'fnd base rates'!E$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,5)))\n*$R737","v":905365.3842010001},{"$f":"(($D737*'fnd base rates'!F$107)\n+($E737*'fnd base rates'!F$108)\n+($F737*'fnd base rates'!F$109)\n+($G737*'fnd base rates'!F$110)\n+($H737*'fnd base rates'!F$111)\n+($I737*'fnd base rates'!F$112)\n+($J737*'fnd base rates'!F$113)\n+($K737*'fnd base rates'!F$114)\n+($M737*'fnd base rates'!F$116)\n+($N737*'fnd base rates'!F$117)\n+($O737*'fnd base rates'!F$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,6)))\n*$R737","v":155387.32293700002},{"$f":"(($D737*'fnd base rates'!G$107)\n+($E737*'fnd base rates'!G$108)\n+($F737*'fnd base rates'!G$109)\n+($G737*'fnd base rates'!G$110)\n+($H737*'fnd base rates'!G$111)\n+($I737*'fnd base rates'!G$112)\n+($J737*'fnd base rates'!G$113)\n+($K737*'fnd base rates'!G$114)\n+($M737*'fnd base rates'!G$116)\n+($N737*'fnd base rates'!G$117)\n+($O737*'fnd base rates'!G$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,7)))\n*$R737","v":30790.696921999999},{"$f":"(($D737*'fnd base rates'!H$107)\n+($E737*'fnd base rates'!H$108)\n+($F737*'fnd base rates'!H$109)\n+($G737*'fnd base rates'!H$110)\n+($H737*'fnd base rates'!H$111)\n+($I737*'fnd base rates'!H$112)\n+($J737*'fnd base rates'!H$113)\n+($K737*'fnd base rates'!H$114)\n+($M737*'fnd base rates'!H$116)\n+($N737*'fnd base rates'!H$117)\n+($O737*'fnd base rates'!H$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,8)))","v":146368.31208999999},{"$f":"(($D737*'fnd base rates'!I$107)\n+($E737*'fnd base rates'!I$108)\n+($F737*'fnd base rates'!I$109)\n+($G737*'fnd base rates'!I$110)\n+($H737*'fnd base rates'!I$111)\n+($I737*'fnd base rates'!I$112)\n+($J737*'fnd base rates'!I$113)\n+($K737*'fnd base rates'!I$114)\n+($M737*'fnd base rates'!I$116)\n+($N737*'fnd base rates'!I$117)\n+($O737*'fnd base rates'!I$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,9)))\n*$R737","v":76770.510000000009},{"$f":"(($D737*'fnd base rates'!J$107)\n+($E737*'fnd base rates'!J$108)\n+($F737*'fnd base rates'!J$109)\n+($G737*'fnd base rates'!J$110)\n+($H737*'fnd base rates'!J$111)\n+($I737*'fnd base rates'!J$112)\n+($J737*'fnd base rates'!J$113)\n+($K737*'fnd base rates'!J$114)\n+($M737*'fnd base rates'!J$116)\n+($N737*'fnd base rates'!J$117)\n+($O737*'fnd base rates'!J$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,10)))\n*$R737","v":109607.98999999999},{"$f":"(($D737*'fnd base rates'!K$107)\n+($E737*'fnd base rates'!K$108)\n+($F737*'fnd base rates'!K$109)\n+($G737*'fnd base rates'!K$110)\n+($H737*'fnd base rates'!K$111)\n+($I737*'fnd base rates'!K$112)\n+($J737*'fnd base rates'!K$113)\n+($K737*'fnd base rates'!K$114)\n+($M737*'fnd base rates'!K$116)\n+($N737*'fnd base rates'!K$117)\n+($O737*'fnd base rates'!K$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,11)))\n*$R737","v":202535.43415599997},{"$f":"(($D737*'fnd base rates'!L$107)\n+($E737*'fnd base rates'!L$108)\n+($F737*'fnd base rates'!L$109)\n+($G737*'fnd base rates'!L$110)\n+($H737*'fnd base rates'!L$111)\n+($I737*'fnd base rates'!L$112)\n+($J737*'fnd base rates'!L$113)\n+($K737*'fnd base rates'!L$114)\n+($M737*'fnd base rates'!L$116)\n+($N737*'fnd base rates'!L$117)\n+($O737*'fnd base rates'!L$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,12)))","v":215414.22572699998},{"$f":"(($D737*'fnd base rates'!M$107)\n+($E737*'fnd base rates'!M$108)\n+($F737*'fnd base rates'!M$109)\n+($G737*'fnd base rates'!M$110)\n+($H737*'fnd base rates'!M$111)\n+($I737*'fnd base rates'!M$112)\n+($J737*'fnd base rates'!M$113)\n+($K737*'fnd base rates'!M$114)\n+($M737*'fnd base rates'!M$116)\n+($N737*'fnd base rates'!M$117)\n+($O737*'fnd base rates'!M$118)\n+($P737*VLOOKUP($S737+12,rate_basefnd,13)))","v":0},2076478.2301460002,null,489020261,"489","020","261",1,187,2076478.2301460002,11104,0,11104,null,null,null,null,null,11174,1,11175,-71,11104,0,11104]
[489,489020300,"STURGIS",{"$f":"'fnd enro'!D738","v":0},{"$f":"'fnd enro'!E738","v":0},{"$f":"'fnd enro'!F738","v":0},{"$f":"'fnd enro'!G738","v":0},{"$f":"'fnd enro'!H738","v":0},{"$f":"'fnd enro'!I738","v":3},{"$f":"'fnd enro'!J738","v":0},{"$f":"'fnd enro'!K738","v":0.1137},{"$f":"'fnd enro'!L738","v":0},{"$f":"'fnd enro'!M738+'fnd enro'!N738","v":0},{"$f":"'fnd enro'!O738","v":0},{"$f":"'fnd enro'!P738","v":0},{"$f":"'fnd enro'!Q738","v":1},{"$f":"'fnd enro'!S738","v":3},1,{"$f":"VALUE('fnd enro'!R738)","v":8},null,{"$f":"(($D738*'fnd base rates'!C$107)\n+($E738*'fnd base rates'!C$108)\n+($F738*'fnd base rates'!C$109)\n+($G738*'fnd base rates'!C$110)\n+($H738*'fnd base rates'!C$111)\n+($I738*'fnd base rates'!C$112)\n+($J738*'fnd base rates'!C$113)\n+($K738*'fnd base rates'!C$114)\n+($M738*'fnd base rates'!C$116)\n+($N738*'fnd base rates'!C$117)\n+($O738*'fnd base rates'!C$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,3)))\n*$R738","v":1573.6466969999999},{"$f":"(($D738*'fnd base rates'!D$107)\n+($E738*'fnd base rates'!D$108)\n+($F738*'fnd base rates'!D$109)\n+($G738*'fnd base rates'!D$110)\n+($H738*'fnd base rates'!D$111)\n+($I738*'fnd base rates'!D$112)\n+($J738*'fnd base rates'!D$113)\n+($K738*'fnd base rates'!D$114)\n+($M738*'fnd base rates'!D$116)\n+($N738*'fnd base rates'!D$117)\n+($O738*'fnd base rates'!D$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,4)))\n*$R738","v":2453.8300000000004},{"$f":"(($D738*'fnd base rates'!E$107)\n+($E738*'fnd base rates'!E$108)\n+($F738*'fnd base rates'!E$109)\n+($G738*'fnd base rates'!E$110)\n+($H738*'fnd base rates'!E$111)\n+($I738*'fnd base rates'!E$112)\n+($J738*'fnd base rates'!E$113)\n+($K738*'fnd base rates'!E$114)\n+($M738*'fnd base rates'!E$116)\n+($N738*'fnd base rates'!E$117)\n+($O738*'fnd base rates'!E$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,5)))\n*$R738","v":16698.053169000003},{"$f":"(($D738*'fnd base rates'!F$107)\n+($E738*'fnd base rates'!F$108)\n+($F738*'fnd base rates'!F$109)\n+($G738*'fnd base rates'!F$110)\n+($H738*'fnd base rates'!F$111)\n+($I738*'fnd base rates'!F$112)\n+($J738*'fnd base rates'!F$113)\n+($K738*'fnd base rates'!F$114)\n+($M738*'fnd base rates'!F$116)\n+($N738*'fnd base rates'!F$117)\n+($O738*'fnd base rates'!F$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,6)))\n*$R738","v":2492.8447530000003},{"$f":"(($D738*'fnd base rates'!G$107)\n+($E738*'fnd base rates'!G$108)\n+($F738*'fnd base rates'!G$109)\n+($G738*'fnd base rates'!G$110)\n+($H738*'fnd base rates'!G$111)\n+($I738*'fnd base rates'!G$112)\n+($J738*'fnd base rates'!G$113)\n+($K738*'fnd base rates'!G$114)\n+($M738*'fnd base rates'!G$116)\n+($N738*'fnd base rates'!G$117)\n+($O738*'fnd base rates'!G$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,7)))\n*$R738","v":599.41021799999999},{"$f":"(($D738*'fnd base rates'!H$107)\n+($E738*'fnd base rates'!H$108)\n+($F738*'fnd base rates'!H$109)\n+($G738*'fnd base rates'!H$110)\n+($H738*'fnd base rates'!H$111)\n+($I738*'fnd base rates'!H$112)\n+($J738*'fnd base rates'!H$113)\n+($K738*'fnd base rates'!H$114)\n+($M738*'fnd base rates'!H$116)\n+($N738*'fnd base rates'!H$117)\n+($O738*'fnd base rates'!H$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,8)))","v":2364.3212099999996},{"$f":"(($D738*'fnd base rates'!I$107)\n+($E738*'fnd base rates'!I$108)\n+($F738*'fnd base rates'!I$109)\n+($G738*'fnd base rates'!I$110)\n+($H738*'fnd base rates'!I$111)\n+($I738*'fnd base rates'!I$112)\n+($J738*'fnd base rates'!I$113)\n+($K738*'fnd base rates'!I$114)\n+($M738*'fnd base rates'!I$116)\n+($N738*'fnd base rates'!I$117)\n+($O738*'fnd base rates'!I$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,9)))\n*$R738","v":1319.62},{"$f":"(($D738*'fnd base rates'!J$107)\n+($E738*'fnd base rates'!J$108)\n+($F738*'fnd base rates'!J$109)\n+($G738*'fnd base rates'!J$110)\n+($H738*'fnd base rates'!J$111)\n+($I738*'fnd base rates'!J$112)\n+($J738*'fnd base rates'!J$113)\n+($K738*'fnd base rates'!J$114)\n+($M738*'fnd base rates'!J$116)\n+($N738*'fnd base rates'!J$117)\n+($O738*'fnd base rates'!J$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,10)))\n*$R738","v":2215.7399999999998},{"$f":"(($D738*'fnd base rates'!K$107)\n+($E738*'fnd base rates'!K$108)\n+($F738*'fnd base rates'!K$109)\n+($G738*'fnd base rates'!K$110)\n+($H738*'fnd base rates'!K$111)\n+($I738*'fnd base rates'!K$112)\n+($J738*'fnd base rates'!K$113)\n+($K738*'fnd base rates'!K$114)\n+($M738*'fnd base rates'!K$116)\n+($N738*'fnd base rates'!K$117)\n+($O738*'fnd base rates'!K$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,11)))\n*$R738","v":3249.2315640000002},{"$f":"(($D738*'fnd base rates'!L$107)\n+($E738*'fnd base rates'!L$108)\n+($F738*'fnd base rates'!L$109)\n+($G738*'fnd base rates'!L$110)\n+($H738*'fnd base rates'!L$111)\n+($I738*'fnd base rates'!L$112)\n+($J738*'fnd base rates'!L$113)\n+($K738*'fnd base rates'!L$114)\n+($M738*'fnd base rates'!L$116)\n+($N738*'fnd base rates'!L$117)\n+($O738*'fnd base rates'!L$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,12)))","v":3807.4142630000001},{"$f":"(($D738*'fnd base rates'!M$107)\n+($E738*'fnd base rates'!M$108)\n+($F738*'fnd base rates'!M$109)\n+($G738*'fnd base rates'!M$110)\n+($H738*'fnd base rates'!M$111)\n+($I738*'fnd base rates'!M$112)\n+($J738*'fnd base rates'!M$113)\n+($K738*'fnd base rates'!M$114)\n+($M738*'fnd base rates'!M$116)\n+($N738*'fnd base rates'!M$117)\n+($O738*'fnd base rates'!M$118)\n+($P738*VLOOKUP($S738+12,rate_basefnd,13)))","v":0},36774.111874000002,null,489020300,"489","020","300",1,3,36774.111874000002,12258,0,12258,null,null,null,null,null,12333,16,12349,-91,12258,0,12258]
[489,489020310,"STURGIS",{"$f":"'fnd enro'!D739","v":0},{"$f":"'fnd enro'!E739","v":0},{"$f":"'fnd enro'!F739","v":0},{"$f":"'fnd enro'!G739","v":0},{"$f":"'fnd enro'!H739","v":0},{"$f":"'fnd enro'!I739","v":17},{"$f":"'fnd enro'!J739","v":0},{"$f":"'fnd enro'!K739","v":0.64429999999999998},{"$f":"'fnd enro'!L739","v":0},{"$f":"'fnd enro'!M739+'fnd enro'!N739","v":0},{"$f":"'fnd enro'!O739","v":0},{"$f":"'fnd enro'!P739","v":0},{"$f":"'fnd enro'!Q739","v":1},{"$f":"'fnd enro'!S739","v":17},1,{"$f":"VALUE('fnd enro'!R739)","v":10},null,{"$f":"(($D739*'fnd base rates'!C$107)\n+($E739*'fnd base rates'!C$108)\n+($F739*'fnd base rates'!C$109)\n+($G739*'fnd base rates'!C$110)\n+($H739*'fnd base rates'!C$111)\n+($I739*'fnd base rates'!C$112)\n+($J739*'fnd base rates'!C$113)\n+($K739*'fnd base rates'!C$114)\n+($M739*'fnd base rates'!C$116)\n+($N739*'fnd base rates'!C$117)\n+($O739*'fnd base rates'!C$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,3)))\n*$R739","v":8636.4512830000003},{"$f":"(($D739*'fnd base rates'!D$107)\n+($E739*'fnd base rates'!D$108)\n+($F739*'fnd base rates'!D$109)\n+($G739*'fnd base rates'!D$110)\n+($H739*'fnd base rates'!D$111)\n+($I739*'fnd base rates'!D$112)\n+($J739*'fnd base rates'!D$113)\n+($K739*'fnd base rates'!D$114)\n+($M739*'fnd base rates'!D$116)\n+($N739*'fnd base rates'!D$117)\n+($O739*'fnd base rates'!D$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,4)))\n*$R739","v":12574.210000000001},{"$f":"(($D739*'fnd base rates'!E$107)\n+($E739*'fnd base rates'!E$108)\n+($F739*'fnd base rates'!E$109)\n+($G739*'fnd base rates'!E$110)\n+($H739*'fnd base rates'!E$111)\n+($I739*'fnd base rates'!E$112)\n+($J739*'fnd base rates'!E$113)\n+($K739*'fnd base rates'!E$114)\n+($M739*'fnd base rates'!E$116)\n+($N739*'fnd base rates'!E$117)\n+($O739*'fnd base rates'!E$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,5)))\n*$R739","v":81631.071291},{"$f":"(($D739*'fnd base rates'!F$107)\n+($E739*'fnd base rates'!F$108)\n+($F739*'fnd base rates'!F$109)\n+($G739*'fnd base rates'!F$110)\n+($H739*'fnd base rates'!F$111)\n+($I739*'fnd base rates'!F$112)\n+($J739*'fnd base rates'!F$113)\n+($K739*'fnd base rates'!F$114)\n+($M739*'fnd base rates'!F$116)\n+($N739*'fnd base rates'!F$117)\n+($O739*'fnd base rates'!F$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,6)))\n*$R739","v":14126.120267},{"$f":"(($D739*'fnd base rates'!G$107)\n+($E739*'fnd base rates'!G$108)\n+($F739*'fnd base rates'!G$109)\n+($G739*'fnd base rates'!G$110)\n+($H739*'fnd base rates'!G$111)\n+($I739*'fnd base rates'!G$112)\n+($J739*'fnd base rates'!G$113)\n+($K739*'fnd base rates'!G$114)\n+($M739*'fnd base rates'!G$116)\n+($N739*'fnd base rates'!G$117)\n+($O739*'fnd base rates'!G$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,7)))\n*$R739","v":2766.4179019999997},{"$f":"(($D739*'fnd base rates'!H$107)\n+($E739*'fnd base rates'!H$108)\n+($F739*'fnd base rates'!H$109)\n+($G739*'fnd base rates'!H$110)\n+($H739*'fnd base rates'!H$111)\n+($I739*'fnd base rates'!H$112)\n+($J739*'fnd base rates'!H$113)\n+($K739*'fnd base rates'!H$114)\n+($M739*'fnd base rates'!H$116)\n+($N739*'fnd base rates'!H$117)\n+($O739*'fnd base rates'!H$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,8)))","v":13301.190190000001},{"$f":"(($D739*'fnd base rates'!I$107)\n+($E739*'fnd base rates'!I$108)\n+($F739*'fnd base rates'!I$109)\n+($G739*'fnd base rates'!I$110)\n+($H739*'fnd base rates'!I$111)\n+($I739*'fnd base rates'!I$112)\n+($J739*'fnd base rates'!I$113)\n+($K739*'fnd base rates'!I$114)\n+($M739*'fnd base rates'!I$116)\n+($N739*'fnd base rates'!I$117)\n+($O739*'fnd base rates'!I$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,9)))\n*$R739","v":6951.8200000000006},{"$f":"(($D739*'fnd base rates'!J$107)\n+($E739*'fnd base rates'!J$108)\n+($F739*'fnd base rates'!J$109)\n+($G739*'fnd base rates'!J$110)\n+($H739*'fnd base rates'!J$111)\n+($I739*'fnd base rates'!J$112)\n+($J739*'fnd base rates'!J$113)\n+($K739*'fnd base rates'!J$114)\n+($M739*'fnd base rates'!J$116)\n+($N739*'fnd base rates'!J$117)\n+($O739*'fnd base rates'!J$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,10)))\n*$R739","v":9822.369999999999},{"$f":"(($D739*'fnd base rates'!K$107)\n+($E739*'fnd base rates'!K$108)\n+($F739*'fnd base rates'!K$109)\n+($G739*'fnd base rates'!K$110)\n+($H739*'fnd base rates'!K$111)\n+($I739*'fnd base rates'!K$112)\n+($J739*'fnd base rates'!K$113)\n+($K739*'fnd base rates'!K$114)\n+($M739*'fnd base rates'!K$116)\n+($N739*'fnd base rates'!K$117)\n+($O739*'fnd base rates'!K$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,11)))\n*$R739","v":18412.312195999999},{"$f":"(($D739*'fnd base rates'!L$107)\n+($E739*'fnd base rates'!L$108)\n+($F739*'fnd base rates'!L$109)\n+($G739*'fnd base rates'!L$110)\n+($H739*'fnd base rates'!L$111)\n+($I739*'fnd base rates'!L$112)\n+($J739*'fnd base rates'!L$113)\n+($K739*'fnd base rates'!L$114)\n+($M739*'fnd base rates'!L$116)\n+($N739*'fnd base rates'!L$117)\n+($O739*'fnd base rates'!L$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,12)))","v":19473.954157},{"$f":"(($D739*'fnd base rates'!M$107)\n+($E739*'fnd base rates'!M$108)\n+($F739*'fnd base rates'!M$109)\n+($G739*'fnd base rates'!M$110)\n+($H739*'fnd base rates'!M$111)\n+($I739*'fnd base rates'!M$112)\n+($J739*'fnd base rates'!M$113)\n+($K739*'fnd base rates'!M$114)\n+($M739*'fnd base rates'!M$116)\n+($N739*'fnd base rates'!M$117)\n+($O739*'fnd base rates'!M$118)\n+($P739*VLOOKUP($S739+12,rate_basefnd,13)))","v":0},187695.91728599998,null,489020310,"489","020","310",1,17,187695.91728599998,11041,0,11041,null,null,null,null,null,11943,17,11960,-919,11041,0,11041]
[489,489020645,"STURGIS",{"$f":"'fnd enro'!D740","v":0},{"$f":"'fnd enro'!E740","v":0},{"$f":"'fnd enro'!F740","v":0},{"$f":"'fnd enro'!G740","v":0},{"$f":"'fnd enro'!H740","v":0},{"$f":"'fnd enro'!I740","v":75},{"$f":"'fnd enro'!J740","v":0},{"$f":"'fnd enro'!K740","v":2.8424999999999998},{"$f":"'fnd enro'!L740","v":0},{"$f":"'fnd enro'!M740+'fnd enro'!N740","v":0},{"$f":"'fnd enro'!O740","v":0},{"$f":"'fnd enro'!P740","v":0},{"$f":"'fnd enro'!Q740","v":20},{"$f":"'fnd enro'!S740","v":75},1,{"$f":"VALUE('fnd enro'!R740)","v":9},null,{"$f":"(($D740*'fnd base rates'!C$107)\n+($E740*'fnd base rates'!C$108)\n+($F740*'fnd base rates'!C$109)\n+($G740*'fnd base rates'!C$110)\n+($H740*'fnd base rates'!C$111)\n+($I740*'fnd base rates'!C$112)\n+($J740*'fnd base rates'!C$113)\n+($K740*'fnd base rates'!C$114)\n+($M740*'fnd base rates'!C$116)\n+($N740*'fnd base rates'!C$117)\n+($O740*'fnd base rates'!C$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,3)))\n*$R740","v":39064.867424999997},{"$f":"(($D740*'fnd base rates'!D$107)\n+($E740*'fnd base rates'!D$108)\n+($F740*'fnd base rates'!D$109)\n+($G740*'fnd base rates'!D$110)\n+($H740*'fnd base rates'!D$111)\n+($I740*'fnd base rates'!D$112)\n+($J740*'fnd base rates'!D$113)\n+($K740*'fnd base rates'!D$114)\n+($M740*'fnd base rates'!D$116)\n+($N740*'fnd base rates'!D$117)\n+($O740*'fnd base rates'!D$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,4)))\n*$R740","v":60036.65},{"$f":"(($D740*'fnd base rates'!E$107)\n+($E740*'fnd base rates'!E$108)\n+($F740*'fnd base rates'!E$109)\n+($G740*'fnd base rates'!E$110)\n+($H740*'fnd base rates'!E$111)\n+($I740*'fnd base rates'!E$112)\n+($J740*'fnd base rates'!E$113)\n+($K740*'fnd base rates'!E$114)\n+($M740*'fnd base rates'!E$116)\n+($N740*'fnd base rates'!E$117)\n+($O740*'fnd base rates'!E$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,5)))\n*$R740","v":404672.87922499998},{"$f":"(($D740*'fnd base rates'!F$107)\n+($E740*'fnd base rates'!F$108)\n+($F740*'fnd base rates'!F$109)\n+($G740*'fnd base rates'!F$110)\n+($H740*'fnd base rates'!F$111)\n+($I740*'fnd base rates'!F$112)\n+($J740*'fnd base rates'!F$113)\n+($K740*'fnd base rates'!F$114)\n+($M740*'fnd base rates'!F$116)\n+($N740*'fnd base rates'!F$117)\n+($O740*'fnd base rates'!F$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,6)))\n*$R740","v":62321.118824999998},{"$f":"(($D740*'fnd base rates'!G$107)\n+($E740*'fnd base rates'!G$108)\n+($F740*'fnd base rates'!G$109)\n+($G740*'fnd base rates'!G$110)\n+($H740*'fnd base rates'!G$111)\n+($I740*'fnd base rates'!G$112)\n+($J740*'fnd base rates'!G$113)\n+($K740*'fnd base rates'!G$114)\n+($M740*'fnd base rates'!G$116)\n+($N740*'fnd base rates'!G$117)\n+($O740*'fnd base rates'!G$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,7)))\n*$R740","v":14365.355450000001},{"$f":"(($D740*'fnd base rates'!H$107)\n+($E740*'fnd base rates'!H$108)\n+($F740*'fnd base rates'!H$109)\n+($G740*'fnd base rates'!H$110)\n+($H740*'fnd base rates'!H$111)\n+($I740*'fnd base rates'!H$112)\n+($J740*'fnd base rates'!H$113)\n+($K740*'fnd base rates'!H$114)\n+($M740*'fnd base rates'!H$116)\n+($N740*'fnd base rates'!H$117)\n+($O740*'fnd base rates'!H$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,8)))","v":59012.880250000002},{"$f":"(($D740*'fnd base rates'!I$107)\n+($E740*'fnd base rates'!I$108)\n+($F740*'fnd base rates'!I$109)\n+($G740*'fnd base rates'!I$110)\n+($H740*'fnd base rates'!I$111)\n+($I740*'fnd base rates'!I$112)\n+($J740*'fnd base rates'!I$113)\n+($K740*'fnd base rates'!I$114)\n+($M740*'fnd base rates'!I$116)\n+($N740*'fnd base rates'!I$117)\n+($O740*'fnd base rates'!I$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,9)))\n*$R740","v":32473.15},{"$f":"(($D740*'fnd base rates'!J$107)\n+($E740*'fnd base rates'!J$108)\n+($F740*'fnd base rates'!J$109)\n+($G740*'fnd base rates'!J$110)\n+($H740*'fnd base rates'!J$111)\n+($I740*'fnd base rates'!J$112)\n+($J740*'fnd base rates'!J$113)\n+($K740*'fnd base rates'!J$114)\n+($M740*'fnd base rates'!J$116)\n+($N740*'fnd base rates'!J$117)\n+($O740*'fnd base rates'!J$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,10)))\n*$R740","v":52704.75},{"$f":"(($D740*'fnd base rates'!K$107)\n+($E740*'fnd base rates'!K$108)\n+($F740*'fnd base rates'!K$109)\n+($G740*'fnd base rates'!K$110)\n+($H740*'fnd base rates'!K$111)\n+($I740*'fnd base rates'!K$112)\n+($J740*'fnd base rates'!K$113)\n+($K740*'fnd base rates'!K$114)\n+($M740*'fnd base rates'!K$116)\n+($N740*'fnd base rates'!K$117)\n+($O740*'fnd base rates'!K$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,11)))\n*$R740","v":81230.789099999995},{"$f":"(($D740*'fnd base rates'!L$107)\n+($E740*'fnd base rates'!L$108)\n+($F740*'fnd base rates'!L$109)\n+($G740*'fnd base rates'!L$110)\n+($H740*'fnd base rates'!L$111)\n+($I740*'fnd base rates'!L$112)\n+($J740*'fnd base rates'!L$113)\n+($K740*'fnd base rates'!L$114)\n+($M740*'fnd base rates'!L$116)\n+($N740*'fnd base rates'!L$117)\n+($O740*'fnd base rates'!L$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,12)))","v":93118.306574999995},{"$f":"(($D740*'fnd base rates'!M$107)\n+($E740*'fnd base rates'!M$108)\n+($F740*'fnd base rates'!M$109)\n+($G740*'fnd base rates'!M$110)\n+($H740*'fnd base rates'!M$111)\n+($I740*'fnd base rates'!M$112)\n+($J740*'fnd base rates'!M$113)\n+($K740*'fnd base rates'!M$114)\n+($M740*'fnd base rates'!M$116)\n+($N740*'fnd base rates'!M$117)\n+($O740*'fnd base rates'!M$118)\n+($P740*VLOOKUP($S740+12,rate_basefnd,13)))","v":0},899000.74685000023,null,489020645,"489","020","645",1,75,899000.74685000023,11987,0,11987,null,null,null,null,null,12062,16,12078,-91,11987,0,11987]
[489,489020660,"STURGIS",{"$f":"'fnd enro'!D741","v":0},{"$f":"'fnd enro'!E741","v":0},{"$f":"'fnd enro'!F741","v":0},{"$f":"'fnd enro'!G741","v":0},{"$f":"'fnd enro'!H741","v":0},{"$f":"'fnd enro'!I741","v":13},{"$f":"'fnd enro'!J741","v":0},{"$f":"'fnd enro'!K741","v":0.49270000000000003},{"$f":"'fnd enro'!L741","v":0},{"$f":"'fnd enro'!M741+'fnd enro'!N741","v":0},{"$f":"'fnd enro'!O741","v":0},{"$f":"'fnd enro'!P741","v":0},{"$f":"'fnd enro'!Q741","v":2},{"$f":"'fnd enro'!S741","v":13},1,{"$f":"VALUE('fnd enro'!R741)","v":5},null,{"$f":"(($D741*'fnd base rates'!C$107)\n+($E741*'fnd base rates'!C$108)\n+($F741*'fnd base rates'!C$109)\n+($G741*'fnd base rates'!C$110)\n+($H741*'fnd base rates'!C$111)\n+($I741*'fnd base rates'!C$112)\n+($J741*'fnd base rates'!C$113)\n+($K741*'fnd base rates'!C$114)\n+($M741*'fnd base rates'!C$116)\n+($N741*'fnd base rates'!C$117)\n+($O741*'fnd base rates'!C$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,3)))\n*$R741","v":6664.3356869999998},{"$f":"(($D741*'fnd base rates'!D$107)\n+($E741*'fnd base rates'!D$108)\n+($F741*'fnd base rates'!D$109)\n+($G741*'fnd base rates'!D$110)\n+($H741*'fnd base rates'!D$111)\n+($I741*'fnd base rates'!D$112)\n+($J741*'fnd base rates'!D$113)\n+($K741*'fnd base rates'!D$114)\n+($M741*'fnd base rates'!D$116)\n+($N741*'fnd base rates'!D$117)\n+($O741*'fnd base rates'!D$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,4)))\n*$R741","v":9899.8100000000013},{"$f":"(($D741*'fnd base rates'!E$107)\n+($E741*'fnd base rates'!E$108)\n+($F741*'fnd base rates'!E$109)\n+($G741*'fnd base rates'!E$110)\n+($H741*'fnd base rates'!E$111)\n+($I741*'fnd base rates'!E$112)\n+($J741*'fnd base rates'!E$113)\n+($K741*'fnd base rates'!E$114)\n+($M741*'fnd base rates'!E$116)\n+($N741*'fnd base rates'!E$117)\n+($O741*'fnd base rates'!E$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,5)))\n*$R741","v":65198.500399000004},{"$f":"(($D741*'fnd base rates'!F$107)\n+($E741*'fnd base rates'!F$108)\n+($F741*'fnd base rates'!F$109)\n+($G741*'fnd base rates'!F$110)\n+($H741*'fnd base rates'!F$111)\n+($I741*'fnd base rates'!F$112)\n+($J741*'fnd base rates'!F$113)\n+($K741*'fnd base rates'!F$114)\n+($M741*'fnd base rates'!F$116)\n+($N741*'fnd base rates'!F$117)\n+($O741*'fnd base rates'!F$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,6)))\n*$R741","v":10802.327262999999},{"$f":"(($D741*'fnd base rates'!G$107)\n+($E741*'fnd base rates'!G$108)\n+($F741*'fnd base rates'!G$109)\n+($G741*'fnd base rates'!G$110)\n+($H741*'fnd base rates'!G$111)\n+($I741*'fnd base rates'!G$112)\n+($J741*'fnd base rates'!G$113)\n+($K741*'fnd base rates'!G$114)\n+($M741*'fnd base rates'!G$116)\n+($N741*'fnd base rates'!G$117)\n+($O741*'fnd base rates'!G$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,7)))\n*$R741","v":2250.1242779999998},{"$f":"(($D741*'fnd base rates'!H$107)\n+($E741*'fnd base rates'!H$108)\n+($F741*'fnd base rates'!H$109)\n+($G741*'fnd base rates'!H$110)\n+($H741*'fnd base rates'!H$111)\n+($I741*'fnd base rates'!H$112)\n+($J741*'fnd base rates'!H$113)\n+($K741*'fnd base rates'!H$114)\n+($M741*'fnd base rates'!H$116)\n+($N741*'fnd base rates'!H$117)\n+($O741*'fnd base rates'!H$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,8)))","v":10192.12191},{"$f":"(($D741*'fnd base rates'!I$107)\n+($E741*'fnd base rates'!I$108)\n+($F741*'fnd base rates'!I$109)\n+($G741*'fnd base rates'!I$110)\n+($H741*'fnd base rates'!I$111)\n+($I741*'fnd base rates'!I$112)\n+($J741*'fnd base rates'!I$113)\n+($K741*'fnd base rates'!I$114)\n+($M741*'fnd base rates'!I$116)\n+($N741*'fnd base rates'!I$117)\n+($O741*'fnd base rates'!I$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,9)))\n*$R741","v":5428.45},{"$f":"(($D741*'fnd base rates'!J$107)\n+($E741*'fnd base rates'!J$108)\n+($F741*'fnd base rates'!J$109)\n+($G741*'fnd base rates'!J$110)\n+($H741*'fnd base rates'!J$111)\n+($I741*'fnd base rates'!J$112)\n+($J741*'fnd base rates'!J$113)\n+($K741*'fnd base rates'!J$114)\n+($M741*'fnd base rates'!J$116)\n+($N741*'fnd base rates'!J$117)\n+($O741*'fnd base rates'!J$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,10)))\n*$R741","v":8095.07},{"$f":"(($D741*'fnd base rates'!K$107)\n+($E741*'fnd base rates'!K$108)\n+($F741*'fnd base rates'!K$109)\n+($G741*'fnd base rates'!K$110)\n+($H741*'fnd base rates'!K$111)\n+($I741*'fnd base rates'!K$112)\n+($J741*'fnd base rates'!K$113)\n+($K741*'fnd base rates'!K$114)\n+($M741*'fnd base rates'!K$116)\n+($N741*'fnd base rates'!K$117)\n+($O741*'fnd base rates'!K$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,11)))\n*$R741","v":14080.003444},{"$f":"(($D741*'fnd base rates'!L$107)\n+($E741*'fnd base rates'!L$108)\n+($F741*'fnd base rates'!L$109)\n+($G741*'fnd base rates'!L$110)\n+($H741*'fnd base rates'!L$111)\n+($I741*'fnd base rates'!L$112)\n+($J741*'fnd base rates'!L$113)\n+($K741*'fnd base rates'!L$114)\n+($M741*'fnd base rates'!L$116)\n+($N741*'fnd base rates'!L$117)\n+($O741*'fnd base rates'!L$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,12)))","v":15340.678473},{"$f":"(($D741*'fnd base rates'!M$107)\n+($E741*'fnd base rates'!M$108)\n+($F741*'fnd base rates'!M$109)\n+($G741*'fnd base rates'!M$110)\n+($H741*'fnd base rates'!M$111)\n+($I741*'fnd base rates'!M$112)\n+($J741*'fnd base rates'!M$113)\n+($K741*'fnd base rates'!M$114)\n+($M741*'fnd base rates'!M$116)\n+($N741*'fnd base rates'!M$117)\n+($O741*'fnd base rates'!M$118)\n+($P741*VLOOKUP($S741+12,rate_basefnd,13)))","v":0},147951.42145400002,null,489020660,"489","020","660",1,13,147951.42145400002,11381,0,11381,null,null,null,null,null,11451,3,11454,-73,11381,0,11381]
[489,489020712,"STURGIS",{"$f":"'fnd enro'!D742","v":0},{"$f":"'fnd enro'!E742","v":0},{"$f":"'fnd enro'!F742","v":0},{"$f":"'fnd enro'!G742","v":0},{"$f":"'fnd enro'!H742","v":0},{"$f":"'fnd enro'!I742","v":34},{"$f":"'fnd enro'!J742","v":0},{"$f":"'fnd enro'!K742","v":1.2886},{"$f":"'fnd enro'!L742","v":0},{"$f":"'fnd enro'!M742+'fnd enro'!N742","v":0},{"$f":"'fnd enro'!O742","v":0},{"$f":"'fnd enro'!P742","v":0},{"$f":"'fnd enro'!Q742","v":6},{"$f":"'fnd enro'!S742","v":34},1,{"$f":"VALUE('fnd enro'!R742)","v":7},null,{"$f":"(($D742*'fnd base rates'!C$107)\n+($E742*'fnd base rates'!C$108)\n+($F742*'fnd base rates'!C$109)\n+($G742*'fnd base rates'!C$110)\n+($H742*'fnd base rates'!C$111)\n+($I742*'fnd base rates'!C$112)\n+($J742*'fnd base rates'!C$113)\n+($K742*'fnd base rates'!C$114)\n+($M742*'fnd base rates'!C$116)\n+($N742*'fnd base rates'!C$117)\n+($O742*'fnd base rates'!C$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,3)))\n*$R742","v":17502.222566},{"$f":"(($D742*'fnd base rates'!D$107)\n+($E742*'fnd base rates'!D$108)\n+($F742*'fnd base rates'!D$109)\n+($G742*'fnd base rates'!D$110)\n+($H742*'fnd base rates'!D$111)\n+($I742*'fnd base rates'!D$112)\n+($J742*'fnd base rates'!D$113)\n+($K742*'fnd base rates'!D$114)\n+($M742*'fnd base rates'!D$116)\n+($N742*'fnd base rates'!D$117)\n+($O742*'fnd base rates'!D$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,4)))\n*$R742","v":26234.880000000005},{"$f":"(($D742*'fnd base rates'!E$107)\n+($E742*'fnd base rates'!E$108)\n+($F742*'fnd base rates'!E$109)\n+($G742*'fnd base rates'!E$110)\n+($H742*'fnd base rates'!E$111)\n+($I742*'fnd base rates'!E$112)\n+($J742*'fnd base rates'!E$113)\n+($K742*'fnd base rates'!E$114)\n+($M742*'fnd base rates'!E$116)\n+($N742*'fnd base rates'!E$117)\n+($O742*'fnd base rates'!E$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,5)))\n*$R742","v":173868.202582},{"$f":"(($D742*'fnd base rates'!F$107)\n+($E742*'fnd base rates'!F$108)\n+($F742*'fnd base rates'!F$109)\n+($G742*'fnd base rates'!F$110)\n+($H742*'fnd base rates'!F$111)\n+($I742*'fnd base rates'!F$112)\n+($J742*'fnd base rates'!F$113)\n+($K742*'fnd base rates'!F$114)\n+($M742*'fnd base rates'!F$116)\n+($N742*'fnd base rates'!F$117)\n+($O742*'fnd base rates'!F$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,6)))\n*$R742","v":28252.240534},{"$f":"(($D742*'fnd base rates'!G$107)\n+($E742*'fnd base rates'!G$108)\n+($F742*'fnd base rates'!G$109)\n+($G742*'fnd base rates'!G$110)\n+($H742*'fnd base rates'!G$111)\n+($I742*'fnd base rates'!G$112)\n+($J742*'fnd base rates'!G$113)\n+($K742*'fnd base rates'!G$114)\n+($M742*'fnd base rates'!G$116)\n+($N742*'fnd base rates'!G$117)\n+($O742*'fnd base rates'!G$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,7)))\n*$R742","v":6047.4158039999993},{"$f":"(($D742*'fnd base rates'!H$107)\n+($E742*'fnd base rates'!H$108)\n+($F742*'fnd base rates'!H$109)\n+($G742*'fnd base rates'!H$110)\n+($H742*'fnd base rates'!H$111)\n+($I742*'fnd base rates'!H$112)\n+($J742*'fnd base rates'!H$113)\n+($K742*'fnd base rates'!H$114)\n+($M742*'fnd base rates'!H$116)\n+($N742*'fnd base rates'!H$117)\n+($O742*'fnd base rates'!H$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,8)))","v":26681.240380000003},{"$f":"(($D742*'fnd base rates'!I$107)\n+($E742*'fnd base rates'!I$108)\n+($F742*'fnd base rates'!I$109)\n+($G742*'fnd base rates'!I$110)\n+($H742*'fnd base rates'!I$111)\n+($I742*'fnd base rates'!I$112)\n+($J742*'fnd base rates'!I$113)\n+($K742*'fnd base rates'!I$114)\n+($M742*'fnd base rates'!I$116)\n+($N742*'fnd base rates'!I$117)\n+($O742*'fnd base rates'!I$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,9)))\n*$R742","v":14333.12},{"$f":"(($D742*'fnd base rates'!J$107)\n+($E742*'fnd base rates'!J$108)\n+($F742*'fnd base rates'!J$109)\n+($G742*'fnd base rates'!J$110)\n+($H742*'fnd base rates'!J$111)\n+($I742*'fnd base rates'!J$112)\n+($J742*'fnd base rates'!J$113)\n+($K742*'fnd base rates'!J$114)\n+($M742*'fnd base rates'!J$116)\n+($N742*'fnd base rates'!J$117)\n+($O742*'fnd base rates'!J$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,10)))\n*$R742","v":21876.42},{"$f":"(($D742*'fnd base rates'!K$107)\n+($E742*'fnd base rates'!K$108)\n+($F742*'fnd base rates'!K$109)\n+($G742*'fnd base rates'!K$110)\n+($H742*'fnd base rates'!K$111)\n+($I742*'fnd base rates'!K$112)\n+($J742*'fnd base rates'!K$113)\n+($K742*'fnd base rates'!K$114)\n+($M742*'fnd base rates'!K$116)\n+($N742*'fnd base rates'!K$117)\n+($O742*'fnd base rates'!K$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,11)))\n*$R742","v":36824.624391999998},{"$f":"(($D742*'fnd base rates'!L$107)\n+($E742*'fnd base rates'!L$108)\n+($F742*'fnd base rates'!L$109)\n+($G742*'fnd base rates'!L$110)\n+($H742*'fnd base rates'!L$111)\n+($I742*'fnd base rates'!L$112)\n+($J742*'fnd base rates'!L$113)\n+($K742*'fnd base rates'!L$114)\n+($M742*'fnd base rates'!L$116)\n+($N742*'fnd base rates'!L$117)\n+($O742*'fnd base rates'!L$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,12)))","v":40663.488314000002},{"$f":"(($D742*'fnd base rates'!M$107)\n+($E742*'fnd base rates'!M$108)\n+($F742*'fnd base rates'!M$109)\n+($G742*'fnd base rates'!M$110)\n+($H742*'fnd base rates'!M$111)\n+($I742*'fnd base rates'!M$112)\n+($J742*'fnd base rates'!M$113)\n+($K742*'fnd base rates'!M$114)\n+($M742*'fnd base rates'!M$116)\n+($N742*'fnd base rates'!M$117)\n+($O742*'fnd base rates'!M$118)\n+($P742*VLOOKUP($S742+12,rate_basefnd,13)))","v":0},392283.85457200004,null,489020712,"489","020","712",1,34,392283.85457200004,11538,0,11538,null,null,null,null,null,11591,4,11595,-57,11538,0,11538]
[491,491095072,"ATLANTIS",{"$f":"'fnd enro'!D743","v":0},{"$f":"'fnd enro'!E743","v":0},{"$f":"'fnd enro'!F743","v":0},{"$f":"'fnd enro'!G743","v":3},{"$f":"'fnd enro'!H743","v":1},{"$f":"'fnd enro'!I743","v":0},{"$f":"'fnd enro'!J743","v":0},{"$f":"'fnd enro'!K743","v":0.15160000000000001},{"$f":"'fnd enro'!L743","v":0},{"$f":"'fnd enro'!M743+'fnd enro'!N743","v":2},{"$f":"'fnd enro'!O743","v":0},{"$f":"'fnd enro'!P743","v":0},{"$f":"'fnd enro'!Q743","v":3},{"$f":"'fnd enro'!S743","v":4},1,{"$f":"VALUE('fnd enro'!R743)","v":5},null,{"$f":"(($D743*'fnd base rates'!C$107)\n+($E743*'fnd base rates'!C$108)\n+($F743*'fnd base rates'!C$109)\n+($G743*'fnd base rates'!C$110)\n+($H743*'fnd base rates'!C$111)\n+($I743*'fnd base rates'!C$112)\n+($J743*'fnd base rates'!C$113)\n+($K743*'fnd base rates'!C$114)\n+($M743*'fnd base rates'!C$116)\n+($N743*'fnd base rates'!C$117)\n+($O743*'fnd base rates'!C$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,3)))\n*$R743","v":2363.8855960000001},{"$f":"(($D743*'fnd base rates'!D$107)\n+($E743*'fnd base rates'!D$108)\n+($F743*'fnd base rates'!D$109)\n+($G743*'fnd base rates'!D$110)\n+($H743*'fnd base rates'!D$111)\n+($I743*'fnd base rates'!D$112)\n+($J743*'fnd base rates'!D$113)\n+($K743*'fnd base rates'!D$114)\n+($M743*'fnd base rates'!D$116)\n+($N743*'fnd base rates'!D$117)\n+($O743*'fnd base rates'!D$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,4)))\n*$R743","v":3981.2500000000005},{"$f":"(($D743*'fnd base rates'!E$107)\n+($E743*'fnd base rates'!E$108)\n+($F743*'fnd base rates'!E$109)\n+($G743*'fnd base rates'!E$110)\n+($H743*'fnd base rates'!E$111)\n+($I743*'fnd base rates'!E$112)\n+($J743*'fnd base rates'!E$113)\n+($K743*'fnd base rates'!E$114)\n+($M743*'fnd base rates'!E$116)\n+($N743*'fnd base rates'!E$117)\n+($O743*'fnd base rates'!E$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,5)))\n*$R743","v":24009.520892},{"$f":"(($D743*'fnd base rates'!F$107)\n+($E743*'fnd base rates'!F$108)\n+($F743*'fnd base rates'!F$109)\n+($G743*'fnd base rates'!F$110)\n+($H743*'fnd base rates'!F$111)\n+($I743*'fnd base rates'!F$112)\n+($J743*'fnd base rates'!F$113)\n+($K743*'fnd base rates'!F$114)\n+($M743*'fnd base rates'!F$116)\n+($N743*'fnd base rates'!F$117)\n+($O743*'fnd base rates'!F$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,6)))\n*$R743","v":4768.6130039999998},{"$f":"(($D743*'fnd base rates'!G$107)\n+($E743*'fnd base rates'!G$108)\n+($F743*'fnd base rates'!G$109)\n+($G743*'fnd base rates'!G$110)\n+($H743*'fnd base rates'!G$111)\n+($I743*'fnd base rates'!G$112)\n+($J743*'fnd base rates'!G$113)\n+($K743*'fnd base rates'!G$114)\n+($M743*'fnd base rates'!G$116)\n+($N743*'fnd base rates'!G$117)\n+($O743*'fnd base rates'!G$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,7)))\n*$R743","v":1058.993624},{"$f":"(($D743*'fnd base rates'!H$107)\n+($E743*'fnd base rates'!H$108)\n+($F743*'fnd base rates'!H$109)\n+($G743*'fnd base rates'!H$110)\n+($H743*'fnd base rates'!H$111)\n+($I743*'fnd base rates'!H$112)\n+($J743*'fnd base rates'!H$113)\n+($K743*'fnd base rates'!H$114)\n+($M743*'fnd base rates'!H$116)\n+($N743*'fnd base rates'!H$117)\n+($O743*'fnd base rates'!H$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,8)))","v":2260.4382800000003},{"$f":"(($D743*'fnd base rates'!I$107)\n+($E743*'fnd base rates'!I$108)\n+($F743*'fnd base rates'!I$109)\n+($G743*'fnd base rates'!I$110)\n+($H743*'fnd base rates'!I$111)\n+($I743*'fnd base rates'!I$112)\n+($J743*'fnd base rates'!I$113)\n+($K743*'fnd base rates'!I$114)\n+($M743*'fnd base rates'!I$116)\n+($N743*'fnd base rates'!I$117)\n+($O743*'fnd base rates'!I$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,9)))\n*$R743","v":1486.25},{"$f":"(($D743*'fnd base rates'!J$107)\n+($E743*'fnd base rates'!J$108)\n+($F743*'fnd base rates'!J$109)\n+($G743*'fnd base rates'!J$110)\n+($H743*'fnd base rates'!J$111)\n+($I743*'fnd base rates'!J$112)\n+($J743*'fnd base rates'!J$113)\n+($K743*'fnd base rates'!J$114)\n+($M743*'fnd base rates'!J$116)\n+($N743*'fnd base rates'!J$117)\n+($O743*'fnd base rates'!J$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,10)))\n*$R743","v":2297.0700000000002},{"$f":"(($D743*'fnd base rates'!K$107)\n+($E743*'fnd base rates'!K$108)\n+($F743*'fnd base rates'!K$109)\n+($G743*'fnd base rates'!K$110)\n+($H743*'fnd base rates'!K$111)\n+($I743*'fnd base rates'!K$112)\n+($J743*'fnd base rates'!K$113)\n+($K743*'fnd base rates'!K$114)\n+($M743*'fnd base rates'!K$116)\n+($N743*'fnd base rates'!K$117)\n+($O743*'fnd base rates'!K$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,11)))\n*$R743","v":4773.0387520000004},{"$f":"(($D743*'fnd base rates'!L$107)\n+($E743*'fnd base rates'!L$108)\n+($F743*'fnd base rates'!L$109)\n+($G743*'fnd base rates'!L$110)\n+($H743*'fnd base rates'!L$111)\n+($I743*'fnd base rates'!L$112)\n+($J743*'fnd base rates'!L$113)\n+($K743*'fnd base rates'!L$114)\n+($M743*'fnd base rates'!L$116)\n+($N743*'fnd base rates'!L$117)\n+($O743*'fnd base rates'!L$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,12)))","v":6515.4056839999994},{"$f":"(($D743*'fnd base rates'!M$107)\n+($E743*'fnd base rates'!M$108)\n+($F743*'fnd base rates'!M$109)\n+($G743*'fnd base rates'!M$110)\n+($H743*'fnd base rates'!M$111)\n+($I743*'fnd base rates'!M$112)\n+($J743*'fnd base rates'!M$113)\n+($K743*'fnd base rates'!M$114)\n+($M743*'fnd base rates'!M$116)\n+($N743*'fnd base rates'!M$117)\n+($O743*'fnd base rates'!M$118)\n+($P743*VLOOKUP($S743+12,rate_basefnd,13)))","v":0},53514.465832000002,null,491095072,"491","095","072",1,4,53514.465832000002,13379,0,13379,null,null,null,null,null,13492,11,13503,-124,13379,0,13379]
[491,491095094,"ATLANTIS",{"$f":"'fnd enro'!D744","v":0},{"$f":"'fnd enro'!E744","v":0},{"$f":"'fnd enro'!F744","v":0},{"$f":"'fnd enro'!G744","v":1},{"$f":"'fnd enro'!H744","v":1},{"$f":"'fnd enro'!I744","v":0},{"$f":"'fnd enro'!J744","v":0},{"$f":"'fnd enro'!K744","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L744","v":0},{"$f":"'fnd enro'!M744+'fnd enro'!N744","v":0},{"$f":"'fnd enro'!O744","v":0},{"$f":"'fnd enro'!P744","v":0},{"$f":"'fnd enro'!Q744","v":0},{"$f":"'fnd enro'!S744","v":2},1,{"$f":"VALUE('fnd enro'!R744)","v":7},null,{"$f":"(($D744*'fnd base rates'!C$107)\n+($E744*'fnd base rates'!C$108)\n+($F744*'fnd base rates'!C$109)\n+($G744*'fnd base rates'!C$110)\n+($H744*'fnd base rates'!C$111)\n+($I744*'fnd base rates'!C$112)\n+($J744*'fnd base rates'!C$113)\n+($K744*'fnd base rates'!C$114)\n+($M744*'fnd base rates'!C$116)\n+($N744*'fnd base rates'!C$117)\n+($O744*'fnd base rates'!C$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,3)))\n*$R744","v":1008.577798},{"$f":"(($D744*'fnd base rates'!D$107)\n+($E744*'fnd base rates'!D$108)\n+($F744*'fnd base rates'!D$109)\n+($G744*'fnd base rates'!D$110)\n+($H744*'fnd base rates'!D$111)\n+($I744*'fnd base rates'!D$112)\n+($J744*'fnd base rates'!D$113)\n+($K744*'fnd base rates'!D$114)\n+($M744*'fnd base rates'!D$116)\n+($N744*'fnd base rates'!D$117)\n+($O744*'fnd base rates'!D$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,4)))\n*$R744","v":1443.9},{"$f":"(($D744*'fnd base rates'!E$107)\n+($E744*'fnd base rates'!E$108)\n+($F744*'fnd base rates'!E$109)\n+($G744*'fnd base rates'!E$110)\n+($H744*'fnd base rates'!E$111)\n+($I744*'fnd base rates'!E$112)\n+($J744*'fnd base rates'!E$113)\n+($K744*'fnd base rates'!E$114)\n+($M744*'fnd base rates'!E$116)\n+($N744*'fnd base rates'!E$117)\n+($O744*'fnd base rates'!E$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,5)))\n*$R744","v":6913.4354459999995},{"$f":"(($D744*'fnd base rates'!F$107)\n+($E744*'fnd base rates'!F$108)\n+($F744*'fnd base rates'!F$109)\n+($G744*'fnd base rates'!F$110)\n+($H744*'fnd base rates'!F$111)\n+($I744*'fnd base rates'!F$112)\n+($J744*'fnd base rates'!F$113)\n+($K744*'fnd base rates'!F$114)\n+($M744*'fnd base rates'!F$116)\n+($N744*'fnd base rates'!F$117)\n+($O744*'fnd base rates'!F$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,6)))\n*$R744","v":2104.496502},{"$f":"(($D744*'fnd base rates'!G$107)\n+($E744*'fnd base rates'!G$108)\n+($F744*'fnd base rates'!G$109)\n+($G744*'fnd base rates'!G$110)\n+($H744*'fnd base rates'!G$111)\n+($I744*'fnd base rates'!G$112)\n+($J744*'fnd base rates'!G$113)\n+($K744*'fnd base rates'!G$114)\n+($M744*'fnd base rates'!G$116)\n+($N744*'fnd base rates'!G$117)\n+($O744*'fnd base rates'!G$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,7)))\n*$R744","v":306.29681199999999},{"$f":"(($D744*'fnd base rates'!H$107)\n+($E744*'fnd base rates'!H$108)\n+($F744*'fnd base rates'!H$109)\n+($G744*'fnd base rates'!H$110)\n+($H744*'fnd base rates'!H$111)\n+($I744*'fnd base rates'!H$112)\n+($J744*'fnd base rates'!H$113)\n+($K744*'fnd base rates'!H$114)\n+($M744*'fnd base rates'!H$116)\n+($N744*'fnd base rates'!H$117)\n+($O744*'fnd base rates'!H$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D744*'fnd base rates'!I$107)\n+($E744*'fnd base rates'!I$108)\n+($F744*'fnd base rates'!I$109)\n+($G744*'fnd base rates'!I$110)\n+($H744*'fnd base rates'!I$111)\n+($I744*'fnd base rates'!I$112)\n+($J744*'fnd base rates'!I$113)\n+($K744*'fnd base rates'!I$114)\n+($M744*'fnd base rates'!I$116)\n+($N744*'fnd base rates'!I$117)\n+($O744*'fnd base rates'!I$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,9)))\n*$R744","v":561.53},{"$f":"(($D744*'fnd base rates'!J$107)\n+($E744*'fnd base rates'!J$108)\n+($F744*'fnd base rates'!J$109)\n+($G744*'fnd base rates'!J$110)\n+($H744*'fnd base rates'!J$111)\n+($I744*'fnd base rates'!J$112)\n+($J744*'fnd base rates'!J$113)\n+($K744*'fnd base rates'!J$114)\n+($M744*'fnd base rates'!J$116)\n+($N744*'fnd base rates'!J$117)\n+($O744*'fnd base rates'!J$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,10)))\n*$R744","v":378.52},{"$f":"(($D744*'fnd base rates'!K$107)\n+($E744*'fnd base rates'!K$108)\n+($F744*'fnd base rates'!K$109)\n+($G744*'fnd base rates'!K$110)\n+($H744*'fnd base rates'!K$111)\n+($I744*'fnd base rates'!K$112)\n+($J744*'fnd base rates'!K$113)\n+($K744*'fnd base rates'!K$114)\n+($M744*'fnd base rates'!K$116)\n+($N744*'fnd base rates'!K$117)\n+($O744*'fnd base rates'!K$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,11)))\n*$R744","v":2149.404376},{"$f":"(($D744*'fnd base rates'!L$107)\n+($E744*'fnd base rates'!L$108)\n+($F744*'fnd base rates'!L$109)\n+($G744*'fnd base rates'!L$110)\n+($H744*'fnd base rates'!L$111)\n+($I744*'fnd base rates'!L$112)\n+($J744*'fnd base rates'!L$113)\n+($K744*'fnd base rates'!L$114)\n+($M744*'fnd base rates'!L$116)\n+($N744*'fnd base rates'!L$117)\n+($O744*'fnd base rates'!L$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D744*'fnd base rates'!M$107)\n+($E744*'fnd base rates'!M$108)\n+($F744*'fnd base rates'!M$109)\n+($G744*'fnd base rates'!M$110)\n+($H744*'fnd base rates'!M$111)\n+($I744*'fnd base rates'!M$112)\n+($J744*'fnd base rates'!M$113)\n+($K744*'fnd base rates'!M$114)\n+($M744*'fnd base rates'!M$116)\n+($N744*'fnd base rates'!M$117)\n+($O744*'fnd base rates'!M$118)\n+($P744*VLOOKUP($S744+12,rate_basefnd,13)))","v":0},18264.907916,null,491095094,"491","095","094",1,2,18264.907916,9132,0,9132,null,null,null,null,null,9224,0,9224,-92,9132,0,9132]
[491,491095095,"ATLANTIS",{"$f":"'fnd enro'!D745","v":0},{"$f":"'fnd enro'!E745","v":0},{"$f":"'fnd enro'!F745","v":108},{"$f":"'fnd enro'!G745","v":522},{"$f":"'fnd enro'!H745","v":312},{"$f":"'fnd enro'!I745","v":290},{"$f":"'fnd enro'!J745","v":0},{"$f":"'fnd enro'!K745","v":46.692799999999998},{"$f":"'fnd enro'!L745","v":0},{"$f":"'fnd enro'!M745+'fnd enro'!N745","v":87},{"$f":"'fnd enro'!O745","v":19},{"$f":"'fnd enro'!P745","v":58},{"$f":"'fnd enro'!Q745","v":638},{"$f":"'fnd enro'!S745","v":1232},1,{"$f":"VALUE('fnd enro'!R745)","v":10},null,{"$f":"(($D745*'fnd base rates'!C$107)\n+($E745*'fnd base rates'!C$108)\n+($F745*'fnd base rates'!C$109)\n+($G745*'fnd base rates'!C$110)\n+($H745*'fnd base rates'!C$111)\n+($I745*'fnd base rates'!C$112)\n+($J745*'fnd base rates'!C$113)\n+($K745*'fnd base rates'!C$114)\n+($M745*'fnd base rates'!C$116)\n+($N745*'fnd base rates'!C$117)\n+($O745*'fnd base rates'!C$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,3)))\n*$R745","v":676000.2935680002},{"$f":"(($D745*'fnd base rates'!D$107)\n+($E745*'fnd base rates'!D$108)\n+($F745*'fnd base rates'!D$109)\n+($G745*'fnd base rates'!D$110)\n+($H745*'fnd base rates'!D$111)\n+($I745*'fnd base rates'!D$112)\n+($J745*'fnd base rates'!D$113)\n+($K745*'fnd base rates'!D$114)\n+($M745*'fnd base rates'!D$116)\n+($N745*'fnd base rates'!D$117)\n+($O745*'fnd base rates'!D$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,4)))\n*$R745","v":1106330.6700000002},{"$f":"(($D745*'fnd base rates'!E$107)\n+($E745*'fnd base rates'!E$108)\n+($F745*'fnd base rates'!E$109)\n+($G745*'fnd base rates'!E$110)\n+($H745*'fnd base rates'!E$111)\n+($I745*'fnd base rates'!E$112)\n+($J745*'fnd base rates'!E$113)\n+($K745*'fnd base rates'!E$114)\n+($M745*'fnd base rates'!E$116)\n+($N745*'fnd base rates'!E$117)\n+($O745*'fnd base rates'!E$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,5)))\n*$R745","v":6710516.7547360007},{"$f":"(($D745*'fnd base rates'!F$107)\n+($E745*'fnd base rates'!F$108)\n+($F745*'fnd base rates'!F$109)\n+($G745*'fnd base rates'!F$110)\n+($H745*'fnd base rates'!F$111)\n+($I745*'fnd base rates'!F$112)\n+($J745*'fnd base rates'!F$113)\n+($K745*'fnd base rates'!F$114)\n+($M745*'fnd base rates'!F$116)\n+($N745*'fnd base rates'!F$117)\n+($O745*'fnd base rates'!F$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,6)))\n*$R745","v":1294824.5752319999},{"$f":"(($D745*'fnd base rates'!G$107)\n+($E745*'fnd base rates'!G$108)\n+($F745*'fnd base rates'!G$109)\n+($G745*'fnd base rates'!G$110)\n+($H745*'fnd base rates'!G$111)\n+($I745*'fnd base rates'!G$112)\n+($J745*'fnd base rates'!G$113)\n+($K745*'fnd base rates'!G$114)\n+($M745*'fnd base rates'!G$116)\n+($N745*'fnd base rates'!G$117)\n+($O745*'fnd base rates'!G$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,7)))\n*$R745","v":285326.68619199999},{"$f":"(($D745*'fnd base rates'!H$107)\n+($E745*'fnd base rates'!H$108)\n+($F745*'fnd base rates'!H$109)\n+($G745*'fnd base rates'!H$110)\n+($H745*'fnd base rates'!H$111)\n+($I745*'fnd base rates'!H$112)\n+($J745*'fnd base rates'!H$113)\n+($K745*'fnd base rates'!H$114)\n+($M745*'fnd base rates'!H$116)\n+($N745*'fnd base rates'!H$117)\n+($O745*'fnd base rates'!H$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,8)))","v":723222.28023999999},{"$f":"(($D745*'fnd base rates'!I$107)\n+($E745*'fnd base rates'!I$108)\n+($F745*'fnd base rates'!I$109)\n+($G745*'fnd base rates'!I$110)\n+($H745*'fnd base rates'!I$111)\n+($I745*'fnd base rates'!I$112)\n+($J745*'fnd base rates'!I$113)\n+($K745*'fnd base rates'!I$114)\n+($M745*'fnd base rates'!I$116)\n+($N745*'fnd base rates'!I$117)\n+($O745*'fnd base rates'!I$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,9)))\n*$R745","v":454922.21},{"$f":"(($D745*'fnd base rates'!J$107)\n+($E745*'fnd base rates'!J$108)\n+($F745*'fnd base rates'!J$109)\n+($G745*'fnd base rates'!J$110)\n+($H745*'fnd base rates'!J$111)\n+($I745*'fnd base rates'!J$112)\n+($J745*'fnd base rates'!J$113)\n+($K745*'fnd base rates'!J$114)\n+($M745*'fnd base rates'!J$116)\n+($N745*'fnd base rates'!J$117)\n+($O745*'fnd base rates'!J$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,10)))\n*$R745","v":713725.91},{"$f":"(($D745*'fnd base rates'!K$107)\n+($E745*'fnd base rates'!K$108)\n+($F745*'fnd base rates'!K$109)\n+($G745*'fnd base rates'!K$110)\n+($H745*'fnd base rates'!K$111)\n+($I745*'fnd base rates'!K$112)\n+($J745*'fnd base rates'!K$113)\n+($K745*'fnd base rates'!K$114)\n+($M745*'fnd base rates'!K$116)\n+($N745*'fnd base rates'!K$117)\n+($O745*'fnd base rates'!K$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,11)))\n*$R745","v":1356699.2556160002},{"$f":"(($D745*'fnd base rates'!L$107)\n+($E745*'fnd base rates'!L$108)\n+($F745*'fnd base rates'!L$109)\n+($G745*'fnd base rates'!L$110)\n+($H745*'fnd base rates'!L$111)\n+($I745*'fnd base rates'!L$112)\n+($J745*'fnd base rates'!L$113)\n+($K745*'fnd base rates'!L$114)\n+($M745*'fnd base rates'!L$116)\n+($N745*'fnd base rates'!L$117)\n+($O745*'fnd base rates'!L$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,12)))","v":1797146.8606719999},{"$f":"(($D745*'fnd base rates'!M$107)\n+($E745*'fnd base rates'!M$108)\n+($F745*'fnd base rates'!M$109)\n+($G745*'fnd base rates'!M$110)\n+($H745*'fnd base rates'!M$111)\n+($I745*'fnd base rates'!M$112)\n+($J745*'fnd base rates'!M$113)\n+($K745*'fnd base rates'!M$114)\n+($M745*'fnd base rates'!M$116)\n+($N745*'fnd base rates'!M$117)\n+($O745*'fnd base rates'!M$118)\n+($P745*VLOOKUP($S745+12,rate_basefnd,13)))","v":0},15118715.496256001,null,491095095,"491","095","095",1,1232,15118715.496256001,12272,0,12272,null,null,null,null,null,12599,57,12656,-384,12272,0,12272]
[491,491095185,"ATLANTIS",{"$f":"'fnd enro'!D746","v":0},{"$f":"'fnd enro'!E746","v":0},{"$f":"'fnd enro'!F746","v":0},{"$f":"'fnd enro'!G746","v":0},{"$f":"'fnd enro'!H746","v":1},{"$f":"'fnd enro'!I746","v":0},{"$f":"'fnd enro'!J746","v":0},{"$f":"'fnd enro'!K746","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L746","v":0},{"$f":"'fnd enro'!M746+'fnd enro'!N746","v":0},{"$f":"'fnd enro'!O746","v":0},{"$f":"'fnd enro'!P746","v":0},{"$f":"'fnd enro'!Q746","v":1},{"$f":"'fnd enro'!S746","v":1},1,{"$f":"VALUE('fnd enro'!R746)","v":9},null,{"$f":"(($D746*'fnd base rates'!C$107)\n+($E746*'fnd base rates'!C$108)\n+($F746*'fnd base rates'!C$109)\n+($G746*'fnd base rates'!C$110)\n+($H746*'fnd base rates'!C$111)\n+($I746*'fnd base rates'!C$112)\n+($J746*'fnd base rates'!C$113)\n+($K746*'fnd base rates'!C$114)\n+($M746*'fnd base rates'!C$116)\n+($N746*'fnd base rates'!C$117)\n+($O746*'fnd base rates'!C$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,3)))\n*$R746","v":566.44889899999998},{"$f":"(($D746*'fnd base rates'!D$107)\n+($E746*'fnd base rates'!D$108)\n+($F746*'fnd base rates'!D$109)\n+($G746*'fnd base rates'!D$110)\n+($H746*'fnd base rates'!D$111)\n+($I746*'fnd base rates'!D$112)\n+($J746*'fnd base rates'!D$113)\n+($K746*'fnd base rates'!D$114)\n+($M746*'fnd base rates'!D$116)\n+($N746*'fnd base rates'!D$117)\n+($O746*'fnd base rates'!D$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,4)))\n*$R746","v":1016.47},{"$f":"(($D746*'fnd base rates'!E$107)\n+($E746*'fnd base rates'!E$108)\n+($F746*'fnd base rates'!E$109)\n+($G746*'fnd base rates'!E$110)\n+($H746*'fnd base rates'!E$111)\n+($I746*'fnd base rates'!E$112)\n+($J746*'fnd base rates'!E$113)\n+($K746*'fnd base rates'!E$114)\n+($M746*'fnd base rates'!E$116)\n+($N746*'fnd base rates'!E$117)\n+($O746*'fnd base rates'!E$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,5)))\n*$R746","v":6133.1977230000002},{"$f":"(($D746*'fnd base rates'!F$107)\n+($E746*'fnd base rates'!F$108)\n+($F746*'fnd base rates'!F$109)\n+($G746*'fnd base rates'!F$110)\n+($H746*'fnd base rates'!F$111)\n+($I746*'fnd base rates'!F$112)\n+($J746*'fnd base rates'!F$113)\n+($K746*'fnd base rates'!F$114)\n+($M746*'fnd base rates'!F$116)\n+($N746*'fnd base rates'!F$117)\n+($O746*'fnd base rates'!F$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,6)))\n*$R746","v":933.31825099999992},{"$f":"(($D746*'fnd base rates'!G$107)\n+($E746*'fnd base rates'!G$108)\n+($F746*'fnd base rates'!G$109)\n+($G746*'fnd base rates'!G$110)\n+($H746*'fnd base rates'!G$111)\n+($I746*'fnd base rates'!G$112)\n+($J746*'fnd base rates'!G$113)\n+($K746*'fnd base rates'!G$114)\n+($M746*'fnd base rates'!G$116)\n+($N746*'fnd base rates'!G$117)\n+($O746*'fnd base rates'!G$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,7)))\n*$R746","v":298.13340599999998},{"$f":"(($D746*'fnd base rates'!H$107)\n+($E746*'fnd base rates'!H$108)\n+($F746*'fnd base rates'!H$109)\n+($G746*'fnd base rates'!H$110)\n+($H746*'fnd base rates'!H$111)\n+($I746*'fnd base rates'!H$112)\n+($J746*'fnd base rates'!H$113)\n+($K746*'fnd base rates'!H$114)\n+($M746*'fnd base rates'!H$116)\n+($N746*'fnd base rates'!H$117)\n+($O746*'fnd base rates'!H$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,8)))","v":515.03706999999997},{"$f":"(($D746*'fnd base rates'!I$107)\n+($E746*'fnd base rates'!I$108)\n+($F746*'fnd base rates'!I$109)\n+($G746*'fnd base rates'!I$110)\n+($H746*'fnd base rates'!I$111)\n+($I746*'fnd base rates'!I$112)\n+($J746*'fnd base rates'!I$113)\n+($K746*'fnd base rates'!I$114)\n+($M746*'fnd base rates'!I$116)\n+($N746*'fnd base rates'!I$117)\n+($O746*'fnd base rates'!I$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,9)))\n*$R746","v":437.06},{"$f":"(($D746*'fnd base rates'!J$107)\n+($E746*'fnd base rates'!J$108)\n+($F746*'fnd base rates'!J$109)\n+($G746*'fnd base rates'!J$110)\n+($H746*'fnd base rates'!J$111)\n+($I746*'fnd base rates'!J$112)\n+($J746*'fnd base rates'!J$113)\n+($K746*'fnd base rates'!J$114)\n+($M746*'fnd base rates'!J$116)\n+($N746*'fnd base rates'!J$117)\n+($O746*'fnd base rates'!J$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,10)))\n*$R746","v":839.74},{"$f":"(($D746*'fnd base rates'!K$107)\n+($E746*'fnd base rates'!K$108)\n+($F746*'fnd base rates'!K$109)\n+($G746*'fnd base rates'!K$110)\n+($H746*'fnd base rates'!K$111)\n+($I746*'fnd base rates'!K$112)\n+($J746*'fnd base rates'!K$113)\n+($K746*'fnd base rates'!K$114)\n+($M746*'fnd base rates'!K$116)\n+($N746*'fnd base rates'!K$117)\n+($O746*'fnd base rates'!K$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,11)))\n*$R746","v":1113.3671880000002},{"$f":"(($D746*'fnd base rates'!L$107)\n+($E746*'fnd base rates'!L$108)\n+($F746*'fnd base rates'!L$109)\n+($G746*'fnd base rates'!L$110)\n+($H746*'fnd base rates'!L$111)\n+($I746*'fnd base rates'!L$112)\n+($J746*'fnd base rates'!L$113)\n+($K746*'fnd base rates'!L$114)\n+($M746*'fnd base rates'!L$116)\n+($N746*'fnd base rates'!L$117)\n+($O746*'fnd base rates'!L$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,12)))","v":1686.5814209999999},{"$f":"(($D746*'fnd base rates'!M$107)\n+($E746*'fnd base rates'!M$108)\n+($F746*'fnd base rates'!M$109)\n+($G746*'fnd base rates'!M$110)\n+($H746*'fnd base rates'!M$111)\n+($I746*'fnd base rates'!M$112)\n+($J746*'fnd base rates'!M$113)\n+($K746*'fnd base rates'!M$114)\n+($M746*'fnd base rates'!M$116)\n+($N746*'fnd base rates'!M$117)\n+($O746*'fnd base rates'!M$118)\n+($P746*VLOOKUP($S746+12,rate_basefnd,13)))","v":0},13539.353958,null,491095185,"491","095","185",1,1,13539.353958,13539,0,13539,null,null,null,null,null,13546,49,13595,-56,13539,0,13539]
[491,491095201,"ATLANTIS",{"$f":"'fnd enro'!D747","v":0},{"$f":"'fnd enro'!E747","v":0},{"$f":"'fnd enro'!F747","v":0},{"$f":"'fnd enro'!G747","v":2},{"$f":"'fnd enro'!H747","v":2},{"$f":"'fnd enro'!I747","v":3},{"$f":"'fnd enro'!J747","v":0},{"$f":"'fnd enro'!K747","v":0.26529999999999998},{"$f":"'fnd enro'!L747","v":0},{"$f":"'fnd enro'!M747+'fnd enro'!N747","v":0},{"$f":"'fnd enro'!O747","v":0},{"$f":"'fnd enro'!P747","v":0},{"$f":"'fnd enro'!Q747","v":5},{"$f":"'fnd enro'!S747","v":7},1,{"$f":"VALUE('fnd enro'!R747)","v":10},null,{"$f":"(($D747*'fnd base rates'!C$107)\n+($E747*'fnd base rates'!C$108)\n+($F747*'fnd base rates'!C$109)\n+($G747*'fnd base rates'!C$110)\n+($H747*'fnd base rates'!C$111)\n+($I747*'fnd base rates'!C$112)\n+($J747*'fnd base rates'!C$113)\n+($K747*'fnd base rates'!C$114)\n+($M747*'fnd base rates'!C$116)\n+($N747*'fnd base rates'!C$117)\n+($O747*'fnd base rates'!C$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,3)))\n*$R747","v":3847.7222929999998},{"$f":"(($D747*'fnd base rates'!D$107)\n+($E747*'fnd base rates'!D$108)\n+($F747*'fnd base rates'!D$109)\n+($G747*'fnd base rates'!D$110)\n+($H747*'fnd base rates'!D$111)\n+($I747*'fnd base rates'!D$112)\n+($J747*'fnd base rates'!D$113)\n+($K747*'fnd base rates'!D$114)\n+($M747*'fnd base rates'!D$116)\n+($N747*'fnd base rates'!D$117)\n+($O747*'fnd base rates'!D$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,4)))\n*$R747","v":6558.9500000000007},{"$f":"(($D747*'fnd base rates'!E$107)\n+($E747*'fnd base rates'!E$108)\n+($F747*'fnd base rates'!E$109)\n+($G747*'fnd base rates'!E$110)\n+($H747*'fnd base rates'!E$111)\n+($I747*'fnd base rates'!E$112)\n+($J747*'fnd base rates'!E$113)\n+($K747*'fnd base rates'!E$114)\n+($M747*'fnd base rates'!E$116)\n+($N747*'fnd base rates'!E$117)\n+($O747*'fnd base rates'!E$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,5)))\n*$R747","v":42408.514060999994},{"$f":"(($D747*'fnd base rates'!F$107)\n+($E747*'fnd base rates'!F$108)\n+($F747*'fnd base rates'!F$109)\n+($G747*'fnd base rates'!F$110)\n+($H747*'fnd base rates'!F$111)\n+($I747*'fnd base rates'!F$112)\n+($J747*'fnd base rates'!F$113)\n+($K747*'fnd base rates'!F$114)\n+($M747*'fnd base rates'!F$116)\n+($N747*'fnd base rates'!F$117)\n+($O747*'fnd base rates'!F$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,6)))\n*$R747","v":6701.8377569999993},{"$f":"(($D747*'fnd base rates'!G$107)\n+($E747*'fnd base rates'!G$108)\n+($F747*'fnd base rates'!G$109)\n+($G747*'fnd base rates'!G$110)\n+($H747*'fnd base rates'!G$111)\n+($I747*'fnd base rates'!G$112)\n+($J747*'fnd base rates'!G$113)\n+($K747*'fnd base rates'!G$114)\n+($M747*'fnd base rates'!G$116)\n+($N747*'fnd base rates'!G$117)\n+($O747*'fnd base rates'!G$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,7)))\n*$R747","v":1788.5238420000001},{"$f":"(($D747*'fnd base rates'!H$107)\n+($E747*'fnd base rates'!H$108)\n+($F747*'fnd base rates'!H$109)\n+($G747*'fnd base rates'!H$110)\n+($H747*'fnd base rates'!H$111)\n+($I747*'fnd base rates'!H$112)\n+($J747*'fnd base rates'!H$113)\n+($K747*'fnd base rates'!H$114)\n+($M747*'fnd base rates'!H$116)\n+($N747*'fnd base rates'!H$117)\n+($O747*'fnd base rates'!H$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,8)))","v":4427.3394900000003},{"$f":"(($D747*'fnd base rates'!I$107)\n+($E747*'fnd base rates'!I$108)\n+($F747*'fnd base rates'!I$109)\n+($G747*'fnd base rates'!I$110)\n+($H747*'fnd base rates'!I$111)\n+($I747*'fnd base rates'!I$112)\n+($J747*'fnd base rates'!I$113)\n+($K747*'fnd base rates'!I$114)\n+($M747*'fnd base rates'!I$116)\n+($N747*'fnd base rates'!I$117)\n+($O747*'fnd base rates'!I$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,9)))\n*$R747","v":2923.9},{"$f":"(($D747*'fnd base rates'!J$107)\n+($E747*'fnd base rates'!J$108)\n+($F747*'fnd base rates'!J$109)\n+($G747*'fnd base rates'!J$110)\n+($H747*'fnd base rates'!J$111)\n+($I747*'fnd base rates'!J$112)\n+($J747*'fnd base rates'!J$113)\n+($K747*'fnd base rates'!J$114)\n+($M747*'fnd base rates'!J$116)\n+($N747*'fnd base rates'!J$117)\n+($O747*'fnd base rates'!J$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,10)))\n*$R747","v":5473.27},{"$f":"(($D747*'fnd base rates'!K$107)\n+($E747*'fnd base rates'!K$108)\n+($F747*'fnd base rates'!K$109)\n+($G747*'fnd base rates'!K$110)\n+($H747*'fnd base rates'!K$111)\n+($I747*'fnd base rates'!K$112)\n+($J747*'fnd base rates'!K$113)\n+($K747*'fnd base rates'!K$114)\n+($M747*'fnd base rates'!K$116)\n+($N747*'fnd base rates'!K$117)\n+($O747*'fnd base rates'!K$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,11)))\n*$R747","v":7548.0403159999996},{"$f":"(($D747*'fnd base rates'!L$107)\n+($E747*'fnd base rates'!L$108)\n+($F747*'fnd base rates'!L$109)\n+($G747*'fnd base rates'!L$110)\n+($H747*'fnd base rates'!L$111)\n+($I747*'fnd base rates'!L$112)\n+($J747*'fnd base rates'!L$113)\n+($K747*'fnd base rates'!L$114)\n+($M747*'fnd base rates'!L$116)\n+($N747*'fnd base rates'!L$117)\n+($O747*'fnd base rates'!L$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,12)))","v":10552.599946999999},{"$f":"(($D747*'fnd base rates'!M$107)\n+($E747*'fnd base rates'!M$108)\n+($F747*'fnd base rates'!M$109)\n+($G747*'fnd base rates'!M$110)\n+($H747*'fnd base rates'!M$111)\n+($I747*'fnd base rates'!M$112)\n+($J747*'fnd base rates'!M$113)\n+($K747*'fnd base rates'!M$114)\n+($M747*'fnd base rates'!M$116)\n+($N747*'fnd base rates'!M$117)\n+($O747*'fnd base rates'!M$118)\n+($P747*VLOOKUP($S747+12,rate_basefnd,13)))","v":0},92230.697705999992,null,491095201,"491","095","201",1,7,92230.697705999992,13176,0,13176,null,null,null,null,null,13282,73,13355,-179,13176,0,13176]
[491,491095218,"ATLANTIS",{"$f":"'fnd enro'!D748","v":0},{"$f":"'fnd enro'!E748","v":0},{"$f":"'fnd enro'!F748","v":0},{"$f":"'fnd enro'!G748","v":1},{"$f":"'fnd enro'!H748","v":0},{"$f":"'fnd enro'!I748","v":2},{"$f":"'fnd enro'!J748","v":0},{"$f":"'fnd enro'!K748","v":0.1137},{"$f":"'fnd enro'!L748","v":0},{"$f":"'fnd enro'!M748+'fnd enro'!N748","v":0},{"$f":"'fnd enro'!O748","v":0},{"$f":"'fnd enro'!P748","v":0},{"$f":"'fnd enro'!Q748","v":3},{"$f":"'fnd enro'!S748","v":3},1,{"$f":"VALUE('fnd enro'!R748)","v":5},null,{"$f":"(($D748*'fnd base rates'!C$107)\n+($E748*'fnd base rates'!C$108)\n+($F748*'fnd base rates'!C$109)\n+($G748*'fnd base rates'!C$110)\n+($H748*'fnd base rates'!C$111)\n+($I748*'fnd base rates'!C$112)\n+($J748*'fnd base rates'!C$113)\n+($K748*'fnd base rates'!C$114)\n+($M748*'fnd base rates'!C$116)\n+($N748*'fnd base rates'!C$117)\n+($O748*'fnd base rates'!C$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,3)))\n*$R748","v":1675.7366969999998},{"$f":"(($D748*'fnd base rates'!D$107)\n+($E748*'fnd base rates'!D$108)\n+($F748*'fnd base rates'!D$109)\n+($G748*'fnd base rates'!D$110)\n+($H748*'fnd base rates'!D$111)\n+($I748*'fnd base rates'!D$112)\n+($J748*'fnd base rates'!D$113)\n+($K748*'fnd base rates'!D$114)\n+($M748*'fnd base rates'!D$116)\n+($N748*'fnd base rates'!D$117)\n+($O748*'fnd base rates'!D$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,4)))\n*$R748","v":2937.5400000000004},{"$f":"(($D748*'fnd base rates'!E$107)\n+($E748*'fnd base rates'!E$108)\n+($F748*'fnd base rates'!E$109)\n+($G748*'fnd base rates'!E$110)\n+($H748*'fnd base rates'!E$111)\n+($I748*'fnd base rates'!E$112)\n+($J748*'fnd base rates'!E$113)\n+($K748*'fnd base rates'!E$114)\n+($M748*'fnd base rates'!E$116)\n+($N748*'fnd base rates'!E$117)\n+($O748*'fnd base rates'!E$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,5)))\n*$R748","v":20446.493169000001},{"$f":"(($D748*'fnd base rates'!F$107)\n+($E748*'fnd base rates'!F$108)\n+($F748*'fnd base rates'!F$109)\n+($G748*'fnd base rates'!F$110)\n+($H748*'fnd base rates'!F$111)\n+($I748*'fnd base rates'!F$112)\n+($J748*'fnd base rates'!F$113)\n+($K748*'fnd base rates'!F$114)\n+($M748*'fnd base rates'!F$116)\n+($N748*'fnd base rates'!F$117)\n+($O748*'fnd base rates'!F$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,6)))\n*$R748","v":2833.0747529999999},{"$f":"(($D748*'fnd base rates'!G$107)\n+($E748*'fnd base rates'!G$108)\n+($F748*'fnd base rates'!G$109)\n+($G748*'fnd base rates'!G$110)\n+($H748*'fnd base rates'!G$111)\n+($I748*'fnd base rates'!G$112)\n+($J748*'fnd base rates'!G$113)\n+($K748*'fnd base rates'!G$114)\n+($M748*'fnd base rates'!G$116)\n+($N748*'fnd base rates'!G$117)\n+($O748*'fnd base rates'!G$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,7)))\n*$R748","v":821.82021799999995},{"$f":"(($D748*'fnd base rates'!H$107)\n+($E748*'fnd base rates'!H$108)\n+($F748*'fnd base rates'!H$109)\n+($G748*'fnd base rates'!H$110)\n+($H748*'fnd base rates'!H$111)\n+($I748*'fnd base rates'!H$112)\n+($J748*'fnd base rates'!H$113)\n+($K748*'fnd base rates'!H$114)\n+($M748*'fnd base rates'!H$116)\n+($N748*'fnd base rates'!H$117)\n+($O748*'fnd base rates'!H$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,8)))","v":2111.94121},{"$f":"(($D748*'fnd base rates'!I$107)\n+($E748*'fnd base rates'!I$108)\n+($F748*'fnd base rates'!I$109)\n+($G748*'fnd base rates'!I$110)\n+($H748*'fnd base rates'!I$111)\n+($I748*'fnd base rates'!I$112)\n+($J748*'fnd base rates'!I$113)\n+($K748*'fnd base rates'!I$114)\n+($M748*'fnd base rates'!I$116)\n+($N748*'fnd base rates'!I$117)\n+($O748*'fnd base rates'!I$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,9)))\n*$R748","v":1349.79},{"$f":"(($D748*'fnd base rates'!J$107)\n+($E748*'fnd base rates'!J$108)\n+($F748*'fnd base rates'!J$109)\n+($G748*'fnd base rates'!J$110)\n+($H748*'fnd base rates'!J$111)\n+($I748*'fnd base rates'!J$112)\n+($J748*'fnd base rates'!J$113)\n+($K748*'fnd base rates'!J$114)\n+($M748*'fnd base rates'!J$116)\n+($N748*'fnd base rates'!J$117)\n+($O748*'fnd base rates'!J$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,10)))\n*$R748","v":2811.66},{"$f":"(($D748*'fnd base rates'!K$107)\n+($E748*'fnd base rates'!K$108)\n+($F748*'fnd base rates'!K$109)\n+($G748*'fnd base rates'!K$110)\n+($H748*'fnd base rates'!K$111)\n+($I748*'fnd base rates'!K$112)\n+($J748*'fnd base rates'!K$113)\n+($K748*'fnd base rates'!K$114)\n+($M748*'fnd base rates'!K$116)\n+($N748*'fnd base rates'!K$117)\n+($O748*'fnd base rates'!K$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,11)))\n*$R748","v":3202.1915640000002},{"$f":"(($D748*'fnd base rates'!L$107)\n+($E748*'fnd base rates'!L$108)\n+($F748*'fnd base rates'!L$109)\n+($G748*'fnd base rates'!L$110)\n+($H748*'fnd base rates'!L$111)\n+($I748*'fnd base rates'!L$112)\n+($J748*'fnd base rates'!L$113)\n+($K748*'fnd base rates'!L$114)\n+($M748*'fnd base rates'!L$116)\n+($N748*'fnd base rates'!L$117)\n+($O748*'fnd base rates'!L$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,12)))","v":4643.6042630000002},{"$f":"(($D748*'fnd base rates'!M$107)\n+($E748*'fnd base rates'!M$108)\n+($F748*'fnd base rates'!M$109)\n+($G748*'fnd base rates'!M$110)\n+($H748*'fnd base rates'!M$111)\n+($I748*'fnd base rates'!M$112)\n+($J748*'fnd base rates'!M$113)\n+($K748*'fnd base rates'!M$114)\n+($M748*'fnd base rates'!M$116)\n+($N748*'fnd base rates'!M$117)\n+($O748*'fnd base rates'!M$118)\n+($P748*VLOOKUP($S748+12,rate_basefnd,13)))","v":0},42833.851874000007,null,491095218,"491","095","218",1,3,42833.851874000007,14278,0,14278,null,null,null,null,null,14315,9,14324,-46,14278,0,14278]
[491,491095273,"ATLANTIS",{"$f":"'fnd enro'!D749","v":0},{"$f":"'fnd enro'!E749","v":0},{"$f":"'fnd enro'!F749","v":0},{"$f":"'fnd enro'!G749","v":6},{"$f":"'fnd enro'!H749","v":1},{"$f":"'fnd enro'!I749","v":0},{"$f":"'fnd enro'!J749","v":0},{"$f":"'fnd enro'!K749","v":0.26529999999999998},{"$f":"'fnd enro'!L749","v":0},{"$f":"'fnd enro'!M749+'fnd enro'!N749","v":0},{"$f":"'fnd enro'!O749","v":0},{"$f":"'fnd enro'!P749","v":0},{"$f":"'fnd enro'!Q749","v":0},{"$f":"'fnd enro'!S749","v":7},1,{"$f":"VALUE('fnd enro'!R749)","v":5},null,{"$f":"(($D749*'fnd base rates'!C$107)\n+($E749*'fnd base rates'!C$108)\n+($F749*'fnd base rates'!C$109)\n+($G749*'fnd base rates'!C$110)\n+($H749*'fnd base rates'!C$111)\n+($I749*'fnd base rates'!C$112)\n+($J749*'fnd base rates'!C$113)\n+($K749*'fnd base rates'!C$114)\n+($M749*'fnd base rates'!C$116)\n+($N749*'fnd base rates'!C$117)\n+($O749*'fnd base rates'!C$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,3)))\n*$R749","v":3530.022293},{"$f":"(($D749*'fnd base rates'!D$107)\n+($E749*'fnd base rates'!D$108)\n+($F749*'fnd base rates'!D$109)\n+($G749*'fnd base rates'!D$110)\n+($H749*'fnd base rates'!D$111)\n+($I749*'fnd base rates'!D$112)\n+($J749*'fnd base rates'!D$113)\n+($K749*'fnd base rates'!D$114)\n+($M749*'fnd base rates'!D$116)\n+($N749*'fnd base rates'!D$117)\n+($O749*'fnd base rates'!D$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,4)))\n*$R749","v":5053.6500000000005},{"$f":"(($D749*'fnd base rates'!E$107)\n+($E749*'fnd base rates'!E$108)\n+($F749*'fnd base rates'!E$109)\n+($G749*'fnd base rates'!E$110)\n+($H749*'fnd base rates'!E$111)\n+($I749*'fnd base rates'!E$112)\n+($J749*'fnd base rates'!E$113)\n+($K749*'fnd base rates'!E$114)\n+($M749*'fnd base rates'!E$116)\n+($N749*'fnd base rates'!E$117)\n+($O749*'fnd base rates'!E$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,5)))\n*$R749","v":25190.074060999999},{"$f":"(($D749*'fnd base rates'!F$107)\n+($E749*'fnd base rates'!F$108)\n+($F749*'fnd base rates'!F$109)\n+($G749*'fnd base rates'!F$110)\n+($H749*'fnd base rates'!F$111)\n+($I749*'fnd base rates'!F$112)\n+($J749*'fnd base rates'!F$113)\n+($K749*'fnd base rates'!F$114)\n+($M749*'fnd base rates'!F$116)\n+($N749*'fnd base rates'!F$117)\n+($O749*'fnd base rates'!F$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,6)))\n*$R749","v":7960.3877570000004},{"$f":"(($D749*'fnd base rates'!G$107)\n+($E749*'fnd base rates'!G$108)\n+($F749*'fnd base rates'!G$109)\n+($G749*'fnd base rates'!G$110)\n+($H749*'fnd base rates'!G$111)\n+($I749*'fnd base rates'!G$112)\n+($J749*'fnd base rates'!G$113)\n+($K749*'fnd base rates'!G$114)\n+($M749*'fnd base rates'!G$116)\n+($N749*'fnd base rates'!G$117)\n+($O749*'fnd base rates'!G$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,7)))\n*$R749","v":1044.5138420000001},{"$f":"(($D749*'fnd base rates'!H$107)\n+($E749*'fnd base rates'!H$108)\n+($F749*'fnd base rates'!H$109)\n+($G749*'fnd base rates'!H$110)\n+($H749*'fnd base rates'!H$111)\n+($I749*'fnd base rates'!H$112)\n+($J749*'fnd base rates'!H$113)\n+($K749*'fnd base rates'!H$114)\n+($M749*'fnd base rates'!H$116)\n+($N749*'fnd base rates'!H$117)\n+($O749*'fnd base rates'!H$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,8)))","v":3455.5994900000001},{"$f":"(($D749*'fnd base rates'!I$107)\n+($E749*'fnd base rates'!I$108)\n+($F749*'fnd base rates'!I$109)\n+($G749*'fnd base rates'!I$110)\n+($H749*'fnd base rates'!I$111)\n+($I749*'fnd base rates'!I$112)\n+($J749*'fnd base rates'!I$113)\n+($K749*'fnd base rates'!I$114)\n+($M749*'fnd base rates'!I$116)\n+($N749*'fnd base rates'!I$117)\n+($O749*'fnd base rates'!I$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,9)))\n*$R749","v":1765.98},{"$f":"(($D749*'fnd base rates'!J$107)\n+($E749*'fnd base rates'!J$108)\n+($F749*'fnd base rates'!J$109)\n+($G749*'fnd base rates'!J$110)\n+($H749*'fnd base rates'!J$111)\n+($I749*'fnd base rates'!J$112)\n+($J749*'fnd base rates'!J$113)\n+($K749*'fnd base rates'!J$114)\n+($M749*'fnd base rates'!J$116)\n+($N749*'fnd base rates'!J$117)\n+($O749*'fnd base rates'!J$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,10)))\n*$R749","v":1097.1699999999998},{"$f":"(($D749*'fnd base rates'!K$107)\n+($E749*'fnd base rates'!K$108)\n+($F749*'fnd base rates'!K$109)\n+($G749*'fnd base rates'!K$110)\n+($H749*'fnd base rates'!K$111)\n+($I749*'fnd base rates'!K$112)\n+($J749*'fnd base rates'!K$113)\n+($K749*'fnd base rates'!K$114)\n+($M749*'fnd base rates'!K$116)\n+($N749*'fnd base rates'!K$117)\n+($O749*'fnd base rates'!K$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,11)))\n*$R749","v":7329.5903159999998},{"$f":"(($D749*'fnd base rates'!L$107)\n+($E749*'fnd base rates'!L$108)\n+($F749*'fnd base rates'!L$109)\n+($G749*'fnd base rates'!L$110)\n+($H749*'fnd base rates'!L$111)\n+($I749*'fnd base rates'!L$112)\n+($J749*'fnd base rates'!L$113)\n+($K749*'fnd base rates'!L$114)\n+($M749*'fnd base rates'!L$116)\n+($N749*'fnd base rates'!L$117)\n+($O749*'fnd base rates'!L$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,12)))","v":8360.989947},{"$f":"(($D749*'fnd base rates'!M$107)\n+($E749*'fnd base rates'!M$108)\n+($F749*'fnd base rates'!M$109)\n+($G749*'fnd base rates'!M$110)\n+($H749*'fnd base rates'!M$111)\n+($I749*'fnd base rates'!M$112)\n+($J749*'fnd base rates'!M$113)\n+($K749*'fnd base rates'!M$114)\n+($M749*'fnd base rates'!M$116)\n+($N749*'fnd base rates'!M$117)\n+($O749*'fnd base rates'!M$118)\n+($P749*VLOOKUP($S749+12,rate_basefnd,13)))","v":0},64787.977706000012,null,491095273,"491","095","273",1,7,64787.977706000012,9255,0,9255,null,null,null,null,null,11634,8,11642,-2387,9255,0,9255]
[491,491095292,"ATLANTIS",{"$f":"'fnd enro'!D750","v":0},{"$f":"'fnd enro'!E750","v":0},{"$f":"'fnd enro'!F750","v":0},{"$f":"'fnd enro'!G750","v":3},{"$f":"'fnd enro'!H750","v":2},{"$f":"'fnd enro'!I750","v":3},{"$f":"'fnd enro'!J750","v":0},{"$f":"'fnd enro'!K750","v":0.30320000000000003},{"$f":"'fnd enro'!L750","v":0},{"$f":"'fnd enro'!M750+'fnd enro'!N750","v":0},{"$f":"'fnd enro'!O750","v":0},{"$f":"'fnd enro'!P750","v":0},{"$f":"'fnd enro'!Q750","v":1},{"$f":"'fnd enro'!S750","v":8},1,{"$f":"VALUE('fnd enro'!R750)","v":5},null,{"$f":"(($D750*'fnd base rates'!C$107)\n+($E750*'fnd base rates'!C$108)\n+($F750*'fnd base rates'!C$109)\n+($G750*'fnd base rates'!C$110)\n+($H750*'fnd base rates'!C$111)\n+($I750*'fnd base rates'!C$112)\n+($J750*'fnd base rates'!C$113)\n+($K750*'fnd base rates'!C$114)\n+($M750*'fnd base rates'!C$116)\n+($N750*'fnd base rates'!C$117)\n+($O750*'fnd base rates'!C$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,3)))\n*$R750","v":4088.6011920000001},{"$f":"(($D750*'fnd base rates'!D$107)\n+($E750*'fnd base rates'!D$108)\n+($F750*'fnd base rates'!D$109)\n+($G750*'fnd base rates'!D$110)\n+($H750*'fnd base rates'!D$111)\n+($I750*'fnd base rates'!D$112)\n+($J750*'fnd base rates'!D$113)\n+($K750*'fnd base rates'!D$114)\n+($M750*'fnd base rates'!D$116)\n+($N750*'fnd base rates'!D$117)\n+($O750*'fnd base rates'!D$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,4)))\n*$R750","v":6032.83},{"$f":"(($D750*'fnd base rates'!E$107)\n+($E750*'fnd base rates'!E$108)\n+($F750*'fnd base rates'!E$109)\n+($G750*'fnd base rates'!E$110)\n+($H750*'fnd base rates'!E$111)\n+($I750*'fnd base rates'!E$112)\n+($J750*'fnd base rates'!E$113)\n+($K750*'fnd base rates'!E$114)\n+($M750*'fnd base rates'!E$116)\n+($N750*'fnd base rates'!E$117)\n+($O750*'fnd base rates'!E$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,5)))\n*$R750","v":33880.131783999997},{"$f":"(($D750*'fnd base rates'!F$107)\n+($E750*'fnd base rates'!F$108)\n+($F750*'fnd base rates'!F$109)\n+($G750*'fnd base rates'!F$110)\n+($H750*'fnd base rates'!F$111)\n+($I750*'fnd base rates'!F$112)\n+($J750*'fnd base rates'!F$113)\n+($K750*'fnd base rates'!F$114)\n+($M750*'fnd base rates'!F$116)\n+($N750*'fnd base rates'!F$117)\n+($O750*'fnd base rates'!F$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,6)))\n*$R750","v":7873.0160080000005},{"$f":"(($D750*'fnd base rates'!G$107)\n+($E750*'fnd base rates'!G$108)\n+($F750*'fnd base rates'!G$109)\n+($G750*'fnd base rates'!G$110)\n+($H750*'fnd base rates'!G$111)\n+($I750*'fnd base rates'!G$112)\n+($J750*'fnd base rates'!G$113)\n+($K750*'fnd base rates'!G$114)\n+($M750*'fnd base rates'!G$116)\n+($N750*'fnd base rates'!G$117)\n+($O750*'fnd base rates'!G$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,7)))\n*$R750","v":1345.0972479999998},{"$f":"(($D750*'fnd base rates'!H$107)\n+($E750*'fnd base rates'!H$108)\n+($F750*'fnd base rates'!H$109)\n+($G750*'fnd base rates'!H$110)\n+($H750*'fnd base rates'!H$111)\n+($I750*'fnd base rates'!H$112)\n+($J750*'fnd base rates'!H$113)\n+($K750*'fnd base rates'!H$114)\n+($M750*'fnd base rates'!H$116)\n+($N750*'fnd base rates'!H$117)\n+($O750*'fnd base rates'!H$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,8)))","v":4830.3665599999995},{"$f":"(($D750*'fnd base rates'!I$107)\n+($E750*'fnd base rates'!I$108)\n+($F750*'fnd base rates'!I$109)\n+($G750*'fnd base rates'!I$110)\n+($H750*'fnd base rates'!I$111)\n+($I750*'fnd base rates'!I$112)\n+($J750*'fnd base rates'!I$113)\n+($K750*'fnd base rates'!I$114)\n+($M750*'fnd base rates'!I$116)\n+($N750*'fnd base rates'!I$117)\n+($O750*'fnd base rates'!I$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,9)))\n*$R750","v":2671.4199999999996},{"$f":"(($D750*'fnd base rates'!J$107)\n+($E750*'fnd base rates'!J$108)\n+($F750*'fnd base rates'!J$109)\n+($G750*'fnd base rates'!J$110)\n+($H750*'fnd base rates'!J$111)\n+($I750*'fnd base rates'!J$112)\n+($J750*'fnd base rates'!J$113)\n+($K750*'fnd base rates'!J$114)\n+($M750*'fnd base rates'!J$116)\n+($N750*'fnd base rates'!J$117)\n+($O750*'fnd base rates'!J$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,10)))\n*$R750","v":3053.37},{"$f":"(($D750*'fnd base rates'!K$107)\n+($E750*'fnd base rates'!K$108)\n+($F750*'fnd base rates'!K$109)\n+($G750*'fnd base rates'!K$110)\n+($H750*'fnd base rates'!K$111)\n+($I750*'fnd base rates'!K$112)\n+($J750*'fnd base rates'!K$113)\n+($K750*'fnd base rates'!K$114)\n+($M750*'fnd base rates'!K$116)\n+($N750*'fnd base rates'!K$117)\n+($O750*'fnd base rates'!K$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,11)))\n*$R750","v":8584.0775040000008},{"$f":"(($D750*'fnd base rates'!L$107)\n+($E750*'fnd base rates'!L$108)\n+($F750*'fnd base rates'!L$109)\n+($G750*'fnd base rates'!L$110)\n+($H750*'fnd base rates'!L$111)\n+($I750*'fnd base rates'!L$112)\n+($J750*'fnd base rates'!L$113)\n+($K750*'fnd base rates'!L$114)\n+($M750*'fnd base rates'!L$116)\n+($N750*'fnd base rates'!L$117)\n+($O750*'fnd base rates'!L$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,12)))","v":9771.6513680000007},{"$f":"(($D750*'fnd base rates'!M$107)\n+($E750*'fnd base rates'!M$108)\n+($F750*'fnd base rates'!M$109)\n+($G750*'fnd base rates'!M$110)\n+($H750*'fnd base rates'!M$111)\n+($I750*'fnd base rates'!M$112)\n+($J750*'fnd base rates'!M$113)\n+($K750*'fnd base rates'!M$114)\n+($M750*'fnd base rates'!M$116)\n+($N750*'fnd base rates'!M$117)\n+($O750*'fnd base rates'!M$118)\n+($P750*VLOOKUP($S750+12,rate_basefnd,13)))","v":0},82130.561664000008,null,491095292,"491","095","292",1,8,82130.561664000008,10266,0,10266,null,null,null,null,null,11455,8,11463,-1197,10266,0,10266]
[491,491095293,"ATLANTIS",{"$f":"'fnd enro'!D751","v":0},{"$f":"'fnd enro'!E751","v":0},{"$f":"'fnd enro'!F751","v":0},{"$f":"'fnd enro'!G751","v":0},{"$f":"'fnd enro'!H751","v":1},{"$f":"'fnd enro'!I751","v":0},{"$f":"'fnd enro'!J751","v":0},{"$f":"'fnd enro'!K751","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L751","v":0},{"$f":"'fnd enro'!M751+'fnd enro'!N751","v":0},{"$f":"'fnd enro'!O751","v":0},{"$f":"'fnd enro'!P751","v":0},{"$f":"'fnd enro'!Q751","v":1},{"$f":"'fnd enro'!S751","v":1},1,{"$f":"VALUE('fnd enro'!R751)","v":9},null,{"$f":"(($D751*'fnd base rates'!C$107)\n+($E751*'fnd base rates'!C$108)\n+($F751*'fnd base rates'!C$109)\n+($G751*'fnd base rates'!C$110)\n+($H751*'fnd base rates'!C$111)\n+($I751*'fnd base rates'!C$112)\n+($J751*'fnd base rates'!C$113)\n+($K751*'fnd base rates'!C$114)\n+($M751*'fnd base rates'!C$116)\n+($N751*'fnd base rates'!C$117)\n+($O751*'fnd base rates'!C$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,3)))\n*$R751","v":566.44889899999998},{"$f":"(($D751*'fnd base rates'!D$107)\n+($E751*'fnd base rates'!D$108)\n+($F751*'fnd base rates'!D$109)\n+($G751*'fnd base rates'!D$110)\n+($H751*'fnd base rates'!D$111)\n+($I751*'fnd base rates'!D$112)\n+($J751*'fnd base rates'!D$113)\n+($K751*'fnd base rates'!D$114)\n+($M751*'fnd base rates'!D$116)\n+($N751*'fnd base rates'!D$117)\n+($O751*'fnd base rates'!D$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,4)))\n*$R751","v":1016.47},{"$f":"(($D751*'fnd base rates'!E$107)\n+($E751*'fnd base rates'!E$108)\n+($F751*'fnd base rates'!E$109)\n+($G751*'fnd base rates'!E$110)\n+($H751*'fnd base rates'!E$111)\n+($I751*'fnd base rates'!E$112)\n+($J751*'fnd base rates'!E$113)\n+($K751*'fnd base rates'!E$114)\n+($M751*'fnd base rates'!E$116)\n+($N751*'fnd base rates'!E$117)\n+($O751*'fnd base rates'!E$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,5)))\n*$R751","v":6133.1977230000002},{"$f":"(($D751*'fnd base rates'!F$107)\n+($E751*'fnd base rates'!F$108)\n+($F751*'fnd base rates'!F$109)\n+($G751*'fnd base rates'!F$110)\n+($H751*'fnd base rates'!F$111)\n+($I751*'fnd base rates'!F$112)\n+($J751*'fnd base rates'!F$113)\n+($K751*'fnd base rates'!F$114)\n+($M751*'fnd base rates'!F$116)\n+($N751*'fnd base rates'!F$117)\n+($O751*'fnd base rates'!F$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,6)))\n*$R751","v":933.31825099999992},{"$f":"(($D751*'fnd base rates'!G$107)\n+($E751*'fnd base rates'!G$108)\n+($F751*'fnd base rates'!G$109)\n+($G751*'fnd base rates'!G$110)\n+($H751*'fnd base rates'!G$111)\n+($I751*'fnd base rates'!G$112)\n+($J751*'fnd base rates'!G$113)\n+($K751*'fnd base rates'!G$114)\n+($M751*'fnd base rates'!G$116)\n+($N751*'fnd base rates'!G$117)\n+($O751*'fnd base rates'!G$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,7)))\n*$R751","v":298.13340599999998},{"$f":"(($D751*'fnd base rates'!H$107)\n+($E751*'fnd base rates'!H$108)\n+($F751*'fnd base rates'!H$109)\n+($G751*'fnd base rates'!H$110)\n+($H751*'fnd base rates'!H$111)\n+($I751*'fnd base rates'!H$112)\n+($J751*'fnd base rates'!H$113)\n+($K751*'fnd base rates'!H$114)\n+($M751*'fnd base rates'!H$116)\n+($N751*'fnd base rates'!H$117)\n+($O751*'fnd base rates'!H$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,8)))","v":515.03706999999997},{"$f":"(($D751*'fnd base rates'!I$107)\n+($E751*'fnd base rates'!I$108)\n+($F751*'fnd base rates'!I$109)\n+($G751*'fnd base rates'!I$110)\n+($H751*'fnd base rates'!I$111)\n+($I751*'fnd base rates'!I$112)\n+($J751*'fnd base rates'!I$113)\n+($K751*'fnd base rates'!I$114)\n+($M751*'fnd base rates'!I$116)\n+($N751*'fnd base rates'!I$117)\n+($O751*'fnd base rates'!I$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,9)))\n*$R751","v":437.06},{"$f":"(($D751*'fnd base rates'!J$107)\n+($E751*'fnd base rates'!J$108)\n+($F751*'fnd base rates'!J$109)\n+($G751*'fnd base rates'!J$110)\n+($H751*'fnd base rates'!J$111)\n+($I751*'fnd base rates'!J$112)\n+($J751*'fnd base rates'!J$113)\n+($K751*'fnd base rates'!J$114)\n+($M751*'fnd base rates'!J$116)\n+($N751*'fnd base rates'!J$117)\n+($O751*'fnd base rates'!J$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,10)))\n*$R751","v":839.74},{"$f":"(($D751*'fnd base rates'!K$107)\n+($E751*'fnd base rates'!K$108)\n+($F751*'fnd base rates'!K$109)\n+($G751*'fnd base rates'!K$110)\n+($H751*'fnd base rates'!K$111)\n+($I751*'fnd base rates'!K$112)\n+($J751*'fnd base rates'!K$113)\n+($K751*'fnd base rates'!K$114)\n+($M751*'fnd base rates'!K$116)\n+($N751*'fnd base rates'!K$117)\n+($O751*'fnd base rates'!K$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,11)))\n*$R751","v":1113.3671880000002},{"$f":"(($D751*'fnd base rates'!L$107)\n+($E751*'fnd base rates'!L$108)\n+($F751*'fnd base rates'!L$109)\n+($G751*'fnd base rates'!L$110)\n+($H751*'fnd base rates'!L$111)\n+($I751*'fnd base rates'!L$112)\n+($J751*'fnd base rates'!L$113)\n+($K751*'fnd base rates'!L$114)\n+($M751*'fnd base rates'!L$116)\n+($N751*'fnd base rates'!L$117)\n+($O751*'fnd base rates'!L$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,12)))","v":1686.5814209999999},{"$f":"(($D751*'fnd base rates'!M$107)\n+($E751*'fnd base rates'!M$108)\n+($F751*'fnd base rates'!M$109)\n+($G751*'fnd base rates'!M$110)\n+($H751*'fnd base rates'!M$111)\n+($I751*'fnd base rates'!M$112)\n+($J751*'fnd base rates'!M$113)\n+($K751*'fnd base rates'!M$114)\n+($M751*'fnd base rates'!M$116)\n+($N751*'fnd base rates'!M$117)\n+($O751*'fnd base rates'!M$118)\n+($P751*VLOOKUP($S751+12,rate_basefnd,13)))","v":0},13539.353958,null,491095293,"491","095","293",1,1,13539.353958,13539,0,13539,null,null,null,null,null,13652,62,13714,-175,13539,0,13539]
[491,491095331,"ATLANTIS",{"$f":"'fnd enro'!D752","v":0},{"$f":"'fnd enro'!E752","v":0},{"$f":"'fnd enro'!F752","v":0},{"$f":"'fnd enro'!G752","v":9},{"$f":"'fnd enro'!H752","v":9},{"$f":"'fnd enro'!I752","v":9},{"$f":"'fnd enro'!J752","v":0},{"$f":"'fnd enro'!K752","v":1.0233000000000001},{"$f":"'fnd enro'!L752","v":0},{"$f":"'fnd enro'!M752+'fnd enro'!N752","v":0},{"$f":"'fnd enro'!O752","v":0},{"$f":"'fnd enro'!P752","v":0},{"$f":"'fnd enro'!Q752","v":7},{"$f":"'fnd enro'!S752","v":27},1,{"$f":"VALUE('fnd enro'!R752)","v":6},null,{"$f":"(($D752*'fnd base rates'!C$107)\n+($E752*'fnd base rates'!C$108)\n+($F752*'fnd base rates'!C$109)\n+($G752*'fnd base rates'!C$110)\n+($H752*'fnd base rates'!C$111)\n+($I752*'fnd base rates'!C$112)\n+($J752*'fnd base rates'!C$113)\n+($K752*'fnd base rates'!C$114)\n+($M752*'fnd base rates'!C$116)\n+($N752*'fnd base rates'!C$117)\n+($O752*'fnd base rates'!C$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,3)))\n*$R752","v":14021.940273},{"$f":"(($D752*'fnd base rates'!D$107)\n+($E752*'fnd base rates'!D$108)\n+($F752*'fnd base rates'!D$109)\n+($G752*'fnd base rates'!D$110)\n+($H752*'fnd base rates'!D$111)\n+($I752*'fnd base rates'!D$112)\n+($J752*'fnd base rates'!D$113)\n+($K752*'fnd base rates'!D$114)\n+($M752*'fnd base rates'!D$116)\n+($N752*'fnd base rates'!D$117)\n+($O752*'fnd base rates'!D$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,4)))\n*$R752","v":21416.81},{"$f":"(($D752*'fnd base rates'!E$107)\n+($E752*'fnd base rates'!E$108)\n+($F752*'fnd base rates'!E$109)\n+($G752*'fnd base rates'!E$110)\n+($H752*'fnd base rates'!E$111)\n+($I752*'fnd base rates'!E$112)\n+($J752*'fnd base rates'!E$113)\n+($K752*'fnd base rates'!E$114)\n+($M752*'fnd base rates'!E$116)\n+($N752*'fnd base rates'!E$117)\n+($O752*'fnd base rates'!E$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,5)))\n*$R752","v":122665.59852099999},{"$f":"(($D752*'fnd base rates'!F$107)\n+($E752*'fnd base rates'!F$108)\n+($F752*'fnd base rates'!F$109)\n+($G752*'fnd base rates'!F$110)\n+($H752*'fnd base rates'!F$111)\n+($I752*'fnd base rates'!F$112)\n+($J752*'fnd base rates'!F$113)\n+($K752*'fnd base rates'!F$114)\n+($M752*'fnd base rates'!F$116)\n+($N752*'fnd base rates'!F$117)\n+($O752*'fnd base rates'!F$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,6)))\n*$R752","v":26419.002777000002},{"$f":"(($D752*'fnd base rates'!G$107)\n+($E752*'fnd base rates'!G$108)\n+($F752*'fnd base rates'!G$109)\n+($G752*'fnd base rates'!G$110)\n+($H752*'fnd base rates'!G$111)\n+($I752*'fnd base rates'!G$112)\n+($J752*'fnd base rates'!G$113)\n+($K752*'fnd base rates'!G$114)\n+($M752*'fnd base rates'!G$116)\n+($N752*'fnd base rates'!G$117)\n+($O752*'fnd base rates'!G$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,7)))\n*$R752","v":5057.0919620000004},{"$f":"(($D752*'fnd base rates'!H$107)\n+($E752*'fnd base rates'!H$108)\n+($F752*'fnd base rates'!H$109)\n+($G752*'fnd base rates'!H$110)\n+($H752*'fnd base rates'!H$111)\n+($I752*'fnd base rates'!H$112)\n+($J752*'fnd base rates'!H$113)\n+($K752*'fnd base rates'!H$114)\n+($M752*'fnd base rates'!H$116)\n+($N752*'fnd base rates'!H$117)\n+($O752*'fnd base rates'!H$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,8)))","v":16055.78089},{"$f":"(($D752*'fnd base rates'!I$107)\n+($E752*'fnd base rates'!I$108)\n+($F752*'fnd base rates'!I$109)\n+($G752*'fnd base rates'!I$110)\n+($H752*'fnd base rates'!I$111)\n+($I752*'fnd base rates'!I$112)\n+($J752*'fnd base rates'!I$113)\n+($K752*'fnd base rates'!I$114)\n+($M752*'fnd base rates'!I$116)\n+($N752*'fnd base rates'!I$117)\n+($O752*'fnd base rates'!I$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,9)))\n*$R752","v":9431.76},{"$f":"(($D752*'fnd base rates'!J$107)\n+($E752*'fnd base rates'!J$108)\n+($F752*'fnd base rates'!J$109)\n+($G752*'fnd base rates'!J$110)\n+($H752*'fnd base rates'!J$111)\n+($I752*'fnd base rates'!J$112)\n+($J752*'fnd base rates'!J$113)\n+($K752*'fnd base rates'!J$114)\n+($M752*'fnd base rates'!J$116)\n+($N752*'fnd base rates'!J$117)\n+($O752*'fnd base rates'!J$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,10)))\n*$R752","v":12231.849999999999},{"$f":"(($D752*'fnd base rates'!K$107)\n+($E752*'fnd base rates'!K$108)\n+($F752*'fnd base rates'!K$109)\n+($G752*'fnd base rates'!K$110)\n+($H752*'fnd base rates'!K$111)\n+($I752*'fnd base rates'!K$112)\n+($J752*'fnd base rates'!K$113)\n+($K752*'fnd base rates'!K$114)\n+($M752*'fnd base rates'!K$116)\n+($N752*'fnd base rates'!K$117)\n+($O752*'fnd base rates'!K$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,11)))\n*$R752","v":29092.334076000003},{"$f":"(($D752*'fnd base rates'!L$107)\n+($E752*'fnd base rates'!L$108)\n+($F752*'fnd base rates'!L$109)\n+($G752*'fnd base rates'!L$110)\n+($H752*'fnd base rates'!L$111)\n+($I752*'fnd base rates'!L$112)\n+($J752*'fnd base rates'!L$113)\n+($K752*'fnd base rates'!L$114)\n+($M752*'fnd base rates'!L$116)\n+($N752*'fnd base rates'!L$117)\n+($O752*'fnd base rates'!L$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,12)))","v":34799.438366999995},{"$f":"(($D752*'fnd base rates'!M$107)\n+($E752*'fnd base rates'!M$108)\n+($F752*'fnd base rates'!M$109)\n+($G752*'fnd base rates'!M$110)\n+($H752*'fnd base rates'!M$111)\n+($I752*'fnd base rates'!M$112)\n+($J752*'fnd base rates'!M$113)\n+($K752*'fnd base rates'!M$114)\n+($M752*'fnd base rates'!M$116)\n+($N752*'fnd base rates'!M$117)\n+($O752*'fnd base rates'!M$118)\n+($P752*VLOOKUP($S752+12,rate_basefnd,13)))","v":0},291191.60686599999,null,491095331,"491","095","331",1,27,291191.60686599999,10785,0,10785,null,null,null,null,null,11981,11,11992,-1207,10785,0,10785]
[491,491095650,"ATLANTIS",{"$f":"'fnd enro'!D753","v":0},{"$f":"'fnd enro'!E753","v":0},{"$f":"'fnd enro'!F753","v":2},{"$f":"'fnd enro'!G753","v":1},{"$f":"'fnd enro'!H753","v":0},{"$f":"'fnd enro'!I753","v":2},{"$f":"'fnd enro'!J753","v":0},{"$f":"'fnd enro'!K753","v":0.1895},{"$f":"'fnd enro'!L753","v":0},{"$f":"'fnd enro'!M753+'fnd enro'!N753","v":1},{"$f":"'fnd enro'!O753","v":0},{"$f":"'fnd enro'!P753","v":0},{"$f":"'fnd enro'!Q753","v":0},{"$f":"'fnd enro'!S753","v":5},1,{"$f":"VALUE('fnd enro'!R753)","v":4},null,{"$f":"(($D753*'fnd base rates'!C$107)\n+($E753*'fnd base rates'!C$108)\n+($F753*'fnd base rates'!C$109)\n+($G753*'fnd base rates'!C$110)\n+($H753*'fnd base rates'!C$111)\n+($I753*'fnd base rates'!C$112)\n+($J753*'fnd base rates'!C$113)\n+($K753*'fnd base rates'!C$114)\n+($M753*'fnd base rates'!C$116)\n+($N753*'fnd base rates'!C$117)\n+($O753*'fnd base rates'!C$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,3)))\n*$R753","v":2613.374495},{"$f":"(($D753*'fnd base rates'!D$107)\n+($E753*'fnd base rates'!D$108)\n+($F753*'fnd base rates'!D$109)\n+($G753*'fnd base rates'!D$110)\n+($H753*'fnd base rates'!D$111)\n+($I753*'fnd base rates'!D$112)\n+($J753*'fnd base rates'!D$113)\n+($K753*'fnd base rates'!D$114)\n+($M753*'fnd base rates'!D$116)\n+($N753*'fnd base rates'!D$117)\n+($O753*'fnd base rates'!D$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,4)))\n*$R753","v":3770.6300000000006},{"$f":"(($D753*'fnd base rates'!E$107)\n+($E753*'fnd base rates'!E$108)\n+($F753*'fnd base rates'!E$109)\n+($G753*'fnd base rates'!E$110)\n+($H753*'fnd base rates'!E$111)\n+($I753*'fnd base rates'!E$112)\n+($J753*'fnd base rates'!E$113)\n+($K753*'fnd base rates'!E$114)\n+($M753*'fnd base rates'!E$116)\n+($N753*'fnd base rates'!E$117)\n+($O753*'fnd base rates'!E$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,5)))\n*$R753","v":21350.038615000005},{"$f":"(($D753*'fnd base rates'!F$107)\n+($E753*'fnd base rates'!F$108)\n+($F753*'fnd base rates'!F$109)\n+($G753*'fnd base rates'!F$110)\n+($H753*'fnd base rates'!F$111)\n+($I753*'fnd base rates'!F$112)\n+($J753*'fnd base rates'!F$113)\n+($K753*'fnd base rates'!F$114)\n+($M753*'fnd base rates'!F$116)\n+($N753*'fnd base rates'!F$117)\n+($O753*'fnd base rates'!F$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,6)))\n*$R753","v":5336.3112549999996},{"$f":"(($D753*'fnd base rates'!G$107)\n+($E753*'fnd base rates'!G$108)\n+($F753*'fnd base rates'!G$109)\n+($G753*'fnd base rates'!G$110)\n+($H753*'fnd base rates'!G$111)\n+($I753*'fnd base rates'!G$112)\n+($J753*'fnd base rates'!G$113)\n+($K753*'fnd base rates'!G$114)\n+($M753*'fnd base rates'!G$116)\n+($N753*'fnd base rates'!G$117)\n+($O753*'fnd base rates'!G$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,7)))\n*$R753","v":797.53702999999996},{"$f":"(($D753*'fnd base rates'!H$107)\n+($E753*'fnd base rates'!H$108)\n+($F753*'fnd base rates'!H$109)\n+($G753*'fnd base rates'!H$110)\n+($H753*'fnd base rates'!H$111)\n+($I753*'fnd base rates'!H$112)\n+($J753*'fnd base rates'!H$113)\n+($K753*'fnd base rates'!H$114)\n+($M753*'fnd base rates'!H$116)\n+($N753*'fnd base rates'!H$117)\n+($O753*'fnd base rates'!H$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,8)))","v":3158.1453499999998},{"$f":"(($D753*'fnd base rates'!I$107)\n+($E753*'fnd base rates'!I$108)\n+($F753*'fnd base rates'!I$109)\n+($G753*'fnd base rates'!I$110)\n+($H753*'fnd base rates'!I$111)\n+($I753*'fnd base rates'!I$112)\n+($J753*'fnd base rates'!I$113)\n+($K753*'fnd base rates'!I$114)\n+($M753*'fnd base rates'!I$116)\n+($N753*'fnd base rates'!I$117)\n+($O753*'fnd base rates'!I$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,9)))\n*$R753","v":1595.48},{"$f":"(($D753*'fnd base rates'!J$107)\n+($E753*'fnd base rates'!J$108)\n+($F753*'fnd base rates'!J$109)\n+($G753*'fnd base rates'!J$110)\n+($H753*'fnd base rates'!J$111)\n+($I753*'fnd base rates'!J$112)\n+($J753*'fnd base rates'!J$113)\n+($K753*'fnd base rates'!J$114)\n+($M753*'fnd base rates'!J$116)\n+($N753*'fnd base rates'!J$117)\n+($O753*'fnd base rates'!J$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,10)))\n*$R753","v":1441.22},{"$f":"(($D753*'fnd base rates'!K$107)\n+($E753*'fnd base rates'!K$108)\n+($F753*'fnd base rates'!K$109)\n+($G753*'fnd base rates'!K$110)\n+($H753*'fnd base rates'!K$111)\n+($I753*'fnd base rates'!K$112)\n+($J753*'fnd base rates'!K$113)\n+($K753*'fnd base rates'!K$114)\n+($M753*'fnd base rates'!K$116)\n+($N753*'fnd base rates'!K$117)\n+($O753*'fnd base rates'!K$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,11)))\n*$R753","v":5550.04594},{"$f":"(($D753*'fnd base rates'!L$107)\n+($E753*'fnd base rates'!L$108)\n+($F753*'fnd base rates'!L$109)\n+($G753*'fnd base rates'!L$110)\n+($H753*'fnd base rates'!L$111)\n+($I753*'fnd base rates'!L$112)\n+($J753*'fnd base rates'!L$113)\n+($K753*'fnd base rates'!L$114)\n+($M753*'fnd base rates'!L$116)\n+($N753*'fnd base rates'!L$117)\n+($O753*'fnd base rates'!L$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,12)))","v":6057.5671050000001},{"$f":"(($D753*'fnd base rates'!M$107)\n+($E753*'fnd base rates'!M$108)\n+($F753*'fnd base rates'!M$109)\n+($G753*'fnd base rates'!M$110)\n+($H753*'fnd base rates'!M$111)\n+($I753*'fnd base rates'!M$112)\n+($J753*'fnd base rates'!M$113)\n+($K753*'fnd base rates'!M$114)\n+($M753*'fnd base rates'!M$116)\n+($N753*'fnd base rates'!M$117)\n+($O753*'fnd base rates'!M$118)\n+($P753*VLOOKUP($S753+12,rate_basefnd,13)))","v":0},51670.349790000015,null,491095650,"491","095","650",1,5,51670.349790000015,10334,0,10334,null,null,null,null,null,14384,9,14393,-4059,10334,0,10334]
[491,491095665,"ATLANTIS",{"$f":"'fnd enro'!D754","v":0},{"$f":"'fnd enro'!E754","v":0},{"$f":"'fnd enro'!F754","v":0},{"$f":"'fnd enro'!G754","v":2},{"$f":"'fnd enro'!H754","v":0},{"$f":"'fnd enro'!I754","v":0},{"$f":"'fnd enro'!J754","v":0},{"$f":"'fnd enro'!K754","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L754","v":0},{"$f":"'fnd enro'!M754+'fnd enro'!N754","v":0},{"$f":"'fnd enro'!O754","v":0},{"$f":"'fnd enro'!P754","v":0},{"$f":"'fnd enro'!Q754","v":1},{"$f":"'fnd enro'!S754","v":2},1,{"$f":"VALUE('fnd enro'!R754)","v":4},null,{"$f":"(($D754*'fnd base rates'!C$107)\n+($E754*'fnd base rates'!C$108)\n+($F754*'fnd base rates'!C$109)\n+($G754*'fnd base rates'!C$110)\n+($H754*'fnd base rates'!C$111)\n+($I754*'fnd base rates'!C$112)\n+($J754*'fnd base rates'!C$113)\n+($K754*'fnd base rates'!C$114)\n+($M754*'fnd base rates'!C$116)\n+($N754*'fnd base rates'!C$117)\n+($O754*'fnd base rates'!C$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,3)))\n*$R754","v":1062.2977980000001},{"$f":"(($D754*'fnd base rates'!D$107)\n+($E754*'fnd base rates'!D$108)\n+($F754*'fnd base rates'!D$109)\n+($G754*'fnd base rates'!D$110)\n+($H754*'fnd base rates'!D$111)\n+($I754*'fnd base rates'!D$112)\n+($J754*'fnd base rates'!D$113)\n+($K754*'fnd base rates'!D$114)\n+($M754*'fnd base rates'!D$116)\n+($N754*'fnd base rates'!D$117)\n+($O754*'fnd base rates'!D$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,4)))\n*$R754","v":1698.41},{"$f":"(($D754*'fnd base rates'!E$107)\n+($E754*'fnd base rates'!E$108)\n+($F754*'fnd base rates'!E$109)\n+($G754*'fnd base rates'!E$110)\n+($H754*'fnd base rates'!E$111)\n+($I754*'fnd base rates'!E$112)\n+($J754*'fnd base rates'!E$113)\n+($K754*'fnd base rates'!E$114)\n+($M754*'fnd base rates'!E$116)\n+($N754*'fnd base rates'!E$117)\n+($O754*'fnd base rates'!E$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,5)))\n*$R754","v":9795.1654459999991},{"$f":"(($D754*'fnd base rates'!F$107)\n+($E754*'fnd base rates'!F$108)\n+($F754*'fnd base rates'!F$109)\n+($G754*'fnd base rates'!F$110)\n+($H754*'fnd base rates'!F$111)\n+($I754*'fnd base rates'!F$112)\n+($J754*'fnd base rates'!F$113)\n+($K754*'fnd base rates'!F$114)\n+($M754*'fnd base rates'!F$116)\n+($N754*'fnd base rates'!F$117)\n+($O754*'fnd base rates'!F$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,6)))\n*$R754","v":2342.3565020000001},{"$f":"(($D754*'fnd base rates'!G$107)\n+($E754*'fnd base rates'!G$108)\n+($F754*'fnd base rates'!G$109)\n+($G754*'fnd base rates'!G$110)\n+($H754*'fnd base rates'!G$111)\n+($I754*'fnd base rates'!G$112)\n+($J754*'fnd base rates'!G$113)\n+($K754*'fnd base rates'!G$114)\n+($M754*'fnd base rates'!G$116)\n+($N754*'fnd base rates'!G$117)\n+($O754*'fnd base rates'!G$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,7)))\n*$R754","v":415.81681200000003},{"$f":"(($D754*'fnd base rates'!H$107)\n+($E754*'fnd base rates'!H$108)\n+($F754*'fnd base rates'!H$109)\n+($G754*'fnd base rates'!H$110)\n+($H754*'fnd base rates'!H$111)\n+($I754*'fnd base rates'!H$112)\n+($J754*'fnd base rates'!H$113)\n+($K754*'fnd base rates'!H$114)\n+($M754*'fnd base rates'!H$116)\n+($N754*'fnd base rates'!H$117)\n+($O754*'fnd base rates'!H$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,8)))","v":1005.79414},{"$f":"(($D754*'fnd base rates'!I$107)\n+($E754*'fnd base rates'!I$108)\n+($F754*'fnd base rates'!I$109)\n+($G754*'fnd base rates'!I$110)\n+($H754*'fnd base rates'!I$111)\n+($I754*'fnd base rates'!I$112)\n+($J754*'fnd base rates'!I$113)\n+($K754*'fnd base rates'!I$114)\n+($M754*'fnd base rates'!I$116)\n+($N754*'fnd base rates'!I$117)\n+($O754*'fnd base rates'!I$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,9)))\n*$R754","v":582.38},{"$f":"(($D754*'fnd base rates'!J$107)\n+($E754*'fnd base rates'!J$108)\n+($F754*'fnd base rates'!J$109)\n+($G754*'fnd base rates'!J$110)\n+($H754*'fnd base rates'!J$111)\n+($I754*'fnd base rates'!J$112)\n+($J754*'fnd base rates'!J$113)\n+($K754*'fnd base rates'!J$114)\n+($M754*'fnd base rates'!J$116)\n+($N754*'fnd base rates'!J$117)\n+($O754*'fnd base rates'!J$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,10)))\n*$R754","v":810.23},{"$f":"(($D754*'fnd base rates'!K$107)\n+($E754*'fnd base rates'!K$108)\n+($F754*'fnd base rates'!K$109)\n+($G754*'fnd base rates'!K$110)\n+($H754*'fnd base rates'!K$111)\n+($I754*'fnd base rates'!K$112)\n+($J754*'fnd base rates'!K$113)\n+($K754*'fnd base rates'!K$114)\n+($M754*'fnd base rates'!K$116)\n+($N754*'fnd base rates'!K$117)\n+($O754*'fnd base rates'!K$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,11)))\n*$R754","v":2072.074376},{"$f":"(($D754*'fnd base rates'!L$107)\n+($E754*'fnd base rates'!L$108)\n+($F754*'fnd base rates'!L$109)\n+($G754*'fnd base rates'!L$110)\n+($H754*'fnd base rates'!L$111)\n+($I754*'fnd base rates'!L$112)\n+($J754*'fnd base rates'!L$113)\n+($K754*'fnd base rates'!L$114)\n+($M754*'fnd base rates'!L$116)\n+($N754*'fnd base rates'!L$117)\n+($O754*'fnd base rates'!L$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,12)))","v":2781.7128419999999},{"$f":"(($D754*'fnd base rates'!M$107)\n+($E754*'fnd base rates'!M$108)\n+($F754*'fnd base rates'!M$109)\n+($G754*'fnd base rates'!M$110)\n+($H754*'fnd base rates'!M$111)\n+($I754*'fnd base rates'!M$112)\n+($J754*'fnd base rates'!M$113)\n+($K754*'fnd base rates'!M$114)\n+($M754*'fnd base rates'!M$116)\n+($N754*'fnd base rates'!M$117)\n+($O754*'fnd base rates'!M$118)\n+($P754*VLOOKUP($S754+12,rate_basefnd,13)))","v":0},22566.237915999998,null,491095665,"491","095","665",1,2,22566.237915999998,11283,0,11283,null,null,null,null,null,11375,5,11380,-97,11283,0,11283]
[491,491095763,"ATLANTIS",{"$f":"'fnd enro'!D755","v":0},{"$f":"'fnd enro'!E755","v":0},{"$f":"'fnd enro'!F755","v":0},{"$f":"'fnd enro'!G755","v":0},{"$f":"'fnd enro'!H755","v":0},{"$f":"'fnd enro'!I755","v":3},{"$f":"'fnd enro'!J755","v":0},{"$f":"'fnd enro'!K755","v":0.1137},{"$f":"'fnd enro'!L755","v":0},{"$f":"'fnd enro'!M755+'fnd enro'!N755","v":0},{"$f":"'fnd enro'!O755","v":0},{"$f":"'fnd enro'!P755","v":0},{"$f":"'fnd enro'!Q755","v":0},{"$f":"'fnd enro'!S755","v":3},1,{"$f":"VALUE('fnd enro'!R755)","v":4},null,{"$f":"(($D755*'fnd base rates'!C$107)\n+($E755*'fnd base rates'!C$108)\n+($F755*'fnd base rates'!C$109)\n+($G755*'fnd base rates'!C$110)\n+($H755*'fnd base rates'!C$111)\n+($I755*'fnd base rates'!C$112)\n+($J755*'fnd base rates'!C$113)\n+($K755*'fnd base rates'!C$114)\n+($M755*'fnd base rates'!C$116)\n+($N755*'fnd base rates'!C$117)\n+($O755*'fnd base rates'!C$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,3)))\n*$R755","v":1512.8666969999999},{"$f":"(($D755*'fnd base rates'!D$107)\n+($E755*'fnd base rates'!D$108)\n+($F755*'fnd base rates'!D$109)\n+($G755*'fnd base rates'!D$110)\n+($H755*'fnd base rates'!D$111)\n+($I755*'fnd base rates'!D$112)\n+($J755*'fnd base rates'!D$113)\n+($K755*'fnd base rates'!D$114)\n+($M755*'fnd base rates'!D$116)\n+($N755*'fnd base rates'!D$117)\n+($O755*'fnd base rates'!D$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,4)))\n*$R755","v":2165.8500000000004},{"$f":"(($D755*'fnd base rates'!E$107)\n+($E755*'fnd base rates'!E$108)\n+($F755*'fnd base rates'!E$109)\n+($G755*'fnd base rates'!E$110)\n+($H755*'fnd base rates'!E$111)\n+($I755*'fnd base rates'!E$112)\n+($J755*'fnd base rates'!E$113)\n+($K755*'fnd base rates'!E$114)\n+($M755*'fnd base rates'!E$116)\n+($N755*'fnd base rates'!E$117)\n+($O755*'fnd base rates'!E$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,5)))\n*$R755","v":13886.843169000002},{"$f":"(($D755*'fnd base rates'!F$107)\n+($E755*'fnd base rates'!F$108)\n+($F755*'fnd base rates'!F$109)\n+($G755*'fnd base rates'!F$110)\n+($H755*'fnd base rates'!F$111)\n+($I755*'fnd base rates'!F$112)\n+($J755*'fnd base rates'!F$113)\n+($K755*'fnd base rates'!F$114)\n+($M755*'fnd base rates'!F$116)\n+($N755*'fnd base rates'!F$117)\n+($O755*'fnd base rates'!F$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,6)))\n*$R755","v":2492.8447530000003},{"$f":"(($D755*'fnd base rates'!G$107)\n+($E755*'fnd base rates'!G$108)\n+($F755*'fnd base rates'!G$109)\n+($G755*'fnd base rates'!G$110)\n+($H755*'fnd base rates'!G$111)\n+($I755*'fnd base rates'!G$112)\n+($J755*'fnd base rates'!G$113)\n+($K755*'fnd base rates'!G$114)\n+($M755*'fnd base rates'!G$116)\n+($N755*'fnd base rates'!G$117)\n+($O755*'fnd base rates'!G$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,7)))\n*$R755","v":463.03021799999999},{"$f":"(($D755*'fnd base rates'!H$107)\n+($E755*'fnd base rates'!H$108)\n+($F755*'fnd base rates'!H$109)\n+($G755*'fnd base rates'!H$110)\n+($H755*'fnd base rates'!H$111)\n+($I755*'fnd base rates'!H$112)\n+($J755*'fnd base rates'!H$113)\n+($K755*'fnd base rates'!H$114)\n+($M755*'fnd base rates'!H$116)\n+($N755*'fnd base rates'!H$117)\n+($O755*'fnd base rates'!H$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,8)))","v":2343.4112099999998},{"$f":"(($D755*'fnd base rates'!I$107)\n+($E755*'fnd base rates'!I$108)\n+($F755*'fnd base rates'!I$109)\n+($G755*'fnd base rates'!I$110)\n+($H755*'fnd base rates'!I$111)\n+($I755*'fnd base rates'!I$112)\n+($J755*'fnd base rates'!I$113)\n+($K755*'fnd base rates'!I$114)\n+($M755*'fnd base rates'!I$116)\n+($N755*'fnd base rates'!I$117)\n+($O755*'fnd base rates'!I$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,9)))\n*$R755","v":1205.79},{"$f":"(($D755*'fnd base rates'!J$107)\n+($E755*'fnd base rates'!J$108)\n+($F755*'fnd base rates'!J$109)\n+($G755*'fnd base rates'!J$110)\n+($H755*'fnd base rates'!J$111)\n+($I755*'fnd base rates'!J$112)\n+($J755*'fnd base rates'!J$113)\n+($K755*'fnd base rates'!J$114)\n+($M755*'fnd base rates'!J$116)\n+($N755*'fnd base rates'!J$117)\n+($O755*'fnd base rates'!J$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,10)))\n*$R755","v":1624.23},{"$f":"(($D755*'fnd base rates'!K$107)\n+($E755*'fnd base rates'!K$108)\n+($F755*'fnd base rates'!K$109)\n+($G755*'fnd base rates'!K$110)\n+($H755*'fnd base rates'!K$111)\n+($I755*'fnd base rates'!K$112)\n+($J755*'fnd base rates'!K$113)\n+($K755*'fnd base rates'!K$114)\n+($M755*'fnd base rates'!K$116)\n+($N755*'fnd base rates'!K$117)\n+($O755*'fnd base rates'!K$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,11)))\n*$R755","v":3249.2315640000002},{"$f":"(($D755*'fnd base rates'!L$107)\n+($E755*'fnd base rates'!L$108)\n+($F755*'fnd base rates'!L$109)\n+($G755*'fnd base rates'!L$110)\n+($H755*'fnd base rates'!L$111)\n+($I755*'fnd base rates'!L$112)\n+($J755*'fnd base rates'!L$113)\n+($K755*'fnd base rates'!L$114)\n+($M755*'fnd base rates'!L$116)\n+($N755*'fnd base rates'!L$117)\n+($O755*'fnd base rates'!L$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,12)))","v":3352.6842630000001},{"$f":"(($D755*'fnd base rates'!M$107)\n+($E755*'fnd base rates'!M$108)\n+($F755*'fnd base rates'!M$109)\n+($G755*'fnd base rates'!M$110)\n+($H755*'fnd base rates'!M$111)\n+($I755*'fnd base rates'!M$112)\n+($J755*'fnd base rates'!M$113)\n+($K755*'fnd base rates'!M$114)\n+($M755*'fnd base rates'!M$116)\n+($N755*'fnd base rates'!M$117)\n+($O755*'fnd base rates'!M$118)\n+($P755*VLOOKUP($S755+12,rate_basefnd,13)))","v":0},32296.781874000004,null,491095763,"491","095","763",1,3,32296.781874000004,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[492,492281005,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D756","v":0},{"$f":"'fnd enro'!E756","v":0},{"$f":"'fnd enro'!F756","v":0},{"$f":"'fnd enro'!G756","v":1},{"$f":"'fnd enro'!H756","v":0},{"$f":"'fnd enro'!I756","v":0},{"$f":"'fnd enro'!J756","v":0},{"$f":"'fnd enro'!K756","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L756","v":0},{"$f":"'fnd enro'!M756+'fnd enro'!N756","v":1},{"$f":"'fnd enro'!O756","v":0},{"$f":"'fnd enro'!P756","v":0},{"$f":"'fnd enro'!Q756","v":1},{"$f":"'fnd enro'!S756","v":1},1,{"$f":"VALUE('fnd enro'!R756)","v":7},null,{"$f":"(($D756*'fnd base rates'!C$107)\n+($E756*'fnd base rates'!C$108)\n+($F756*'fnd base rates'!C$109)\n+($G756*'fnd base rates'!C$110)\n+($H756*'fnd base rates'!C$111)\n+($I756*'fnd base rates'!C$112)\n+($J756*'fnd base rates'!C$113)\n+($K756*'fnd base rates'!C$114)\n+($M756*'fnd base rates'!C$116)\n+($N756*'fnd base rates'!C$117)\n+($O756*'fnd base rates'!C$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,3)))\n*$R756","v":655.61889899999994},{"$f":"(($D756*'fnd base rates'!D$107)\n+($E756*'fnd base rates'!D$108)\n+($F756*'fnd base rates'!D$109)\n+($G756*'fnd base rates'!D$110)\n+($H756*'fnd base rates'!D$111)\n+($I756*'fnd base rates'!D$112)\n+($J756*'fnd base rates'!D$113)\n+($K756*'fnd base rates'!D$114)\n+($M756*'fnd base rates'!D$116)\n+($N756*'fnd base rates'!D$117)\n+($O756*'fnd base rates'!D$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,4)))\n*$R756","v":1164.26},{"$f":"(($D756*'fnd base rates'!E$107)\n+($E756*'fnd base rates'!E$108)\n+($F756*'fnd base rates'!E$109)\n+($G756*'fnd base rates'!E$110)\n+($H756*'fnd base rates'!E$111)\n+($I756*'fnd base rates'!E$112)\n+($J756*'fnd base rates'!E$113)\n+($K756*'fnd base rates'!E$114)\n+($M756*'fnd base rates'!E$116)\n+($N756*'fnd base rates'!E$117)\n+($O756*'fnd base rates'!E$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,5)))\n*$R756","v":7528.7377230000002},{"$f":"(($D756*'fnd base rates'!F$107)\n+($E756*'fnd base rates'!F$108)\n+($F756*'fnd base rates'!F$109)\n+($G756*'fnd base rates'!F$110)\n+($H756*'fnd base rates'!F$111)\n+($I756*'fnd base rates'!F$112)\n+($J756*'fnd base rates'!F$113)\n+($K756*'fnd base rates'!F$114)\n+($M756*'fnd base rates'!F$116)\n+($N756*'fnd base rates'!F$117)\n+($O756*'fnd base rates'!F$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,6)))\n*$R756","v":1332.0582509999999},{"$f":"(($D756*'fnd base rates'!G$107)\n+($E756*'fnd base rates'!G$108)\n+($F756*'fnd base rates'!G$109)\n+($G756*'fnd base rates'!G$110)\n+($H756*'fnd base rates'!G$111)\n+($I756*'fnd base rates'!G$112)\n+($J756*'fnd base rates'!G$113)\n+($K756*'fnd base rates'!G$114)\n+($M756*'fnd base rates'!G$116)\n+($N756*'fnd base rates'!G$117)\n+($O756*'fnd base rates'!G$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,7)))\n*$R756","v":326.89340600000003},{"$f":"(($D756*'fnd base rates'!H$107)\n+($E756*'fnd base rates'!H$108)\n+($F756*'fnd base rates'!H$109)\n+($G756*'fnd base rates'!H$110)\n+($H756*'fnd base rates'!H$111)\n+($I756*'fnd base rates'!H$112)\n+($J756*'fnd base rates'!H$113)\n+($K756*'fnd base rates'!H$114)\n+($M756*'fnd base rates'!H$116)\n+($N756*'fnd base rates'!H$117)\n+($O756*'fnd base rates'!H$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,8)))","v":628.9870699999999},{"$f":"(($D756*'fnd base rates'!I$107)\n+($E756*'fnd base rates'!I$108)\n+($F756*'fnd base rates'!I$109)\n+($G756*'fnd base rates'!I$110)\n+($H756*'fnd base rates'!I$111)\n+($I756*'fnd base rates'!I$112)\n+($J756*'fnd base rates'!I$113)\n+($K756*'fnd base rates'!I$114)\n+($M756*'fnd base rates'!I$116)\n+($N756*'fnd base rates'!I$117)\n+($O756*'fnd base rates'!I$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,9)))\n*$R756","v":421.09},{"$f":"(($D756*'fnd base rates'!J$107)\n+($E756*'fnd base rates'!J$108)\n+($F756*'fnd base rates'!J$109)\n+($G756*'fnd base rates'!J$110)\n+($H756*'fnd base rates'!J$111)\n+($I756*'fnd base rates'!J$112)\n+($J756*'fnd base rates'!J$113)\n+($K756*'fnd base rates'!J$114)\n+($M756*'fnd base rates'!J$116)\n+($N756*'fnd base rates'!J$117)\n+($O756*'fnd base rates'!J$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,10)))\n*$R756","v":744.80000000000007},{"$f":"(($D756*'fnd base rates'!K$107)\n+($E756*'fnd base rates'!K$108)\n+($F756*'fnd base rates'!K$109)\n+($G756*'fnd base rates'!K$110)\n+($H756*'fnd base rates'!K$111)\n+($I756*'fnd base rates'!K$112)\n+($J756*'fnd base rates'!K$113)\n+($K756*'fnd base rates'!K$114)\n+($M756*'fnd base rates'!K$116)\n+($N756*'fnd base rates'!K$117)\n+($O756*'fnd base rates'!K$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,11)))\n*$R756","v":1311.817188},{"$f":"(($D756*'fnd base rates'!L$107)\n+($E756*'fnd base rates'!L$108)\n+($F756*'fnd base rates'!L$109)\n+($G756*'fnd base rates'!L$110)\n+($H756*'fnd base rates'!L$111)\n+($I756*'fnd base rates'!L$112)\n+($J756*'fnd base rates'!L$113)\n+($K756*'fnd base rates'!L$114)\n+($M756*'fnd base rates'!L$116)\n+($N756*'fnd base rates'!L$117)\n+($O756*'fnd base rates'!L$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,12)))","v":1887.1014209999998},{"$f":"(($D756*'fnd base rates'!M$107)\n+($E756*'fnd base rates'!M$108)\n+($F756*'fnd base rates'!M$109)\n+($G756*'fnd base rates'!M$110)\n+($H756*'fnd base rates'!M$111)\n+($I756*'fnd base rates'!M$112)\n+($J756*'fnd base rates'!M$113)\n+($K756*'fnd base rates'!M$114)\n+($M756*'fnd base rates'!M$116)\n+($N756*'fnd base rates'!M$117)\n+($O756*'fnd base rates'!M$118)\n+($P756*VLOOKUP($S756+12,rate_basefnd,13)))","v":0},16001.363957999998,null,492281005,"492","281","005",1,1,16001.363957999998,16001,0,16001,null,null,null,null,null,16036,22,16058,-57,16001,0,16001]
[492,492281137,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D757","v":0},{"$f":"'fnd enro'!E757","v":0},{"$f":"'fnd enro'!F757","v":0},{"$f":"'fnd enro'!G757","v":2},{"$f":"'fnd enro'!H757","v":0},{"$f":"'fnd enro'!I757","v":0},{"$f":"'fnd enro'!J757","v":0},{"$f":"'fnd enro'!K757","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L757","v":0},{"$f":"'fnd enro'!M757+'fnd enro'!N757","v":0},{"$f":"'fnd enro'!O757","v":0},{"$f":"'fnd enro'!P757","v":0},{"$f":"'fnd enro'!Q757","v":2},{"$f":"'fnd enro'!S757","v":2},1,{"$f":"VALUE('fnd enro'!R757)","v":10},null,{"$f":"(($D757*'fnd base rates'!C$107)\n+($E757*'fnd base rates'!C$108)\n+($F757*'fnd base rates'!C$109)\n+($G757*'fnd base rates'!C$110)\n+($H757*'fnd base rates'!C$111)\n+($I757*'fnd base rates'!C$112)\n+($J757*'fnd base rates'!C$113)\n+($K757*'fnd base rates'!C$114)\n+($M757*'fnd base rates'!C$116)\n+($N757*'fnd base rates'!C$117)\n+($O757*'fnd base rates'!C$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,3)))\n*$R757","v":1135.657798},{"$f":"(($D757*'fnd base rates'!D$107)\n+($E757*'fnd base rates'!D$108)\n+($F757*'fnd base rates'!D$109)\n+($G757*'fnd base rates'!D$110)\n+($H757*'fnd base rates'!D$111)\n+($I757*'fnd base rates'!D$112)\n+($J757*'fnd base rates'!D$113)\n+($K757*'fnd base rates'!D$114)\n+($M757*'fnd base rates'!D$116)\n+($N757*'fnd base rates'!D$117)\n+($O757*'fnd base rates'!D$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,4)))\n*$R757","v":2046.02},{"$f":"(($D757*'fnd base rates'!E$107)\n+($E757*'fnd base rates'!E$108)\n+($F757*'fnd base rates'!E$109)\n+($G757*'fnd base rates'!E$110)\n+($H757*'fnd base rates'!E$111)\n+($I757*'fnd base rates'!E$112)\n+($J757*'fnd base rates'!E$113)\n+($K757*'fnd base rates'!E$114)\n+($M757*'fnd base rates'!E$116)\n+($N757*'fnd base rates'!E$117)\n+($O757*'fnd base rates'!E$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,5)))\n*$R757","v":13188.575445999999},{"$f":"(($D757*'fnd base rates'!F$107)\n+($E757*'fnd base rates'!F$108)\n+($F757*'fnd base rates'!F$109)\n+($G757*'fnd base rates'!F$110)\n+($H757*'fnd base rates'!F$111)\n+($I757*'fnd base rates'!F$112)\n+($J757*'fnd base rates'!F$113)\n+($K757*'fnd base rates'!F$114)\n+($M757*'fnd base rates'!F$116)\n+($N757*'fnd base rates'!F$117)\n+($O757*'fnd base rates'!F$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,6)))\n*$R757","v":2342.3565020000001},{"$f":"(($D757*'fnd base rates'!G$107)\n+($E757*'fnd base rates'!G$108)\n+($F757*'fnd base rates'!G$109)\n+($G757*'fnd base rates'!G$110)\n+($H757*'fnd base rates'!G$111)\n+($I757*'fnd base rates'!G$112)\n+($J757*'fnd base rates'!G$113)\n+($K757*'fnd base rates'!G$114)\n+($M757*'fnd base rates'!G$116)\n+($N757*'fnd base rates'!G$117)\n+($O757*'fnd base rates'!G$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,7)))\n*$R757","v":580.44681200000002},{"$f":"(($D757*'fnd base rates'!H$107)\n+($E757*'fnd base rates'!H$108)\n+($F757*'fnd base rates'!H$109)\n+($G757*'fnd base rates'!H$110)\n+($H757*'fnd base rates'!H$111)\n+($I757*'fnd base rates'!H$112)\n+($J757*'fnd base rates'!H$113)\n+($K757*'fnd base rates'!H$114)\n+($M757*'fnd base rates'!H$116)\n+($N757*'fnd base rates'!H$117)\n+($O757*'fnd base rates'!H$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,8)))","v":1031.03414},{"$f":"(($D757*'fnd base rates'!I$107)\n+($E757*'fnd base rates'!I$108)\n+($F757*'fnd base rates'!I$109)\n+($G757*'fnd base rates'!I$110)\n+($H757*'fnd base rates'!I$111)\n+($I757*'fnd base rates'!I$112)\n+($J757*'fnd base rates'!I$113)\n+($K757*'fnd base rates'!I$114)\n+($M757*'fnd base rates'!I$116)\n+($N757*'fnd base rates'!I$117)\n+($O757*'fnd base rates'!I$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,9)))\n*$R757","v":719.8},{"$f":"(($D757*'fnd base rates'!J$107)\n+($E757*'fnd base rates'!J$108)\n+($F757*'fnd base rates'!J$109)\n+($G757*'fnd base rates'!J$110)\n+($H757*'fnd base rates'!J$111)\n+($I757*'fnd base rates'!J$112)\n+($J757*'fnd base rates'!J$113)\n+($K757*'fnd base rates'!J$114)\n+($M757*'fnd base rates'!J$116)\n+($N757*'fnd base rates'!J$117)\n+($O757*'fnd base rates'!J$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,10)))\n*$R757","v":1524.26},{"$f":"(($D757*'fnd base rates'!K$107)\n+($E757*'fnd base rates'!K$108)\n+($F757*'fnd base rates'!K$109)\n+($G757*'fnd base rates'!K$110)\n+($H757*'fnd base rates'!K$111)\n+($I757*'fnd base rates'!K$112)\n+($J757*'fnd base rates'!K$113)\n+($K757*'fnd base rates'!K$114)\n+($M757*'fnd base rates'!K$116)\n+($N757*'fnd base rates'!K$117)\n+($O757*'fnd base rates'!K$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,11)))\n*$R757","v":2072.074376},{"$f":"(($D757*'fnd base rates'!L$107)\n+($E757*'fnd base rates'!L$108)\n+($F757*'fnd base rates'!L$109)\n+($G757*'fnd base rates'!L$110)\n+($H757*'fnd base rates'!L$111)\n+($I757*'fnd base rates'!L$112)\n+($J757*'fnd base rates'!L$113)\n+($K757*'fnd base rates'!L$114)\n+($M757*'fnd base rates'!L$116)\n+($N757*'fnd base rates'!L$117)\n+($O757*'fnd base rates'!L$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,12)))","v":3330.6428420000002},{"$f":"(($D757*'fnd base rates'!M$107)\n+($E757*'fnd base rates'!M$108)\n+($F757*'fnd base rates'!M$109)\n+($G757*'fnd base rates'!M$110)\n+($H757*'fnd base rates'!M$111)\n+($I757*'fnd base rates'!M$112)\n+($J757*'fnd base rates'!M$113)\n+($K757*'fnd base rates'!M$114)\n+($M757*'fnd base rates'!M$116)\n+($N757*'fnd base rates'!M$117)\n+($O757*'fnd base rates'!M$118)\n+($P757*VLOOKUP($S757+12,rate_basefnd,13)))","v":0},27970.867915999996,null,492281137,"492","281","137",1,2,27970.867915999996,13985,0,13985,null,null,null,null,null,14119,128,14247,-262,13985,0,13985]
[492,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",{"$f":"'fnd enro'!D758","v":0},{"$f":"'fnd enro'!E758","v":0},{"$f":"'fnd enro'!F758","v":62},{"$f":"'fnd enro'!G758","v":295},{"$f":"'fnd enro'!H758","v":0},{"$f":"'fnd enro'!I758","v":0},{"$f":"'fnd enro'!J758","v":0},{"$f":"'fnd enro'!K758","v":13.5303},{"$f":"'fnd enro'!L758","v":0},{"$f":"'fnd enro'!M758+'fnd enro'!N758","v":92},{"$f":"'fnd enro'!O758","v":0},{"$f":"'fnd enro'!P758","v":0},{"$f":"'fnd enro'!Q758","v":285},{"$f":"'fnd enro'!S758","v":357},1,{"$f":"VALUE('fnd enro'!R758)","v":10},null,{"$f":"(($D758*'fnd base rates'!C$107)\n+($E758*'fnd base rates'!C$108)\n+($F758*'fnd base rates'!C$109)\n+($G758*'fnd base rates'!C$110)\n+($H758*'fnd base rates'!C$111)\n+($I758*'fnd base rates'!C$112)\n+($J758*'fnd base rates'!C$113)\n+($K758*'fnd base rates'!C$114)\n+($M758*'fnd base rates'!C$116)\n+($N758*'fnd base rates'!C$117)\n+($O758*'fnd base rates'!C$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,3)))\n*$R758","v":206597.59694300001},{"$f":"(($D758*'fnd base rates'!D$107)\n+($E758*'fnd base rates'!D$108)\n+($F758*'fnd base rates'!D$109)\n+($G758*'fnd base rates'!D$110)\n+($H758*'fnd base rates'!D$111)\n+($I758*'fnd base rates'!D$112)\n+($J758*'fnd base rates'!D$113)\n+($K758*'fnd base rates'!D$114)\n+($M758*'fnd base rates'!D$116)\n+($N758*'fnd base rates'!D$117)\n+($O758*'fnd base rates'!D$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,4)))\n*$R758","v":358339.20999999996},{"$f":"(($D758*'fnd base rates'!E$107)\n+($E758*'fnd base rates'!E$108)\n+($F758*'fnd base rates'!E$109)\n+($G758*'fnd base rates'!E$110)\n+($H758*'fnd base rates'!E$111)\n+($I758*'fnd base rates'!E$112)\n+($J758*'fnd base rates'!E$113)\n+($K758*'fnd base rates'!E$114)\n+($M758*'fnd base rates'!E$116)\n+($N758*'fnd base rates'!E$117)\n+($O758*'fnd base rates'!E$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,5)))\n*$R758","v":2246157.4371110001},{"$f":"(($D758*'fnd base rates'!F$107)\n+($E758*'fnd base rates'!F$108)\n+($F758*'fnd base rates'!F$109)\n+($G758*'fnd base rates'!F$110)\n+($H758*'fnd base rates'!F$111)\n+($I758*'fnd base rates'!F$112)\n+($J758*'fnd base rates'!F$113)\n+($K758*'fnd base rates'!F$114)\n+($M758*'fnd base rates'!F$116)\n+($N758*'fnd base rates'!F$117)\n+($O758*'fnd base rates'!F$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,6)))\n*$R758","v":432911.595607},{"$f":"(($D758*'fnd base rates'!G$107)\n+($E758*'fnd base rates'!G$108)\n+($F758*'fnd base rates'!G$109)\n+($G758*'fnd base rates'!G$110)\n+($H758*'fnd base rates'!G$111)\n+($I758*'fnd base rates'!G$112)\n+($J758*'fnd base rates'!G$113)\n+($K758*'fnd base rates'!G$114)\n+($M758*'fnd base rates'!G$116)\n+($N758*'fnd base rates'!G$117)\n+($O758*'fnd base rates'!G$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,7)))\n*$R758","v":97571.075941999996},{"$f":"(($D758*'fnd base rates'!H$107)\n+($E758*'fnd base rates'!H$108)\n+($F758*'fnd base rates'!H$109)\n+($G758*'fnd base rates'!H$110)\n+($H758*'fnd base rates'!H$111)\n+($I758*'fnd base rates'!H$112)\n+($J758*'fnd base rates'!H$113)\n+($K758*'fnd base rates'!H$114)\n+($M758*'fnd base rates'!H$116)\n+($N758*'fnd base rates'!H$117)\n+($O758*'fnd base rates'!H$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,8)))","v":193036.47399},{"$f":"(($D758*'fnd base rates'!I$107)\n+($E758*'fnd base rates'!I$108)\n+($F758*'fnd base rates'!I$109)\n+($G758*'fnd base rates'!I$110)\n+($H758*'fnd base rates'!I$111)\n+($I758*'fnd base rates'!I$112)\n+($J758*'fnd base rates'!I$113)\n+($K758*'fnd base rates'!I$114)\n+($M758*'fnd base rates'!I$116)\n+($N758*'fnd base rates'!I$117)\n+($O758*'fnd base rates'!I$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,9)))\n*$R758","v":126258.97999999998},{"$f":"(($D758*'fnd base rates'!J$107)\n+($E758*'fnd base rates'!J$108)\n+($F758*'fnd base rates'!J$109)\n+($G758*'fnd base rates'!J$110)\n+($H758*'fnd base rates'!J$111)\n+($I758*'fnd base rates'!J$112)\n+($J758*'fnd base rates'!J$113)\n+($K758*'fnd base rates'!J$114)\n+($M758*'fnd base rates'!J$116)\n+($N758*'fnd base rates'!J$117)\n+($O758*'fnd base rates'!J$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,10)))\n*$R758","v":226701.51},{"$f":"(($D758*'fnd base rates'!K$107)\n+($E758*'fnd base rates'!K$108)\n+($F758*'fnd base rates'!K$109)\n+($G758*'fnd base rates'!K$110)\n+($H758*'fnd base rates'!K$111)\n+($I758*'fnd base rates'!K$112)\n+($J758*'fnd base rates'!K$113)\n+($K758*'fnd base rates'!K$114)\n+($M758*'fnd base rates'!K$116)\n+($N758*'fnd base rates'!K$117)\n+($O758*'fnd base rates'!K$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,11)))\n*$R758","v":395237.03611600003},{"$f":"(($D758*'fnd base rates'!L$107)\n+($E758*'fnd base rates'!L$108)\n+($F758*'fnd base rates'!L$109)\n+($G758*'fnd base rates'!L$110)\n+($H758*'fnd base rates'!L$111)\n+($I758*'fnd base rates'!L$112)\n+($J758*'fnd base rates'!L$113)\n+($K758*'fnd base rates'!L$114)\n+($M758*'fnd base rates'!L$116)\n+($N758*'fnd base rates'!L$117)\n+($O758*'fnd base rates'!L$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,12)))","v":583544.42729699996},{"$f":"(($D758*'fnd base rates'!M$107)\n+($E758*'fnd base rates'!M$108)\n+($F758*'fnd base rates'!M$109)\n+($G758*'fnd base rates'!M$110)\n+($H758*'fnd base rates'!M$111)\n+($I758*'fnd base rates'!M$112)\n+($J758*'fnd base rates'!M$113)\n+($K758*'fnd base rates'!M$114)\n+($M758*'fnd base rates'!M$116)\n+($N758*'fnd base rates'!M$117)\n+($O758*'fnd base rates'!M$118)\n+($P758*VLOOKUP($S758+12,rate_basefnd,13)))","v":0},4866355.3430059999,null,492281281,"492","281","281",1,357,4866355.3430059999,13631,0,13631,null,null,null,null,null,14189,114,14303,-672,13631,0,13631]
[493,493057035,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D759","v":0},{"$f":"'fnd enro'!E759","v":0},{"$f":"'fnd enro'!F759","v":0},{"$f":"'fnd enro'!G759","v":0},{"$f":"'fnd enro'!H759","v":0},{"$f":"'fnd enro'!I759","v":28},{"$f":"'fnd enro'!J759","v":0},{"$f":"'fnd enro'!K759","v":1.0611999999999999},{"$f":"'fnd enro'!L759","v":0},{"$f":"'fnd enro'!M759+'fnd enro'!N759","v":0},{"$f":"'fnd enro'!O759","v":0},{"$f":"'fnd enro'!P759","v":17},{"$f":"'fnd enro'!Q759","v":20},{"$f":"'fnd enro'!S759","v":28},1.038,{"$f":"VALUE('fnd enro'!R759)","v":10},null,{"$f":"(($D759*'fnd base rates'!C$107)\n+($E759*'fnd base rates'!C$108)\n+($F759*'fnd base rates'!C$109)\n+($G759*'fnd base rates'!C$110)\n+($H759*'fnd base rates'!C$111)\n+($I759*'fnd base rates'!C$112)\n+($J759*'fnd base rates'!C$113)\n+($K759*'fnd base rates'!C$114)\n+($M759*'fnd base rates'!C$116)\n+($N759*'fnd base rates'!C$117)\n+($O759*'fnd base rates'!C$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,3)))\n*$R759","v":17300.075260536003},{"$f":"(($D759*'fnd base rates'!D$107)\n+($E759*'fnd base rates'!D$108)\n+($F759*'fnd base rates'!D$109)\n+($G759*'fnd base rates'!D$110)\n+($H759*'fnd base rates'!D$111)\n+($I759*'fnd base rates'!D$112)\n+($J759*'fnd base rates'!D$113)\n+($K759*'fnd base rates'!D$114)\n+($M759*'fnd base rates'!D$116)\n+($N759*'fnd base rates'!D$117)\n+($O759*'fnd base rates'!D$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,4)))\n*$R759","v":29550.562500000004},{"$f":"(($D759*'fnd base rates'!E$107)\n+($E759*'fnd base rates'!E$108)\n+($F759*'fnd base rates'!E$109)\n+($G759*'fnd base rates'!E$110)\n+($H759*'fnd base rates'!E$111)\n+($I759*'fnd base rates'!E$112)\n+($J759*'fnd base rates'!E$113)\n+($K759*'fnd base rates'!E$114)\n+($M759*'fnd base rates'!E$116)\n+($N759*'fnd base rates'!E$117)\n+($O759*'fnd base rates'!E$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,5)))\n*$R759","v":211772.63154127199},{"$f":"(($D759*'fnd base rates'!F$107)\n+($E759*'fnd base rates'!F$108)\n+($F759*'fnd base rates'!F$109)\n+($G759*'fnd base rates'!F$110)\n+($H759*'fnd base rates'!F$111)\n+($I759*'fnd base rates'!F$112)\n+($J759*'fnd base rates'!F$113)\n+($K759*'fnd base rates'!F$114)\n+($M759*'fnd base rates'!F$116)\n+($N759*'fnd base rates'!F$117)\n+($O759*'fnd base rates'!F$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,6)))\n*$R759","v":26468.482067064004},{"$f":"(($D759*'fnd base rates'!G$107)\n+($E759*'fnd base rates'!G$108)\n+($F759*'fnd base rates'!G$109)\n+($G759*'fnd base rates'!G$110)\n+($H759*'fnd base rates'!G$111)\n+($I759*'fnd base rates'!G$112)\n+($J759*'fnd base rates'!G$113)\n+($K759*'fnd base rates'!G$114)\n+($M759*'fnd base rates'!G$116)\n+($N759*'fnd base rates'!G$117)\n+($O759*'fnd base rates'!G$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,7)))\n*$R759","v":8107.8754719840008},{"$f":"(($D759*'fnd base rates'!H$107)\n+($E759*'fnd base rates'!H$108)\n+($F759*'fnd base rates'!H$109)\n+($G759*'fnd base rates'!H$110)\n+($H759*'fnd base rates'!H$111)\n+($I759*'fnd base rates'!H$112)\n+($J759*'fnd base rates'!H$113)\n+($K759*'fnd base rates'!H$114)\n+($M759*'fnd base rates'!H$116)\n+($N759*'fnd base rates'!H$117)\n+($O759*'fnd base rates'!H$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,8)))","v":23903.807960000002},{"$f":"(($D759*'fnd base rates'!I$107)\n+($E759*'fnd base rates'!I$108)\n+($F759*'fnd base rates'!I$109)\n+($G759*'fnd base rates'!I$110)\n+($H759*'fnd base rates'!I$111)\n+($I759*'fnd base rates'!I$112)\n+($J759*'fnd base rates'!I$113)\n+($K759*'fnd base rates'!I$114)\n+($M759*'fnd base rates'!I$116)\n+($N759*'fnd base rates'!I$117)\n+($O759*'fnd base rates'!I$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,9)))\n*$R759","v":15145.634460000003},{"$f":"(($D759*'fnd base rates'!J$107)\n+($E759*'fnd base rates'!J$108)\n+($F759*'fnd base rates'!J$109)\n+($G759*'fnd base rates'!J$110)\n+($H759*'fnd base rates'!J$111)\n+($I759*'fnd base rates'!J$112)\n+($J759*'fnd base rates'!J$113)\n+($K759*'fnd base rates'!J$114)\n+($M759*'fnd base rates'!J$116)\n+($N759*'fnd base rates'!J$117)\n+($O759*'fnd base rates'!J$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,10)))\n*$R759","v":28904.739659999999},{"$f":"(($D759*'fnd base rates'!K$107)\n+($E759*'fnd base rates'!K$108)\n+($F759*'fnd base rates'!K$109)\n+($G759*'fnd base rates'!K$110)\n+($H759*'fnd base rates'!K$111)\n+($I759*'fnd base rates'!K$112)\n+($J759*'fnd base rates'!K$113)\n+($K759*'fnd base rates'!K$114)\n+($M759*'fnd base rates'!K$116)\n+($N759*'fnd base rates'!K$117)\n+($O759*'fnd base rates'!K$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,11)))\n*$R759","v":35451.728752031995},{"$f":"(($D759*'fnd base rates'!L$107)\n+($E759*'fnd base rates'!L$108)\n+($F759*'fnd base rates'!L$109)\n+($G759*'fnd base rates'!L$110)\n+($H759*'fnd base rates'!L$111)\n+($I759*'fnd base rates'!L$112)\n+($J759*'fnd base rates'!L$113)\n+($K759*'fnd base rates'!L$114)\n+($M759*'fnd base rates'!L$116)\n+($N759*'fnd base rates'!L$117)\n+($O759*'fnd base rates'!L$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,12)))","v":44308.719788000002},{"$f":"(($D759*'fnd base rates'!M$107)\n+($E759*'fnd base rates'!M$108)\n+($F759*'fnd base rates'!M$109)\n+($G759*'fnd base rates'!M$110)\n+($H759*'fnd base rates'!M$111)\n+($I759*'fnd base rates'!M$112)\n+($J759*'fnd base rates'!M$113)\n+($K759*'fnd base rates'!M$114)\n+($M759*'fnd base rates'!M$116)\n+($N759*'fnd base rates'!M$117)\n+($O759*'fnd base rates'!M$118)\n+($P759*VLOOKUP($S759+12,rate_basefnd,13)))","v":0},440914.25746088801,null,493057035,"493","057","035",1,28,440914.25746088801,15747,0,15747,null,null,null,null,null,16841,94,16935,-1188,15747,0,15747]
[493,493057057,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D760","v":0},{"$f":"'fnd enro'!E760","v":0},{"$f":"'fnd enro'!F760","v":0},{"$f":"'fnd enro'!G760","v":0},{"$f":"'fnd enro'!H760","v":0},{"$f":"'fnd enro'!I760","v":112},{"$f":"'fnd enro'!J760","v":0},{"$f":"'fnd enro'!K760","v":4.2447999999999997},{"$f":"'fnd enro'!L760","v":0},{"$f":"'fnd enro'!M760+'fnd enro'!N760","v":0},{"$f":"'fnd enro'!O760","v":0},{"$f":"'fnd enro'!P760","v":75},{"$f":"'fnd enro'!Q760","v":75},{"$f":"'fnd enro'!S760","v":112},1.038,{"$f":"VALUE('fnd enro'!R760)","v":10},null,{"$f":"(($D760*'fnd base rates'!C$107)\n+($E760*'fnd base rates'!C$108)\n+($F760*'fnd base rates'!C$109)\n+($G760*'fnd base rates'!C$110)\n+($H760*'fnd base rates'!C$111)\n+($I760*'fnd base rates'!C$112)\n+($J760*'fnd base rates'!C$113)\n+($K760*'fnd base rates'!C$114)\n+($M760*'fnd base rates'!C$116)\n+($N760*'fnd base rates'!C$117)\n+($O760*'fnd base rates'!C$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,3)))\n*$R760","v":69415.841742143995},{"$f":"(($D760*'fnd base rates'!D$107)\n+($E760*'fnd base rates'!D$108)\n+($F760*'fnd base rates'!D$109)\n+($G760*'fnd base rates'!D$110)\n+($H760*'fnd base rates'!D$111)\n+($I760*'fnd base rates'!D$112)\n+($J760*'fnd base rates'!D$113)\n+($K760*'fnd base rates'!D$114)\n+($M760*'fnd base rates'!D$116)\n+($N760*'fnd base rates'!D$117)\n+($O760*'fnd base rates'!D$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,4)))\n*$R760","v":117594.13770000001},{"$f":"(($D760*'fnd base rates'!E$107)\n+($E760*'fnd base rates'!E$108)\n+($F760*'fnd base rates'!E$109)\n+($G760*'fnd base rates'!E$110)\n+($H760*'fnd base rates'!E$111)\n+($I760*'fnd base rates'!E$112)\n+($J760*'fnd base rates'!E$113)\n+($K760*'fnd base rates'!E$114)\n+($M760*'fnd base rates'!E$116)\n+($N760*'fnd base rates'!E$117)\n+($O760*'fnd base rates'!E$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,5)))\n*$R760","v":838517.82948508812},{"$f":"(($D760*'fnd base rates'!F$107)\n+($E760*'fnd base rates'!F$108)\n+($F760*'fnd base rates'!F$109)\n+($G760*'fnd base rates'!F$110)\n+($H760*'fnd base rates'!F$111)\n+($I760*'fnd base rates'!F$112)\n+($J760*'fnd base rates'!F$113)\n+($K760*'fnd base rates'!F$114)\n+($M760*'fnd base rates'!F$116)\n+($N760*'fnd base rates'!F$117)\n+($O760*'fnd base rates'!F$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,6)))\n*$R760","v":106828.31736825602},{"$f":"(($D760*'fnd base rates'!G$107)\n+($E760*'fnd base rates'!G$108)\n+($F760*'fnd base rates'!G$109)\n+($G760*'fnd base rates'!G$110)\n+($H760*'fnd base rates'!G$111)\n+($I760*'fnd base rates'!G$112)\n+($J760*'fnd base rates'!G$113)\n+($K760*'fnd base rates'!G$114)\n+($M760*'fnd base rates'!G$116)\n+($N760*'fnd base rates'!G$117)\n+($O760*'fnd base rates'!G$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,7)))\n*$R760","v":31964.132007936005},{"$f":"(($D760*'fnd base rates'!H$107)\n+($E760*'fnd base rates'!H$108)\n+($F760*'fnd base rates'!H$109)\n+($G760*'fnd base rates'!H$110)\n+($H760*'fnd base rates'!H$111)\n+($I760*'fnd base rates'!H$112)\n+($J760*'fnd base rates'!H$113)\n+($K760*'fnd base rates'!H$114)\n+($M760*'fnd base rates'!H$116)\n+($N760*'fnd base rates'!H$117)\n+($O760*'fnd base rates'!H$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,8)))","v":96162.601840000003},{"$f":"(($D760*'fnd base rates'!I$107)\n+($E760*'fnd base rates'!I$108)\n+($F760*'fnd base rates'!I$109)\n+($G760*'fnd base rates'!I$110)\n+($H760*'fnd base rates'!I$111)\n+($I760*'fnd base rates'!I$112)\n+($J760*'fnd base rates'!I$113)\n+($K760*'fnd base rates'!I$114)\n+($M760*'fnd base rates'!I$116)\n+($N760*'fnd base rates'!I$117)\n+($O760*'fnd base rates'!I$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,9)))\n*$R760","v":60373.879080000006},{"$f":"(($D760*'fnd base rates'!J$107)\n+($E760*'fnd base rates'!J$108)\n+($F760*'fnd base rates'!J$109)\n+($G760*'fnd base rates'!J$110)\n+($H760*'fnd base rates'!J$111)\n+($I760*'fnd base rates'!J$112)\n+($J760*'fnd base rates'!J$113)\n+($K760*'fnd base rates'!J$114)\n+($M760*'fnd base rates'!J$116)\n+($N760*'fnd base rates'!J$117)\n+($O760*'fnd base rates'!J$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,10)))\n*$R760","v":112545.84546},{"$f":"(($D760*'fnd base rates'!K$107)\n+($E760*'fnd base rates'!K$108)\n+($F760*'fnd base rates'!K$109)\n+($G760*'fnd base rates'!K$110)\n+($H760*'fnd base rates'!K$111)\n+($I760*'fnd base rates'!K$112)\n+($J760*'fnd base rates'!K$113)\n+($K760*'fnd base rates'!K$114)\n+($M760*'fnd base rates'!K$116)\n+($N760*'fnd base rates'!K$117)\n+($O760*'fnd base rates'!K$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,11)))\n*$R760","v":143442.92756812798},{"$f":"(($D760*'fnd base rates'!L$107)\n+($E760*'fnd base rates'!L$108)\n+($F760*'fnd base rates'!L$109)\n+($G760*'fnd base rates'!L$110)\n+($H760*'fnd base rates'!L$111)\n+($I760*'fnd base rates'!L$112)\n+($J760*'fnd base rates'!L$113)\n+($K760*'fnd base rates'!L$114)\n+($M760*'fnd base rates'!L$116)\n+($N760*'fnd base rates'!L$117)\n+($O760*'fnd base rates'!L$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,12)))","v":176302.62915200001},{"$f":"(($D760*'fnd base rates'!M$107)\n+($E760*'fnd base rates'!M$108)\n+($F760*'fnd base rates'!M$109)\n+($G760*'fnd base rates'!M$110)\n+($H760*'fnd base rates'!M$111)\n+($I760*'fnd base rates'!M$112)\n+($J760*'fnd base rates'!M$113)\n+($K760*'fnd base rates'!M$114)\n+($M760*'fnd base rates'!M$116)\n+($N760*'fnd base rates'!M$117)\n+($O760*'fnd base rates'!M$118)\n+($P760*VLOOKUP($S760+12,rate_basefnd,13)))","v":0},1753148.1414035521,null,493057057,"493","057","057",1,112,1753148.1414035521,15653,0,15653,null,null,null,null,null,17246,126,17372,-1719,15653,0,15653]
[493,493057093,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D761","v":0},{"$f":"'fnd enro'!E761","v":0},{"$f":"'fnd enro'!F761","v":0},{"$f":"'fnd enro'!G761","v":0},{"$f":"'fnd enro'!H761","v":0},{"$f":"'fnd enro'!I761","v":29},{"$f":"'fnd enro'!J761","v":0},{"$f":"'fnd enro'!K761","v":1.0991},{"$f":"'fnd enro'!L761","v":0},{"$f":"'fnd enro'!M761+'fnd enro'!N761","v":0},{"$f":"'fnd enro'!O761","v":0},{"$f":"'fnd enro'!P761","v":23},{"$f":"'fnd enro'!Q761","v":18},{"$f":"'fnd enro'!S761","v":29},1.038,{"$f":"VALUE('fnd enro'!R761)","v":10},null,{"$f":"(($D761*'fnd base rates'!C$107)\n+($E761*'fnd base rates'!C$108)\n+($F761*'fnd base rates'!C$109)\n+($G761*'fnd base rates'!C$110)\n+($H761*'fnd base rates'!C$111)\n+($I761*'fnd base rates'!C$112)\n+($J761*'fnd base rates'!C$113)\n+($K761*'fnd base rates'!C$114)\n+($M761*'fnd base rates'!C$116)\n+($N761*'fnd base rates'!C$117)\n+($O761*'fnd base rates'!C$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,3)))\n*$R761","v":18159.029497698},{"$f":"(($D761*'fnd base rates'!D$107)\n+($E761*'fnd base rates'!D$108)\n+($F761*'fnd base rates'!D$109)\n+($G761*'fnd base rates'!D$110)\n+($H761*'fnd base rates'!D$111)\n+($I761*'fnd base rates'!D$112)\n+($J761*'fnd base rates'!D$113)\n+($K761*'fnd base rates'!D$114)\n+($M761*'fnd base rates'!D$116)\n+($N761*'fnd base rates'!D$117)\n+($O761*'fnd base rates'!D$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,4)))\n*$R761","v":30492.993840000003},{"$f":"(($D761*'fnd base rates'!E$107)\n+($E761*'fnd base rates'!E$108)\n+($F761*'fnd base rates'!E$109)\n+($G761*'fnd base rates'!E$110)\n+($H761*'fnd base rates'!E$111)\n+($I761*'fnd base rates'!E$112)\n+($J761*'fnd base rates'!E$113)\n+($K761*'fnd base rates'!E$114)\n+($M761*'fnd base rates'!E$116)\n+($N761*'fnd base rates'!E$117)\n+($O761*'fnd base rates'!E$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,5)))\n*$R761","v":216202.34607774601},{"$f":"(($D761*'fnd base rates'!F$107)\n+($E761*'fnd base rates'!F$108)\n+($F761*'fnd base rates'!F$109)\n+($G761*'fnd base rates'!F$110)\n+($H761*'fnd base rates'!F$111)\n+($I761*'fnd base rates'!F$112)\n+($J761*'fnd base rates'!F$113)\n+($K761*'fnd base rates'!F$114)\n+($M761*'fnd base rates'!F$116)\n+($N761*'fnd base rates'!F$117)\n+($O761*'fnd base rates'!F$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,6)))\n*$R761","v":28149.054151601998},{"$f":"(($D761*'fnd base rates'!G$107)\n+($E761*'fnd base rates'!G$108)\n+($F761*'fnd base rates'!G$109)\n+($G761*'fnd base rates'!G$110)\n+($H761*'fnd base rates'!G$111)\n+($I761*'fnd base rates'!G$112)\n+($J761*'fnd base rates'!G$113)\n+($K761*'fnd base rates'!G$114)\n+($M761*'fnd base rates'!G$116)\n+($N761*'fnd base rates'!G$117)\n+($O761*'fnd base rates'!G$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,7)))\n*$R761","v":8205.7624074120013},{"$f":"(($D761*'fnd base rates'!H$107)\n+($E761*'fnd base rates'!H$108)\n+($F761*'fnd base rates'!H$109)\n+($G761*'fnd base rates'!H$110)\n+($H761*'fnd base rates'!H$111)\n+($I761*'fnd base rates'!H$112)\n+($J761*'fnd base rates'!H$113)\n+($K761*'fnd base rates'!H$114)\n+($M761*'fnd base rates'!H$116)\n+($N761*'fnd base rates'!H$117)\n+($O761*'fnd base rates'!H$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,8)))","v":25204.085029999998},{"$f":"(($D761*'fnd base rates'!I$107)\n+($E761*'fnd base rates'!I$108)\n+($F761*'fnd base rates'!I$109)\n+($G761*'fnd base rates'!I$110)\n+($H761*'fnd base rates'!I$111)\n+($I761*'fnd base rates'!I$112)\n+($J761*'fnd base rates'!I$113)\n+($K761*'fnd base rates'!I$114)\n+($M761*'fnd base rates'!I$116)\n+($N761*'fnd base rates'!I$117)\n+($O761*'fnd base rates'!I$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,9)))\n*$R761","v":15666.347159999999},{"$f":"(($D761*'fnd base rates'!J$107)\n+($E761*'fnd base rates'!J$108)\n+($F761*'fnd base rates'!J$109)\n+($G761*'fnd base rates'!J$110)\n+($H761*'fnd base rates'!J$111)\n+($I761*'fnd base rates'!J$112)\n+($J761*'fnd base rates'!J$113)\n+($K761*'fnd base rates'!J$114)\n+($M761*'fnd base rates'!J$116)\n+($N761*'fnd base rates'!J$117)\n+($O761*'fnd base rates'!J$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,10)))\n*$R761","v":28299.824399999998},{"$f":"(($D761*'fnd base rates'!K$107)\n+($E761*'fnd base rates'!K$108)\n+($F761*'fnd base rates'!K$109)\n+($G761*'fnd base rates'!K$110)\n+($H761*'fnd base rates'!K$111)\n+($I761*'fnd base rates'!K$112)\n+($J761*'fnd base rates'!K$113)\n+($K761*'fnd base rates'!K$114)\n+($M761*'fnd base rates'!K$116)\n+($N761*'fnd base rates'!K$117)\n+($O761*'fnd base rates'!K$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,11)))\n*$R761","v":37978.259353175999},{"$f":"(($D761*'fnd base rates'!L$107)\n+($E761*'fnd base rates'!L$108)\n+($F761*'fnd base rates'!L$109)\n+($G761*'fnd base rates'!L$110)\n+($H761*'fnd base rates'!L$111)\n+($I761*'fnd base rates'!L$112)\n+($J761*'fnd base rates'!L$113)\n+($K761*'fnd base rates'!L$114)\n+($M761*'fnd base rates'!L$116)\n+($N761*'fnd base rates'!L$117)\n+($O761*'fnd base rates'!L$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,12)))","v":45713.861208999995},{"$f":"(($D761*'fnd base rates'!M$107)\n+($E761*'fnd base rates'!M$108)\n+($F761*'fnd base rates'!M$109)\n+($G761*'fnd base rates'!M$110)\n+($H761*'fnd base rates'!M$111)\n+($I761*'fnd base rates'!M$112)\n+($J761*'fnd base rates'!M$113)\n+($K761*'fnd base rates'!M$114)\n+($M761*'fnd base rates'!M$116)\n+($N761*'fnd base rates'!M$117)\n+($O761*'fnd base rates'!M$118)\n+($P761*VLOOKUP($S761+12,rate_basefnd,13)))","v":0},454071.56312663399,null,493057093,"493","057","093",1,29,454071.56312663399,15658,0,15658,null,null,null,null,null,16926,87,17013,-1355,15658,0,15658]
[493,493057163,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D762","v":0},{"$f":"'fnd enro'!E762","v":0},{"$f":"'fnd enro'!F762","v":0},{"$f":"'fnd enro'!G762","v":0},{"$f":"'fnd enro'!H762","v":0},{"$f":"'fnd enro'!I762","v":10},{"$f":"'fnd enro'!J762","v":0},{"$f":"'fnd enro'!K762","v":0.379},{"$f":"'fnd enro'!L762","v":0},{"$f":"'fnd enro'!M762+'fnd enro'!N762","v":0},{"$f":"'fnd enro'!O762","v":0},{"$f":"'fnd enro'!P762","v":7},{"$f":"'fnd enro'!Q762","v":7},{"$f":"'fnd enro'!S762","v":10},1.038,{"$f":"VALUE('fnd enro'!R762)","v":10},null,{"$f":"(($D762*'fnd base rates'!C$107)\n+($E762*'fnd base rates'!C$108)\n+($F762*'fnd base rates'!C$109)\n+($G762*'fnd base rates'!C$110)\n+($H762*'fnd base rates'!C$111)\n+($I762*'fnd base rates'!C$112)\n+($J762*'fnd base rates'!C$113)\n+($K762*'fnd base rates'!C$114)\n+($M762*'fnd base rates'!C$116)\n+($N762*'fnd base rates'!C$117)\n+($O762*'fnd base rates'!C$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,3)))\n*$R762","v":6241.5137116200003},{"$f":"(($D762*'fnd base rates'!D$107)\n+($E762*'fnd base rates'!D$108)\n+($F762*'fnd base rates'!D$109)\n+($G762*'fnd base rates'!D$110)\n+($H762*'fnd base rates'!D$111)\n+($I762*'fnd base rates'!D$112)\n+($J762*'fnd base rates'!D$113)\n+($K762*'fnd base rates'!D$114)\n+($M762*'fnd base rates'!D$116)\n+($N762*'fnd base rates'!D$117)\n+($O762*'fnd base rates'!D$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,4)))\n*$R762","v":10635.732059999998},{"$f":"(($D762*'fnd base rates'!E$107)\n+($E762*'fnd base rates'!E$108)\n+($F762*'fnd base rates'!E$109)\n+($G762*'fnd base rates'!E$110)\n+($H762*'fnd base rates'!E$111)\n+($I762*'fnd base rates'!E$112)\n+($J762*'fnd base rates'!E$113)\n+($K762*'fnd base rates'!E$114)\n+($M762*'fnd base rates'!E$116)\n+($N762*'fnd base rates'!E$117)\n+($O762*'fnd base rates'!E$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,5)))\n*$R762","v":76083.466444740014},{"$f":"(($D762*'fnd base rates'!F$107)\n+($E762*'fnd base rates'!F$108)\n+($F762*'fnd base rates'!F$109)\n+($G762*'fnd base rates'!F$110)\n+($H762*'fnd base rates'!F$111)\n+($I762*'fnd base rates'!F$112)\n+($J762*'fnd base rates'!F$113)\n+($K762*'fnd base rates'!F$114)\n+($M762*'fnd base rates'!F$116)\n+($N762*'fnd base rates'!F$117)\n+($O762*'fnd base rates'!F$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,6)))\n*$R762","v":9579.6319453800024},{"$f":"(($D762*'fnd base rates'!G$107)\n+($E762*'fnd base rates'!G$108)\n+($F762*'fnd base rates'!G$109)\n+($G762*'fnd base rates'!G$110)\n+($H762*'fnd base rates'!G$111)\n+($I762*'fnd base rates'!G$112)\n+($J762*'fnd base rates'!G$113)\n+($K762*'fnd base rates'!G$114)\n+($M762*'fnd base rates'!G$116)\n+($N762*'fnd base rates'!G$117)\n+($O762*'fnd base rates'!G$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,7)))\n*$R762","v":2910.6911542800003},{"$f":"(($D762*'fnd base rates'!H$107)\n+($E762*'fnd base rates'!H$108)\n+($F762*'fnd base rates'!H$109)\n+($G762*'fnd base rates'!H$110)\n+($H762*'fnd base rates'!H$111)\n+($I762*'fnd base rates'!H$112)\n+($J762*'fnd base rates'!H$113)\n+($K762*'fnd base rates'!H$114)\n+($M762*'fnd base rates'!H$116)\n+($N762*'fnd base rates'!H$117)\n+($O762*'fnd base rates'!H$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,8)))","v":8621.0607000000018},{"$f":"(($D762*'fnd base rates'!I$107)\n+($E762*'fnd base rates'!I$108)\n+($F762*'fnd base rates'!I$109)\n+($G762*'fnd base rates'!I$110)\n+($H762*'fnd base rates'!I$111)\n+($I762*'fnd base rates'!I$112)\n+($J762*'fnd base rates'!I$113)\n+($K762*'fnd base rates'!I$114)\n+($M762*'fnd base rates'!I$116)\n+($N762*'fnd base rates'!I$117)\n+($O762*'fnd base rates'!I$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,9)))\n*$R762","v":5445.7631999999994},{"$f":"(($D762*'fnd base rates'!J$107)\n+($E762*'fnd base rates'!J$108)\n+($F762*'fnd base rates'!J$109)\n+($G762*'fnd base rates'!J$110)\n+($H762*'fnd base rates'!J$111)\n+($I762*'fnd base rates'!J$112)\n+($J762*'fnd base rates'!J$113)\n+($K762*'fnd base rates'!J$114)\n+($M762*'fnd base rates'!J$116)\n+($N762*'fnd base rates'!J$117)\n+($O762*'fnd base rates'!J$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,10)))\n*$R762","v":10249.513020000002},{"$f":"(($D762*'fnd base rates'!K$107)\n+($E762*'fnd base rates'!K$108)\n+($F762*'fnd base rates'!K$109)\n+($G762*'fnd base rates'!K$110)\n+($H762*'fnd base rates'!K$111)\n+($I762*'fnd base rates'!K$112)\n+($J762*'fnd base rates'!K$113)\n+($K762*'fnd base rates'!K$114)\n+($M762*'fnd base rates'!K$116)\n+($N762*'fnd base rates'!K$117)\n+($O762*'fnd base rates'!K$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,11)))\n*$R762","v":12878.353771439999},{"$f":"(($D762*'fnd base rates'!L$107)\n+($E762*'fnd base rates'!L$108)\n+($F762*'fnd base rates'!L$109)\n+($G762*'fnd base rates'!L$110)\n+($H762*'fnd base rates'!L$111)\n+($I762*'fnd base rates'!L$112)\n+($J762*'fnd base rates'!L$113)\n+($K762*'fnd base rates'!L$114)\n+($M762*'fnd base rates'!L$116)\n+($N762*'fnd base rates'!L$117)\n+($O762*'fnd base rates'!L$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,12)))","v":15948.28421},{"$f":"(($D762*'fnd base rates'!M$107)\n+($E762*'fnd base rates'!M$108)\n+($F762*'fnd base rates'!M$109)\n+($G762*'fnd base rates'!M$110)\n+($H762*'fnd base rates'!M$111)\n+($I762*'fnd base rates'!M$112)\n+($J762*'fnd base rates'!M$113)\n+($K762*'fnd base rates'!M$114)\n+($M762*'fnd base rates'!M$116)\n+($N762*'fnd base rates'!M$117)\n+($O762*'fnd base rates'!M$118)\n+($P762*VLOOKUP($S762+12,rate_basefnd,13)))","v":0},158594.01021746002,null,493057163,"493","057","163",1,10,158594.01021746002,15859,0,15859,null,null,null,null,null,17574,133,17707,-1848,15859,0,15859]
[493,493057165,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D763","v":0},{"$f":"'fnd enro'!E763","v":0},{"$f":"'fnd enro'!F763","v":0},{"$f":"'fnd enro'!G763","v":0},{"$f":"'fnd enro'!H763","v":0},{"$f":"'fnd enro'!I763","v":5},{"$f":"'fnd enro'!J763","v":0},{"$f":"'fnd enro'!K763","v":0.1895},{"$f":"'fnd enro'!L763","v":0},{"$f":"'fnd enro'!M763+'fnd enro'!N763","v":0},{"$f":"'fnd enro'!O763","v":0},{"$f":"'fnd enro'!P763","v":1},{"$f":"'fnd enro'!Q763","v":3},{"$f":"'fnd enro'!S763","v":5},1.038,{"$f":"VALUE('fnd enro'!R763)","v":9},null,{"$f":"(($D763*'fnd base rates'!C$107)\n+($E763*'fnd base rates'!C$108)\n+($F763*'fnd base rates'!C$109)\n+($G763*'fnd base rates'!C$110)\n+($H763*'fnd base rates'!C$111)\n+($I763*'fnd base rates'!C$112)\n+($J763*'fnd base rates'!C$113)\n+($K763*'fnd base rates'!C$114)\n+($M763*'fnd base rates'!C$116)\n+($N763*'fnd base rates'!C$117)\n+($O763*'fnd base rates'!C$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,3)))\n*$R763","v":2888.7275258100003},{"$f":"(($D763*'fnd base rates'!D$107)\n+($E763*'fnd base rates'!D$108)\n+($F763*'fnd base rates'!D$109)\n+($G763*'fnd base rates'!D$110)\n+($H763*'fnd base rates'!D$111)\n+($I763*'fnd base rates'!D$112)\n+($J763*'fnd base rates'!D$113)\n+($K763*'fnd base rates'!D$114)\n+($M763*'fnd base rates'!D$116)\n+($N763*'fnd base rates'!D$117)\n+($O763*'fnd base rates'!D$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,4)))\n*$R763","v":4800.3970799999997},{"$f":"(($D763*'fnd base rates'!E$107)\n+($E763*'fnd base rates'!E$108)\n+($F763*'fnd base rates'!E$109)\n+($G763*'fnd base rates'!E$110)\n+($H763*'fnd base rates'!E$111)\n+($I763*'fnd base rates'!E$112)\n+($J763*'fnd base rates'!E$113)\n+($K763*'fnd base rates'!E$114)\n+($M763*'fnd base rates'!E$116)\n+($N763*'fnd base rates'!E$117)\n+($O763*'fnd base rates'!E$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,5)))\n*$R763","v":33931.626902370001},{"$f":"(($D763*'fnd base rates'!F$107)\n+($E763*'fnd base rates'!F$108)\n+($F763*'fnd base rates'!F$109)\n+($G763*'fnd base rates'!F$110)\n+($H763*'fnd base rates'!F$111)\n+($I763*'fnd base rates'!F$112)\n+($J763*'fnd base rates'!F$113)\n+($K763*'fnd base rates'!F$114)\n+($M763*'fnd base rates'!F$116)\n+($N763*'fnd base rates'!F$117)\n+($O763*'fnd base rates'!F$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,6)))\n*$R763","v":4448.9627226900011},{"$f":"(($D763*'fnd base rates'!G$107)\n+($E763*'fnd base rates'!G$108)\n+($F763*'fnd base rates'!G$109)\n+($G763*'fnd base rates'!G$110)\n+($H763*'fnd base rates'!G$111)\n+($I763*'fnd base rates'!G$112)\n+($J763*'fnd base rates'!G$113)\n+($K763*'fnd base rates'!G$114)\n+($M763*'fnd base rates'!G$116)\n+($N763*'fnd base rates'!G$117)\n+($O763*'fnd base rates'!G$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,7)))\n*$R763","v":1274.3287571399999},{"$f":"(($D763*'fnd base rates'!H$107)\n+($E763*'fnd base rates'!H$108)\n+($F763*'fnd base rates'!H$109)\n+($G763*'fnd base rates'!H$110)\n+($H763*'fnd base rates'!H$111)\n+($I763*'fnd base rates'!H$112)\n+($J763*'fnd base rates'!H$113)\n+($K763*'fnd base rates'!H$114)\n+($M763*'fnd base rates'!H$116)\n+($N763*'fnd base rates'!H$117)\n+($O763*'fnd base rates'!H$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,8)))","v":4063.63535},{"$f":"(($D763*'fnd base rates'!I$107)\n+($E763*'fnd base rates'!I$108)\n+($F763*'fnd base rates'!I$109)\n+($G763*'fnd base rates'!I$110)\n+($H763*'fnd base rates'!I$111)\n+($I763*'fnd base rates'!I$112)\n+($J763*'fnd base rates'!I$113)\n+($K763*'fnd base rates'!I$114)\n+($M763*'fnd base rates'!I$116)\n+($N763*'fnd base rates'!I$117)\n+($O763*'fnd base rates'!I$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,9)))\n*$R763","v":2506.9775999999997},{"$f":"(($D763*'fnd base rates'!J$107)\n+($E763*'fnd base rates'!J$108)\n+($F763*'fnd base rates'!J$109)\n+($G763*'fnd base rates'!J$110)\n+($H763*'fnd base rates'!J$111)\n+($I763*'fnd base rates'!J$112)\n+($J763*'fnd base rates'!J$113)\n+($K763*'fnd base rates'!J$114)\n+($M763*'fnd base rates'!J$116)\n+($N763*'fnd base rates'!J$117)\n+($O763*'fnd base rates'!J$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,10)))\n*$R763","v":4713.2154600000003},{"$f":"(($D763*'fnd base rates'!K$107)\n+($E763*'fnd base rates'!K$108)\n+($F763*'fnd base rates'!K$109)\n+($G763*'fnd base rates'!K$110)\n+($H763*'fnd base rates'!K$111)\n+($I763*'fnd base rates'!K$112)\n+($J763*'fnd base rates'!K$113)\n+($K763*'fnd base rates'!K$114)\n+($M763*'fnd base rates'!K$116)\n+($N763*'fnd base rates'!K$117)\n+($O763*'fnd base rates'!K$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,11)))\n*$R763","v":5854.8866857199992},{"$f":"(($D763*'fnd base rates'!L$107)\n+($E763*'fnd base rates'!L$108)\n+($F763*'fnd base rates'!L$109)\n+($G763*'fnd base rates'!L$110)\n+($H763*'fnd base rates'!L$111)\n+($I763*'fnd base rates'!L$112)\n+($J763*'fnd base rates'!L$113)\n+($K763*'fnd base rates'!L$114)\n+($M763*'fnd base rates'!L$116)\n+($N763*'fnd base rates'!L$117)\n+($O763*'fnd base rates'!L$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,12)))","v":7189.3871049999998},{"$f":"(($D763*'fnd base rates'!M$107)\n+($E763*'fnd base rates'!M$108)\n+($F763*'fnd base rates'!M$109)\n+($G763*'fnd base rates'!M$110)\n+($H763*'fnd base rates'!M$111)\n+($I763*'fnd base rates'!M$112)\n+($J763*'fnd base rates'!M$113)\n+($K763*'fnd base rates'!M$114)\n+($M763*'fnd base rates'!M$116)\n+($N763*'fnd base rates'!M$117)\n+($O763*'fnd base rates'!M$118)\n+($P763*VLOOKUP($S763+12,rate_basefnd,13)))","v":0},71672.145188729992,null,493057165,"493","057","165",1,5,71672.145188729992,14334,0,14334,null,null,null,null,null,14525,47,14572,-238,14334,0,14334]
[493,493057176,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D764","v":0},{"$f":"'fnd enro'!E764","v":0},{"$f":"'fnd enro'!F764","v":0},{"$f":"'fnd enro'!G764","v":0},{"$f":"'fnd enro'!H764","v":0},{"$f":"'fnd enro'!I764","v":3},{"$f":"'fnd enro'!J764","v":0},{"$f":"'fnd enro'!K764","v":0.1137},{"$f":"'fnd enro'!L764","v":0},{"$f":"'fnd enro'!M764+'fnd enro'!N764","v":0},{"$f":"'fnd enro'!O764","v":0},{"$f":"'fnd enro'!P764","v":2},{"$f":"'fnd enro'!Q764","v":3},{"$f":"'fnd enro'!S764","v":3},1.038,{"$f":"VALUE('fnd enro'!R764)","v":7},null,{"$f":"(($D764*'fnd base rates'!C$107)\n+($E764*'fnd base rates'!C$108)\n+($F764*'fnd base rates'!C$109)\n+($G764*'fnd base rates'!C$110)\n+($H764*'fnd base rates'!C$111)\n+($I764*'fnd base rates'!C$112)\n+($J764*'fnd base rates'!C$113)\n+($K764*'fnd base rates'!C$114)\n+($M764*'fnd base rates'!C$116)\n+($N764*'fnd base rates'!C$117)\n+($O764*'fnd base rates'!C$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,3)))\n*$R764","v":1911.131031486},{"$f":"(($D764*'fnd base rates'!D$107)\n+($E764*'fnd base rates'!D$108)\n+($F764*'fnd base rates'!D$109)\n+($G764*'fnd base rates'!D$110)\n+($H764*'fnd base rates'!D$111)\n+($I764*'fnd base rates'!D$112)\n+($J764*'fnd base rates'!D$113)\n+($K764*'fnd base rates'!D$114)\n+($M764*'fnd base rates'!D$116)\n+($N764*'fnd base rates'!D$117)\n+($O764*'fnd base rates'!D$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,4)))\n*$R764","v":3397.2079200000003},{"$f":"(($D764*'fnd base rates'!E$107)\n+($E764*'fnd base rates'!E$108)\n+($F764*'fnd base rates'!E$109)\n+($G764*'fnd base rates'!E$110)\n+($H764*'fnd base rates'!E$111)\n+($I764*'fnd base rates'!E$112)\n+($J764*'fnd base rates'!E$113)\n+($K764*'fnd base rates'!E$114)\n+($M764*'fnd base rates'!E$116)\n+($N764*'fnd base rates'!E$117)\n+($O764*'fnd base rates'!E$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,5)))\n*$R764","v":24878.444749422004},{"$f":"(($D764*'fnd base rates'!F$107)\n+($E764*'fnd base rates'!F$108)\n+($F764*'fnd base rates'!F$109)\n+($G764*'fnd base rates'!F$110)\n+($H764*'fnd base rates'!F$111)\n+($I764*'fnd base rates'!F$112)\n+($J764*'fnd base rates'!F$113)\n+($K764*'fnd base rates'!F$114)\n+($M764*'fnd base rates'!F$116)\n+($N764*'fnd base rates'!F$117)\n+($O764*'fnd base rates'!F$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,6)))\n*$R764","v":2860.2554536140001},{"$f":"(($D764*'fnd base rates'!G$107)\n+($E764*'fnd base rates'!G$108)\n+($F764*'fnd base rates'!G$109)\n+($G764*'fnd base rates'!G$110)\n+($H764*'fnd base rates'!G$111)\n+($I764*'fnd base rates'!G$112)\n+($J764*'fnd base rates'!G$113)\n+($K764*'fnd base rates'!G$114)\n+($M764*'fnd base rates'!G$116)\n+($N764*'fnd base rates'!G$117)\n+($O764*'fnd base rates'!G$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,7)))\n*$R764","v":973.58194628399997},{"$f":"(($D764*'fnd base rates'!H$107)\n+($E764*'fnd base rates'!H$108)\n+($F764*'fnd base rates'!H$109)\n+($G764*'fnd base rates'!H$110)\n+($H764*'fnd base rates'!H$111)\n+($I764*'fnd base rates'!H$112)\n+($J764*'fnd base rates'!H$113)\n+($K764*'fnd base rates'!H$114)\n+($M764*'fnd base rates'!H$116)\n+($N764*'fnd base rates'!H$117)\n+($O764*'fnd base rates'!H$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,8)))","v":2592.3212099999996},{"$f":"(($D764*'fnd base rates'!I$107)\n+($E764*'fnd base rates'!I$108)\n+($F764*'fnd base rates'!I$109)\n+($G764*'fnd base rates'!I$110)\n+($H764*'fnd base rates'!I$111)\n+($I764*'fnd base rates'!I$112)\n+($J764*'fnd base rates'!I$113)\n+($K764*'fnd base rates'!I$114)\n+($M764*'fnd base rates'!I$116)\n+($N764*'fnd base rates'!I$117)\n+($O764*'fnd base rates'!I$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,9)))\n*$R764","v":1714.90056},{"$f":"(($D764*'fnd base rates'!J$107)\n+($E764*'fnd base rates'!J$108)\n+($F764*'fnd base rates'!J$109)\n+($G764*'fnd base rates'!J$110)\n+($H764*'fnd base rates'!J$111)\n+($I764*'fnd base rates'!J$112)\n+($J764*'fnd base rates'!J$113)\n+($K764*'fnd base rates'!J$114)\n+($M764*'fnd base rates'!J$116)\n+($N764*'fnd base rates'!J$117)\n+($O764*'fnd base rates'!J$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,10)))\n*$R764","v":3525.0583800000004},{"$f":"(($D764*'fnd base rates'!K$107)\n+($E764*'fnd base rates'!K$108)\n+($F764*'fnd base rates'!K$109)\n+($G764*'fnd base rates'!K$110)\n+($H764*'fnd base rates'!K$111)\n+($I764*'fnd base rates'!K$112)\n+($J764*'fnd base rates'!K$113)\n+($K764*'fnd base rates'!K$114)\n+($M764*'fnd base rates'!K$116)\n+($N764*'fnd base rates'!K$117)\n+($O764*'fnd base rates'!K$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,11)))\n*$R764","v":3840.1345234320006},{"$f":"(($D764*'fnd base rates'!L$107)\n+($E764*'fnd base rates'!L$108)\n+($F764*'fnd base rates'!L$109)\n+($G764*'fnd base rates'!L$110)\n+($H764*'fnd base rates'!L$111)\n+($I764*'fnd base rates'!L$112)\n+($J764*'fnd base rates'!L$113)\n+($K764*'fnd base rates'!L$114)\n+($M764*'fnd base rates'!L$116)\n+($N764*'fnd base rates'!L$117)\n+($O764*'fnd base rates'!L$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,12)))","v":5098.6842630000001},{"$f":"(($D764*'fnd base rates'!M$107)\n+($E764*'fnd base rates'!M$108)\n+($F764*'fnd base rates'!M$109)\n+($G764*'fnd base rates'!M$110)\n+($H764*'fnd base rates'!M$111)\n+($I764*'fnd base rates'!M$112)\n+($J764*'fnd base rates'!M$113)\n+($K764*'fnd base rates'!M$114)\n+($M764*'fnd base rates'!M$116)\n+($N764*'fnd base rates'!M$117)\n+($O764*'fnd base rates'!M$118)\n+($P764*VLOOKUP($S764+12,rate_basefnd,13)))","v":0},50791.720037238018,null,493057176,"493","057","176",1,3,50791.720037238018,16931,0,16931,null,null,null,null,null,17154,37,17191,-260,16931,0,16931]
[493,493057229,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D765","v":0},{"$f":"'fnd enro'!E765","v":0},{"$f":"'fnd enro'!F765","v":0},{"$f":"'fnd enro'!G765","v":0},{"$f":"'fnd enro'!H765","v":0},{"$f":"'fnd enro'!I765","v":1},{"$f":"'fnd enro'!J765","v":0},{"$f":"'fnd enro'!K765","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L765","v":0},{"$f":"'fnd enro'!M765+'fnd enro'!N765","v":0},{"$f":"'fnd enro'!O765","v":0},{"$f":"'fnd enro'!P765","v":0},{"$f":"'fnd enro'!Q765","v":1},{"$f":"'fnd enro'!S765","v":1},1.038,{"$f":"VALUE('fnd enro'!R765)","v":8},null,{"$f":"(($D765*'fnd base rates'!C$107)\n+($E765*'fnd base rates'!C$108)\n+($F765*'fnd base rates'!C$109)\n+($G765*'fnd base rates'!C$110)\n+($H765*'fnd base rates'!C$111)\n+($I765*'fnd base rates'!C$112)\n+($J765*'fnd base rates'!C$113)\n+($K765*'fnd base rates'!C$114)\n+($M765*'fnd base rates'!C$116)\n+($N765*'fnd base rates'!C$117)\n+($O765*'fnd base rates'!C$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,3)))\n*$R765","v":586.54151716199999},{"$f":"(($D765*'fnd base rates'!D$107)\n+($E765*'fnd base rates'!D$108)\n+($F765*'fnd base rates'!D$109)\n+($G765*'fnd base rates'!D$110)\n+($H765*'fnd base rates'!D$111)\n+($I765*'fnd base rates'!D$112)\n+($J765*'fnd base rates'!D$113)\n+($K765*'fnd base rates'!D$114)\n+($M765*'fnd base rates'!D$116)\n+($N765*'fnd base rates'!D$117)\n+($O765*'fnd base rates'!D$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,4)))\n*$R765","v":1048.3073400000001},{"$f":"(($D765*'fnd base rates'!E$107)\n+($E765*'fnd base rates'!E$108)\n+($F765*'fnd base rates'!E$109)\n+($G765*'fnd base rates'!E$110)\n+($H765*'fnd base rates'!E$111)\n+($I765*'fnd base rates'!E$112)\n+($J765*'fnd base rates'!E$113)\n+($K765*'fnd base rates'!E$114)\n+($M765*'fnd base rates'!E$116)\n+($N765*'fnd base rates'!E$117)\n+($O765*'fnd base rates'!E$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,5)))\n*$R765","v":7722.8837164740007},{"$f":"(($D765*'fnd base rates'!F$107)\n+($E765*'fnd base rates'!F$108)\n+($F765*'fnd base rates'!F$109)\n+($G765*'fnd base rates'!F$110)\n+($H765*'fnd base rates'!F$111)\n+($I765*'fnd base rates'!F$112)\n+($J765*'fnd base rates'!F$113)\n+($K765*'fnd base rates'!F$114)\n+($M765*'fnd base rates'!F$116)\n+($N765*'fnd base rates'!F$117)\n+($O765*'fnd base rates'!F$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,6)))\n*$R765","v":862.52428453800007},{"$f":"(($D765*'fnd base rates'!G$107)\n+($E765*'fnd base rates'!G$108)\n+($F765*'fnd base rates'!G$109)\n+($G765*'fnd base rates'!G$110)\n+($H765*'fnd base rates'!G$111)\n+($I765*'fnd base rates'!G$112)\n+($J765*'fnd base rates'!G$113)\n+($K765*'fnd base rates'!G$114)\n+($M765*'fnd base rates'!G$116)\n+($N765*'fnd base rates'!G$117)\n+($O765*'fnd base rates'!G$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,7)))\n*$R765","v":301.77089542799996},{"$f":"(($D765*'fnd base rates'!H$107)\n+($E765*'fnd base rates'!H$108)\n+($F765*'fnd base rates'!H$109)\n+($G765*'fnd base rates'!H$110)\n+($H765*'fnd base rates'!H$111)\n+($I765*'fnd base rates'!H$112)\n+($J765*'fnd base rates'!H$113)\n+($K765*'fnd base rates'!H$114)\n+($M765*'fnd base rates'!H$116)\n+($N765*'fnd base rates'!H$117)\n+($O765*'fnd base rates'!H$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,8)))","v":802.04706999999996},{"$f":"(($D765*'fnd base rates'!I$107)\n+($E765*'fnd base rates'!I$108)\n+($F765*'fnd base rates'!I$109)\n+($G765*'fnd base rates'!I$110)\n+($H765*'fnd base rates'!I$111)\n+($I765*'fnd base rates'!I$112)\n+($J765*'fnd base rates'!I$113)\n+($K765*'fnd base rates'!I$114)\n+($M765*'fnd base rates'!I$116)\n+($N765*'fnd base rates'!I$117)\n+($O765*'fnd base rates'!I$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,9)))\n*$R765","v":535.35888},{"$f":"(($D765*'fnd base rates'!J$107)\n+($E765*'fnd base rates'!J$108)\n+($F765*'fnd base rates'!J$109)\n+($G765*'fnd base rates'!J$110)\n+($H765*'fnd base rates'!J$111)\n+($I765*'fnd base rates'!J$112)\n+($J765*'fnd base rates'!J$113)\n+($K765*'fnd base rates'!J$114)\n+($M765*'fnd base rates'!J$116)\n+($N765*'fnd base rates'!J$117)\n+($O765*'fnd base rates'!J$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,10)))\n*$R765","v":1175.9709600000001},{"$f":"(($D765*'fnd base rates'!K$107)\n+($E765*'fnd base rates'!K$108)\n+($F765*'fnd base rates'!K$109)\n+($G765*'fnd base rates'!K$110)\n+($H765*'fnd base rates'!K$111)\n+($I765*'fnd base rates'!K$112)\n+($J765*'fnd base rates'!K$113)\n+($K765*'fnd base rates'!K$114)\n+($M765*'fnd base rates'!K$116)\n+($N765*'fnd base rates'!K$117)\n+($O765*'fnd base rates'!K$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,11)))\n*$R765","v":1124.234121144},{"$f":"(($D765*'fnd base rates'!L$107)\n+($E765*'fnd base rates'!L$108)\n+($F765*'fnd base rates'!L$109)\n+($G765*'fnd base rates'!L$110)\n+($H765*'fnd base rates'!L$111)\n+($I765*'fnd base rates'!L$112)\n+($J765*'fnd base rates'!L$113)\n+($K765*'fnd base rates'!L$114)\n+($M765*'fnd base rates'!L$116)\n+($N765*'fnd base rates'!L$117)\n+($O765*'fnd base rates'!L$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,12)))","v":1572.2914210000001},{"$f":"(($D765*'fnd base rates'!M$107)\n+($E765*'fnd base rates'!M$108)\n+($F765*'fnd base rates'!M$109)\n+($G765*'fnd base rates'!M$110)\n+($H765*'fnd base rates'!M$111)\n+($I765*'fnd base rates'!M$112)\n+($J765*'fnd base rates'!M$113)\n+($K765*'fnd base rates'!M$114)\n+($M765*'fnd base rates'!M$116)\n+($N765*'fnd base rates'!M$117)\n+($O765*'fnd base rates'!M$118)\n+($P765*VLOOKUP($S765+12,rate_basefnd,13)))","v":0},15731.930205746001,null,493057229,"493","057","229",1,1,15731.930205746001,15732,0,15732,null,null,null,null,null,15709,37,15746,-14,15732,0,15732]
[493,493057248,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D766","v":0},{"$f":"'fnd enro'!E766","v":0},{"$f":"'fnd enro'!F766","v":0},{"$f":"'fnd enro'!G766","v":0},{"$f":"'fnd enro'!H766","v":0},{"$f":"'fnd enro'!I766","v":23},{"$f":"'fnd enro'!J766","v":0},{"$f":"'fnd enro'!K766","v":0.87170000000000003},{"$f":"'fnd enro'!L766","v":0},{"$f":"'fnd enro'!M766+'fnd enro'!N766","v":0},{"$f":"'fnd enro'!O766","v":0},{"$f":"'fnd enro'!P766","v":18},{"$f":"'fnd enro'!Q766","v":19},{"$f":"'fnd enro'!S766","v":23},1.038,{"$f":"VALUE('fnd enro'!R766)","v":10},null,{"$f":"(($D766*'fnd base rates'!C$107)\n+($E766*'fnd base rates'!C$108)\n+($F766*'fnd base rates'!C$109)\n+($G766*'fnd base rates'!C$110)\n+($H766*'fnd base rates'!C$111)\n+($I766*'fnd base rates'!C$112)\n+($J766*'fnd base rates'!C$113)\n+($K766*'fnd base rates'!C$114)\n+($M766*'fnd base rates'!C$116)\n+($N766*'fnd base rates'!C$117)\n+($O766*'fnd base rates'!C$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,3)))\n*$R766","v":14694.763254726},{"$f":"(($D766*'fnd base rates'!D$107)\n+($E766*'fnd base rates'!D$108)\n+($F766*'fnd base rates'!D$109)\n+($G766*'fnd base rates'!D$110)\n+($H766*'fnd base rates'!D$111)\n+($I766*'fnd base rates'!D$112)\n+($J766*'fnd base rates'!D$113)\n+($K766*'fnd base rates'!D$114)\n+($M766*'fnd base rates'!D$116)\n+($N766*'fnd base rates'!D$117)\n+($O766*'fnd base rates'!D$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,4)))\n*$R766","v":25627.483020000003},{"$f":"(($D766*'fnd base rates'!E$107)\n+($E766*'fnd base rates'!E$108)\n+($F766*'fnd base rates'!E$109)\n+($G766*'fnd base rates'!E$110)\n+($H766*'fnd base rates'!E$111)\n+($I766*'fnd base rates'!E$112)\n+($J766*'fnd base rates'!E$113)\n+($K766*'fnd base rates'!E$114)\n+($M766*'fnd base rates'!E$116)\n+($N766*'fnd base rates'!E$117)\n+($O766*'fnd base rates'!E$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,5)))\n*$R766","v":185652.11033890201},{"$f":"(($D766*'fnd base rates'!F$107)\n+($E766*'fnd base rates'!F$108)\n+($F766*'fnd base rates'!F$109)\n+($G766*'fnd base rates'!F$110)\n+($H766*'fnd base rates'!F$111)\n+($I766*'fnd base rates'!F$112)\n+($J766*'fnd base rates'!F$113)\n+($K766*'fnd base rates'!F$114)\n+($M766*'fnd base rates'!F$116)\n+($N766*'fnd base rates'!F$117)\n+($O766*'fnd base rates'!F$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,6)))\n*$R766","v":22292.201944373999},{"$f":"(($D766*'fnd base rates'!G$107)\n+($E766*'fnd base rates'!G$108)\n+($F766*'fnd base rates'!G$109)\n+($G766*'fnd base rates'!G$110)\n+($H766*'fnd base rates'!G$111)\n+($I766*'fnd base rates'!G$112)\n+($J766*'fnd base rates'!G$113)\n+($K766*'fnd base rates'!G$114)\n+($M766*'fnd base rates'!G$116)\n+($N766*'fnd base rates'!G$117)\n+($O766*'fnd base rates'!G$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,7)))\n*$R766","v":7197.7809148440001},{"$f":"(($D766*'fnd base rates'!H$107)\n+($E766*'fnd base rates'!H$108)\n+($F766*'fnd base rates'!H$109)\n+($G766*'fnd base rates'!H$110)\n+($H766*'fnd base rates'!H$111)\n+($I766*'fnd base rates'!H$112)\n+($J766*'fnd base rates'!H$113)\n+($K766*'fnd base rates'!H$114)\n+($M766*'fnd base rates'!H$116)\n+($N766*'fnd base rates'!H$117)\n+($O766*'fnd base rates'!H$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,8)))","v":20070.072609999999},{"$f":"(($D766*'fnd base rates'!I$107)\n+($E766*'fnd base rates'!I$108)\n+($F766*'fnd base rates'!I$109)\n+($G766*'fnd base rates'!I$110)\n+($H766*'fnd base rates'!I$111)\n+($I766*'fnd base rates'!I$112)\n+($J766*'fnd base rates'!I$113)\n+($K766*'fnd base rates'!I$114)\n+($M766*'fnd base rates'!I$116)\n+($N766*'fnd base rates'!I$117)\n+($O766*'fnd base rates'!I$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,9)))\n*$R766","v":12994.5144},{"$f":"(($D766*'fnd base rates'!J$107)\n+($E766*'fnd base rates'!J$108)\n+($F766*'fnd base rates'!J$109)\n+($G766*'fnd base rates'!J$110)\n+($H766*'fnd base rates'!J$111)\n+($I766*'fnd base rates'!J$112)\n+($J766*'fnd base rates'!J$113)\n+($K766*'fnd base rates'!J$114)\n+($M766*'fnd base rates'!J$116)\n+($N766*'fnd base rates'!J$117)\n+($O766*'fnd base rates'!J$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,10)))\n*$R766","v":25472.40582},{"$f":"(($D766*'fnd base rates'!K$107)\n+($E766*'fnd base rates'!K$108)\n+($F766*'fnd base rates'!K$109)\n+($G766*'fnd base rates'!K$110)\n+($H766*'fnd base rates'!K$111)\n+($I766*'fnd base rates'!K$112)\n+($J766*'fnd base rates'!K$113)\n+($K766*'fnd base rates'!K$114)\n+($M766*'fnd base rates'!K$116)\n+($N766*'fnd base rates'!K$117)\n+($O766*'fnd base rates'!K$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,11)))\n*$R766","v":30064.274226312002},{"$f":"(($D766*'fnd base rates'!L$107)\n+($E766*'fnd base rates'!L$108)\n+($F766*'fnd base rates'!L$109)\n+($G766*'fnd base rates'!L$110)\n+($H766*'fnd base rates'!L$111)\n+($I766*'fnd base rates'!L$112)\n+($J766*'fnd base rates'!L$113)\n+($K766*'fnd base rates'!L$114)\n+($M766*'fnd base rates'!L$116)\n+($N766*'fnd base rates'!L$117)\n+($O766*'fnd base rates'!L$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,12)))","v":38451.902683},{"$f":"(($D766*'fnd base rates'!M$107)\n+($E766*'fnd base rates'!M$108)\n+($F766*'fnd base rates'!M$109)\n+($G766*'fnd base rates'!M$110)\n+($H766*'fnd base rates'!M$111)\n+($I766*'fnd base rates'!M$112)\n+($J766*'fnd base rates'!M$113)\n+($K766*'fnd base rates'!M$114)\n+($M766*'fnd base rates'!M$116)\n+($N766*'fnd base rates'!M$117)\n+($O766*'fnd base rates'!M$118)\n+($P766*VLOOKUP($S766+12,rate_basefnd,13)))","v":0},382517.50921215798,null,493057248,"493","057","248",1,23,382517.50921215798,16631,0,16631,null,null,null,null,null,17320,96,17416,-785,16631,0,16631]
[493,493057262,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D767","v":0},{"$f":"'fnd enro'!E767","v":0},{"$f":"'fnd enro'!F767","v":0},{"$f":"'fnd enro'!G767","v":0},{"$f":"'fnd enro'!H767","v":0},{"$f":"'fnd enro'!I767","v":3},{"$f":"'fnd enro'!J767","v":0},{"$f":"'fnd enro'!K767","v":0.1137},{"$f":"'fnd enro'!L767","v":0},{"$f":"'fnd enro'!M767+'fnd enro'!N767","v":0},{"$f":"'fnd enro'!O767","v":0},{"$f":"'fnd enro'!P767","v":1},{"$f":"'fnd enro'!Q767","v":2},{"$f":"'fnd enro'!S767","v":3},1.038,{"$f":"VALUE('fnd enro'!R767)","v":8},null,{"$f":"(($D767*'fnd base rates'!C$107)\n+($E767*'fnd base rates'!C$108)\n+($F767*'fnd base rates'!C$109)\n+($G767*'fnd base rates'!C$110)\n+($H767*'fnd base rates'!C$111)\n+($I767*'fnd base rates'!C$112)\n+($J767*'fnd base rates'!C$113)\n+($K767*'fnd base rates'!C$114)\n+($M767*'fnd base rates'!C$116)\n+($N767*'fnd base rates'!C$117)\n+($O767*'fnd base rates'!C$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,3)))\n*$R767","v":1774.4368114859999},{"$f":"(($D767*'fnd base rates'!D$107)\n+($E767*'fnd base rates'!D$108)\n+($F767*'fnd base rates'!D$109)\n+($G767*'fnd base rates'!D$110)\n+($H767*'fnd base rates'!D$111)\n+($I767*'fnd base rates'!D$112)\n+($J767*'fnd base rates'!D$113)\n+($K767*'fnd base rates'!D$114)\n+($M767*'fnd base rates'!D$116)\n+($N767*'fnd base rates'!D$117)\n+($O767*'fnd base rates'!D$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,4)))\n*$R767","v":2982.3400800000004},{"$f":"(($D767*'fnd base rates'!E$107)\n+($E767*'fnd base rates'!E$108)\n+($F767*'fnd base rates'!E$109)\n+($G767*'fnd base rates'!E$110)\n+($H767*'fnd base rates'!E$111)\n+($I767*'fnd base rates'!E$112)\n+($J767*'fnd base rates'!E$113)\n+($K767*'fnd base rates'!E$114)\n+($M767*'fnd base rates'!E$116)\n+($N767*'fnd base rates'!E$117)\n+($O767*'fnd base rates'!E$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,5)))\n*$R767","v":21204.973129422004},{"$f":"(($D767*'fnd base rates'!F$107)\n+($E767*'fnd base rates'!F$108)\n+($F767*'fnd base rates'!F$109)\n+($G767*'fnd base rates'!F$110)\n+($H767*'fnd base rates'!F$111)\n+($I767*'fnd base rates'!F$112)\n+($J767*'fnd base rates'!F$113)\n+($K767*'fnd base rates'!F$114)\n+($M767*'fnd base rates'!F$116)\n+($N767*'fnd base rates'!F$117)\n+($O767*'fnd base rates'!F$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,6)))\n*$R767","v":2723.9141536140005},{"$f":"(($D767*'fnd base rates'!G$107)\n+($E767*'fnd base rates'!G$108)\n+($F767*'fnd base rates'!G$109)\n+($G767*'fnd base rates'!G$110)\n+($H767*'fnd base rates'!G$111)\n+($I767*'fnd base rates'!G$112)\n+($J767*'fnd base rates'!G$113)\n+($K767*'fnd base rates'!G$114)\n+($M767*'fnd base rates'!G$116)\n+($N767*'fnd base rates'!G$117)\n+($O767*'fnd base rates'!G$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,7)))\n*$R767","v":802.69600628399996},{"$f":"(($D767*'fnd base rates'!H$107)\n+($E767*'fnd base rates'!H$108)\n+($F767*'fnd base rates'!H$109)\n+($G767*'fnd base rates'!H$110)\n+($H767*'fnd base rates'!H$111)\n+($I767*'fnd base rates'!H$112)\n+($J767*'fnd base rates'!H$113)\n+($K767*'fnd base rates'!H$114)\n+($M767*'fnd base rates'!H$116)\n+($N767*'fnd base rates'!H$117)\n+($O767*'fnd base rates'!H$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,8)))","v":2479.0412099999999},{"$f":"(($D767*'fnd base rates'!I$107)\n+($E767*'fnd base rates'!I$108)\n+($F767*'fnd base rates'!I$109)\n+($G767*'fnd base rates'!I$110)\n+($H767*'fnd base rates'!I$111)\n+($I767*'fnd base rates'!I$112)\n+($J767*'fnd base rates'!I$113)\n+($K767*'fnd base rates'!I$114)\n+($M767*'fnd base rates'!I$116)\n+($N767*'fnd base rates'!I$117)\n+($O767*'fnd base rates'!I$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,9)))\n*$R767","v":1546.3501200000001},{"$f":"(($D767*'fnd base rates'!J$107)\n+($E767*'fnd base rates'!J$108)\n+($F767*'fnd base rates'!J$109)\n+($G767*'fnd base rates'!J$110)\n+($H767*'fnd base rates'!J$111)\n+($I767*'fnd base rates'!J$112)\n+($J767*'fnd base rates'!J$113)\n+($K767*'fnd base rates'!J$114)\n+($M767*'fnd base rates'!J$116)\n+($N767*'fnd base rates'!J$117)\n+($O767*'fnd base rates'!J$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,10)))\n*$R767","v":2933.4087600000003},{"$f":"(($D767*'fnd base rates'!K$107)\n+($E767*'fnd base rates'!K$108)\n+($F767*'fnd base rates'!K$109)\n+($G767*'fnd base rates'!K$110)\n+($H767*'fnd base rates'!K$111)\n+($I767*'fnd base rates'!K$112)\n+($J767*'fnd base rates'!K$113)\n+($K767*'fnd base rates'!K$114)\n+($M767*'fnd base rates'!K$116)\n+($N767*'fnd base rates'!K$117)\n+($O767*'fnd base rates'!K$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,11)))\n*$R767","v":3606.418443432},{"$f":"(($D767*'fnd base rates'!L$107)\n+($E767*'fnd base rates'!L$108)\n+($F767*'fnd base rates'!L$109)\n+($G767*'fnd base rates'!L$110)\n+($H767*'fnd base rates'!L$111)\n+($I767*'fnd base rates'!L$112)\n+($J767*'fnd base rates'!L$113)\n+($K767*'fnd base rates'!L$114)\n+($M767*'fnd base rates'!L$116)\n+($N767*'fnd base rates'!L$117)\n+($O767*'fnd base rates'!L$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,12)))","v":4468.5442629999998},{"$f":"(($D767*'fnd base rates'!M$107)\n+($E767*'fnd base rates'!M$108)\n+($F767*'fnd base rates'!M$109)\n+($G767*'fnd base rates'!M$110)\n+($H767*'fnd base rates'!M$111)\n+($I767*'fnd base rates'!M$112)\n+($J767*'fnd base rates'!M$113)\n+($K767*'fnd base rates'!M$114)\n+($M767*'fnd base rates'!M$116)\n+($N767*'fnd base rates'!M$117)\n+($O767*'fnd base rates'!M$118)\n+($P767*VLOOKUP($S767+12,rate_basefnd,13)))","v":0},44522.122977238003,null,493057262,"493","057","262",1,3,44522.122977238003,14841,0,14841,null,null,null,null,null,16431,37,16468,-1627,14841,0,14841]
[493,493057274,"PHOENIX CHARTER ACADEMY",{"$f":"'fnd enro'!D768","v":0},{"$f":"'fnd enro'!E768","v":0},{"$f":"'fnd enro'!F768","v":0},{"$f":"'fnd enro'!G768","v":0},{"$f":"'fnd enro'!H768","v":0},{"$f":"'fnd enro'!I768","v":2},{"$f":"'fnd enro'!J768","v":0},{"$f":"'fnd enro'!K768","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L768","v":0},{"$f":"'fnd enro'!M768+'fnd enro'!N768","v":0},{"$f":"'fnd enro'!O768","v":0},{"$f":"'fnd enro'!P768","v":1},{"$f":"'fnd enro'!Q768","v":1},{"$f":"'fnd enro'!S768","v":2},1.038,{"$f":"VALUE('fnd enro'!R768)","v":9},null,{"$f":"(($D768*'fnd base rates'!C$107)\n+($E768*'fnd base rates'!C$108)\n+($F768*'fnd base rates'!C$109)\n+($G768*'fnd base rates'!C$110)\n+($H768*'fnd base rates'!C$111)\n+($I768*'fnd base rates'!C$112)\n+($J768*'fnd base rates'!C$113)\n+($K768*'fnd base rates'!C$114)\n+($M768*'fnd base rates'!C$116)\n+($N768*'fnd base rates'!C$117)\n+($O768*'fnd base rates'!C$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,3)))\n*$R768","v":1189.3277343240002},{"$f":"(($D768*'fnd base rates'!D$107)\n+($E768*'fnd base rates'!D$108)\n+($F768*'fnd base rates'!D$109)\n+($G768*'fnd base rates'!D$110)\n+($H768*'fnd base rates'!D$111)\n+($I768*'fnd base rates'!D$112)\n+($J768*'fnd base rates'!D$113)\n+($K768*'fnd base rates'!D$114)\n+($M768*'fnd base rates'!D$116)\n+($N768*'fnd base rates'!D$117)\n+($O768*'fnd base rates'!D$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,4)))\n*$R768","v":1940.8212599999999},{"$f":"(($D768*'fnd base rates'!E$107)\n+($E768*'fnd base rates'!E$108)\n+($F768*'fnd base rates'!E$109)\n+($G768*'fnd base rates'!E$110)\n+($H768*'fnd base rates'!E$111)\n+($I768*'fnd base rates'!E$112)\n+($J768*'fnd base rates'!E$113)\n+($K768*'fnd base rates'!E$114)\n+($M768*'fnd base rates'!E$116)\n+($N768*'fnd base rates'!E$117)\n+($O768*'fnd base rates'!E$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,5)))\n*$R768","v":13548.396852948001},{"$f":"(($D768*'fnd base rates'!F$107)\n+($E768*'fnd base rates'!F$108)\n+($F768*'fnd base rates'!F$109)\n+($G768*'fnd base rates'!F$110)\n+($H768*'fnd base rates'!F$111)\n+($I768*'fnd base rates'!F$112)\n+($J768*'fnd base rates'!F$113)\n+($K768*'fnd base rates'!F$114)\n+($M768*'fnd base rates'!F$116)\n+($N768*'fnd base rates'!F$117)\n+($O768*'fnd base rates'!F$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,6)))\n*$R768","v":1861.389869076},{"$f":"(($D768*'fnd base rates'!G$107)\n+($E768*'fnd base rates'!G$108)\n+($F768*'fnd base rates'!G$109)\n+($G768*'fnd base rates'!G$110)\n+($H768*'fnd base rates'!G$111)\n+($I768*'fnd base rates'!G$112)\n+($J768*'fnd base rates'!G$113)\n+($K768*'fnd base rates'!G$114)\n+($M768*'fnd base rates'!G$116)\n+($N768*'fnd base rates'!G$117)\n+($O768*'fnd base rates'!G$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,7)))\n*$R768","v":504.14291085599996},{"$f":"(($D768*'fnd base rates'!H$107)\n+($E768*'fnd base rates'!H$108)\n+($F768*'fnd base rates'!H$109)\n+($G768*'fnd base rates'!H$110)\n+($H768*'fnd base rates'!H$111)\n+($I768*'fnd base rates'!H$112)\n+($J768*'fnd base rates'!H$113)\n+($K768*'fnd base rates'!H$114)\n+($M768*'fnd base rates'!H$116)\n+($N768*'fnd base rates'!H$117)\n+($O768*'fnd base rates'!H$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,8)))","v":1677.46414},{"$f":"(($D768*'fnd base rates'!I$107)\n+($E768*'fnd base rates'!I$108)\n+($F768*'fnd base rates'!I$109)\n+($G768*'fnd base rates'!I$110)\n+($H768*'fnd base rates'!I$111)\n+($I768*'fnd base rates'!I$112)\n+($J768*'fnd base rates'!I$113)\n+($K768*'fnd base rates'!I$114)\n+($M768*'fnd base rates'!I$116)\n+($N768*'fnd base rates'!I$117)\n+($O768*'fnd base rates'!I$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,9)))\n*$R768","v":1013.67966},{"$f":"(($D768*'fnd base rates'!J$107)\n+($E768*'fnd base rates'!J$108)\n+($F768*'fnd base rates'!J$109)\n+($G768*'fnd base rates'!J$110)\n+($H768*'fnd base rates'!J$111)\n+($I768*'fnd base rates'!J$112)\n+($J768*'fnd base rates'!J$113)\n+($K768*'fnd base rates'!J$114)\n+($M768*'fnd base rates'!J$116)\n+($N768*'fnd base rates'!J$117)\n+($O768*'fnd base rates'!J$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,10)))\n*$R768","v":1771.38852},{"$f":"(($D768*'fnd base rates'!K$107)\n+($E768*'fnd base rates'!K$108)\n+($F768*'fnd base rates'!K$109)\n+($G768*'fnd base rates'!K$110)\n+($H768*'fnd base rates'!K$111)\n+($I768*'fnd base rates'!K$112)\n+($J768*'fnd base rates'!K$113)\n+($K768*'fnd base rates'!K$114)\n+($M768*'fnd base rates'!K$116)\n+($N768*'fnd base rates'!K$117)\n+($O768*'fnd base rates'!K$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,11)))\n*$R768","v":2482.1843222879997},{"$f":"(($D768*'fnd base rates'!L$107)\n+($E768*'fnd base rates'!L$108)\n+($F768*'fnd base rates'!L$109)\n+($G768*'fnd base rates'!L$110)\n+($H768*'fnd base rates'!L$111)\n+($I768*'fnd base rates'!L$112)\n+($J768*'fnd base rates'!L$113)\n+($K768*'fnd base rates'!L$114)\n+($M768*'fnd base rates'!L$116)\n+($N768*'fnd base rates'!L$117)\n+($O768*'fnd base rates'!L$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,12)))","v":2906.5828420000003},{"$f":"(($D768*'fnd base rates'!M$107)\n+($E768*'fnd base rates'!M$108)\n+($F768*'fnd base rates'!M$109)\n+($G768*'fnd base rates'!M$110)\n+($H768*'fnd base rates'!M$111)\n+($I768*'fnd base rates'!M$112)\n+($J768*'fnd base rates'!M$113)\n+($K768*'fnd base rates'!M$114)\n+($M768*'fnd base rates'!M$116)\n+($N768*'fnd base rates'!M$117)\n+($O768*'fnd base rates'!M$118)\n+($P768*VLOOKUP($S768+12,rate_basefnd,13)))","v":0},28895.378111492002,null,493057274,"493","057","274",1,2,28895.378111492002,14448,0,14448,null,null,null,null,null,17122,77,17199,-2751,14448,0,14448]
[494,494093035,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D769","v":0},{"$f":"'fnd enro'!E769","v":0},{"$f":"'fnd enro'!F769","v":1},{"$f":"'fnd enro'!G769","v":2},{"$f":"'fnd enro'!H769","v":1},{"$f":"'fnd enro'!I769","v":0},{"$f":"'fnd enro'!J769","v":0},{"$f":"'fnd enro'!K769","v":0.15160000000000001},{"$f":"'fnd enro'!L769","v":0},{"$f":"'fnd enro'!M769+'fnd enro'!N769","v":1},{"$f":"'fnd enro'!O769","v":0},{"$f":"'fnd enro'!P769","v":0},{"$f":"'fnd enro'!Q769","v":4},{"$f":"'fnd enro'!S769","v":4},1.0449999999999999,{"$f":"VALUE('fnd enro'!R769)","v":10},null,{"$f":"(($D769*'fnd base rates'!C$107)\n+($E769*'fnd base rates'!C$108)\n+($F769*'fnd base rates'!C$109)\n+($G769*'fnd base rates'!C$110)\n+($H769*'fnd base rates'!C$111)\n+($I769*'fnd base rates'!C$112)\n+($J769*'fnd base rates'!C$113)\n+($K769*'fnd base rates'!C$114)\n+($M769*'fnd base rates'!C$116)\n+($N769*'fnd base rates'!C$117)\n+($O769*'fnd base rates'!C$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,3)))\n*$R769","v":2469.5916478199997},{"$f":"(($D769*'fnd base rates'!D$107)\n+($E769*'fnd base rates'!D$108)\n+($F769*'fnd base rates'!D$109)\n+($G769*'fnd base rates'!D$110)\n+($H769*'fnd base rates'!D$111)\n+($I769*'fnd base rates'!D$112)\n+($J769*'fnd base rates'!D$113)\n+($K769*'fnd base rates'!D$114)\n+($M769*'fnd base rates'!D$116)\n+($N769*'fnd base rates'!D$117)\n+($O769*'fnd base rates'!D$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,4)))\n*$R769","v":4444.3013999999994},{"$f":"(($D769*'fnd base rates'!E$107)\n+($E769*'fnd base rates'!E$108)\n+($F769*'fnd base rates'!E$109)\n+($G769*'fnd base rates'!E$110)\n+($H769*'fnd base rates'!E$111)\n+($I769*'fnd base rates'!E$112)\n+($J769*'fnd base rates'!E$113)\n+($K769*'fnd base rates'!E$114)\n+($M769*'fnd base rates'!E$116)\n+($N769*'fnd base rates'!E$117)\n+($O769*'fnd base rates'!E$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,5)))\n*$R769","v":28325.823182139997},{"$f":"(($D769*'fnd base rates'!F$107)\n+($E769*'fnd base rates'!F$108)\n+($F769*'fnd base rates'!F$109)\n+($G769*'fnd base rates'!F$110)\n+($H769*'fnd base rates'!F$111)\n+($I769*'fnd base rates'!F$112)\n+($J769*'fnd base rates'!F$113)\n+($K769*'fnd base rates'!F$114)\n+($M769*'fnd base rates'!F$116)\n+($N769*'fnd base rates'!F$117)\n+($O769*'fnd base rates'!F$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,6)))\n*$R769","v":4815.0809891799991},{"$f":"(($D769*'fnd base rates'!G$107)\n+($E769*'fnd base rates'!G$108)\n+($F769*'fnd base rates'!G$109)\n+($G769*'fnd base rates'!G$110)\n+($H769*'fnd base rates'!G$111)\n+($I769*'fnd base rates'!G$112)\n+($J769*'fnd base rates'!G$113)\n+($K769*'fnd base rates'!G$114)\n+($M769*'fnd base rates'!G$116)\n+($N769*'fnd base rates'!G$117)\n+($O769*'fnd base rates'!G$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,7)))\n*$R769","v":1272.64658708},{"$f":"(($D769*'fnd base rates'!H$107)\n+($E769*'fnd base rates'!H$108)\n+($F769*'fnd base rates'!H$109)\n+($G769*'fnd base rates'!H$110)\n+($H769*'fnd base rates'!H$111)\n+($I769*'fnd base rates'!H$112)\n+($J769*'fnd base rates'!H$113)\n+($K769*'fnd base rates'!H$114)\n+($M769*'fnd base rates'!H$116)\n+($N769*'fnd base rates'!H$117)\n+($O769*'fnd base rates'!H$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,8)))","v":2176.96828},{"$f":"(($D769*'fnd base rates'!I$107)\n+($E769*'fnd base rates'!I$108)\n+($F769*'fnd base rates'!I$109)\n+($G769*'fnd base rates'!I$110)\n+($H769*'fnd base rates'!I$111)\n+($I769*'fnd base rates'!I$112)\n+($J769*'fnd base rates'!I$113)\n+($K769*'fnd base rates'!I$114)\n+($M769*'fnd base rates'!I$116)\n+($N769*'fnd base rates'!I$117)\n+($O769*'fnd base rates'!I$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,9)))\n*$R769","v":1659.7734999999998},{"$f":"(($D769*'fnd base rates'!J$107)\n+($E769*'fnd base rates'!J$108)\n+($F769*'fnd base rates'!J$109)\n+($G769*'fnd base rates'!J$110)\n+($H769*'fnd base rates'!J$111)\n+($I769*'fnd base rates'!J$112)\n+($J769*'fnd base rates'!J$113)\n+($K769*'fnd base rates'!J$114)\n+($M769*'fnd base rates'!J$116)\n+($N769*'fnd base rates'!J$117)\n+($O769*'fnd base rates'!J$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,10)))\n*$R769","v":3254.8405999999995},{"$f":"(($D769*'fnd base rates'!K$107)\n+($E769*'fnd base rates'!K$108)\n+($F769*'fnd base rates'!K$109)\n+($G769*'fnd base rates'!K$110)\n+($H769*'fnd base rates'!K$111)\n+($I769*'fnd base rates'!K$112)\n+($J769*'fnd base rates'!K$113)\n+($K769*'fnd base rates'!K$114)\n+($M769*'fnd base rates'!K$116)\n+($N769*'fnd base rates'!K$117)\n+($O769*'fnd base rates'!K$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,11)))\n*$R769","v":4699.6353958400005},{"$f":"(($D769*'fnd base rates'!L$107)\n+($E769*'fnd base rates'!L$108)\n+($F769*'fnd base rates'!L$109)\n+($G769*'fnd base rates'!L$110)\n+($H769*'fnd base rates'!L$111)\n+($I769*'fnd base rates'!L$112)\n+($J769*'fnd base rates'!L$113)\n+($K769*'fnd base rates'!L$114)\n+($M769*'fnd base rates'!L$116)\n+($N769*'fnd base rates'!L$117)\n+($O769*'fnd base rates'!L$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,12)))","v":6945.6456840000001},{"$f":"(($D769*'fnd base rates'!M$107)\n+($E769*'fnd base rates'!M$108)\n+($F769*'fnd base rates'!M$109)\n+($G769*'fnd base rates'!M$110)\n+($H769*'fnd base rates'!M$111)\n+($I769*'fnd base rates'!M$112)\n+($J769*'fnd base rates'!M$113)\n+($K769*'fnd base rates'!M$114)\n+($M769*'fnd base rates'!M$116)\n+($N769*'fnd base rates'!M$117)\n+($O769*'fnd base rates'!M$118)\n+($P769*VLOOKUP($S769+12,rate_basefnd,13)))","v":0},60064.307266060001,null,494093035,"494","093","035",1,4,60064.307266060001,15016,0,15016,null,null,null,null,null,15153,106,15259,-243,15016,0,15016]
[494,494093049,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D770","v":0},{"$f":"'fnd enro'!E770","v":0},{"$f":"'fnd enro'!F770","v":0},{"$f":"'fnd enro'!G770","v":0},{"$f":"'fnd enro'!H770","v":1},{"$f":"'fnd enro'!I770","v":0},{"$f":"'fnd enro'!J770","v":0},{"$f":"'fnd enro'!K770","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L770","v":0},{"$f":"'fnd enro'!M770+'fnd enro'!N770","v":0},{"$f":"'fnd enro'!O770","v":0},{"$f":"'fnd enro'!P770","v":0},{"$f":"'fnd enro'!Q770","v":1},{"$f":"'fnd enro'!S770","v":1},1.0449999999999999,{"$f":"VALUE('fnd enro'!R770)","v":7},null,{"$f":"(($D770*'fnd base rates'!C$107)\n+($E770*'fnd base rates'!C$108)\n+($F770*'fnd base rates'!C$109)\n+($G770*'fnd base rates'!C$110)\n+($H770*'fnd base rates'!C$111)\n+($I770*'fnd base rates'!C$112)\n+($J770*'fnd base rates'!C$113)\n+($K770*'fnd base rates'!C$114)\n+($M770*'fnd base rates'!C$116)\n+($N770*'fnd base rates'!C$117)\n+($O770*'fnd base rates'!C$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,3)))\n*$R770","v":589.05489945499994},{"$f":"(($D770*'fnd base rates'!D$107)\n+($E770*'fnd base rates'!D$108)\n+($F770*'fnd base rates'!D$109)\n+($G770*'fnd base rates'!D$110)\n+($H770*'fnd base rates'!D$111)\n+($I770*'fnd base rates'!D$112)\n+($J770*'fnd base rates'!D$113)\n+($K770*'fnd base rates'!D$114)\n+($M770*'fnd base rates'!D$116)\n+($N770*'fnd base rates'!D$117)\n+($O770*'fnd base rates'!D$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,4)))\n*$R770","v":1048.5321000000001},{"$f":"(($D770*'fnd base rates'!E$107)\n+($E770*'fnd base rates'!E$108)\n+($F770*'fnd base rates'!E$109)\n+($G770*'fnd base rates'!E$110)\n+($H770*'fnd base rates'!E$111)\n+($I770*'fnd base rates'!E$112)\n+($J770*'fnd base rates'!E$113)\n+($K770*'fnd base rates'!E$114)\n+($M770*'fnd base rates'!E$116)\n+($N770*'fnd base rates'!E$117)\n+($O770*'fnd base rates'!E$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,5)))\n*$R770","v":6275.6824205349994},{"$f":"(($D770*'fnd base rates'!F$107)\n+($E770*'fnd base rates'!F$108)\n+($F770*'fnd base rates'!F$109)\n+($G770*'fnd base rates'!F$110)\n+($H770*'fnd base rates'!F$111)\n+($I770*'fnd base rates'!F$112)\n+($J770*'fnd base rates'!F$113)\n+($K770*'fnd base rates'!F$114)\n+($M770*'fnd base rates'!F$116)\n+($N770*'fnd base rates'!F$117)\n+($O770*'fnd base rates'!F$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,6)))\n*$R770","v":975.31757229499988},{"$f":"(($D770*'fnd base rates'!G$107)\n+($E770*'fnd base rates'!G$108)\n+($F770*'fnd base rates'!G$109)\n+($G770*'fnd base rates'!G$110)\n+($H770*'fnd base rates'!G$111)\n+($I770*'fnd base rates'!G$112)\n+($J770*'fnd base rates'!G$113)\n+($K770*'fnd base rates'!G$114)\n+($M770*'fnd base rates'!G$116)\n+($N770*'fnd base rates'!G$117)\n+($O770*'fnd base rates'!G$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,7)))\n*$R770","v":305.08085926999996},{"$f":"(($D770*'fnd base rates'!H$107)\n+($E770*'fnd base rates'!H$108)\n+($F770*'fnd base rates'!H$109)\n+($G770*'fnd base rates'!H$110)\n+($H770*'fnd base rates'!H$111)\n+($I770*'fnd base rates'!H$112)\n+($J770*'fnd base rates'!H$113)\n+($K770*'fnd base rates'!H$114)\n+($M770*'fnd base rates'!H$116)\n+($N770*'fnd base rates'!H$117)\n+($O770*'fnd base rates'!H$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,8)))","v":514.08706999999993},{"$f":"(($D770*'fnd base rates'!I$107)\n+($E770*'fnd base rates'!I$108)\n+($F770*'fnd base rates'!I$109)\n+($G770*'fnd base rates'!I$110)\n+($H770*'fnd base rates'!I$111)\n+($I770*'fnd base rates'!I$112)\n+($J770*'fnd base rates'!I$113)\n+($K770*'fnd base rates'!I$114)\n+($M770*'fnd base rates'!I$116)\n+($N770*'fnd base rates'!I$117)\n+($O770*'fnd base rates'!I$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,9)))\n*$R770","v":451.32504999999998},{"$f":"(($D770*'fnd base rates'!J$107)\n+($E770*'fnd base rates'!J$108)\n+($F770*'fnd base rates'!J$109)\n+($G770*'fnd base rates'!J$110)\n+($H770*'fnd base rates'!J$111)\n+($I770*'fnd base rates'!J$112)\n+($J770*'fnd base rates'!J$113)\n+($K770*'fnd base rates'!J$114)\n+($M770*'fnd base rates'!J$116)\n+($N770*'fnd base rates'!J$117)\n+($O770*'fnd base rates'!J$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,10)))\n*$R770","v":849.44914999999992},{"$f":"(($D770*'fnd base rates'!K$107)\n+($E770*'fnd base rates'!K$108)\n+($F770*'fnd base rates'!K$109)\n+($G770*'fnd base rates'!K$110)\n+($H770*'fnd base rates'!K$111)\n+($I770*'fnd base rates'!K$112)\n+($J770*'fnd base rates'!K$113)\n+($K770*'fnd base rates'!K$114)\n+($M770*'fnd base rates'!K$116)\n+($N770*'fnd base rates'!K$117)\n+($O770*'fnd base rates'!K$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,11)))\n*$R770","v":1163.4687114600001},{"$f":"(($D770*'fnd base rates'!L$107)\n+($E770*'fnd base rates'!L$108)\n+($F770*'fnd base rates'!L$109)\n+($G770*'fnd base rates'!L$110)\n+($H770*'fnd base rates'!L$111)\n+($I770*'fnd base rates'!L$112)\n+($J770*'fnd base rates'!L$113)\n+($K770*'fnd base rates'!L$114)\n+($M770*'fnd base rates'!L$116)\n+($N770*'fnd base rates'!L$117)\n+($O770*'fnd base rates'!L$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,12)))","v":1665.921421},{"$f":"(($D770*'fnd base rates'!M$107)\n+($E770*'fnd base rates'!M$108)\n+($F770*'fnd base rates'!M$109)\n+($G770*'fnd base rates'!M$110)\n+($H770*'fnd base rates'!M$111)\n+($I770*'fnd base rates'!M$112)\n+($J770*'fnd base rates'!M$113)\n+($K770*'fnd base rates'!M$114)\n+($M770*'fnd base rates'!M$116)\n+($N770*'fnd base rates'!M$117)\n+($O770*'fnd base rates'!M$118)\n+($P770*VLOOKUP($S770+12,rate_basefnd,13)))","v":0},13837.919254015,null,494093049,"494","093","049",1,1,13837.919254015,13838,0,13838,null,null,null,null,null,14053,51,14104,-266,13838,0,13838]
[494,494093056,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D771","v":0},{"$f":"'fnd enro'!E771","v":0},{"$f":"'fnd enro'!F771","v":0},{"$f":"'fnd enro'!G771","v":1},{"$f":"'fnd enro'!H771","v":0},{"$f":"'fnd enro'!I771","v":1},{"$f":"'fnd enro'!J771","v":0},{"$f":"'fnd enro'!K771","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L771","v":0},{"$f":"'fnd enro'!M771+'fnd enro'!N771","v":0},{"$f":"'fnd enro'!O771","v":0},{"$f":"'fnd enro'!P771","v":0},{"$f":"'fnd enro'!Q771","v":0},{"$f":"'fnd enro'!S771","v":2},1.0449999999999999,{"$f":"VALUE('fnd enro'!R771)","v":3},null,{"$f":"(($D771*'fnd base rates'!C$107)\n+($E771*'fnd base rates'!C$108)\n+($F771*'fnd base rates'!C$109)\n+($G771*'fnd base rates'!C$110)\n+($H771*'fnd base rates'!C$111)\n+($I771*'fnd base rates'!C$112)\n+($J771*'fnd base rates'!C$113)\n+($K771*'fnd base rates'!C$114)\n+($M771*'fnd base rates'!C$116)\n+($N771*'fnd base rates'!C$117)\n+($O771*'fnd base rates'!C$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,3)))\n*$R771","v":1053.9637989099999},{"$f":"(($D771*'fnd base rates'!D$107)\n+($E771*'fnd base rates'!D$108)\n+($F771*'fnd base rates'!D$109)\n+($G771*'fnd base rates'!D$110)\n+($H771*'fnd base rates'!D$111)\n+($I771*'fnd base rates'!D$112)\n+($J771*'fnd base rates'!D$113)\n+($K771*'fnd base rates'!D$114)\n+($M771*'fnd base rates'!D$116)\n+($N771*'fnd base rates'!D$117)\n+($O771*'fnd base rates'!D$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,4)))\n*$R771","v":1508.8755000000001},{"$f":"(($D771*'fnd base rates'!E$107)\n+($E771*'fnd base rates'!E$108)\n+($F771*'fnd base rates'!E$109)\n+($G771*'fnd base rates'!E$110)\n+($H771*'fnd base rates'!E$111)\n+($I771*'fnd base rates'!E$112)\n+($J771*'fnd base rates'!E$113)\n+($K771*'fnd base rates'!E$114)\n+($M771*'fnd base rates'!E$116)\n+($N771*'fnd base rates'!E$117)\n+($O771*'fnd base rates'!E$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,5)))\n*$R771","v":8657.0678410699984},{"$f":"(($D771*'fnd base rates'!F$107)\n+($E771*'fnd base rates'!F$108)\n+($F771*'fnd base rates'!F$109)\n+($G771*'fnd base rates'!F$110)\n+($H771*'fnd base rates'!F$111)\n+($I771*'fnd base rates'!F$112)\n+($J771*'fnd base rates'!F$113)\n+($K771*'fnd base rates'!F$114)\n+($M771*'fnd base rates'!F$116)\n+($N771*'fnd base rates'!F$117)\n+($O771*'fnd base rates'!F$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,6)))\n*$R771","v":2092.2221945900001},{"$f":"(($D771*'fnd base rates'!G$107)\n+($E771*'fnd base rates'!G$108)\n+($F771*'fnd base rates'!G$109)\n+($G771*'fnd base rates'!G$110)\n+($H771*'fnd base rates'!G$111)\n+($I771*'fnd base rates'!G$112)\n+($J771*'fnd base rates'!G$113)\n+($K771*'fnd base rates'!G$114)\n+($M771*'fnd base rates'!G$116)\n+($N771*'fnd base rates'!G$117)\n+($O771*'fnd base rates'!G$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,7)))\n*$R771","v":315.57621853999996},{"$f":"(($D771*'fnd base rates'!H$107)\n+($E771*'fnd base rates'!H$108)\n+($F771*'fnd base rates'!H$109)\n+($G771*'fnd base rates'!H$110)\n+($H771*'fnd base rates'!H$111)\n+($I771*'fnd base rates'!H$112)\n+($J771*'fnd base rates'!H$113)\n+($K771*'fnd base rates'!H$114)\n+($M771*'fnd base rates'!H$116)\n+($N771*'fnd base rates'!H$117)\n+($O771*'fnd base rates'!H$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,8)))","v":1274.79414},{"$f":"(($D771*'fnd base rates'!I$107)\n+($E771*'fnd base rates'!I$108)\n+($F771*'fnd base rates'!I$109)\n+($G771*'fnd base rates'!I$110)\n+($H771*'fnd base rates'!I$111)\n+($I771*'fnd base rates'!I$112)\n+($J771*'fnd base rates'!I$113)\n+($K771*'fnd base rates'!I$114)\n+($M771*'fnd base rates'!I$116)\n+($N771*'fnd base rates'!I$117)\n+($O771*'fnd base rates'!I$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,9)))\n*$R771","v":671.74689999999987},{"$f":"(($D771*'fnd base rates'!J$107)\n+($E771*'fnd base rates'!J$108)\n+($F771*'fnd base rates'!J$109)\n+($G771*'fnd base rates'!J$110)\n+($H771*'fnd base rates'!J$111)\n+($I771*'fnd base rates'!J$112)\n+($J771*'fnd base rates'!J$113)\n+($K771*'fnd base rates'!J$114)\n+($M771*'fnd base rates'!J$116)\n+($N771*'fnd base rates'!J$117)\n+($O771*'fnd base rates'!J$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,10)))\n*$R771","v":715.97129999999993},{"$f":"(($D771*'fnd base rates'!K$107)\n+($E771*'fnd base rates'!K$108)\n+($F771*'fnd base rates'!K$109)\n+($G771*'fnd base rates'!K$110)\n+($H771*'fnd base rates'!K$111)\n+($I771*'fnd base rates'!K$112)\n+($J771*'fnd base rates'!K$113)\n+($K771*'fnd base rates'!K$114)\n+($M771*'fnd base rates'!K$116)\n+($N771*'fnd base rates'!K$117)\n+($O771*'fnd base rates'!K$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,11)))\n*$R771","v":2214.4745229199998},{"$f":"(($D771*'fnd base rates'!L$107)\n+($E771*'fnd base rates'!L$108)\n+($F771*'fnd base rates'!L$109)\n+($G771*'fnd base rates'!L$110)\n+($H771*'fnd base rates'!L$111)\n+($I771*'fnd base rates'!L$112)\n+($J771*'fnd base rates'!L$113)\n+($K771*'fnd base rates'!L$114)\n+($M771*'fnd base rates'!L$116)\n+($N771*'fnd base rates'!L$117)\n+($O771*'fnd base rates'!L$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,12)))","v":2307.4728420000001},{"$f":"(($D771*'fnd base rates'!M$107)\n+($E771*'fnd base rates'!M$108)\n+($F771*'fnd base rates'!M$109)\n+($G771*'fnd base rates'!M$110)\n+($H771*'fnd base rates'!M$111)\n+($I771*'fnd base rates'!M$112)\n+($J771*'fnd base rates'!M$113)\n+($K771*'fnd base rates'!M$114)\n+($M771*'fnd base rates'!M$116)\n+($N771*'fnd base rates'!M$117)\n+($O771*'fnd base rates'!M$118)\n+($P771*VLOOKUP($S771+12,rate_basefnd,13)))","v":0},20812.165258029996,null,494093056,"494","093","056",1,2,20812.165258029996,10406,0,10406,null,null,null,null,null,14560,4,14564,-4158,10406,0,10406]
[494,494093057,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D772","v":0},{"$f":"'fnd enro'!E772","v":0},{"$f":"'fnd enro'!F772","v":11},{"$f":"'fnd enro'!G772","v":35},{"$f":"'fnd enro'!H772","v":23},{"$f":"'fnd enro'!I772","v":10},{"$f":"'fnd enro'!J772","v":0},{"$f":"'fnd enro'!K772","v":2.9941},{"$f":"'fnd enro'!L772","v":0},{"$f":"'fnd enro'!M772+'fnd enro'!N772","v":18},{"$f":"'fnd enro'!O772","v":3},{"$f":"'fnd enro'!P772","v":0},{"$f":"'fnd enro'!Q772","v":44},{"$f":"'fnd enro'!S772","v":79},1.0449999999999999,{"$f":"VALUE('fnd enro'!R772)","v":10},null,{"$f":"(($D772*'fnd base rates'!C$107)\n+($E772*'fnd base rates'!C$108)\n+($F772*'fnd base rates'!C$109)\n+($G772*'fnd base rates'!C$110)\n+($H772*'fnd base rates'!C$111)\n+($I772*'fnd base rates'!C$112)\n+($J772*'fnd base rates'!C$113)\n+($K772*'fnd base rates'!C$114)\n+($M772*'fnd base rates'!C$116)\n+($N772*'fnd base rates'!C$117)\n+($O772*'fnd base rates'!C$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,3)))\n*$R772","v":46583.804156945007},{"$f":"(($D772*'fnd base rates'!D$107)\n+($E772*'fnd base rates'!D$108)\n+($F772*'fnd base rates'!D$109)\n+($G772*'fnd base rates'!D$110)\n+($H772*'fnd base rates'!D$111)\n+($I772*'fnd base rates'!D$112)\n+($J772*'fnd base rates'!D$113)\n+($K772*'fnd base rates'!D$114)\n+($M772*'fnd base rates'!D$116)\n+($N772*'fnd base rates'!D$117)\n+($O772*'fnd base rates'!D$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,4)))\n*$R772","v":76997.000299999985},{"$f":"(($D772*'fnd base rates'!E$107)\n+($E772*'fnd base rates'!E$108)\n+($F772*'fnd base rates'!E$109)\n+($G772*'fnd base rates'!E$110)\n+($H772*'fnd base rates'!E$111)\n+($I772*'fnd base rates'!E$112)\n+($J772*'fnd base rates'!E$113)\n+($K772*'fnd base rates'!E$114)\n+($M772*'fnd base rates'!E$116)\n+($N772*'fnd base rates'!E$117)\n+($O772*'fnd base rates'!E$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,5)))\n*$R772","v":462400.78567226499},{"$f":"(($D772*'fnd base rates'!F$107)\n+($E772*'fnd base rates'!F$108)\n+($F772*'fnd base rates'!F$109)\n+($G772*'fnd base rates'!F$110)\n+($H772*'fnd base rates'!F$111)\n+($I772*'fnd base rates'!F$112)\n+($J772*'fnd base rates'!F$113)\n+($K772*'fnd base rates'!F$114)\n+($M772*'fnd base rates'!F$116)\n+($N772*'fnd base rates'!F$117)\n+($O772*'fnd base rates'!F$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,6)))\n*$R772","v":90967.931161304994},{"$f":"(($D772*'fnd base rates'!G$107)\n+($E772*'fnd base rates'!G$108)\n+($F772*'fnd base rates'!G$109)\n+($G772*'fnd base rates'!G$110)\n+($H772*'fnd base rates'!G$111)\n+($I772*'fnd base rates'!G$112)\n+($J772*'fnd base rates'!G$113)\n+($K772*'fnd base rates'!G$114)\n+($M772*'fnd base rates'!G$116)\n+($N772*'fnd base rates'!G$117)\n+($O772*'fnd base rates'!G$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,7)))\n*$R772","v":20094.147282329996},{"$f":"(($D772*'fnd base rates'!H$107)\n+($E772*'fnd base rates'!H$108)\n+($F772*'fnd base rates'!H$109)\n+($G772*'fnd base rates'!H$110)\n+($H772*'fnd base rates'!H$111)\n+($I772*'fnd base rates'!H$112)\n+($J772*'fnd base rates'!H$113)\n+($K772*'fnd base rates'!H$114)\n+($M772*'fnd base rates'!H$116)\n+($N772*'fnd base rates'!H$117)\n+($O772*'fnd base rates'!H$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,8)))","v":45264.31852999999},{"$f":"(($D772*'fnd base rates'!I$107)\n+($E772*'fnd base rates'!I$108)\n+($F772*'fnd base rates'!I$109)\n+($G772*'fnd base rates'!I$110)\n+($H772*'fnd base rates'!I$111)\n+($I772*'fnd base rates'!I$112)\n+($J772*'fnd base rates'!I$113)\n+($K772*'fnd base rates'!I$114)\n+($M772*'fnd base rates'!I$116)\n+($N772*'fnd base rates'!I$117)\n+($O772*'fnd base rates'!I$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,9)))\n*$R772","v":30481.458699999992},{"$f":"(($D772*'fnd base rates'!J$107)\n+($E772*'fnd base rates'!J$108)\n+($F772*'fnd base rates'!J$109)\n+($G772*'fnd base rates'!J$110)\n+($H772*'fnd base rates'!J$111)\n+($I772*'fnd base rates'!J$112)\n+($J772*'fnd base rates'!J$113)\n+($K772*'fnd base rates'!J$114)\n+($M772*'fnd base rates'!J$116)\n+($N772*'fnd base rates'!J$117)\n+($O772*'fnd base rates'!J$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,10)))\n*$R772","v":46601.356999999989},{"$f":"(($D772*'fnd base rates'!K$107)\n+($E772*'fnd base rates'!K$108)\n+($F772*'fnd base rates'!K$109)\n+($G772*'fnd base rates'!K$110)\n+($H772*'fnd base rates'!K$111)\n+($I772*'fnd base rates'!K$112)\n+($J772*'fnd base rates'!K$113)\n+($K772*'fnd base rates'!K$114)\n+($M772*'fnd base rates'!K$116)\n+($N772*'fnd base rates'!K$117)\n+($O772*'fnd base rates'!K$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,11)))\n*$R772","v":93971.988505339992},{"$f":"(($D772*'fnd base rates'!L$107)\n+($E772*'fnd base rates'!L$108)\n+($F772*'fnd base rates'!L$109)\n+($G772*'fnd base rates'!L$110)\n+($H772*'fnd base rates'!L$111)\n+($I772*'fnd base rates'!L$112)\n+($J772*'fnd base rates'!L$113)\n+($K772*'fnd base rates'!L$114)\n+($M772*'fnd base rates'!L$116)\n+($N772*'fnd base rates'!L$117)\n+($O772*'fnd base rates'!L$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,12)))","v":120267.61225900002},{"$f":"(($D772*'fnd base rates'!M$107)\n+($E772*'fnd base rates'!M$108)\n+($F772*'fnd base rates'!M$109)\n+($G772*'fnd base rates'!M$110)\n+($H772*'fnd base rates'!M$111)\n+($I772*'fnd base rates'!M$112)\n+($J772*'fnd base rates'!M$113)\n+($K772*'fnd base rates'!M$114)\n+($M772*'fnd base rates'!M$116)\n+($N772*'fnd base rates'!M$117)\n+($O772*'fnd base rates'!M$118)\n+($P772*VLOOKUP($S772+12,rate_basefnd,13)))","v":0},1033630.4035671847,null,494093057,"494","093","057",1,79,1033630.4035671847,13084,0,13084,null,null,null,null,null,13644,87,13731,-647,13084,0,13084]
[494,494093071,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D773","v":0},{"$f":"'fnd enro'!E773","v":0},{"$f":"'fnd enro'!F773","v":0},{"$f":"'fnd enro'!G773","v":2},{"$f":"'fnd enro'!H773","v":0},{"$f":"'fnd enro'!I773","v":0},{"$f":"'fnd enro'!J773","v":0},{"$f":"'fnd enro'!K773","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L773","v":0},{"$f":"'fnd enro'!M773+'fnd enro'!N773","v":2},{"$f":"'fnd enro'!O773","v":0},{"$f":"'fnd enro'!P773","v":0},{"$f":"'fnd enro'!Q773","v":0},{"$f":"'fnd enro'!S773","v":2},1.0449999999999999,{"$f":"VALUE('fnd enro'!R773)","v":4},null,{"$f":"(($D773*'fnd base rates'!C$107)\n+($E773*'fnd base rates'!C$108)\n+($F773*'fnd base rates'!C$109)\n+($G773*'fnd base rates'!C$110)\n+($H773*'fnd base rates'!C$111)\n+($I773*'fnd base rates'!C$112)\n+($J773*'fnd base rates'!C$113)\n+($K773*'fnd base rates'!C$114)\n+($M773*'fnd base rates'!C$116)\n+($N773*'fnd base rates'!C$117)\n+($O773*'fnd base rates'!C$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,3)))\n*$R773","v":1246.0974989099998},{"$f":"(($D773*'fnd base rates'!D$107)\n+($E773*'fnd base rates'!D$108)\n+($F773*'fnd base rates'!D$109)\n+($G773*'fnd base rates'!D$110)\n+($H773*'fnd base rates'!D$111)\n+($I773*'fnd base rates'!D$112)\n+($J773*'fnd base rates'!D$113)\n+($K773*'fnd base rates'!D$114)\n+($M773*'fnd base rates'!D$116)\n+($N773*'fnd base rates'!D$117)\n+($O773*'fnd base rates'!D$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,4)))\n*$R773","v":1845.1146999999999},{"$f":"(($D773*'fnd base rates'!E$107)\n+($E773*'fnd base rates'!E$108)\n+($F773*'fnd base rates'!E$109)\n+($G773*'fnd base rates'!E$110)\n+($H773*'fnd base rates'!E$111)\n+($I773*'fnd base rates'!E$112)\n+($J773*'fnd base rates'!E$113)\n+($K773*'fnd base rates'!E$114)\n+($M773*'fnd base rates'!E$116)\n+($N773*'fnd base rates'!E$117)\n+($O773*'fnd base rates'!E$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,5)))\n*$R773","v":9993.1421410700004},{"$f":"(($D773*'fnd base rates'!F$107)\n+($E773*'fnd base rates'!F$108)\n+($F773*'fnd base rates'!F$109)\n+($G773*'fnd base rates'!F$110)\n+($H773*'fnd base rates'!F$111)\n+($I773*'fnd base rates'!F$112)\n+($J773*'fnd base rates'!F$113)\n+($K773*'fnd base rates'!F$114)\n+($M773*'fnd base rates'!F$116)\n+($N773*'fnd base rates'!F$117)\n+($O773*'fnd base rates'!F$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,6)))\n*$R773","v":2784.0017445899998},{"$f":"(($D773*'fnd base rates'!G$107)\n+($E773*'fnd base rates'!G$108)\n+($F773*'fnd base rates'!G$109)\n+($G773*'fnd base rates'!G$110)\n+($H773*'fnd base rates'!G$111)\n+($I773*'fnd base rates'!G$112)\n+($J773*'fnd base rates'!G$113)\n+($K773*'fnd base rates'!G$114)\n+($M773*'fnd base rates'!G$116)\n+($N773*'fnd base rates'!G$117)\n+($O773*'fnd base rates'!G$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,7)))\n*$R773","v":404.63111853999999},{"$f":"(($D773*'fnd base rates'!H$107)\n+($E773*'fnd base rates'!H$108)\n+($F773*'fnd base rates'!H$109)\n+($G773*'fnd base rates'!H$110)\n+($H773*'fnd base rates'!H$111)\n+($I773*'fnd base rates'!H$112)\n+($J773*'fnd base rates'!H$113)\n+($K773*'fnd base rates'!H$114)\n+($M773*'fnd base rates'!H$116)\n+($N773*'fnd base rates'!H$117)\n+($O773*'fnd base rates'!H$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,8)))","v":1217.1141399999999},{"$f":"(($D773*'fnd base rates'!I$107)\n+($E773*'fnd base rates'!I$108)\n+($F773*'fnd base rates'!I$109)\n+($G773*'fnd base rates'!I$110)\n+($H773*'fnd base rates'!I$111)\n+($I773*'fnd base rates'!I$112)\n+($J773*'fnd base rates'!I$113)\n+($K773*'fnd base rates'!I$114)\n+($M773*'fnd base rates'!I$116)\n+($N773*'fnd base rates'!I$117)\n+($O773*'fnd base rates'!I$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,9)))\n*$R773","v":647.5655999999999},{"$f":"(($D773*'fnd base rates'!J$107)\n+($E773*'fnd base rates'!J$108)\n+($F773*'fnd base rates'!J$109)\n+($G773*'fnd base rates'!J$110)\n+($H773*'fnd base rates'!J$111)\n+($I773*'fnd base rates'!J$112)\n+($J773*'fnd base rates'!J$113)\n+($K773*'fnd base rates'!J$114)\n+($M773*'fnd base rates'!J$116)\n+($N773*'fnd base rates'!J$117)\n+($O773*'fnd base rates'!J$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,10)))\n*$R773","v":348.44479999999999},{"$f":"(($D773*'fnd base rates'!K$107)\n+($E773*'fnd base rates'!K$108)\n+($F773*'fnd base rates'!K$109)\n+($G773*'fnd base rates'!K$110)\n+($H773*'fnd base rates'!K$111)\n+($I773*'fnd base rates'!K$112)\n+($J773*'fnd base rates'!K$113)\n+($K773*'fnd base rates'!K$114)\n+($M773*'fnd base rates'!K$116)\n+($N773*'fnd base rates'!K$117)\n+($O773*'fnd base rates'!K$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,11)))\n*$R773","v":2741.6979229199997},{"$f":"(($D773*'fnd base rates'!L$107)\n+($E773*'fnd base rates'!L$108)\n+($F773*'fnd base rates'!L$109)\n+($G773*'fnd base rates'!L$110)\n+($H773*'fnd base rates'!L$111)\n+($I773*'fnd base rates'!L$112)\n+($J773*'fnd base rates'!L$113)\n+($K773*'fnd base rates'!L$114)\n+($M773*'fnd base rates'!L$116)\n+($N773*'fnd base rates'!L$117)\n+($O773*'fnd base rates'!L$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,12)))","v":2885.402842},{"$f":"(($D773*'fnd base rates'!M$107)\n+($E773*'fnd base rates'!M$108)\n+($F773*'fnd base rates'!M$109)\n+($G773*'fnd base rates'!M$110)\n+($H773*'fnd base rates'!M$111)\n+($I773*'fnd base rates'!M$112)\n+($J773*'fnd base rates'!M$113)\n+($K773*'fnd base rates'!M$114)\n+($M773*'fnd base rates'!M$116)\n+($N773*'fnd base rates'!M$117)\n+($O773*'fnd base rates'!M$118)\n+($P773*VLOOKUP($S773+12,rate_basefnd,13)))","v":0},24113.212508030003,null,494093071,"494","093","071",1,2,24113.212508030003,12057,0,12057,null,null,null,null,null,12188,0,12188,-131,12057,0,12057]
[494,494093093,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D774","v":0},{"$f":"'fnd enro'!E774","v":0},{"$f":"'fnd enro'!F774","v":18},{"$f":"'fnd enro'!G774","v":128},{"$f":"'fnd enro'!H774","v":70},{"$f":"'fnd enro'!I774","v":112},{"$f":"'fnd enro'!J774","v":0},{"$f":"'fnd enro'!K774","v":12.4312},{"$f":"'fnd enro'!L774","v":0},{"$f":"'fnd enro'!M774+'fnd enro'!N774","v":60},{"$f":"'fnd enro'!O774","v":8},{"$f":"'fnd enro'!P774","v":5},{"$f":"'fnd enro'!Q774","v":134},{"$f":"'fnd enro'!S774","v":328},1.0449999999999999,{"$f":"VALUE('fnd enro'!R774)","v":10},null,{"$f":"(($D774*'fnd base rates'!C$107)\n+($E774*'fnd base rates'!C$108)\n+($F774*'fnd base rates'!C$109)\n+($G774*'fnd base rates'!C$110)\n+($H774*'fnd base rates'!C$111)\n+($I774*'fnd base rates'!C$112)\n+($J774*'fnd base rates'!C$113)\n+($K774*'fnd base rates'!C$114)\n+($M774*'fnd base rates'!C$116)\n+($N774*'fnd base rates'!C$117)\n+($O774*'fnd base rates'!C$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,3)))\n*$R774","v":188707.61407123998},{"$f":"(($D774*'fnd base rates'!D$107)\n+($E774*'fnd base rates'!D$108)\n+($F774*'fnd base rates'!D$109)\n+($G774*'fnd base rates'!D$110)\n+($H774*'fnd base rates'!D$111)\n+($I774*'fnd base rates'!D$112)\n+($J774*'fnd base rates'!D$113)\n+($K774*'fnd base rates'!D$114)\n+($M774*'fnd base rates'!D$116)\n+($N774*'fnd base rates'!D$117)\n+($O774*'fnd base rates'!D$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,4)))\n*$R774","v":301793.23074999999},{"$f":"(($D774*'fnd base rates'!E$107)\n+($E774*'fnd base rates'!E$108)\n+($F774*'fnd base rates'!E$109)\n+($G774*'fnd base rates'!E$110)\n+($H774*'fnd base rates'!E$111)\n+($I774*'fnd base rates'!E$112)\n+($J774*'fnd base rates'!E$113)\n+($K774*'fnd base rates'!E$114)\n+($M774*'fnd base rates'!E$116)\n+($N774*'fnd base rates'!E$117)\n+($O774*'fnd base rates'!E$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,5)))\n*$R774","v":1834595.5556354802},{"$f":"(($D774*'fnd base rates'!F$107)\n+($E774*'fnd base rates'!F$108)\n+($F774*'fnd base rates'!F$109)\n+($G774*'fnd base rates'!F$110)\n+($H774*'fnd base rates'!F$111)\n+($I774*'fnd base rates'!F$112)\n+($J774*'fnd base rates'!F$113)\n+($K774*'fnd base rates'!F$114)\n+($M774*'fnd base rates'!F$116)\n+($N774*'fnd base rates'!F$117)\n+($O774*'fnd base rates'!F$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,6)))\n*$R774","v":356393.29606275994},{"$f":"(($D774*'fnd base rates'!G$107)\n+($E774*'fnd base rates'!G$108)\n+($F774*'fnd base rates'!G$109)\n+($G774*'fnd base rates'!G$110)\n+($H774*'fnd base rates'!G$111)\n+($I774*'fnd base rates'!G$112)\n+($J774*'fnd base rates'!G$113)\n+($K774*'fnd base rates'!G$114)\n+($M774*'fnd base rates'!G$116)\n+($N774*'fnd base rates'!G$117)\n+($O774*'fnd base rates'!G$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,7)))\n*$R774","v":75640.503740559972},{"$f":"(($D774*'fnd base rates'!H$107)\n+($E774*'fnd base rates'!H$108)\n+($F774*'fnd base rates'!H$109)\n+($G774*'fnd base rates'!H$110)\n+($H774*'fnd base rates'!H$111)\n+($I774*'fnd base rates'!H$112)\n+($J774*'fnd base rates'!H$113)\n+($K774*'fnd base rates'!H$114)\n+($M774*'fnd base rates'!H$116)\n+($N774*'fnd base rates'!H$117)\n+($O774*'fnd base rates'!H$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,8)))","v":205371.08895999996},{"$f":"(($D774*'fnd base rates'!I$107)\n+($E774*'fnd base rates'!I$108)\n+($F774*'fnd base rates'!I$109)\n+($G774*'fnd base rates'!I$110)\n+($H774*'fnd base rates'!I$111)\n+($I774*'fnd base rates'!I$112)\n+($J774*'fnd base rates'!I$113)\n+($K774*'fnd base rates'!I$114)\n+($M774*'fnd base rates'!I$116)\n+($N774*'fnd base rates'!I$117)\n+($O774*'fnd base rates'!I$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,9)))\n*$R774","v":129134.46424999999},{"$f":"(($D774*'fnd base rates'!J$107)\n+($E774*'fnd base rates'!J$108)\n+($F774*'fnd base rates'!J$109)\n+($G774*'fnd base rates'!J$110)\n+($H774*'fnd base rates'!J$111)\n+($I774*'fnd base rates'!J$112)\n+($J774*'fnd base rates'!J$113)\n+($K774*'fnd base rates'!J$114)\n+($M774*'fnd base rates'!J$116)\n+($N774*'fnd base rates'!J$117)\n+($O774*'fnd base rates'!J$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,10)))\n*$R774","v":189904.66274999999},{"$f":"(($D774*'fnd base rates'!K$107)\n+($E774*'fnd base rates'!K$108)\n+($F774*'fnd base rates'!K$109)\n+($G774*'fnd base rates'!K$110)\n+($H774*'fnd base rates'!K$111)\n+($I774*'fnd base rates'!K$112)\n+($J774*'fnd base rates'!K$113)\n+($K774*'fnd base rates'!K$114)\n+($M774*'fnd base rates'!K$116)\n+($N774*'fnd base rates'!K$117)\n+($O774*'fnd base rates'!K$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,11)))\n*$R774","v":387153.75025887991},{"$f":"(($D774*'fnd base rates'!L$107)\n+($E774*'fnd base rates'!L$108)\n+($F774*'fnd base rates'!L$109)\n+($G774*'fnd base rates'!L$110)\n+($H774*'fnd base rates'!L$111)\n+($I774*'fnd base rates'!L$112)\n+($J774*'fnd base rates'!L$113)\n+($K774*'fnd base rates'!L$114)\n+($M774*'fnd base rates'!L$116)\n+($N774*'fnd base rates'!L$117)\n+($O774*'fnd base rates'!L$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,12)))","v":466419.42608800007},{"$f":"(($D774*'fnd base rates'!M$107)\n+($E774*'fnd base rates'!M$108)\n+($F774*'fnd base rates'!M$109)\n+($G774*'fnd base rates'!M$110)\n+($H774*'fnd base rates'!M$111)\n+($I774*'fnd base rates'!M$112)\n+($J774*'fnd base rates'!M$113)\n+($K774*'fnd base rates'!M$114)\n+($M774*'fnd base rates'!M$116)\n+($N774*'fnd base rates'!M$117)\n+($O774*'fnd base rates'!M$118)\n+($P774*VLOOKUP($S774+12,rate_basefnd,13)))","v":0},4135113.59256692,null,494093093,"494","093","093",1,328,4135113.59256692,12607,0,12607,null,null,null,null,null,14183,75,14258,-1651,12607,0,12607]
[494,494093128,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D775","v":0},{"$f":"'fnd enro'!E775","v":0},{"$f":"'fnd enro'!F775","v":0},{"$f":"'fnd enro'!G775","v":1},{"$f":"'fnd enro'!H775","v":0},{"$f":"'fnd enro'!I775","v":0},{"$f":"'fnd enro'!J775","v":0},{"$f":"'fnd enro'!K775","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L775","v":0},{"$f":"'fnd enro'!M775+'fnd enro'!N775","v":0},{"$f":"'fnd enro'!O775","v":0},{"$f":"'fnd enro'!P775","v":0},{"$f":"'fnd enro'!Q775","v":0},{"$f":"'fnd enro'!S775","v":1},1.0449999999999999,{"$f":"VALUE('fnd enro'!R775)","v":9},null,{"$f":"(($D775*'fnd base rates'!C$107)\n+($E775*'fnd base rates'!C$108)\n+($F775*'fnd base rates'!C$109)\n+($G775*'fnd base rates'!C$110)\n+($H775*'fnd base rates'!C$111)\n+($I775*'fnd base rates'!C$112)\n+($J775*'fnd base rates'!C$113)\n+($K775*'fnd base rates'!C$114)\n+($M775*'fnd base rates'!C$116)\n+($N775*'fnd base rates'!C$117)\n+($O775*'fnd base rates'!C$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,3)))\n*$R775","v":526.98189945499996},{"$f":"(($D775*'fnd base rates'!D$107)\n+($E775*'fnd base rates'!D$108)\n+($F775*'fnd base rates'!D$109)\n+($G775*'fnd base rates'!D$110)\n+($H775*'fnd base rates'!D$111)\n+($I775*'fnd base rates'!D$112)\n+($J775*'fnd base rates'!D$113)\n+($K775*'fnd base rates'!D$114)\n+($M775*'fnd base rates'!D$116)\n+($N775*'fnd base rates'!D$117)\n+($O775*'fnd base rates'!D$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,4)))\n*$R775","v":754.43775000000005},{"$f":"(($D775*'fnd base rates'!E$107)\n+($E775*'fnd base rates'!E$108)\n+($F775*'fnd base rates'!E$109)\n+($G775*'fnd base rates'!E$110)\n+($H775*'fnd base rates'!E$111)\n+($I775*'fnd base rates'!E$112)\n+($J775*'fnd base rates'!E$113)\n+($K775*'fnd base rates'!E$114)\n+($M775*'fnd base rates'!E$116)\n+($N775*'fnd base rates'!E$117)\n+($O775*'fnd base rates'!E$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,5)))\n*$R775","v":3819.8174705349998},{"$f":"(($D775*'fnd base rates'!F$107)\n+($E775*'fnd base rates'!F$108)\n+($F775*'fnd base rates'!F$109)\n+($G775*'fnd base rates'!F$110)\n+($H775*'fnd base rates'!F$111)\n+($I775*'fnd base rates'!F$112)\n+($J775*'fnd base rates'!F$113)\n+($K775*'fnd base rates'!F$114)\n+($M775*'fnd base rates'!F$116)\n+($N775*'fnd base rates'!F$117)\n+($O775*'fnd base rates'!F$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,6)))\n*$R775","v":1223.8812722949999},{"$f":"(($D775*'fnd base rates'!G$107)\n+($E775*'fnd base rates'!G$108)\n+($F775*'fnd base rates'!G$109)\n+($G775*'fnd base rates'!G$110)\n+($H775*'fnd base rates'!G$111)\n+($I775*'fnd base rates'!G$112)\n+($J775*'fnd base rates'!G$113)\n+($K775*'fnd base rates'!G$114)\n+($M775*'fnd base rates'!G$116)\n+($N775*'fnd base rates'!G$117)\n+($O775*'fnd base rates'!G$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,7)))\n*$R775","v":154.28735927},{"$f":"(($D775*'fnd base rates'!H$107)\n+($E775*'fnd base rates'!H$108)\n+($F775*'fnd base rates'!H$109)\n+($G775*'fnd base rates'!H$110)\n+($H775*'fnd base rates'!H$111)\n+($I775*'fnd base rates'!H$112)\n+($J775*'fnd base rates'!H$113)\n+($K775*'fnd base rates'!H$114)\n+($M775*'fnd base rates'!H$116)\n+($N775*'fnd base rates'!H$117)\n+($O775*'fnd base rates'!H$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D775*'fnd base rates'!I$107)\n+($E775*'fnd base rates'!I$108)\n+($F775*'fnd base rates'!I$109)\n+($G775*'fnd base rates'!I$110)\n+($H775*'fnd base rates'!I$111)\n+($I775*'fnd base rates'!I$112)\n+($J775*'fnd base rates'!I$113)\n+($K775*'fnd base rates'!I$114)\n+($M775*'fnd base rates'!I$116)\n+($N775*'fnd base rates'!I$117)\n+($O775*'fnd base rates'!I$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,9)))\n*$R775","v":251.73004999999998},{"$f":"(($D775*'fnd base rates'!J$107)\n+($E775*'fnd base rates'!J$108)\n+($F775*'fnd base rates'!J$109)\n+($G775*'fnd base rates'!J$110)\n+($H775*'fnd base rates'!J$111)\n+($I775*'fnd base rates'!J$112)\n+($J775*'fnd base rates'!J$113)\n+($K775*'fnd base rates'!J$114)\n+($M775*'fnd base rates'!J$116)\n+($N775*'fnd base rates'!J$117)\n+($O775*'fnd base rates'!J$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,10)))\n*$R775","v":150.19784999999999},{"$f":"(($D775*'fnd base rates'!K$107)\n+($E775*'fnd base rates'!K$108)\n+($F775*'fnd base rates'!K$109)\n+($G775*'fnd base rates'!K$110)\n+($H775*'fnd base rates'!K$111)\n+($I775*'fnd base rates'!K$112)\n+($J775*'fnd base rates'!K$113)\n+($K775*'fnd base rates'!K$114)\n+($M775*'fnd base rates'!K$116)\n+($N775*'fnd base rates'!K$117)\n+($O775*'fnd base rates'!K$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,11)))\n*$R775","v":1082.65886146},{"$f":"(($D775*'fnd base rates'!L$107)\n+($E775*'fnd base rates'!L$108)\n+($F775*'fnd base rates'!L$109)\n+($G775*'fnd base rates'!L$110)\n+($H775*'fnd base rates'!L$111)\n+($I775*'fnd base rates'!L$112)\n+($J775*'fnd base rates'!L$113)\n+($K775*'fnd base rates'!L$114)\n+($M775*'fnd base rates'!L$116)\n+($N775*'fnd base rates'!L$117)\n+($O775*'fnd base rates'!L$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D775*'fnd base rates'!M$107)\n+($E775*'fnd base rates'!M$108)\n+($F775*'fnd base rates'!M$109)\n+($G775*'fnd base rates'!M$110)\n+($H775*'fnd base rates'!M$111)\n+($I775*'fnd base rates'!M$112)\n+($J775*'fnd base rates'!M$113)\n+($K775*'fnd base rates'!M$114)\n+($M775*'fnd base rates'!M$116)\n+($N775*'fnd base rates'!M$117)\n+($O775*'fnd base rates'!M$118)\n+($P775*VLOOKUP($S775+12,rate_basefnd,13)))","v":0},9647.5610040150004,null,494093128,"494","093","128",1,1,9647.5610040150004,9648,0,9648,null,null,null,null,null,9739,0,9739,-91,9648,0,9648]
[494,494093133,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D776","v":0},{"$f":"'fnd enro'!E776","v":0},{"$f":"'fnd enro'!F776","v":0},{"$f":"'fnd enro'!G776","v":1},{"$f":"'fnd enro'!H776","v":0},{"$f":"'fnd enro'!I776","v":0},{"$f":"'fnd enro'!J776","v":0},{"$f":"'fnd enro'!K776","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L776","v":0},{"$f":"'fnd enro'!M776+'fnd enro'!N776","v":1},{"$f":"'fnd enro'!O776","v":0},{"$f":"'fnd enro'!P776","v":0},{"$f":"'fnd enro'!Q776","v":0},{"$f":"'fnd enro'!S776","v":1},1.0449999999999999,{"$f":"VALUE('fnd enro'!R776)","v":7},null,{"$f":"(($D776*'fnd base rates'!C$107)\n+($E776*'fnd base rates'!C$108)\n+($F776*'fnd base rates'!C$109)\n+($G776*'fnd base rates'!C$110)\n+($H776*'fnd base rates'!C$111)\n+($I776*'fnd base rates'!C$112)\n+($J776*'fnd base rates'!C$113)\n+($K776*'fnd base rates'!C$114)\n+($M776*'fnd base rates'!C$116)\n+($N776*'fnd base rates'!C$117)\n+($O776*'fnd base rates'!C$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,3)))\n*$R776","v":623.04874945499989},{"$f":"(($D776*'fnd base rates'!D$107)\n+($E776*'fnd base rates'!D$108)\n+($F776*'fnd base rates'!D$109)\n+($G776*'fnd base rates'!D$110)\n+($H776*'fnd base rates'!D$111)\n+($I776*'fnd base rates'!D$112)\n+($J776*'fnd base rates'!D$113)\n+($K776*'fnd base rates'!D$114)\n+($M776*'fnd base rates'!D$116)\n+($N776*'fnd base rates'!D$117)\n+($O776*'fnd base rates'!D$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,4)))\n*$R776","v":922.55734999999993},{"$f":"(($D776*'fnd base rates'!E$107)\n+($E776*'fnd base rates'!E$108)\n+($F776*'fnd base rates'!E$109)\n+($G776*'fnd base rates'!E$110)\n+($H776*'fnd base rates'!E$111)\n+($I776*'fnd base rates'!E$112)\n+($J776*'fnd base rates'!E$113)\n+($K776*'fnd base rates'!E$114)\n+($M776*'fnd base rates'!E$116)\n+($N776*'fnd base rates'!E$117)\n+($O776*'fnd base rates'!E$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,5)))\n*$R776","v":4996.5710705350002},{"$f":"(($D776*'fnd base rates'!F$107)\n+($E776*'fnd base rates'!F$108)\n+($F776*'fnd base rates'!F$109)\n+($G776*'fnd base rates'!F$110)\n+($H776*'fnd base rates'!F$111)\n+($I776*'fnd base rates'!F$112)\n+($J776*'fnd base rates'!F$113)\n+($K776*'fnd base rates'!F$114)\n+($M776*'fnd base rates'!F$116)\n+($N776*'fnd base rates'!F$117)\n+($O776*'fnd base rates'!F$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,6)))\n*$R776","v":1392.0008722949999},{"$f":"(($D776*'fnd base rates'!G$107)\n+($E776*'fnd base rates'!G$108)\n+($F776*'fnd base rates'!G$109)\n+($G776*'fnd base rates'!G$110)\n+($H776*'fnd base rates'!G$111)\n+($I776*'fnd base rates'!G$112)\n+($J776*'fnd base rates'!G$113)\n+($K776*'fnd base rates'!G$114)\n+($M776*'fnd base rates'!G$116)\n+($N776*'fnd base rates'!G$117)\n+($O776*'fnd base rates'!G$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,7)))\n*$R776","v":202.31555926999999},{"$f":"(($D776*'fnd base rates'!H$107)\n+($E776*'fnd base rates'!H$108)\n+($F776*'fnd base rates'!H$109)\n+($G776*'fnd base rates'!H$110)\n+($H776*'fnd base rates'!H$111)\n+($I776*'fnd base rates'!H$112)\n+($J776*'fnd base rates'!H$113)\n+($K776*'fnd base rates'!H$114)\n+($M776*'fnd base rates'!H$116)\n+($N776*'fnd base rates'!H$117)\n+($O776*'fnd base rates'!H$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,8)))","v":608.55706999999995},{"$f":"(($D776*'fnd base rates'!I$107)\n+($E776*'fnd base rates'!I$108)\n+($F776*'fnd base rates'!I$109)\n+($G776*'fnd base rates'!I$110)\n+($H776*'fnd base rates'!I$111)\n+($I776*'fnd base rates'!I$112)\n+($J776*'fnd base rates'!I$113)\n+($K776*'fnd base rates'!I$114)\n+($M776*'fnd base rates'!I$116)\n+($N776*'fnd base rates'!I$117)\n+($O776*'fnd base rates'!I$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,9)))\n*$R776","v":323.78279999999995},{"$f":"(($D776*'fnd base rates'!J$107)\n+($E776*'fnd base rates'!J$108)\n+($F776*'fnd base rates'!J$109)\n+($G776*'fnd base rates'!J$110)\n+($H776*'fnd base rates'!J$111)\n+($I776*'fnd base rates'!J$112)\n+($J776*'fnd base rates'!J$113)\n+($K776*'fnd base rates'!J$114)\n+($M776*'fnd base rates'!J$116)\n+($N776*'fnd base rates'!J$117)\n+($O776*'fnd base rates'!J$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,10)))\n*$R776","v":174.22239999999999},{"$f":"(($D776*'fnd base rates'!K$107)\n+($E776*'fnd base rates'!K$108)\n+($F776*'fnd base rates'!K$109)\n+($G776*'fnd base rates'!K$110)\n+($H776*'fnd base rates'!K$111)\n+($I776*'fnd base rates'!K$112)\n+($J776*'fnd base rates'!K$113)\n+($K776*'fnd base rates'!K$114)\n+($M776*'fnd base rates'!K$116)\n+($N776*'fnd base rates'!K$117)\n+($O776*'fnd base rates'!K$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,11)))\n*$R776","v":1370.8489614599998},{"$f":"(($D776*'fnd base rates'!L$107)\n+($E776*'fnd base rates'!L$108)\n+($F776*'fnd base rates'!L$109)\n+($G776*'fnd base rates'!L$110)\n+($H776*'fnd base rates'!L$111)\n+($I776*'fnd base rates'!L$112)\n+($J776*'fnd base rates'!L$113)\n+($K776*'fnd base rates'!L$114)\n+($M776*'fnd base rates'!L$116)\n+($N776*'fnd base rates'!L$117)\n+($O776*'fnd base rates'!L$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,12)))","v":1442.701421},{"$f":"(($D776*'fnd base rates'!M$107)\n+($E776*'fnd base rates'!M$108)\n+($F776*'fnd base rates'!M$109)\n+($G776*'fnd base rates'!M$110)\n+($H776*'fnd base rates'!M$111)\n+($I776*'fnd base rates'!M$112)\n+($J776*'fnd base rates'!M$113)\n+($K776*'fnd base rates'!M$114)\n+($M776*'fnd base rates'!M$116)\n+($N776*'fnd base rates'!M$117)\n+($O776*'fnd base rates'!M$118)\n+($P776*VLOOKUP($S776+12,rate_basefnd,13)))","v":0},12056.606254015001,null,494093133,"494","093","133",1,1,12056.606254015001,12057,0,12057,null,null,null,null,null,12188,0,12188,-131,12057,0,12057]
[494,494093149,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D777","v":0},{"$f":"'fnd enro'!E777","v":0},{"$f":"'fnd enro'!F777","v":0},{"$f":"'fnd enro'!G777","v":2},{"$f":"'fnd enro'!H777","v":0},{"$f":"'fnd enro'!I777","v":0},{"$f":"'fnd enro'!J777","v":0},{"$f":"'fnd enro'!K777","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L777","v":0},{"$f":"'fnd enro'!M777+'fnd enro'!N777","v":0},{"$f":"'fnd enro'!O777","v":0},{"$f":"'fnd enro'!P777","v":0},{"$f":"'fnd enro'!Q777","v":0},{"$f":"'fnd enro'!S777","v":2},1.0449999999999999,{"$f":"VALUE('fnd enro'!R777)","v":10},null,{"$f":"(($D777*'fnd base rates'!C$107)\n+($E777*'fnd base rates'!C$108)\n+($F777*'fnd base rates'!C$109)\n+($G777*'fnd base rates'!C$110)\n+($H777*'fnd base rates'!C$111)\n+($I777*'fnd base rates'!C$112)\n+($J777*'fnd base rates'!C$113)\n+($K777*'fnd base rates'!C$114)\n+($M777*'fnd base rates'!C$116)\n+($N777*'fnd base rates'!C$117)\n+($O777*'fnd base rates'!C$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,3)))\n*$R777","v":1053.9637989099999},{"$f":"(($D777*'fnd base rates'!D$107)\n+($E777*'fnd base rates'!D$108)\n+($F777*'fnd base rates'!D$109)\n+($G777*'fnd base rates'!D$110)\n+($H777*'fnd base rates'!D$111)\n+($I777*'fnd base rates'!D$112)\n+($J777*'fnd base rates'!D$113)\n+($K777*'fnd base rates'!D$114)\n+($M777*'fnd base rates'!D$116)\n+($N777*'fnd base rates'!D$117)\n+($O777*'fnd base rates'!D$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,4)))\n*$R777","v":1508.8755000000001},{"$f":"(($D777*'fnd base rates'!E$107)\n+($E777*'fnd base rates'!E$108)\n+($F777*'fnd base rates'!E$109)\n+($G777*'fnd base rates'!E$110)\n+($H777*'fnd base rates'!E$111)\n+($I777*'fnd base rates'!E$112)\n+($J777*'fnd base rates'!E$113)\n+($K777*'fnd base rates'!E$114)\n+($M777*'fnd base rates'!E$116)\n+($N777*'fnd base rates'!E$117)\n+($O777*'fnd base rates'!E$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,5)))\n*$R777","v":7639.6349410699995},{"$f":"(($D777*'fnd base rates'!F$107)\n+($E777*'fnd base rates'!F$108)\n+($F777*'fnd base rates'!F$109)\n+($G777*'fnd base rates'!F$110)\n+($H777*'fnd base rates'!F$111)\n+($I777*'fnd base rates'!F$112)\n+($J777*'fnd base rates'!F$113)\n+($K777*'fnd base rates'!F$114)\n+($M777*'fnd base rates'!F$116)\n+($N777*'fnd base rates'!F$117)\n+($O777*'fnd base rates'!F$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,6)))\n*$R777","v":2447.7625445899998},{"$f":"(($D777*'fnd base rates'!G$107)\n+($E777*'fnd base rates'!G$108)\n+($F777*'fnd base rates'!G$109)\n+($G777*'fnd base rates'!G$110)\n+($H777*'fnd base rates'!G$111)\n+($I777*'fnd base rates'!G$112)\n+($J777*'fnd base rates'!G$113)\n+($K777*'fnd base rates'!G$114)\n+($M777*'fnd base rates'!G$116)\n+($N777*'fnd base rates'!G$117)\n+($O777*'fnd base rates'!G$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,7)))\n*$R777","v":308.57471853999999},{"$f":"(($D777*'fnd base rates'!H$107)\n+($E777*'fnd base rates'!H$108)\n+($F777*'fnd base rates'!H$109)\n+($G777*'fnd base rates'!H$110)\n+($H777*'fnd base rates'!H$111)\n+($I777*'fnd base rates'!H$112)\n+($J777*'fnd base rates'!H$113)\n+($K777*'fnd base rates'!H$114)\n+($M777*'fnd base rates'!H$116)\n+($N777*'fnd base rates'!H$117)\n+($O777*'fnd base rates'!H$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D777*'fnd base rates'!I$107)\n+($E777*'fnd base rates'!I$108)\n+($F777*'fnd base rates'!I$109)\n+($G777*'fnd base rates'!I$110)\n+($H777*'fnd base rates'!I$111)\n+($I777*'fnd base rates'!I$112)\n+($J777*'fnd base rates'!I$113)\n+($K777*'fnd base rates'!I$114)\n+($M777*'fnd base rates'!I$116)\n+($N777*'fnd base rates'!I$117)\n+($O777*'fnd base rates'!I$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,9)))\n*$R777","v":503.46009999999995},{"$f":"(($D777*'fnd base rates'!J$107)\n+($E777*'fnd base rates'!J$108)\n+($F777*'fnd base rates'!J$109)\n+($G777*'fnd base rates'!J$110)\n+($H777*'fnd base rates'!J$111)\n+($I777*'fnd base rates'!J$112)\n+($J777*'fnd base rates'!J$113)\n+($K777*'fnd base rates'!J$114)\n+($M777*'fnd base rates'!J$116)\n+($N777*'fnd base rates'!J$117)\n+($O777*'fnd base rates'!J$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,10)))\n*$R777","v":300.39569999999998},{"$f":"(($D777*'fnd base rates'!K$107)\n+($E777*'fnd base rates'!K$108)\n+($F777*'fnd base rates'!K$109)\n+($G777*'fnd base rates'!K$110)\n+($H777*'fnd base rates'!K$111)\n+($I777*'fnd base rates'!K$112)\n+($J777*'fnd base rates'!K$113)\n+($K777*'fnd base rates'!K$114)\n+($M777*'fnd base rates'!K$116)\n+($N777*'fnd base rates'!K$117)\n+($O777*'fnd base rates'!K$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,11)))\n*$R777","v":2165.3177229200001},{"$f":"(($D777*'fnd base rates'!L$107)\n+($E777*'fnd base rates'!L$108)\n+($F777*'fnd base rates'!L$109)\n+($G777*'fnd base rates'!L$110)\n+($H777*'fnd base rates'!L$111)\n+($I777*'fnd base rates'!L$112)\n+($J777*'fnd base rates'!L$113)\n+($K777*'fnd base rates'!L$114)\n+($M777*'fnd base rates'!L$116)\n+($N777*'fnd base rates'!L$117)\n+($O777*'fnd base rates'!L$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,12)))","v":2379.822842},{"$f":"(($D777*'fnd base rates'!M$107)\n+($E777*'fnd base rates'!M$108)\n+($F777*'fnd base rates'!M$109)\n+($G777*'fnd base rates'!M$110)\n+($H777*'fnd base rates'!M$111)\n+($I777*'fnd base rates'!M$112)\n+($J777*'fnd base rates'!M$113)\n+($K777*'fnd base rates'!M$114)\n+($M777*'fnd base rates'!M$116)\n+($N777*'fnd base rates'!M$117)\n+($O777*'fnd base rates'!M$118)\n+($P777*VLOOKUP($S777+12,rate_basefnd,13)))","v":0},19295.122008030001,null,494093149,"494","093","149",1,2,19295.122008030001,9648,0,9648,null,null,null,null,null,14653,134,14787,-5139,9648,0,9648]
[494,494093163,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D778","v":0},{"$f":"'fnd enro'!E778","v":0},{"$f":"'fnd enro'!F778","v":0},{"$f":"'fnd enro'!G778","v":7},{"$f":"'fnd enro'!H778","v":2},{"$f":"'fnd enro'!I778","v":1},{"$f":"'fnd enro'!J778","v":0},{"$f":"'fnd enro'!K778","v":0.379},{"$f":"'fnd enro'!L778","v":0},{"$f":"'fnd enro'!M778+'fnd enro'!N778","v":0},{"$f":"'fnd enro'!O778","v":0},{"$f":"'fnd enro'!P778","v":0},{"$f":"'fnd enro'!Q778","v":5},{"$f":"'fnd enro'!S778","v":10},1.0449999999999999,{"$f":"VALUE('fnd enro'!R778)","v":10},null,{"$f":"(($D778*'fnd base rates'!C$107)\n+($E778*'fnd base rates'!C$108)\n+($F778*'fnd base rates'!C$109)\n+($G778*'fnd base rates'!C$110)\n+($H778*'fnd base rates'!C$111)\n+($I778*'fnd base rates'!C$112)\n+($J778*'fnd base rates'!C$113)\n+($K778*'fnd base rates'!C$114)\n+($M778*'fnd base rates'!C$116)\n+($N778*'fnd base rates'!C$117)\n+($O778*'fnd base rates'!C$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,3)))\n*$R778","v":5601.81549455},{"$f":"(($D778*'fnd base rates'!D$107)\n+($E778*'fnd base rates'!D$108)\n+($F778*'fnd base rates'!D$109)\n+($G778*'fnd base rates'!D$110)\n+($H778*'fnd base rates'!D$111)\n+($I778*'fnd base rates'!D$112)\n+($J778*'fnd base rates'!D$113)\n+($K778*'fnd base rates'!D$114)\n+($M778*'fnd base rates'!D$116)\n+($N778*'fnd base rates'!D$117)\n+($O778*'fnd base rates'!D$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,4)))\n*$R778","v":9117.4160000000011},{"$f":"(($D778*'fnd base rates'!E$107)\n+($E778*'fnd base rates'!E$108)\n+($F778*'fnd base rates'!E$109)\n+($G778*'fnd base rates'!E$110)\n+($H778*'fnd base rates'!E$111)\n+($I778*'fnd base rates'!E$112)\n+($J778*'fnd base rates'!E$113)\n+($K778*'fnd base rates'!E$114)\n+($M778*'fnd base rates'!E$116)\n+($N778*'fnd base rates'!E$117)\n+($O778*'fnd base rates'!E$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,5)))\n*$R778","v":53741.483805349999},{"$f":"(($D778*'fnd base rates'!F$107)\n+($E778*'fnd base rates'!F$108)\n+($F778*'fnd base rates'!F$109)\n+($G778*'fnd base rates'!F$110)\n+($H778*'fnd base rates'!F$111)\n+($I778*'fnd base rates'!F$112)\n+($J778*'fnd base rates'!F$113)\n+($K778*'fnd base rates'!F$114)\n+($M778*'fnd base rates'!F$116)\n+($N778*'fnd base rates'!F$117)\n+($O778*'fnd base rates'!F$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,6)))\n*$R778","v":11386.14497295},{"$f":"(($D778*'fnd base rates'!G$107)\n+($E778*'fnd base rates'!G$108)\n+($F778*'fnd base rates'!G$109)\n+($G778*'fnd base rates'!G$110)\n+($H778*'fnd base rates'!G$111)\n+($I778*'fnd base rates'!G$112)\n+($J778*'fnd base rates'!G$113)\n+($K778*'fnd base rates'!G$114)\n+($M778*'fnd base rates'!G$116)\n+($N778*'fnd base rates'!G$117)\n+($O778*'fnd base rates'!G$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,7)))\n*$R778","v":2317.8664927000004},{"$f":"(($D778*'fnd base rates'!H$107)\n+($E778*'fnd base rates'!H$108)\n+($F778*'fnd base rates'!H$109)\n+($G778*'fnd base rates'!H$110)\n+($H778*'fnd base rates'!H$111)\n+($I778*'fnd base rates'!H$112)\n+($J778*'fnd base rates'!H$113)\n+($K778*'fnd base rates'!H$114)\n+($M778*'fnd base rates'!H$116)\n+($N778*'fnd base rates'!H$117)\n+($O778*'fnd base rates'!H$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,8)))","v":5333.3507},{"$f":"(($D778*'fnd base rates'!I$107)\n+($E778*'fnd base rates'!I$108)\n+($F778*'fnd base rates'!I$109)\n+($G778*'fnd base rates'!I$110)\n+($H778*'fnd base rates'!I$111)\n+($I778*'fnd base rates'!I$112)\n+($J778*'fnd base rates'!I$113)\n+($K778*'fnd base rates'!I$114)\n+($M778*'fnd base rates'!I$116)\n+($N778*'fnd base rates'!I$117)\n+($O778*'fnd base rates'!I$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,9)))\n*$R778","v":3474.0920500000002},{"$f":"(($D778*'fnd base rates'!J$107)\n+($E778*'fnd base rates'!J$108)\n+($F778*'fnd base rates'!J$109)\n+($G778*'fnd base rates'!J$110)\n+($H778*'fnd base rates'!J$111)\n+($I778*'fnd base rates'!J$112)\n+($J778*'fnd base rates'!J$113)\n+($K778*'fnd base rates'!J$114)\n+($M778*'fnd base rates'!J$116)\n+($N778*'fnd base rates'!J$117)\n+($O778*'fnd base rates'!J$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,10)))\n*$R778","v":5339.0095000000001},{"$f":"(($D778*'fnd base rates'!K$107)\n+($E778*'fnd base rates'!K$108)\n+($F778*'fnd base rates'!K$109)\n+($G778*'fnd base rates'!K$110)\n+($H778*'fnd base rates'!K$111)\n+($I778*'fnd base rates'!K$112)\n+($J778*'fnd base rates'!K$113)\n+($K778*'fnd base rates'!K$114)\n+($M778*'fnd base rates'!K$116)\n+($N778*'fnd base rates'!K$117)\n+($O778*'fnd base rates'!K$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,11)))\n*$R778","v":11037.365114599999},{"$f":"(($D778*'fnd base rates'!L$107)\n+($E778*'fnd base rates'!L$108)\n+($F778*'fnd base rates'!L$109)\n+($G778*'fnd base rates'!L$110)\n+($H778*'fnd base rates'!L$111)\n+($I778*'fnd base rates'!L$112)\n+($J778*'fnd base rates'!L$113)\n+($K778*'fnd base rates'!L$114)\n+($M778*'fnd base rates'!L$116)\n+($N778*'fnd base rates'!L$117)\n+($O778*'fnd base rates'!L$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,12)))","v":14267.034210000002},{"$f":"(($D778*'fnd base rates'!M$107)\n+($E778*'fnd base rates'!M$108)\n+($F778*'fnd base rates'!M$109)\n+($G778*'fnd base rates'!M$110)\n+($H778*'fnd base rates'!M$111)\n+($I778*'fnd base rates'!M$112)\n+($J778*'fnd base rates'!M$113)\n+($K778*'fnd base rates'!M$114)\n+($M778*'fnd base rates'!M$116)\n+($N778*'fnd base rates'!M$117)\n+($O778*'fnd base rates'!M$118)\n+($P778*VLOOKUP($S778+12,rate_basefnd,13)))","v":0},121615.57834015001,null,494093163,"494","093","163",1,{"$f":"enro","v":10},121615.57834015001,12162,0,12162,null,null,null,null,null,13256,94,13350,-1188,12162,0,12162]
[494,494093165,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D779","v":0},{"$f":"'fnd enro'!E779","v":0},{"$f":"'fnd enro'!F779","v":1},{"$f":"'fnd enro'!G779","v":27},{"$f":"'fnd enro'!H779","v":9},{"$f":"'fnd enro'!I779","v":26},{"$f":"'fnd enro'!J779","v":0},{"$f":"'fnd enro'!K779","v":2.3877000000000002},{"$f":"'fnd enro'!L779","v":0},{"$f":"'fnd enro'!M779+'fnd enro'!N779","v":13},{"$f":"'fnd enro'!O779","v":1},{"$f":"'fnd enro'!P779","v":1},{"$f":"'fnd enro'!Q779","v":32},{"$f":"'fnd enro'!S779","v":63},{"$f":"VLOOKUP(B779,charterinfo_b,6)","v":1.0449999999999999},{"$f":"VALUE('fnd enro'!R779)","v":9},null,{"$f":"(($D779*'fnd base rates'!C$107)\n+($E779*'fnd base rates'!C$108)\n+($F779*'fnd base rates'!C$109)\n+($G779*'fnd base rates'!C$110)\n+($H779*'fnd base rates'!C$111)\n+($I779*'fnd base rates'!C$112)\n+($J779*'fnd base rates'!C$113)\n+($K779*'fnd base rates'!C$114)\n+($M779*'fnd base rates'!C$116)\n+($N779*'fnd base rates'!C$117)\n+($O779*'fnd base rates'!C$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,3)))\n*$R779","v":36706.273565665004},{"$f":"(($D779*'fnd base rates'!D$107)\n+($E779*'fnd base rates'!D$108)\n+($F779*'fnd base rates'!D$109)\n+($G779*'fnd base rates'!D$110)\n+($H779*'fnd base rates'!D$111)\n+($I779*'fnd base rates'!D$112)\n+($J779*'fnd base rates'!D$113)\n+($K779*'fnd base rates'!D$114)\n+($M779*'fnd base rates'!D$116)\n+($N779*'fnd base rates'!D$117)\n+($O779*'fnd base rates'!D$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,4)))\n*$R779","v":59876.984749999996},{"$f":"(($D779*'fnd base rates'!E$107)\n+($E779*'fnd base rates'!E$108)\n+($F779*'fnd base rates'!E$109)\n+($G779*'fnd base rates'!E$110)\n+($H779*'fnd base rates'!E$111)\n+($I779*'fnd base rates'!E$112)\n+($J779*'fnd base rates'!E$113)\n+($K779*'fnd base rates'!E$114)\n+($M779*'fnd base rates'!E$116)\n+($N779*'fnd base rates'!E$117)\n+($O779*'fnd base rates'!E$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,5)))\n*$R779","v":376998.42864370497},{"$f":"(($D779*'fnd base rates'!F$107)\n+($E779*'fnd base rates'!F$108)\n+($F779*'fnd base rates'!F$109)\n+($G779*'fnd base rates'!F$110)\n+($H779*'fnd base rates'!F$111)\n+($I779*'fnd base rates'!F$112)\n+($J779*'fnd base rates'!F$113)\n+($K779*'fnd base rates'!F$114)\n+($M779*'fnd base rates'!F$116)\n+($N779*'fnd base rates'!F$117)\n+($O779*'fnd base rates'!F$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,6)))\n*$R779","v":68122.055454584988},{"$f":"(($D779*'fnd base rates'!G$107)\n+($E779*'fnd base rates'!G$108)\n+($F779*'fnd base rates'!G$109)\n+($G779*'fnd base rates'!G$110)\n+($H779*'fnd base rates'!G$111)\n+($I779*'fnd base rates'!G$112)\n+($J779*'fnd base rates'!G$113)\n+($K779*'fnd base rates'!G$114)\n+($M779*'fnd base rates'!G$116)\n+($N779*'fnd base rates'!G$117)\n+($O779*'fnd base rates'!G$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,7)))\n*$R779","v":15383.690134009999},{"$f":"(($D779*'fnd base rates'!H$107)\n+($E779*'fnd base rates'!H$108)\n+($F779*'fnd base rates'!H$109)\n+($G779*'fnd base rates'!H$110)\n+($H779*'fnd base rates'!H$111)\n+($I779*'fnd base rates'!H$112)\n+($J779*'fnd base rates'!H$113)\n+($K779*'fnd base rates'!H$114)\n+($M779*'fnd base rates'!H$116)\n+($N779*'fnd base rates'!H$117)\n+($O779*'fnd base rates'!H$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,8)))","v":40966.735410000001},{"$f":"(($D779*'fnd base rates'!I$107)\n+($E779*'fnd base rates'!I$108)\n+($F779*'fnd base rates'!I$109)\n+($G779*'fnd base rates'!I$110)\n+($H779*'fnd base rates'!I$111)\n+($I779*'fnd base rates'!I$112)\n+($J779*'fnd base rates'!I$113)\n+($K779*'fnd base rates'!I$114)\n+($M779*'fnd base rates'!I$116)\n+($N779*'fnd base rates'!I$117)\n+($O779*'fnd base rates'!I$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,9)))\n*$R779","v":25948.457699999995},{"$f":"(($D779*'fnd base rates'!J$107)\n+($E779*'fnd base rates'!J$108)\n+($F779*'fnd base rates'!J$109)\n+($G779*'fnd base rates'!J$110)\n+($H779*'fnd base rates'!J$111)\n+($I779*'fnd base rates'!J$112)\n+($J779*'fnd base rates'!J$113)\n+($K779*'fnd base rates'!J$114)\n+($M779*'fnd base rates'!J$116)\n+($N779*'fnd base rates'!J$117)\n+($O779*'fnd base rates'!J$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,10)))\n*$R779","v":41660.387999999999},{"$f":"(($D779*'fnd base rates'!K$107)\n+($E779*'fnd base rates'!K$108)\n+($F779*'fnd base rates'!K$109)\n+($G779*'fnd base rates'!K$110)\n+($H779*'fnd base rates'!K$111)\n+($I779*'fnd base rates'!K$112)\n+($J779*'fnd base rates'!K$113)\n+($K779*'fnd base rates'!K$114)\n+($M779*'fnd base rates'!K$116)\n+($N779*'fnd base rates'!K$117)\n+($O779*'fnd base rates'!K$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,11)))\n*$R779","v":74496.077921980017},{"$f":"(($D779*'fnd base rates'!L$107)\n+($E779*'fnd base rates'!L$108)\n+($F779*'fnd base rates'!L$109)\n+($G779*'fnd base rates'!L$110)\n+($H779*'fnd base rates'!L$111)\n+($I779*'fnd base rates'!L$112)\n+($J779*'fnd base rates'!L$113)\n+($K779*'fnd base rates'!L$114)\n+($M779*'fnd base rates'!L$116)\n+($N779*'fnd base rates'!L$117)\n+($O779*'fnd base rates'!L$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,12)))","v":92006.77952299999},{"$f":"(($D779*'fnd base rates'!M$107)\n+($E779*'fnd base rates'!M$108)\n+($F779*'fnd base rates'!M$109)\n+($G779*'fnd base rates'!M$110)\n+($H779*'fnd base rates'!M$111)\n+($I779*'fnd base rates'!M$112)\n+($J779*'fnd base rates'!M$113)\n+($K779*'fnd base rates'!M$114)\n+($M779*'fnd base rates'!M$116)\n+($N779*'fnd base rates'!M$117)\n+($O779*'fnd base rates'!M$118)\n+($P779*VLOOKUP($S779+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U779:AE779)","v":832165.87110294506},null,{"$f":"B779","v":494093165},{"$f":"IF($B779<499999999,MID($B779,1,3),MID($B779,1,4))","v":"494"},{"$f":"IF($B779<499999999,MID($B779,4,3),MID($B779,5,3))","v":"093"},{"$f":"IF($B779<499999999,MID($B779,7,3),MID($B779,8,3))","v":"165"},{"$f":"IF(VLOOKUP(VALUE(IF(AH779<499999999,MID(AH779,4,3),MID(AH779,5,3))),distinfo,4)=R779,1,0)","v":1},63,{"$f":"AF779","v":832165.87110294506},{"$f":"IF(OR(AF779=0,AM779=0),0,ROUND(AN779/AM779,0))","v":13209},{"$f":"AO779-AQ779","v":0},13209,null,null,null,null,null,14304,{"$f":"AY779-AW779","v":54},14358,-1149,13209,0,13209]
[494,494093176,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D780","v":0},{"$f":"'fnd enro'!E780","v":0},{"$f":"'fnd enro'!F780","v":1},{"$f":"'fnd enro'!G780","v":4},{"$f":"'fnd enro'!H780","v":0},{"$f":"'fnd enro'!I780","v":0},{"$f":"'fnd enro'!J780","v":0},{"$f":"'fnd enro'!K780","v":0.1895},{"$f":"'fnd enro'!L780","v":0},{"$f":"'fnd enro'!M780+'fnd enro'!N780","v":0},{"$f":"'fnd enro'!O780","v":0},{"$f":"'fnd enro'!P780","v":0},{"$f":"'fnd enro'!Q780","v":5},{"$f":"'fnd enro'!S780","v":5},1.0449999999999999,{"$f":"VALUE('fnd enro'!R780)","v":7},null,{"$f":"(($D780*'fnd base rates'!C$107)\n+($E780*'fnd base rates'!C$108)\n+($F780*'fnd base rates'!C$109)\n+($G780*'fnd base rates'!C$110)\n+($H780*'fnd base rates'!C$111)\n+($I780*'fnd base rates'!C$112)\n+($J780*'fnd base rates'!C$113)\n+($K780*'fnd base rates'!C$114)\n+($M780*'fnd base rates'!C$116)\n+($N780*'fnd base rates'!C$117)\n+($O780*'fnd base rates'!C$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,3)))\n*$R780","v":2945.2744972750002},{"$f":"(($D780*'fnd base rates'!D$107)\n+($E780*'fnd base rates'!D$108)\n+($F780*'fnd base rates'!D$109)\n+($G780*'fnd base rates'!D$110)\n+($H780*'fnd base rates'!D$111)\n+($I780*'fnd base rates'!D$112)\n+($J780*'fnd base rates'!D$113)\n+($K780*'fnd base rates'!D$114)\n+($M780*'fnd base rates'!D$116)\n+($N780*'fnd base rates'!D$117)\n+($O780*'fnd base rates'!D$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,4)))\n*$R780","v":5242.660499999999},{"$f":"(($D780*'fnd base rates'!E$107)\n+($E780*'fnd base rates'!E$108)\n+($F780*'fnd base rates'!E$109)\n+($G780*'fnd base rates'!E$110)\n+($H780*'fnd base rates'!E$111)\n+($I780*'fnd base rates'!E$112)\n+($J780*'fnd base rates'!E$113)\n+($K780*'fnd base rates'!E$114)\n+($M780*'fnd base rates'!E$116)\n+($N780*'fnd base rates'!E$117)\n+($O780*'fnd base rates'!E$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,5)))\n*$R780","v":33453.928402674996},{"$f":"(($D780*'fnd base rates'!F$107)\n+($E780*'fnd base rates'!F$108)\n+($F780*'fnd base rates'!F$109)\n+($G780*'fnd base rates'!F$110)\n+($H780*'fnd base rates'!F$111)\n+($I780*'fnd base rates'!F$112)\n+($J780*'fnd base rates'!F$113)\n+($K780*'fnd base rates'!F$114)\n+($M780*'fnd base rates'!F$116)\n+($N780*'fnd base rates'!F$117)\n+($O780*'fnd base rates'!F$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,6)))\n*$R780","v":6119.4063614750003},{"$f":"(($D780*'fnd base rates'!G$107)\n+($E780*'fnd base rates'!G$108)\n+($F780*'fnd base rates'!G$109)\n+($G780*'fnd base rates'!G$110)\n+($H780*'fnd base rates'!G$111)\n+($I780*'fnd base rates'!G$112)\n+($J780*'fnd base rates'!G$113)\n+($K780*'fnd base rates'!G$114)\n+($M780*'fnd base rates'!G$116)\n+($N780*'fnd base rates'!G$117)\n+($O780*'fnd base rates'!G$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,7)))\n*$R780","v":1467.85614635},{"$f":"(($D780*'fnd base rates'!H$107)\n+($E780*'fnd base rates'!H$108)\n+($F780*'fnd base rates'!H$109)\n+($G780*'fnd base rates'!H$110)\n+($H780*'fnd base rates'!H$111)\n+($I780*'fnd base rates'!H$112)\n+($J780*'fnd base rates'!H$113)\n+($K780*'fnd base rates'!H$114)\n+($M780*'fnd base rates'!H$116)\n+($N780*'fnd base rates'!H$117)\n+($O780*'fnd base rates'!H$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,8)))","v":2570.4353500000002},{"$f":"(($D780*'fnd base rates'!I$107)\n+($E780*'fnd base rates'!I$108)\n+($F780*'fnd base rates'!I$109)\n+($G780*'fnd base rates'!I$110)\n+($H780*'fnd base rates'!I$111)\n+($I780*'fnd base rates'!I$112)\n+($J780*'fnd base rates'!I$113)\n+($K780*'fnd base rates'!I$114)\n+($M780*'fnd base rates'!I$116)\n+($N780*'fnd base rates'!I$117)\n+($O780*'fnd base rates'!I$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,9)))\n*$R780","v":1839.9314999999997},{"$f":"(($D780*'fnd base rates'!J$107)\n+($E780*'fnd base rates'!J$108)\n+($F780*'fnd base rates'!J$109)\n+($G780*'fnd base rates'!J$110)\n+($H780*'fnd base rates'!J$111)\n+($I780*'fnd base rates'!J$112)\n+($J780*'fnd base rates'!J$113)\n+($K780*'fnd base rates'!J$114)\n+($M780*'fnd base rates'!J$116)\n+($N780*'fnd base rates'!J$117)\n+($O780*'fnd base rates'!J$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,10)))\n*$R780","v":3721.4121999999998},{"$f":"(($D780*'fnd base rates'!K$107)\n+($E780*'fnd base rates'!K$108)\n+($F780*'fnd base rates'!K$109)\n+($G780*'fnd base rates'!K$110)\n+($H780*'fnd base rates'!K$111)\n+($I780*'fnd base rates'!K$112)\n+($J780*'fnd base rates'!K$113)\n+($K780*'fnd base rates'!K$114)\n+($M780*'fnd base rates'!K$116)\n+($N780*'fnd base rates'!K$117)\n+($O780*'fnd base rates'!K$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,11)))\n*$R780","v":5413.2943072999988},{"$f":"(($D780*'fnd base rates'!L$107)\n+($E780*'fnd base rates'!L$108)\n+($F780*'fnd base rates'!L$109)\n+($G780*'fnd base rates'!L$110)\n+($H780*'fnd base rates'!L$111)\n+($I780*'fnd base rates'!L$112)\n+($J780*'fnd base rates'!L$113)\n+($K780*'fnd base rates'!L$114)\n+($M780*'fnd base rates'!L$116)\n+($N780*'fnd base rates'!L$117)\n+($O780*'fnd base rates'!L$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,12)))","v":8171.5171049999999},{"$f":"(($D780*'fnd base rates'!M$107)\n+($E780*'fnd base rates'!M$108)\n+($F780*'fnd base rates'!M$109)\n+($G780*'fnd base rates'!M$110)\n+($H780*'fnd base rates'!M$111)\n+($I780*'fnd base rates'!M$112)\n+($J780*'fnd base rates'!M$113)\n+($K780*'fnd base rates'!M$114)\n+($M780*'fnd base rates'!M$116)\n+($N780*'fnd base rates'!M$117)\n+($O780*'fnd base rates'!M$118)\n+($P780*VLOOKUP($S780+12,rate_basefnd,13)))","v":0},70945.716370074995,null,494093176,"494","093","176",1,5,70945.716370074995,14189,0,14189,null,null,null,null,null,14293,37,14330,-141,14189,0,14189]
[494,494093178,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D781","v":0},{"$f":"'fnd enro'!E781","v":0},{"$f":"'fnd enro'!F781","v":0},{"$f":"'fnd enro'!G781","v":2},{"$f":"'fnd enro'!H781","v":0},{"$f":"'fnd enro'!I781","v":0},{"$f":"'fnd enro'!J781","v":0},{"$f":"'fnd enro'!K781","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L781","v":0},{"$f":"'fnd enro'!M781+'fnd enro'!N781","v":0},{"$f":"'fnd enro'!O781","v":0},{"$f":"'fnd enro'!P781","v":0},{"$f":"'fnd enro'!Q781","v":0},{"$f":"'fnd enro'!S781","v":2},1.0449999999999999,{"$f":"VALUE('fnd enro'!R781)","v":2},null,{"$f":"(($D781*'fnd base rates'!C$107)\n+($E781*'fnd base rates'!C$108)\n+($F781*'fnd base rates'!C$109)\n+($G781*'fnd base rates'!C$110)\n+($H781*'fnd base rates'!C$111)\n+($I781*'fnd base rates'!C$112)\n+($J781*'fnd base rates'!C$113)\n+($K781*'fnd base rates'!C$114)\n+($M781*'fnd base rates'!C$116)\n+($N781*'fnd base rates'!C$117)\n+($O781*'fnd base rates'!C$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,3)))\n*$R781","v":1053.9637989099999},{"$f":"(($D781*'fnd base rates'!D$107)\n+($E781*'fnd base rates'!D$108)\n+($F781*'fnd base rates'!D$109)\n+($G781*'fnd base rates'!D$110)\n+($H781*'fnd base rates'!D$111)\n+($I781*'fnd base rates'!D$112)\n+($J781*'fnd base rates'!D$113)\n+($K781*'fnd base rates'!D$114)\n+($M781*'fnd base rates'!D$116)\n+($N781*'fnd base rates'!D$117)\n+($O781*'fnd base rates'!D$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,4)))\n*$R781","v":1508.8755000000001},{"$f":"(($D781*'fnd base rates'!E$107)\n+($E781*'fnd base rates'!E$108)\n+($F781*'fnd base rates'!E$109)\n+($G781*'fnd base rates'!E$110)\n+($H781*'fnd base rates'!E$111)\n+($I781*'fnd base rates'!E$112)\n+($J781*'fnd base rates'!E$113)\n+($K781*'fnd base rates'!E$114)\n+($M781*'fnd base rates'!E$116)\n+($N781*'fnd base rates'!E$117)\n+($O781*'fnd base rates'!E$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,5)))\n*$R781","v":7639.6349410699995},{"$f":"(($D781*'fnd base rates'!F$107)\n+($E781*'fnd base rates'!F$108)\n+($F781*'fnd base rates'!F$109)\n+($G781*'fnd base rates'!F$110)\n+($H781*'fnd base rates'!F$111)\n+($I781*'fnd base rates'!F$112)\n+($J781*'fnd base rates'!F$113)\n+($K781*'fnd base rates'!F$114)\n+($M781*'fnd base rates'!F$116)\n+($N781*'fnd base rates'!F$117)\n+($O781*'fnd base rates'!F$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,6)))\n*$R781","v":2447.7625445899998},{"$f":"(($D781*'fnd base rates'!G$107)\n+($E781*'fnd base rates'!G$108)\n+($F781*'fnd base rates'!G$109)\n+($G781*'fnd base rates'!G$110)\n+($H781*'fnd base rates'!G$111)\n+($I781*'fnd base rates'!G$112)\n+($J781*'fnd base rates'!G$113)\n+($K781*'fnd base rates'!G$114)\n+($M781*'fnd base rates'!G$116)\n+($N781*'fnd base rates'!G$117)\n+($O781*'fnd base rates'!G$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,7)))\n*$R781","v":308.57471853999999},{"$f":"(($D781*'fnd base rates'!H$107)\n+($E781*'fnd base rates'!H$108)\n+($F781*'fnd base rates'!H$109)\n+($G781*'fnd base rates'!H$110)\n+($H781*'fnd base rates'!H$111)\n+($I781*'fnd base rates'!H$112)\n+($J781*'fnd base rates'!H$113)\n+($K781*'fnd base rates'!H$114)\n+($M781*'fnd base rates'!H$116)\n+($N781*'fnd base rates'!H$117)\n+($O781*'fnd base rates'!H$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D781*'fnd base rates'!I$107)\n+($E781*'fnd base rates'!I$108)\n+($F781*'fnd base rates'!I$109)\n+($G781*'fnd base rates'!I$110)\n+($H781*'fnd base rates'!I$111)\n+($I781*'fnd base rates'!I$112)\n+($J781*'fnd base rates'!I$113)\n+($K781*'fnd base rates'!I$114)\n+($M781*'fnd base rates'!I$116)\n+($N781*'fnd base rates'!I$117)\n+($O781*'fnd base rates'!I$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,9)))\n*$R781","v":503.46009999999995},{"$f":"(($D781*'fnd base rates'!J$107)\n+($E781*'fnd base rates'!J$108)\n+($F781*'fnd base rates'!J$109)\n+($G781*'fnd base rates'!J$110)\n+($H781*'fnd base rates'!J$111)\n+($I781*'fnd base rates'!J$112)\n+($J781*'fnd base rates'!J$113)\n+($K781*'fnd base rates'!J$114)\n+($M781*'fnd base rates'!J$116)\n+($N781*'fnd base rates'!J$117)\n+($O781*'fnd base rates'!J$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,10)))\n*$R781","v":300.39569999999998},{"$f":"(($D781*'fnd base rates'!K$107)\n+($E781*'fnd base rates'!K$108)\n+($F781*'fnd base rates'!K$109)\n+($G781*'fnd base rates'!K$110)\n+($H781*'fnd base rates'!K$111)\n+($I781*'fnd base rates'!K$112)\n+($J781*'fnd base rates'!K$113)\n+($K781*'fnd base rates'!K$114)\n+($M781*'fnd base rates'!K$116)\n+($N781*'fnd base rates'!K$117)\n+($O781*'fnd base rates'!K$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,11)))\n*$R781","v":2165.3177229200001},{"$f":"(($D781*'fnd base rates'!L$107)\n+($E781*'fnd base rates'!L$108)\n+($F781*'fnd base rates'!L$109)\n+($G781*'fnd base rates'!L$110)\n+($H781*'fnd base rates'!L$111)\n+($I781*'fnd base rates'!L$112)\n+($J781*'fnd base rates'!L$113)\n+($K781*'fnd base rates'!L$114)\n+($M781*'fnd base rates'!L$116)\n+($N781*'fnd base rates'!L$117)\n+($O781*'fnd base rates'!L$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,12)))","v":2379.822842},{"$f":"(($D781*'fnd base rates'!M$107)\n+($E781*'fnd base rates'!M$108)\n+($F781*'fnd base rates'!M$109)\n+($G781*'fnd base rates'!M$110)\n+($H781*'fnd base rates'!M$111)\n+($I781*'fnd base rates'!M$112)\n+($J781*'fnd base rates'!M$113)\n+($K781*'fnd base rates'!M$114)\n+($M781*'fnd base rates'!M$116)\n+($N781*'fnd base rates'!M$117)\n+($O781*'fnd base rates'!M$118)\n+($P781*VLOOKUP($S781+12,rate_basefnd,13)))","v":0},19295.122008030001,null,494093178,"494","093","178",1,2,19295.122008030001,9648,0,9648,null,null,null,null,null,9739,0,9739,-91,9648,0,9648]
[494,494093181,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D782","v":0},{"$f":"'fnd enro'!E782","v":0},{"$f":"'fnd enro'!F782","v":0},{"$f":"'fnd enro'!G782","v":3},{"$f":"'fnd enro'!H782","v":1},{"$f":"'fnd enro'!I782","v":1},{"$f":"'fnd enro'!J782","v":0},{"$f":"'fnd enro'!K782","v":0.1895},{"$f":"'fnd enro'!L782","v":0},{"$f":"'fnd enro'!M782+'fnd enro'!N782","v":0},{"$f":"'fnd enro'!O782","v":0},{"$f":"'fnd enro'!P782","v":0},{"$f":"'fnd enro'!Q782","v":5},{"$f":"'fnd enro'!S782","v":5},1.0449999999999999,{"$f":"VALUE('fnd enro'!R782)","v":9},null,{"$f":"(($D782*'fnd base rates'!C$107)\n+($E782*'fnd base rates'!C$108)\n+($F782*'fnd base rates'!C$109)\n+($G782*'fnd base rates'!C$110)\n+($H782*'fnd base rates'!C$111)\n+($I782*'fnd base rates'!C$112)\n+($J782*'fnd base rates'!C$113)\n+($K782*'fnd base rates'!C$114)\n+($M782*'fnd base rates'!C$116)\n+($N782*'fnd base rates'!C$117)\n+($O782*'fnd base rates'!C$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,3)))\n*$R782","v":2959.6954972749995},{"$f":"(($D782*'fnd base rates'!D$107)\n+($E782*'fnd base rates'!D$108)\n+($F782*'fnd base rates'!D$109)\n+($G782*'fnd base rates'!D$110)\n+($H782*'fnd base rates'!D$111)\n+($I782*'fnd base rates'!D$112)\n+($J782*'fnd base rates'!D$113)\n+($K782*'fnd base rates'!D$114)\n+($M782*'fnd base rates'!D$116)\n+($N782*'fnd base rates'!D$117)\n+($O782*'fnd base rates'!D$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,4)))\n*$R782","v":5311.0557500000004},{"$f":"(($D782*'fnd base rates'!E$107)\n+($E782*'fnd base rates'!E$108)\n+($F782*'fnd base rates'!E$109)\n+($G782*'fnd base rates'!E$110)\n+($H782*'fnd base rates'!E$111)\n+($I782*'fnd base rates'!E$112)\n+($J782*'fnd base rates'!E$113)\n+($K782*'fnd base rates'!E$114)\n+($M782*'fnd base rates'!E$116)\n+($N782*'fnd base rates'!E$117)\n+($O782*'fnd base rates'!E$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,5)))\n*$R782","v":34723.770602675002},{"$f":"(($D782*'fnd base rates'!F$107)\n+($E782*'fnd base rates'!F$108)\n+($F782*'fnd base rates'!F$109)\n+($G782*'fnd base rates'!F$110)\n+($H782*'fnd base rates'!F$111)\n+($I782*'fnd base rates'!F$112)\n+($J782*'fnd base rates'!F$113)\n+($K782*'fnd base rates'!F$114)\n+($M782*'fnd base rates'!F$116)\n+($N782*'fnd base rates'!F$117)\n+($O782*'fnd base rates'!F$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,6)))\n*$R782","v":5515.3023114750004},{"$f":"(($D782*'fnd base rates'!G$107)\n+($E782*'fnd base rates'!G$108)\n+($F782*'fnd base rates'!G$109)\n+($G782*'fnd base rates'!G$110)\n+($H782*'fnd base rates'!G$111)\n+($I782*'fnd base rates'!G$112)\n+($J782*'fnd base rates'!G$113)\n+($K782*'fnd base rates'!G$114)\n+($M782*'fnd base rates'!G$116)\n+($N782*'fnd base rates'!G$117)\n+($O782*'fnd base rates'!G$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,7)))\n*$R782","v":1518.7267463499998},{"$f":"(($D782*'fnd base rates'!H$107)\n+($E782*'fnd base rates'!H$108)\n+($F782*'fnd base rates'!H$109)\n+($G782*'fnd base rates'!H$110)\n+($H782*'fnd base rates'!H$111)\n+($I782*'fnd base rates'!H$112)\n+($J782*'fnd base rates'!H$113)\n+($K782*'fnd base rates'!H$114)\n+($M782*'fnd base rates'!H$116)\n+($N782*'fnd base rates'!H$117)\n+($O782*'fnd base rates'!H$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,8)))","v":2862.6653500000002},{"$f":"(($D782*'fnd base rates'!I$107)\n+($E782*'fnd base rates'!I$108)\n+($F782*'fnd base rates'!I$109)\n+($G782*'fnd base rates'!I$110)\n+($H782*'fnd base rates'!I$111)\n+($I782*'fnd base rates'!I$112)\n+($J782*'fnd base rates'!I$113)\n+($K782*'fnd base rates'!I$114)\n+($M782*'fnd base rates'!I$116)\n+($N782*'fnd base rates'!I$117)\n+($O782*'fnd base rates'!I$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,9)))\n*$R782","v":2118.5702999999999},{"$f":"(($D782*'fnd base rates'!J$107)\n+($E782*'fnd base rates'!J$108)\n+($F782*'fnd base rates'!J$109)\n+($G782*'fnd base rates'!J$110)\n+($H782*'fnd base rates'!J$111)\n+($I782*'fnd base rates'!J$112)\n+($J782*'fnd base rates'!J$113)\n+($K782*'fnd base rates'!J$114)\n+($M782*'fnd base rates'!J$116)\n+($N782*'fnd base rates'!J$117)\n+($O782*'fnd base rates'!J$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,10)))\n*$R782","v":4422.586299999999},{"$f":"(($D782*'fnd base rates'!K$107)\n+($E782*'fnd base rates'!K$108)\n+($F782*'fnd base rates'!K$109)\n+($G782*'fnd base rates'!K$110)\n+($H782*'fnd base rates'!K$111)\n+($I782*'fnd base rates'!K$112)\n+($J782*'fnd base rates'!K$113)\n+($K782*'fnd base rates'!K$114)\n+($M782*'fnd base rates'!K$116)\n+($N782*'fnd base rates'!K$117)\n+($O782*'fnd base rates'!K$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,11)))\n*$R782","v":5543.2609573},{"$f":"(($D782*'fnd base rates'!L$107)\n+($E782*'fnd base rates'!L$108)\n+($F782*'fnd base rates'!L$109)\n+($G782*'fnd base rates'!L$110)\n+($H782*'fnd base rates'!L$111)\n+($I782*'fnd base rates'!L$112)\n+($J782*'fnd base rates'!L$113)\n+($K782*'fnd base rates'!L$114)\n+($M782*'fnd base rates'!L$116)\n+($N782*'fnd base rates'!L$117)\n+($O782*'fnd base rates'!L$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,12)))","v":8234.1171049999994},{"$f":"(($D782*'fnd base rates'!M$107)\n+($E782*'fnd base rates'!M$108)\n+($F782*'fnd base rates'!M$109)\n+($G782*'fnd base rates'!M$110)\n+($H782*'fnd base rates'!M$111)\n+($I782*'fnd base rates'!M$112)\n+($J782*'fnd base rates'!M$113)\n+($K782*'fnd base rates'!M$114)\n+($M782*'fnd base rates'!M$116)\n+($N782*'fnd base rates'!M$117)\n+($O782*'fnd base rates'!M$118)\n+($P782*VLOOKUP($S782+12,rate_basefnd,13)))","v":0},73209.750920075021,null,494093181,"494","093","181",1,5,73209.750920075021,14642,0,14642,null,null,null,null,null,14751,64,14815,-173,14642,0,14642]
[494,494093229,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D783","v":0},{"$f":"'fnd enro'!E783","v":0},{"$f":"'fnd enro'!F783","v":0},{"$f":"'fnd enro'!G783","v":0},{"$f":"'fnd enro'!H783","v":1},{"$f":"'fnd enro'!I783","v":3},{"$f":"'fnd enro'!J783","v":0},{"$f":"'fnd enro'!K783","v":0.15160000000000001},{"$f":"'fnd enro'!L783","v":0},{"$f":"'fnd enro'!M783+'fnd enro'!N783","v":0},{"$f":"'fnd enro'!O783","v":0},{"$f":"'fnd enro'!P783","v":2},{"$f":"'fnd enro'!Q783","v":4},{"$f":"'fnd enro'!S783","v":4},1.0449999999999999,{"$f":"VALUE('fnd enro'!R783)","v":8},null,{"$f":"(($D783*'fnd base rates'!C$107)\n+($E783*'fnd base rates'!C$108)\n+($F783*'fnd base rates'!C$109)\n+($G783*'fnd base rates'!C$110)\n+($H783*'fnd base rates'!C$111)\n+($I783*'fnd base rates'!C$112)\n+($J783*'fnd base rates'!C$113)\n+($K783*'fnd base rates'!C$114)\n+($M783*'fnd base rates'!C$116)\n+($N783*'fnd base rates'!C$117)\n+($O783*'fnd base rates'!C$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,3)))\n*$R783","v":2518.8424978199996},{"$f":"(($D783*'fnd base rates'!D$107)\n+($E783*'fnd base rates'!D$108)\n+($F783*'fnd base rates'!D$109)\n+($G783*'fnd base rates'!D$110)\n+($H783*'fnd base rates'!D$111)\n+($I783*'fnd base rates'!D$112)\n+($J783*'fnd base rates'!D$113)\n+($K783*'fnd base rates'!D$114)\n+($M783*'fnd base rates'!D$116)\n+($N783*'fnd base rates'!D$117)\n+($O783*'fnd base rates'!D$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,4)))\n*$R783","v":4496.0288999999993},{"$f":"(($D783*'fnd base rates'!E$107)\n+($E783*'fnd base rates'!E$108)\n+($F783*'fnd base rates'!E$109)\n+($G783*'fnd base rates'!E$110)\n+($H783*'fnd base rates'!E$111)\n+($I783*'fnd base rates'!E$112)\n+($J783*'fnd base rates'!E$113)\n+($K783*'fnd base rates'!E$114)\n+($M783*'fnd base rates'!E$116)\n+($N783*'fnd base rates'!E$117)\n+($O783*'fnd base rates'!E$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,5)))\n*$R783","v":31588.919282139999},{"$f":"(($D783*'fnd base rates'!F$107)\n+($E783*'fnd base rates'!F$108)\n+($F783*'fnd base rates'!F$109)\n+($G783*'fnd base rates'!F$110)\n+($H783*'fnd base rates'!F$111)\n+($I783*'fnd base rates'!F$112)\n+($J783*'fnd base rates'!F$113)\n+($K783*'fnd base rates'!F$114)\n+($M783*'fnd base rates'!F$116)\n+($N783*'fnd base rates'!F$117)\n+($O783*'fnd base rates'!F$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,6)))\n*$R783","v":3854.8618391799996},{"$f":"(($D783*'fnd base rates'!G$107)\n+($E783*'fnd base rates'!G$108)\n+($F783*'fnd base rates'!G$109)\n+($G783*'fnd base rates'!G$110)\n+($H783*'fnd base rates'!G$111)\n+($I783*'fnd base rates'!G$112)\n+($J783*'fnd base rates'!G$113)\n+($K783*'fnd base rates'!G$114)\n+($M783*'fnd base rates'!G$116)\n+($N783*'fnd base rates'!G$117)\n+($O783*'fnd base rates'!G$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,7)))\n*$R783","v":1298.1445870799996},{"$f":"(($D783*'fnd base rates'!H$107)\n+($E783*'fnd base rates'!H$108)\n+($F783*'fnd base rates'!H$109)\n+($G783*'fnd base rates'!H$110)\n+($H783*'fnd base rates'!H$111)\n+($I783*'fnd base rates'!H$112)\n+($J783*'fnd base rates'!H$113)\n+($K783*'fnd base rates'!H$114)\n+($M783*'fnd base rates'!H$116)\n+($N783*'fnd base rates'!H$117)\n+($O783*'fnd base rates'!H$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,8)))","v":3108.3282799999997},{"$f":"(($D783*'fnd base rates'!I$107)\n+($E783*'fnd base rates'!I$108)\n+($F783*'fnd base rates'!I$109)\n+($G783*'fnd base rates'!I$110)\n+($H783*'fnd base rates'!I$111)\n+($I783*'fnd base rates'!I$112)\n+($J783*'fnd base rates'!I$113)\n+($K783*'fnd base rates'!I$114)\n+($M783*'fnd base rates'!I$116)\n+($N783*'fnd base rates'!I$117)\n+($O783*'fnd base rates'!I$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,9)))\n*$R783","v":2188.57485},{"$f":"(($D783*'fnd base rates'!J$107)\n+($E783*'fnd base rates'!J$108)\n+($F783*'fnd base rates'!J$109)\n+($G783*'fnd base rates'!J$110)\n+($H783*'fnd base rates'!J$111)\n+($I783*'fnd base rates'!J$112)\n+($J783*'fnd base rates'!J$113)\n+($K783*'fnd base rates'!J$114)\n+($M783*'fnd base rates'!J$116)\n+($N783*'fnd base rates'!J$117)\n+($O783*'fnd base rates'!J$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,10)))\n*$R783","v":4454.4170000000004},{"$f":"(($D783*'fnd base rates'!K$107)\n+($E783*'fnd base rates'!K$108)\n+($F783*'fnd base rates'!K$109)\n+($G783*'fnd base rates'!K$110)\n+($H783*'fnd base rates'!K$111)\n+($I783*'fnd base rates'!K$112)\n+($J783*'fnd base rates'!K$113)\n+($K783*'fnd base rates'!K$114)\n+($M783*'fnd base rates'!K$116)\n+($N783*'fnd base rates'!K$117)\n+($O783*'fnd base rates'!K$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,11)))\n*$R783","v":5029.5000958399996},{"$f":"(($D783*'fnd base rates'!L$107)\n+($E783*'fnd base rates'!L$108)\n+($F783*'fnd base rates'!L$109)\n+($G783*'fnd base rates'!L$110)\n+($H783*'fnd base rates'!L$111)\n+($I783*'fnd base rates'!L$112)\n+($J783*'fnd base rates'!L$113)\n+($K783*'fnd base rates'!L$114)\n+($M783*'fnd base rates'!L$116)\n+($N783*'fnd base rates'!L$117)\n+($O783*'fnd base rates'!L$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,12)))","v":6805.9256839999998},{"$f":"(($D783*'fnd base rates'!M$107)\n+($E783*'fnd base rates'!M$108)\n+($F783*'fnd base rates'!M$109)\n+($G783*'fnd base rates'!M$110)\n+($H783*'fnd base rates'!M$111)\n+($I783*'fnd base rates'!M$112)\n+($J783*'fnd base rates'!M$113)\n+($K783*'fnd base rates'!M$114)\n+($M783*'fnd base rates'!M$116)\n+($N783*'fnd base rates'!M$117)\n+($O783*'fnd base rates'!M$118)\n+($P783*VLOOKUP($S783+12,rate_basefnd,13)))","v":0},65343.543016060001,null,494093229,"494","093","229",1,4,65343.543016060001,16336,0,16336,null,null,null,null,null,16425,37,16462,-126,16336,0,16336]
[494,494093244,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D784","v":0},{"$f":"'fnd enro'!E784","v":0},{"$f":"'fnd enro'!F784","v":1},{"$f":"'fnd enro'!G784","v":1},{"$f":"'fnd enro'!H784","v":2},{"$f":"'fnd enro'!I784","v":0},{"$f":"'fnd enro'!J784","v":0},{"$f":"'fnd enro'!K784","v":0.15160000000000001},{"$f":"'fnd enro'!L784","v":0},{"$f":"'fnd enro'!M784+'fnd enro'!N784","v":2},{"$f":"'fnd enro'!O784","v":1},{"$f":"'fnd enro'!P784","v":0},{"$f":"'fnd enro'!Q784","v":3},{"$f":"'fnd enro'!S784","v":4},1.0449999999999999,{"$f":"VALUE('fnd enro'!R784)","v":9},null,{"$f":"(($D784*'fnd base rates'!C$107)\n+($E784*'fnd base rates'!C$108)\n+($F784*'fnd base rates'!C$109)\n+($G784*'fnd base rates'!C$110)\n+($H784*'fnd base rates'!C$111)\n+($I784*'fnd base rates'!C$112)\n+($J784*'fnd base rates'!C$113)\n+($K784*'fnd base rates'!C$114)\n+($M784*'fnd base rates'!C$116)\n+($N784*'fnd base rates'!C$117)\n+($O784*'fnd base rates'!C$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,3)))\n*$R784","v":2595.4200978199997},{"$f":"(($D784*'fnd base rates'!D$107)\n+($E784*'fnd base rates'!D$108)\n+($F784*'fnd base rates'!D$109)\n+($G784*'fnd base rates'!D$110)\n+($H784*'fnd base rates'!D$111)\n+($I784*'fnd base rates'!D$112)\n+($J784*'fnd base rates'!D$113)\n+($K784*'fnd base rates'!D$114)\n+($M784*'fnd base rates'!D$116)\n+($N784*'fnd base rates'!D$117)\n+($O784*'fnd base rates'!D$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,4)))\n*$R784","v":4453.1525499999998},{"$f":"(($D784*'fnd base rates'!E$107)\n+($E784*'fnd base rates'!E$108)\n+($F784*'fnd base rates'!E$109)\n+($G784*'fnd base rates'!E$110)\n+($H784*'fnd base rates'!E$111)\n+($I784*'fnd base rates'!E$112)\n+($J784*'fnd base rates'!E$113)\n+($K784*'fnd base rates'!E$114)\n+($M784*'fnd base rates'!E$116)\n+($N784*'fnd base rates'!E$117)\n+($O784*'fnd base rates'!E$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,5)))\n*$R784","v":27046.92083214},{"$f":"(($D784*'fnd base rates'!F$107)\n+($E784*'fnd base rates'!F$108)\n+($F784*'fnd base rates'!F$109)\n+($G784*'fnd base rates'!F$110)\n+($H784*'fnd base rates'!F$111)\n+($I784*'fnd base rates'!F$112)\n+($J784*'fnd base rates'!F$113)\n+($K784*'fnd base rates'!F$114)\n+($M784*'fnd base rates'!F$116)\n+($N784*'fnd base rates'!F$117)\n+($O784*'fnd base rates'!F$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,6)))\n*$R784","v":4910.4790391800007},{"$f":"(($D784*'fnd base rates'!G$107)\n+($E784*'fnd base rates'!G$108)\n+($F784*'fnd base rates'!G$109)\n+($G784*'fnd base rates'!G$110)\n+($H784*'fnd base rates'!G$111)\n+($I784*'fnd base rates'!G$112)\n+($J784*'fnd base rates'!G$113)\n+($K784*'fnd base rates'!G$114)\n+($M784*'fnd base rates'!G$116)\n+($N784*'fnd base rates'!G$117)\n+($O784*'fnd base rates'!G$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,7)))\n*$R784","v":1223.6987870799999},{"$f":"(($D784*'fnd base rates'!H$107)\n+($E784*'fnd base rates'!H$108)\n+($F784*'fnd base rates'!H$109)\n+($G784*'fnd base rates'!H$110)\n+($H784*'fnd base rates'!H$111)\n+($I784*'fnd base rates'!H$112)\n+($J784*'fnd base rates'!H$113)\n+($K784*'fnd base rates'!H$114)\n+($M784*'fnd base rates'!H$116)\n+($N784*'fnd base rates'!H$117)\n+($O784*'fnd base rates'!H$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,8)))","v":2388.75828},{"$f":"(($D784*'fnd base rates'!I$107)\n+($E784*'fnd base rates'!I$108)\n+($F784*'fnd base rates'!I$109)\n+($G784*'fnd base rates'!I$110)\n+($H784*'fnd base rates'!I$111)\n+($I784*'fnd base rates'!I$112)\n+($J784*'fnd base rates'!I$113)\n+($K784*'fnd base rates'!I$114)\n+($M784*'fnd base rates'!I$116)\n+($N784*'fnd base rates'!I$117)\n+($O784*'fnd base rates'!I$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,9)))\n*$R784","v":1758.0452999999998},{"$f":"(($D784*'fnd base rates'!J$107)\n+($E784*'fnd base rates'!J$108)\n+($F784*'fnd base rates'!J$109)\n+($G784*'fnd base rates'!J$110)\n+($H784*'fnd base rates'!J$111)\n+($I784*'fnd base rates'!J$112)\n+($J784*'fnd base rates'!J$113)\n+($K784*'fnd base rates'!J$114)\n+($M784*'fnd base rates'!J$116)\n+($N784*'fnd base rates'!J$117)\n+($O784*'fnd base rates'!J$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,10)))\n*$R784","v":2710.7509},{"$f":"(($D784*'fnd base rates'!K$107)\n+($E784*'fnd base rates'!K$108)\n+($F784*'fnd base rates'!K$109)\n+($G784*'fnd base rates'!K$110)\n+($H784*'fnd base rates'!K$111)\n+($I784*'fnd base rates'!K$112)\n+($J784*'fnd base rates'!K$113)\n+($K784*'fnd base rates'!K$114)\n+($M784*'fnd base rates'!K$116)\n+($N784*'fnd base rates'!K$117)\n+($O784*'fnd base rates'!K$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,11)))\n*$R784","v":5370.07604584},{"$f":"(($D784*'fnd base rates'!L$107)\n+($E784*'fnd base rates'!L$108)\n+($F784*'fnd base rates'!L$109)\n+($G784*'fnd base rates'!L$110)\n+($H784*'fnd base rates'!L$111)\n+($I784*'fnd base rates'!L$112)\n+($J784*'fnd base rates'!L$113)\n+($K784*'fnd base rates'!L$114)\n+($M784*'fnd base rates'!L$116)\n+($N784*'fnd base rates'!L$117)\n+($O784*'fnd base rates'!L$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,12)))","v":6988.0056840000007},{"$f":"(($D784*'fnd base rates'!M$107)\n+($E784*'fnd base rates'!M$108)\n+($F784*'fnd base rates'!M$109)\n+($G784*'fnd base rates'!M$110)\n+($H784*'fnd base rates'!M$111)\n+($I784*'fnd base rates'!M$112)\n+($J784*'fnd base rates'!M$113)\n+($K784*'fnd base rates'!M$114)\n+($M784*'fnd base rates'!M$116)\n+($N784*'fnd base rates'!M$117)\n+($O784*'fnd base rates'!M$118)\n+($P784*VLOOKUP($S784+12,rate_basefnd,13)))","v":0},59445.307516059998,null,494093244,"494","093","244",1,4,59445.307516059998,14861,0,14861,null,null,null,null,null,15085,58,15143,-282,14861,0,14861]
[494,494093248,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D785","v":0},{"$f":"'fnd enro'!E785","v":0},{"$f":"'fnd enro'!F785","v":27},{"$f":"'fnd enro'!G785","v":100},{"$f":"'fnd enro'!H785","v":66},{"$f":"'fnd enro'!I785","v":62},{"$f":"'fnd enro'!J785","v":0},{"$f":"'fnd enro'!K785","v":9.6645000000000003},{"$f":"'fnd enro'!L785","v":0},{"$f":"'fnd enro'!M785+'fnd enro'!N785","v":44},{"$f":"'fnd enro'!O785","v":8},{"$f":"'fnd enro'!P785","v":2},{"$f":"'fnd enro'!Q785","v":113},{"$f":"'fnd enro'!S785","v":255},1.0449999999999999,{"$f":"VALUE('fnd enro'!R785)","v":10},null,{"$f":"(($D785*'fnd base rates'!C$107)\n+($E785*'fnd base rates'!C$108)\n+($F785*'fnd base rates'!C$109)\n+($G785*'fnd base rates'!C$110)\n+($H785*'fnd base rates'!C$111)\n+($I785*'fnd base rates'!C$112)\n+($J785*'fnd base rates'!C$113)\n+($K785*'fnd base rates'!C$114)\n+($M785*'fnd base rates'!C$116)\n+($N785*'fnd base rates'!C$117)\n+($O785*'fnd base rates'!C$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,3)))\n*$R785","v":147071.19876102501},{"$f":"(($D785*'fnd base rates'!D$107)\n+($E785*'fnd base rates'!D$108)\n+($F785*'fnd base rates'!D$109)\n+($G785*'fnd base rates'!D$110)\n+($H785*'fnd base rates'!D$111)\n+($I785*'fnd base rates'!D$112)\n+($J785*'fnd base rates'!D$113)\n+($K785*'fnd base rates'!D$114)\n+($M785*'fnd base rates'!D$116)\n+($N785*'fnd base rates'!D$117)\n+($O785*'fnd base rates'!D$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,4)))\n*$R785","v":237010.81745},{"$f":"(($D785*'fnd base rates'!E$107)\n+($E785*'fnd base rates'!E$108)\n+($F785*'fnd base rates'!E$109)\n+($G785*'fnd base rates'!E$110)\n+($H785*'fnd base rates'!E$111)\n+($I785*'fnd base rates'!E$112)\n+($J785*'fnd base rates'!E$113)\n+($K785*'fnd base rates'!E$114)\n+($M785*'fnd base rates'!E$116)\n+($N785*'fnd base rates'!E$117)\n+($O785*'fnd base rates'!E$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,5)))\n*$R785","v":1420332.0745864252},{"$f":"(($D785*'fnd base rates'!F$107)\n+($E785*'fnd base rates'!F$108)\n+($F785*'fnd base rates'!F$109)\n+($G785*'fnd base rates'!F$110)\n+($H785*'fnd base rates'!F$111)\n+($I785*'fnd base rates'!F$112)\n+($J785*'fnd base rates'!F$113)\n+($K785*'fnd base rates'!F$114)\n+($M785*'fnd base rates'!F$116)\n+($N785*'fnd base rates'!F$117)\n+($O785*'fnd base rates'!F$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,6)))\n*$R785","v":282719.53963522491},{"$f":"(($D785*'fnd base rates'!G$107)\n+($E785*'fnd base rates'!G$108)\n+($F785*'fnd base rates'!G$109)\n+($G785*'fnd base rates'!G$110)\n+($H785*'fnd base rates'!G$111)\n+($I785*'fnd base rates'!G$112)\n+($J785*'fnd base rates'!G$113)\n+($K785*'fnd base rates'!G$114)\n+($M785*'fnd base rates'!G$116)\n+($N785*'fnd base rates'!G$117)\n+($O785*'fnd base rates'!G$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,7)))\n*$R785","v":59966.24711384999},{"$f":"(($D785*'fnd base rates'!H$107)\n+($E785*'fnd base rates'!H$108)\n+($F785*'fnd base rates'!H$109)\n+($G785*'fnd base rates'!H$110)\n+($H785*'fnd base rates'!H$111)\n+($I785*'fnd base rates'!H$112)\n+($J785*'fnd base rates'!H$113)\n+($K785*'fnd base rates'!H$114)\n+($M785*'fnd base rates'!H$116)\n+($N785*'fnd base rates'!H$117)\n+($O785*'fnd base rates'!H$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,8)))","v":152381.23285},{"$f":"(($D785*'fnd base rates'!I$107)\n+($E785*'fnd base rates'!I$108)\n+($F785*'fnd base rates'!I$109)\n+($G785*'fnd base rates'!I$110)\n+($H785*'fnd base rates'!I$111)\n+($I785*'fnd base rates'!I$112)\n+($J785*'fnd base rates'!I$113)\n+($K785*'fnd base rates'!I$114)\n+($M785*'fnd base rates'!I$116)\n+($N785*'fnd base rates'!I$117)\n+($O785*'fnd base rates'!I$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,9)))\n*$R785","v":98069.487999999998},{"$f":"(($D785*'fnd base rates'!J$107)\n+($E785*'fnd base rates'!J$108)\n+($F785*'fnd base rates'!J$109)\n+($G785*'fnd base rates'!J$110)\n+($H785*'fnd base rates'!J$111)\n+($I785*'fnd base rates'!J$112)\n+($J785*'fnd base rates'!J$113)\n+($K785*'fnd base rates'!J$114)\n+($M785*'fnd base rates'!J$116)\n+($N785*'fnd base rates'!J$117)\n+($O785*'fnd base rates'!J$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,10)))\n*$R785","v":143316.37869999997},{"$f":"(($D785*'fnd base rates'!K$107)\n+($E785*'fnd base rates'!K$108)\n+($F785*'fnd base rates'!K$109)\n+($G785*'fnd base rates'!K$110)\n+($H785*'fnd base rates'!K$111)\n+($I785*'fnd base rates'!K$112)\n+($J785*'fnd base rates'!K$113)\n+($K785*'fnd base rates'!K$114)\n+($M785*'fnd base rates'!K$116)\n+($N785*'fnd base rates'!K$117)\n+($O785*'fnd base rates'!K$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,11)))\n*$R785","v":300021.65577230003},{"$f":"(($D785*'fnd base rates'!L$107)\n+($E785*'fnd base rates'!L$108)\n+($F785*'fnd base rates'!L$109)\n+($G785*'fnd base rates'!L$110)\n+($H785*'fnd base rates'!L$111)\n+($I785*'fnd base rates'!L$112)\n+($J785*'fnd base rates'!L$113)\n+($K785*'fnd base rates'!L$114)\n+($M785*'fnd base rates'!L$116)\n+($N785*'fnd base rates'!L$117)\n+($O785*'fnd base rates'!L$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,12)))","v":368399.14235499996},{"$f":"(($D785*'fnd base rates'!M$107)\n+($E785*'fnd base rates'!M$108)\n+($F785*'fnd base rates'!M$109)\n+($G785*'fnd base rates'!M$110)\n+($H785*'fnd base rates'!M$111)\n+($I785*'fnd base rates'!M$112)\n+($J785*'fnd base rates'!M$113)\n+($K785*'fnd base rates'!M$114)\n+($M785*'fnd base rates'!M$116)\n+($N785*'fnd base rates'!M$117)\n+($O785*'fnd base rates'!M$118)\n+($P785*VLOOKUP($S785+12,rate_basefnd,13)))","v":0},3209287.7752238247,null,494093248,"494","093","248",1,255,3209287.7752238247,12585,0,12585,null,null,null,null,null,13967,75,14042,-1457,12585,0,12585]
[494,494093262,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D786","v":0},{"$f":"'fnd enro'!E786","v":0},{"$f":"'fnd enro'!F786","v":0},{"$f":"'fnd enro'!G786","v":6},{"$f":"'fnd enro'!H786","v":3},{"$f":"'fnd enro'!I786","v":4},{"$f":"'fnd enro'!J786","v":0},{"$f":"'fnd enro'!K786","v":0.49270000000000003},{"$f":"'fnd enro'!L786","v":0},{"$f":"'fnd enro'!M786+'fnd enro'!N786","v":2},{"$f":"'fnd enro'!O786","v":0},{"$f":"'fnd enro'!P786","v":0},{"$f":"'fnd enro'!Q786","v":8},{"$f":"'fnd enro'!S786","v":13},1.0449999999999999,{"$f":"VALUE('fnd enro'!R786)","v":8},null,{"$f":"(($D786*'fnd base rates'!C$107)\n+($E786*'fnd base rates'!C$108)\n+($F786*'fnd base rates'!C$109)\n+($G786*'fnd base rates'!C$110)\n+($H786*'fnd base rates'!C$111)\n+($I786*'fnd base rates'!C$112)\n+($J786*'fnd base rates'!C$113)\n+($K786*'fnd base rates'!C$114)\n+($M786*'fnd base rates'!C$116)\n+($N786*'fnd base rates'!C$117)\n+($O786*'fnd base rates'!C$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,3)))\n*$R786","v":7551.0191929149987},{"$f":"(($D786*'fnd base rates'!D$107)\n+($E786*'fnd base rates'!D$108)\n+($F786*'fnd base rates'!D$109)\n+($G786*'fnd base rates'!D$110)\n+($H786*'fnd base rates'!D$111)\n+($I786*'fnd base rates'!D$112)\n+($J786*'fnd base rates'!D$113)\n+($K786*'fnd base rates'!D$114)\n+($M786*'fnd base rates'!D$116)\n+($N786*'fnd base rates'!D$117)\n+($O786*'fnd base rates'!D$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,4)))\n*$R786","v":12551.442750000002},{"$f":"(($D786*'fnd base rates'!E$107)\n+($E786*'fnd base rates'!E$108)\n+($F786*'fnd base rates'!E$109)\n+($G786*'fnd base rates'!E$110)\n+($H786*'fnd base rates'!E$111)\n+($I786*'fnd base rates'!E$112)\n+($J786*'fnd base rates'!E$113)\n+($K786*'fnd base rates'!E$114)\n+($M786*'fnd base rates'!E$116)\n+($N786*'fnd base rates'!E$117)\n+($O786*'fnd base rates'!E$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,5)))\n*$R786","v":78337.296816954986},{"$f":"(($D786*'fnd base rates'!F$107)\n+($E786*'fnd base rates'!F$108)\n+($F786*'fnd base rates'!F$109)\n+($G786*'fnd base rates'!F$110)\n+($H786*'fnd base rates'!F$111)\n+($I786*'fnd base rates'!F$112)\n+($J786*'fnd base rates'!F$113)\n+($K786*'fnd base rates'!F$114)\n+($M786*'fnd base rates'!F$116)\n+($N786*'fnd base rates'!F$117)\n+($O786*'fnd base rates'!F$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,6)))\n*$R786","v":14078.843239835},{"$f":"(($D786*'fnd base rates'!G$107)\n+($E786*'fnd base rates'!G$108)\n+($F786*'fnd base rates'!G$109)\n+($G786*'fnd base rates'!G$110)\n+($H786*'fnd base rates'!G$111)\n+($I786*'fnd base rates'!G$112)\n+($J786*'fnd base rates'!G$113)\n+($K786*'fnd base rates'!G$114)\n+($M786*'fnd base rates'!G$116)\n+($N786*'fnd base rates'!G$117)\n+($O786*'fnd base rates'!G$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,7)))\n*$R786","v":3304.4512205099995},{"$f":"(($D786*'fnd base rates'!H$107)\n+($E786*'fnd base rates'!H$108)\n+($F786*'fnd base rates'!H$109)\n+($G786*'fnd base rates'!H$110)\n+($H786*'fnd base rates'!H$111)\n+($I786*'fnd base rates'!H$112)\n+($J786*'fnd base rates'!H$113)\n+($K786*'fnd base rates'!H$114)\n+($M786*'fnd base rates'!H$116)\n+($N786*'fnd base rates'!H$117)\n+($O786*'fnd base rates'!H$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,8)))","v":7964.5419100000008},{"$f":"(($D786*'fnd base rates'!I$107)\n+($E786*'fnd base rates'!I$108)\n+($F786*'fnd base rates'!I$109)\n+($G786*'fnd base rates'!I$110)\n+($H786*'fnd base rates'!I$111)\n+($I786*'fnd base rates'!I$112)\n+($J786*'fnd base rates'!I$113)\n+($K786*'fnd base rates'!I$114)\n+($M786*'fnd base rates'!I$116)\n+($N786*'fnd base rates'!I$117)\n+($O786*'fnd base rates'!I$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,9)))\n*$R786","v":5291.3783999999987},{"$f":"(($D786*'fnd base rates'!J$107)\n+($E786*'fnd base rates'!J$108)\n+($F786*'fnd base rates'!J$109)\n+($G786*'fnd base rates'!J$110)\n+($H786*'fnd base rates'!J$111)\n+($I786*'fnd base rates'!J$112)\n+($J786*'fnd base rates'!J$113)\n+($K786*'fnd base rates'!J$114)\n+($M786*'fnd base rates'!J$116)\n+($N786*'fnd base rates'!J$117)\n+($O786*'fnd base rates'!J$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,10)))\n*$R786","v":8893.420250000001},{"$f":"(($D786*'fnd base rates'!K$107)\n+($E786*'fnd base rates'!K$108)\n+($F786*'fnd base rates'!K$109)\n+($G786*'fnd base rates'!K$110)\n+($H786*'fnd base rates'!K$111)\n+($I786*'fnd base rates'!K$112)\n+($J786*'fnd base rates'!K$113)\n+($K786*'fnd base rates'!K$114)\n+($M786*'fnd base rates'!K$116)\n+($N786*'fnd base rates'!K$117)\n+($O786*'fnd base rates'!K$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,11)))\n*$R786","v":15090.00214898},{"$f":"(($D786*'fnd base rates'!L$107)\n+($E786*'fnd base rates'!L$108)\n+($F786*'fnd base rates'!L$109)\n+($G786*'fnd base rates'!L$110)\n+($H786*'fnd base rates'!L$111)\n+($I786*'fnd base rates'!L$112)\n+($J786*'fnd base rates'!L$113)\n+($K786*'fnd base rates'!L$114)\n+($M786*'fnd base rates'!L$116)\n+($N786*'fnd base rates'!L$117)\n+($O786*'fnd base rates'!L$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,12)))","v":19417.698473000004},{"$f":"(($D786*'fnd base rates'!M$107)\n+($E786*'fnd base rates'!M$108)\n+($F786*'fnd base rates'!M$109)\n+($G786*'fnd base rates'!M$110)\n+($H786*'fnd base rates'!M$111)\n+($I786*'fnd base rates'!M$112)\n+($J786*'fnd base rates'!M$113)\n+($K786*'fnd base rates'!M$114)\n+($M786*'fnd base rates'!M$116)\n+($N786*'fnd base rates'!M$117)\n+($O786*'fnd base rates'!M$118)\n+($P786*VLOOKUP($S786+12,rate_basefnd,13)))","v":0},172480.09440219501,null,494093262,"494","093","262",1,13,172480.09440219501,13268,0,13268,null,null,null,null,null,13301,23,13324,-56,13268,0,13268]
[494,494093291,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D787","v":0},{"$f":"'fnd enro'!E787","v":0},{"$f":"'fnd enro'!F787","v":0},{"$f":"'fnd enro'!G787","v":1},{"$f":"'fnd enro'!H787","v":1},{"$f":"'fnd enro'!I787","v":0},{"$f":"'fnd enro'!J787","v":0},{"$f":"'fnd enro'!K787","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L787","v":0},{"$f":"'fnd enro'!M787+'fnd enro'!N787","v":0},{"$f":"'fnd enro'!O787","v":0},{"$f":"'fnd enro'!P787","v":0},{"$f":"'fnd enro'!Q787","v":2},{"$f":"'fnd enro'!S787","v":2},1.0449999999999999,{"$f":"VALUE('fnd enro'!R787)","v":4},null,{"$f":"(($D787*'fnd base rates'!C$107)\n+($E787*'fnd base rates'!C$108)\n+($F787*'fnd base rates'!C$109)\n+($G787*'fnd base rates'!C$110)\n+($H787*'fnd base rates'!C$111)\n+($I787*'fnd base rates'!C$112)\n+($J787*'fnd base rates'!C$113)\n+($K787*'fnd base rates'!C$114)\n+($M787*'fnd base rates'!C$116)\n+($N787*'fnd base rates'!C$117)\n+($O787*'fnd base rates'!C$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,3)))\n*$R787","v":1166.2385989100001},{"$f":"(($D787*'fnd base rates'!D$107)\n+($E787*'fnd base rates'!D$108)\n+($F787*'fnd base rates'!D$109)\n+($G787*'fnd base rates'!D$110)\n+($H787*'fnd base rates'!D$111)\n+($I787*'fnd base rates'!D$112)\n+($J787*'fnd base rates'!D$113)\n+($K787*'fnd base rates'!D$114)\n+($M787*'fnd base rates'!D$116)\n+($N787*'fnd base rates'!D$117)\n+($O787*'fnd base rates'!D$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,4)))\n*$R787","v":2040.8013999999998},{"$f":"(($D787*'fnd base rates'!E$107)\n+($E787*'fnd base rates'!E$108)\n+($F787*'fnd base rates'!E$109)\n+($G787*'fnd base rates'!E$110)\n+($H787*'fnd base rates'!E$111)\n+($I787*'fnd base rates'!E$112)\n+($J787*'fnd base rates'!E$113)\n+($K787*'fnd base rates'!E$114)\n+($M787*'fnd base rates'!E$116)\n+($N787*'fnd base rates'!E$117)\n+($O787*'fnd base rates'!E$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,5)))\n*$R787","v":12417.165941069999},{"$f":"(($D787*'fnd base rates'!F$107)\n+($E787*'fnd base rates'!F$108)\n+($F787*'fnd base rates'!F$109)\n+($G787*'fnd base rates'!F$110)\n+($H787*'fnd base rates'!F$111)\n+($I787*'fnd base rates'!F$112)\n+($J787*'fnd base rates'!F$113)\n+($K787*'fnd base rates'!F$114)\n+($M787*'fnd base rates'!F$116)\n+($N787*'fnd base rates'!F$117)\n+($O787*'fnd base rates'!F$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,6)))\n*$R787","v":2199.1988445899997},{"$f":"(($D787*'fnd base rates'!G$107)\n+($E787*'fnd base rates'!G$108)\n+($F787*'fnd base rates'!G$109)\n+($G787*'fnd base rates'!G$110)\n+($H787*'fnd base rates'!G$111)\n+($I787*'fnd base rates'!G$112)\n+($J787*'fnd base rates'!G$113)\n+($K787*'fnd base rates'!G$114)\n+($M787*'fnd base rates'!G$116)\n+($N787*'fnd base rates'!G$117)\n+($O787*'fnd base rates'!G$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,7)))\n*$R787","v":571.98786853999991},{"$f":"(($D787*'fnd base rates'!H$107)\n+($E787*'fnd base rates'!H$108)\n+($F787*'fnd base rates'!H$109)\n+($G787*'fnd base rates'!H$110)\n+($H787*'fnd base rates'!H$111)\n+($I787*'fnd base rates'!H$112)\n+($J787*'fnd base rates'!H$113)\n+($K787*'fnd base rates'!H$114)\n+($M787*'fnd base rates'!H$116)\n+($N787*'fnd base rates'!H$117)\n+($O787*'fnd base rates'!H$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,8)))","v":1024.27414},{"$f":"(($D787*'fnd base rates'!I$107)\n+($E787*'fnd base rates'!I$108)\n+($F787*'fnd base rates'!I$109)\n+($G787*'fnd base rates'!I$110)\n+($H787*'fnd base rates'!I$111)\n+($I787*'fnd base rates'!I$112)\n+($J787*'fnd base rates'!I$113)\n+($K787*'fnd base rates'!I$114)\n+($M787*'fnd base rates'!I$116)\n+($N787*'fnd base rates'!I$117)\n+($O787*'fnd base rates'!I$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,9)))\n*$R787","v":797.05284999999992},{"$f":"(($D787*'fnd base rates'!J$107)\n+($E787*'fnd base rates'!J$108)\n+($F787*'fnd base rates'!J$109)\n+($G787*'fnd base rates'!J$110)\n+($H787*'fnd base rates'!J$111)\n+($I787*'fnd base rates'!J$112)\n+($J787*'fnd base rates'!J$113)\n+($K787*'fnd base rates'!J$114)\n+($M787*'fnd base rates'!J$116)\n+($N787*'fnd base rates'!J$117)\n+($O787*'fnd base rates'!J$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,10)))\n*$R787","v":1488.1426999999999},{"$f":"(($D787*'fnd base rates'!K$107)\n+($E787*'fnd base rates'!K$108)\n+($F787*'fnd base rates'!K$109)\n+($G787*'fnd base rates'!K$110)\n+($H787*'fnd base rates'!K$111)\n+($I787*'fnd base rates'!K$112)\n+($J787*'fnd base rates'!K$113)\n+($K787*'fnd base rates'!K$114)\n+($M787*'fnd base rates'!K$116)\n+($N787*'fnd base rates'!K$117)\n+($O787*'fnd base rates'!K$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,11)))\n*$R787","v":2246.1275729199997},{"$f":"(($D787*'fnd base rates'!L$107)\n+($E787*'fnd base rates'!L$108)\n+($F787*'fnd base rates'!L$109)\n+($G787*'fnd base rates'!L$110)\n+($H787*'fnd base rates'!L$111)\n+($I787*'fnd base rates'!L$112)\n+($J787*'fnd base rates'!L$113)\n+($K787*'fnd base rates'!L$114)\n+($M787*'fnd base rates'!L$116)\n+($N787*'fnd base rates'!L$117)\n+($O787*'fnd base rates'!L$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,12)))","v":3215.2128419999999},{"$f":"(($D787*'fnd base rates'!M$107)\n+($E787*'fnd base rates'!M$108)\n+($F787*'fnd base rates'!M$109)\n+($G787*'fnd base rates'!M$110)\n+($H787*'fnd base rates'!M$111)\n+($I787*'fnd base rates'!M$112)\n+($J787*'fnd base rates'!M$113)\n+($K787*'fnd base rates'!M$114)\n+($M787*'fnd base rates'!M$116)\n+($N787*'fnd base rates'!M$117)\n+($O787*'fnd base rates'!M$118)\n+($P787*VLOOKUP($S787+12,rate_basefnd,13)))","v":0},27166.202758029998,null,494093291,"494","093","291",1,2,27166.202758029998,13583,0,13583,null,null,null,null,null,13678,10,13688,-105,13583,0,13583]
[494,494093293,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D788","v":0},{"$f":"'fnd enro'!E788","v":0},{"$f":"'fnd enro'!F788","v":0},{"$f":"'fnd enro'!G788","v":1},{"$f":"'fnd enro'!H788","v":0},{"$f":"'fnd enro'!I788","v":2},{"$f":"'fnd enro'!J788","v":0},{"$f":"'fnd enro'!K788","v":0.1137},{"$f":"'fnd enro'!L788","v":0},{"$f":"'fnd enro'!M788+'fnd enro'!N788","v":0},{"$f":"'fnd enro'!O788","v":0},{"$f":"'fnd enro'!P788","v":0},{"$f":"'fnd enro'!Q788","v":3},{"$f":"'fnd enro'!S788","v":3},1.0449999999999999,{"$f":"VALUE('fnd enro'!R788)","v":9},null,{"$f":"(($D788*'fnd base rates'!C$107)\n+($E788*'fnd base rates'!C$108)\n+($F788*'fnd base rates'!C$109)\n+($G788*'fnd base rates'!C$110)\n+($H788*'fnd base rates'!C$111)\n+($I788*'fnd base rates'!C$112)\n+($J788*'fnd base rates'!C$113)\n+($K788*'fnd base rates'!C$114)\n+($M788*'fnd base rates'!C$116)\n+($N788*'fnd base rates'!C$117)\n+($O788*'fnd base rates'!C$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,3)))\n*$R788","v":1775.8172983649997},{"$f":"(($D788*'fnd base rates'!D$107)\n+($E788*'fnd base rates'!D$108)\n+($F788*'fnd base rates'!D$109)\n+($G788*'fnd base rates'!D$110)\n+($H788*'fnd base rates'!D$111)\n+($I788*'fnd base rates'!D$112)\n+($J788*'fnd base rates'!D$113)\n+($K788*'fnd base rates'!D$114)\n+($M788*'fnd base rates'!D$116)\n+($N788*'fnd base rates'!D$117)\n+($O788*'fnd base rates'!D$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,4)))\n*$R788","v":3186.6334500000003},{"$f":"(($D788*'fnd base rates'!E$107)\n+($E788*'fnd base rates'!E$108)\n+($F788*'fnd base rates'!E$109)\n+($G788*'fnd base rates'!E$110)\n+($H788*'fnd base rates'!E$111)\n+($I788*'fnd base rates'!E$112)\n+($J788*'fnd base rates'!E$113)\n+($K788*'fnd base rates'!E$114)\n+($M788*'fnd base rates'!E$116)\n+($N788*'fnd base rates'!E$117)\n+($O788*'fnd base rates'!E$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,5)))\n*$R788","v":22507.725361605},{"$f":"(($D788*'fnd base rates'!F$107)\n+($E788*'fnd base rates'!F$108)\n+($F788*'fnd base rates'!F$109)\n+($G788*'fnd base rates'!F$110)\n+($H788*'fnd base rates'!F$111)\n+($I788*'fnd base rates'!F$112)\n+($J788*'fnd base rates'!F$113)\n+($K788*'fnd base rates'!F$114)\n+($M788*'fnd base rates'!F$116)\n+($N788*'fnd base rates'!F$117)\n+($O788*'fnd base rates'!F$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,6)))\n*$R788","v":2960.5631168849995},{"$f":"(($D788*'fnd base rates'!G$107)\n+($E788*'fnd base rates'!G$108)\n+($F788*'fnd base rates'!G$109)\n+($G788*'fnd base rates'!G$110)\n+($H788*'fnd base rates'!G$111)\n+($I788*'fnd base rates'!G$112)\n+($J788*'fnd base rates'!G$113)\n+($K788*'fnd base rates'!G$114)\n+($M788*'fnd base rates'!G$116)\n+($N788*'fnd base rates'!G$117)\n+($O788*'fnd base rates'!G$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,7)))\n*$R788","v":914.13487780999981},{"$f":"(($D788*'fnd base rates'!H$107)\n+($E788*'fnd base rates'!H$108)\n+($F788*'fnd base rates'!H$109)\n+($G788*'fnd base rates'!H$110)\n+($H788*'fnd base rates'!H$111)\n+($I788*'fnd base rates'!H$112)\n+($J788*'fnd base rates'!H$113)\n+($K788*'fnd base rates'!H$114)\n+($M788*'fnd base rates'!H$116)\n+($N788*'fnd base rates'!H$117)\n+($O788*'fnd base rates'!H$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,8)))","v":2120.0712099999996},{"$f":"(($D788*'fnd base rates'!I$107)\n+($E788*'fnd base rates'!I$108)\n+($F788*'fnd base rates'!I$109)\n+($G788*'fnd base rates'!I$110)\n+($H788*'fnd base rates'!I$111)\n+($I788*'fnd base rates'!I$112)\n+($J788*'fnd base rates'!I$113)\n+($K788*'fnd base rates'!I$114)\n+($M788*'fnd base rates'!I$116)\n+($N788*'fnd base rates'!I$117)\n+($O788*'fnd base rates'!I$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,9)))\n*$R788","v":1456.7404499999998},{"$f":"(($D788*'fnd base rates'!J$107)\n+($E788*'fnd base rates'!J$108)\n+($F788*'fnd base rates'!J$109)\n+($G788*'fnd base rates'!J$110)\n+($H788*'fnd base rates'!J$111)\n+($I788*'fnd base rates'!J$112)\n+($J788*'fnd base rates'!J$113)\n+($K788*'fnd base rates'!J$114)\n+($M788*'fnd base rates'!J$116)\n+($N788*'fnd base rates'!J$117)\n+($O788*'fnd base rates'!J$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,10)))\n*$R788","v":3178.2629999999999},{"$f":"(($D788*'fnd base rates'!K$107)\n+($E788*'fnd base rates'!K$108)\n+($F788*'fnd base rates'!K$109)\n+($G788*'fnd base rates'!K$110)\n+($H788*'fnd base rates'!K$111)\n+($I788*'fnd base rates'!K$112)\n+($J788*'fnd base rates'!K$113)\n+($K788*'fnd base rates'!K$114)\n+($M788*'fnd base rates'!K$116)\n+($N788*'fnd base rates'!K$117)\n+($O788*'fnd base rates'!K$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,11)))\n*$R788","v":3346.29018438},{"$f":"(($D788*'fnd base rates'!L$107)\n+($E788*'fnd base rates'!L$108)\n+($F788*'fnd base rates'!L$109)\n+($G788*'fnd base rates'!L$110)\n+($H788*'fnd base rates'!L$111)\n+($I788*'fnd base rates'!L$112)\n+($J788*'fnd base rates'!L$113)\n+($K788*'fnd base rates'!L$114)\n+($M788*'fnd base rates'!L$116)\n+($N788*'fnd base rates'!L$117)\n+($O788*'fnd base rates'!L$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,12)))","v":4820.2142630000008},{"$f":"(($D788*'fnd base rates'!M$107)\n+($E788*'fnd base rates'!M$108)\n+($F788*'fnd base rates'!M$109)\n+($G788*'fnd base rates'!M$110)\n+($H788*'fnd base rates'!M$111)\n+($I788*'fnd base rates'!M$112)\n+($J788*'fnd base rates'!M$113)\n+($K788*'fnd base rates'!M$114)\n+($M788*'fnd base rates'!M$116)\n+($N788*'fnd base rates'!M$117)\n+($O788*'fnd base rates'!M$118)\n+($P788*VLOOKUP($S788+12,rate_basefnd,13)))","v":0},46266.453212045002,null,494093293,"494","093","293",1,3,46266.453212045002,15422,0,15422,null,null,null,null,null,15521,64,15585,-163,15422,0,15422]
[494,494093295,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D789","v":0},{"$f":"'fnd enro'!E789","v":0},{"$f":"'fnd enro'!F789","v":0},{"$f":"'fnd enro'!G789","v":1},{"$f":"'fnd enro'!H789","v":0},{"$f":"'fnd enro'!I789","v":1},{"$f":"'fnd enro'!J789","v":0},{"$f":"'fnd enro'!K789","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L789","v":0},{"$f":"'fnd enro'!M789+'fnd enro'!N789","v":0},{"$f":"'fnd enro'!O789","v":0},{"$f":"'fnd enro'!P789","v":0},{"$f":"'fnd enro'!Q789","v":1},{"$f":"'fnd enro'!S789","v":2},1.0449999999999999,{"$f":"VALUE('fnd enro'!R789)","v":3},null,{"$f":"(($D789*'fnd base rates'!C$107)\n+($E789*'fnd base rates'!C$108)\n+($F789*'fnd base rates'!C$109)\n+($G789*'fnd base rates'!C$110)\n+($H789*'fnd base rates'!C$111)\n+($I789*'fnd base rates'!C$112)\n+($J789*'fnd base rates'!C$113)\n+($K789*'fnd base rates'!C$114)\n+($M789*'fnd base rates'!C$116)\n+($N789*'fnd base rates'!C$117)\n+($O789*'fnd base rates'!C$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,3)))\n*$R789","v":1109.49509891},{"$f":"(($D789*'fnd base rates'!D$107)\n+($E789*'fnd base rates'!D$108)\n+($F789*'fnd base rates'!D$109)\n+($G789*'fnd base rates'!D$110)\n+($H789*'fnd base rates'!D$111)\n+($I789*'fnd base rates'!D$112)\n+($J789*'fnd base rates'!D$113)\n+($K789*'fnd base rates'!D$114)\n+($M789*'fnd base rates'!D$116)\n+($N789*'fnd base rates'!D$117)\n+($O789*'fnd base rates'!D$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,4)))\n*$R789","v":1771.9856},{"$f":"(($D789*'fnd base rates'!E$107)\n+($E789*'fnd base rates'!E$108)\n+($F789*'fnd base rates'!E$109)\n+($G789*'fnd base rates'!E$110)\n+($H789*'fnd base rates'!E$111)\n+($I789*'fnd base rates'!E$112)\n+($J789*'fnd base rates'!E$113)\n+($K789*'fnd base rates'!E$114)\n+($M789*'fnd base rates'!E$116)\n+($N789*'fnd base rates'!E$117)\n+($O789*'fnd base rates'!E$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,5)))\n*$R789","v":11225.604691069999},{"$f":"(($D789*'fnd base rates'!F$107)\n+($E789*'fnd base rates'!F$108)\n+($F789*'fnd base rates'!F$109)\n+($G789*'fnd base rates'!F$110)\n+($H789*'fnd base rates'!F$111)\n+($I789*'fnd base rates'!F$112)\n+($J789*'fnd base rates'!F$113)\n+($K789*'fnd base rates'!F$114)\n+($M789*'fnd base rates'!F$116)\n+($N789*'fnd base rates'!F$117)\n+($O789*'fnd base rates'!F$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,6)))\n*$R789","v":2092.2221945900001},{"$f":"(($D789*'fnd base rates'!G$107)\n+($E789*'fnd base rates'!G$108)\n+($F789*'fnd base rates'!G$109)\n+($G789*'fnd base rates'!G$110)\n+($H789*'fnd base rates'!G$111)\n+($I789*'fnd base rates'!G$112)\n+($J789*'fnd base rates'!G$113)\n+($K789*'fnd base rates'!G$114)\n+($M789*'fnd base rates'!G$116)\n+($N789*'fnd base rates'!G$117)\n+($O789*'fnd base rates'!G$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,7)))\n*$R789","v":440.19246853999994},{"$f":"(($D789*'fnd base rates'!H$107)\n+($E789*'fnd base rates'!H$108)\n+($F789*'fnd base rates'!H$109)\n+($G789*'fnd base rates'!H$110)\n+($H789*'fnd base rates'!H$111)\n+($I789*'fnd base rates'!H$112)\n+($J789*'fnd base rates'!H$113)\n+($K789*'fnd base rates'!H$114)\n+($M789*'fnd base rates'!H$116)\n+($N789*'fnd base rates'!H$117)\n+($O789*'fnd base rates'!H$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,8)))","v":1293.0741399999999},{"$f":"(($D789*'fnd base rates'!I$107)\n+($E789*'fnd base rates'!I$108)\n+($F789*'fnd base rates'!I$109)\n+($G789*'fnd base rates'!I$110)\n+($H789*'fnd base rates'!I$111)\n+($I789*'fnd base rates'!I$112)\n+($J789*'fnd base rates'!I$113)\n+($K789*'fnd base rates'!I$114)\n+($M789*'fnd base rates'!I$116)\n+($N789*'fnd base rates'!I$117)\n+($O789*'fnd base rates'!I$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,9)))\n*$R789","v":775.75574999999981},{"$f":"(($D789*'fnd base rates'!J$107)\n+($E789*'fnd base rates'!J$108)\n+($F789*'fnd base rates'!J$109)\n+($G789*'fnd base rates'!J$110)\n+($H789*'fnd base rates'!J$111)\n+($I789*'fnd base rates'!J$112)\n+($J789*'fnd base rates'!J$113)\n+($K789*'fnd base rates'!J$114)\n+($M789*'fnd base rates'!J$116)\n+($N789*'fnd base rates'!J$117)\n+($O789*'fnd base rates'!J$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,10)))\n*$R789","v":1256.4243999999999},{"$f":"(($D789*'fnd base rates'!K$107)\n+($E789*'fnd base rates'!K$108)\n+($F789*'fnd base rates'!K$109)\n+($G789*'fnd base rates'!K$110)\n+($H789*'fnd base rates'!K$111)\n+($I789*'fnd base rates'!K$112)\n+($J789*'fnd base rates'!K$113)\n+($K789*'fnd base rates'!K$114)\n+($M789*'fnd base rates'!K$116)\n+($N789*'fnd base rates'!K$117)\n+($O789*'fnd base rates'!K$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,11)))\n*$R789","v":2214.4745229199998},{"$f":"(($D789*'fnd base rates'!L$107)\n+($E789*'fnd base rates'!L$108)\n+($F789*'fnd base rates'!L$109)\n+($G789*'fnd base rates'!L$110)\n+($H789*'fnd base rates'!L$111)\n+($I789*'fnd base rates'!L$112)\n+($J789*'fnd base rates'!L$113)\n+($K789*'fnd base rates'!L$114)\n+($M789*'fnd base rates'!L$116)\n+($N789*'fnd base rates'!L$117)\n+($O789*'fnd base rates'!L$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,12)))","v":2705.0628420000003},{"$f":"(($D789*'fnd base rates'!M$107)\n+($E789*'fnd base rates'!M$108)\n+($F789*'fnd base rates'!M$109)\n+($G789*'fnd base rates'!M$110)\n+($H789*'fnd base rates'!M$111)\n+($I789*'fnd base rates'!M$112)\n+($J789*'fnd base rates'!M$113)\n+($K789*'fnd base rates'!M$114)\n+($M789*'fnd base rates'!M$116)\n+($N789*'fnd base rates'!M$117)\n+($O789*'fnd base rates'!M$118)\n+($P789*VLOOKUP($S789+12,rate_basefnd,13)))","v":0},24884.291708029996,null,494093295,"494","093","295",1,2,24884.291708029996,12442,0,12442,null,null,null,null,null,12547,4,12551,-109,12442,0,12442]
[494,494093346,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D790","v":0},{"$f":"'fnd enro'!E790","v":0},{"$f":"'fnd enro'!F790","v":0},{"$f":"'fnd enro'!G790","v":1},{"$f":"'fnd enro'!H790","v":3},{"$f":"'fnd enro'!I790","v":0},{"$f":"'fnd enro'!J790","v":0},{"$f":"'fnd enro'!K790","v":0.15160000000000001},{"$f":"'fnd enro'!L790","v":0},{"$f":"'fnd enro'!M790+'fnd enro'!N790","v":0},{"$f":"'fnd enro'!O790","v":0},{"$f":"'fnd enro'!P790","v":0},{"$f":"'fnd enro'!Q790","v":3},{"$f":"'fnd enro'!S790","v":4},1.0449999999999999,{"$f":"VALUE('fnd enro'!R790)","v":7},null,{"$f":"(($D790*'fnd base rates'!C$107)\n+($E790*'fnd base rates'!C$108)\n+($F790*'fnd base rates'!C$109)\n+($G790*'fnd base rates'!C$110)\n+($H790*'fnd base rates'!C$111)\n+($I790*'fnd base rates'!C$112)\n+($J790*'fnd base rates'!C$113)\n+($K790*'fnd base rates'!C$114)\n+($M790*'fnd base rates'!C$116)\n+($N790*'fnd base rates'!C$117)\n+($O790*'fnd base rates'!C$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,3)))\n*$R790","v":2294.1465978199999},{"$f":"(($D790*'fnd base rates'!D$107)\n+($E790*'fnd base rates'!D$108)\n+($F790*'fnd base rates'!D$109)\n+($G790*'fnd base rates'!D$110)\n+($H790*'fnd base rates'!D$111)\n+($I790*'fnd base rates'!D$112)\n+($J790*'fnd base rates'!D$113)\n+($K790*'fnd base rates'!D$114)\n+($M790*'fnd base rates'!D$116)\n+($N790*'fnd base rates'!D$117)\n+($O790*'fnd base rates'!D$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,4)))\n*$R790","v":3900.0340499999998},{"$f":"(($D790*'fnd base rates'!E$107)\n+($E790*'fnd base rates'!E$108)\n+($F790*'fnd base rates'!E$109)\n+($G790*'fnd base rates'!E$110)\n+($H790*'fnd base rates'!E$111)\n+($I790*'fnd base rates'!E$112)\n+($J790*'fnd base rates'!E$113)\n+($K790*'fnd base rates'!E$114)\n+($M790*'fnd base rates'!E$116)\n+($N790*'fnd base rates'!E$117)\n+($O790*'fnd base rates'!E$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,5)))\n*$R790","v":22646.864732139999},{"$f":"(($D790*'fnd base rates'!F$107)\n+($E790*'fnd base rates'!F$108)\n+($F790*'fnd base rates'!F$109)\n+($G790*'fnd base rates'!F$110)\n+($H790*'fnd base rates'!F$111)\n+($I790*'fnd base rates'!F$112)\n+($J790*'fnd base rates'!F$113)\n+($K790*'fnd base rates'!F$114)\n+($M790*'fnd base rates'!F$116)\n+($N790*'fnd base rates'!F$117)\n+($O790*'fnd base rates'!F$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,6)))\n*$R790","v":4149.8339891799997},{"$f":"(($D790*'fnd base rates'!G$107)\n+($E790*'fnd base rates'!G$108)\n+($F790*'fnd base rates'!G$109)\n+($G790*'fnd base rates'!G$110)\n+($H790*'fnd base rates'!G$111)\n+($I790*'fnd base rates'!G$112)\n+($J790*'fnd base rates'!G$113)\n+($K790*'fnd base rates'!G$114)\n+($M790*'fnd base rates'!G$116)\n+($N790*'fnd base rates'!G$117)\n+($O790*'fnd base rates'!G$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,7)))\n*$R790","v":1069.5299370799999},{"$f":"(($D790*'fnd base rates'!H$107)\n+($E790*'fnd base rates'!H$108)\n+($F790*'fnd base rates'!H$109)\n+($G790*'fnd base rates'!H$110)\n+($H790*'fnd base rates'!H$111)\n+($I790*'fnd base rates'!H$112)\n+($J790*'fnd base rates'!H$113)\n+($K790*'fnd base rates'!H$114)\n+($M790*'fnd base rates'!H$116)\n+($N790*'fnd base rates'!H$117)\n+($O790*'fnd base rates'!H$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,8)))","v":2035.9182799999999},{"$f":"(($D790*'fnd base rates'!I$107)\n+($E790*'fnd base rates'!I$108)\n+($F790*'fnd base rates'!I$109)\n+($G790*'fnd base rates'!I$110)\n+($H790*'fnd base rates'!I$111)\n+($I790*'fnd base rates'!I$112)\n+($J790*'fnd base rates'!I$113)\n+($K790*'fnd base rates'!I$114)\n+($M790*'fnd base rates'!I$116)\n+($N790*'fnd base rates'!I$117)\n+($O790*'fnd base rates'!I$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,9)))\n*$R790","v":1605.7051999999999},{"$f":"(($D790*'fnd base rates'!J$107)\n+($E790*'fnd base rates'!J$108)\n+($F790*'fnd base rates'!J$109)\n+($G790*'fnd base rates'!J$110)\n+($H790*'fnd base rates'!J$111)\n+($I790*'fnd base rates'!J$112)\n+($J790*'fnd base rates'!J$113)\n+($K790*'fnd base rates'!J$114)\n+($M790*'fnd base rates'!J$116)\n+($N790*'fnd base rates'!J$117)\n+($O790*'fnd base rates'!J$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,10)))\n*$R790","v":2698.5452999999998},{"$f":"(($D790*'fnd base rates'!K$107)\n+($E790*'fnd base rates'!K$108)\n+($F790*'fnd base rates'!K$109)\n+($G790*'fnd base rates'!K$110)\n+($H790*'fnd base rates'!K$111)\n+($I790*'fnd base rates'!K$112)\n+($J790*'fnd base rates'!K$113)\n+($K790*'fnd base rates'!K$114)\n+($M790*'fnd base rates'!K$116)\n+($N790*'fnd base rates'!K$117)\n+($O790*'fnd base rates'!K$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,11)))\n*$R790","v":4573.0649958399999},{"$f":"(($D790*'fnd base rates'!L$107)\n+($E790*'fnd base rates'!L$108)\n+($F790*'fnd base rates'!L$109)\n+($G790*'fnd base rates'!L$110)\n+($H790*'fnd base rates'!L$111)\n+($I790*'fnd base rates'!L$112)\n+($J790*'fnd base rates'!L$113)\n+($K790*'fnd base rates'!L$114)\n+($M790*'fnd base rates'!L$116)\n+($N790*'fnd base rates'!L$117)\n+($O790*'fnd base rates'!L$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,12)))","v":6187.6756839999998},{"$f":"(($D790*'fnd base rates'!M$107)\n+($E790*'fnd base rates'!M$108)\n+($F790*'fnd base rates'!M$109)\n+($G790*'fnd base rates'!M$110)\n+($H790*'fnd base rates'!M$111)\n+($I790*'fnd base rates'!M$112)\n+($J790*'fnd base rates'!M$113)\n+($K790*'fnd base rates'!M$114)\n+($M790*'fnd base rates'!M$116)\n+($N790*'fnd base rates'!M$117)\n+($O790*'fnd base rates'!M$118)\n+($P790*VLOOKUP($S790+12,rate_basefnd,13)))","v":0},51161.318766059994,null,494093346,"494","093","346",1,4,51161.318766059994,12790,0,12790,null,null,null,null,null,12809,18,12827,-37,12790,0,12790]
[494,494093347,"PIONEER CS OF SCIENCE",{"$f":"'fnd enro'!D791","v":0},{"$f":"'fnd enro'!E791","v":0},{"$f":"'fnd enro'!F791","v":0},{"$f":"'fnd enro'!G791","v":0},{"$f":"'fnd enro'!H791","v":1},{"$f":"'fnd enro'!I791","v":0},{"$f":"'fnd enro'!J791","v":0},{"$f":"'fnd enro'!K791","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L791","v":0},{"$f":"'fnd enro'!M791+'fnd enro'!N791","v":0},{"$f":"'fnd enro'!O791","v":0},{"$f":"'fnd enro'!P791","v":0},{"$f":"'fnd enro'!Q791","v":0},{"$f":"'fnd enro'!S791","v":1},1.0449999999999999,{"$f":"VALUE('fnd enro'!R791)","v":7},null,{"$f":"(($D791*'fnd base rates'!C$107)\n+($E791*'fnd base rates'!C$108)\n+($F791*'fnd base rates'!C$109)\n+($G791*'fnd base rates'!C$110)\n+($H791*'fnd base rates'!C$111)\n+($I791*'fnd base rates'!C$112)\n+($J791*'fnd base rates'!C$113)\n+($K791*'fnd base rates'!C$114)\n+($M791*'fnd base rates'!C$116)\n+($N791*'fnd base rates'!C$117)\n+($O791*'fnd base rates'!C$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,3)))\n*$R791","v":526.98189945499996},{"$f":"(($D791*'fnd base rates'!D$107)\n+($E791*'fnd base rates'!D$108)\n+($F791*'fnd base rates'!D$109)\n+($G791*'fnd base rates'!D$110)\n+($H791*'fnd base rates'!D$111)\n+($I791*'fnd base rates'!D$112)\n+($J791*'fnd base rates'!D$113)\n+($K791*'fnd base rates'!D$114)\n+($M791*'fnd base rates'!D$116)\n+($N791*'fnd base rates'!D$117)\n+($O791*'fnd base rates'!D$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,4)))\n*$R791","v":754.43775000000005},{"$f":"(($D791*'fnd base rates'!E$107)\n+($E791*'fnd base rates'!E$108)\n+($F791*'fnd base rates'!E$109)\n+($G791*'fnd base rates'!E$110)\n+($H791*'fnd base rates'!E$111)\n+($I791*'fnd base rates'!E$112)\n+($J791*'fnd base rates'!E$113)\n+($K791*'fnd base rates'!E$114)\n+($M791*'fnd base rates'!E$116)\n+($N791*'fnd base rates'!E$117)\n+($O791*'fnd base rates'!E$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,5)))\n*$R791","v":3404.7225705349997},{"$f":"(($D791*'fnd base rates'!F$107)\n+($E791*'fnd base rates'!F$108)\n+($F791*'fnd base rates'!F$109)\n+($G791*'fnd base rates'!F$110)\n+($H791*'fnd base rates'!F$111)\n+($I791*'fnd base rates'!F$112)\n+($J791*'fnd base rates'!F$113)\n+($K791*'fnd base rates'!F$114)\n+($M791*'fnd base rates'!F$116)\n+($N791*'fnd base rates'!F$117)\n+($O791*'fnd base rates'!F$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,6)))\n*$R791","v":975.31757229499988},{"$f":"(($D791*'fnd base rates'!G$107)\n+($E791*'fnd base rates'!G$108)\n+($F791*'fnd base rates'!G$109)\n+($G791*'fnd base rates'!G$110)\n+($H791*'fnd base rates'!G$111)\n+($I791*'fnd base rates'!G$112)\n+($J791*'fnd base rates'!G$113)\n+($K791*'fnd base rates'!G$114)\n+($M791*'fnd base rates'!G$116)\n+($N791*'fnd base rates'!G$117)\n+($O791*'fnd base rates'!G$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,7)))\n*$R791","v":165.79280926999996},{"$f":"(($D791*'fnd base rates'!H$107)\n+($E791*'fnd base rates'!H$108)\n+($F791*'fnd base rates'!H$109)\n+($G791*'fnd base rates'!H$110)\n+($H791*'fnd base rates'!H$111)\n+($I791*'fnd base rates'!H$112)\n+($J791*'fnd base rates'!H$113)\n+($K791*'fnd base rates'!H$114)\n+($M791*'fnd base rates'!H$116)\n+($N791*'fnd base rates'!H$117)\n+($O791*'fnd base rates'!H$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D791*'fnd base rates'!I$107)\n+($E791*'fnd base rates'!I$108)\n+($F791*'fnd base rates'!I$109)\n+($G791*'fnd base rates'!I$110)\n+($H791*'fnd base rates'!I$111)\n+($I791*'fnd base rates'!I$112)\n+($J791*'fnd base rates'!I$113)\n+($K791*'fnd base rates'!I$114)\n+($M791*'fnd base rates'!I$116)\n+($N791*'fnd base rates'!I$117)\n+($O791*'fnd base rates'!I$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,9)))\n*$R791","v":335.06879999999995},{"$f":"(($D791*'fnd base rates'!J$107)\n+($E791*'fnd base rates'!J$108)\n+($F791*'fnd base rates'!J$109)\n+($G791*'fnd base rates'!J$110)\n+($H791*'fnd base rates'!J$111)\n+($I791*'fnd base rates'!J$112)\n+($J791*'fnd base rates'!J$113)\n+($K791*'fnd base rates'!J$114)\n+($M791*'fnd base rates'!J$116)\n+($N791*'fnd base rates'!J$117)\n+($O791*'fnd base rates'!J$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,10)))\n*$R791","v":245.35554999999997},{"$f":"(($D791*'fnd base rates'!K$107)\n+($E791*'fnd base rates'!K$108)\n+($F791*'fnd base rates'!K$109)\n+($G791*'fnd base rates'!K$110)\n+($H791*'fnd base rates'!K$111)\n+($I791*'fnd base rates'!K$112)\n+($J791*'fnd base rates'!K$113)\n+($K791*'fnd base rates'!K$114)\n+($M791*'fnd base rates'!K$116)\n+($N791*'fnd base rates'!K$117)\n+($O791*'fnd base rates'!K$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,11)))\n*$R791","v":1163.4687114600001},{"$f":"(($D791*'fnd base rates'!L$107)\n+($E791*'fnd base rates'!L$108)\n+($F791*'fnd base rates'!L$109)\n+($G791*'fnd base rates'!L$110)\n+($H791*'fnd base rates'!L$111)\n+($I791*'fnd base rates'!L$112)\n+($J791*'fnd base rates'!L$113)\n+($K791*'fnd base rates'!L$114)\n+($M791*'fnd base rates'!L$116)\n+($N791*'fnd base rates'!L$117)\n+($O791*'fnd base rates'!L$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D791*'fnd base rates'!M$107)\n+($E791*'fnd base rates'!M$108)\n+($F791*'fnd base rates'!M$109)\n+($G791*'fnd base rates'!M$110)\n+($H791*'fnd base rates'!M$111)\n+($I791*'fnd base rates'!M$112)\n+($J791*'fnd base rates'!M$113)\n+($K791*'fnd base rates'!M$114)\n+($M791*'fnd base rates'!M$116)\n+($N791*'fnd base rates'!M$117)\n+($O791*'fnd base rates'!M$118)\n+($P791*VLOOKUP($S791+12,rate_basefnd,13)))","v":0},9286.3241540150011,null,494093347,"494","093","347",1,1,9286.3241540150011,9286,0,9286,null,null,null,null,null,9379,0,9379,-93,9286,0,9286]
[496,496201003,"GLOBAL LEARNING",{"$f":"'fnd enro'!D792","v":0},{"$f":"'fnd enro'!E792","v":0},{"$f":"'fnd enro'!F792","v":0},{"$f":"'fnd enro'!G792","v":0},{"$f":"'fnd enro'!H792","v":0},{"$f":"'fnd enro'!I792","v":2},{"$f":"'fnd enro'!J792","v":0},{"$f":"'fnd enro'!K792","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L792","v":0},{"$f":"'fnd enro'!M792+'fnd enro'!N792","v":0},{"$f":"'fnd enro'!O792","v":0},{"$f":"'fnd enro'!P792","v":0},{"$f":"'fnd enro'!Q792","v":0},{"$f":"'fnd enro'!S792","v":2},1,{"$f":"VALUE('fnd enro'!R792)","v":6},null,{"$f":"(($D792*'fnd base rates'!C$107)\n+($E792*'fnd base rates'!C$108)\n+($F792*'fnd base rates'!C$109)\n+($G792*'fnd base rates'!C$110)\n+($H792*'fnd base rates'!C$111)\n+($I792*'fnd base rates'!C$112)\n+($J792*'fnd base rates'!C$113)\n+($K792*'fnd base rates'!C$114)\n+($M792*'fnd base rates'!C$116)\n+($N792*'fnd base rates'!C$117)\n+($O792*'fnd base rates'!C$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,3)))\n*$R792","v":1008.577798},{"$f":"(($D792*'fnd base rates'!D$107)\n+($E792*'fnd base rates'!D$108)\n+($F792*'fnd base rates'!D$109)\n+($G792*'fnd base rates'!D$110)\n+($H792*'fnd base rates'!D$111)\n+($I792*'fnd base rates'!D$112)\n+($J792*'fnd base rates'!D$113)\n+($K792*'fnd base rates'!D$114)\n+($M792*'fnd base rates'!D$116)\n+($N792*'fnd base rates'!D$117)\n+($O792*'fnd base rates'!D$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,4)))\n*$R792","v":1443.9},{"$f":"(($D792*'fnd base rates'!E$107)\n+($E792*'fnd base rates'!E$108)\n+($F792*'fnd base rates'!E$109)\n+($G792*'fnd base rates'!E$110)\n+($H792*'fnd base rates'!E$111)\n+($I792*'fnd base rates'!E$112)\n+($J792*'fnd base rates'!E$113)\n+($K792*'fnd base rates'!E$114)\n+($M792*'fnd base rates'!E$116)\n+($N792*'fnd base rates'!E$117)\n+($O792*'fnd base rates'!E$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,5)))\n*$R792","v":9257.8954460000004},{"$f":"(($D792*'fnd base rates'!F$107)\n+($E792*'fnd base rates'!F$108)\n+($F792*'fnd base rates'!F$109)\n+($G792*'fnd base rates'!F$110)\n+($H792*'fnd base rates'!F$111)\n+($I792*'fnd base rates'!F$112)\n+($J792*'fnd base rates'!F$113)\n+($K792*'fnd base rates'!F$114)\n+($M792*'fnd base rates'!F$116)\n+($N792*'fnd base rates'!F$117)\n+($O792*'fnd base rates'!F$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,6)))\n*$R792","v":1661.8965020000001},{"$f":"(($D792*'fnd base rates'!G$107)\n+($E792*'fnd base rates'!G$108)\n+($F792*'fnd base rates'!G$109)\n+($G792*'fnd base rates'!G$110)\n+($H792*'fnd base rates'!G$111)\n+($I792*'fnd base rates'!G$112)\n+($J792*'fnd base rates'!G$113)\n+($K792*'fnd base rates'!G$114)\n+($M792*'fnd base rates'!G$116)\n+($N792*'fnd base rates'!G$117)\n+($O792*'fnd base rates'!G$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,7)))\n*$R792","v":308.68681199999997},{"$f":"(($D792*'fnd base rates'!H$107)\n+($E792*'fnd base rates'!H$108)\n+($F792*'fnd base rates'!H$109)\n+($G792*'fnd base rates'!H$110)\n+($H792*'fnd base rates'!H$111)\n+($I792*'fnd base rates'!H$112)\n+($J792*'fnd base rates'!H$113)\n+($K792*'fnd base rates'!H$114)\n+($M792*'fnd base rates'!H$116)\n+($N792*'fnd base rates'!H$117)\n+($O792*'fnd base rates'!H$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D792*'fnd base rates'!I$107)\n+($E792*'fnd base rates'!I$108)\n+($F792*'fnd base rates'!I$109)\n+($G792*'fnd base rates'!I$110)\n+($H792*'fnd base rates'!I$111)\n+($I792*'fnd base rates'!I$112)\n+($J792*'fnd base rates'!I$113)\n+($K792*'fnd base rates'!I$114)\n+($M792*'fnd base rates'!I$116)\n+($N792*'fnd base rates'!I$117)\n+($O792*'fnd base rates'!I$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,9)))\n*$R792","v":803.86},{"$f":"(($D792*'fnd base rates'!J$107)\n+($E792*'fnd base rates'!J$108)\n+($F792*'fnd base rates'!J$109)\n+($G792*'fnd base rates'!J$110)\n+($H792*'fnd base rates'!J$111)\n+($I792*'fnd base rates'!J$112)\n+($J792*'fnd base rates'!J$113)\n+($K792*'fnd base rates'!J$114)\n+($M792*'fnd base rates'!J$116)\n+($N792*'fnd base rates'!J$117)\n+($O792*'fnd base rates'!J$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,10)))\n*$R792","v":1082.82},{"$f":"(($D792*'fnd base rates'!K$107)\n+($E792*'fnd base rates'!K$108)\n+($F792*'fnd base rates'!K$109)\n+($G792*'fnd base rates'!K$110)\n+($H792*'fnd base rates'!K$111)\n+($I792*'fnd base rates'!K$112)\n+($J792*'fnd base rates'!K$113)\n+($K792*'fnd base rates'!K$114)\n+($M792*'fnd base rates'!K$116)\n+($N792*'fnd base rates'!K$117)\n+($O792*'fnd base rates'!K$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,11)))\n*$R792","v":2166.154376},{"$f":"(($D792*'fnd base rates'!L$107)\n+($E792*'fnd base rates'!L$108)\n+($F792*'fnd base rates'!L$109)\n+($G792*'fnd base rates'!L$110)\n+($H792*'fnd base rates'!L$111)\n+($I792*'fnd base rates'!L$112)\n+($J792*'fnd base rates'!L$113)\n+($K792*'fnd base rates'!L$114)\n+($M792*'fnd base rates'!L$116)\n+($N792*'fnd base rates'!L$117)\n+($O792*'fnd base rates'!L$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D792*'fnd base rates'!M$107)\n+($E792*'fnd base rates'!M$108)\n+($F792*'fnd base rates'!M$109)\n+($G792*'fnd base rates'!M$110)\n+($H792*'fnd base rates'!M$111)\n+($I792*'fnd base rates'!M$112)\n+($J792*'fnd base rates'!M$113)\n+($K792*'fnd base rates'!M$114)\n+($M792*'fnd base rates'!M$116)\n+($N792*'fnd base rates'!M$117)\n+($O792*'fnd base rates'!M$118)\n+($P792*VLOOKUP($S792+12,rate_basefnd,13)))","v":0},21531.187915999999,null,496201003,"496","201","003",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[496,496201072,"GLOBAL LEARNING",{"$f":"'fnd enro'!D793","v":0},{"$f":"'fnd enro'!E793","v":0},{"$f":"'fnd enro'!F793","v":0},{"$f":"'fnd enro'!G793","v":0},{"$f":"'fnd enro'!H793","v":1},{"$f":"'fnd enro'!I793","v":3},{"$f":"'fnd enro'!J793","v":0},{"$f":"'fnd enro'!K793","v":0.15160000000000001},{"$f":"'fnd enro'!L793","v":0},{"$f":"'fnd enro'!M793+'fnd enro'!N793","v":0},{"$f":"'fnd enro'!O793","v":0},{"$f":"'fnd enro'!P793","v":0},{"$f":"'fnd enro'!Q793","v":1},{"$f":"'fnd enro'!S793","v":4},1,{"$f":"VALUE('fnd enro'!R793)","v":5},null,{"$f":"(($D793*'fnd base rates'!C$107)\n+($E793*'fnd base rates'!C$108)\n+($F793*'fnd base rates'!C$109)\n+($G793*'fnd base rates'!C$110)\n+($H793*'fnd base rates'!C$111)\n+($I793*'fnd base rates'!C$112)\n+($J793*'fnd base rates'!C$113)\n+($K793*'fnd base rates'!C$114)\n+($M793*'fnd base rates'!C$116)\n+($N793*'fnd base rates'!C$117)\n+($O793*'fnd base rates'!C$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,3)))\n*$R793","v":2071.445596},{"$f":"(($D793*'fnd base rates'!D$107)\n+($E793*'fnd base rates'!D$108)\n+($F793*'fnd base rates'!D$109)\n+($G793*'fnd base rates'!D$110)\n+($H793*'fnd base rates'!D$111)\n+($I793*'fnd base rates'!D$112)\n+($J793*'fnd base rates'!D$113)\n+($K793*'fnd base rates'!D$114)\n+($M793*'fnd base rates'!D$116)\n+($N793*'fnd base rates'!D$117)\n+($O793*'fnd base rates'!D$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,4)))\n*$R793","v":3145.03},{"$f":"(($D793*'fnd base rates'!E$107)\n+($E793*'fnd base rates'!E$108)\n+($F793*'fnd base rates'!E$109)\n+($G793*'fnd base rates'!E$110)\n+($H793*'fnd base rates'!E$111)\n+($I793*'fnd base rates'!E$112)\n+($J793*'fnd base rates'!E$113)\n+($K793*'fnd base rates'!E$114)\n+($M793*'fnd base rates'!E$116)\n+($N793*'fnd base rates'!E$117)\n+($O793*'fnd base rates'!E$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,5)))\n*$R793","v":19656.040892000001},{"$f":"(($D793*'fnd base rates'!F$107)\n+($E793*'fnd base rates'!F$108)\n+($F793*'fnd base rates'!F$109)\n+($G793*'fnd base rates'!F$110)\n+($H793*'fnd base rates'!F$111)\n+($I793*'fnd base rates'!F$112)\n+($J793*'fnd base rates'!F$113)\n+($K793*'fnd base rates'!F$114)\n+($M793*'fnd base rates'!F$116)\n+($N793*'fnd base rates'!F$117)\n+($O793*'fnd base rates'!F$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,6)))\n*$R793","v":3426.163004},{"$f":"(($D793*'fnd base rates'!G$107)\n+($E793*'fnd base rates'!G$108)\n+($F793*'fnd base rates'!G$109)\n+($G793*'fnd base rates'!G$110)\n+($H793*'fnd base rates'!G$111)\n+($I793*'fnd base rates'!G$112)\n+($J793*'fnd base rates'!G$113)\n+($K793*'fnd base rates'!G$114)\n+($M793*'fnd base rates'!G$116)\n+($N793*'fnd base rates'!G$117)\n+($O793*'fnd base rates'!G$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,7)))\n*$R793","v":743.51362399999994},{"$f":"(($D793*'fnd base rates'!H$107)\n+($E793*'fnd base rates'!H$108)\n+($F793*'fnd base rates'!H$109)\n+($G793*'fnd base rates'!H$110)\n+($H793*'fnd base rates'!H$111)\n+($I793*'fnd base rates'!H$112)\n+($J793*'fnd base rates'!H$113)\n+($K793*'fnd base rates'!H$114)\n+($M793*'fnd base rates'!H$116)\n+($N793*'fnd base rates'!H$117)\n+($O793*'fnd base rates'!H$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,8)))","v":2855.73828},{"$f":"(($D793*'fnd base rates'!I$107)\n+($E793*'fnd base rates'!I$108)\n+($F793*'fnd base rates'!I$109)\n+($G793*'fnd base rates'!I$110)\n+($H793*'fnd base rates'!I$111)\n+($I793*'fnd base rates'!I$112)\n+($J793*'fnd base rates'!I$113)\n+($K793*'fnd base rates'!I$114)\n+($M793*'fnd base rates'!I$116)\n+($N793*'fnd base rates'!I$117)\n+($O793*'fnd base rates'!I$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,9)))\n*$R793","v":1628.11},{"$f":"(($D793*'fnd base rates'!J$107)\n+($E793*'fnd base rates'!J$108)\n+($F793*'fnd base rates'!J$109)\n+($G793*'fnd base rates'!J$110)\n+($H793*'fnd base rates'!J$111)\n+($I793*'fnd base rates'!J$112)\n+($J793*'fnd base rates'!J$113)\n+($K793*'fnd base rates'!J$114)\n+($M793*'fnd base rates'!J$116)\n+($N793*'fnd base rates'!J$117)\n+($O793*'fnd base rates'!J$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,10)))\n*$R793","v":2387.39},{"$f":"(($D793*'fnd base rates'!K$107)\n+($E793*'fnd base rates'!K$108)\n+($F793*'fnd base rates'!K$109)\n+($G793*'fnd base rates'!K$110)\n+($H793*'fnd base rates'!K$111)\n+($I793*'fnd base rates'!K$112)\n+($J793*'fnd base rates'!K$113)\n+($K793*'fnd base rates'!K$114)\n+($M793*'fnd base rates'!K$116)\n+($N793*'fnd base rates'!K$117)\n+($O793*'fnd base rates'!K$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,11)))\n*$R793","v":4362.5987519999999},{"$f":"(($D793*'fnd base rates'!L$107)\n+($E793*'fnd base rates'!L$108)\n+($F793*'fnd base rates'!L$109)\n+($G793*'fnd base rates'!L$110)\n+($H793*'fnd base rates'!L$111)\n+($I793*'fnd base rates'!L$112)\n+($J793*'fnd base rates'!L$113)\n+($K793*'fnd base rates'!L$114)\n+($M793*'fnd base rates'!L$116)\n+($N793*'fnd base rates'!L$117)\n+($O793*'fnd base rates'!L$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,12)))","v":4980.3956839999992},{"$f":"(($D793*'fnd base rates'!M$107)\n+($E793*'fnd base rates'!M$108)\n+($F793*'fnd base rates'!M$109)\n+($G793*'fnd base rates'!M$110)\n+($H793*'fnd base rates'!M$111)\n+($I793*'fnd base rates'!M$112)\n+($J793*'fnd base rates'!M$113)\n+($K793*'fnd base rates'!M$114)\n+($M793*'fnd base rates'!M$116)\n+($N793*'fnd base rates'!M$117)\n+($O793*'fnd base rates'!M$118)\n+($P793*VLOOKUP($S793+12,rate_basefnd,13)))","v":0},45256.425831999994,null,496201072,"496","201","072",1,4,45256.425831999994,11314,0,11314,null,null,null,null,null,11391,3,11394,-80,11314,0,11314]
[496,496201095,"GLOBAL LEARNING",{"$f":"'fnd enro'!D794","v":0},{"$f":"'fnd enro'!E794","v":0},{"$f":"'fnd enro'!F794","v":0},{"$f":"'fnd enro'!G794","v":0},{"$f":"'fnd enro'!H794","v":2},{"$f":"'fnd enro'!I794","v":1},{"$f":"'fnd enro'!J794","v":0},{"$f":"'fnd enro'!K794","v":0.1137},{"$f":"'fnd enro'!L794","v":0},{"$f":"'fnd enro'!M794+'fnd enro'!N794","v":0},{"$f":"'fnd enro'!O794","v":0},{"$f":"'fnd enro'!P794","v":0},{"$f":"'fnd enro'!Q794","v":2},{"$f":"'fnd enro'!S794","v":3},1,{"$f":"VALUE('fnd enro'!R794)","v":10},null,{"$f":"(($D794*'fnd base rates'!C$107)\n+($E794*'fnd base rates'!C$108)\n+($F794*'fnd base rates'!C$109)\n+($G794*'fnd base rates'!C$110)\n+($H794*'fnd base rates'!C$111)\n+($I794*'fnd base rates'!C$112)\n+($J794*'fnd base rates'!C$113)\n+($K794*'fnd base rates'!C$114)\n+($M794*'fnd base rates'!C$116)\n+($N794*'fnd base rates'!C$117)\n+($O794*'fnd base rates'!C$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,3)))\n*$R794","v":1639.9466969999999},{"$f":"(($D794*'fnd base rates'!D$107)\n+($E794*'fnd base rates'!D$108)\n+($F794*'fnd base rates'!D$109)\n+($G794*'fnd base rates'!D$110)\n+($H794*'fnd base rates'!D$111)\n+($I794*'fnd base rates'!D$112)\n+($J794*'fnd base rates'!D$113)\n+($K794*'fnd base rates'!D$114)\n+($M794*'fnd base rates'!D$116)\n+($N794*'fnd base rates'!D$117)\n+($O794*'fnd base rates'!D$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,4)))\n*$R794","v":2767.9700000000003},{"$f":"(($D794*'fnd base rates'!E$107)\n+($E794*'fnd base rates'!E$108)\n+($F794*'fnd base rates'!E$109)\n+($G794*'fnd base rates'!E$110)\n+($H794*'fnd base rates'!E$111)\n+($I794*'fnd base rates'!E$112)\n+($J794*'fnd base rates'!E$113)\n+($K794*'fnd base rates'!E$114)\n+($M794*'fnd base rates'!E$116)\n+($N794*'fnd base rates'!E$117)\n+($O794*'fnd base rates'!E$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,5)))\n*$R794","v":17023.083169000001},{"$f":"(($D794*'fnd base rates'!F$107)\n+($E794*'fnd base rates'!F$108)\n+($F794*'fnd base rates'!F$109)\n+($G794*'fnd base rates'!F$110)\n+($H794*'fnd base rates'!F$111)\n+($I794*'fnd base rates'!F$112)\n+($J794*'fnd base rates'!F$113)\n+($K794*'fnd base rates'!F$114)\n+($M794*'fnd base rates'!F$116)\n+($N794*'fnd base rates'!F$117)\n+($O794*'fnd base rates'!F$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,6)))\n*$R794","v":2697.5847530000001},{"$f":"(($D794*'fnd base rates'!G$107)\n+($E794*'fnd base rates'!G$108)\n+($F794*'fnd base rates'!G$109)\n+($G794*'fnd base rates'!G$110)\n+($H794*'fnd base rates'!G$111)\n+($I794*'fnd base rates'!G$112)\n+($J794*'fnd base rates'!G$113)\n+($K794*'fnd base rates'!G$114)\n+($M794*'fnd base rates'!G$116)\n+($N794*'fnd base rates'!G$117)\n+($O794*'fnd base rates'!G$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,7)))\n*$R794","v":756.81021800000008},{"$f":"(($D794*'fnd base rates'!H$107)\n+($E794*'fnd base rates'!H$108)\n+($F794*'fnd base rates'!H$109)\n+($G794*'fnd base rates'!H$110)\n+($H794*'fnd base rates'!H$111)\n+($I794*'fnd base rates'!H$112)\n+($J794*'fnd base rates'!H$113)\n+($K794*'fnd base rates'!H$114)\n+($M794*'fnd base rates'!H$116)\n+($N794*'fnd base rates'!H$117)\n+($O794*'fnd base rates'!H$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,8)))","v":1812.17121},{"$f":"(($D794*'fnd base rates'!I$107)\n+($E794*'fnd base rates'!I$108)\n+($F794*'fnd base rates'!I$109)\n+($G794*'fnd base rates'!I$110)\n+($H794*'fnd base rates'!I$111)\n+($I794*'fnd base rates'!I$112)\n+($J794*'fnd base rates'!I$113)\n+($K794*'fnd base rates'!I$114)\n+($M794*'fnd base rates'!I$116)\n+($N794*'fnd base rates'!I$117)\n+($O794*'fnd base rates'!I$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,9)))\n*$R794","v":1281.23},{"$f":"(($D794*'fnd base rates'!J$107)\n+($E794*'fnd base rates'!J$108)\n+($F794*'fnd base rates'!J$109)\n+($G794*'fnd base rates'!J$110)\n+($H794*'fnd base rates'!J$111)\n+($I794*'fnd base rates'!J$112)\n+($J794*'fnd base rates'!J$113)\n+($K794*'fnd base rates'!J$114)\n+($M794*'fnd base rates'!J$116)\n+($N794*'fnd base rates'!J$117)\n+($O794*'fnd base rates'!J$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,10)))\n*$R794","v":2247.79},{"$f":"(($D794*'fnd base rates'!K$107)\n+($E794*'fnd base rates'!K$108)\n+($F794*'fnd base rates'!K$109)\n+($G794*'fnd base rates'!K$110)\n+($H794*'fnd base rates'!K$111)\n+($I794*'fnd base rates'!K$112)\n+($J794*'fnd base rates'!K$113)\n+($K794*'fnd base rates'!K$114)\n+($M794*'fnd base rates'!K$116)\n+($N794*'fnd base rates'!K$117)\n+($O794*'fnd base rates'!K$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,11)))\n*$R794","v":3309.8115640000001},{"$f":"(($D794*'fnd base rates'!L$107)\n+($E794*'fnd base rates'!L$108)\n+($F794*'fnd base rates'!L$109)\n+($G794*'fnd base rates'!L$110)\n+($H794*'fnd base rates'!L$111)\n+($I794*'fnd base rates'!L$112)\n+($J794*'fnd base rates'!L$113)\n+($K794*'fnd base rates'!L$114)\n+($M794*'fnd base rates'!L$116)\n+($N794*'fnd base rates'!L$117)\n+($O794*'fnd base rates'!L$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,12)))","v":4511.4242629999999},{"$f":"(($D794*'fnd base rates'!M$107)\n+($E794*'fnd base rates'!M$108)\n+($F794*'fnd base rates'!M$109)\n+($G794*'fnd base rates'!M$110)\n+($H794*'fnd base rates'!M$111)\n+($I794*'fnd base rates'!M$112)\n+($J794*'fnd base rates'!M$113)\n+($K794*'fnd base rates'!M$114)\n+($M794*'fnd base rates'!M$116)\n+($N794*'fnd base rates'!M$117)\n+($O794*'fnd base rates'!M$118)\n+($P794*VLOOKUP($S794+12,rate_basefnd,13)))","v":0},38047.821874000001,null,496201095,"496","201","095",1,3,38047.821874000001,12683,0,12683,null,null,null,null,null,12790,68,12858,-175,12683,0,12683]
[496,496201201,"GLOBAL LEARNING",{"$f":"'fnd enro'!D795","v":0},{"$f":"'fnd enro'!E795","v":0},{"$f":"'fnd enro'!F795","v":0},{"$f":"'fnd enro'!G795","v":94},{"$f":"'fnd enro'!H795","v":269},{"$f":"'fnd enro'!I795","v":133},{"$f":"'fnd enro'!J795","v":0},{"$f":"'fnd enro'!K795","v":18.798400000000001},{"$f":"'fnd enro'!L795","v":0},{"$f":"'fnd enro'!M795+'fnd enro'!N795","v":14},{"$f":"'fnd enro'!O795","v":20},{"$f":"'fnd enro'!P795","v":11},{"$f":"'fnd enro'!Q795","v":312},{"$f":"'fnd enro'!S795","v":496},1,{"$f":"VALUE('fnd enro'!R795)","v":10},null,{"$f":"(($D795*'fnd base rates'!C$107)\n+($E795*'fnd base rates'!C$108)\n+($F795*'fnd base rates'!C$109)\n+($G795*'fnd base rates'!C$110)\n+($H795*'fnd base rates'!C$111)\n+($I795*'fnd base rates'!C$112)\n+($J795*'fnd base rates'!C$113)\n+($K795*'fnd base rates'!C$114)\n+($M795*'fnd base rates'!C$116)\n+($N795*'fnd base rates'!C$117)\n+($O795*'fnd base rates'!C$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,3)))\n*$R795","v":273987.54390400002},{"$f":"(($D795*'fnd base rates'!D$107)\n+($E795*'fnd base rates'!D$108)\n+($F795*'fnd base rates'!D$109)\n+($G795*'fnd base rates'!D$110)\n+($H795*'fnd base rates'!D$111)\n+($I795*'fnd base rates'!D$112)\n+($J795*'fnd base rates'!D$113)\n+($K795*'fnd base rates'!D$114)\n+($M795*'fnd base rates'!D$116)\n+($N795*'fnd base rates'!D$117)\n+($O795*'fnd base rates'!D$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,4)))\n*$R795","v":459080.49000000011},{"$f":"(($D795*'fnd base rates'!E$107)\n+($E795*'fnd base rates'!E$108)\n+($F795*'fnd base rates'!E$109)\n+($G795*'fnd base rates'!E$110)\n+($H795*'fnd base rates'!E$111)\n+($I795*'fnd base rates'!E$112)\n+($J795*'fnd base rates'!E$113)\n+($K795*'fnd base rates'!E$114)\n+($M795*'fnd base rates'!E$116)\n+($N795*'fnd base rates'!E$117)\n+($O795*'fnd base rates'!E$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,5)))\n*$R795","v":2802073.6906080004},{"$f":"(($D795*'fnd base rates'!F$107)\n+($E795*'fnd base rates'!F$108)\n+($F795*'fnd base rates'!F$109)\n+($G795*'fnd base rates'!F$110)\n+($H795*'fnd base rates'!F$111)\n+($I795*'fnd base rates'!F$112)\n+($J795*'fnd base rates'!F$113)\n+($K795*'fnd base rates'!F$114)\n+($M795*'fnd base rates'!F$116)\n+($N795*'fnd base rates'!F$117)\n+($O795*'fnd base rates'!F$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,6)))\n*$R795","v":478732.05249600002},{"$f":"(($D795*'fnd base rates'!G$107)\n+($E795*'fnd base rates'!G$108)\n+($F795*'fnd base rates'!G$109)\n+($G795*'fnd base rates'!G$110)\n+($H795*'fnd base rates'!G$111)\n+($I795*'fnd base rates'!G$112)\n+($J795*'fnd base rates'!G$113)\n+($K795*'fnd base rates'!G$114)\n+($M795*'fnd base rates'!G$116)\n+($N795*'fnd base rates'!G$117)\n+($O795*'fnd base rates'!G$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,7)))\n*$R795","v":123586.43937599999},{"$f":"(($D795*'fnd base rates'!H$107)\n+($E795*'fnd base rates'!H$108)\n+($F795*'fnd base rates'!H$109)\n+($G795*'fnd base rates'!H$110)\n+($H795*'fnd base rates'!H$111)\n+($I795*'fnd base rates'!H$112)\n+($J795*'fnd base rates'!H$113)\n+($K795*'fnd base rates'!H$114)\n+($M795*'fnd base rates'!H$116)\n+($N795*'fnd base rates'!H$117)\n+($O795*'fnd base rates'!H$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,8)))","v":294953.37671999994},{"$f":"(($D795*'fnd base rates'!I$107)\n+($E795*'fnd base rates'!I$108)\n+($F795*'fnd base rates'!I$109)\n+($G795*'fnd base rates'!I$110)\n+($H795*'fnd base rates'!I$111)\n+($I795*'fnd base rates'!I$112)\n+($J795*'fnd base rates'!I$113)\n+($K795*'fnd base rates'!I$114)\n+($M795*'fnd base rates'!I$116)\n+($N795*'fnd base rates'!I$117)\n+($O795*'fnd base rates'!I$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,9)))\n*$R795","v":202510.52},{"$f":"(($D795*'fnd base rates'!J$107)\n+($E795*'fnd base rates'!J$108)\n+($F795*'fnd base rates'!J$109)\n+($G795*'fnd base rates'!J$110)\n+($H795*'fnd base rates'!J$111)\n+($I795*'fnd base rates'!J$112)\n+($J795*'fnd base rates'!J$113)\n+($K795*'fnd base rates'!J$114)\n+($M795*'fnd base rates'!J$116)\n+($N795*'fnd base rates'!J$117)\n+($O795*'fnd base rates'!J$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,10)))\n*$R795","v":342626.58999999997},{"$f":"(($D795*'fnd base rates'!K$107)\n+($E795*'fnd base rates'!K$108)\n+($F795*'fnd base rates'!K$109)\n+($G795*'fnd base rates'!K$110)\n+($H795*'fnd base rates'!K$111)\n+($I795*'fnd base rates'!K$112)\n+($J795*'fnd base rates'!K$113)\n+($K795*'fnd base rates'!K$114)\n+($M795*'fnd base rates'!K$116)\n+($N795*'fnd base rates'!K$117)\n+($O795*'fnd base rates'!K$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,11)))\n*$R795","v":553039.41524799995},{"$f":"(($D795*'fnd base rates'!L$107)\n+($E795*'fnd base rates'!L$108)\n+($F795*'fnd base rates'!L$109)\n+($G795*'fnd base rates'!L$110)\n+($H795*'fnd base rates'!L$111)\n+($I795*'fnd base rates'!L$112)\n+($J795*'fnd base rates'!L$113)\n+($K795*'fnd base rates'!L$114)\n+($M795*'fnd base rates'!L$116)\n+($N795*'fnd base rates'!L$117)\n+($O795*'fnd base rates'!L$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,12)))","v":748502.38481600012},{"$f":"(($D795*'fnd base rates'!M$107)\n+($E795*'fnd base rates'!M$108)\n+($F795*'fnd base rates'!M$109)\n+($G795*'fnd base rates'!M$110)\n+($H795*'fnd base rates'!M$111)\n+($I795*'fnd base rates'!M$112)\n+($J795*'fnd base rates'!M$113)\n+($K795*'fnd base rates'!M$114)\n+($M795*'fnd base rates'!M$116)\n+($N795*'fnd base rates'!M$117)\n+($O795*'fnd base rates'!M$118)\n+($P795*VLOOKUP($S795+12,rate_basefnd,13)))","v":0},6279092.5031679999,null,496201201,"496","201","201",1,496,6279092.5031679999,12659,0,12659,null,null,null,null,null,12850,66,12916,-257,12659,0,12659]
[496,496201292,"GLOBAL LEARNING",{"$f":"'fnd enro'!D796","v":0},{"$f":"'fnd enro'!E796","v":0},{"$f":"'fnd enro'!F796","v":0},{"$f":"'fnd enro'!G796","v":0},{"$f":"'fnd enro'!H796","v":1},{"$f":"'fnd enro'!I796","v":0},{"$f":"'fnd enro'!J796","v":0},{"$f":"'fnd enro'!K796","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L796","v":0},{"$f":"'fnd enro'!M796+'fnd enro'!N796","v":0},{"$f":"'fnd enro'!O796","v":0},{"$f":"'fnd enro'!P796","v":0},{"$f":"'fnd enro'!Q796","v":0},{"$f":"'fnd enro'!S796","v":1},1,{"$f":"VALUE('fnd enro'!R796)","v":5},null,{"$f":"(($D796*'fnd base rates'!C$107)\n+($E796*'fnd base rates'!C$108)\n+($F796*'fnd base rates'!C$109)\n+($G796*'fnd base rates'!C$110)\n+($H796*'fnd base rates'!C$111)\n+($I796*'fnd base rates'!C$112)\n+($J796*'fnd base rates'!C$113)\n+($K796*'fnd base rates'!C$114)\n+($M796*'fnd base rates'!C$116)\n+($N796*'fnd base rates'!C$117)\n+($O796*'fnd base rates'!C$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,3)))\n*$R796","v":504.28889900000001},{"$f":"(($D796*'fnd base rates'!D$107)\n+($E796*'fnd base rates'!D$108)\n+($F796*'fnd base rates'!D$109)\n+($G796*'fnd base rates'!D$110)\n+($H796*'fnd base rates'!D$111)\n+($I796*'fnd base rates'!D$112)\n+($J796*'fnd base rates'!D$113)\n+($K796*'fnd base rates'!D$114)\n+($M796*'fnd base rates'!D$116)\n+($N796*'fnd base rates'!D$117)\n+($O796*'fnd base rates'!D$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,4)))\n*$R796","v":721.95},{"$f":"(($D796*'fnd base rates'!E$107)\n+($E796*'fnd base rates'!E$108)\n+($F796*'fnd base rates'!E$109)\n+($G796*'fnd base rates'!E$110)\n+($H796*'fnd base rates'!E$111)\n+($I796*'fnd base rates'!E$112)\n+($J796*'fnd base rates'!E$113)\n+($K796*'fnd base rates'!E$114)\n+($M796*'fnd base rates'!E$116)\n+($N796*'fnd base rates'!E$117)\n+($O796*'fnd base rates'!E$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,5)))\n*$R796","v":3258.1077230000001},{"$f":"(($D796*'fnd base rates'!F$107)\n+($E796*'fnd base rates'!F$108)\n+($F796*'fnd base rates'!F$109)\n+($G796*'fnd base rates'!F$110)\n+($H796*'fnd base rates'!F$111)\n+($I796*'fnd base rates'!F$112)\n+($J796*'fnd base rates'!F$113)\n+($K796*'fnd base rates'!F$114)\n+($M796*'fnd base rates'!F$116)\n+($N796*'fnd base rates'!F$117)\n+($O796*'fnd base rates'!F$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,6)))\n*$R796","v":933.31825099999992},{"$f":"(($D796*'fnd base rates'!G$107)\n+($E796*'fnd base rates'!G$108)\n+($F796*'fnd base rates'!G$109)\n+($G796*'fnd base rates'!G$110)\n+($H796*'fnd base rates'!G$111)\n+($I796*'fnd base rates'!G$112)\n+($J796*'fnd base rates'!G$113)\n+($K796*'fnd base rates'!G$114)\n+($M796*'fnd base rates'!G$116)\n+($N796*'fnd base rates'!G$117)\n+($O796*'fnd base rates'!G$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,7)))\n*$R796","v":158.65340599999999},{"$f":"(($D796*'fnd base rates'!H$107)\n+($E796*'fnd base rates'!H$108)\n+($F796*'fnd base rates'!H$109)\n+($G796*'fnd base rates'!H$110)\n+($H796*'fnd base rates'!H$111)\n+($I796*'fnd base rates'!H$112)\n+($J796*'fnd base rates'!H$113)\n+($K796*'fnd base rates'!H$114)\n+($M796*'fnd base rates'!H$116)\n+($N796*'fnd base rates'!H$117)\n+($O796*'fnd base rates'!H$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D796*'fnd base rates'!I$107)\n+($E796*'fnd base rates'!I$108)\n+($F796*'fnd base rates'!I$109)\n+($G796*'fnd base rates'!I$110)\n+($H796*'fnd base rates'!I$111)\n+($I796*'fnd base rates'!I$112)\n+($J796*'fnd base rates'!I$113)\n+($K796*'fnd base rates'!I$114)\n+($M796*'fnd base rates'!I$116)\n+($N796*'fnd base rates'!I$117)\n+($O796*'fnd base rates'!I$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,9)))\n*$R796","v":320.64},{"$f":"(($D796*'fnd base rates'!J$107)\n+($E796*'fnd base rates'!J$108)\n+($F796*'fnd base rates'!J$109)\n+($G796*'fnd base rates'!J$110)\n+($H796*'fnd base rates'!J$111)\n+($I796*'fnd base rates'!J$112)\n+($J796*'fnd base rates'!J$113)\n+($K796*'fnd base rates'!J$114)\n+($M796*'fnd base rates'!J$116)\n+($N796*'fnd base rates'!J$117)\n+($O796*'fnd base rates'!J$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,10)))\n*$R796","v":234.79},{"$f":"(($D796*'fnd base rates'!K$107)\n+($E796*'fnd base rates'!K$108)\n+($F796*'fnd base rates'!K$109)\n+($G796*'fnd base rates'!K$110)\n+($H796*'fnd base rates'!K$111)\n+($I796*'fnd base rates'!K$112)\n+($J796*'fnd base rates'!K$113)\n+($K796*'fnd base rates'!K$114)\n+($M796*'fnd base rates'!K$116)\n+($N796*'fnd base rates'!K$117)\n+($O796*'fnd base rates'!K$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,11)))\n*$R796","v":1113.3671880000002},{"$f":"(($D796*'fnd base rates'!L$107)\n+($E796*'fnd base rates'!L$108)\n+($F796*'fnd base rates'!L$109)\n+($G796*'fnd base rates'!L$110)\n+($H796*'fnd base rates'!L$111)\n+($I796*'fnd base rates'!L$112)\n+($J796*'fnd base rates'!L$113)\n+($K796*'fnd base rates'!L$114)\n+($M796*'fnd base rates'!L$116)\n+($N796*'fnd base rates'!L$117)\n+($O796*'fnd base rates'!L$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D796*'fnd base rates'!M$107)\n+($E796*'fnd base rates'!M$108)\n+($F796*'fnd base rates'!M$109)\n+($G796*'fnd base rates'!M$110)\n+($H796*'fnd base rates'!M$111)\n+($I796*'fnd base rates'!M$112)\n+($J796*'fnd base rates'!M$113)\n+($K796*'fnd base rates'!M$114)\n+($M796*'fnd base rates'!M$116)\n+($N796*'fnd base rates'!M$117)\n+($O796*'fnd base rates'!M$118)\n+($P796*VLOOKUP($S796+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,496201292,"496","201","292",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[496,496201763,"GLOBAL LEARNING",{"$f":"'fnd enro'!D797","v":0},{"$f":"'fnd enro'!E797","v":0},{"$f":"'fnd enro'!F797","v":0},{"$f":"'fnd enro'!G797","v":0},{"$f":"'fnd enro'!H797","v":0},{"$f":"'fnd enro'!I797","v":1},{"$f":"'fnd enro'!J797","v":0},{"$f":"'fnd enro'!K797","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L797","v":0},{"$f":"'fnd enro'!M797+'fnd enro'!N797","v":0},{"$f":"'fnd enro'!O797","v":0},{"$f":"'fnd enro'!P797","v":0},{"$f":"'fnd enro'!Q797","v":1},{"$f":"'fnd enro'!S797","v":1},1,{"$f":"VALUE('fnd enro'!R797)","v":4},null,{"$f":"(($D797*'fnd base rates'!C$107)\n+($E797*'fnd base rates'!C$108)\n+($F797*'fnd base rates'!C$109)\n+($G797*'fnd base rates'!C$110)\n+($H797*'fnd base rates'!C$111)\n+($I797*'fnd base rates'!C$112)\n+($J797*'fnd base rates'!C$113)\n+($K797*'fnd base rates'!C$114)\n+($M797*'fnd base rates'!C$116)\n+($N797*'fnd base rates'!C$117)\n+($O797*'fnd base rates'!C$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,3)))\n*$R797","v":558.00889900000004},{"$f":"(($D797*'fnd base rates'!D$107)\n+($E797*'fnd base rates'!D$108)\n+($F797*'fnd base rates'!D$109)\n+($G797*'fnd base rates'!D$110)\n+($H797*'fnd base rates'!D$111)\n+($I797*'fnd base rates'!D$112)\n+($J797*'fnd base rates'!D$113)\n+($K797*'fnd base rates'!D$114)\n+($M797*'fnd base rates'!D$116)\n+($N797*'fnd base rates'!D$117)\n+($O797*'fnd base rates'!D$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,4)))\n*$R797","v":976.46},{"$f":"(($D797*'fnd base rates'!E$107)\n+($E797*'fnd base rates'!E$108)\n+($F797*'fnd base rates'!E$109)\n+($G797*'fnd base rates'!E$110)\n+($H797*'fnd base rates'!E$111)\n+($I797*'fnd base rates'!E$112)\n+($J797*'fnd base rates'!E$113)\n+($K797*'fnd base rates'!E$114)\n+($M797*'fnd base rates'!E$116)\n+($N797*'fnd base rates'!E$117)\n+($O797*'fnd base rates'!E$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,5)))\n*$R797","v":7113.4577230000004},{"$f":"(($D797*'fnd base rates'!F$107)\n+($E797*'fnd base rates'!F$108)\n+($F797*'fnd base rates'!F$109)\n+($G797*'fnd base rates'!F$110)\n+($H797*'fnd base rates'!F$111)\n+($I797*'fnd base rates'!F$112)\n+($J797*'fnd base rates'!F$113)\n+($K797*'fnd base rates'!F$114)\n+($M797*'fnd base rates'!F$116)\n+($N797*'fnd base rates'!F$117)\n+($O797*'fnd base rates'!F$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,6)))\n*$R797","v":830.94825100000003},{"$f":"(($D797*'fnd base rates'!G$107)\n+($E797*'fnd base rates'!G$108)\n+($F797*'fnd base rates'!G$109)\n+($G797*'fnd base rates'!G$110)\n+($H797*'fnd base rates'!G$111)\n+($I797*'fnd base rates'!G$112)\n+($J797*'fnd base rates'!G$113)\n+($K797*'fnd base rates'!G$114)\n+($M797*'fnd base rates'!G$116)\n+($N797*'fnd base rates'!G$117)\n+($O797*'fnd base rates'!G$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,7)))\n*$R797","v":274.87340599999999},{"$f":"(($D797*'fnd base rates'!H$107)\n+($E797*'fnd base rates'!H$108)\n+($F797*'fnd base rates'!H$109)\n+($G797*'fnd base rates'!H$110)\n+($H797*'fnd base rates'!H$111)\n+($I797*'fnd base rates'!H$112)\n+($J797*'fnd base rates'!H$113)\n+($K797*'fnd base rates'!H$114)\n+($M797*'fnd base rates'!H$116)\n+($N797*'fnd base rates'!H$117)\n+($O797*'fnd base rates'!H$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,8)))","v":799.61707000000001},{"$f":"(($D797*'fnd base rates'!I$107)\n+($E797*'fnd base rates'!I$108)\n+($F797*'fnd base rates'!I$109)\n+($G797*'fnd base rates'!I$110)\n+($H797*'fnd base rates'!I$111)\n+($I797*'fnd base rates'!I$112)\n+($J797*'fnd base rates'!I$113)\n+($K797*'fnd base rates'!I$114)\n+($M797*'fnd base rates'!I$116)\n+($N797*'fnd base rates'!I$117)\n+($O797*'fnd base rates'!I$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,9)))\n*$R797","v":502.53},{"$f":"(($D797*'fnd base rates'!J$107)\n+($E797*'fnd base rates'!J$108)\n+($F797*'fnd base rates'!J$109)\n+($G797*'fnd base rates'!J$110)\n+($H797*'fnd base rates'!J$111)\n+($I797*'fnd base rates'!J$112)\n+($J797*'fnd base rates'!J$113)\n+($K797*'fnd base rates'!J$114)\n+($M797*'fnd base rates'!J$116)\n+($N797*'fnd base rates'!J$117)\n+($O797*'fnd base rates'!J$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,10)))\n*$R797","v":1064.1799999999998},{"$f":"(($D797*'fnd base rates'!K$107)\n+($E797*'fnd base rates'!K$108)\n+($F797*'fnd base rates'!K$109)\n+($G797*'fnd base rates'!K$110)\n+($H797*'fnd base rates'!K$111)\n+($I797*'fnd base rates'!K$112)\n+($J797*'fnd base rates'!K$113)\n+($K797*'fnd base rates'!K$114)\n+($M797*'fnd base rates'!K$116)\n+($N797*'fnd base rates'!K$117)\n+($O797*'fnd base rates'!K$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,11)))\n*$R797","v":1083.077188},{"$f":"(($D797*'fnd base rates'!L$107)\n+($E797*'fnd base rates'!L$108)\n+($F797*'fnd base rates'!L$109)\n+($G797*'fnd base rates'!L$110)\n+($H797*'fnd base rates'!L$111)\n+($I797*'fnd base rates'!L$112)\n+($J797*'fnd base rates'!L$113)\n+($K797*'fnd base rates'!L$114)\n+($M797*'fnd base rates'!L$116)\n+($N797*'fnd base rates'!L$117)\n+($O797*'fnd base rates'!L$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,12)))","v":1519.4514210000002},{"$f":"(($D797*'fnd base rates'!M$107)\n+($E797*'fnd base rates'!M$108)\n+($F797*'fnd base rates'!M$109)\n+($G797*'fnd base rates'!M$110)\n+($H797*'fnd base rates'!M$111)\n+($I797*'fnd base rates'!M$112)\n+($J797*'fnd base rates'!M$113)\n+($K797*'fnd base rates'!M$114)\n+($M797*'fnd base rates'!M$116)\n+($N797*'fnd base rates'!M$117)\n+($O797*'fnd base rates'!M$118)\n+($P797*VLOOKUP($S797+12,rate_basefnd,13)))","v":0},14722.603958000002,null,496201763,"496","201","763",1,1,14722.603958000002,14723,0,14723,null,null,null,null,null,14795,10,14805,-82,14723,0,14723]
[497,497117005,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D798","v":0},{"$f":"'fnd enro'!E798","v":0},{"$f":"'fnd enro'!F798","v":2},{"$f":"'fnd enro'!G798","v":4},{"$f":"'fnd enro'!H798","v":2},{"$f":"'fnd enro'!I798","v":0},{"$f":"'fnd enro'!J798","v":0},{"$f":"'fnd enro'!K798","v":0.30320000000000003},{"$f":"'fnd enro'!L798","v":0},{"$f":"'fnd enro'!M798+'fnd enro'!N798","v":1},{"$f":"'fnd enro'!O798","v":0},{"$f":"'fnd enro'!P798","v":0},{"$f":"'fnd enro'!Q798","v":1},{"$f":"'fnd enro'!S798","v":8},1,{"$f":"VALUE('fnd enro'!R798)","v":7},null,{"$f":"(($D798*'fnd base rates'!C$107)\n+($E798*'fnd base rates'!C$108)\n+($F798*'fnd base rates'!C$109)\n+($G798*'fnd base rates'!C$110)\n+($H798*'fnd base rates'!C$111)\n+($I798*'fnd base rates'!C$112)\n+($J798*'fnd base rates'!C$113)\n+($K798*'fnd base rates'!C$114)\n+($M798*'fnd base rates'!C$116)\n+($N798*'fnd base rates'!C$117)\n+($O798*'fnd base rates'!C$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,3)))\n*$R798","v":4185.641192},{"$f":"(($D798*'fnd base rates'!D$107)\n+($E798*'fnd base rates'!D$108)\n+($F798*'fnd base rates'!D$109)\n+($G798*'fnd base rates'!D$110)\n+($H798*'fnd base rates'!D$111)\n+($I798*'fnd base rates'!D$112)\n+($J798*'fnd base rates'!D$113)\n+($K798*'fnd base rates'!D$114)\n+($M798*'fnd base rates'!D$116)\n+($N798*'fnd base rates'!D$117)\n+($O798*'fnd base rates'!D$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,4)))\n*$R798","v":6217.9100000000008},{"$f":"(($D798*'fnd base rates'!E$107)\n+($E798*'fnd base rates'!E$108)\n+($F798*'fnd base rates'!E$109)\n+($G798*'fnd base rates'!E$110)\n+($H798*'fnd base rates'!E$111)\n+($I798*'fnd base rates'!E$112)\n+($J798*'fnd base rates'!E$113)\n+($K798*'fnd base rates'!E$114)\n+($M798*'fnd base rates'!E$116)\n+($N798*'fnd base rates'!E$117)\n+($O798*'fnd base rates'!E$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,5)))\n*$R798","v":32321.671783999998},{"$f":"(($D798*'fnd base rates'!F$107)\n+($E798*'fnd base rates'!F$108)\n+($F798*'fnd base rates'!F$109)\n+($G798*'fnd base rates'!F$110)\n+($H798*'fnd base rates'!F$111)\n+($I798*'fnd base rates'!F$112)\n+($J798*'fnd base rates'!F$113)\n+($K798*'fnd base rates'!F$114)\n+($M798*'fnd base rates'!F$116)\n+($N798*'fnd base rates'!F$117)\n+($O798*'fnd base rates'!F$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,6)))\n*$R798","v":9054.5860079999984},{"$f":"(($D798*'fnd base rates'!G$107)\n+($E798*'fnd base rates'!G$108)\n+($F798*'fnd base rates'!G$109)\n+($G798*'fnd base rates'!G$110)\n+($H798*'fnd base rates'!G$111)\n+($I798*'fnd base rates'!G$112)\n+($J798*'fnd base rates'!G$113)\n+($K798*'fnd base rates'!G$114)\n+($M798*'fnd base rates'!G$116)\n+($N798*'fnd base rates'!G$117)\n+($O798*'fnd base rates'!G$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,7)))\n*$R798","v":1382.377248},{"$f":"(($D798*'fnd base rates'!H$107)\n+($E798*'fnd base rates'!H$108)\n+($F798*'fnd base rates'!H$109)\n+($G798*'fnd base rates'!H$110)\n+($H798*'fnd base rates'!H$111)\n+($I798*'fnd base rates'!H$112)\n+($J798*'fnd base rates'!H$113)\n+($K798*'fnd base rates'!H$114)\n+($M798*'fnd base rates'!H$116)\n+($N798*'fnd base rates'!H$117)\n+($O798*'fnd base rates'!H$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,8)))","v":4084.5865599999997},{"$f":"(($D798*'fnd base rates'!I$107)\n+($E798*'fnd base rates'!I$108)\n+($F798*'fnd base rates'!I$109)\n+($G798*'fnd base rates'!I$110)\n+($H798*'fnd base rates'!I$111)\n+($I798*'fnd base rates'!I$112)\n+($J798*'fnd base rates'!I$113)\n+($K798*'fnd base rates'!I$114)\n+($M798*'fnd base rates'!I$116)\n+($N798*'fnd base rates'!I$117)\n+($O798*'fnd base rates'!I$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,9)))\n*$R798","v":2266.8199999999997},{"$f":"(($D798*'fnd base rates'!J$107)\n+($E798*'fnd base rates'!J$108)\n+($F798*'fnd base rates'!J$109)\n+($G798*'fnd base rates'!J$110)\n+($H798*'fnd base rates'!J$111)\n+($I798*'fnd base rates'!J$112)\n+($J798*'fnd base rates'!J$113)\n+($K798*'fnd base rates'!J$114)\n+($M798*'fnd base rates'!J$116)\n+($N798*'fnd base rates'!J$117)\n+($O798*'fnd base rates'!J$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,10)))\n*$R798","v":1837.25},{"$f":"(($D798*'fnd base rates'!K$107)\n+($E798*'fnd base rates'!K$108)\n+($F798*'fnd base rates'!K$109)\n+($G798*'fnd base rates'!K$110)\n+($H798*'fnd base rates'!K$111)\n+($I798*'fnd base rates'!K$112)\n+($J798*'fnd base rates'!K$113)\n+($K798*'fnd base rates'!K$114)\n+($M798*'fnd base rates'!K$116)\n+($N798*'fnd base rates'!K$117)\n+($O798*'fnd base rates'!K$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,11)))\n*$R798","v":8718.7375040000024},{"$f":"(($D798*'fnd base rates'!L$107)\n+($E798*'fnd base rates'!L$108)\n+($F798*'fnd base rates'!L$109)\n+($G798*'fnd base rates'!L$110)\n+($H798*'fnd base rates'!L$111)\n+($I798*'fnd base rates'!L$112)\n+($J798*'fnd base rates'!L$113)\n+($K798*'fnd base rates'!L$114)\n+($M798*'fnd base rates'!L$116)\n+($N798*'fnd base rates'!L$117)\n+($O798*'fnd base rates'!L$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,12)))","v":10279.621368},{"$f":"(($D798*'fnd base rates'!M$107)\n+($E798*'fnd base rates'!M$108)\n+($F798*'fnd base rates'!M$109)\n+($G798*'fnd base rates'!M$110)\n+($H798*'fnd base rates'!M$111)\n+($I798*'fnd base rates'!M$112)\n+($J798*'fnd base rates'!M$113)\n+($K798*'fnd base rates'!M$114)\n+($M798*'fnd base rates'!M$116)\n+($N798*'fnd base rates'!M$117)\n+($O798*'fnd base rates'!M$118)\n+($P798*VLOOKUP($S798+12,rate_basefnd,13)))","v":0},80349.201663999993,null,497117005,"497","117","005",1,8,80349.201663999993,10044,0,10044,null,null,null,null,null,10127,3,10130,-86,10044,0,10044]
[497,497117008,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D799","v":0},{"$f":"'fnd enro'!E799","v":0},{"$f":"'fnd enro'!F799","v":14},{"$f":"'fnd enro'!G799","v":49},{"$f":"'fnd enro'!H799","v":19},{"$f":"'fnd enro'!I799","v":0},{"$f":"'fnd enro'!J799","v":0},{"$f":"'fnd enro'!K799","v":3.1078000000000001},{"$f":"'fnd enro'!L799","v":0},{"$f":"'fnd enro'!M799+'fnd enro'!N799","v":3},{"$f":"'fnd enro'!O799","v":0},{"$f":"'fnd enro'!P799","v":0},{"$f":"'fnd enro'!Q799","v":11},{"$f":"'fnd enro'!S799","v":82},1,{"$f":"VALUE('fnd enro'!R799)","v":7},null,{"$f":"(($D799*'fnd base rates'!C$107)\n+($E799*'fnd base rates'!C$108)\n+($F799*'fnd base rates'!C$109)\n+($G799*'fnd base rates'!C$110)\n+($H799*'fnd base rates'!C$111)\n+($I799*'fnd base rates'!C$112)\n+($J799*'fnd base rates'!C$113)\n+($K799*'fnd base rates'!C$114)\n+($M799*'fnd base rates'!C$116)\n+($N799*'fnd base rates'!C$117)\n+($O799*'fnd base rates'!C$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,3)))\n*$R799","v":42280.879718000004},{"$f":"(($D799*'fnd base rates'!D$107)\n+($E799*'fnd base rates'!D$108)\n+($F799*'fnd base rates'!D$109)\n+($G799*'fnd base rates'!D$110)\n+($H799*'fnd base rates'!D$111)\n+($I799*'fnd base rates'!D$112)\n+($J799*'fnd base rates'!D$113)\n+($K799*'fnd base rates'!D$114)\n+($M799*'fnd base rates'!D$116)\n+($N799*'fnd base rates'!D$117)\n+($O799*'fnd base rates'!D$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,4)))\n*$R799","v":62778.270000000011},{"$f":"(($D799*'fnd base rates'!E$107)\n+($E799*'fnd base rates'!E$108)\n+($F799*'fnd base rates'!E$109)\n+($G799*'fnd base rates'!E$110)\n+($H799*'fnd base rates'!E$111)\n+($I799*'fnd base rates'!E$112)\n+($J799*'fnd base rates'!E$113)\n+($K799*'fnd base rates'!E$114)\n+($M799*'fnd base rates'!E$116)\n+($N799*'fnd base rates'!E$117)\n+($O799*'fnd base rates'!E$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,5)))\n*$R799","v":325789.12328599999},{"$f":"(($D799*'fnd base rates'!F$107)\n+($E799*'fnd base rates'!F$108)\n+($F799*'fnd base rates'!F$109)\n+($G799*'fnd base rates'!F$110)\n+($H799*'fnd base rates'!F$111)\n+($I799*'fnd base rates'!F$112)\n+($J799*'fnd base rates'!F$113)\n+($K799*'fnd base rates'!F$114)\n+($M799*'fnd base rates'!F$116)\n+($N799*'fnd base rates'!F$117)\n+($O799*'fnd base rates'!F$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,6)))\n*$R799","v":91999.916581999991},{"$f":"(($D799*'fnd base rates'!G$107)\n+($E799*'fnd base rates'!G$108)\n+($F799*'fnd base rates'!G$109)\n+($G799*'fnd base rates'!G$110)\n+($H799*'fnd base rates'!G$111)\n+($I799*'fnd base rates'!G$112)\n+($J799*'fnd base rates'!G$113)\n+($K799*'fnd base rates'!G$114)\n+($M799*'fnd base rates'!G$116)\n+($N799*'fnd base rates'!G$117)\n+($O799*'fnd base rates'!G$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,7)))\n*$R799","v":13919.739292},{"$f":"(($D799*'fnd base rates'!H$107)\n+($E799*'fnd base rates'!H$108)\n+($F799*'fnd base rates'!H$109)\n+($G799*'fnd base rates'!H$110)\n+($H799*'fnd base rates'!H$111)\n+($I799*'fnd base rates'!H$112)\n+($J799*'fnd base rates'!H$113)\n+($K799*'fnd base rates'!H$114)\n+($M799*'fnd base rates'!H$116)\n+($N799*'fnd base rates'!H$117)\n+($O799*'fnd base rates'!H$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,8)))","v":41049.309739999997},{"$f":"(($D799*'fnd base rates'!I$107)\n+($E799*'fnd base rates'!I$108)\n+($F799*'fnd base rates'!I$109)\n+($G799*'fnd base rates'!I$110)\n+($H799*'fnd base rates'!I$111)\n+($I799*'fnd base rates'!I$112)\n+($J799*'fnd base rates'!I$113)\n+($K799*'fnd base rates'!I$114)\n+($M799*'fnd base rates'!I$116)\n+($N799*'fnd base rates'!I$117)\n+($O799*'fnd base rates'!I$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,9)))\n*$R799","v":22698.829999999998},{"$f":"(($D799*'fnd base rates'!J$107)\n+($E799*'fnd base rates'!J$108)\n+($F799*'fnd base rates'!J$109)\n+($G799*'fnd base rates'!J$110)\n+($H799*'fnd base rates'!J$111)\n+($I799*'fnd base rates'!J$112)\n+($J799*'fnd base rates'!J$113)\n+($K799*'fnd base rates'!J$114)\n+($M799*'fnd base rates'!J$116)\n+($N799*'fnd base rates'!J$117)\n+($O799*'fnd base rates'!J$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,10)))\n*$R799","v":19273.39},{"$f":"(($D799*'fnd base rates'!K$107)\n+($E799*'fnd base rates'!K$108)\n+($F799*'fnd base rates'!K$109)\n+($G799*'fnd base rates'!K$110)\n+($H799*'fnd base rates'!K$111)\n+($I799*'fnd base rates'!K$112)\n+($J799*'fnd base rates'!K$113)\n+($K799*'fnd base rates'!K$114)\n+($M799*'fnd base rates'!K$116)\n+($N799*'fnd base rates'!K$117)\n+($O799*'fnd base rates'!K$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,11)))\n*$R799","v":87251.65941600001},{"$f":"(($D799*'fnd base rates'!L$107)\n+($E799*'fnd base rates'!L$108)\n+($F799*'fnd base rates'!L$109)\n+($G799*'fnd base rates'!L$110)\n+($H799*'fnd base rates'!L$111)\n+($I799*'fnd base rates'!L$112)\n+($J799*'fnd base rates'!L$113)\n+($K799*'fnd base rates'!L$114)\n+($M799*'fnd base rates'!L$116)\n+($N799*'fnd base rates'!L$117)\n+($O799*'fnd base rates'!L$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,12)))","v":103819.53652199999},{"$f":"(($D799*'fnd base rates'!M$107)\n+($E799*'fnd base rates'!M$108)\n+($F799*'fnd base rates'!M$109)\n+($G799*'fnd base rates'!M$110)\n+($H799*'fnd base rates'!M$111)\n+($I799*'fnd base rates'!M$112)\n+($J799*'fnd base rates'!M$113)\n+($K799*'fnd base rates'!M$114)\n+($M799*'fnd base rates'!M$116)\n+($N799*'fnd base rates'!M$117)\n+($O799*'fnd base rates'!M$118)\n+($P799*VLOOKUP($S799+12,rate_basefnd,13)))","v":0},810860.65455599991,null,497117008,"497","117","008",1,82,810860.65455599991,9889,0,9889,null,null,null,null,null,10089,6,10095,-206,9889,0,9889]
[497,497117024,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D800","v":0},{"$f":"'fnd enro'!E800","v":0},{"$f":"'fnd enro'!F800","v":1},{"$f":"'fnd enro'!G800","v":9},{"$f":"'fnd enro'!H800","v":9},{"$f":"'fnd enro'!I800","v":6},{"$f":"'fnd enro'!J800","v":0},{"$f":"'fnd enro'!K800","v":0.94750000000000001},{"$f":"'fnd enro'!L800","v":0},{"$f":"'fnd enro'!M800+'fnd enro'!N800","v":0},{"$f":"'fnd enro'!O800","v":0},{"$f":"'fnd enro'!P800","v":0},{"$f":"'fnd enro'!Q800","v":7},{"$f":"'fnd enro'!S800","v":25},1,{"$f":"VALUE('fnd enro'!R800)","v":4},null,{"$f":"(($D800*'fnd base rates'!C$107)\n+($E800*'fnd base rates'!C$108)\n+($F800*'fnd base rates'!C$109)\n+($G800*'fnd base rates'!C$110)\n+($H800*'fnd base rates'!C$111)\n+($I800*'fnd base rates'!C$112)\n+($J800*'fnd base rates'!C$113)\n+($K800*'fnd base rates'!C$114)\n+($M800*'fnd base rates'!C$116)\n+($N800*'fnd base rates'!C$117)\n+($O800*'fnd base rates'!C$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,3)))\n*$R800","v":12983.262475},{"$f":"(($D800*'fnd base rates'!D$107)\n+($E800*'fnd base rates'!D$108)\n+($F800*'fnd base rates'!D$109)\n+($G800*'fnd base rates'!D$110)\n+($H800*'fnd base rates'!D$111)\n+($I800*'fnd base rates'!D$112)\n+($J800*'fnd base rates'!D$113)\n+($K800*'fnd base rates'!D$114)\n+($M800*'fnd base rates'!D$116)\n+($N800*'fnd base rates'!D$117)\n+($O800*'fnd base rates'!D$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,4)))\n*$R800","v":19830.32},{"$f":"(($D800*'fnd base rates'!E$107)\n+($E800*'fnd base rates'!E$108)\n+($F800*'fnd base rates'!E$109)\n+($G800*'fnd base rates'!E$110)\n+($H800*'fnd base rates'!E$111)\n+($I800*'fnd base rates'!E$112)\n+($J800*'fnd base rates'!E$113)\n+($K800*'fnd base rates'!E$114)\n+($M800*'fnd base rates'!E$116)\n+($N800*'fnd base rates'!E$117)\n+($O800*'fnd base rates'!E$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,5)))\n*$R800","v":111041.54307499999},{"$f":"(($D800*'fnd base rates'!F$107)\n+($E800*'fnd base rates'!F$108)\n+($F800*'fnd base rates'!F$109)\n+($G800*'fnd base rates'!F$110)\n+($H800*'fnd base rates'!F$111)\n+($I800*'fnd base rates'!F$112)\n+($J800*'fnd base rates'!F$113)\n+($K800*'fnd base rates'!F$114)\n+($M800*'fnd base rates'!F$116)\n+($N800*'fnd base rates'!F$117)\n+($O800*'fnd base rates'!F$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,6)))\n*$R800","v":25097.336275000001},{"$f":"(($D800*'fnd base rates'!G$107)\n+($E800*'fnd base rates'!G$108)\n+($F800*'fnd base rates'!G$109)\n+($G800*'fnd base rates'!G$110)\n+($H800*'fnd base rates'!G$111)\n+($I800*'fnd base rates'!G$112)\n+($J800*'fnd base rates'!G$113)\n+($K800*'fnd base rates'!G$114)\n+($M800*'fnd base rates'!G$116)\n+($N800*'fnd base rates'!G$117)\n+($O800*'fnd base rates'!G$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,7)))\n*$R800","v":4674.0651499999994},{"$f":"(($D800*'fnd base rates'!H$107)\n+($E800*'fnd base rates'!H$108)\n+($F800*'fnd base rates'!H$109)\n+($G800*'fnd base rates'!H$110)\n+($H800*'fnd base rates'!H$111)\n+($I800*'fnd base rates'!H$112)\n+($J800*'fnd base rates'!H$113)\n+($K800*'fnd base rates'!H$114)\n+($M800*'fnd base rates'!H$116)\n+($N800*'fnd base rates'!H$117)\n+($O800*'fnd base rates'!H$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,8)))","v":14195.666750000002},{"$f":"(($D800*'fnd base rates'!I$107)\n+($E800*'fnd base rates'!I$108)\n+($F800*'fnd base rates'!I$109)\n+($G800*'fnd base rates'!I$110)\n+($H800*'fnd base rates'!I$111)\n+($I800*'fnd base rates'!I$112)\n+($J800*'fnd base rates'!I$113)\n+($K800*'fnd base rates'!I$114)\n+($M800*'fnd base rates'!I$116)\n+($N800*'fnd base rates'!I$117)\n+($O800*'fnd base rates'!I$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,9)))\n*$R800","v":8410.44},{"$f":"(($D800*'fnd base rates'!J$107)\n+($E800*'fnd base rates'!J$108)\n+($F800*'fnd base rates'!J$109)\n+($G800*'fnd base rates'!J$110)\n+($H800*'fnd base rates'!J$111)\n+($I800*'fnd base rates'!J$112)\n+($J800*'fnd base rates'!J$113)\n+($K800*'fnd base rates'!J$114)\n+($M800*'fnd base rates'!J$116)\n+($N800*'fnd base rates'!J$117)\n+($O800*'fnd base rates'!J$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,10)))\n*$R800","v":10410.369999999999},{"$f":"(($D800*'fnd base rates'!K$107)\n+($E800*'fnd base rates'!K$108)\n+($F800*'fnd base rates'!K$109)\n+($G800*'fnd base rates'!K$110)\n+($H800*'fnd base rates'!K$111)\n+($I800*'fnd base rates'!K$112)\n+($J800*'fnd base rates'!K$113)\n+($K800*'fnd base rates'!K$114)\n+($M800*'fnd base rates'!K$116)\n+($N800*'fnd base rates'!K$117)\n+($O800*'fnd base rates'!K$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,11)))\n*$R800","v":26879.1397},{"$f":"(($D800*'fnd base rates'!L$107)\n+($E800*'fnd base rates'!L$108)\n+($F800*'fnd base rates'!L$109)\n+($G800*'fnd base rates'!L$110)\n+($H800*'fnd base rates'!L$111)\n+($I800*'fnd base rates'!L$112)\n+($J800*'fnd base rates'!L$113)\n+($K800*'fnd base rates'!L$114)\n+($M800*'fnd base rates'!L$116)\n+($N800*'fnd base rates'!L$117)\n+($O800*'fnd base rates'!L$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,12)))","v":32411.365524999997},{"$f":"(($D800*'fnd base rates'!M$107)\n+($E800*'fnd base rates'!M$108)\n+($F800*'fnd base rates'!M$109)\n+($G800*'fnd base rates'!M$110)\n+($H800*'fnd base rates'!M$111)\n+($I800*'fnd base rates'!M$112)\n+($J800*'fnd base rates'!M$113)\n+($K800*'fnd base rates'!M$114)\n+($M800*'fnd base rates'!M$116)\n+($N800*'fnd base rates'!M$117)\n+($O800*'fnd base rates'!M$118)\n+($P800*VLOOKUP($S800+12,rate_basefnd,13)))","v":0},265933.50894999999,null,497117024,"497","117","024",1,25,265933.50894999999,10637,0,10637,null,null,null,null,null,10724,3,10727,-90,10637,0,10637]
[497,497117035,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D801","v":0},{"$f":"'fnd enro'!E801","v":0},{"$f":"'fnd enro'!F801","v":0},{"$f":"'fnd enro'!G801","v":1},{"$f":"'fnd enro'!H801","v":1},{"$f":"'fnd enro'!I801","v":0},{"$f":"'fnd enro'!J801","v":0},{"$f":"'fnd enro'!K801","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L801","v":0},{"$f":"'fnd enro'!M801+'fnd enro'!N801","v":0},{"$f":"'fnd enro'!O801","v":0},{"$f":"'fnd enro'!P801","v":0},{"$f":"'fnd enro'!Q801","v":0},{"$f":"'fnd enro'!S801","v":2},1,{"$f":"VALUE('fnd enro'!R801)","v":10},null,{"$f":"(($D801*'fnd base rates'!C$107)\n+($E801*'fnd base rates'!C$108)\n+($F801*'fnd base rates'!C$109)\n+($G801*'fnd base rates'!C$110)\n+($H801*'fnd base rates'!C$111)\n+($I801*'fnd base rates'!C$112)\n+($J801*'fnd base rates'!C$113)\n+($K801*'fnd base rates'!C$114)\n+($M801*'fnd base rates'!C$116)\n+($N801*'fnd base rates'!C$117)\n+($O801*'fnd base rates'!C$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,3)))\n*$R801","v":1008.577798},{"$f":"(($D801*'fnd base rates'!D$107)\n+($E801*'fnd base rates'!D$108)\n+($F801*'fnd base rates'!D$109)\n+($G801*'fnd base rates'!D$110)\n+($H801*'fnd base rates'!D$111)\n+($I801*'fnd base rates'!D$112)\n+($J801*'fnd base rates'!D$113)\n+($K801*'fnd base rates'!D$114)\n+($M801*'fnd base rates'!D$116)\n+($N801*'fnd base rates'!D$117)\n+($O801*'fnd base rates'!D$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,4)))\n*$R801","v":1443.9},{"$f":"(($D801*'fnd base rates'!E$107)\n+($E801*'fnd base rates'!E$108)\n+($F801*'fnd base rates'!E$109)\n+($G801*'fnd base rates'!E$110)\n+($H801*'fnd base rates'!E$111)\n+($I801*'fnd base rates'!E$112)\n+($J801*'fnd base rates'!E$113)\n+($K801*'fnd base rates'!E$114)\n+($M801*'fnd base rates'!E$116)\n+($N801*'fnd base rates'!E$117)\n+($O801*'fnd base rates'!E$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,5)))\n*$R801","v":6913.4354459999995},{"$f":"(($D801*'fnd base rates'!F$107)\n+($E801*'fnd base rates'!F$108)\n+($F801*'fnd base rates'!F$109)\n+($G801*'fnd base rates'!F$110)\n+($H801*'fnd base rates'!F$111)\n+($I801*'fnd base rates'!F$112)\n+($J801*'fnd base rates'!F$113)\n+($K801*'fnd base rates'!F$114)\n+($M801*'fnd base rates'!F$116)\n+($N801*'fnd base rates'!F$117)\n+($O801*'fnd base rates'!F$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,6)))\n*$R801","v":2104.496502},{"$f":"(($D801*'fnd base rates'!G$107)\n+($E801*'fnd base rates'!G$108)\n+($F801*'fnd base rates'!G$109)\n+($G801*'fnd base rates'!G$110)\n+($H801*'fnd base rates'!G$111)\n+($I801*'fnd base rates'!G$112)\n+($J801*'fnd base rates'!G$113)\n+($K801*'fnd base rates'!G$114)\n+($M801*'fnd base rates'!G$116)\n+($N801*'fnd base rates'!G$117)\n+($O801*'fnd base rates'!G$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,7)))\n*$R801","v":306.29681199999999},{"$f":"(($D801*'fnd base rates'!H$107)\n+($E801*'fnd base rates'!H$108)\n+($F801*'fnd base rates'!H$109)\n+($G801*'fnd base rates'!H$110)\n+($H801*'fnd base rates'!H$111)\n+($I801*'fnd base rates'!H$112)\n+($J801*'fnd base rates'!H$113)\n+($K801*'fnd base rates'!H$114)\n+($M801*'fnd base rates'!H$116)\n+($N801*'fnd base rates'!H$117)\n+($O801*'fnd base rates'!H$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D801*'fnd base rates'!I$107)\n+($E801*'fnd base rates'!I$108)\n+($F801*'fnd base rates'!I$109)\n+($G801*'fnd base rates'!I$110)\n+($H801*'fnd base rates'!I$111)\n+($I801*'fnd base rates'!I$112)\n+($J801*'fnd base rates'!I$113)\n+($K801*'fnd base rates'!I$114)\n+($M801*'fnd base rates'!I$116)\n+($N801*'fnd base rates'!I$117)\n+($O801*'fnd base rates'!I$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,9)))\n*$R801","v":561.53},{"$f":"(($D801*'fnd base rates'!J$107)\n+($E801*'fnd base rates'!J$108)\n+($F801*'fnd base rates'!J$109)\n+($G801*'fnd base rates'!J$110)\n+($H801*'fnd base rates'!J$111)\n+($I801*'fnd base rates'!J$112)\n+($J801*'fnd base rates'!J$113)\n+($K801*'fnd base rates'!J$114)\n+($M801*'fnd base rates'!J$116)\n+($N801*'fnd base rates'!J$117)\n+($O801*'fnd base rates'!J$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,10)))\n*$R801","v":378.52},{"$f":"(($D801*'fnd base rates'!K$107)\n+($E801*'fnd base rates'!K$108)\n+($F801*'fnd base rates'!K$109)\n+($G801*'fnd base rates'!K$110)\n+($H801*'fnd base rates'!K$111)\n+($I801*'fnd base rates'!K$112)\n+($J801*'fnd base rates'!K$113)\n+($K801*'fnd base rates'!K$114)\n+($M801*'fnd base rates'!K$116)\n+($N801*'fnd base rates'!K$117)\n+($O801*'fnd base rates'!K$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,11)))\n*$R801","v":2149.404376},{"$f":"(($D801*'fnd base rates'!L$107)\n+($E801*'fnd base rates'!L$108)\n+($F801*'fnd base rates'!L$109)\n+($G801*'fnd base rates'!L$110)\n+($H801*'fnd base rates'!L$111)\n+($I801*'fnd base rates'!L$112)\n+($J801*'fnd base rates'!L$113)\n+($K801*'fnd base rates'!L$114)\n+($M801*'fnd base rates'!L$116)\n+($N801*'fnd base rates'!L$117)\n+($O801*'fnd base rates'!L$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,12)))","v":2411.4328419999997},{"$f":"(($D801*'fnd base rates'!M$107)\n+($E801*'fnd base rates'!M$108)\n+($F801*'fnd base rates'!M$109)\n+($G801*'fnd base rates'!M$110)\n+($H801*'fnd base rates'!M$111)\n+($I801*'fnd base rates'!M$112)\n+($J801*'fnd base rates'!M$113)\n+($K801*'fnd base rates'!M$114)\n+($M801*'fnd base rates'!M$116)\n+($N801*'fnd base rates'!M$117)\n+($O801*'fnd base rates'!M$118)\n+($P801*VLOOKUP($S801+12,rate_basefnd,13)))","v":0},18264.907916,null,497117035,"497","117","035",1,2,18264.907916,9132,0,9132,null,null,null,null,null,13938,102,14040,-4908,9132,0,9132]
[497,497117061,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D802","v":0},{"$f":"'fnd enro'!E802","v":0},{"$f":"'fnd enro'!F802","v":1},{"$f":"'fnd enro'!G802","v":6},{"$f":"'fnd enro'!H802","v":6},{"$f":"'fnd enro'!I802","v":4},{"$f":"'fnd enro'!J802","v":0},{"$f":"'fnd enro'!K802","v":0.64429999999999998},{"$f":"'fnd enro'!L802","v":0},{"$f":"'fnd enro'!M802+'fnd enro'!N802","v":0},{"$f":"'fnd enro'!O802","v":0},{"$f":"'fnd enro'!P802","v":0},{"$f":"'fnd enro'!Q802","v":4},{"$f":"'fnd enro'!S802","v":17},1,{"$f":"VALUE('fnd enro'!R802)","v":10},null,{"$f":"(($D802*'fnd base rates'!C$107)\n+($E802*'fnd base rates'!C$108)\n+($F802*'fnd base rates'!C$109)\n+($G802*'fnd base rates'!C$110)\n+($H802*'fnd base rates'!C$111)\n+($I802*'fnd base rates'!C$112)\n+($J802*'fnd base rates'!C$113)\n+($K802*'fnd base rates'!C$114)\n+($M802*'fnd base rates'!C$116)\n+($N802*'fnd base rates'!C$117)\n+($O802*'fnd base rates'!C$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,3)))\n*$R802","v":8827.0712829999993},{"$f":"(($D802*'fnd base rates'!D$107)\n+($E802*'fnd base rates'!D$108)\n+($F802*'fnd base rates'!D$109)\n+($G802*'fnd base rates'!D$110)\n+($H802*'fnd base rates'!D$111)\n+($I802*'fnd base rates'!D$112)\n+($J802*'fnd base rates'!D$113)\n+($K802*'fnd base rates'!D$114)\n+($M802*'fnd base rates'!D$116)\n+($N802*'fnd base rates'!D$117)\n+($O802*'fnd base rates'!D$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,4)))\n*$R802","v":13477.390000000001},{"$f":"(($D802*'fnd base rates'!E$107)\n+($E802*'fnd base rates'!E$108)\n+($F802*'fnd base rates'!E$109)\n+($G802*'fnd base rates'!E$110)\n+($H802*'fnd base rates'!E$111)\n+($I802*'fnd base rates'!E$112)\n+($J802*'fnd base rates'!E$113)\n+($K802*'fnd base rates'!E$114)\n+($M802*'fnd base rates'!E$116)\n+($N802*'fnd base rates'!E$117)\n+($O802*'fnd base rates'!E$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,5)))\n*$R802","v":75407.611291000008},{"$f":"(($D802*'fnd base rates'!F$107)\n+($E802*'fnd base rates'!F$108)\n+($F802*'fnd base rates'!F$109)\n+($G802*'fnd base rates'!F$110)\n+($H802*'fnd base rates'!F$111)\n+($I802*'fnd base rates'!F$112)\n+($J802*'fnd base rates'!F$113)\n+($K802*'fnd base rates'!F$114)\n+($M802*'fnd base rates'!F$116)\n+($N802*'fnd base rates'!F$117)\n+($O802*'fnd base rates'!F$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,6)))\n*$R802","v":17121.950267},{"$f":"(($D802*'fnd base rates'!G$107)\n+($E802*'fnd base rates'!G$108)\n+($F802*'fnd base rates'!G$109)\n+($G802*'fnd base rates'!G$110)\n+($H802*'fnd base rates'!G$111)\n+($I802*'fnd base rates'!G$112)\n+($J802*'fnd base rates'!G$113)\n+($K802*'fnd base rates'!G$114)\n+($M802*'fnd base rates'!G$116)\n+($N802*'fnd base rates'!G$117)\n+($O802*'fnd base rates'!G$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,7)))\n*$R802","v":3173.0979020000004},{"$f":"(($D802*'fnd base rates'!H$107)\n+($E802*'fnd base rates'!H$108)\n+($F802*'fnd base rates'!H$109)\n+($G802*'fnd base rates'!H$110)\n+($H802*'fnd base rates'!H$111)\n+($I802*'fnd base rates'!H$112)\n+($J802*'fnd base rates'!H$113)\n+($K802*'fnd base rates'!H$114)\n+($M802*'fnd base rates'!H$116)\n+($N802*'fnd base rates'!H$117)\n+($O802*'fnd base rates'!H$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,8)))","v":9629.5301899999995},{"$f":"(($D802*'fnd base rates'!I$107)\n+($E802*'fnd base rates'!I$108)\n+($F802*'fnd base rates'!I$109)\n+($G802*'fnd base rates'!I$110)\n+($H802*'fnd base rates'!I$111)\n+($I802*'fnd base rates'!I$112)\n+($J802*'fnd base rates'!I$113)\n+($K802*'fnd base rates'!I$114)\n+($M802*'fnd base rates'!I$116)\n+($N802*'fnd base rates'!I$117)\n+($O802*'fnd base rates'!I$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,9)))\n*$R802","v":5693.83},{"$f":"(($D802*'fnd base rates'!J$107)\n+($E802*'fnd base rates'!J$108)\n+($F802*'fnd base rates'!J$109)\n+($G802*'fnd base rates'!J$110)\n+($H802*'fnd base rates'!J$111)\n+($I802*'fnd base rates'!J$112)\n+($J802*'fnd base rates'!J$113)\n+($K802*'fnd base rates'!J$114)\n+($M802*'fnd base rates'!J$116)\n+($N802*'fnd base rates'!J$117)\n+($O802*'fnd base rates'!J$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,10)))\n*$R802","v":7006.2000000000007},{"$f":"(($D802*'fnd base rates'!K$107)\n+($E802*'fnd base rates'!K$108)\n+($F802*'fnd base rates'!K$109)\n+($G802*'fnd base rates'!K$110)\n+($H802*'fnd base rates'!K$111)\n+($I802*'fnd base rates'!K$112)\n+($J802*'fnd base rates'!K$113)\n+($K802*'fnd base rates'!K$114)\n+($M802*'fnd base rates'!K$116)\n+($N802*'fnd base rates'!K$117)\n+($O802*'fnd base rates'!K$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,11)))\n*$R802","v":18264.772196000002},{"$f":"(($D802*'fnd base rates'!L$107)\n+($E802*'fnd base rates'!L$108)\n+($F802*'fnd base rates'!L$109)\n+($G802*'fnd base rates'!L$110)\n+($H802*'fnd base rates'!L$111)\n+($I802*'fnd base rates'!L$112)\n+($J802*'fnd base rates'!L$113)\n+($K802*'fnd base rates'!L$114)\n+($M802*'fnd base rates'!L$116)\n+($N802*'fnd base rates'!L$117)\n+($O802*'fnd base rates'!L$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,12)))","v":22030.354157000002},{"$f":"(($D802*'fnd base rates'!M$107)\n+($E802*'fnd base rates'!M$108)\n+($F802*'fnd base rates'!M$109)\n+($G802*'fnd base rates'!M$110)\n+($H802*'fnd base rates'!M$111)\n+($I802*'fnd base rates'!M$112)\n+($J802*'fnd base rates'!M$113)\n+($K802*'fnd base rates'!M$114)\n+($M802*'fnd base rates'!M$116)\n+($N802*'fnd base rates'!M$117)\n+($O802*'fnd base rates'!M$118)\n+($P802*VLOOKUP($S802+12,rate_basefnd,13)))","v":0},180631.807286,null,497117061,"497","117","061",1,17,180631.807286,10625,0,10625,null,null,null,null,null,10717,18,10735,-110,10625,0,10625]
[497,497117074,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D803","v":0},{"$f":"'fnd enro'!E803","v":0},{"$f":"'fnd enro'!F803","v":0},{"$f":"'fnd enro'!G803","v":5},{"$f":"'fnd enro'!H803","v":0},{"$f":"'fnd enro'!I803","v":0},{"$f":"'fnd enro'!J803","v":0},{"$f":"'fnd enro'!K803","v":0.1895},{"$f":"'fnd enro'!L803","v":0},{"$f":"'fnd enro'!M803+'fnd enro'!N803","v":0},{"$f":"'fnd enro'!O803","v":0},{"$f":"'fnd enro'!P803","v":0},{"$f":"'fnd enro'!Q803","v":1},{"$f":"'fnd enro'!S803","v":5},1,{"$f":"VALUE('fnd enro'!R803)","v":5},null,{"$f":"(($D803*'fnd base rates'!C$107)\n+($E803*'fnd base rates'!C$108)\n+($F803*'fnd base rates'!C$109)\n+($G803*'fnd base rates'!C$110)\n+($H803*'fnd base rates'!C$111)\n+($I803*'fnd base rates'!C$112)\n+($J803*'fnd base rates'!C$113)\n+($K803*'fnd base rates'!C$114)\n+($M803*'fnd base rates'!C$116)\n+($N803*'fnd base rates'!C$117)\n+($O803*'fnd base rates'!C$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,3)))\n*$R803","v":2575.7344950000002},{"$f":"(($D803*'fnd base rates'!D$107)\n+($E803*'fnd base rates'!D$108)\n+($F803*'fnd base rates'!D$109)\n+($G803*'fnd base rates'!D$110)\n+($H803*'fnd base rates'!D$111)\n+($I803*'fnd base rates'!D$112)\n+($J803*'fnd base rates'!D$113)\n+($K803*'fnd base rates'!D$114)\n+($M803*'fnd base rates'!D$116)\n+($N803*'fnd base rates'!D$117)\n+($O803*'fnd base rates'!D$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,4)))\n*$R803","v":3866.98},{"$f":"(($D803*'fnd base rates'!E$107)\n+($E803*'fnd base rates'!E$108)\n+($F803*'fnd base rates'!E$109)\n+($G803*'fnd base rates'!E$110)\n+($H803*'fnd base rates'!E$111)\n+($I803*'fnd base rates'!E$112)\n+($J803*'fnd base rates'!E$113)\n+($K803*'fnd base rates'!E$114)\n+($M803*'fnd base rates'!E$116)\n+($N803*'fnd base rates'!E$117)\n+($O803*'fnd base rates'!E$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,5)))\n*$R803","v":20787.728615},{"$f":"(($D803*'fnd base rates'!F$107)\n+($E803*'fnd base rates'!F$108)\n+($F803*'fnd base rates'!F$109)\n+($G803*'fnd base rates'!F$110)\n+($H803*'fnd base rates'!F$111)\n+($I803*'fnd base rates'!F$112)\n+($J803*'fnd base rates'!F$113)\n+($K803*'fnd base rates'!F$114)\n+($M803*'fnd base rates'!F$116)\n+($N803*'fnd base rates'!F$117)\n+($O803*'fnd base rates'!F$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,6)))\n*$R803","v":5855.8912550000005},{"$f":"(($D803*'fnd base rates'!G$107)\n+($E803*'fnd base rates'!G$108)\n+($F803*'fnd base rates'!G$109)\n+($G803*'fnd base rates'!G$110)\n+($H803*'fnd base rates'!G$111)\n+($I803*'fnd base rates'!G$112)\n+($J803*'fnd base rates'!G$113)\n+($K803*'fnd base rates'!G$114)\n+($M803*'fnd base rates'!G$116)\n+($N803*'fnd base rates'!G$117)\n+($O803*'fnd base rates'!G$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,7)))\n*$R803","v":860.04703000000006},{"$f":"(($D803*'fnd base rates'!H$107)\n+($E803*'fnd base rates'!H$108)\n+($F803*'fnd base rates'!H$109)\n+($G803*'fnd base rates'!H$110)\n+($H803*'fnd base rates'!H$111)\n+($I803*'fnd base rates'!H$112)\n+($J803*'fnd base rates'!H$113)\n+($K803*'fnd base rates'!H$114)\n+($M803*'fnd base rates'!H$116)\n+($N803*'fnd base rates'!H$117)\n+($O803*'fnd base rates'!H$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,8)))","v":2486.9553500000002},{"$f":"(($D803*'fnd base rates'!I$107)\n+($E803*'fnd base rates'!I$108)\n+($F803*'fnd base rates'!I$109)\n+($G803*'fnd base rates'!I$110)\n+($H803*'fnd base rates'!I$111)\n+($I803*'fnd base rates'!I$112)\n+($J803*'fnd base rates'!I$113)\n+($K803*'fnd base rates'!I$114)\n+($M803*'fnd base rates'!I$116)\n+($N803*'fnd base rates'!I$117)\n+($O803*'fnd base rates'!I$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,9)))\n*$R803","v":1306.1299999999999},{"$f":"(($D803*'fnd base rates'!J$107)\n+($E803*'fnd base rates'!J$108)\n+($F803*'fnd base rates'!J$109)\n+($G803*'fnd base rates'!J$110)\n+($H803*'fnd base rates'!J$111)\n+($I803*'fnd base rates'!J$112)\n+($J803*'fnd base rates'!J$113)\n+($K803*'fnd base rates'!J$114)\n+($M803*'fnd base rates'!J$116)\n+($N803*'fnd base rates'!J$117)\n+($O803*'fnd base rates'!J$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,10)))\n*$R803","v":1247.02},{"$f":"(($D803*'fnd base rates'!K$107)\n+($E803*'fnd base rates'!K$108)\n+($F803*'fnd base rates'!K$109)\n+($G803*'fnd base rates'!K$110)\n+($H803*'fnd base rates'!K$111)\n+($I803*'fnd base rates'!K$112)\n+($J803*'fnd base rates'!K$113)\n+($K803*'fnd base rates'!K$114)\n+($M803*'fnd base rates'!K$116)\n+($N803*'fnd base rates'!K$117)\n+($O803*'fnd base rates'!K$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,11)))\n*$R803","v":5180.1859399999994},{"$f":"(($D803*'fnd base rates'!L$107)\n+($E803*'fnd base rates'!L$108)\n+($F803*'fnd base rates'!L$109)\n+($G803*'fnd base rates'!L$110)\n+($H803*'fnd base rates'!L$111)\n+($I803*'fnd base rates'!L$112)\n+($J803*'fnd base rates'!L$113)\n+($K803*'fnd base rates'!L$114)\n+($M803*'fnd base rates'!L$116)\n+($N803*'fnd base rates'!L$117)\n+($O803*'fnd base rates'!L$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,12)))","v":6355.7471049999995},{"$f":"(($D803*'fnd base rates'!M$107)\n+($E803*'fnd base rates'!M$108)\n+($F803*'fnd base rates'!M$109)\n+($G803*'fnd base rates'!M$110)\n+($H803*'fnd base rates'!M$111)\n+($I803*'fnd base rates'!M$112)\n+($J803*'fnd base rates'!M$113)\n+($K803*'fnd base rates'!M$114)\n+($M803*'fnd base rates'!M$116)\n+($N803*'fnd base rates'!M$117)\n+($O803*'fnd base rates'!M$118)\n+($P803*VLOOKUP($S803+12,rate_basefnd,13)))","v":0},50522.41979,null,497117074,"497","117","074",1,5,50522.41979,10104,0,10104,null,null,null,null,null,10187,2,10189,-85,10104,0,10104]
[497,497117086,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D804","v":0},{"$f":"'fnd enro'!E804","v":0},{"$f":"'fnd enro'!F804","v":3},{"$f":"'fnd enro'!G804","v":15},{"$f":"'fnd enro'!H804","v":7},{"$f":"'fnd enro'!I804","v":5},{"$f":"'fnd enro'!J804","v":0},{"$f":"'fnd enro'!K804","v":1.137},{"$f":"'fnd enro'!L804","v":0},{"$f":"'fnd enro'!M804+'fnd enro'!N804","v":1},{"$f":"'fnd enro'!O804","v":0},{"$f":"'fnd enro'!P804","v":0},{"$f":"'fnd enro'!Q804","v":2},{"$f":"'fnd enro'!S804","v":30},1,{"$f":"VALUE('fnd enro'!R804)","v":7},null,{"$f":"(($D804*'fnd base rates'!C$107)\n+($E804*'fnd base rates'!C$108)\n+($F804*'fnd base rates'!C$109)\n+($G804*'fnd base rates'!C$110)\n+($H804*'fnd base rates'!C$111)\n+($I804*'fnd base rates'!C$112)\n+($J804*'fnd base rates'!C$113)\n+($K804*'fnd base rates'!C$114)\n+($M804*'fnd base rates'!C$116)\n+($N804*'fnd base rates'!C$117)\n+($O804*'fnd base rates'!C$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,3)))\n*$R804","v":15339.396970000002},{"$f":"(($D804*'fnd base rates'!D$107)\n+($E804*'fnd base rates'!D$108)\n+($F804*'fnd base rates'!D$109)\n+($G804*'fnd base rates'!D$110)\n+($H804*'fnd base rates'!D$111)\n+($I804*'fnd base rates'!D$112)\n+($J804*'fnd base rates'!D$113)\n+($K804*'fnd base rates'!D$114)\n+($M804*'fnd base rates'!D$116)\n+($N804*'fnd base rates'!D$117)\n+($O804*'fnd base rates'!D$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,4)))\n*$R804","v":22382.240000000002},{"$f":"(($D804*'fnd base rates'!E$107)\n+($E804*'fnd base rates'!E$108)\n+($F804*'fnd base rates'!E$109)\n+($G804*'fnd base rates'!E$110)\n+($H804*'fnd base rates'!E$111)\n+($I804*'fnd base rates'!E$112)\n+($J804*'fnd base rates'!E$113)\n+($K804*'fnd base rates'!E$114)\n+($M804*'fnd base rates'!E$116)\n+($N804*'fnd base rates'!E$117)\n+($O804*'fnd base rates'!E$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,5)))\n*$R804","v":118368.25169000002},{"$f":"(($D804*'fnd base rates'!F$107)\n+($E804*'fnd base rates'!F$108)\n+($F804*'fnd base rates'!F$109)\n+($G804*'fnd base rates'!F$110)\n+($H804*'fnd base rates'!F$111)\n+($I804*'fnd base rates'!F$112)\n+($J804*'fnd base rates'!F$113)\n+($K804*'fnd base rates'!F$114)\n+($M804*'fnd base rates'!F$116)\n+($N804*'fnd base rates'!F$117)\n+($O804*'fnd base rates'!F$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,6)))\n*$R804","v":31930.057529999995},{"$f":"(($D804*'fnd base rates'!G$107)\n+($E804*'fnd base rates'!G$108)\n+($F804*'fnd base rates'!G$109)\n+($G804*'fnd base rates'!G$110)\n+($H804*'fnd base rates'!G$111)\n+($I804*'fnd base rates'!G$112)\n+($J804*'fnd base rates'!G$113)\n+($K804*'fnd base rates'!G$114)\n+($M804*'fnd base rates'!G$116)\n+($N804*'fnd base rates'!G$117)\n+($O804*'fnd base rates'!G$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,7)))\n*$R804","v":4852.3521799999999},{"$f":"(($D804*'fnd base rates'!H$107)\n+($E804*'fnd base rates'!H$108)\n+($F804*'fnd base rates'!H$109)\n+($G804*'fnd base rates'!H$110)\n+($H804*'fnd base rates'!H$111)\n+($I804*'fnd base rates'!H$112)\n+($J804*'fnd base rates'!H$113)\n+($K804*'fnd base rates'!H$114)\n+($M804*'fnd base rates'!H$116)\n+($N804*'fnd base rates'!H$117)\n+($O804*'fnd base rates'!H$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,8)))","v":16402.872099999997},{"$f":"(($D804*'fnd base rates'!I$107)\n+($E804*'fnd base rates'!I$108)\n+($F804*'fnd base rates'!I$109)\n+($G804*'fnd base rates'!I$110)\n+($H804*'fnd base rates'!I$111)\n+($I804*'fnd base rates'!I$112)\n+($J804*'fnd base rates'!I$113)\n+($K804*'fnd base rates'!I$114)\n+($M804*'fnd base rates'!I$116)\n+($N804*'fnd base rates'!I$117)\n+($O804*'fnd base rates'!I$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,9)))\n*$R804","v":8881.6},{"$f":"(($D804*'fnd base rates'!J$107)\n+($E804*'fnd base rates'!J$108)\n+($F804*'fnd base rates'!J$109)\n+($G804*'fnd base rates'!J$110)\n+($H804*'fnd base rates'!J$111)\n+($I804*'fnd base rates'!J$112)\n+($J804*'fnd base rates'!J$113)\n+($K804*'fnd base rates'!J$114)\n+($M804*'fnd base rates'!J$116)\n+($N804*'fnd base rates'!J$117)\n+($O804*'fnd base rates'!J$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,10)))\n*$R804","v":7973.1999999999989},{"$f":"(($D804*'fnd base rates'!K$107)\n+($E804*'fnd base rates'!K$108)\n+($F804*'fnd base rates'!K$109)\n+($G804*'fnd base rates'!K$110)\n+($H804*'fnd base rates'!K$111)\n+($I804*'fnd base rates'!K$112)\n+($J804*'fnd base rates'!K$113)\n+($K804*'fnd base rates'!K$114)\n+($M804*'fnd base rates'!K$116)\n+($N804*'fnd base rates'!K$117)\n+($O804*'fnd base rates'!K$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,11)))\n*$R804","v":32133.405639999997},{"$f":"(($D804*'fnd base rates'!L$107)\n+($E804*'fnd base rates'!L$108)\n+($F804*'fnd base rates'!L$109)\n+($G804*'fnd base rates'!L$110)\n+($H804*'fnd base rates'!L$111)\n+($I804*'fnd base rates'!L$112)\n+($J804*'fnd base rates'!L$113)\n+($K804*'fnd base rates'!L$114)\n+($M804*'fnd base rates'!L$116)\n+($N804*'fnd base rates'!L$117)\n+($O804*'fnd base rates'!L$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,12)))","v":36698.332630000004},{"$f":"(($D804*'fnd base rates'!M$107)\n+($E804*'fnd base rates'!M$108)\n+($F804*'fnd base rates'!M$109)\n+($G804*'fnd base rates'!M$110)\n+($H804*'fnd base rates'!M$111)\n+($I804*'fnd base rates'!M$112)\n+($J804*'fnd base rates'!M$113)\n+($K804*'fnd base rates'!M$114)\n+($M804*'fnd base rates'!M$116)\n+($N804*'fnd base rates'!M$117)\n+($O804*'fnd base rates'!M$118)\n+($P804*VLOOKUP($S804+12,rate_basefnd,13)))","v":0},294961.70874000003,null,497117086,"497","117","086",1,30,294961.70874000003,9832,0,9832,null,null,null,null,null,10342,4,10346,-514,9832,0,9832]
[497,497117087,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D805","v":0},{"$f":"'fnd enro'!E805","v":0},{"$f":"'fnd enro'!F805","v":1},{"$f":"'fnd enro'!G805","v":1},{"$f":"'fnd enro'!H805","v":0},{"$f":"'fnd enro'!I805","v":0},{"$f":"'fnd enro'!J805","v":0},{"$f":"'fnd enro'!K805","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L805","v":0},{"$f":"'fnd enro'!M805+'fnd enro'!N805","v":0},{"$f":"'fnd enro'!O805","v":0},{"$f":"'fnd enro'!P805","v":0},{"$f":"'fnd enro'!Q805","v":2},{"$f":"'fnd enro'!S805","v":2},1,{"$f":"VALUE('fnd enro'!R805)","v":5},null,{"$f":"(($D805*'fnd base rates'!C$107)\n+($E805*'fnd base rates'!C$108)\n+($F805*'fnd base rates'!C$109)\n+($G805*'fnd base rates'!C$110)\n+($H805*'fnd base rates'!C$111)\n+($I805*'fnd base rates'!C$112)\n+($J805*'fnd base rates'!C$113)\n+($K805*'fnd base rates'!C$114)\n+($M805*'fnd base rates'!C$116)\n+($N805*'fnd base rates'!C$117)\n+($O805*'fnd base rates'!C$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,3)))\n*$R805","v":1117.157798},{"$f":"(($D805*'fnd base rates'!D$107)\n+($E805*'fnd base rates'!D$108)\n+($F805*'fnd base rates'!D$109)\n+($G805*'fnd base rates'!D$110)\n+($H805*'fnd base rates'!D$111)\n+($I805*'fnd base rates'!D$112)\n+($J805*'fnd base rates'!D$113)\n+($K805*'fnd base rates'!D$114)\n+($M805*'fnd base rates'!D$116)\n+($N805*'fnd base rates'!D$117)\n+($O805*'fnd base rates'!D$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,4)))\n*$R805","v":1958.3600000000001},{"$f":"(($D805*'fnd base rates'!E$107)\n+($E805*'fnd base rates'!E$108)\n+($F805*'fnd base rates'!E$109)\n+($G805*'fnd base rates'!E$110)\n+($H805*'fnd base rates'!E$111)\n+($I805*'fnd base rates'!E$112)\n+($J805*'fnd base rates'!E$113)\n+($K805*'fnd base rates'!E$114)\n+($M805*'fnd base rates'!E$116)\n+($N805*'fnd base rates'!E$117)\n+($O805*'fnd base rates'!E$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,5)))\n*$R805","v":12332.875446},{"$f":"(($D805*'fnd base rates'!F$107)\n+($E805*'fnd base rates'!F$108)\n+($F805*'fnd base rates'!F$109)\n+($G805*'fnd base rates'!F$110)\n+($H805*'fnd base rates'!F$111)\n+($I805*'fnd base rates'!F$112)\n+($J805*'fnd base rates'!F$113)\n+($K805*'fnd base rates'!F$114)\n+($M805*'fnd base rates'!F$116)\n+($N805*'fnd base rates'!F$117)\n+($O805*'fnd base rates'!F$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,6)))\n*$R805","v":2342.3565020000001},{"$f":"(($D805*'fnd base rates'!G$107)\n+($E805*'fnd base rates'!G$108)\n+($F805*'fnd base rates'!G$109)\n+($G805*'fnd base rates'!G$110)\n+($H805*'fnd base rates'!G$111)\n+($I805*'fnd base rates'!G$112)\n+($J805*'fnd base rates'!G$113)\n+($K805*'fnd base rates'!G$114)\n+($M805*'fnd base rates'!G$116)\n+($N805*'fnd base rates'!G$117)\n+($O805*'fnd base rates'!G$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,7)))\n*$R805","v":538.92681200000004},{"$f":"(($D805*'fnd base rates'!H$107)\n+($E805*'fnd base rates'!H$108)\n+($F805*'fnd base rates'!H$109)\n+($G805*'fnd base rates'!H$110)\n+($H805*'fnd base rates'!H$111)\n+($I805*'fnd base rates'!H$112)\n+($J805*'fnd base rates'!H$113)\n+($K805*'fnd base rates'!H$114)\n+($M805*'fnd base rates'!H$116)\n+($N805*'fnd base rates'!H$117)\n+($O805*'fnd base rates'!H$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,8)))","v":1024.6541399999999},{"$f":"(($D805*'fnd base rates'!I$107)\n+($E805*'fnd base rates'!I$108)\n+($F805*'fnd base rates'!I$109)\n+($G805*'fnd base rates'!I$110)\n+($H805*'fnd base rates'!I$111)\n+($I805*'fnd base rates'!I$112)\n+($J805*'fnd base rates'!I$113)\n+($K805*'fnd base rates'!I$114)\n+($M805*'fnd base rates'!I$116)\n+($N805*'fnd base rates'!I$117)\n+($O805*'fnd base rates'!I$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,9)))\n*$R805","v":685.14},{"$f":"(($D805*'fnd base rates'!J$107)\n+($E805*'fnd base rates'!J$108)\n+($F805*'fnd base rates'!J$109)\n+($G805*'fnd base rates'!J$110)\n+($H805*'fnd base rates'!J$111)\n+($I805*'fnd base rates'!J$112)\n+($J805*'fnd base rates'!J$113)\n+($K805*'fnd base rates'!J$114)\n+($M805*'fnd base rates'!J$116)\n+($N805*'fnd base rates'!J$117)\n+($O805*'fnd base rates'!J$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,10)))\n*$R805","v":1296.31},{"$f":"(($D805*'fnd base rates'!K$107)\n+($E805*'fnd base rates'!K$108)\n+($F805*'fnd base rates'!K$109)\n+($G805*'fnd base rates'!K$110)\n+($H805*'fnd base rates'!K$111)\n+($I805*'fnd base rates'!K$112)\n+($J805*'fnd base rates'!K$113)\n+($K805*'fnd base rates'!K$114)\n+($M805*'fnd base rates'!K$116)\n+($N805*'fnd base rates'!K$117)\n+($O805*'fnd base rates'!K$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,11)))\n*$R805","v":2072.074376},{"$f":"(($D805*'fnd base rates'!L$107)\n+($E805*'fnd base rates'!L$108)\n+($F805*'fnd base rates'!L$109)\n+($G805*'fnd base rates'!L$110)\n+($H805*'fnd base rates'!L$111)\n+($I805*'fnd base rates'!L$112)\n+($J805*'fnd base rates'!L$113)\n+($K805*'fnd base rates'!L$114)\n+($M805*'fnd base rates'!L$116)\n+($N805*'fnd base rates'!L$117)\n+($O805*'fnd base rates'!L$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,12)))","v":3192.1628420000002},{"$f":"(($D805*'fnd base rates'!M$107)\n+($E805*'fnd base rates'!M$108)\n+($F805*'fnd base rates'!M$109)\n+($G805*'fnd base rates'!M$110)\n+($H805*'fnd base rates'!M$111)\n+($I805*'fnd base rates'!M$112)\n+($J805*'fnd base rates'!M$113)\n+($K805*'fnd base rates'!M$114)\n+($M805*'fnd base rates'!M$116)\n+($N805*'fnd base rates'!M$117)\n+($O805*'fnd base rates'!M$118)\n+($P805*VLOOKUP($S805+12,rate_basefnd,13)))","v":0},26560.017916000001,null,497117087,"497","117","087",1,2,26560.017916000001,13280,0,13280,null,null,null,null,null,13331,9,13340,-60,13280,0,13280]
[497,497117111,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D806","v":0},{"$f":"'fnd enro'!E806","v":0},{"$f":"'fnd enro'!F806","v":3},{"$f":"'fnd enro'!G806","v":5},{"$f":"'fnd enro'!H806","v":1},{"$f":"'fnd enro'!I806","v":0},{"$f":"'fnd enro'!J806","v":0},{"$f":"'fnd enro'!K806","v":0.34110000000000001},{"$f":"'fnd enro'!L806","v":0},{"$f":"'fnd enro'!M806+'fnd enro'!N806","v":1},{"$f":"'fnd enro'!O806","v":0},{"$f":"'fnd enro'!P806","v":0},{"$f":"'fnd enro'!Q806","v":2},{"$f":"'fnd enro'!S806","v":9},1,{"$f":"VALUE('fnd enro'!R806)","v":6},null,{"$f":"(($D806*'fnd base rates'!C$107)\n+($E806*'fnd base rates'!C$108)\n+($F806*'fnd base rates'!C$109)\n+($G806*'fnd base rates'!C$110)\n+($H806*'fnd base rates'!C$111)\n+($I806*'fnd base rates'!C$112)\n+($J806*'fnd base rates'!C$113)\n+($K806*'fnd base rates'!C$114)\n+($M806*'fnd base rates'!C$116)\n+($N806*'fnd base rates'!C$117)\n+($O806*'fnd base rates'!C$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,3)))\n*$R806","v":4746.5700910000005},{"$f":"(($D806*'fnd base rates'!D$107)\n+($E806*'fnd base rates'!D$108)\n+($F806*'fnd base rates'!D$109)\n+($G806*'fnd base rates'!D$110)\n+($H806*'fnd base rates'!D$111)\n+($I806*'fnd base rates'!D$112)\n+($J806*'fnd base rates'!D$113)\n+($K806*'fnd base rates'!D$114)\n+($M806*'fnd base rates'!D$116)\n+($N806*'fnd base rates'!D$117)\n+($O806*'fnd base rates'!D$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,4)))\n*$R806","v":7208.1900000000005},{"$f":"(($D806*'fnd base rates'!E$107)\n+($E806*'fnd base rates'!E$108)\n+($F806*'fnd base rates'!E$109)\n+($G806*'fnd base rates'!E$110)\n+($H806*'fnd base rates'!E$111)\n+($I806*'fnd base rates'!E$112)\n+($J806*'fnd base rates'!E$113)\n+($K806*'fnd base rates'!E$114)\n+($M806*'fnd base rates'!E$116)\n+($N806*'fnd base rates'!E$117)\n+($O806*'fnd base rates'!E$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,5)))\n*$R806","v":38993.829507000002},{"$f":"(($D806*'fnd base rates'!F$107)\n+($E806*'fnd base rates'!F$108)\n+($F806*'fnd base rates'!F$109)\n+($G806*'fnd base rates'!F$110)\n+($H806*'fnd base rates'!F$111)\n+($I806*'fnd base rates'!F$112)\n+($J806*'fnd base rates'!F$113)\n+($K806*'fnd base rates'!F$114)\n+($M806*'fnd base rates'!F$116)\n+($N806*'fnd base rates'!F$117)\n+($O806*'fnd base rates'!F$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,6)))\n*$R806","v":10463.624259},{"$f":"(($D806*'fnd base rates'!G$107)\n+($E806*'fnd base rates'!G$108)\n+($F806*'fnd base rates'!G$109)\n+($G806*'fnd base rates'!G$110)\n+($H806*'fnd base rates'!G$111)\n+($I806*'fnd base rates'!G$112)\n+($J806*'fnd base rates'!G$113)\n+($K806*'fnd base rates'!G$114)\n+($M806*'fnd base rates'!G$116)\n+($N806*'fnd base rates'!G$117)\n+($O806*'fnd base rates'!G$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,7)))\n*$R806","v":1646.0806539999999},{"$f":"(($D806*'fnd base rates'!H$107)\n+($E806*'fnd base rates'!H$108)\n+($F806*'fnd base rates'!H$109)\n+($G806*'fnd base rates'!H$110)\n+($H806*'fnd base rates'!H$111)\n+($I806*'fnd base rates'!H$112)\n+($J806*'fnd base rates'!H$113)\n+($K806*'fnd base rates'!H$114)\n+($M806*'fnd base rates'!H$116)\n+($N806*'fnd base rates'!H$117)\n+($O806*'fnd base rates'!H$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,8)))","v":4597.7336299999997},{"$f":"(($D806*'fnd base rates'!I$107)\n+($E806*'fnd base rates'!I$108)\n+($F806*'fnd base rates'!I$109)\n+($G806*'fnd base rates'!I$110)\n+($H806*'fnd base rates'!I$111)\n+($I806*'fnd base rates'!I$112)\n+($J806*'fnd base rates'!I$113)\n+($K806*'fnd base rates'!I$114)\n+($M806*'fnd base rates'!I$116)\n+($N806*'fnd base rates'!I$117)\n+($O806*'fnd base rates'!I$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,9)))\n*$R806","v":2534.0299999999997},{"$f":"(($D806*'fnd base rates'!J$107)\n+($E806*'fnd base rates'!J$108)\n+($F806*'fnd base rates'!J$109)\n+($G806*'fnd base rates'!J$110)\n+($H806*'fnd base rates'!J$111)\n+($I806*'fnd base rates'!J$112)\n+($J806*'fnd base rates'!J$113)\n+($K806*'fnd base rates'!J$114)\n+($M806*'fnd base rates'!J$116)\n+($N806*'fnd base rates'!J$117)\n+($O806*'fnd base rates'!J$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,10)))\n*$R806","v":2393.23},{"$f":"(($D806*'fnd base rates'!K$107)\n+($E806*'fnd base rates'!K$108)\n+($F806*'fnd base rates'!K$109)\n+($G806*'fnd base rates'!K$110)\n+($H806*'fnd base rates'!K$111)\n+($I806*'fnd base rates'!K$112)\n+($J806*'fnd base rates'!K$113)\n+($K806*'fnd base rates'!K$114)\n+($M806*'fnd base rates'!K$116)\n+($N806*'fnd base rates'!K$117)\n+($O806*'fnd base rates'!K$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,11)))\n*$R806","v":9677.4446920000009},{"$f":"(($D806*'fnd base rates'!L$107)\n+($E806*'fnd base rates'!L$108)\n+($F806*'fnd base rates'!L$109)\n+($G806*'fnd base rates'!L$110)\n+($H806*'fnd base rates'!L$111)\n+($I806*'fnd base rates'!L$112)\n+($J806*'fnd base rates'!L$113)\n+($K806*'fnd base rates'!L$114)\n+($M806*'fnd base rates'!L$116)\n+($N806*'fnd base rates'!L$117)\n+($O806*'fnd base rates'!L$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,12)))","v":11861.622789000001},{"$f":"(($D806*'fnd base rates'!M$107)\n+($E806*'fnd base rates'!M$108)\n+($F806*'fnd base rates'!M$109)\n+($G806*'fnd base rates'!M$110)\n+($H806*'fnd base rates'!M$111)\n+($I806*'fnd base rates'!M$112)\n+($J806*'fnd base rates'!M$113)\n+($K806*'fnd base rates'!M$114)\n+($M806*'fnd base rates'!M$116)\n+($N806*'fnd base rates'!M$117)\n+($O806*'fnd base rates'!M$118)\n+($P806*VLOOKUP($S806+12,rate_basefnd,13)))","v":0},94122.355622000003,null,497117111,"497","117","111",1,9,94122.355622000003,10458,0,10458,null,null,null,null,null,10554,5,10559,-101,10458,0,10458]
[497,497117114,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D807","v":0},{"$f":"'fnd enro'!E807","v":0},{"$f":"'fnd enro'!F807","v":1},{"$f":"'fnd enro'!G807","v":7},{"$f":"'fnd enro'!H807","v":3},{"$f":"'fnd enro'!I807","v":2},{"$f":"'fnd enro'!J807","v":0},{"$f":"'fnd enro'!K807","v":0.49270000000000003},{"$f":"'fnd enro'!L807","v":0},{"$f":"'fnd enro'!M807+'fnd enro'!N807","v":1},{"$f":"'fnd enro'!O807","v":0},{"$f":"'fnd enro'!P807","v":1},{"$f":"'fnd enro'!Q807","v":5},{"$f":"'fnd enro'!S807","v":13},1,{"$f":"VALUE('fnd enro'!R807)","v":10},null,{"$f":"(($D807*'fnd base rates'!C$107)\n+($E807*'fnd base rates'!C$108)\n+($F807*'fnd base rates'!C$109)\n+($G807*'fnd base rates'!C$110)\n+($H807*'fnd base rates'!C$111)\n+($I807*'fnd base rates'!C$112)\n+($J807*'fnd base rates'!C$113)\n+($K807*'fnd base rates'!C$114)\n+($M807*'fnd base rates'!C$116)\n+($N807*'fnd base rates'!C$117)\n+($O807*'fnd base rates'!C$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,3)))\n*$R807","v":7040.4356870000011},{"$f":"(($D807*'fnd base rates'!D$107)\n+($E807*'fnd base rates'!D$108)\n+($F807*'fnd base rates'!D$109)\n+($G807*'fnd base rates'!D$110)\n+($H807*'fnd base rates'!D$111)\n+($I807*'fnd base rates'!D$112)\n+($J807*'fnd base rates'!D$113)\n+($K807*'fnd base rates'!D$114)\n+($M807*'fnd base rates'!D$116)\n+($N807*'fnd base rates'!D$117)\n+($O807*'fnd base rates'!D$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,4)))\n*$R807","v":11182.88},{"$f":"(($D807*'fnd base rates'!E$107)\n+($E807*'fnd base rates'!E$108)\n+($F807*'fnd base rates'!E$109)\n+($G807*'fnd base rates'!E$110)\n+($H807*'fnd base rates'!E$111)\n+($I807*'fnd base rates'!E$112)\n+($J807*'fnd base rates'!E$113)\n+($K807*'fnd base rates'!E$114)\n+($M807*'fnd base rates'!E$116)\n+($N807*'fnd base rates'!E$117)\n+($O807*'fnd base rates'!E$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,5)))\n*$R807","v":65015.18039899999},{"$f":"(($D807*'fnd base rates'!F$107)\n+($E807*'fnd base rates'!F$108)\n+($F807*'fnd base rates'!F$109)\n+($G807*'fnd base rates'!F$110)\n+($H807*'fnd base rates'!F$111)\n+($I807*'fnd base rates'!F$112)\n+($J807*'fnd base rates'!F$113)\n+($K807*'fnd base rates'!F$114)\n+($M807*'fnd base rates'!F$116)\n+($N807*'fnd base rates'!F$117)\n+($O807*'fnd base rates'!F$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,6)))\n*$R807","v":14123.507263000001},{"$f":"(($D807*'fnd base rates'!G$107)\n+($E807*'fnd base rates'!G$108)\n+($F807*'fnd base rates'!G$109)\n+($G807*'fnd base rates'!G$110)\n+($H807*'fnd base rates'!G$111)\n+($I807*'fnd base rates'!G$112)\n+($J807*'fnd base rates'!G$113)\n+($K807*'fnd base rates'!G$114)\n+($M807*'fnd base rates'!G$116)\n+($N807*'fnd base rates'!G$117)\n+($O807*'fnd base rates'!G$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,7)))\n*$R807","v":2762.154278},{"$f":"(($D807*'fnd base rates'!H$107)\n+($E807*'fnd base rates'!H$108)\n+($F807*'fnd base rates'!H$109)\n+($G807*'fnd base rates'!H$110)\n+($H807*'fnd base rates'!H$111)\n+($I807*'fnd base rates'!H$112)\n+($J807*'fnd base rates'!H$113)\n+($K807*'fnd base rates'!H$114)\n+($M807*'fnd base rates'!H$116)\n+($N807*'fnd base rates'!H$117)\n+($O807*'fnd base rates'!H$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,8)))","v":7310.5119100000011},{"$f":"(($D807*'fnd base rates'!I$107)\n+($E807*'fnd base rates'!I$108)\n+($F807*'fnd base rates'!I$109)\n+($G807*'fnd base rates'!I$110)\n+($H807*'fnd base rates'!I$111)\n+($I807*'fnd base rates'!I$112)\n+($J807*'fnd base rates'!I$113)\n+($K807*'fnd base rates'!I$114)\n+($M807*'fnd base rates'!I$116)\n+($N807*'fnd base rates'!I$117)\n+($O807*'fnd base rates'!I$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,9)))\n*$R807","v":4413.1899999999996},{"$f":"(($D807*'fnd base rates'!J$107)\n+($E807*'fnd base rates'!J$108)\n+($F807*'fnd base rates'!J$109)\n+($G807*'fnd base rates'!J$110)\n+($H807*'fnd base rates'!J$111)\n+($I807*'fnd base rates'!J$112)\n+($J807*'fnd base rates'!J$113)\n+($K807*'fnd base rates'!J$114)\n+($M807*'fnd base rates'!J$116)\n+($N807*'fnd base rates'!J$117)\n+($O807*'fnd base rates'!J$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,10)))\n*$R807","v":6022.9},{"$f":"(($D807*'fnd base rates'!K$107)\n+($E807*'fnd base rates'!K$108)\n+($F807*'fnd base rates'!K$109)\n+($G807*'fnd base rates'!K$110)\n+($H807*'fnd base rates'!K$111)\n+($I807*'fnd base rates'!K$112)\n+($J807*'fnd base rates'!K$113)\n+($K807*'fnd base rates'!K$114)\n+($M807*'fnd base rates'!K$116)\n+($N807*'fnd base rates'!K$117)\n+($O807*'fnd base rates'!K$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,11)))\n*$R807","v":14295.493444000002},{"$f":"(($D807*'fnd base rates'!L$107)\n+($E807*'fnd base rates'!L$108)\n+($F807*'fnd base rates'!L$109)\n+($G807*'fnd base rates'!L$110)\n+($H807*'fnd base rates'!L$111)\n+($I807*'fnd base rates'!L$112)\n+($J807*'fnd base rates'!L$113)\n+($K807*'fnd base rates'!L$114)\n+($M807*'fnd base rates'!L$116)\n+($N807*'fnd base rates'!L$117)\n+($O807*'fnd base rates'!L$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,12)))","v":18255.178473},{"$f":"(($D807*'fnd base rates'!M$107)\n+($E807*'fnd base rates'!M$108)\n+($F807*'fnd base rates'!M$109)\n+($G807*'fnd base rates'!M$110)\n+($H807*'fnd base rates'!M$111)\n+($I807*'fnd base rates'!M$112)\n+($J807*'fnd base rates'!M$113)\n+($K807*'fnd base rates'!M$114)\n+($M807*'fnd base rates'!M$116)\n+($N807*'fnd base rates'!M$117)\n+($O807*'fnd base rates'!M$118)\n+($P807*VLOOKUP($S807+12,rate_basefnd,13)))","v":0},150421.43145400001,null,497117114,"497","117","114",1,13,150421.43145400001,11571,0,11571,null,null,null,null,null,11687,29,11716,-145,11571,0,11571]
[497,497117117,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D808","v":0},{"$f":"'fnd enro'!E808","v":0},{"$f":"'fnd enro'!F808","v":2},{"$f":"'fnd enro'!G808","v":17},{"$f":"'fnd enro'!H808","v":6},{"$f":"'fnd enro'!I808","v":4},{"$f":"'fnd enro'!J808","v":0},{"$f":"'fnd enro'!K808","v":1.0991},{"$f":"'fnd enro'!L808","v":0},{"$f":"'fnd enro'!M808+'fnd enro'!N808","v":0},{"$f":"'fnd enro'!O808","v":0},{"$f":"'fnd enro'!P808","v":0},{"$f":"'fnd enro'!Q808","v":0},{"$f":"'fnd enro'!S808","v":29},1,{"$f":"VALUE('fnd enro'!R808)","v":5},null,{"$f":"(($D808*'fnd base rates'!C$107)\n+($E808*'fnd base rates'!C$108)\n+($F808*'fnd base rates'!C$109)\n+($G808*'fnd base rates'!C$110)\n+($H808*'fnd base rates'!C$111)\n+($I808*'fnd base rates'!C$112)\n+($J808*'fnd base rates'!C$113)\n+($K808*'fnd base rates'!C$114)\n+($M808*'fnd base rates'!C$116)\n+($N808*'fnd base rates'!C$117)\n+($O808*'fnd base rates'!C$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,3)))\n*$R808","v":14624.378070999999},{"$f":"(($D808*'fnd base rates'!D$107)\n+($E808*'fnd base rates'!D$108)\n+($F808*'fnd base rates'!D$109)\n+($G808*'fnd base rates'!D$110)\n+($H808*'fnd base rates'!D$111)\n+($I808*'fnd base rates'!D$112)\n+($J808*'fnd base rates'!D$113)\n+($K808*'fnd base rates'!D$114)\n+($M808*'fnd base rates'!D$116)\n+($N808*'fnd base rates'!D$117)\n+($O808*'fnd base rates'!D$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,4)))\n*$R808","v":20936.55},{"$f":"(($D808*'fnd base rates'!E$107)\n+($E808*'fnd base rates'!E$108)\n+($F808*'fnd base rates'!E$109)\n+($G808*'fnd base rates'!E$110)\n+($H808*'fnd base rates'!E$111)\n+($I808*'fnd base rates'!E$112)\n+($J808*'fnd base rates'!E$113)\n+($K808*'fnd base rates'!E$114)\n+($M808*'fnd base rates'!E$116)\n+($N808*'fnd base rates'!E$117)\n+($O808*'fnd base rates'!E$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,5)))\n*$R808","v":107515.743967},{"$f":"(($D808*'fnd base rates'!F$107)\n+($E808*'fnd base rates'!F$108)\n+($F808*'fnd base rates'!F$109)\n+($G808*'fnd base rates'!F$110)\n+($H808*'fnd base rates'!F$111)\n+($I808*'fnd base rates'!F$112)\n+($J808*'fnd base rates'!F$113)\n+($K808*'fnd base rates'!F$114)\n+($M808*'fnd base rates'!F$116)\n+($N808*'fnd base rates'!F$117)\n+($O808*'fnd base rates'!F$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,6)))\n*$R808","v":31176.089279},{"$f":"(($D808*'fnd base rates'!G$107)\n+($E808*'fnd base rates'!G$108)\n+($F808*'fnd base rates'!G$109)\n+($G808*'fnd base rates'!G$110)\n+($H808*'fnd base rates'!G$111)\n+($I808*'fnd base rates'!G$112)\n+($J808*'fnd base rates'!G$113)\n+($K808*'fnd base rates'!G$114)\n+($M808*'fnd base rates'!G$116)\n+($N808*'fnd base rates'!G$117)\n+($O808*'fnd base rates'!G$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,7)))\n*$R808","v":4374.4787739999992},{"$f":"(($D808*'fnd base rates'!H$107)\n+($E808*'fnd base rates'!H$108)\n+($F808*'fnd base rates'!H$109)\n+($G808*'fnd base rates'!H$110)\n+($H808*'fnd base rates'!H$111)\n+($I808*'fnd base rates'!H$112)\n+($J808*'fnd base rates'!H$113)\n+($K808*'fnd base rates'!H$114)\n+($M808*'fnd base rates'!H$116)\n+($N808*'fnd base rates'!H$117)\n+($O808*'fnd base rates'!H$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,8)))","v":15465.975030000001},{"$f":"(($D808*'fnd base rates'!I$107)\n+($E808*'fnd base rates'!I$108)\n+($F808*'fnd base rates'!I$109)\n+($G808*'fnd base rates'!I$110)\n+($H808*'fnd base rates'!I$111)\n+($I808*'fnd base rates'!I$112)\n+($J808*'fnd base rates'!I$113)\n+($K808*'fnd base rates'!I$114)\n+($M808*'fnd base rates'!I$116)\n+($N808*'fnd base rates'!I$117)\n+($O808*'fnd base rates'!I$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,9)))\n*$R808","v":8108.47},{"$f":"(($D808*'fnd base rates'!J$107)\n+($E808*'fnd base rates'!J$108)\n+($F808*'fnd base rates'!J$109)\n+($G808*'fnd base rates'!J$110)\n+($H808*'fnd base rates'!J$111)\n+($I808*'fnd base rates'!J$112)\n+($J808*'fnd base rates'!J$113)\n+($K808*'fnd base rates'!J$114)\n+($M808*'fnd base rates'!J$116)\n+($N808*'fnd base rates'!J$117)\n+($O808*'fnd base rates'!J$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,10)))\n*$R808","v":6209.4699999999993},{"$f":"(($D808*'fnd base rates'!K$107)\n+($E808*'fnd base rates'!K$108)\n+($F808*'fnd base rates'!K$109)\n+($G808*'fnd base rates'!K$110)\n+($H808*'fnd base rates'!K$111)\n+($I808*'fnd base rates'!K$112)\n+($J808*'fnd base rates'!K$113)\n+($K808*'fnd base rates'!K$114)\n+($M808*'fnd base rates'!K$116)\n+($N808*'fnd base rates'!K$117)\n+($O808*'fnd base rates'!K$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,11)))\n*$R808","v":30697.218452000001},{"$f":"(($D808*'fnd base rates'!L$107)\n+($E808*'fnd base rates'!L$108)\n+($F808*'fnd base rates'!L$109)\n+($G808*'fnd base rates'!L$110)\n+($H808*'fnd base rates'!L$111)\n+($I808*'fnd base rates'!L$112)\n+($J808*'fnd base rates'!L$113)\n+($K808*'fnd base rates'!L$114)\n+($M808*'fnd base rates'!L$116)\n+($N808*'fnd base rates'!L$117)\n+($O808*'fnd base rates'!L$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,12)))","v":34407.611209000002},{"$f":"(($D808*'fnd base rates'!M$107)\n+($E808*'fnd base rates'!M$108)\n+($F808*'fnd base rates'!M$109)\n+($G808*'fnd base rates'!M$110)\n+($H808*'fnd base rates'!M$111)\n+($I808*'fnd base rates'!M$112)\n+($J808*'fnd base rates'!M$113)\n+($K808*'fnd base rates'!M$114)\n+($M808*'fnd base rates'!M$116)\n+($N808*'fnd base rates'!M$117)\n+($O808*'fnd base rates'!M$118)\n+($P808*VLOOKUP($S808+12,rate_basefnd,13)))","v":0},273515.98478200001,null,497117117,"497","117","117",1,29,273515.98478200001,9432,0,9432,null,null,null,null,null,9656,0,9656,-224,9432,0,9432]
[497,497117137,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D809","v":0},{"$f":"'fnd enro'!E809","v":0},{"$f":"'fnd enro'!F809","v":0},{"$f":"'fnd enro'!G809","v":8},{"$f":"'fnd enro'!H809","v":18},{"$f":"'fnd enro'!I809","v":9},{"$f":"'fnd enro'!J809","v":0},{"$f":"'fnd enro'!K809","v":1.3265},{"$f":"'fnd enro'!L809","v":0},{"$f":"'fnd enro'!M809+'fnd enro'!N809","v":0},{"$f":"'fnd enro'!O809","v":0},{"$f":"'fnd enro'!P809","v":0},{"$f":"'fnd enro'!Q809","v":3},{"$f":"'fnd enro'!S809","v":35},1,{"$f":"VALUE('fnd enro'!R809)","v":10},null,{"$f":"(($D809*'fnd base rates'!C$107)\n+($E809*'fnd base rates'!C$108)\n+($F809*'fnd base rates'!C$109)\n+($G809*'fnd base rates'!C$110)\n+($H809*'fnd base rates'!C$111)\n+($I809*'fnd base rates'!C$112)\n+($J809*'fnd base rates'!C$113)\n+($K809*'fnd base rates'!C$114)\n+($M809*'fnd base rates'!C$116)\n+($N809*'fnd base rates'!C$117)\n+($O809*'fnd base rates'!C$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,3)))\n*$R809","v":17840.731464999997},{"$f":"(($D809*'fnd base rates'!D$107)\n+($E809*'fnd base rates'!D$108)\n+($F809*'fnd base rates'!D$109)\n+($G809*'fnd base rates'!D$110)\n+($H809*'fnd base rates'!D$111)\n+($I809*'fnd base rates'!D$112)\n+($J809*'fnd base rates'!D$113)\n+($K809*'fnd base rates'!D$114)\n+($M809*'fnd base rates'!D$116)\n+($N809*'fnd base rates'!D$117)\n+($O809*'fnd base rates'!D$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,4)))\n*$R809","v":26171.43},{"$f":"(($D809*'fnd base rates'!E$107)\n+($E809*'fnd base rates'!E$108)\n+($F809*'fnd base rates'!E$109)\n+($G809*'fnd base rates'!E$110)\n+($H809*'fnd base rates'!E$111)\n+($I809*'fnd base rates'!E$112)\n+($J809*'fnd base rates'!E$113)\n+($K809*'fnd base rates'!E$114)\n+($M809*'fnd base rates'!E$116)\n+($N809*'fnd base rates'!E$117)\n+($O809*'fnd base rates'!E$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,5)))\n*$R809","v":138365.970305},{"$f":"(($D809*'fnd base rates'!F$107)\n+($E809*'fnd base rates'!F$108)\n+($F809*'fnd base rates'!F$109)\n+($G809*'fnd base rates'!F$110)\n+($H809*'fnd base rates'!F$111)\n+($I809*'fnd base rates'!F$112)\n+($J809*'fnd base rates'!F$113)\n+($K809*'fnd base rates'!F$114)\n+($M809*'fnd base rates'!F$116)\n+($N809*'fnd base rates'!F$117)\n+($O809*'fnd base rates'!F$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,6)))\n*$R809","v":33647.688784999998},{"$f":"(($D809*'fnd base rates'!G$107)\n+($E809*'fnd base rates'!G$108)\n+($F809*'fnd base rates'!G$109)\n+($G809*'fnd base rates'!G$110)\n+($H809*'fnd base rates'!G$111)\n+($I809*'fnd base rates'!G$112)\n+($J809*'fnd base rates'!G$113)\n+($K809*'fnd base rates'!G$114)\n+($M809*'fnd base rates'!G$116)\n+($N809*'fnd base rates'!G$117)\n+($O809*'fnd base rates'!G$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,7)))\n*$R809","v":5853.7392099999997},{"$f":"(($D809*'fnd base rates'!H$107)\n+($E809*'fnd base rates'!H$108)\n+($F809*'fnd base rates'!H$109)\n+($G809*'fnd base rates'!H$110)\n+($H809*'fnd base rates'!H$111)\n+($I809*'fnd base rates'!H$112)\n+($J809*'fnd base rates'!H$113)\n+($K809*'fnd base rates'!H$114)\n+($M809*'fnd base rates'!H$116)\n+($N809*'fnd base rates'!H$117)\n+($O809*'fnd base rates'!H$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,8)))","v":19930.897450000004},{"$f":"(($D809*'fnd base rates'!I$107)\n+($E809*'fnd base rates'!I$108)\n+($F809*'fnd base rates'!I$109)\n+($G809*'fnd base rates'!I$110)\n+($H809*'fnd base rates'!I$111)\n+($I809*'fnd base rates'!I$112)\n+($J809*'fnd base rates'!I$113)\n+($K809*'fnd base rates'!I$114)\n+($M809*'fnd base rates'!I$116)\n+($N809*'fnd base rates'!I$117)\n+($O809*'fnd base rates'!I$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,9)))\n*$R809","v":11673.039999999999},{"$f":"(($D809*'fnd base rates'!J$107)\n+($E809*'fnd base rates'!J$108)\n+($F809*'fnd base rates'!J$109)\n+($G809*'fnd base rates'!J$110)\n+($H809*'fnd base rates'!J$111)\n+($I809*'fnd base rates'!J$112)\n+($J809*'fnd base rates'!J$113)\n+($K809*'fnd base rates'!J$114)\n+($M809*'fnd base rates'!J$116)\n+($N809*'fnd base rates'!J$117)\n+($O809*'fnd base rates'!J$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,10)))\n*$R809","v":12103.95},{"$f":"(($D809*'fnd base rates'!K$107)\n+($E809*'fnd base rates'!K$108)\n+($F809*'fnd base rates'!K$109)\n+($G809*'fnd base rates'!K$110)\n+($H809*'fnd base rates'!K$111)\n+($I809*'fnd base rates'!K$112)\n+($J809*'fnd base rates'!K$113)\n+($K809*'fnd base rates'!K$114)\n+($M809*'fnd base rates'!K$116)\n+($N809*'fnd base rates'!K$117)\n+($O809*'fnd base rates'!K$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,11)))\n*$R809","v":38076.601579999995},{"$f":"(($D809*'fnd base rates'!L$107)\n+($E809*'fnd base rates'!L$108)\n+($F809*'fnd base rates'!L$109)\n+($G809*'fnd base rates'!L$110)\n+($H809*'fnd base rates'!L$111)\n+($I809*'fnd base rates'!L$112)\n+($J809*'fnd base rates'!L$113)\n+($K809*'fnd base rates'!L$114)\n+($M809*'fnd base rates'!L$116)\n+($N809*'fnd base rates'!L$117)\n+($O809*'fnd base rates'!L$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,12)))","v":42990.959735000004},{"$f":"(($D809*'fnd base rates'!M$107)\n+($E809*'fnd base rates'!M$108)\n+($F809*'fnd base rates'!M$109)\n+($G809*'fnd base rates'!M$110)\n+($H809*'fnd base rates'!M$111)\n+($I809*'fnd base rates'!M$112)\n+($J809*'fnd base rates'!M$113)\n+($K809*'fnd base rates'!M$114)\n+($M809*'fnd base rates'!M$116)\n+($N809*'fnd base rates'!M$117)\n+($O809*'fnd base rates'!M$118)\n+($P809*VLOOKUP($S809+12,rate_basefnd,13)))","v":0},346655.00852999999,null,497117137,"497","117","137",1,35,346655.00852999999,9904,0,9904,null,null,null,null,null,10264,18,10282,-378,9904,0,9904]
[497,497117154,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D810","v":0},{"$f":"'fnd enro'!E810","v":0},{"$f":"'fnd enro'!F810","v":0},{"$f":"'fnd enro'!G810","v":4},{"$f":"'fnd enro'!H810","v":2},{"$f":"'fnd enro'!I810","v":0},{"$f":"'fnd enro'!J810","v":0},{"$f":"'fnd enro'!K810","v":0.22739999999999999},{"$f":"'fnd enro'!L810","v":0},{"$f":"'fnd enro'!M810+'fnd enro'!N810","v":0},{"$f":"'fnd enro'!O810","v":0},{"$f":"'fnd enro'!P810","v":0},{"$f":"'fnd enro'!Q810","v":0},{"$f":"'fnd enro'!S810","v":6},1,{"$f":"VALUE('fnd enro'!R810)","v":4},null,{"$f":"(($D810*'fnd base rates'!C$107)\n+($E810*'fnd base rates'!C$108)\n+($F810*'fnd base rates'!C$109)\n+($G810*'fnd base rates'!C$110)\n+($H810*'fnd base rates'!C$111)\n+($I810*'fnd base rates'!C$112)\n+($J810*'fnd base rates'!C$113)\n+($K810*'fnd base rates'!C$114)\n+($M810*'fnd base rates'!C$116)\n+($N810*'fnd base rates'!C$117)\n+($O810*'fnd base rates'!C$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,3)))\n*$R810","v":3025.7333939999999},{"$f":"(($D810*'fnd base rates'!D$107)\n+($E810*'fnd base rates'!D$108)\n+($F810*'fnd base rates'!D$109)\n+($G810*'fnd base rates'!D$110)\n+($H810*'fnd base rates'!D$111)\n+($I810*'fnd base rates'!D$112)\n+($J810*'fnd base rates'!D$113)\n+($K810*'fnd base rates'!D$114)\n+($M810*'fnd base rates'!D$116)\n+($N810*'fnd base rates'!D$117)\n+($O810*'fnd base rates'!D$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,4)))\n*$R810","v":4331.7000000000007},{"$f":"(($D810*'fnd base rates'!E$107)\n+($E810*'fnd base rates'!E$108)\n+($F810*'fnd base rates'!E$109)\n+($G810*'fnd base rates'!E$110)\n+($H810*'fnd base rates'!E$111)\n+($I810*'fnd base rates'!E$112)\n+($J810*'fnd base rates'!E$113)\n+($K810*'fnd base rates'!E$114)\n+($M810*'fnd base rates'!E$116)\n+($N810*'fnd base rates'!E$117)\n+($O810*'fnd base rates'!E$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,5)))\n*$R810","v":21137.526338},{"$f":"(($D810*'fnd base rates'!F$107)\n+($E810*'fnd base rates'!F$108)\n+($F810*'fnd base rates'!F$109)\n+($G810*'fnd base rates'!F$110)\n+($H810*'fnd base rates'!F$111)\n+($I810*'fnd base rates'!F$112)\n+($J810*'fnd base rates'!F$113)\n+($K810*'fnd base rates'!F$114)\n+($M810*'fnd base rates'!F$116)\n+($N810*'fnd base rates'!F$117)\n+($O810*'fnd base rates'!F$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,6)))\n*$R810","v":6551.3495059999996},{"$f":"(($D810*'fnd base rates'!G$107)\n+($E810*'fnd base rates'!G$108)\n+($F810*'fnd base rates'!G$109)\n+($G810*'fnd base rates'!G$110)\n+($H810*'fnd base rates'!G$111)\n+($I810*'fnd base rates'!G$112)\n+($J810*'fnd base rates'!G$113)\n+($K810*'fnd base rates'!G$114)\n+($M810*'fnd base rates'!G$116)\n+($N810*'fnd base rates'!G$117)\n+($O810*'fnd base rates'!G$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,7)))\n*$R810","v":907.88043599999992},{"$f":"(($D810*'fnd base rates'!H$107)\n+($E810*'fnd base rates'!H$108)\n+($F810*'fnd base rates'!H$109)\n+($G810*'fnd base rates'!H$110)\n+($H810*'fnd base rates'!H$111)\n+($I810*'fnd base rates'!H$112)\n+($J810*'fnd base rates'!H$113)\n+($K810*'fnd base rates'!H$114)\n+($M810*'fnd base rates'!H$116)\n+($N810*'fnd base rates'!H$117)\n+($O810*'fnd base rates'!H$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,8)))","v":2961.9424199999999},{"$f":"(($D810*'fnd base rates'!I$107)\n+($E810*'fnd base rates'!I$108)\n+($F810*'fnd base rates'!I$109)\n+($G810*'fnd base rates'!I$110)\n+($H810*'fnd base rates'!I$111)\n+($I810*'fnd base rates'!I$112)\n+($J810*'fnd base rates'!I$113)\n+($K810*'fnd base rates'!I$114)\n+($M810*'fnd base rates'!I$116)\n+($N810*'fnd base rates'!I$117)\n+($O810*'fnd base rates'!I$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,9)))\n*$R810","v":1604.84},{"$f":"(($D810*'fnd base rates'!J$107)\n+($E810*'fnd base rates'!J$108)\n+($F810*'fnd base rates'!J$109)\n+($G810*'fnd base rates'!J$110)\n+($H810*'fnd base rates'!J$111)\n+($I810*'fnd base rates'!J$112)\n+($J810*'fnd base rates'!J$113)\n+($K810*'fnd base rates'!J$114)\n+($M810*'fnd base rates'!J$116)\n+($N810*'fnd base rates'!J$117)\n+($O810*'fnd base rates'!J$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,10)))\n*$R810","v":1044.5},{"$f":"(($D810*'fnd base rates'!K$107)\n+($E810*'fnd base rates'!K$108)\n+($F810*'fnd base rates'!K$109)\n+($G810*'fnd base rates'!K$110)\n+($H810*'fnd base rates'!K$111)\n+($I810*'fnd base rates'!K$112)\n+($J810*'fnd base rates'!K$113)\n+($K810*'fnd base rates'!K$114)\n+($M810*'fnd base rates'!K$116)\n+($N810*'fnd base rates'!K$117)\n+($O810*'fnd base rates'!K$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,11)))\n*$R810","v":6370.8831280000004},{"$f":"(($D810*'fnd base rates'!L$107)\n+($E810*'fnd base rates'!L$108)\n+($F810*'fnd base rates'!L$109)\n+($G810*'fnd base rates'!L$110)\n+($H810*'fnd base rates'!L$111)\n+($I810*'fnd base rates'!L$112)\n+($J810*'fnd base rates'!L$113)\n+($K810*'fnd base rates'!L$114)\n+($M810*'fnd base rates'!L$116)\n+($N810*'fnd base rates'!L$117)\n+($O810*'fnd base rates'!L$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,12)))","v":7202.6885259999999},{"$f":"(($D810*'fnd base rates'!M$107)\n+($E810*'fnd base rates'!M$108)\n+($F810*'fnd base rates'!M$109)\n+($G810*'fnd base rates'!M$110)\n+($H810*'fnd base rates'!M$111)\n+($I810*'fnd base rates'!M$112)\n+($J810*'fnd base rates'!M$113)\n+($K810*'fnd base rates'!M$114)\n+($M810*'fnd base rates'!M$116)\n+($N810*'fnd base rates'!M$117)\n+($O810*'fnd base rates'!M$118)\n+($P810*VLOOKUP($S810+12,rate_basefnd,13)))","v":0},55139.043747999996,null,497117154,"497","117","154",1,6,55139.043747999996,9190,0,9190,null,null,null,null,null,9281,0,9281,-91,9190,0,9190]
[497,497117159,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D811","v":0},{"$f":"'fnd enro'!E811","v":0},{"$f":"'fnd enro'!F811","v":0},{"$f":"'fnd enro'!G811","v":3},{"$f":"'fnd enro'!H811","v":2},{"$f":"'fnd enro'!I811","v":0},{"$f":"'fnd enro'!J811","v":0},{"$f":"'fnd enro'!K811","v":0.1895},{"$f":"'fnd enro'!L811","v":0},{"$f":"'fnd enro'!M811+'fnd enro'!N811","v":0},{"$f":"'fnd enro'!O811","v":0},{"$f":"'fnd enro'!P811","v":0},{"$f":"'fnd enro'!Q811","v":0},{"$f":"'fnd enro'!S811","v":5},1,{"$f":"VALUE('fnd enro'!R811)","v":2},null,{"$f":"(($D811*'fnd base rates'!C$107)\n+($E811*'fnd base rates'!C$108)\n+($F811*'fnd base rates'!C$109)\n+($G811*'fnd base rates'!C$110)\n+($H811*'fnd base rates'!C$111)\n+($I811*'fnd base rates'!C$112)\n+($J811*'fnd base rates'!C$113)\n+($K811*'fnd base rates'!C$114)\n+($M811*'fnd base rates'!C$116)\n+($N811*'fnd base rates'!C$117)\n+($O811*'fnd base rates'!C$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,3)))\n*$R811","v":2521.4444950000002},{"$f":"(($D811*'fnd base rates'!D$107)\n+($E811*'fnd base rates'!D$108)\n+($F811*'fnd base rates'!D$109)\n+($G811*'fnd base rates'!D$110)\n+($H811*'fnd base rates'!D$111)\n+($I811*'fnd base rates'!D$112)\n+($J811*'fnd base rates'!D$113)\n+($K811*'fnd base rates'!D$114)\n+($M811*'fnd base rates'!D$116)\n+($N811*'fnd base rates'!D$117)\n+($O811*'fnd base rates'!D$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,4)))\n*$R811","v":3609.7500000000005},{"$f":"(($D811*'fnd base rates'!E$107)\n+($E811*'fnd base rates'!E$108)\n+($F811*'fnd base rates'!E$109)\n+($G811*'fnd base rates'!E$110)\n+($H811*'fnd base rates'!E$111)\n+($I811*'fnd base rates'!E$112)\n+($J811*'fnd base rates'!E$113)\n+($K811*'fnd base rates'!E$114)\n+($M811*'fnd base rates'!E$116)\n+($N811*'fnd base rates'!E$117)\n+($O811*'fnd base rates'!E$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,5)))\n*$R811","v":17482.198615000001},{"$f":"(($D811*'fnd base rates'!F$107)\n+($E811*'fnd base rates'!F$108)\n+($F811*'fnd base rates'!F$109)\n+($G811*'fnd base rates'!F$110)\n+($H811*'fnd base rates'!F$111)\n+($I811*'fnd base rates'!F$112)\n+($J811*'fnd base rates'!F$113)\n+($K811*'fnd base rates'!F$114)\n+($M811*'fnd base rates'!F$116)\n+($N811*'fnd base rates'!F$117)\n+($O811*'fnd base rates'!F$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,6)))\n*$R811","v":5380.1712549999993},{"$f":"(($D811*'fnd base rates'!G$107)\n+($E811*'fnd base rates'!G$108)\n+($F811*'fnd base rates'!G$109)\n+($G811*'fnd base rates'!G$110)\n+($H811*'fnd base rates'!G$111)\n+($I811*'fnd base rates'!G$112)\n+($J811*'fnd base rates'!G$113)\n+($K811*'fnd base rates'!G$114)\n+($M811*'fnd base rates'!G$116)\n+($N811*'fnd base rates'!G$117)\n+($O811*'fnd base rates'!G$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,7)))\n*$R811","v":760.23703},{"$f":"(($D811*'fnd base rates'!H$107)\n+($E811*'fnd base rates'!H$108)\n+($F811*'fnd base rates'!H$109)\n+($G811*'fnd base rates'!H$110)\n+($H811*'fnd base rates'!H$111)\n+($I811*'fnd base rates'!H$112)\n+($J811*'fnd base rates'!H$113)\n+($K811*'fnd base rates'!H$114)\n+($M811*'fnd base rates'!H$116)\n+($N811*'fnd base rates'!H$117)\n+($O811*'fnd base rates'!H$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,8)))","v":2468.2853499999997},{"$f":"(($D811*'fnd base rates'!I$107)\n+($E811*'fnd base rates'!I$108)\n+($F811*'fnd base rates'!I$109)\n+($G811*'fnd base rates'!I$110)\n+($H811*'fnd base rates'!I$111)\n+($I811*'fnd base rates'!I$112)\n+($J811*'fnd base rates'!I$113)\n+($K811*'fnd base rates'!I$114)\n+($M811*'fnd base rates'!I$116)\n+($N811*'fnd base rates'!I$117)\n+($O811*'fnd base rates'!I$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,9)))\n*$R811","v":1363.9499999999998},{"$f":"(($D811*'fnd base rates'!J$107)\n+($E811*'fnd base rates'!J$108)\n+($F811*'fnd base rates'!J$109)\n+($G811*'fnd base rates'!J$110)\n+($H811*'fnd base rates'!J$111)\n+($I811*'fnd base rates'!J$112)\n+($J811*'fnd base rates'!J$113)\n+($K811*'fnd base rates'!J$114)\n+($M811*'fnd base rates'!J$116)\n+($N811*'fnd base rates'!J$117)\n+($O811*'fnd base rates'!J$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,10)))\n*$R811","v":900.77},{"$f":"(($D811*'fnd base rates'!K$107)\n+($E811*'fnd base rates'!K$108)\n+($F811*'fnd base rates'!K$109)\n+($G811*'fnd base rates'!K$110)\n+($H811*'fnd base rates'!K$111)\n+($I811*'fnd base rates'!K$112)\n+($J811*'fnd base rates'!K$113)\n+($K811*'fnd base rates'!K$114)\n+($M811*'fnd base rates'!K$116)\n+($N811*'fnd base rates'!K$117)\n+($O811*'fnd base rates'!K$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,11)))\n*$R811","v":5334.8459400000002},{"$f":"(($D811*'fnd base rates'!L$107)\n+($E811*'fnd base rates'!L$108)\n+($F811*'fnd base rates'!L$109)\n+($G811*'fnd base rates'!L$110)\n+($H811*'fnd base rates'!L$111)\n+($I811*'fnd base rates'!L$112)\n+($J811*'fnd base rates'!L$113)\n+($K811*'fnd base rates'!L$114)\n+($M811*'fnd base rates'!L$116)\n+($N811*'fnd base rates'!L$117)\n+($O811*'fnd base rates'!L$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,12)))","v":6012.7771050000001},{"$f":"(($D811*'fnd base rates'!M$107)\n+($E811*'fnd base rates'!M$108)\n+($F811*'fnd base rates'!M$109)\n+($G811*'fnd base rates'!M$110)\n+($H811*'fnd base rates'!M$111)\n+($I811*'fnd base rates'!M$112)\n+($J811*'fnd base rates'!M$113)\n+($K811*'fnd base rates'!M$114)\n+($M811*'fnd base rates'!M$116)\n+($N811*'fnd base rates'!M$117)\n+($O811*'fnd base rates'!M$118)\n+($P811*VLOOKUP($S811+12,rate_basefnd,13)))","v":0},45834.429789999995,null,497117159,"497","117","159",1,5,45834.429789999995,9167,0,9167,null,null,null,null,null,9258,0,9258,-91,9167,0,9167]
[497,497117210,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D812","v":0},{"$f":"'fnd enro'!E812","v":0},{"$f":"'fnd enro'!F812","v":5},{"$f":"'fnd enro'!G812","v":17},{"$f":"'fnd enro'!H812","v":12},{"$f":"'fnd enro'!I812","v":14},{"$f":"'fnd enro'!J812","v":0},{"$f":"'fnd enro'!K812","v":1.8191999999999999},{"$f":"'fnd enro'!L812","v":0},{"$f":"'fnd enro'!M812+'fnd enro'!N812","v":0},{"$f":"'fnd enro'!O812","v":0},{"$f":"'fnd enro'!P812","v":0},{"$f":"'fnd enro'!Q812","v":6},{"$f":"'fnd enro'!S812","v":48},1,{"$f":"VALUE('fnd enro'!R812)","v":6},null,{"$f":"(($D812*'fnd base rates'!C$107)\n+($E812*'fnd base rates'!C$108)\n+($F812*'fnd base rates'!C$109)\n+($G812*'fnd base rates'!C$110)\n+($H812*'fnd base rates'!C$111)\n+($I812*'fnd base rates'!C$112)\n+($J812*'fnd base rates'!C$113)\n+($K812*'fnd base rates'!C$114)\n+($M812*'fnd base rates'!C$116)\n+($N812*'fnd base rates'!C$117)\n+($O812*'fnd base rates'!C$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,3)))\n*$R812","v":24553.987151999998},{"$f":"(($D812*'fnd base rates'!D$107)\n+($E812*'fnd base rates'!D$108)\n+($F812*'fnd base rates'!D$109)\n+($G812*'fnd base rates'!D$110)\n+($H812*'fnd base rates'!D$111)\n+($I812*'fnd base rates'!D$112)\n+($J812*'fnd base rates'!D$113)\n+($K812*'fnd base rates'!D$114)\n+($M812*'fnd base rates'!D$116)\n+($N812*'fnd base rates'!D$117)\n+($O812*'fnd base rates'!D$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,4)))\n*$R812","v":36302.880000000005},{"$f":"(($D812*'fnd base rates'!E$107)\n+($E812*'fnd base rates'!E$108)\n+($F812*'fnd base rates'!E$109)\n+($G812*'fnd base rates'!E$110)\n+($H812*'fnd base rates'!E$111)\n+($I812*'fnd base rates'!E$112)\n+($J812*'fnd base rates'!E$113)\n+($K812*'fnd base rates'!E$114)\n+($M812*'fnd base rates'!E$116)\n+($N812*'fnd base rates'!E$117)\n+($O812*'fnd base rates'!E$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,5)))\n*$R812","v":200420.67070400002},{"$f":"(($D812*'fnd base rates'!F$107)\n+($E812*'fnd base rates'!F$108)\n+($F812*'fnd base rates'!F$109)\n+($G812*'fnd base rates'!F$110)\n+($H812*'fnd base rates'!F$111)\n+($I812*'fnd base rates'!F$112)\n+($J812*'fnd base rates'!F$113)\n+($K812*'fnd base rates'!F$114)\n+($M812*'fnd base rates'!F$116)\n+($N812*'fnd base rates'!F$117)\n+($O812*'fnd base rates'!F$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,6)))\n*$R812","v":48599.016048000005},{"$f":"(($D812*'fnd base rates'!G$107)\n+($E812*'fnd base rates'!G$108)\n+($F812*'fnd base rates'!G$109)\n+($G812*'fnd base rates'!G$110)\n+($H812*'fnd base rates'!G$111)\n+($I812*'fnd base rates'!G$112)\n+($J812*'fnd base rates'!G$113)\n+($K812*'fnd base rates'!G$114)\n+($M812*'fnd base rates'!G$116)\n+($N812*'fnd base rates'!G$117)\n+($O812*'fnd base rates'!G$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,7)))\n*$R812","v":8093.8434879999995},{"$f":"(($D812*'fnd base rates'!H$107)\n+($E812*'fnd base rates'!H$108)\n+($F812*'fnd base rates'!H$109)\n+($G812*'fnd base rates'!H$110)\n+($H812*'fnd base rates'!H$111)\n+($I812*'fnd base rates'!H$112)\n+($J812*'fnd base rates'!H$113)\n+($K812*'fnd base rates'!H$114)\n+($M812*'fnd base rates'!H$116)\n+($N812*'fnd base rates'!H$117)\n+($O812*'fnd base rates'!H$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,8)))","v":27840.019359999998},{"$f":"(($D812*'fnd base rates'!I$107)\n+($E812*'fnd base rates'!I$108)\n+($F812*'fnd base rates'!I$109)\n+($G812*'fnd base rates'!I$110)\n+($H812*'fnd base rates'!I$111)\n+($I812*'fnd base rates'!I$112)\n+($J812*'fnd base rates'!I$113)\n+($K812*'fnd base rates'!I$114)\n+($M812*'fnd base rates'!I$116)\n+($N812*'fnd base rates'!I$117)\n+($O812*'fnd base rates'!I$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,9)))\n*$R812","v":15426.240000000002},{"$f":"(($D812*'fnd base rates'!J$107)\n+($E812*'fnd base rates'!J$108)\n+($F812*'fnd base rates'!J$109)\n+($G812*'fnd base rates'!J$110)\n+($H812*'fnd base rates'!J$111)\n+($I812*'fnd base rates'!J$112)\n+($J812*'fnd base rates'!J$113)\n+($K812*'fnd base rates'!J$114)\n+($M812*'fnd base rates'!J$116)\n+($N812*'fnd base rates'!J$117)\n+($O812*'fnd base rates'!J$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,10)))\n*$R812","v":16707.669999999998},{"$f":"(($D812*'fnd base rates'!K$107)\n+($E812*'fnd base rates'!K$108)\n+($F812*'fnd base rates'!K$109)\n+($G812*'fnd base rates'!K$110)\n+($H812*'fnd base rates'!K$111)\n+($I812*'fnd base rates'!K$112)\n+($J812*'fnd base rates'!K$113)\n+($K812*'fnd base rates'!K$114)\n+($M812*'fnd base rates'!K$116)\n+($N812*'fnd base rates'!K$117)\n+($O812*'fnd base rates'!K$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,11)))\n*$R812","v":51316.305024000001},{"$f":"(($D812*'fnd base rates'!L$107)\n+($E812*'fnd base rates'!L$108)\n+($F812*'fnd base rates'!L$109)\n+($G812*'fnd base rates'!L$110)\n+($H812*'fnd base rates'!L$111)\n+($I812*'fnd base rates'!L$112)\n+($J812*'fnd base rates'!L$113)\n+($K812*'fnd base rates'!L$114)\n+($M812*'fnd base rates'!L$116)\n+($N812*'fnd base rates'!L$117)\n+($O812*'fnd base rates'!L$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,12)))","v":59086.388207999989},{"$f":"(($D812*'fnd base rates'!M$107)\n+($E812*'fnd base rates'!M$108)\n+($F812*'fnd base rates'!M$109)\n+($G812*'fnd base rates'!M$110)\n+($H812*'fnd base rates'!M$111)\n+($I812*'fnd base rates'!M$112)\n+($J812*'fnd base rates'!M$113)\n+($K812*'fnd base rates'!M$114)\n+($M812*'fnd base rates'!M$116)\n+($N812*'fnd base rates'!M$117)\n+($O812*'fnd base rates'!M$118)\n+($P812*VLOOKUP($S812+12,rate_basefnd,13)))","v":0},488347.01998399996,null,497117210,"497","117","210",1,48,488347.01998399996,10174,0,10174,null,null,null,null,null,10225,2,10227,-53,10174,0,10174]
[497,497117223,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D813","v":0},{"$f":"'fnd enro'!E813","v":0},{"$f":"'fnd enro'!F813","v":0},{"$f":"'fnd enro'!G813","v":4},{"$f":"'fnd enro'!H813","v":0},{"$f":"'fnd enro'!I813","v":0},{"$f":"'fnd enro'!J813","v":0},{"$f":"'fnd enro'!K813","v":0.15160000000000001},{"$f":"'fnd enro'!L813","v":0},{"$f":"'fnd enro'!M813+'fnd enro'!N813","v":0},{"$f":"'fnd enro'!O813","v":0},{"$f":"'fnd enro'!P813","v":0},{"$f":"'fnd enro'!Q813","v":0},{"$f":"'fnd enro'!S813","v":4},1,{"$f":"VALUE('fnd enro'!R813)","v":10},null,{"$f":"(($D813*'fnd base rates'!C$107)\n+($E813*'fnd base rates'!C$108)\n+($F813*'fnd base rates'!C$109)\n+($G813*'fnd base rates'!C$110)\n+($H813*'fnd base rates'!C$111)\n+($I813*'fnd base rates'!C$112)\n+($J813*'fnd base rates'!C$113)\n+($K813*'fnd base rates'!C$114)\n+($M813*'fnd base rates'!C$116)\n+($N813*'fnd base rates'!C$117)\n+($O813*'fnd base rates'!C$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,3)))\n*$R813","v":2017.1555960000001},{"$f":"(($D813*'fnd base rates'!D$107)\n+($E813*'fnd base rates'!D$108)\n+($F813*'fnd base rates'!D$109)\n+($G813*'fnd base rates'!D$110)\n+($H813*'fnd base rates'!D$111)\n+($I813*'fnd base rates'!D$112)\n+($J813*'fnd base rates'!D$113)\n+($K813*'fnd base rates'!D$114)\n+($M813*'fnd base rates'!D$116)\n+($N813*'fnd base rates'!D$117)\n+($O813*'fnd base rates'!D$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,4)))\n*$R813","v":2887.8},{"$f":"(($D813*'fnd base rates'!E$107)\n+($E813*'fnd base rates'!E$108)\n+($F813*'fnd base rates'!E$109)\n+($G813*'fnd base rates'!E$110)\n+($H813*'fnd base rates'!E$111)\n+($I813*'fnd base rates'!E$112)\n+($J813*'fnd base rates'!E$113)\n+($K813*'fnd base rates'!E$114)\n+($M813*'fnd base rates'!E$116)\n+($N813*'fnd base rates'!E$117)\n+($O813*'fnd base rates'!E$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,5)))\n*$R813","v":14621.310892},{"$f":"(($D813*'fnd base rates'!F$107)\n+($E813*'fnd base rates'!F$108)\n+($F813*'fnd base rates'!F$109)\n+($G813*'fnd base rates'!F$110)\n+($H813*'fnd base rates'!F$111)\n+($I813*'fnd base rates'!F$112)\n+($J813*'fnd base rates'!F$113)\n+($K813*'fnd base rates'!F$114)\n+($M813*'fnd base rates'!F$116)\n+($N813*'fnd base rates'!F$117)\n+($O813*'fnd base rates'!F$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,6)))\n*$R813","v":4684.7130040000002},{"$f":"(($D813*'fnd base rates'!G$107)\n+($E813*'fnd base rates'!G$108)\n+($F813*'fnd base rates'!G$109)\n+($G813*'fnd base rates'!G$110)\n+($H813*'fnd base rates'!G$111)\n+($I813*'fnd base rates'!G$112)\n+($J813*'fnd base rates'!G$113)\n+($K813*'fnd base rates'!G$114)\n+($M813*'fnd base rates'!G$116)\n+($N813*'fnd base rates'!G$117)\n+($O813*'fnd base rates'!G$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,7)))\n*$R813","v":590.573624},{"$f":"(($D813*'fnd base rates'!H$107)\n+($E813*'fnd base rates'!H$108)\n+($F813*'fnd base rates'!H$109)\n+($G813*'fnd base rates'!H$110)\n+($H813*'fnd base rates'!H$111)\n+($I813*'fnd base rates'!H$112)\n+($J813*'fnd base rates'!H$113)\n+($K813*'fnd base rates'!H$114)\n+($M813*'fnd base rates'!H$116)\n+($N813*'fnd base rates'!H$117)\n+($O813*'fnd base rates'!H$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,8)))","v":1974.6282799999999},{"$f":"(($D813*'fnd base rates'!I$107)\n+($E813*'fnd base rates'!I$108)\n+($F813*'fnd base rates'!I$109)\n+($G813*'fnd base rates'!I$110)\n+($H813*'fnd base rates'!I$111)\n+($I813*'fnd base rates'!I$112)\n+($J813*'fnd base rates'!I$113)\n+($K813*'fnd base rates'!I$114)\n+($M813*'fnd base rates'!I$116)\n+($N813*'fnd base rates'!I$117)\n+($O813*'fnd base rates'!I$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,9)))\n*$R813","v":963.56},{"$f":"(($D813*'fnd base rates'!J$107)\n+($E813*'fnd base rates'!J$108)\n+($F813*'fnd base rates'!J$109)\n+($G813*'fnd base rates'!J$110)\n+($H813*'fnd base rates'!J$111)\n+($I813*'fnd base rates'!J$112)\n+($J813*'fnd base rates'!J$113)\n+($K813*'fnd base rates'!J$114)\n+($M813*'fnd base rates'!J$116)\n+($N813*'fnd base rates'!J$117)\n+($O813*'fnd base rates'!J$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,10)))\n*$R813","v":574.91999999999996},{"$f":"(($D813*'fnd base rates'!K$107)\n+($E813*'fnd base rates'!K$108)\n+($F813*'fnd base rates'!K$109)\n+($G813*'fnd base rates'!K$110)\n+($H813*'fnd base rates'!K$111)\n+($I813*'fnd base rates'!K$112)\n+($J813*'fnd base rates'!K$113)\n+($K813*'fnd base rates'!K$114)\n+($M813*'fnd base rates'!K$116)\n+($N813*'fnd base rates'!K$117)\n+($O813*'fnd base rates'!K$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,11)))\n*$R813","v":4144.1487520000001},{"$f":"(($D813*'fnd base rates'!L$107)\n+($E813*'fnd base rates'!L$108)\n+($F813*'fnd base rates'!L$109)\n+($G813*'fnd base rates'!L$110)\n+($H813*'fnd base rates'!L$111)\n+($I813*'fnd base rates'!L$112)\n+($J813*'fnd base rates'!L$113)\n+($K813*'fnd base rates'!L$114)\n+($M813*'fnd base rates'!L$116)\n+($N813*'fnd base rates'!L$117)\n+($O813*'fnd base rates'!L$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,12)))","v":4759.6456840000001},{"$f":"(($D813*'fnd base rates'!M$107)\n+($E813*'fnd base rates'!M$108)\n+($F813*'fnd base rates'!M$109)\n+($G813*'fnd base rates'!M$110)\n+($H813*'fnd base rates'!M$111)\n+($I813*'fnd base rates'!M$112)\n+($J813*'fnd base rates'!M$113)\n+($K813*'fnd base rates'!M$114)\n+($M813*'fnd base rates'!M$116)\n+($N813*'fnd base rates'!M$117)\n+($O813*'fnd base rates'!M$118)\n+($P813*VLOOKUP($S813+12,rate_basefnd,13)))","v":0},37218.455832000007,null,497117223,"497","117","223",1,4,37218.455832000007,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[497,497117272,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D814","v":0},{"$f":"'fnd enro'!E814","v":0},{"$f":"'fnd enro'!F814","v":0},{"$f":"'fnd enro'!G814","v":2},{"$f":"'fnd enro'!H814","v":0},{"$f":"'fnd enro'!I814","v":0},{"$f":"'fnd enro'!J814","v":0},{"$f":"'fnd enro'!K814","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L814","v":0},{"$f":"'fnd enro'!M814+'fnd enro'!N814","v":0},{"$f":"'fnd enro'!O814","v":0},{"$f":"'fnd enro'!P814","v":0},{"$f":"'fnd enro'!Q814","v":0},{"$f":"'fnd enro'!S814","v":2},1,{"$f":"VALUE('fnd enro'!R814)","v":8},null,{"$f":"(($D814*'fnd base rates'!C$107)\n+($E814*'fnd base rates'!C$108)\n+($F814*'fnd base rates'!C$109)\n+($G814*'fnd base rates'!C$110)\n+($H814*'fnd base rates'!C$111)\n+($I814*'fnd base rates'!C$112)\n+($J814*'fnd base rates'!C$113)\n+($K814*'fnd base rates'!C$114)\n+($M814*'fnd base rates'!C$116)\n+($N814*'fnd base rates'!C$117)\n+($O814*'fnd base rates'!C$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,3)))\n*$R814","v":1008.577798},{"$f":"(($D814*'fnd base rates'!D$107)\n+($E814*'fnd base rates'!D$108)\n+($F814*'fnd base rates'!D$109)\n+($G814*'fnd base rates'!D$110)\n+($H814*'fnd base rates'!D$111)\n+($I814*'fnd base rates'!D$112)\n+($J814*'fnd base rates'!D$113)\n+($K814*'fnd base rates'!D$114)\n+($M814*'fnd base rates'!D$116)\n+($N814*'fnd base rates'!D$117)\n+($O814*'fnd base rates'!D$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,4)))\n*$R814","v":1443.9},{"$f":"(($D814*'fnd base rates'!E$107)\n+($E814*'fnd base rates'!E$108)\n+($F814*'fnd base rates'!E$109)\n+($G814*'fnd base rates'!E$110)\n+($H814*'fnd base rates'!E$111)\n+($I814*'fnd base rates'!E$112)\n+($J814*'fnd base rates'!E$113)\n+($K814*'fnd base rates'!E$114)\n+($M814*'fnd base rates'!E$116)\n+($N814*'fnd base rates'!E$117)\n+($O814*'fnd base rates'!E$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,5)))\n*$R814","v":7310.6554459999998},{"$f":"(($D814*'fnd base rates'!F$107)\n+($E814*'fnd base rates'!F$108)\n+($F814*'fnd base rates'!F$109)\n+($G814*'fnd base rates'!F$110)\n+($H814*'fnd base rates'!F$111)\n+($I814*'fnd base rates'!F$112)\n+($J814*'fnd base rates'!F$113)\n+($K814*'fnd base rates'!F$114)\n+($M814*'fnd base rates'!F$116)\n+($N814*'fnd base rates'!F$117)\n+($O814*'fnd base rates'!F$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,6)))\n*$R814","v":2342.3565020000001},{"$f":"(($D814*'fnd base rates'!G$107)\n+($E814*'fnd base rates'!G$108)\n+($F814*'fnd base rates'!G$109)\n+($G814*'fnd base rates'!G$110)\n+($H814*'fnd base rates'!G$111)\n+($I814*'fnd base rates'!G$112)\n+($J814*'fnd base rates'!G$113)\n+($K814*'fnd base rates'!G$114)\n+($M814*'fnd base rates'!G$116)\n+($N814*'fnd base rates'!G$117)\n+($O814*'fnd base rates'!G$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,7)))\n*$R814","v":295.286812},{"$f":"(($D814*'fnd base rates'!H$107)\n+($E814*'fnd base rates'!H$108)\n+($F814*'fnd base rates'!H$109)\n+($G814*'fnd base rates'!H$110)\n+($H814*'fnd base rates'!H$111)\n+($I814*'fnd base rates'!H$112)\n+($J814*'fnd base rates'!H$113)\n+($K814*'fnd base rates'!H$114)\n+($M814*'fnd base rates'!H$116)\n+($N814*'fnd base rates'!H$117)\n+($O814*'fnd base rates'!H$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D814*'fnd base rates'!I$107)\n+($E814*'fnd base rates'!I$108)\n+($F814*'fnd base rates'!I$109)\n+($G814*'fnd base rates'!I$110)\n+($H814*'fnd base rates'!I$111)\n+($I814*'fnd base rates'!I$112)\n+($J814*'fnd base rates'!I$113)\n+($K814*'fnd base rates'!I$114)\n+($M814*'fnd base rates'!I$116)\n+($N814*'fnd base rates'!I$117)\n+($O814*'fnd base rates'!I$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,9)))\n*$R814","v":481.78},{"$f":"(($D814*'fnd base rates'!J$107)\n+($E814*'fnd base rates'!J$108)\n+($F814*'fnd base rates'!J$109)\n+($G814*'fnd base rates'!J$110)\n+($H814*'fnd base rates'!J$111)\n+($I814*'fnd base rates'!J$112)\n+($J814*'fnd base rates'!J$113)\n+($K814*'fnd base rates'!J$114)\n+($M814*'fnd base rates'!J$116)\n+($N814*'fnd base rates'!J$117)\n+($O814*'fnd base rates'!J$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,10)))\n*$R814","v":287.45999999999998},{"$f":"(($D814*'fnd base rates'!K$107)\n+($E814*'fnd base rates'!K$108)\n+($F814*'fnd base rates'!K$109)\n+($G814*'fnd base rates'!K$110)\n+($H814*'fnd base rates'!K$111)\n+($I814*'fnd base rates'!K$112)\n+($J814*'fnd base rates'!K$113)\n+($K814*'fnd base rates'!K$114)\n+($M814*'fnd base rates'!K$116)\n+($N814*'fnd base rates'!K$117)\n+($O814*'fnd base rates'!K$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,11)))\n*$R814","v":2072.074376},{"$f":"(($D814*'fnd base rates'!L$107)\n+($E814*'fnd base rates'!L$108)\n+($F814*'fnd base rates'!L$109)\n+($G814*'fnd base rates'!L$110)\n+($H814*'fnd base rates'!L$111)\n+($I814*'fnd base rates'!L$112)\n+($J814*'fnd base rates'!L$113)\n+($K814*'fnd base rates'!L$114)\n+($M814*'fnd base rates'!L$116)\n+($N814*'fnd base rates'!L$117)\n+($O814*'fnd base rates'!L$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,12)))","v":2379.822842},{"$f":"(($D814*'fnd base rates'!M$107)\n+($E814*'fnd base rates'!M$108)\n+($F814*'fnd base rates'!M$109)\n+($G814*'fnd base rates'!M$110)\n+($H814*'fnd base rates'!M$111)\n+($I814*'fnd base rates'!M$112)\n+($J814*'fnd base rates'!M$113)\n+($K814*'fnd base rates'!M$114)\n+($M814*'fnd base rates'!M$116)\n+($N814*'fnd base rates'!M$117)\n+($O814*'fnd base rates'!M$118)\n+($P814*VLOOKUP($S814+12,rate_basefnd,13)))","v":0},18609.227916000003,null,497117272,"497","117","272",1,2,18609.227916000003,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[497,497117275,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D815","v":0},{"$f":"'fnd enro'!E815","v":0},{"$f":"'fnd enro'!F815","v":0},{"$f":"'fnd enro'!G815","v":2},{"$f":"'fnd enro'!H815","v":0},{"$f":"'fnd enro'!I815","v":0},{"$f":"'fnd enro'!J815","v":0},{"$f":"'fnd enro'!K815","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L815","v":0},{"$f":"'fnd enro'!M815+'fnd enro'!N815","v":0},{"$f":"'fnd enro'!O815","v":0},{"$f":"'fnd enro'!P815","v":0},{"$f":"'fnd enro'!Q815","v":1},{"$f":"'fnd enro'!S815","v":2},1,{"$f":"VALUE('fnd enro'!R815)","v":3},null,{"$f":"(($D815*'fnd base rates'!C$107)\n+($E815*'fnd base rates'!C$108)\n+($F815*'fnd base rates'!C$109)\n+($G815*'fnd base rates'!C$110)\n+($H815*'fnd base rates'!C$111)\n+($I815*'fnd base rates'!C$112)\n+($J815*'fnd base rates'!C$113)\n+($K815*'fnd base rates'!C$114)\n+($M815*'fnd base rates'!C$116)\n+($N815*'fnd base rates'!C$117)\n+($O815*'fnd base rates'!C$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,3)))\n*$R815","v":1061.7177980000001},{"$f":"(($D815*'fnd base rates'!D$107)\n+($E815*'fnd base rates'!D$108)\n+($F815*'fnd base rates'!D$109)\n+($G815*'fnd base rates'!D$110)\n+($H815*'fnd base rates'!D$111)\n+($I815*'fnd base rates'!D$112)\n+($J815*'fnd base rates'!D$113)\n+($K815*'fnd base rates'!D$114)\n+($M815*'fnd base rates'!D$116)\n+($N815*'fnd base rates'!D$117)\n+($O815*'fnd base rates'!D$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,4)))\n*$R815","v":1695.68},{"$f":"(($D815*'fnd base rates'!E$107)\n+($E815*'fnd base rates'!E$108)\n+($F815*'fnd base rates'!E$109)\n+($G815*'fnd base rates'!E$110)\n+($H815*'fnd base rates'!E$111)\n+($I815*'fnd base rates'!E$112)\n+($J815*'fnd base rates'!E$113)\n+($K815*'fnd base rates'!E$114)\n+($M815*'fnd base rates'!E$116)\n+($N815*'fnd base rates'!E$117)\n+($O815*'fnd base rates'!E$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,5)))\n*$R815","v":9768.5854459999991},{"$f":"(($D815*'fnd base rates'!F$107)\n+($E815*'fnd base rates'!F$108)\n+($F815*'fnd base rates'!F$109)\n+($G815*'fnd base rates'!F$110)\n+($H815*'fnd base rates'!F$111)\n+($I815*'fnd base rates'!F$112)\n+($J815*'fnd base rates'!F$113)\n+($K815*'fnd base rates'!F$114)\n+($M815*'fnd base rates'!F$116)\n+($N815*'fnd base rates'!F$117)\n+($O815*'fnd base rates'!F$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,6)))\n*$R815","v":2342.3565020000001},{"$f":"(($D815*'fnd base rates'!G$107)\n+($E815*'fnd base rates'!G$108)\n+($F815*'fnd base rates'!G$109)\n+($G815*'fnd base rates'!G$110)\n+($H815*'fnd base rates'!G$111)\n+($I815*'fnd base rates'!G$112)\n+($J815*'fnd base rates'!G$113)\n+($K815*'fnd base rates'!G$114)\n+($M815*'fnd base rates'!G$116)\n+($N815*'fnd base rates'!G$117)\n+($O815*'fnd base rates'!G$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,7)))\n*$R815","v":414.536812},{"$f":"(($D815*'fnd base rates'!H$107)\n+($E815*'fnd base rates'!H$108)\n+($F815*'fnd base rates'!H$109)\n+($G815*'fnd base rates'!H$110)\n+($H815*'fnd base rates'!H$111)\n+($I815*'fnd base rates'!H$112)\n+($J815*'fnd base rates'!H$113)\n+($K815*'fnd base rates'!H$114)\n+($M815*'fnd base rates'!H$116)\n+($N815*'fnd base rates'!H$117)\n+($O815*'fnd base rates'!H$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,8)))","v":1005.5941399999999},{"$f":"(($D815*'fnd base rates'!I$107)\n+($E815*'fnd base rates'!I$108)\n+($F815*'fnd base rates'!I$109)\n+($G815*'fnd base rates'!I$110)\n+($H815*'fnd base rates'!I$111)\n+($I815*'fnd base rates'!I$112)\n+($J815*'fnd base rates'!I$113)\n+($K815*'fnd base rates'!I$114)\n+($M815*'fnd base rates'!I$116)\n+($N815*'fnd base rates'!I$117)\n+($O815*'fnd base rates'!I$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,9)))\n*$R815","v":581.30999999999995},{"$f":"(($D815*'fnd base rates'!J$107)\n+($E815*'fnd base rates'!J$108)\n+($F815*'fnd base rates'!J$109)\n+($G815*'fnd base rates'!J$110)\n+($H815*'fnd base rates'!J$111)\n+($I815*'fnd base rates'!J$112)\n+($J815*'fnd base rates'!J$113)\n+($K815*'fnd base rates'!J$114)\n+($M815*'fnd base rates'!J$116)\n+($N815*'fnd base rates'!J$117)\n+($O815*'fnd base rates'!J$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,10)))\n*$R815","v":804.63999999999987},{"$f":"(($D815*'fnd base rates'!K$107)\n+($E815*'fnd base rates'!K$108)\n+($F815*'fnd base rates'!K$109)\n+($G815*'fnd base rates'!K$110)\n+($H815*'fnd base rates'!K$111)\n+($I815*'fnd base rates'!K$112)\n+($J815*'fnd base rates'!K$113)\n+($K815*'fnd base rates'!K$114)\n+($M815*'fnd base rates'!K$116)\n+($N815*'fnd base rates'!K$117)\n+($O815*'fnd base rates'!K$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,11)))\n*$R815","v":2072.074376},{"$f":"(($D815*'fnd base rates'!L$107)\n+($E815*'fnd base rates'!L$108)\n+($F815*'fnd base rates'!L$109)\n+($G815*'fnd base rates'!L$110)\n+($H815*'fnd base rates'!L$111)\n+($I815*'fnd base rates'!L$112)\n+($J815*'fnd base rates'!L$113)\n+($K815*'fnd base rates'!L$114)\n+($M815*'fnd base rates'!L$116)\n+($N815*'fnd base rates'!L$117)\n+($O815*'fnd base rates'!L$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,12)))","v":2777.4128420000002},{"$f":"(($D815*'fnd base rates'!M$107)\n+($E815*'fnd base rates'!M$108)\n+($F815*'fnd base rates'!M$109)\n+($G815*'fnd base rates'!M$110)\n+($H815*'fnd base rates'!M$111)\n+($I815*'fnd base rates'!M$112)\n+($J815*'fnd base rates'!M$113)\n+($K815*'fnd base rates'!M$114)\n+($M815*'fnd base rates'!M$116)\n+($N815*'fnd base rates'!M$117)\n+($O815*'fnd base rates'!M$118)\n+($P815*VLOOKUP($S815+12,rate_basefnd,13)))","v":0},22523.907916,null,497117275,"497","117","275",1,2,22523.907916,11262,0,11262,null,null,null,null,null,11353,2,11355,-93,11262,0,11262]
[497,497117278,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D816","v":0},{"$f":"'fnd enro'!E816","v":0},{"$f":"'fnd enro'!F816","v":4},{"$f":"'fnd enro'!G816","v":16},{"$f":"'fnd enro'!H816","v":14},{"$f":"'fnd enro'!I816","v":8},{"$f":"'fnd enro'!J816","v":0},{"$f":"'fnd enro'!K816","v":1.5918000000000001},{"$f":"'fnd enro'!L816","v":0},{"$f":"'fnd enro'!M816+'fnd enro'!N816","v":1},{"$f":"'fnd enro'!O816","v":0},{"$f":"'fnd enro'!P816","v":0},{"$f":"'fnd enro'!Q816","v":4},{"$f":"'fnd enro'!S816","v":42},1,{"$f":"VALUE('fnd enro'!R816)","v":6},null,{"$f":"(($D816*'fnd base rates'!C$107)\n+($E816*'fnd base rates'!C$108)\n+($F816*'fnd base rates'!C$109)\n+($G816*'fnd base rates'!C$110)\n+($H816*'fnd base rates'!C$111)\n+($I816*'fnd base rates'!C$112)\n+($J816*'fnd base rates'!C$113)\n+($K816*'fnd base rates'!C$114)\n+($M816*'fnd base rates'!C$116)\n+($N816*'fnd base rates'!C$117)\n+($O816*'fnd base rates'!C$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,3)))\n*$R816","v":21504.143758000002},{"$f":"(($D816*'fnd base rates'!D$107)\n+($E816*'fnd base rates'!D$108)\n+($F816*'fnd base rates'!D$109)\n+($G816*'fnd base rates'!D$110)\n+($H816*'fnd base rates'!D$111)\n+($I816*'fnd base rates'!D$112)\n+($J816*'fnd base rates'!D$113)\n+($K816*'fnd base rates'!D$114)\n+($M816*'fnd base rates'!D$116)\n+($N816*'fnd base rates'!D$117)\n+($O816*'fnd base rates'!D$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,4)))\n*$R816","v":31582.300000000003},{"$f":"(($D816*'fnd base rates'!E$107)\n+($E816*'fnd base rates'!E$108)\n+($F816*'fnd base rates'!E$109)\n+($G816*'fnd base rates'!E$110)\n+($H816*'fnd base rates'!E$111)\n+($I816*'fnd base rates'!E$112)\n+($J816*'fnd base rates'!E$113)\n+($K816*'fnd base rates'!E$114)\n+($M816*'fnd base rates'!E$116)\n+($N816*'fnd base rates'!E$117)\n+($O816*'fnd base rates'!E$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,5)))\n*$R816","v":167611.68436599997},{"$f":"(($D816*'fnd base rates'!F$107)\n+($E816*'fnd base rates'!F$108)\n+($F816*'fnd base rates'!F$109)\n+($G816*'fnd base rates'!F$110)\n+($H816*'fnd base rates'!F$111)\n+($I816*'fnd base rates'!F$112)\n+($J816*'fnd base rates'!F$113)\n+($K816*'fnd base rates'!F$114)\n+($M816*'fnd base rates'!F$116)\n+($N816*'fnd base rates'!F$117)\n+($O816*'fnd base rates'!F$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,6)))\n*$R816","v":43298.486541999999},{"$f":"(($D816*'fnd base rates'!G$107)\n+($E816*'fnd base rates'!G$108)\n+($F816*'fnd base rates'!G$109)\n+($G816*'fnd base rates'!G$110)\n+($H816*'fnd base rates'!G$111)\n+($I816*'fnd base rates'!G$112)\n+($J816*'fnd base rates'!G$113)\n+($K816*'fnd base rates'!G$114)\n+($M816*'fnd base rates'!G$116)\n+($N816*'fnd base rates'!G$117)\n+($O816*'fnd base rates'!G$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,7)))\n*$R816","v":6975.4030520000006},{"$f":"(($D816*'fnd base rates'!H$107)\n+($E816*'fnd base rates'!H$108)\n+($F816*'fnd base rates'!H$109)\n+($G816*'fnd base rates'!H$110)\n+($H816*'fnd base rates'!H$111)\n+($I816*'fnd base rates'!H$112)\n+($J816*'fnd base rates'!H$113)\n+($K816*'fnd base rates'!H$114)\n+($M816*'fnd base rates'!H$116)\n+($N816*'fnd base rates'!H$117)\n+($O816*'fnd base rates'!H$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,8)))","v":23228.176940000001},{"$f":"(($D816*'fnd base rates'!I$107)\n+($E816*'fnd base rates'!I$108)\n+($F816*'fnd base rates'!I$109)\n+($G816*'fnd base rates'!I$110)\n+($H816*'fnd base rates'!I$111)\n+($I816*'fnd base rates'!I$112)\n+($J816*'fnd base rates'!I$113)\n+($K816*'fnd base rates'!I$114)\n+($M816*'fnd base rates'!I$116)\n+($N816*'fnd base rates'!I$117)\n+($O816*'fnd base rates'!I$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,9)))\n*$R816","v":13025.789999999999},{"$f":"(($D816*'fnd base rates'!J$107)\n+($E816*'fnd base rates'!J$108)\n+($F816*'fnd base rates'!J$109)\n+($G816*'fnd base rates'!J$110)\n+($H816*'fnd base rates'!J$111)\n+($I816*'fnd base rates'!J$112)\n+($J816*'fnd base rates'!J$113)\n+($K816*'fnd base rates'!J$114)\n+($M816*'fnd base rates'!J$116)\n+($N816*'fnd base rates'!J$117)\n+($O816*'fnd base rates'!J$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,10)))\n*$R816","v":12582.93},{"$f":"(($D816*'fnd base rates'!K$107)\n+($E816*'fnd base rates'!K$108)\n+($F816*'fnd base rates'!K$109)\n+($G816*'fnd base rates'!K$110)\n+($H816*'fnd base rates'!K$111)\n+($I816*'fnd base rates'!K$112)\n+($J816*'fnd base rates'!K$113)\n+($K816*'fnd base rates'!K$114)\n+($M816*'fnd base rates'!K$116)\n+($N816*'fnd base rates'!K$117)\n+($O816*'fnd base rates'!K$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,11)))\n*$R816","v":45248.281895999993},{"$f":"(($D816*'fnd base rates'!L$107)\n+($E816*'fnd base rates'!L$108)\n+($F816*'fnd base rates'!L$109)\n+($G816*'fnd base rates'!L$110)\n+($H816*'fnd base rates'!L$111)\n+($I816*'fnd base rates'!L$112)\n+($J816*'fnd base rates'!L$113)\n+($K816*'fnd base rates'!L$114)\n+($M816*'fnd base rates'!L$116)\n+($N816*'fnd base rates'!L$117)\n+($O816*'fnd base rates'!L$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,12)))","v":51828.929682000002},{"$f":"(($D816*'fnd base rates'!M$107)\n+($E816*'fnd base rates'!M$108)\n+($F816*'fnd base rates'!M$109)\n+($G816*'fnd base rates'!M$110)\n+($H816*'fnd base rates'!M$111)\n+($I816*'fnd base rates'!M$112)\n+($J816*'fnd base rates'!M$113)\n+($K816*'fnd base rates'!M$114)\n+($M816*'fnd base rates'!M$116)\n+($N816*'fnd base rates'!M$117)\n+($O816*'fnd base rates'!M$118)\n+($P816*VLOOKUP($S816+12,rate_basefnd,13)))","v":0},416886.12623599992,null,497117278,"497","117","278",1,42,416886.12623599992,9926,0,9926,null,null,null,null,null,10014,3,10017,-91,9926,0,9926]
[497,497117281,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D817","v":0},{"$f":"'fnd enro'!E817","v":0},{"$f":"'fnd enro'!F817","v":6},{"$f":"'fnd enro'!G817","v":26},{"$f":"'fnd enro'!H817","v":29},{"$f":"'fnd enro'!I817","v":13},{"$f":"'fnd enro'!J817","v":0},{"$f":"'fnd enro'!K817","v":2.8046000000000002},{"$f":"'fnd enro'!L817","v":0},{"$f":"'fnd enro'!M817+'fnd enro'!N817","v":1},{"$f":"'fnd enro'!O817","v":0},{"$f":"'fnd enro'!P817","v":0},{"$f":"'fnd enro'!Q817","v":51},{"$f":"'fnd enro'!S817","v":74},1,{"$f":"VALUE('fnd enro'!R817)","v":10},null,{"$f":"(($D817*'fnd base rates'!C$107)\n+($E817*'fnd base rates'!C$108)\n+($F817*'fnd base rates'!C$109)\n+($G817*'fnd base rates'!C$110)\n+($H817*'fnd base rates'!C$111)\n+($I817*'fnd base rates'!C$112)\n+($J817*'fnd base rates'!C$113)\n+($K817*'fnd base rates'!C$114)\n+($M817*'fnd base rates'!C$116)\n+($N817*'fnd base rates'!C$117)\n+($O817*'fnd base rates'!C$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,3)))\n*$R817","v":40649.848526000002},{"$f":"(($D817*'fnd base rates'!D$107)\n+($E817*'fnd base rates'!D$108)\n+($F817*'fnd base rates'!D$109)\n+($G817*'fnd base rates'!D$110)\n+($H817*'fnd base rates'!D$111)\n+($I817*'fnd base rates'!D$112)\n+($J817*'fnd base rates'!D$113)\n+($K817*'fnd base rates'!D$114)\n+($M817*'fnd base rates'!D$116)\n+($N817*'fnd base rates'!D$117)\n+($O817*'fnd base rates'!D$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,4)))\n*$R817","v":68939.240000000005},{"$f":"(($D817*'fnd base rates'!E$107)\n+($E817*'fnd base rates'!E$108)\n+($F817*'fnd base rates'!E$109)\n+($G817*'fnd base rates'!E$110)\n+($H817*'fnd base rates'!E$111)\n+($I817*'fnd base rates'!E$112)\n+($J817*'fnd base rates'!E$113)\n+($K817*'fnd base rates'!E$114)\n+($M817*'fnd base rates'!E$116)\n+($N817*'fnd base rates'!E$117)\n+($O817*'fnd base rates'!E$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,5)))\n*$R817","v":422645.21150199999},{"$f":"(($D817*'fnd base rates'!F$107)\n+($E817*'fnd base rates'!F$108)\n+($F817*'fnd base rates'!F$109)\n+($G817*'fnd base rates'!F$110)\n+($H817*'fnd base rates'!F$111)\n+($I817*'fnd base rates'!F$112)\n+($J817*'fnd base rates'!F$113)\n+($K817*'fnd base rates'!F$114)\n+($M817*'fnd base rates'!F$116)\n+($N817*'fnd base rates'!F$117)\n+($O817*'fnd base rates'!F$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,6)))\n*$R817","v":75507.140574000005},{"$f":"(($D817*'fnd base rates'!G$107)\n+($E817*'fnd base rates'!G$108)\n+($F817*'fnd base rates'!G$109)\n+($G817*'fnd base rates'!G$110)\n+($H817*'fnd base rates'!G$111)\n+($I817*'fnd base rates'!G$112)\n+($J817*'fnd base rates'!G$113)\n+($K817*'fnd base rates'!G$114)\n+($M817*'fnd base rates'!G$116)\n+($N817*'fnd base rates'!G$117)\n+($O817*'fnd base rates'!G$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,7)))\n*$R817","v":18649.422043999999},{"$f":"(($D817*'fnd base rates'!H$107)\n+($E817*'fnd base rates'!H$108)\n+($F817*'fnd base rates'!H$109)\n+($G817*'fnd base rates'!H$110)\n+($H817*'fnd base rates'!H$111)\n+($I817*'fnd base rates'!H$112)\n+($J817*'fnd base rates'!H$113)\n+($K817*'fnd base rates'!H$114)\n+($M817*'fnd base rates'!H$116)\n+($N817*'fnd base rates'!H$117)\n+($O817*'fnd base rates'!H$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,8)))","v":41497.623180000002},{"$f":"(($D817*'fnd base rates'!I$107)\n+($E817*'fnd base rates'!I$108)\n+($F817*'fnd base rates'!I$109)\n+($G817*'fnd base rates'!I$110)\n+($H817*'fnd base rates'!I$111)\n+($I817*'fnd base rates'!I$112)\n+($J817*'fnd base rates'!I$113)\n+($K817*'fnd base rates'!I$114)\n+($M817*'fnd base rates'!I$116)\n+($N817*'fnd base rates'!I$117)\n+($O817*'fnd base rates'!I$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,9)))\n*$R817","v":28370.590000000004},{"$f":"(($D817*'fnd base rates'!J$107)\n+($E817*'fnd base rates'!J$108)\n+($F817*'fnd base rates'!J$109)\n+($G817*'fnd base rates'!J$110)\n+($H817*'fnd base rates'!J$111)\n+($I817*'fnd base rates'!J$112)\n+($J817*'fnd base rates'!J$113)\n+($K817*'fnd base rates'!J$114)\n+($M817*'fnd base rates'!J$116)\n+($N817*'fnd base rates'!J$117)\n+($O817*'fnd base rates'!J$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,10)))\n*$R817","v":49720.65},{"$f":"(($D817*'fnd base rates'!K$107)\n+($E817*'fnd base rates'!K$108)\n+($F817*'fnd base rates'!K$109)\n+($G817*'fnd base rates'!K$110)\n+($H817*'fnd base rates'!K$111)\n+($I817*'fnd base rates'!K$112)\n+($J817*'fnd base rates'!K$113)\n+($K817*'fnd base rates'!K$114)\n+($M817*'fnd base rates'!K$116)\n+($N817*'fnd base rates'!K$117)\n+($O817*'fnd base rates'!K$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,11)))\n*$R817","v":79796.621912000002},{"$f":"(($D817*'fnd base rates'!L$107)\n+($E817*'fnd base rates'!L$108)\n+($F817*'fnd base rates'!L$109)\n+($G817*'fnd base rates'!L$110)\n+($H817*'fnd base rates'!L$111)\n+($I817*'fnd base rates'!L$112)\n+($J817*'fnd base rates'!L$113)\n+($K817*'fnd base rates'!L$114)\n+($M817*'fnd base rates'!L$116)\n+($N817*'fnd base rates'!L$117)\n+($O817*'fnd base rates'!L$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,12)))","v":112528.04515400001},{"$f":"(($D817*'fnd base rates'!M$107)\n+($E817*'fnd base rates'!M$108)\n+($F817*'fnd base rates'!M$109)\n+($G817*'fnd base rates'!M$110)\n+($H817*'fnd base rates'!M$111)\n+($I817*'fnd base rates'!M$112)\n+($J817*'fnd base rates'!M$113)\n+($K817*'fnd base rates'!M$114)\n+($M817*'fnd base rates'!M$116)\n+($N817*'fnd base rates'!M$117)\n+($O817*'fnd base rates'!M$118)\n+($P817*VLOOKUP($S817+12,rate_basefnd,13)))","v":0},938304.39289200003,null,497117281,"497","117","281",1,74,938304.39289200003,12680,0,12680,null,null,null,null,null,12797,89,12886,-206,12680,0,12680]
[497,497117325,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D818","v":0},{"$f":"'fnd enro'!E818","v":0},{"$f":"'fnd enro'!F818","v":0},{"$f":"'fnd enro'!G818","v":3},{"$f":"'fnd enro'!H818","v":3},{"$f":"'fnd enro'!I818","v":0},{"$f":"'fnd enro'!J818","v":0},{"$f":"'fnd enro'!K818","v":0.22739999999999999},{"$f":"'fnd enro'!L818","v":0},{"$f":"'fnd enro'!M818+'fnd enro'!N818","v":0},{"$f":"'fnd enro'!O818","v":0},{"$f":"'fnd enro'!P818","v":0},{"$f":"'fnd enro'!Q818","v":1},{"$f":"'fnd enro'!S818","v":6},1,{"$f":"VALUE('fnd enro'!R818)","v":9},null,{"$f":"(($D818*'fnd base rates'!C$107)\n+($E818*'fnd base rates'!C$108)\n+($F818*'fnd base rates'!C$109)\n+($G818*'fnd base rates'!C$110)\n+($H818*'fnd base rates'!C$111)\n+($I818*'fnd base rates'!C$112)\n+($J818*'fnd base rates'!C$113)\n+($K818*'fnd base rates'!C$114)\n+($M818*'fnd base rates'!C$116)\n+($N818*'fnd base rates'!C$117)\n+($O818*'fnd base rates'!C$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,3)))\n*$R818","v":3087.8933939999997},{"$f":"(($D818*'fnd base rates'!D$107)\n+($E818*'fnd base rates'!D$108)\n+($F818*'fnd base rates'!D$109)\n+($G818*'fnd base rates'!D$110)\n+($H818*'fnd base rates'!D$111)\n+($I818*'fnd base rates'!D$112)\n+($J818*'fnd base rates'!D$113)\n+($K818*'fnd base rates'!D$114)\n+($M818*'fnd base rates'!D$116)\n+($N818*'fnd base rates'!D$117)\n+($O818*'fnd base rates'!D$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,4)))\n*$R818","v":4626.2200000000012},{"$f":"(($D818*'fnd base rates'!E$107)\n+($E818*'fnd base rates'!E$108)\n+($F818*'fnd base rates'!E$109)\n+($G818*'fnd base rates'!E$110)\n+($H818*'fnd base rates'!E$111)\n+($I818*'fnd base rates'!E$112)\n+($J818*'fnd base rates'!E$113)\n+($K818*'fnd base rates'!E$114)\n+($M818*'fnd base rates'!E$116)\n+($N818*'fnd base rates'!E$117)\n+($O818*'fnd base rates'!E$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,5)))\n*$R818","v":23615.396338000002},{"$f":"(($D818*'fnd base rates'!F$107)\n+($E818*'fnd base rates'!F$108)\n+($F818*'fnd base rates'!F$109)\n+($G818*'fnd base rates'!F$110)\n+($H818*'fnd base rates'!F$111)\n+($I818*'fnd base rates'!F$112)\n+($J818*'fnd base rates'!F$113)\n+($K818*'fnd base rates'!F$114)\n+($M818*'fnd base rates'!F$116)\n+($N818*'fnd base rates'!F$117)\n+($O818*'fnd base rates'!F$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,6)))\n*$R818","v":6313.4895059999999},{"$f":"(($D818*'fnd base rates'!G$107)\n+($E818*'fnd base rates'!G$108)\n+($F818*'fnd base rates'!G$109)\n+($G818*'fnd base rates'!G$110)\n+($H818*'fnd base rates'!G$111)\n+($I818*'fnd base rates'!G$112)\n+($J818*'fnd base rates'!G$113)\n+($K818*'fnd base rates'!G$114)\n+($M818*'fnd base rates'!G$116)\n+($N818*'fnd base rates'!G$117)\n+($O818*'fnd base rates'!G$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,7)))\n*$R818","v":1058.3704359999999},{"$f":"(($D818*'fnd base rates'!H$107)\n+($E818*'fnd base rates'!H$108)\n+($F818*'fnd base rates'!H$109)\n+($G818*'fnd base rates'!H$110)\n+($H818*'fnd base rates'!H$111)\n+($I818*'fnd base rates'!H$112)\n+($J818*'fnd base rates'!H$113)\n+($K818*'fnd base rates'!H$114)\n+($M818*'fnd base rates'!H$116)\n+($N818*'fnd base rates'!H$117)\n+($O818*'fnd base rates'!H$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,8)))","v":2983.32242},{"$f":"(($D818*'fnd base rates'!I$107)\n+($E818*'fnd base rates'!I$108)\n+($F818*'fnd base rates'!I$109)\n+($G818*'fnd base rates'!I$110)\n+($H818*'fnd base rates'!I$111)\n+($I818*'fnd base rates'!I$112)\n+($J818*'fnd base rates'!I$113)\n+($K818*'fnd base rates'!I$114)\n+($M818*'fnd base rates'!I$116)\n+($N818*'fnd base rates'!I$117)\n+($O818*'fnd base rates'!I$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,9)))\n*$R818","v":1801.01},{"$f":"(($D818*'fnd base rates'!J$107)\n+($E818*'fnd base rates'!J$108)\n+($F818*'fnd base rates'!J$109)\n+($G818*'fnd base rates'!J$110)\n+($H818*'fnd base rates'!J$111)\n+($I818*'fnd base rates'!J$112)\n+($J818*'fnd base rates'!J$113)\n+($K818*'fnd base rates'!J$114)\n+($M818*'fnd base rates'!J$116)\n+($N818*'fnd base rates'!J$117)\n+($O818*'fnd base rates'!J$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,10)))\n*$R818","v":1740.51},{"$f":"(($D818*'fnd base rates'!K$107)\n+($E818*'fnd base rates'!K$108)\n+($F818*'fnd base rates'!K$109)\n+($G818*'fnd base rates'!K$110)\n+($H818*'fnd base rates'!K$111)\n+($I818*'fnd base rates'!K$112)\n+($J818*'fnd base rates'!K$113)\n+($K818*'fnd base rates'!K$114)\n+($M818*'fnd base rates'!K$116)\n+($N818*'fnd base rates'!K$117)\n+($O818*'fnd base rates'!K$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,11)))\n*$R818","v":6448.2131280000003},{"$f":"(($D818*'fnd base rates'!L$107)\n+($E818*'fnd base rates'!L$108)\n+($F818*'fnd base rates'!L$109)\n+($G818*'fnd base rates'!L$110)\n+($H818*'fnd base rates'!L$111)\n+($I818*'fnd base rates'!L$112)\n+($J818*'fnd base rates'!L$113)\n+($K818*'fnd base rates'!L$114)\n+($M818*'fnd base rates'!L$116)\n+($N818*'fnd base rates'!L$117)\n+($O818*'fnd base rates'!L$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,12)))","v":7699.3585260000009},{"$f":"(($D818*'fnd base rates'!M$107)\n+($E818*'fnd base rates'!M$108)\n+($F818*'fnd base rates'!M$109)\n+($G818*'fnd base rates'!M$110)\n+($H818*'fnd base rates'!M$111)\n+($I818*'fnd base rates'!M$112)\n+($J818*'fnd base rates'!M$113)\n+($K818*'fnd base rates'!M$114)\n+($M818*'fnd base rates'!M$116)\n+($N818*'fnd base rates'!M$117)\n+($O818*'fnd base rates'!M$118)\n+($P818*VLOOKUP($S818+12,rate_basefnd,13)))","v":0},59373.783748000009,null,497117325,"497","117","325",1,6,59373.783748000009,9896,0,9896,null,null,null,null,null,9973,8,9981,-102,9879,17,9896]
[497,497117327,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D819","v":0},{"$f":"'fnd enro'!E819","v":0},{"$f":"'fnd enro'!F819","v":0},{"$f":"'fnd enro'!G819","v":2},{"$f":"'fnd enro'!H819","v":1},{"$f":"'fnd enro'!I819","v":0},{"$f":"'fnd enro'!J819","v":0},{"$f":"'fnd enro'!K819","v":0.1137},{"$f":"'fnd enro'!L819","v":0},{"$f":"'fnd enro'!M819+'fnd enro'!N819","v":0},{"$f":"'fnd enro'!O819","v":0},{"$f":"'fnd enro'!P819","v":0},{"$f":"'fnd enro'!Q819","v":0},{"$f":"'fnd enro'!S819","v":3},1,{"$f":"VALUE('fnd enro'!R819)","v":3},null,{"$f":"(($D819*'fnd base rates'!C$107)\n+($E819*'fnd base rates'!C$108)\n+($F819*'fnd base rates'!C$109)\n+($G819*'fnd base rates'!C$110)\n+($H819*'fnd base rates'!C$111)\n+($I819*'fnd base rates'!C$112)\n+($J819*'fnd base rates'!C$113)\n+($K819*'fnd base rates'!C$114)\n+($M819*'fnd base rates'!C$116)\n+($N819*'fnd base rates'!C$117)\n+($O819*'fnd base rates'!C$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,3)))\n*$R819","v":1512.8666969999999},{"$f":"(($D819*'fnd base rates'!D$107)\n+($E819*'fnd base rates'!D$108)\n+($F819*'fnd base rates'!D$109)\n+($G819*'fnd base rates'!D$110)\n+($H819*'fnd base rates'!D$111)\n+($I819*'fnd base rates'!D$112)\n+($J819*'fnd base rates'!D$113)\n+($K819*'fnd base rates'!D$114)\n+($M819*'fnd base rates'!D$116)\n+($N819*'fnd base rates'!D$117)\n+($O819*'fnd base rates'!D$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,4)))\n*$R819","v":2165.8500000000004},{"$f":"(($D819*'fnd base rates'!E$107)\n+($E819*'fnd base rates'!E$108)\n+($F819*'fnd base rates'!E$109)\n+($G819*'fnd base rates'!E$110)\n+($H819*'fnd base rates'!E$111)\n+($I819*'fnd base rates'!E$112)\n+($J819*'fnd base rates'!E$113)\n+($K819*'fnd base rates'!E$114)\n+($M819*'fnd base rates'!E$116)\n+($N819*'fnd base rates'!E$117)\n+($O819*'fnd base rates'!E$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,5)))\n*$R819","v":10568.763169},{"$f":"(($D819*'fnd base rates'!F$107)\n+($E819*'fnd base rates'!F$108)\n+($F819*'fnd base rates'!F$109)\n+($G819*'fnd base rates'!F$110)\n+($H819*'fnd base rates'!F$111)\n+($I819*'fnd base rates'!F$112)\n+($J819*'fnd base rates'!F$113)\n+($K819*'fnd base rates'!F$114)\n+($M819*'fnd base rates'!F$116)\n+($N819*'fnd base rates'!F$117)\n+($O819*'fnd base rates'!F$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,6)))\n*$R819","v":3275.6747529999998},{"$f":"(($D819*'fnd base rates'!G$107)\n+($E819*'fnd base rates'!G$108)\n+($F819*'fnd base rates'!G$109)\n+($G819*'fnd base rates'!G$110)\n+($H819*'fnd base rates'!G$111)\n+($I819*'fnd base rates'!G$112)\n+($J819*'fnd base rates'!G$113)\n+($K819*'fnd base rates'!G$114)\n+($M819*'fnd base rates'!G$116)\n+($N819*'fnd base rates'!G$117)\n+($O819*'fnd base rates'!G$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,7)))\n*$R819","v":453.94021799999996},{"$f":"(($D819*'fnd base rates'!H$107)\n+($E819*'fnd base rates'!H$108)\n+($F819*'fnd base rates'!H$109)\n+($G819*'fnd base rates'!H$110)\n+($H819*'fnd base rates'!H$111)\n+($I819*'fnd base rates'!H$112)\n+($J819*'fnd base rates'!H$113)\n+($K819*'fnd base rates'!H$114)\n+($M819*'fnd base rates'!H$116)\n+($N819*'fnd base rates'!H$117)\n+($O819*'fnd base rates'!H$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,8)))","v":1480.9712099999999},{"$f":"(($D819*'fnd base rates'!I$107)\n+($E819*'fnd base rates'!I$108)\n+($F819*'fnd base rates'!I$109)\n+($G819*'fnd base rates'!I$110)\n+($H819*'fnd base rates'!I$111)\n+($I819*'fnd base rates'!I$112)\n+($J819*'fnd base rates'!I$113)\n+($K819*'fnd base rates'!I$114)\n+($M819*'fnd base rates'!I$116)\n+($N819*'fnd base rates'!I$117)\n+($O819*'fnd base rates'!I$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,9)))\n*$R819","v":802.42},{"$f":"(($D819*'fnd base rates'!J$107)\n+($E819*'fnd base rates'!J$108)\n+($F819*'fnd base rates'!J$109)\n+($G819*'fnd base rates'!J$110)\n+($H819*'fnd base rates'!J$111)\n+($I819*'fnd base rates'!J$112)\n+($J819*'fnd base rates'!J$113)\n+($K819*'fnd base rates'!J$114)\n+($M819*'fnd base rates'!J$116)\n+($N819*'fnd base rates'!J$117)\n+($O819*'fnd base rates'!J$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,10)))\n*$R819","v":522.25},{"$f":"(($D819*'fnd base rates'!K$107)\n+($E819*'fnd base rates'!K$108)\n+($F819*'fnd base rates'!K$109)\n+($G819*'fnd base rates'!K$110)\n+($H819*'fnd base rates'!K$111)\n+($I819*'fnd base rates'!K$112)\n+($J819*'fnd base rates'!K$113)\n+($K819*'fnd base rates'!K$114)\n+($M819*'fnd base rates'!K$116)\n+($N819*'fnd base rates'!K$117)\n+($O819*'fnd base rates'!K$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,11)))\n*$R819","v":3185.4415640000002},{"$f":"(($D819*'fnd base rates'!L$107)\n+($E819*'fnd base rates'!L$108)\n+($F819*'fnd base rates'!L$109)\n+($G819*'fnd base rates'!L$110)\n+($H819*'fnd base rates'!L$111)\n+($I819*'fnd base rates'!L$112)\n+($J819*'fnd base rates'!L$113)\n+($K819*'fnd base rates'!L$114)\n+($M819*'fnd base rates'!L$116)\n+($N819*'fnd base rates'!L$117)\n+($O819*'fnd base rates'!L$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,12)))","v":3601.344263},{"$f":"(($D819*'fnd base rates'!M$107)\n+($E819*'fnd base rates'!M$108)\n+($F819*'fnd base rates'!M$109)\n+($G819*'fnd base rates'!M$110)\n+($H819*'fnd base rates'!M$111)\n+($I819*'fnd base rates'!M$112)\n+($J819*'fnd base rates'!M$113)\n+($K819*'fnd base rates'!M$114)\n+($M819*'fnd base rates'!M$116)\n+($N819*'fnd base rates'!M$117)\n+($O819*'fnd base rates'!M$118)\n+($P819*VLOOKUP($S819+12,rate_basefnd,13)))","v":0},27569.521873999998,null,497117327,"497","117","327",1,3,27569.521873999998,9190,0,9190,null,null,null,null,null,9281,0,9281,-91,9190,0,9190]
[497,497117332,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D820","v":0},{"$f":"'fnd enro'!E820","v":0},{"$f":"'fnd enro'!F820","v":0},{"$f":"'fnd enro'!G820","v":2},{"$f":"'fnd enro'!H820","v":2},{"$f":"'fnd enro'!I820","v":0},{"$f":"'fnd enro'!J820","v":0},{"$f":"'fnd enro'!K820","v":0.15160000000000001},{"$f":"'fnd enro'!L820","v":0},{"$f":"'fnd enro'!M820+'fnd enro'!N820","v":0},{"$f":"'fnd enro'!O820","v":0},{"$f":"'fnd enro'!P820","v":0},{"$f":"'fnd enro'!Q820","v":0},{"$f":"'fnd enro'!S820","v":4},1,{"$f":"VALUE('fnd enro'!R820)","v":9},null,{"$f":"(($D820*'fnd base rates'!C$107)\n+($E820*'fnd base rates'!C$108)\n+($F820*'fnd base rates'!C$109)\n+($G820*'fnd base rates'!C$110)\n+($H820*'fnd base rates'!C$111)\n+($I820*'fnd base rates'!C$112)\n+($J820*'fnd base rates'!C$113)\n+($K820*'fnd base rates'!C$114)\n+($M820*'fnd base rates'!C$116)\n+($N820*'fnd base rates'!C$117)\n+($O820*'fnd base rates'!C$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,3)))\n*$R820","v":2017.1555960000001},{"$f":"(($D820*'fnd base rates'!D$107)\n+($E820*'fnd base rates'!D$108)\n+($F820*'fnd base rates'!D$109)\n+($G820*'fnd base rates'!D$110)\n+($H820*'fnd base rates'!D$111)\n+($I820*'fnd base rates'!D$112)\n+($J820*'fnd base rates'!D$113)\n+($K820*'fnd base rates'!D$114)\n+($M820*'fnd base rates'!D$116)\n+($N820*'fnd base rates'!D$117)\n+($O820*'fnd base rates'!D$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,4)))\n*$R820","v":2887.8},{"$f":"(($D820*'fnd base rates'!E$107)\n+($E820*'fnd base rates'!E$108)\n+($F820*'fnd base rates'!E$109)\n+($G820*'fnd base rates'!E$110)\n+($H820*'fnd base rates'!E$111)\n+($I820*'fnd base rates'!E$112)\n+($J820*'fnd base rates'!E$113)\n+($K820*'fnd base rates'!E$114)\n+($M820*'fnd base rates'!E$116)\n+($N820*'fnd base rates'!E$117)\n+($O820*'fnd base rates'!E$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,5)))\n*$R820","v":13826.870891999999},{"$f":"(($D820*'fnd base rates'!F$107)\n+($E820*'fnd base rates'!F$108)\n+($F820*'fnd base rates'!F$109)\n+($G820*'fnd base rates'!F$110)\n+($H820*'fnd base rates'!F$111)\n+($I820*'fnd base rates'!F$112)\n+($J820*'fnd base rates'!F$113)\n+($K820*'fnd base rates'!F$114)\n+($M820*'fnd base rates'!F$116)\n+($N820*'fnd base rates'!F$117)\n+($O820*'fnd base rates'!F$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,6)))\n*$R820","v":4208.9930039999999},{"$f":"(($D820*'fnd base rates'!G$107)\n+($E820*'fnd base rates'!G$108)\n+($F820*'fnd base rates'!G$109)\n+($G820*'fnd base rates'!G$110)\n+($H820*'fnd base rates'!G$111)\n+($I820*'fnd base rates'!G$112)\n+($J820*'fnd base rates'!G$113)\n+($K820*'fnd base rates'!G$114)\n+($M820*'fnd base rates'!G$116)\n+($N820*'fnd base rates'!G$117)\n+($O820*'fnd base rates'!G$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,7)))\n*$R820","v":612.59362399999998},{"$f":"(($D820*'fnd base rates'!H$107)\n+($E820*'fnd base rates'!H$108)\n+($F820*'fnd base rates'!H$109)\n+($G820*'fnd base rates'!H$110)\n+($H820*'fnd base rates'!H$111)\n+($I820*'fnd base rates'!H$112)\n+($J820*'fnd base rates'!H$113)\n+($K820*'fnd base rates'!H$114)\n+($M820*'fnd base rates'!H$116)\n+($N820*'fnd base rates'!H$117)\n+($O820*'fnd base rates'!H$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,8)))","v":1974.6282799999999},{"$f":"(($D820*'fnd base rates'!I$107)\n+($E820*'fnd base rates'!I$108)\n+($F820*'fnd base rates'!I$109)\n+($G820*'fnd base rates'!I$110)\n+($H820*'fnd base rates'!I$111)\n+($I820*'fnd base rates'!I$112)\n+($J820*'fnd base rates'!I$113)\n+($K820*'fnd base rates'!I$114)\n+($M820*'fnd base rates'!I$116)\n+($N820*'fnd base rates'!I$117)\n+($O820*'fnd base rates'!I$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,9)))\n*$R820","v":1123.06},{"$f":"(($D820*'fnd base rates'!J$107)\n+($E820*'fnd base rates'!J$108)\n+($F820*'fnd base rates'!J$109)\n+($G820*'fnd base rates'!J$110)\n+($H820*'fnd base rates'!J$111)\n+($I820*'fnd base rates'!J$112)\n+($J820*'fnd base rates'!J$113)\n+($K820*'fnd base rates'!J$114)\n+($M820*'fnd base rates'!J$116)\n+($N820*'fnd base rates'!J$117)\n+($O820*'fnd base rates'!J$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,10)))\n*$R820","v":757.04},{"$f":"(($D820*'fnd base rates'!K$107)\n+($E820*'fnd base rates'!K$108)\n+($F820*'fnd base rates'!K$109)\n+($G820*'fnd base rates'!K$110)\n+($H820*'fnd base rates'!K$111)\n+($I820*'fnd base rates'!K$112)\n+($J820*'fnd base rates'!K$113)\n+($K820*'fnd base rates'!K$114)\n+($M820*'fnd base rates'!K$116)\n+($N820*'fnd base rates'!K$117)\n+($O820*'fnd base rates'!K$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,11)))\n*$R820","v":4298.8087519999999},{"$f":"(($D820*'fnd base rates'!L$107)\n+($E820*'fnd base rates'!L$108)\n+($F820*'fnd base rates'!L$109)\n+($G820*'fnd base rates'!L$110)\n+($H820*'fnd base rates'!L$111)\n+($I820*'fnd base rates'!L$112)\n+($J820*'fnd base rates'!L$113)\n+($K820*'fnd base rates'!L$114)\n+($M820*'fnd base rates'!L$116)\n+($N820*'fnd base rates'!L$117)\n+($O820*'fnd base rates'!L$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,12)))","v":4822.8656839999994},{"$f":"(($D820*'fnd base rates'!M$107)\n+($E820*'fnd base rates'!M$108)\n+($F820*'fnd base rates'!M$109)\n+($G820*'fnd base rates'!M$110)\n+($H820*'fnd base rates'!M$111)\n+($I820*'fnd base rates'!M$112)\n+($J820*'fnd base rates'!M$113)\n+($K820*'fnd base rates'!M$114)\n+($M820*'fnd base rates'!M$116)\n+($N820*'fnd base rates'!M$117)\n+($O820*'fnd base rates'!M$118)\n+($P820*VLOOKUP($S820+12,rate_basefnd,13)))","v":0},36529.815832,null,497117332,"497","117","332",1,4,36529.815832,9132,0,9132,null,null,null,null,null,9224,0,9224,-92,9132,0,9132]
[497,497117340,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D821","v":0},{"$f":"'fnd enro'!E821","v":0},{"$f":"'fnd enro'!F821","v":0},{"$f":"'fnd enro'!G821","v":4},{"$f":"'fnd enro'!H821","v":0},{"$f":"'fnd enro'!I821","v":0},{"$f":"'fnd enro'!J821","v":0},{"$f":"'fnd enro'!K821","v":0.15160000000000001},{"$f":"'fnd enro'!L821","v":0},{"$f":"'fnd enro'!M821+'fnd enro'!N821","v":0},{"$f":"'fnd enro'!O821","v":0},{"$f":"'fnd enro'!P821","v":0},{"$f":"'fnd enro'!Q821","v":2},{"$f":"'fnd enro'!S821","v":4},1,{"$f":"VALUE('fnd enro'!R821)","v":5},null,{"$f":"(($D821*'fnd base rates'!C$107)\n+($E821*'fnd base rates'!C$108)\n+($F821*'fnd base rates'!C$109)\n+($G821*'fnd base rates'!C$110)\n+($H821*'fnd base rates'!C$111)\n+($I821*'fnd base rates'!C$112)\n+($J821*'fnd base rates'!C$113)\n+($K821*'fnd base rates'!C$114)\n+($M821*'fnd base rates'!C$116)\n+($N821*'fnd base rates'!C$117)\n+($O821*'fnd base rates'!C$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,3)))\n*$R821","v":2125.735596},{"$f":"(($D821*'fnd base rates'!D$107)\n+($E821*'fnd base rates'!D$108)\n+($F821*'fnd base rates'!D$109)\n+($G821*'fnd base rates'!D$110)\n+($H821*'fnd base rates'!D$111)\n+($I821*'fnd base rates'!D$112)\n+($J821*'fnd base rates'!D$113)\n+($K821*'fnd base rates'!D$114)\n+($M821*'fnd base rates'!D$116)\n+($N821*'fnd base rates'!D$117)\n+($O821*'fnd base rates'!D$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,4)))\n*$R821","v":3402.26},{"$f":"(($D821*'fnd base rates'!E$107)\n+($E821*'fnd base rates'!E$108)\n+($F821*'fnd base rates'!E$109)\n+($G821*'fnd base rates'!E$110)\n+($H821*'fnd base rates'!E$111)\n+($I821*'fnd base rates'!E$112)\n+($J821*'fnd base rates'!E$113)\n+($K821*'fnd base rates'!E$114)\n+($M821*'fnd base rates'!E$116)\n+($N821*'fnd base rates'!E$117)\n+($O821*'fnd base rates'!E$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,5)))\n*$R821","v":19643.490892000002},{"$f":"(($D821*'fnd base rates'!F$107)\n+($E821*'fnd base rates'!F$108)\n+($F821*'fnd base rates'!F$109)\n+($G821*'fnd base rates'!F$110)\n+($H821*'fnd base rates'!F$111)\n+($I821*'fnd base rates'!F$112)\n+($J821*'fnd base rates'!F$113)\n+($K821*'fnd base rates'!F$114)\n+($M821*'fnd base rates'!F$116)\n+($N821*'fnd base rates'!F$117)\n+($O821*'fnd base rates'!F$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,6)))\n*$R821","v":4684.7130040000002},{"$f":"(($D821*'fnd base rates'!G$107)\n+($E821*'fnd base rates'!G$108)\n+($F821*'fnd base rates'!G$109)\n+($G821*'fnd base rates'!G$110)\n+($H821*'fnd base rates'!G$111)\n+($I821*'fnd base rates'!G$112)\n+($J821*'fnd base rates'!G$113)\n+($K821*'fnd base rates'!G$114)\n+($M821*'fnd base rates'!G$116)\n+($N821*'fnd base rates'!G$117)\n+($O821*'fnd base rates'!G$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,7)))\n*$R821","v":834.23362399999996},{"$f":"(($D821*'fnd base rates'!H$107)\n+($E821*'fnd base rates'!H$108)\n+($F821*'fnd base rates'!H$109)\n+($G821*'fnd base rates'!H$110)\n+($H821*'fnd base rates'!H$111)\n+($I821*'fnd base rates'!H$112)\n+($J821*'fnd base rates'!H$113)\n+($K821*'fnd base rates'!H$114)\n+($M821*'fnd base rates'!H$116)\n+($N821*'fnd base rates'!H$117)\n+($O821*'fnd base rates'!H$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,8)))","v":2011.9682799999998},{"$f":"(($D821*'fnd base rates'!I$107)\n+($E821*'fnd base rates'!I$108)\n+($F821*'fnd base rates'!I$109)\n+($G821*'fnd base rates'!I$110)\n+($H821*'fnd base rates'!I$111)\n+($I821*'fnd base rates'!I$112)\n+($J821*'fnd base rates'!I$113)\n+($K821*'fnd base rates'!I$114)\n+($M821*'fnd base rates'!I$116)\n+($N821*'fnd base rates'!I$117)\n+($O821*'fnd base rates'!I$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,9)))\n*$R821","v":1166.92},{"$f":"(($D821*'fnd base rates'!J$107)\n+($E821*'fnd base rates'!J$108)\n+($F821*'fnd base rates'!J$109)\n+($G821*'fnd base rates'!J$110)\n+($H821*'fnd base rates'!J$111)\n+($I821*'fnd base rates'!J$112)\n+($J821*'fnd base rates'!J$113)\n+($K821*'fnd base rates'!J$114)\n+($M821*'fnd base rates'!J$116)\n+($N821*'fnd base rates'!J$117)\n+($O821*'fnd base rates'!J$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,10)))\n*$R821","v":1631.6599999999999},{"$f":"(($D821*'fnd base rates'!K$107)\n+($E821*'fnd base rates'!K$108)\n+($F821*'fnd base rates'!K$109)\n+($G821*'fnd base rates'!K$110)\n+($H821*'fnd base rates'!K$111)\n+($I821*'fnd base rates'!K$112)\n+($J821*'fnd base rates'!K$113)\n+($K821*'fnd base rates'!K$114)\n+($M821*'fnd base rates'!K$116)\n+($N821*'fnd base rates'!K$117)\n+($O821*'fnd base rates'!K$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,11)))\n*$R821","v":4144.1487520000001},{"$f":"(($D821*'fnd base rates'!L$107)\n+($E821*'fnd base rates'!L$108)\n+($F821*'fnd base rates'!L$109)\n+($G821*'fnd base rates'!L$110)\n+($H821*'fnd base rates'!L$111)\n+($I821*'fnd base rates'!L$112)\n+($J821*'fnd base rates'!L$113)\n+($K821*'fnd base rates'!L$114)\n+($M821*'fnd base rates'!L$116)\n+($N821*'fnd base rates'!L$117)\n+($O821*'fnd base rates'!L$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,12)))","v":5572.0256840000002},{"$f":"(($D821*'fnd base rates'!M$107)\n+($E821*'fnd base rates'!M$108)\n+($F821*'fnd base rates'!M$109)\n+($G821*'fnd base rates'!M$110)\n+($H821*'fnd base rates'!M$111)\n+($I821*'fnd base rates'!M$112)\n+($J821*'fnd base rates'!M$113)\n+($K821*'fnd base rates'!M$114)\n+($M821*'fnd base rates'!M$116)\n+($N821*'fnd base rates'!M$117)\n+($O821*'fnd base rates'!M$118)\n+($P821*VLOOKUP($S821+12,rate_basefnd,13)))","v":0},45217.155832000004,null,497117340,"497","117","340",1,4,45217.155832000004,11304,0,11304,null,null,null,null,null,11397,7,11404,-100,11304,0,11304]
[497,497117605,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D822","v":0},{"$f":"'fnd enro'!E822","v":0},{"$f":"'fnd enro'!F822","v":0},{"$f":"'fnd enro'!G822","v":0},{"$f":"'fnd enro'!H822","v":24},{"$f":"'fnd enro'!I822","v":23},{"$f":"'fnd enro'!J822","v":0},{"$f":"'fnd enro'!K822","v":1.7813000000000001},{"$f":"'fnd enro'!L822","v":0},{"$f":"'fnd enro'!M822+'fnd enro'!N822","v":0},{"$f":"'fnd enro'!O822","v":3},{"$f":"'fnd enro'!P822","v":1},{"$f":"'fnd enro'!Q822","v":11},{"$f":"'fnd enro'!S822","v":47},1,{"$f":"VALUE('fnd enro'!R822)","v":6},null,{"$f":"(($D822*'fnd base rates'!C$107)\n+($E822*'fnd base rates'!C$108)\n+($F822*'fnd base rates'!C$109)\n+($G822*'fnd base rates'!C$110)\n+($H822*'fnd base rates'!C$111)\n+($I822*'fnd base rates'!C$112)\n+($J822*'fnd base rates'!C$113)\n+($K822*'fnd base rates'!C$114)\n+($M822*'fnd base rates'!C$116)\n+($N822*'fnd base rates'!C$117)\n+($O822*'fnd base rates'!C$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,3)))\n*$R822","v":24703.328253},{"$f":"(($D822*'fnd base rates'!D$107)\n+($E822*'fnd base rates'!D$108)\n+($F822*'fnd base rates'!D$109)\n+($G822*'fnd base rates'!D$110)\n+($H822*'fnd base rates'!D$111)\n+($I822*'fnd base rates'!D$112)\n+($J822*'fnd base rates'!D$113)\n+($K822*'fnd base rates'!D$114)\n+($M822*'fnd base rates'!D$116)\n+($N822*'fnd base rates'!D$117)\n+($O822*'fnd base rates'!D$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,4)))\n*$R822","v":37591.490000000005},{"$f":"(($D822*'fnd base rates'!E$107)\n+($E822*'fnd base rates'!E$108)\n+($F822*'fnd base rates'!E$109)\n+($G822*'fnd base rates'!E$110)\n+($H822*'fnd base rates'!E$111)\n+($I822*'fnd base rates'!E$112)\n+($J822*'fnd base rates'!E$113)\n+($K822*'fnd base rates'!E$114)\n+($M822*'fnd base rates'!E$116)\n+($N822*'fnd base rates'!E$117)\n+($O822*'fnd base rates'!E$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,5)))\n*$R822","v":218631.39298100007},{"$f":"(($D822*'fnd base rates'!F$107)\n+($E822*'fnd base rates'!F$108)\n+($F822*'fnd base rates'!F$109)\n+($G822*'fnd base rates'!F$110)\n+($H822*'fnd base rates'!F$111)\n+($I822*'fnd base rates'!F$112)\n+($J822*'fnd base rates'!F$113)\n+($K822*'fnd base rates'!F$114)\n+($M822*'fnd base rates'!F$116)\n+($N822*'fnd base rates'!F$117)\n+($O822*'fnd base rates'!F$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,6)))\n*$R822","v":42147.607796999997},{"$f":"(($D822*'fnd base rates'!G$107)\n+($E822*'fnd base rates'!G$108)\n+($F822*'fnd base rates'!G$109)\n+($G822*'fnd base rates'!G$110)\n+($H822*'fnd base rates'!G$111)\n+($I822*'fnd base rates'!G$112)\n+($J822*'fnd base rates'!G$113)\n+($K822*'fnd base rates'!G$114)\n+($M822*'fnd base rates'!G$116)\n+($N822*'fnd base rates'!G$117)\n+($O822*'fnd base rates'!G$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,7)))\n*$R822","v":8971.4000820000001},{"$f":"(($D822*'fnd base rates'!H$107)\n+($E822*'fnd base rates'!H$108)\n+($F822*'fnd base rates'!H$109)\n+($G822*'fnd base rates'!H$110)\n+($H822*'fnd base rates'!H$111)\n+($I822*'fnd base rates'!H$112)\n+($J822*'fnd base rates'!H$113)\n+($K822*'fnd base rates'!H$114)\n+($M822*'fnd base rates'!H$116)\n+($N822*'fnd base rates'!H$117)\n+($O822*'fnd base rates'!H$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,8)))","v":30487.862290000001},{"$f":"(($D822*'fnd base rates'!I$107)\n+($E822*'fnd base rates'!I$108)\n+($F822*'fnd base rates'!I$109)\n+($G822*'fnd base rates'!I$110)\n+($H822*'fnd base rates'!I$111)\n+($I822*'fnd base rates'!I$112)\n+($J822*'fnd base rates'!I$113)\n+($K822*'fnd base rates'!I$114)\n+($M822*'fnd base rates'!I$116)\n+($N822*'fnd base rates'!I$117)\n+($O822*'fnd base rates'!I$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,9)))\n*$R822","v":18407.66},{"$f":"(($D822*'fnd base rates'!J$107)\n+($E822*'fnd base rates'!J$108)\n+($F822*'fnd base rates'!J$109)\n+($G822*'fnd base rates'!J$110)\n+($H822*'fnd base rates'!J$111)\n+($I822*'fnd base rates'!J$112)\n+($J822*'fnd base rates'!J$113)\n+($K822*'fnd base rates'!J$114)\n+($M822*'fnd base rates'!J$116)\n+($N822*'fnd base rates'!J$117)\n+($O822*'fnd base rates'!J$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,10)))\n*$R822","v":24389.32},{"$f":"(($D822*'fnd base rates'!K$107)\n+($E822*'fnd base rates'!K$108)\n+($F822*'fnd base rates'!K$109)\n+($G822*'fnd base rates'!K$110)\n+($H822*'fnd base rates'!K$111)\n+($I822*'fnd base rates'!K$112)\n+($J822*'fnd base rates'!K$113)\n+($K822*'fnd base rates'!K$114)\n+($M822*'fnd base rates'!K$116)\n+($N822*'fnd base rates'!K$117)\n+($O822*'fnd base rates'!K$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,11)))\n*$R822","v":52722.127835999992},{"$f":"(($D822*'fnd base rates'!L$107)\n+($E822*'fnd base rates'!L$108)\n+($F822*'fnd base rates'!L$109)\n+($G822*'fnd base rates'!L$110)\n+($H822*'fnd base rates'!L$111)\n+($I822*'fnd base rates'!L$112)\n+($J822*'fnd base rates'!L$113)\n+($K822*'fnd base rates'!L$114)\n+($M822*'fnd base rates'!L$116)\n+($N822*'fnd base rates'!L$117)\n+($O822*'fnd base rates'!L$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,12)))","v":60794.856786999997},{"$f":"(($D822*'fnd base rates'!M$107)\n+($E822*'fnd base rates'!M$108)\n+($F822*'fnd base rates'!M$109)\n+($G822*'fnd base rates'!M$110)\n+($H822*'fnd base rates'!M$111)\n+($I822*'fnd base rates'!M$112)\n+($J822*'fnd base rates'!M$113)\n+($K822*'fnd base rates'!M$114)\n+($M822*'fnd base rates'!M$116)\n+($N822*'fnd base rates'!M$117)\n+($O822*'fnd base rates'!M$118)\n+($P822*VLOOKUP($S822+12,rate_basefnd,13)))","v":0},518847.04602600005,null,497117605,"497","117","605",1,47,518847.04602600005,11039,0,11039,null,null,null,null,null,11150,4,11154,-115,11039,0,11039]
[497,497117670,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D823","v":0},{"$f":"'fnd enro'!E823","v":0},{"$f":"'fnd enro'!F823","v":0},{"$f":"'fnd enro'!G823","v":0},{"$f":"'fnd enro'!H823","v":3},{"$f":"'fnd enro'!I823","v":5},{"$f":"'fnd enro'!J823","v":0},{"$f":"'fnd enro'!K823","v":0.30320000000000003},{"$f":"'fnd enro'!L823","v":0},{"$f":"'fnd enro'!M823+'fnd enro'!N823","v":0},{"$f":"'fnd enro'!O823","v":0},{"$f":"'fnd enro'!P823","v":0},{"$f":"'fnd enro'!Q823","v":0},{"$f":"'fnd enro'!S823","v":8},1,{"$f":"VALUE('fnd enro'!R823)","v":4},null,{"$f":"(($D823*'fnd base rates'!C$107)\n+($E823*'fnd base rates'!C$108)\n+($F823*'fnd base rates'!C$109)\n+($G823*'fnd base rates'!C$110)\n+($H823*'fnd base rates'!C$111)\n+($I823*'fnd base rates'!C$112)\n+($J823*'fnd base rates'!C$113)\n+($K823*'fnd base rates'!C$114)\n+($M823*'fnd base rates'!C$116)\n+($N823*'fnd base rates'!C$117)\n+($O823*'fnd base rates'!C$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,3)))\n*$R823","v":4034.3111920000001},{"$f":"(($D823*'fnd base rates'!D$107)\n+($E823*'fnd base rates'!D$108)\n+($F823*'fnd base rates'!D$109)\n+($G823*'fnd base rates'!D$110)\n+($H823*'fnd base rates'!D$111)\n+($I823*'fnd base rates'!D$112)\n+($J823*'fnd base rates'!D$113)\n+($K823*'fnd base rates'!D$114)\n+($M823*'fnd base rates'!D$116)\n+($N823*'fnd base rates'!D$117)\n+($O823*'fnd base rates'!D$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,4)))\n*$R823","v":5775.6},{"$f":"(($D823*'fnd base rates'!E$107)\n+($E823*'fnd base rates'!E$108)\n+($F823*'fnd base rates'!E$109)\n+($G823*'fnd base rates'!E$110)\n+($H823*'fnd base rates'!E$111)\n+($I823*'fnd base rates'!E$112)\n+($J823*'fnd base rates'!E$113)\n+($K823*'fnd base rates'!E$114)\n+($M823*'fnd base rates'!E$116)\n+($N823*'fnd base rates'!E$117)\n+($O823*'fnd base rates'!E$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,5)))\n*$R823","v":32919.061784000005},{"$f":"(($D823*'fnd base rates'!F$107)\n+($E823*'fnd base rates'!F$108)\n+($F823*'fnd base rates'!F$109)\n+($G823*'fnd base rates'!F$110)\n+($H823*'fnd base rates'!F$111)\n+($I823*'fnd base rates'!F$112)\n+($J823*'fnd base rates'!F$113)\n+($K823*'fnd base rates'!F$114)\n+($M823*'fnd base rates'!F$116)\n+($N823*'fnd base rates'!F$117)\n+($O823*'fnd base rates'!F$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,6)))\n*$R823","v":6954.6960080000008},{"$f":"(($D823*'fnd base rates'!G$107)\n+($E823*'fnd base rates'!G$108)\n+($F823*'fnd base rates'!G$109)\n+($G823*'fnd base rates'!G$110)\n+($H823*'fnd base rates'!G$111)\n+($I823*'fnd base rates'!G$112)\n+($J823*'fnd base rates'!G$113)\n+($K823*'fnd base rates'!G$114)\n+($M823*'fnd base rates'!G$116)\n+($N823*'fnd base rates'!G$117)\n+($O823*'fnd base rates'!G$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,7)))\n*$R823","v":1247.677248},{"$f":"(($D823*'fnd base rates'!H$107)\n+($E823*'fnd base rates'!H$108)\n+($F823*'fnd base rates'!H$109)\n+($G823*'fnd base rates'!H$110)\n+($H823*'fnd base rates'!H$111)\n+($I823*'fnd base rates'!H$112)\n+($J823*'fnd base rates'!H$113)\n+($K823*'fnd base rates'!H$114)\n+($M823*'fnd base rates'!H$116)\n+($N823*'fnd base rates'!H$117)\n+($O823*'fnd base rates'!H$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,8)))","v":5386.6565600000004},{"$f":"(($D823*'fnd base rates'!I$107)\n+($E823*'fnd base rates'!I$108)\n+($F823*'fnd base rates'!I$109)\n+($G823*'fnd base rates'!I$110)\n+($H823*'fnd base rates'!I$111)\n+($I823*'fnd base rates'!I$112)\n+($J823*'fnd base rates'!I$113)\n+($K823*'fnd base rates'!I$114)\n+($M823*'fnd base rates'!I$116)\n+($N823*'fnd base rates'!I$117)\n+($O823*'fnd base rates'!I$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,9)))\n*$R823","v":2971.57},{"$f":"(($D823*'fnd base rates'!J$107)\n+($E823*'fnd base rates'!J$108)\n+($F823*'fnd base rates'!J$109)\n+($G823*'fnd base rates'!J$110)\n+($H823*'fnd base rates'!J$111)\n+($I823*'fnd base rates'!J$112)\n+($J823*'fnd base rates'!J$113)\n+($K823*'fnd base rates'!J$114)\n+($M823*'fnd base rates'!J$116)\n+($N823*'fnd base rates'!J$117)\n+($O823*'fnd base rates'!J$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,10)))\n*$R823","v":3411.4199999999996},{"$f":"(($D823*'fnd base rates'!K$107)\n+($E823*'fnd base rates'!K$108)\n+($F823*'fnd base rates'!K$109)\n+($G823*'fnd base rates'!K$110)\n+($H823*'fnd base rates'!K$111)\n+($I823*'fnd base rates'!K$112)\n+($J823*'fnd base rates'!K$113)\n+($K823*'fnd base rates'!K$114)\n+($M823*'fnd base rates'!K$116)\n+($N823*'fnd base rates'!K$117)\n+($O823*'fnd base rates'!K$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,11)))\n*$R823","v":8755.4875040000006},{"$f":"(($D823*'fnd base rates'!L$107)\n+($E823*'fnd base rates'!L$108)\n+($F823*'fnd base rates'!L$109)\n+($G823*'fnd base rates'!L$110)\n+($H823*'fnd base rates'!L$111)\n+($I823*'fnd base rates'!L$112)\n+($J823*'fnd base rates'!L$113)\n+($K823*'fnd base rates'!L$114)\n+($M823*'fnd base rates'!L$116)\n+($N823*'fnd base rates'!L$117)\n+($O823*'fnd base rates'!L$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,12)))","v":9252.3713680000001},{"$f":"(($D823*'fnd base rates'!M$107)\n+($E823*'fnd base rates'!M$108)\n+($F823*'fnd base rates'!M$109)\n+($G823*'fnd base rates'!M$110)\n+($H823*'fnd base rates'!M$111)\n+($I823*'fnd base rates'!M$112)\n+($J823*'fnd base rates'!M$113)\n+($K823*'fnd base rates'!M$114)\n+($M823*'fnd base rates'!M$116)\n+($N823*'fnd base rates'!M$117)\n+($O823*'fnd base rates'!M$118)\n+($P823*VLOOKUP($S823+12,rate_basefnd,13)))","v":0},80708.851664000016,null,497117670,"497","117","670",1,8,80708.851664000016,10089,0,10089,null,null,null,null,null,10167,0,10167,-78,10089,0,10089]
[497,497117674,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D824","v":0},{"$f":"'fnd enro'!E824","v":0},{"$f":"'fnd enro'!F824","v":1},{"$f":"'fnd enro'!G824","v":10},{"$f":"'fnd enro'!H824","v":2},{"$f":"'fnd enro'!I824","v":5},{"$f":"'fnd enro'!J824","v":0},{"$f":"'fnd enro'!K824","v":0.68220000000000003},{"$f":"'fnd enro'!L824","v":0},{"$f":"'fnd enro'!M824+'fnd enro'!N824","v":1},{"$f":"'fnd enro'!O824","v":0},{"$f":"'fnd enro'!P824","v":0},{"$f":"'fnd enro'!Q824","v":7},{"$f":"'fnd enro'!S824","v":18},1,{"$f":"VALUE('fnd enro'!R824)","v":10},null,{"$f":"(($D824*'fnd base rates'!C$107)\n+($E824*'fnd base rates'!C$108)\n+($F824*'fnd base rates'!C$109)\n+($G824*'fnd base rates'!C$110)\n+($H824*'fnd base rates'!C$111)\n+($I824*'fnd base rates'!C$112)\n+($J824*'fnd base rates'!C$113)\n+($K824*'fnd base rates'!C$114)\n+($M824*'fnd base rates'!C$116)\n+($N824*'fnd base rates'!C$117)\n+($O824*'fnd base rates'!C$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,3)))\n*$R824","v":9613.9101820000014},{"$f":"(($D824*'fnd base rates'!D$107)\n+($E824*'fnd base rates'!D$108)\n+($F824*'fnd base rates'!D$109)\n+($G824*'fnd base rates'!D$110)\n+($H824*'fnd base rates'!D$111)\n+($I824*'fnd base rates'!D$112)\n+($J824*'fnd base rates'!D$113)\n+($K824*'fnd base rates'!D$114)\n+($M824*'fnd base rates'!D$116)\n+($N824*'fnd base rates'!D$117)\n+($O824*'fnd base rates'!D$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,4)))\n*$R824","v":15263.4},{"$f":"(($D824*'fnd base rates'!E$107)\n+($E824*'fnd base rates'!E$108)\n+($F824*'fnd base rates'!E$109)\n+($G824*'fnd base rates'!E$110)\n+($H824*'fnd base rates'!E$111)\n+($I824*'fnd base rates'!E$112)\n+($J824*'fnd base rates'!E$113)\n+($K824*'fnd base rates'!E$114)\n+($M824*'fnd base rates'!E$116)\n+($N824*'fnd base rates'!E$117)\n+($O824*'fnd base rates'!E$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,5)))\n*$R824","v":91568.39901400001},{"$f":"(($D824*'fnd base rates'!F$107)\n+($E824*'fnd base rates'!F$108)\n+($F824*'fnd base rates'!F$109)\n+($G824*'fnd base rates'!F$110)\n+($H824*'fnd base rates'!F$111)\n+($I824*'fnd base rates'!F$112)\n+($J824*'fnd base rates'!F$113)\n+($K824*'fnd base rates'!F$114)\n+($M824*'fnd base rates'!F$116)\n+($N824*'fnd base rates'!F$117)\n+($O824*'fnd base rates'!F$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,6)))\n*$R824","v":19065.218518000001},{"$f":"(($D824*'fnd base rates'!G$107)\n+($E824*'fnd base rates'!G$108)\n+($F824*'fnd base rates'!G$109)\n+($G824*'fnd base rates'!G$110)\n+($H824*'fnd base rates'!G$111)\n+($I824*'fnd base rates'!G$112)\n+($J824*'fnd base rates'!G$113)\n+($K824*'fnd base rates'!G$114)\n+($M824*'fnd base rates'!G$116)\n+($N824*'fnd base rates'!G$117)\n+($O824*'fnd base rates'!G$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,7)))\n*$R824","v":3757.1013079999998},{"$f":"(($D824*'fnd base rates'!H$107)\n+($E824*'fnd base rates'!H$108)\n+($F824*'fnd base rates'!H$109)\n+($G824*'fnd base rates'!H$110)\n+($H824*'fnd base rates'!H$111)\n+($I824*'fnd base rates'!H$112)\n+($J824*'fnd base rates'!H$113)\n+($K824*'fnd base rates'!H$114)\n+($M824*'fnd base rates'!H$116)\n+($N824*'fnd base rates'!H$117)\n+($O824*'fnd base rates'!H$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,8)))","v":10591.147260000002},{"$f":"(($D824*'fnd base rates'!I$107)\n+($E824*'fnd base rates'!I$108)\n+($F824*'fnd base rates'!I$109)\n+($G824*'fnd base rates'!I$110)\n+($H824*'fnd base rates'!I$111)\n+($I824*'fnd base rates'!I$112)\n+($J824*'fnd base rates'!I$113)\n+($K824*'fnd base rates'!I$114)\n+($M824*'fnd base rates'!I$116)\n+($N824*'fnd base rates'!I$117)\n+($O824*'fnd base rates'!I$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,9)))\n*$R824","v":6202.7399999999989},{"$f":"(($D824*'fnd base rates'!J$107)\n+($E824*'fnd base rates'!J$108)\n+($F824*'fnd base rates'!J$109)\n+($G824*'fnd base rates'!J$110)\n+($H824*'fnd base rates'!J$111)\n+($I824*'fnd base rates'!J$112)\n+($J824*'fnd base rates'!J$113)\n+($K824*'fnd base rates'!J$114)\n+($M824*'fnd base rates'!J$116)\n+($N824*'fnd base rates'!J$117)\n+($O824*'fnd base rates'!J$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,10)))\n*$R824","v":9061.56},{"$f":"(($D824*'fnd base rates'!K$107)\n+($E824*'fnd base rates'!K$108)\n+($F824*'fnd base rates'!K$109)\n+($G824*'fnd base rates'!K$110)\n+($H824*'fnd base rates'!K$111)\n+($I824*'fnd base rates'!K$112)\n+($J824*'fnd base rates'!K$113)\n+($K824*'fnd base rates'!K$114)\n+($M824*'fnd base rates'!K$116)\n+($N824*'fnd base rates'!K$117)\n+($O824*'fnd base rates'!K$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,11)))\n*$R824","v":19314.309384},{"$f":"(($D824*'fnd base rates'!L$107)\n+($E824*'fnd base rates'!L$108)\n+($F824*'fnd base rates'!L$109)\n+($G824*'fnd base rates'!L$110)\n+($H824*'fnd base rates'!L$111)\n+($I824*'fnd base rates'!L$112)\n+($J824*'fnd base rates'!L$113)\n+($K824*'fnd base rates'!L$114)\n+($M824*'fnd base rates'!L$116)\n+($N824*'fnd base rates'!L$117)\n+($O824*'fnd base rates'!L$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,12)))","v":24700.495577999998},{"$f":"(($D824*'fnd base rates'!M$107)\n+($E824*'fnd base rates'!M$108)\n+($F824*'fnd base rates'!M$109)\n+($G824*'fnd base rates'!M$110)\n+($H824*'fnd base rates'!M$111)\n+($I824*'fnd base rates'!M$112)\n+($J824*'fnd base rates'!M$113)\n+($K824*'fnd base rates'!M$114)\n+($M824*'fnd base rates'!M$116)\n+($N824*'fnd base rates'!M$117)\n+($O824*'fnd base rates'!M$118)\n+($P824*VLOOKUP($S824+12,rate_basefnd,13)))","v":0},209138.28124400001,null,497117674,"497","117","674",1,18,209138.28124400001,11619,0,11619,null,null,null,null,null,11715,30,11745,-166,11579,40,11619]
[497,497117680,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D825","v":0},{"$f":"'fnd enro'!E825","v":0},{"$f":"'fnd enro'!F825","v":0},{"$f":"'fnd enro'!G825","v":1},{"$f":"'fnd enro'!H825","v":0},{"$f":"'fnd enro'!I825","v":0},{"$f":"'fnd enro'!J825","v":0},{"$f":"'fnd enro'!K825","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L825","v":0},{"$f":"'fnd enro'!M825+'fnd enro'!N825","v":0},{"$f":"'fnd enro'!O825","v":0},{"$f":"'fnd enro'!P825","v":0},{"$f":"'fnd enro'!Q825","v":0},{"$f":"'fnd enro'!S825","v":1},1,{"$f":"VALUE('fnd enro'!R825)","v":4},null,{"$f":"(($D825*'fnd base rates'!C$107)\n+($E825*'fnd base rates'!C$108)\n+($F825*'fnd base rates'!C$109)\n+($G825*'fnd base rates'!C$110)\n+($H825*'fnd base rates'!C$111)\n+($I825*'fnd base rates'!C$112)\n+($J825*'fnd base rates'!C$113)\n+($K825*'fnd base rates'!C$114)\n+($M825*'fnd base rates'!C$116)\n+($N825*'fnd base rates'!C$117)\n+($O825*'fnd base rates'!C$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,3)))\n*$R825","v":504.28889900000001},{"$f":"(($D825*'fnd base rates'!D$107)\n+($E825*'fnd base rates'!D$108)\n+($F825*'fnd base rates'!D$109)\n+($G825*'fnd base rates'!D$110)\n+($H825*'fnd base rates'!D$111)\n+($I825*'fnd base rates'!D$112)\n+($J825*'fnd base rates'!D$113)\n+($K825*'fnd base rates'!D$114)\n+($M825*'fnd base rates'!D$116)\n+($N825*'fnd base rates'!D$117)\n+($O825*'fnd base rates'!D$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,4)))\n*$R825","v":721.95},{"$f":"(($D825*'fnd base rates'!E$107)\n+($E825*'fnd base rates'!E$108)\n+($F825*'fnd base rates'!E$109)\n+($G825*'fnd base rates'!E$110)\n+($H825*'fnd base rates'!E$111)\n+($I825*'fnd base rates'!E$112)\n+($J825*'fnd base rates'!E$113)\n+($K825*'fnd base rates'!E$114)\n+($M825*'fnd base rates'!E$116)\n+($N825*'fnd base rates'!E$117)\n+($O825*'fnd base rates'!E$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,5)))\n*$R825","v":3655.3277229999999},{"$f":"(($D825*'fnd base rates'!F$107)\n+($E825*'fnd base rates'!F$108)\n+($F825*'fnd base rates'!F$109)\n+($G825*'fnd base rates'!F$110)\n+($H825*'fnd base rates'!F$111)\n+($I825*'fnd base rates'!F$112)\n+($J825*'fnd base rates'!F$113)\n+($K825*'fnd base rates'!F$114)\n+($M825*'fnd base rates'!F$116)\n+($N825*'fnd base rates'!F$117)\n+($O825*'fnd base rates'!F$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,6)))\n*$R825","v":1171.178251},{"$f":"(($D825*'fnd base rates'!G$107)\n+($E825*'fnd base rates'!G$108)\n+($F825*'fnd base rates'!G$109)\n+($G825*'fnd base rates'!G$110)\n+($H825*'fnd base rates'!G$111)\n+($I825*'fnd base rates'!G$112)\n+($J825*'fnd base rates'!G$113)\n+($K825*'fnd base rates'!G$114)\n+($M825*'fnd base rates'!G$116)\n+($N825*'fnd base rates'!G$117)\n+($O825*'fnd base rates'!G$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,7)))\n*$R825","v":147.643406},{"$f":"(($D825*'fnd base rates'!H$107)\n+($E825*'fnd base rates'!H$108)\n+($F825*'fnd base rates'!H$109)\n+($G825*'fnd base rates'!H$110)\n+($H825*'fnd base rates'!H$111)\n+($I825*'fnd base rates'!H$112)\n+($J825*'fnd base rates'!H$113)\n+($K825*'fnd base rates'!H$114)\n+($M825*'fnd base rates'!H$116)\n+($N825*'fnd base rates'!H$117)\n+($O825*'fnd base rates'!H$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D825*'fnd base rates'!I$107)\n+($E825*'fnd base rates'!I$108)\n+($F825*'fnd base rates'!I$109)\n+($G825*'fnd base rates'!I$110)\n+($H825*'fnd base rates'!I$111)\n+($I825*'fnd base rates'!I$112)\n+($J825*'fnd base rates'!I$113)\n+($K825*'fnd base rates'!I$114)\n+($M825*'fnd base rates'!I$116)\n+($N825*'fnd base rates'!I$117)\n+($O825*'fnd base rates'!I$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,9)))\n*$R825","v":240.89},{"$f":"(($D825*'fnd base rates'!J$107)\n+($E825*'fnd base rates'!J$108)\n+($F825*'fnd base rates'!J$109)\n+($G825*'fnd base rates'!J$110)\n+($H825*'fnd base rates'!J$111)\n+($I825*'fnd base rates'!J$112)\n+($J825*'fnd base rates'!J$113)\n+($K825*'fnd base rates'!J$114)\n+($M825*'fnd base rates'!J$116)\n+($N825*'fnd base rates'!J$117)\n+($O825*'fnd base rates'!J$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,10)))\n*$R825","v":143.72999999999999},{"$f":"(($D825*'fnd base rates'!K$107)\n+($E825*'fnd base rates'!K$108)\n+($F825*'fnd base rates'!K$109)\n+($G825*'fnd base rates'!K$110)\n+($H825*'fnd base rates'!K$111)\n+($I825*'fnd base rates'!K$112)\n+($J825*'fnd base rates'!K$113)\n+($K825*'fnd base rates'!K$114)\n+($M825*'fnd base rates'!K$116)\n+($N825*'fnd base rates'!K$117)\n+($O825*'fnd base rates'!K$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,11)))\n*$R825","v":1036.037188},{"$f":"(($D825*'fnd base rates'!L$107)\n+($E825*'fnd base rates'!L$108)\n+($F825*'fnd base rates'!L$109)\n+($G825*'fnd base rates'!L$110)\n+($H825*'fnd base rates'!L$111)\n+($I825*'fnd base rates'!L$112)\n+($J825*'fnd base rates'!L$113)\n+($K825*'fnd base rates'!L$114)\n+($M825*'fnd base rates'!L$116)\n+($N825*'fnd base rates'!L$117)\n+($O825*'fnd base rates'!L$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D825*'fnd base rates'!M$107)\n+($E825*'fnd base rates'!M$108)\n+($F825*'fnd base rates'!M$109)\n+($G825*'fnd base rates'!M$110)\n+($H825*'fnd base rates'!M$111)\n+($I825*'fnd base rates'!M$112)\n+($J825*'fnd base rates'!M$113)\n+($K825*'fnd base rates'!M$114)\n+($M825*'fnd base rates'!M$116)\n+($N825*'fnd base rates'!M$117)\n+($O825*'fnd base rates'!M$118)\n+($P825*VLOOKUP($S825+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,497117680,"497","117","680",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[497,497117683,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D826","v":0},{"$f":"'fnd enro'!E826","v":0},{"$f":"'fnd enro'!F826","v":0},{"$f":"'fnd enro'!G826","v":0},{"$f":"'fnd enro'!H826","v":1},{"$f":"'fnd enro'!I826","v":2},{"$f":"'fnd enro'!J826","v":0},{"$f":"'fnd enro'!K826","v":0.1137},{"$f":"'fnd enro'!L826","v":0},{"$f":"'fnd enro'!M826+'fnd enro'!N826","v":0},{"$f":"'fnd enro'!O826","v":0},{"$f":"'fnd enro'!P826","v":0},{"$f":"'fnd enro'!Q826","v":2},{"$f":"'fnd enro'!S826","v":3},1,{"$f":"VALUE('fnd enro'!R826)","v":4},null,{"$f":"(($D826*'fnd base rates'!C$107)\n+($E826*'fnd base rates'!C$108)\n+($F826*'fnd base rates'!C$109)\n+($G826*'fnd base rates'!C$110)\n+($H826*'fnd base rates'!C$111)\n+($I826*'fnd base rates'!C$112)\n+($J826*'fnd base rates'!C$113)\n+($K826*'fnd base rates'!C$114)\n+($M826*'fnd base rates'!C$116)\n+($N826*'fnd base rates'!C$117)\n+($O826*'fnd base rates'!C$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,3)))\n*$R826","v":1620.306697},{"$f":"(($D826*'fnd base rates'!D$107)\n+($E826*'fnd base rates'!D$108)\n+($F826*'fnd base rates'!D$109)\n+($G826*'fnd base rates'!D$110)\n+($H826*'fnd base rates'!D$111)\n+($I826*'fnd base rates'!D$112)\n+($J826*'fnd base rates'!D$113)\n+($K826*'fnd base rates'!D$114)\n+($M826*'fnd base rates'!D$116)\n+($N826*'fnd base rates'!D$117)\n+($O826*'fnd base rates'!D$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,4)))\n*$R826","v":2674.8700000000003},{"$f":"(($D826*'fnd base rates'!E$107)\n+($E826*'fnd base rates'!E$108)\n+($F826*'fnd base rates'!E$109)\n+($G826*'fnd base rates'!E$110)\n+($H826*'fnd base rates'!E$111)\n+($I826*'fnd base rates'!E$112)\n+($J826*'fnd base rates'!E$113)\n+($K826*'fnd base rates'!E$114)\n+($M826*'fnd base rates'!E$116)\n+($N826*'fnd base rates'!E$117)\n+($O826*'fnd base rates'!E$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,5)))\n*$R826","v":17485.023169},{"$f":"(($D826*'fnd base rates'!F$107)\n+($E826*'fnd base rates'!F$108)\n+($F826*'fnd base rates'!F$109)\n+($G826*'fnd base rates'!F$110)\n+($H826*'fnd base rates'!F$111)\n+($I826*'fnd base rates'!F$112)\n+($J826*'fnd base rates'!F$113)\n+($K826*'fnd base rates'!F$114)\n+($M826*'fnd base rates'!F$116)\n+($N826*'fnd base rates'!F$117)\n+($O826*'fnd base rates'!F$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,6)))\n*$R826","v":2595.2147530000002},{"$f":"(($D826*'fnd base rates'!G$107)\n+($E826*'fnd base rates'!G$108)\n+($F826*'fnd base rates'!G$109)\n+($G826*'fnd base rates'!G$110)\n+($H826*'fnd base rates'!G$111)\n+($I826*'fnd base rates'!G$112)\n+($J826*'fnd base rates'!G$113)\n+($K826*'fnd base rates'!G$114)\n+($M826*'fnd base rates'!G$116)\n+($N826*'fnd base rates'!G$117)\n+($O826*'fnd base rates'!G$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,7)))\n*$R826","v":708.400218},{"$f":"(($D826*'fnd base rates'!H$107)\n+($E826*'fnd base rates'!H$108)\n+($F826*'fnd base rates'!H$109)\n+($G826*'fnd base rates'!H$110)\n+($H826*'fnd base rates'!H$111)\n+($I826*'fnd base rates'!H$112)\n+($J826*'fnd base rates'!H$113)\n+($K826*'fnd base rates'!H$114)\n+($M826*'fnd base rates'!H$116)\n+($N826*'fnd base rates'!H$117)\n+($O826*'fnd base rates'!H$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,8)))","v":2092.8912099999998},{"$f":"(($D826*'fnd base rates'!I$107)\n+($E826*'fnd base rates'!I$108)\n+($F826*'fnd base rates'!I$109)\n+($G826*'fnd base rates'!I$110)\n+($H826*'fnd base rates'!I$111)\n+($I826*'fnd base rates'!I$112)\n+($J826*'fnd base rates'!I$113)\n+($K826*'fnd base rates'!I$114)\n+($M826*'fnd base rates'!I$116)\n+($N826*'fnd base rates'!I$117)\n+($O826*'fnd base rates'!I$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,9)))\n*$R826","v":1325.7},{"$f":"(($D826*'fnd base rates'!J$107)\n+($E826*'fnd base rates'!J$108)\n+($F826*'fnd base rates'!J$109)\n+($G826*'fnd base rates'!J$110)\n+($H826*'fnd base rates'!J$111)\n+($I826*'fnd base rates'!J$112)\n+($J826*'fnd base rates'!J$113)\n+($K826*'fnd base rates'!J$114)\n+($M826*'fnd base rates'!J$116)\n+($N826*'fnd base rates'!J$117)\n+($O826*'fnd base rates'!J$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,10)))\n*$R826","v":2363.1499999999996},{"$f":"(($D826*'fnd base rates'!K$107)\n+($E826*'fnd base rates'!K$108)\n+($F826*'fnd base rates'!K$109)\n+($G826*'fnd base rates'!K$110)\n+($H826*'fnd base rates'!K$111)\n+($I826*'fnd base rates'!K$112)\n+($J826*'fnd base rates'!K$113)\n+($K826*'fnd base rates'!K$114)\n+($M826*'fnd base rates'!K$116)\n+($N826*'fnd base rates'!K$117)\n+($O826*'fnd base rates'!K$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,11)))\n*$R826","v":3279.5215640000001},{"$f":"(($D826*'fnd base rates'!L$107)\n+($E826*'fnd base rates'!L$108)\n+($F826*'fnd base rates'!L$109)\n+($G826*'fnd base rates'!L$110)\n+($H826*'fnd base rates'!L$111)\n+($I826*'fnd base rates'!L$112)\n+($J826*'fnd base rates'!L$113)\n+($K826*'fnd base rates'!L$114)\n+($M826*'fnd base rates'!L$116)\n+($N826*'fnd base rates'!L$117)\n+($O826*'fnd base rates'!L$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,12)))","v":4260.4242629999999},{"$f":"(($D826*'fnd base rates'!M$107)\n+($E826*'fnd base rates'!M$108)\n+($F826*'fnd base rates'!M$109)\n+($G826*'fnd base rates'!M$110)\n+($H826*'fnd base rates'!M$111)\n+($I826*'fnd base rates'!M$112)\n+($J826*'fnd base rates'!M$113)\n+($K826*'fnd base rates'!M$114)\n+($M826*'fnd base rates'!M$116)\n+($N826*'fnd base rates'!M$117)\n+($O826*'fnd base rates'!M$118)\n+($P826*VLOOKUP($S826+12,rate_basefnd,13)))","v":0},38405.501874000001,null,497117683,"497","117","683",1,3,38405.501874000001,12802,0,12802,null,null,null,null,null,12881,6,12887,-85,12802,0,12802]
[497,497117750,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D827","v":0},{"$f":"'fnd enro'!E827","v":0},{"$f":"'fnd enro'!F827","v":0},{"$f":"'fnd enro'!G827","v":0},{"$f":"'fnd enro'!H827","v":0},{"$f":"'fnd enro'!I827","v":1},{"$f":"'fnd enro'!J827","v":0},{"$f":"'fnd enro'!K827","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L827","v":0},{"$f":"'fnd enro'!M827+'fnd enro'!N827","v":0},{"$f":"'fnd enro'!O827","v":0},{"$f":"'fnd enro'!P827","v":0},{"$f":"'fnd enro'!Q827","v":0},{"$f":"'fnd enro'!S827","v":1},1,{"$f":"VALUE('fnd enro'!R827)","v":6},null,{"$f":"(($D827*'fnd base rates'!C$107)\n+($E827*'fnd base rates'!C$108)\n+($F827*'fnd base rates'!C$109)\n+($G827*'fnd base rates'!C$110)\n+($H827*'fnd base rates'!C$111)\n+($I827*'fnd base rates'!C$112)\n+($J827*'fnd base rates'!C$113)\n+($K827*'fnd base rates'!C$114)\n+($M827*'fnd base rates'!C$116)\n+($N827*'fnd base rates'!C$117)\n+($O827*'fnd base rates'!C$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,3)))\n*$R827","v":504.28889900000001},{"$f":"(($D827*'fnd base rates'!D$107)\n+($E827*'fnd base rates'!D$108)\n+($F827*'fnd base rates'!D$109)\n+($G827*'fnd base rates'!D$110)\n+($H827*'fnd base rates'!D$111)\n+($I827*'fnd base rates'!D$112)\n+($J827*'fnd base rates'!D$113)\n+($K827*'fnd base rates'!D$114)\n+($M827*'fnd base rates'!D$116)\n+($N827*'fnd base rates'!D$117)\n+($O827*'fnd base rates'!D$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,4)))\n*$R827","v":721.95},{"$f":"(($D827*'fnd base rates'!E$107)\n+($E827*'fnd base rates'!E$108)\n+($F827*'fnd base rates'!E$109)\n+($G827*'fnd base rates'!E$110)\n+($H827*'fnd base rates'!E$111)\n+($I827*'fnd base rates'!E$112)\n+($J827*'fnd base rates'!E$113)\n+($K827*'fnd base rates'!E$114)\n+($M827*'fnd base rates'!E$116)\n+($N827*'fnd base rates'!E$117)\n+($O827*'fnd base rates'!E$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,5)))\n*$R827","v":4628.9477230000002},{"$f":"(($D827*'fnd base rates'!F$107)\n+($E827*'fnd base rates'!F$108)\n+($F827*'fnd base rates'!F$109)\n+($G827*'fnd base rates'!F$110)\n+($H827*'fnd base rates'!F$111)\n+($I827*'fnd base rates'!F$112)\n+($J827*'fnd base rates'!F$113)\n+($K827*'fnd base rates'!F$114)\n+($M827*'fnd base rates'!F$116)\n+($N827*'fnd base rates'!F$117)\n+($O827*'fnd base rates'!F$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,6)))\n*$R827","v":830.94825100000003},{"$f":"(($D827*'fnd base rates'!G$107)\n+($E827*'fnd base rates'!G$108)\n+($F827*'fnd base rates'!G$109)\n+($G827*'fnd base rates'!G$110)\n+($H827*'fnd base rates'!G$111)\n+($I827*'fnd base rates'!G$112)\n+($J827*'fnd base rates'!G$113)\n+($K827*'fnd base rates'!G$114)\n+($M827*'fnd base rates'!G$116)\n+($N827*'fnd base rates'!G$117)\n+($O827*'fnd base rates'!G$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,7)))\n*$R827","v":154.34340599999999},{"$f":"(($D827*'fnd base rates'!H$107)\n+($E827*'fnd base rates'!H$108)\n+($F827*'fnd base rates'!H$109)\n+($G827*'fnd base rates'!H$110)\n+($H827*'fnd base rates'!H$111)\n+($I827*'fnd base rates'!H$112)\n+($J827*'fnd base rates'!H$113)\n+($K827*'fnd base rates'!H$114)\n+($M827*'fnd base rates'!H$116)\n+($N827*'fnd base rates'!H$117)\n+($O827*'fnd base rates'!H$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D827*'fnd base rates'!I$107)\n+($E827*'fnd base rates'!I$108)\n+($F827*'fnd base rates'!I$109)\n+($G827*'fnd base rates'!I$110)\n+($H827*'fnd base rates'!I$111)\n+($I827*'fnd base rates'!I$112)\n+($J827*'fnd base rates'!I$113)\n+($K827*'fnd base rates'!I$114)\n+($M827*'fnd base rates'!I$116)\n+($N827*'fnd base rates'!I$117)\n+($O827*'fnd base rates'!I$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,9)))\n*$R827","v":401.93},{"$f":"(($D827*'fnd base rates'!J$107)\n+($E827*'fnd base rates'!J$108)\n+($F827*'fnd base rates'!J$109)\n+($G827*'fnd base rates'!J$110)\n+($H827*'fnd base rates'!J$111)\n+($I827*'fnd base rates'!J$112)\n+($J827*'fnd base rates'!J$113)\n+($K827*'fnd base rates'!J$114)\n+($M827*'fnd base rates'!J$116)\n+($N827*'fnd base rates'!J$117)\n+($O827*'fnd base rates'!J$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,10)))\n*$R827","v":541.41},{"$f":"(($D827*'fnd base rates'!K$107)\n+($E827*'fnd base rates'!K$108)\n+($F827*'fnd base rates'!K$109)\n+($G827*'fnd base rates'!K$110)\n+($H827*'fnd base rates'!K$111)\n+($I827*'fnd base rates'!K$112)\n+($J827*'fnd base rates'!K$113)\n+($K827*'fnd base rates'!K$114)\n+($M827*'fnd base rates'!K$116)\n+($N827*'fnd base rates'!K$117)\n+($O827*'fnd base rates'!K$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,11)))\n*$R827","v":1083.077188},{"$f":"(($D827*'fnd base rates'!L$107)\n+($E827*'fnd base rates'!L$108)\n+($F827*'fnd base rates'!L$109)\n+($G827*'fnd base rates'!L$110)\n+($H827*'fnd base rates'!L$111)\n+($I827*'fnd base rates'!L$112)\n+($J827*'fnd base rates'!L$113)\n+($K827*'fnd base rates'!L$114)\n+($M827*'fnd base rates'!L$116)\n+($N827*'fnd base rates'!L$117)\n+($O827*'fnd base rates'!L$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D827*'fnd base rates'!M$107)\n+($E827*'fnd base rates'!M$108)\n+($F827*'fnd base rates'!M$109)\n+($G827*'fnd base rates'!M$110)\n+($H827*'fnd base rates'!M$111)\n+($I827*'fnd base rates'!M$112)\n+($J827*'fnd base rates'!M$113)\n+($K827*'fnd base rates'!M$114)\n+($M827*'fnd base rates'!M$116)\n+($N827*'fnd base rates'!M$117)\n+($O827*'fnd base rates'!M$118)\n+($P827*VLOOKUP($S827+12,rate_basefnd,13)))","v":0},10765.593957999999,null,497117750,"497","117","750",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[497,497117755,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D828","v":0},{"$f":"'fnd enro'!E828","v":0},{"$f":"'fnd enro'!F828","v":0},{"$f":"'fnd enro'!G828","v":0},{"$f":"'fnd enro'!H828","v":1},{"$f":"'fnd enro'!I828","v":2},{"$f":"'fnd enro'!J828","v":0},{"$f":"'fnd enro'!K828","v":0.1137},{"$f":"'fnd enro'!L828","v":0},{"$f":"'fnd enro'!M828+'fnd enro'!N828","v":0},{"$f":"'fnd enro'!O828","v":0},{"$f":"'fnd enro'!P828","v":0},{"$f":"'fnd enro'!Q828","v":1},{"$f":"'fnd enro'!S828","v":3},1,{"$f":"VALUE('fnd enro'!R828)","v":9},null,{"$f":"(($D828*'fnd base rates'!C$107)\n+($E828*'fnd base rates'!C$108)\n+($F828*'fnd base rates'!C$109)\n+($G828*'fnd base rates'!C$110)\n+($H828*'fnd base rates'!C$111)\n+($I828*'fnd base rates'!C$112)\n+($J828*'fnd base rates'!C$113)\n+($K828*'fnd base rates'!C$114)\n+($M828*'fnd base rates'!C$116)\n+($N828*'fnd base rates'!C$117)\n+($O828*'fnd base rates'!C$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,3)))\n*$R828","v":1575.026697},{"$f":"(($D828*'fnd base rates'!D$107)\n+($E828*'fnd base rates'!D$108)\n+($F828*'fnd base rates'!D$109)\n+($G828*'fnd base rates'!D$110)\n+($H828*'fnd base rates'!D$111)\n+($I828*'fnd base rates'!D$112)\n+($J828*'fnd base rates'!D$113)\n+($K828*'fnd base rates'!D$114)\n+($M828*'fnd base rates'!D$116)\n+($N828*'fnd base rates'!D$117)\n+($O828*'fnd base rates'!D$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,4)))\n*$R828","v":2460.3700000000003},{"$f":"(($D828*'fnd base rates'!E$107)\n+($E828*'fnd base rates'!E$108)\n+($F828*'fnd base rates'!E$109)\n+($G828*'fnd base rates'!E$110)\n+($H828*'fnd base rates'!E$111)\n+($I828*'fnd base rates'!E$112)\n+($J828*'fnd base rates'!E$113)\n+($K828*'fnd base rates'!E$114)\n+($M828*'fnd base rates'!E$116)\n+($N828*'fnd base rates'!E$117)\n+($O828*'fnd base rates'!E$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,5)))\n*$R828","v":15391.093169000002},{"$f":"(($D828*'fnd base rates'!F$107)\n+($E828*'fnd base rates'!F$108)\n+($F828*'fnd base rates'!F$109)\n+($G828*'fnd base rates'!F$110)\n+($H828*'fnd base rates'!F$111)\n+($I828*'fnd base rates'!F$112)\n+($J828*'fnd base rates'!F$113)\n+($K828*'fnd base rates'!F$114)\n+($M828*'fnd base rates'!F$116)\n+($N828*'fnd base rates'!F$117)\n+($O828*'fnd base rates'!F$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,6)))\n*$R828","v":2595.2147530000002},{"$f":"(($D828*'fnd base rates'!G$107)\n+($E828*'fnd base rates'!G$108)\n+($F828*'fnd base rates'!G$109)\n+($G828*'fnd base rates'!G$110)\n+($H828*'fnd base rates'!G$111)\n+($I828*'fnd base rates'!G$112)\n+($J828*'fnd base rates'!G$113)\n+($K828*'fnd base rates'!G$114)\n+($M828*'fnd base rates'!G$116)\n+($N828*'fnd base rates'!G$117)\n+($O828*'fnd base rates'!G$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,7)))\n*$R828","v":606.82021799999995},{"$f":"(($D828*'fnd base rates'!H$107)\n+($E828*'fnd base rates'!H$108)\n+($F828*'fnd base rates'!H$109)\n+($G828*'fnd base rates'!H$110)\n+($H828*'fnd base rates'!H$111)\n+($I828*'fnd base rates'!H$112)\n+($J828*'fnd base rates'!H$113)\n+($K828*'fnd base rates'!H$114)\n+($M828*'fnd base rates'!H$116)\n+($N828*'fnd base rates'!H$117)\n+($O828*'fnd base rates'!H$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,8)))","v":2077.3112099999998},{"$f":"(($D828*'fnd base rates'!I$107)\n+($E828*'fnd base rates'!I$108)\n+($F828*'fnd base rates'!I$109)\n+($G828*'fnd base rates'!I$110)\n+($H828*'fnd base rates'!I$111)\n+($I828*'fnd base rates'!I$112)\n+($J828*'fnd base rates'!I$113)\n+($K828*'fnd base rates'!I$114)\n+($M828*'fnd base rates'!I$116)\n+($N828*'fnd base rates'!I$117)\n+($O828*'fnd base rates'!I$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,9)))\n*$R828","v":1240.92},{"$f":"(($D828*'fnd base rates'!J$107)\n+($E828*'fnd base rates'!J$108)\n+($F828*'fnd base rates'!J$109)\n+($G828*'fnd base rates'!J$110)\n+($H828*'fnd base rates'!J$111)\n+($I828*'fnd base rates'!J$112)\n+($J828*'fnd base rates'!J$113)\n+($K828*'fnd base rates'!J$114)\n+($M828*'fnd base rates'!J$116)\n+($N828*'fnd base rates'!J$117)\n+($O828*'fnd base rates'!J$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,10)))\n*$R828","v":1922.56},{"$f":"(($D828*'fnd base rates'!K$107)\n+($E828*'fnd base rates'!K$108)\n+($F828*'fnd base rates'!K$109)\n+($G828*'fnd base rates'!K$110)\n+($H828*'fnd base rates'!K$111)\n+($I828*'fnd base rates'!K$112)\n+($J828*'fnd base rates'!K$113)\n+($K828*'fnd base rates'!K$114)\n+($M828*'fnd base rates'!K$116)\n+($N828*'fnd base rates'!K$117)\n+($O828*'fnd base rates'!K$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,11)))\n*$R828","v":3279.5215640000001},{"$f":"(($D828*'fnd base rates'!L$107)\n+($E828*'fnd base rates'!L$108)\n+($F828*'fnd base rates'!L$109)\n+($G828*'fnd base rates'!L$110)\n+($H828*'fnd base rates'!L$111)\n+($I828*'fnd base rates'!L$112)\n+($J828*'fnd base rates'!L$113)\n+($K828*'fnd base rates'!L$114)\n+($M828*'fnd base rates'!L$116)\n+($N828*'fnd base rates'!L$117)\n+($O828*'fnd base rates'!L$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,12)))","v":3921.7042630000001},{"$f":"(($D828*'fnd base rates'!M$107)\n+($E828*'fnd base rates'!M$108)\n+($F828*'fnd base rates'!M$109)\n+($G828*'fnd base rates'!M$110)\n+($H828*'fnd base rates'!M$111)\n+($I828*'fnd base rates'!M$112)\n+($J828*'fnd base rates'!M$113)\n+($K828*'fnd base rates'!M$114)\n+($M828*'fnd base rates'!M$116)\n+($N828*'fnd base rates'!M$117)\n+($O828*'fnd base rates'!M$118)\n+($P828*VLOOKUP($S828+12,rate_basefnd,13)))","v":0},35070.541874000002,null,497117755,"497","117","755",1,3,35070.541874000002,11690,0,11690,null,null,null,null,null,13307,42,13349,-1659,11690,0,11690]
[497,497117766,"PIONEER VALLEY CHINESE IMMERSION",{"$f":"'fnd enro'!D829","v":0},{"$f":"'fnd enro'!E829","v":0},{"$f":"'fnd enro'!F829","v":0},{"$f":"'fnd enro'!G829","v":0},{"$f":"'fnd enro'!H829","v":0},{"$f":"'fnd enro'!I829","v":2},{"$f":"'fnd enro'!J829","v":0},{"$f":"'fnd enro'!K829","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L829","v":0},{"$f":"'fnd enro'!M829+'fnd enro'!N829","v":0},{"$f":"'fnd enro'!O829","v":0},{"$f":"'fnd enro'!P829","v":0},{"$f":"'fnd enro'!Q829","v":2},{"$f":"'fnd enro'!S829","v":2},1,{"$f":"VALUE('fnd enro'!R829)","v":6},null,{"$f":"(($D829*'fnd base rates'!C$107)\n+($E829*'fnd base rates'!C$108)\n+($F829*'fnd base rates'!C$109)\n+($G829*'fnd base rates'!C$110)\n+($H829*'fnd base rates'!C$111)\n+($I829*'fnd base rates'!C$112)\n+($J829*'fnd base rates'!C$113)\n+($K829*'fnd base rates'!C$114)\n+($M829*'fnd base rates'!C$116)\n+($N829*'fnd base rates'!C$117)\n+($O829*'fnd base rates'!C$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,3)))\n*$R829","v":1124.617798},{"$f":"(($D829*'fnd base rates'!D$107)\n+($E829*'fnd base rates'!D$108)\n+($F829*'fnd base rates'!D$109)\n+($G829*'fnd base rates'!D$110)\n+($H829*'fnd base rates'!D$111)\n+($I829*'fnd base rates'!D$112)\n+($J829*'fnd base rates'!D$113)\n+($K829*'fnd base rates'!D$114)\n+($M829*'fnd base rates'!D$116)\n+($N829*'fnd base rates'!D$117)\n+($O829*'fnd base rates'!D$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,4)))\n*$R829","v":1993.66},{"$f":"(($D829*'fnd base rates'!E$107)\n+($E829*'fnd base rates'!E$108)\n+($F829*'fnd base rates'!E$109)\n+($G829*'fnd base rates'!E$110)\n+($H829*'fnd base rates'!E$111)\n+($I829*'fnd base rates'!E$112)\n+($J829*'fnd base rates'!E$113)\n+($K829*'fnd base rates'!E$114)\n+($M829*'fnd base rates'!E$116)\n+($N829*'fnd base rates'!E$117)\n+($O829*'fnd base rates'!E$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,5)))\n*$R829","v":14624.795446},{"$f":"(($D829*'fnd base rates'!F$107)\n+($E829*'fnd base rates'!F$108)\n+($F829*'fnd base rates'!F$109)\n+($G829*'fnd base rates'!F$110)\n+($H829*'fnd base rates'!F$111)\n+($I829*'fnd base rates'!F$112)\n+($J829*'fnd base rates'!F$113)\n+($K829*'fnd base rates'!F$114)\n+($M829*'fnd base rates'!F$116)\n+($N829*'fnd base rates'!F$117)\n+($O829*'fnd base rates'!F$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,6)))\n*$R829","v":1661.8965020000001},{"$f":"(($D829*'fnd base rates'!G$107)\n+($E829*'fnd base rates'!G$108)\n+($F829*'fnd base rates'!G$109)\n+($G829*'fnd base rates'!G$110)\n+($H829*'fnd base rates'!G$111)\n+($I829*'fnd base rates'!G$112)\n+($J829*'fnd base rates'!G$113)\n+($K829*'fnd base rates'!G$114)\n+($M829*'fnd base rates'!G$116)\n+($N829*'fnd base rates'!G$117)\n+($O829*'fnd base rates'!G$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,7)))\n*$R829","v":569.06681200000003},{"$f":"(($D829*'fnd base rates'!H$107)\n+($E829*'fnd base rates'!H$108)\n+($F829*'fnd base rates'!H$109)\n+($G829*'fnd base rates'!H$110)\n+($H829*'fnd base rates'!H$111)\n+($I829*'fnd base rates'!H$112)\n+($J829*'fnd base rates'!H$113)\n+($K829*'fnd base rates'!H$114)\n+($M829*'fnd base rates'!H$116)\n+($N829*'fnd base rates'!H$117)\n+($O829*'fnd base rates'!H$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,8)))","v":1602.1941400000001},{"$f":"(($D829*'fnd base rates'!I$107)\n+($E829*'fnd base rates'!I$108)\n+($F829*'fnd base rates'!I$109)\n+($G829*'fnd base rates'!I$110)\n+($H829*'fnd base rates'!I$111)\n+($I829*'fnd base rates'!I$112)\n+($J829*'fnd base rates'!I$113)\n+($K829*'fnd base rates'!I$114)\n+($M829*'fnd base rates'!I$116)\n+($N829*'fnd base rates'!I$117)\n+($O829*'fnd base rates'!I$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,9)))\n*$R829","v":1021.1800000000001},{"$f":"(($D829*'fnd base rates'!J$107)\n+($E829*'fnd base rates'!J$108)\n+($F829*'fnd base rates'!J$109)\n+($G829*'fnd base rates'!J$110)\n+($H829*'fnd base rates'!J$111)\n+($I829*'fnd base rates'!J$112)\n+($J829*'fnd base rates'!J$113)\n+($K829*'fnd base rates'!J$114)\n+($M829*'fnd base rates'!J$116)\n+($N829*'fnd base rates'!J$117)\n+($O829*'fnd base rates'!J$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,10)))\n*$R829","v":2212.1},{"$f":"(($D829*'fnd base rates'!K$107)\n+($E829*'fnd base rates'!K$108)\n+($F829*'fnd base rates'!K$109)\n+($G829*'fnd base rates'!K$110)\n+($H829*'fnd base rates'!K$111)\n+($I829*'fnd base rates'!K$112)\n+($J829*'fnd base rates'!K$113)\n+($K829*'fnd base rates'!K$114)\n+($M829*'fnd base rates'!K$116)\n+($N829*'fnd base rates'!K$117)\n+($O829*'fnd base rates'!K$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,11)))\n*$R829","v":2166.154376},{"$f":"(($D829*'fnd base rates'!L$107)\n+($E829*'fnd base rates'!L$108)\n+($F829*'fnd base rates'!L$109)\n+($G829*'fnd base rates'!L$110)\n+($H829*'fnd base rates'!L$111)\n+($I829*'fnd base rates'!L$112)\n+($J829*'fnd base rates'!L$113)\n+($K829*'fnd base rates'!L$114)\n+($M829*'fnd base rates'!L$116)\n+($N829*'fnd base rates'!L$117)\n+($O829*'fnd base rates'!L$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,12)))","v":3103.2628420000001},{"$f":"(($D829*'fnd base rates'!M$107)\n+($E829*'fnd base rates'!M$108)\n+($F829*'fnd base rates'!M$109)\n+($G829*'fnd base rates'!M$110)\n+($H829*'fnd base rates'!M$111)\n+($I829*'fnd base rates'!M$112)\n+($J829*'fnd base rates'!M$113)\n+($K829*'fnd base rates'!M$114)\n+($M829*'fnd base rates'!M$116)\n+($N829*'fnd base rates'!M$117)\n+($O829*'fnd base rates'!M$118)\n+($P829*VLOOKUP($S829+12,rate_basefnd,13)))","v":0},30078.927915999997,null,497117766,"497","117","766",1,2,30078.927915999997,15039,0,15039,null,null,null,null,null,14840,14,14854,185,15039,0,15039]
[498,498281061,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D830","v":0},{"$f":"'fnd enro'!E830","v":0},{"$f":"'fnd enro'!F830","v":0},{"$f":"'fnd enro'!G830","v":0},{"$f":"'fnd enro'!H830","v":4},{"$f":"'fnd enro'!I830","v":0},{"$f":"'fnd enro'!J830","v":0},{"$f":"'fnd enro'!K830","v":0.15160000000000001},{"$f":"'fnd enro'!L830","v":0},{"$f":"'fnd enro'!M830+'fnd enro'!N830","v":0},{"$f":"'fnd enro'!O830","v":0},{"$f":"'fnd enro'!P830","v":0},{"$f":"'fnd enro'!Q830","v":4},{"$f":"'fnd enro'!S830","v":4},1,{"$f":"VALUE('fnd enro'!R830)","v":10},null,{"$f":"(($D830*'fnd base rates'!C$107)\n+($E830*'fnd base rates'!C$108)\n+($F830*'fnd base rates'!C$109)\n+($G830*'fnd base rates'!C$110)\n+($H830*'fnd base rates'!C$111)\n+($I830*'fnd base rates'!C$112)\n+($J830*'fnd base rates'!C$113)\n+($K830*'fnd base rates'!C$114)\n+($M830*'fnd base rates'!C$116)\n+($N830*'fnd base rates'!C$117)\n+($O830*'fnd base rates'!C$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,3)))\n*$R830","v":2271.3155959999999},{"$f":"(($D830*'fnd base rates'!D$107)\n+($E830*'fnd base rates'!D$108)\n+($F830*'fnd base rates'!D$109)\n+($G830*'fnd base rates'!D$110)\n+($H830*'fnd base rates'!D$111)\n+($I830*'fnd base rates'!D$112)\n+($J830*'fnd base rates'!D$113)\n+($K830*'fnd base rates'!D$114)\n+($M830*'fnd base rates'!D$116)\n+($N830*'fnd base rates'!D$117)\n+($O830*'fnd base rates'!D$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,4)))\n*$R830","v":4092.04},{"$f":"(($D830*'fnd base rates'!E$107)\n+($E830*'fnd base rates'!E$108)\n+($F830*'fnd base rates'!E$109)\n+($G830*'fnd base rates'!E$110)\n+($H830*'fnd base rates'!E$111)\n+($I830*'fnd base rates'!E$112)\n+($J830*'fnd base rates'!E$113)\n+($K830*'fnd base rates'!E$114)\n+($M830*'fnd base rates'!E$116)\n+($N830*'fnd base rates'!E$117)\n+($O830*'fnd base rates'!E$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,5)))\n*$R830","v":24788.270892},{"$f":"(($D830*'fnd base rates'!F$107)\n+($E830*'fnd base rates'!F$108)\n+($F830*'fnd base rates'!F$109)\n+($G830*'fnd base rates'!F$110)\n+($H830*'fnd base rates'!F$111)\n+($I830*'fnd base rates'!F$112)\n+($J830*'fnd base rates'!F$113)\n+($K830*'fnd base rates'!F$114)\n+($M830*'fnd base rates'!F$116)\n+($N830*'fnd base rates'!F$117)\n+($O830*'fnd base rates'!F$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,6)))\n*$R830","v":3733.2730039999997},{"$f":"(($D830*'fnd base rates'!G$107)\n+($E830*'fnd base rates'!G$108)\n+($F830*'fnd base rates'!G$109)\n+($G830*'fnd base rates'!G$110)\n+($H830*'fnd base rates'!G$111)\n+($I830*'fnd base rates'!G$112)\n+($J830*'fnd base rates'!G$113)\n+($K830*'fnd base rates'!G$114)\n+($M830*'fnd base rates'!G$116)\n+($N830*'fnd base rates'!G$117)\n+($O830*'fnd base rates'!G$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,7)))\n*$R830","v":1204.933624},{"$f":"(($D830*'fnd base rates'!H$107)\n+($E830*'fnd base rates'!H$108)\n+($F830*'fnd base rates'!H$109)\n+($G830*'fnd base rates'!H$110)\n+($H830*'fnd base rates'!H$111)\n+($I830*'fnd base rates'!H$112)\n+($J830*'fnd base rates'!H$113)\n+($K830*'fnd base rates'!H$114)\n+($M830*'fnd base rates'!H$116)\n+($N830*'fnd base rates'!H$117)\n+($O830*'fnd base rates'!H$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,8)))","v":2062.06828},{"$f":"(($D830*'fnd base rates'!I$107)\n+($E830*'fnd base rates'!I$108)\n+($F830*'fnd base rates'!I$109)\n+($G830*'fnd base rates'!I$110)\n+($H830*'fnd base rates'!I$111)\n+($I830*'fnd base rates'!I$112)\n+($J830*'fnd base rates'!I$113)\n+($K830*'fnd base rates'!I$114)\n+($M830*'fnd base rates'!I$116)\n+($N830*'fnd base rates'!I$117)\n+($O830*'fnd base rates'!I$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,9)))\n*$R830","v":1758.6},{"$f":"(($D830*'fnd base rates'!J$107)\n+($E830*'fnd base rates'!J$108)\n+($F830*'fnd base rates'!J$109)\n+($G830*'fnd base rates'!J$110)\n+($H830*'fnd base rates'!J$111)\n+($I830*'fnd base rates'!J$112)\n+($J830*'fnd base rates'!J$113)\n+($K830*'fnd base rates'!J$114)\n+($M830*'fnd base rates'!J$116)\n+($N830*'fnd base rates'!J$117)\n+($O830*'fnd base rates'!J$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,10)))\n*$R830","v":3412.7599999999998},{"$f":"(($D830*'fnd base rates'!K$107)\n+($E830*'fnd base rates'!K$108)\n+($F830*'fnd base rates'!K$109)\n+($G830*'fnd base rates'!K$110)\n+($H830*'fnd base rates'!K$111)\n+($I830*'fnd base rates'!K$112)\n+($J830*'fnd base rates'!K$113)\n+($K830*'fnd base rates'!K$114)\n+($M830*'fnd base rates'!K$116)\n+($N830*'fnd base rates'!K$117)\n+($O830*'fnd base rates'!K$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,11)))\n*$R830","v":4453.4687520000007},{"$f":"(($D830*'fnd base rates'!L$107)\n+($E830*'fnd base rates'!L$108)\n+($F830*'fnd base rates'!L$109)\n+($G830*'fnd base rates'!L$110)\n+($H830*'fnd base rates'!L$111)\n+($I830*'fnd base rates'!L$112)\n+($J830*'fnd base rates'!L$113)\n+($K830*'fnd base rates'!L$114)\n+($M830*'fnd base rates'!L$116)\n+($N830*'fnd base rates'!L$117)\n+($O830*'fnd base rates'!L$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,12)))","v":6787.725684},{"$f":"(($D830*'fnd base rates'!M$107)\n+($E830*'fnd base rates'!M$108)\n+($F830*'fnd base rates'!M$109)\n+($G830*'fnd base rates'!M$110)\n+($H830*'fnd base rates'!M$111)\n+($I830*'fnd base rates'!M$112)\n+($J830*'fnd base rates'!M$113)\n+($K830*'fnd base rates'!M$114)\n+($M830*'fnd base rates'!M$116)\n+($N830*'fnd base rates'!M$117)\n+($O830*'fnd base rates'!M$118)\n+($P830*VLOOKUP($S830+12,rate_basefnd,13)))","v":0},54564.455832,null,498281061,"498","281","061",1,4,54564.455832,13641,0,13641,null,null,null,null,null,13758,75,13833,-192,13641,0,13641]
[498,498281281,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D831","v":0},{"$f":"'fnd enro'!E831","v":0},{"$f":"'fnd enro'!F831","v":0},{"$f":"'fnd enro'!G831","v":110},{"$f":"'fnd enro'!H831","v":250},{"$f":"'fnd enro'!I831","v":0},{"$f":"'fnd enro'!J831","v":0},{"$f":"'fnd enro'!K831","v":13.644},{"$f":"'fnd enro'!L831","v":0},{"$f":"'fnd enro'!M831+'fnd enro'!N831","v":7},{"$f":"'fnd enro'!O831","v":10},{"$f":"'fnd enro'!P831","v":0},{"$f":"'fnd enro'!Q831","v":317},{"$f":"'fnd enro'!S831","v":360},1,{"$f":"VALUE('fnd enro'!R831)","v":10},null,{"$f":"(($D831*'fnd base rates'!C$107)\n+($E831*'fnd base rates'!C$108)\n+($F831*'fnd base rates'!C$109)\n+($G831*'fnd base rates'!C$110)\n+($H831*'fnd base rates'!C$111)\n+($I831*'fnd base rates'!C$112)\n+($J831*'fnd base rates'!C$113)\n+($K831*'fnd base rates'!C$114)\n+($M831*'fnd base rates'!C$116)\n+($N831*'fnd base rates'!C$117)\n+($O831*'fnd base rates'!C$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,3)))\n*$R831","v":203291.29363999999},{"$f":"(($D831*'fnd base rates'!D$107)\n+($E831*'fnd base rates'!D$108)\n+($F831*'fnd base rates'!D$109)\n+($G831*'fnd base rates'!D$110)\n+($H831*'fnd base rates'!D$111)\n+($I831*'fnd base rates'!D$112)\n+($J831*'fnd base rates'!D$113)\n+($K831*'fnd base rates'!D$114)\n+($M831*'fnd base rates'!D$116)\n+($N831*'fnd base rates'!D$117)\n+($O831*'fnd base rates'!D$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,4)))\n*$R831","v":358146.88},{"$f":"(($D831*'fnd base rates'!E$107)\n+($E831*'fnd base rates'!E$108)\n+($F831*'fnd base rates'!E$109)\n+($G831*'fnd base rates'!E$110)\n+($H831*'fnd base rates'!E$111)\n+($I831*'fnd base rates'!E$112)\n+($J831*'fnd base rates'!E$113)\n+($K831*'fnd base rates'!E$114)\n+($M831*'fnd base rates'!E$116)\n+($N831*'fnd base rates'!E$117)\n+($O831*'fnd base rates'!E$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,5)))\n*$R831","v":2167924.6602800004},{"$f":"(($D831*'fnd base rates'!F$107)\n+($E831*'fnd base rates'!F$108)\n+($F831*'fnd base rates'!F$109)\n+($G831*'fnd base rates'!F$110)\n+($H831*'fnd base rates'!F$111)\n+($I831*'fnd base rates'!F$112)\n+($J831*'fnd base rates'!F$113)\n+($K831*'fnd base rates'!F$114)\n+($M831*'fnd base rates'!F$116)\n+($N831*'fnd base rates'!F$117)\n+($O831*'fnd base rates'!F$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,6)))\n*$R831","v":364968.03035999998},{"$f":"(($D831*'fnd base rates'!G$107)\n+($E831*'fnd base rates'!G$108)\n+($F831*'fnd base rates'!G$109)\n+($G831*'fnd base rates'!G$110)\n+($H831*'fnd base rates'!G$111)\n+($I831*'fnd base rates'!G$112)\n+($J831*'fnd base rates'!G$113)\n+($K831*'fnd base rates'!G$114)\n+($M831*'fnd base rates'!G$116)\n+($N831*'fnd base rates'!G$117)\n+($O831*'fnd base rates'!G$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,7)))\n*$R831","v":101904.40616},{"$f":"(($D831*'fnd base rates'!H$107)\n+($E831*'fnd base rates'!H$108)\n+($F831*'fnd base rates'!H$109)\n+($G831*'fnd base rates'!H$110)\n+($H831*'fnd base rates'!H$111)\n+($I831*'fnd base rates'!H$112)\n+($J831*'fnd base rates'!H$113)\n+($K831*'fnd base rates'!H$114)\n+($M831*'fnd base rates'!H$116)\n+($N831*'fnd base rates'!H$117)\n+($O831*'fnd base rates'!H$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,8)))","v":186652.36519999997},{"$f":"(($D831*'fnd base rates'!I$107)\n+($E831*'fnd base rates'!I$108)\n+($F831*'fnd base rates'!I$109)\n+($G831*'fnd base rates'!I$110)\n+($H831*'fnd base rates'!I$111)\n+($I831*'fnd base rates'!I$112)\n+($J831*'fnd base rates'!I$113)\n+($K831*'fnd base rates'!I$114)\n+($M831*'fnd base rates'!I$116)\n+($N831*'fnd base rates'!I$117)\n+($O831*'fnd base rates'!I$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,9)))\n*$R831","v":145587.91999999998},{"$f":"(($D831*'fnd base rates'!J$107)\n+($E831*'fnd base rates'!J$108)\n+($F831*'fnd base rates'!J$109)\n+($G831*'fnd base rates'!J$110)\n+($H831*'fnd base rates'!J$111)\n+($I831*'fnd base rates'!J$112)\n+($J831*'fnd base rates'!J$113)\n+($K831*'fnd base rates'!J$114)\n+($M831*'fnd base rates'!J$116)\n+($N831*'fnd base rates'!J$117)\n+($O831*'fnd base rates'!J$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,10)))\n*$R831","v":270941.93},{"$f":"(($D831*'fnd base rates'!K$107)\n+($E831*'fnd base rates'!K$108)\n+($F831*'fnd base rates'!K$109)\n+($G831*'fnd base rates'!K$110)\n+($H831*'fnd base rates'!K$111)\n+($I831*'fnd base rates'!K$112)\n+($J831*'fnd base rates'!K$113)\n+($K831*'fnd base rates'!K$114)\n+($M831*'fnd base rates'!K$116)\n+($N831*'fnd base rates'!K$117)\n+($O831*'fnd base rates'!K$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,11)))\n*$R831","v":397120.94768000004},{"$f":"(($D831*'fnd base rates'!L$107)\n+($E831*'fnd base rates'!L$108)\n+($F831*'fnd base rates'!L$109)\n+($G831*'fnd base rates'!L$110)\n+($H831*'fnd base rates'!L$111)\n+($I831*'fnd base rates'!L$112)\n+($J831*'fnd base rates'!L$113)\n+($K831*'fnd base rates'!L$114)\n+($M831*'fnd base rates'!L$116)\n+($N831*'fnd base rates'!L$117)\n+($O831*'fnd base rates'!L$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,12)))","v":591389.31156000006},{"$f":"(($D831*'fnd base rates'!M$107)\n+($E831*'fnd base rates'!M$108)\n+($F831*'fnd base rates'!M$109)\n+($G831*'fnd base rates'!M$110)\n+($H831*'fnd base rates'!M$111)\n+($I831*'fnd base rates'!M$112)\n+($J831*'fnd base rates'!M$113)\n+($K831*'fnd base rates'!M$114)\n+($M831*'fnd base rates'!M$116)\n+($N831*'fnd base rates'!M$117)\n+($O831*'fnd base rates'!M$118)\n+($P831*VLOOKUP($S831+12,rate_basefnd,13)))","v":0},4787927.7448800001,null,498281281,"498","281","281",1,360,4787927.7448800001,13300,0,13300,null,null,null,null,null,13431,114,13545,-245,13300,0,13300]
[498,498281332,"VERITAS PREPARATORY",{"$f":"'fnd enro'!D832","v":0},{"$f":"'fnd enro'!E832","v":0},{"$f":"'fnd enro'!F832","v":0},{"$f":"'fnd enro'!G832","v":0},{"$f":"'fnd enro'!H832","v":1},{"$f":"'fnd enro'!I832","v":0},{"$f":"'fnd enro'!J832","v":0},{"$f":"'fnd enro'!K832","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L832","v":0},{"$f":"'fnd enro'!M832+'fnd enro'!N832","v":0},{"$f":"'fnd enro'!O832","v":0},{"$f":"'fnd enro'!P832","v":0},{"$f":"'fnd enro'!Q832","v":1},{"$f":"'fnd enro'!S832","v":1},1,{"$f":"VALUE('fnd enro'!R832)","v":9},null,{"$f":"(($D832*'fnd base rates'!C$107)\n+($E832*'fnd base rates'!C$108)\n+($F832*'fnd base rates'!C$109)\n+($G832*'fnd base rates'!C$110)\n+($H832*'fnd base rates'!C$111)\n+($I832*'fnd base rates'!C$112)\n+($J832*'fnd base rates'!C$113)\n+($K832*'fnd base rates'!C$114)\n+($M832*'fnd base rates'!C$116)\n+($N832*'fnd base rates'!C$117)\n+($O832*'fnd base rates'!C$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,3)))\n*$R832","v":566.44889899999998},{"$f":"(($D832*'fnd base rates'!D$107)\n+($E832*'fnd base rates'!D$108)\n+($F832*'fnd base rates'!D$109)\n+($G832*'fnd base rates'!D$110)\n+($H832*'fnd base rates'!D$111)\n+($I832*'fnd base rates'!D$112)\n+($J832*'fnd base rates'!D$113)\n+($K832*'fnd base rates'!D$114)\n+($M832*'fnd base rates'!D$116)\n+($N832*'fnd base rates'!D$117)\n+($O832*'fnd base rates'!D$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,4)))\n*$R832","v":1016.47},{"$f":"(($D832*'fnd base rates'!E$107)\n+($E832*'fnd base rates'!E$108)\n+($F832*'fnd base rates'!E$109)\n+($G832*'fnd base rates'!E$110)\n+($H832*'fnd base rates'!E$111)\n+($I832*'fnd base rates'!E$112)\n+($J832*'fnd base rates'!E$113)\n+($K832*'fnd base rates'!E$114)\n+($M832*'fnd base rates'!E$116)\n+($N832*'fnd base rates'!E$117)\n+($O832*'fnd base rates'!E$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,5)))\n*$R832","v":6133.1977230000002},{"$f":"(($D832*'fnd base rates'!F$107)\n+($E832*'fnd base rates'!F$108)\n+($F832*'fnd base rates'!F$109)\n+($G832*'fnd base rates'!F$110)\n+($H832*'fnd base rates'!F$111)\n+($I832*'fnd base rates'!F$112)\n+($J832*'fnd base rates'!F$113)\n+($K832*'fnd base rates'!F$114)\n+($M832*'fnd base rates'!F$116)\n+($N832*'fnd base rates'!F$117)\n+($O832*'fnd base rates'!F$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,6)))\n*$R832","v":933.31825099999992},{"$f":"(($D832*'fnd base rates'!G$107)\n+($E832*'fnd base rates'!G$108)\n+($F832*'fnd base rates'!G$109)\n+($G832*'fnd base rates'!G$110)\n+($H832*'fnd base rates'!G$111)\n+($I832*'fnd base rates'!G$112)\n+($J832*'fnd base rates'!G$113)\n+($K832*'fnd base rates'!G$114)\n+($M832*'fnd base rates'!G$116)\n+($N832*'fnd base rates'!G$117)\n+($O832*'fnd base rates'!G$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,7)))\n*$R832","v":298.13340599999998},{"$f":"(($D832*'fnd base rates'!H$107)\n+($E832*'fnd base rates'!H$108)\n+($F832*'fnd base rates'!H$109)\n+($G832*'fnd base rates'!H$110)\n+($H832*'fnd base rates'!H$111)\n+($I832*'fnd base rates'!H$112)\n+($J832*'fnd base rates'!H$113)\n+($K832*'fnd base rates'!H$114)\n+($M832*'fnd base rates'!H$116)\n+($N832*'fnd base rates'!H$117)\n+($O832*'fnd base rates'!H$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,8)))","v":515.03706999999997},{"$f":"(($D832*'fnd base rates'!I$107)\n+($E832*'fnd base rates'!I$108)\n+($F832*'fnd base rates'!I$109)\n+($G832*'fnd base rates'!I$110)\n+($H832*'fnd base rates'!I$111)\n+($I832*'fnd base rates'!I$112)\n+($J832*'fnd base rates'!I$113)\n+($K832*'fnd base rates'!I$114)\n+($M832*'fnd base rates'!I$116)\n+($N832*'fnd base rates'!I$117)\n+($O832*'fnd base rates'!I$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,9)))\n*$R832","v":437.06},{"$f":"(($D832*'fnd base rates'!J$107)\n+($E832*'fnd base rates'!J$108)\n+($F832*'fnd base rates'!J$109)\n+($G832*'fnd base rates'!J$110)\n+($H832*'fnd base rates'!J$111)\n+($I832*'fnd base rates'!J$112)\n+($J832*'fnd base rates'!J$113)\n+($K832*'fnd base rates'!J$114)\n+($M832*'fnd base rates'!J$116)\n+($N832*'fnd base rates'!J$117)\n+($O832*'fnd base rates'!J$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,10)))\n*$R832","v":839.74},{"$f":"(($D832*'fnd base rates'!K$107)\n+($E832*'fnd base rates'!K$108)\n+($F832*'fnd base rates'!K$109)\n+($G832*'fnd base rates'!K$110)\n+($H832*'fnd base rates'!K$111)\n+($I832*'fnd base rates'!K$112)\n+($J832*'fnd base rates'!K$113)\n+($K832*'fnd base rates'!K$114)\n+($M832*'fnd base rates'!K$116)\n+($N832*'fnd base rates'!K$117)\n+($O832*'fnd base rates'!K$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,11)))\n*$R832","v":1113.3671880000002},{"$f":"(($D832*'fnd base rates'!L$107)\n+($E832*'fnd base rates'!L$108)\n+($F832*'fnd base rates'!L$109)\n+($G832*'fnd base rates'!L$110)\n+($H832*'fnd base rates'!L$111)\n+($I832*'fnd base rates'!L$112)\n+($J832*'fnd base rates'!L$113)\n+($K832*'fnd base rates'!L$114)\n+($M832*'fnd base rates'!L$116)\n+($N832*'fnd base rates'!L$117)\n+($O832*'fnd base rates'!L$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,12)))","v":1686.5814209999999},{"$f":"(($D832*'fnd base rates'!M$107)\n+($E832*'fnd base rates'!M$108)\n+($F832*'fnd base rates'!M$109)\n+($G832*'fnd base rates'!M$110)\n+($H832*'fnd base rates'!M$111)\n+($I832*'fnd base rates'!M$112)\n+($J832*'fnd base rates'!M$113)\n+($K832*'fnd base rates'!M$114)\n+($M832*'fnd base rates'!M$116)\n+($N832*'fnd base rates'!M$117)\n+($O832*'fnd base rates'!M$118)\n+($P832*VLOOKUP($S832+12,rate_basefnd,13)))","v":0},13539.353958,null,498281332,"498","281","332",1,1,13539.353958,13539,0,13539,null,null,null,null,null,13758,75,13833,-294,13539,0,13539]
[499,499061061,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D833","v":0},{"$f":"'fnd enro'!E833","v":0},{"$f":"'fnd enro'!F833","v":0},{"$f":"'fnd enro'!G833","v":0},{"$f":"'fnd enro'!H833","v":70},{"$f":"'fnd enro'!I833","v":58},{"$f":"'fnd enro'!J833","v":0},{"$f":"'fnd enro'!K833","v":4.8512000000000004},{"$f":"'fnd enro'!L833","v":0},{"$f":"'fnd enro'!M833+'fnd enro'!N833","v":0},{"$f":"'fnd enro'!O833","v":4},{"$f":"'fnd enro'!P833","v":1},{"$f":"'fnd enro'!Q833","v":46},{"$f":"'fnd enro'!S833","v":128},1,{"$f":"VALUE('fnd enro'!R833)","v":10},null,{"$f":"(($D833*'fnd base rates'!C$107)\n+($E833*'fnd base rates'!C$108)\n+($F833*'fnd base rates'!C$109)\n+($G833*'fnd base rates'!C$110)\n+($H833*'fnd base rates'!C$111)\n+($I833*'fnd base rates'!C$112)\n+($J833*'fnd base rates'!C$113)\n+($K833*'fnd base rates'!C$114)\n+($M833*'fnd base rates'!C$116)\n+($N833*'fnd base rates'!C$117)\n+($O833*'fnd base rates'!C$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,3)))\n*$R833","v":67931.509072000001},{"$f":"(($D833*'fnd base rates'!D$107)\n+($E833*'fnd base rates'!D$108)\n+($F833*'fnd base rates'!D$109)\n+($G833*'fnd base rates'!D$110)\n+($H833*'fnd base rates'!D$111)\n+($I833*'fnd base rates'!D$112)\n+($J833*'fnd base rates'!D$113)\n+($K833*'fnd base rates'!D$114)\n+($M833*'fnd base rates'!D$116)\n+($N833*'fnd base rates'!D$117)\n+($O833*'fnd base rates'!D$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,4)))\n*$R833","v":107062.79000000001},{"$f":"(($D833*'fnd base rates'!E$107)\n+($E833*'fnd base rates'!E$108)\n+($F833*'fnd base rates'!E$109)\n+($G833*'fnd base rates'!E$110)\n+($H833*'fnd base rates'!E$111)\n+($I833*'fnd base rates'!E$112)\n+($J833*'fnd base rates'!E$113)\n+($K833*'fnd base rates'!E$114)\n+($M833*'fnd base rates'!E$116)\n+($N833*'fnd base rates'!E$117)\n+($O833*'fnd base rates'!E$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,5)))\n*$R833","v":637369.60854399996},{"$f":"(($D833*'fnd base rates'!F$107)\n+($E833*'fnd base rates'!F$108)\n+($F833*'fnd base rates'!F$109)\n+($G833*'fnd base rates'!F$110)\n+($H833*'fnd base rates'!F$111)\n+($I833*'fnd base rates'!F$112)\n+($J833*'fnd base rates'!F$113)\n+($K833*'fnd base rates'!F$114)\n+($M833*'fnd base rates'!F$116)\n+($N833*'fnd base rates'!F$117)\n+($O833*'fnd base rates'!F$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,6)))\n*$R833","v":114331.70612800001},{"$f":"(($D833*'fnd base rates'!G$107)\n+($E833*'fnd base rates'!G$108)\n+($F833*'fnd base rates'!G$109)\n+($G833*'fnd base rates'!G$110)\n+($H833*'fnd base rates'!G$111)\n+($I833*'fnd base rates'!G$112)\n+($J833*'fnd base rates'!G$113)\n+($K833*'fnd base rates'!G$114)\n+($M833*'fnd base rates'!G$116)\n+($N833*'fnd base rates'!G$117)\n+($O833*'fnd base rates'!G$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,7)))\n*$R833","v":26846.135967999999},{"$f":"(($D833*'fnd base rates'!H$107)\n+($E833*'fnd base rates'!H$108)\n+($F833*'fnd base rates'!H$109)\n+($G833*'fnd base rates'!H$110)\n+($H833*'fnd base rates'!H$111)\n+($I833*'fnd base rates'!H$112)\n+($J833*'fnd base rates'!H$113)\n+($K833*'fnd base rates'!H$114)\n+($M833*'fnd base rates'!H$116)\n+($N833*'fnd base rates'!H$117)\n+($O833*'fnd base rates'!H$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,8)))","v":81442.074959999984},{"$f":"(($D833*'fnd base rates'!I$107)\n+($E833*'fnd base rates'!I$108)\n+($F833*'fnd base rates'!I$109)\n+($G833*'fnd base rates'!I$110)\n+($H833*'fnd base rates'!I$111)\n+($I833*'fnd base rates'!I$112)\n+($J833*'fnd base rates'!I$113)\n+($K833*'fnd base rates'!I$114)\n+($M833*'fnd base rates'!I$116)\n+($N833*'fnd base rates'!I$117)\n+($O833*'fnd base rates'!I$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,9)))\n*$R833","v":51575.97},{"$f":"(($D833*'fnd base rates'!J$107)\n+($E833*'fnd base rates'!J$108)\n+($F833*'fnd base rates'!J$109)\n+($G833*'fnd base rates'!J$110)\n+($H833*'fnd base rates'!J$111)\n+($I833*'fnd base rates'!J$112)\n+($J833*'fnd base rates'!J$113)\n+($K833*'fnd base rates'!J$114)\n+($M833*'fnd base rates'!J$116)\n+($N833*'fnd base rates'!J$117)\n+($O833*'fnd base rates'!J$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,10)))\n*$R833","v":76398.41},{"$f":"(($D833*'fnd base rates'!K$107)\n+($E833*'fnd base rates'!K$108)\n+($F833*'fnd base rates'!K$109)\n+($G833*'fnd base rates'!K$110)\n+($H833*'fnd base rates'!K$111)\n+($I833*'fnd base rates'!K$112)\n+($J833*'fnd base rates'!K$113)\n+($K833*'fnd base rates'!K$114)\n+($M833*'fnd base rates'!K$116)\n+($N833*'fnd base rates'!K$117)\n+($O833*'fnd base rates'!K$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,11)))\n*$R833","v":142133.18006400001},{"$f":"(($D833*'fnd base rates'!L$107)\n+($E833*'fnd base rates'!L$108)\n+($F833*'fnd base rates'!L$109)\n+($G833*'fnd base rates'!L$110)\n+($H833*'fnd base rates'!L$111)\n+($I833*'fnd base rates'!L$112)\n+($J833*'fnd base rates'!L$113)\n+($K833*'fnd base rates'!L$114)\n+($M833*'fnd base rates'!L$116)\n+($N833*'fnd base rates'!L$117)\n+($O833*'fnd base rates'!L$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,12)))","v":173458.001888},{"$f":"(($D833*'fnd base rates'!M$107)\n+($E833*'fnd base rates'!M$108)\n+($F833*'fnd base rates'!M$109)\n+($G833*'fnd base rates'!M$110)\n+($H833*'fnd base rates'!M$111)\n+($I833*'fnd base rates'!M$112)\n+($J833*'fnd base rates'!M$113)\n+($K833*'fnd base rates'!M$114)\n+($M833*'fnd base rates'!M$116)\n+($N833*'fnd base rates'!M$117)\n+($O833*'fnd base rates'!M$118)\n+($P833*VLOOKUP($S833+12,rate_basefnd,13)))","v":0},1478549.3866239998,null,499061061,"499","061","061",1,128,1478549.3866239998,11551,0,11551,null,null,null,null,null,12344,38,12382,-831,11551,0,11551]
[499,499061111,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D834","v":0},{"$f":"'fnd enro'!E834","v":0},{"$f":"'fnd enro'!F834","v":0},{"$f":"'fnd enro'!G834","v":0},{"$f":"'fnd enro'!H834","v":1},{"$f":"'fnd enro'!I834","v":0},{"$f":"'fnd enro'!J834","v":0},{"$f":"'fnd enro'!K834","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L834","v":0},{"$f":"'fnd enro'!M834+'fnd enro'!N834","v":0},{"$f":"'fnd enro'!O834","v":0},{"$f":"'fnd enro'!P834","v":0},{"$f":"'fnd enro'!Q834","v":1},{"$f":"'fnd enro'!S834","v":1},1,{"$f":"VALUE('fnd enro'!R834)","v":6},null,{"$f":"(($D834*'fnd base rates'!C$107)\n+($E834*'fnd base rates'!C$108)\n+($F834*'fnd base rates'!C$109)\n+($G834*'fnd base rates'!C$110)\n+($H834*'fnd base rates'!C$111)\n+($I834*'fnd base rates'!C$112)\n+($J834*'fnd base rates'!C$113)\n+($K834*'fnd base rates'!C$114)\n+($M834*'fnd base rates'!C$116)\n+($N834*'fnd base rates'!C$117)\n+($O834*'fnd base rates'!C$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,3)))\n*$R834","v":562.308899},{"$f":"(($D834*'fnd base rates'!D$107)\n+($E834*'fnd base rates'!D$108)\n+($F834*'fnd base rates'!D$109)\n+($G834*'fnd base rates'!D$110)\n+($H834*'fnd base rates'!D$111)\n+($I834*'fnd base rates'!D$112)\n+($J834*'fnd base rates'!D$113)\n+($K834*'fnd base rates'!D$114)\n+($M834*'fnd base rates'!D$116)\n+($N834*'fnd base rates'!D$117)\n+($O834*'fnd base rates'!D$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,4)))\n*$R834","v":996.83},{"$f":"(($D834*'fnd base rates'!E$107)\n+($E834*'fnd base rates'!E$108)\n+($F834*'fnd base rates'!E$109)\n+($G834*'fnd base rates'!E$110)\n+($H834*'fnd base rates'!E$111)\n+($I834*'fnd base rates'!E$112)\n+($J834*'fnd base rates'!E$113)\n+($K834*'fnd base rates'!E$114)\n+($M834*'fnd base rates'!E$116)\n+($N834*'fnd base rates'!E$117)\n+($O834*'fnd base rates'!E$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,5)))\n*$R834","v":5941.5577229999999},{"$f":"(($D834*'fnd base rates'!F$107)\n+($E834*'fnd base rates'!F$108)\n+($F834*'fnd base rates'!F$109)\n+($G834*'fnd base rates'!F$110)\n+($H834*'fnd base rates'!F$111)\n+($I834*'fnd base rates'!F$112)\n+($J834*'fnd base rates'!F$113)\n+($K834*'fnd base rates'!F$114)\n+($M834*'fnd base rates'!F$116)\n+($N834*'fnd base rates'!F$117)\n+($O834*'fnd base rates'!F$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,6)))\n*$R834","v":933.31825099999992},{"$f":"(($D834*'fnd base rates'!G$107)\n+($E834*'fnd base rates'!G$108)\n+($F834*'fnd base rates'!G$109)\n+($G834*'fnd base rates'!G$110)\n+($H834*'fnd base rates'!G$111)\n+($I834*'fnd base rates'!G$112)\n+($J834*'fnd base rates'!G$113)\n+($K834*'fnd base rates'!G$114)\n+($M834*'fnd base rates'!G$116)\n+($N834*'fnd base rates'!G$117)\n+($O834*'fnd base rates'!G$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,7)))\n*$R834","v":288.84340599999996},{"$f":"(($D834*'fnd base rates'!H$107)\n+($E834*'fnd base rates'!H$108)\n+($F834*'fnd base rates'!H$109)\n+($G834*'fnd base rates'!H$110)\n+($H834*'fnd base rates'!H$111)\n+($I834*'fnd base rates'!H$112)\n+($J834*'fnd base rates'!H$113)\n+($K834*'fnd base rates'!H$114)\n+($M834*'fnd base rates'!H$116)\n+($N834*'fnd base rates'!H$117)\n+($O834*'fnd base rates'!H$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,8)))","v":513.61707000000001},{"$f":"(($D834*'fnd base rates'!I$107)\n+($E834*'fnd base rates'!I$108)\n+($F834*'fnd base rates'!I$109)\n+($G834*'fnd base rates'!I$110)\n+($H834*'fnd base rates'!I$111)\n+($I834*'fnd base rates'!I$112)\n+($J834*'fnd base rates'!I$113)\n+($K834*'fnd base rates'!I$114)\n+($M834*'fnd base rates'!I$116)\n+($N834*'fnd base rates'!I$117)\n+($O834*'fnd base rates'!I$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,9)))\n*$R834","v":429.29999999999995},{"$f":"(($D834*'fnd base rates'!J$107)\n+($E834*'fnd base rates'!J$108)\n+($F834*'fnd base rates'!J$109)\n+($G834*'fnd base rates'!J$110)\n+($H834*'fnd base rates'!J$111)\n+($I834*'fnd base rates'!J$112)\n+($J834*'fnd base rates'!J$113)\n+($K834*'fnd base rates'!J$114)\n+($M834*'fnd base rates'!J$116)\n+($N834*'fnd base rates'!J$117)\n+($O834*'fnd base rates'!J$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,10)))\n*$R834","v":799.43},{"$f":"(($D834*'fnd base rates'!K$107)\n+($E834*'fnd base rates'!K$108)\n+($F834*'fnd base rates'!K$109)\n+($G834*'fnd base rates'!K$110)\n+($H834*'fnd base rates'!K$111)\n+($I834*'fnd base rates'!K$112)\n+($J834*'fnd base rates'!K$113)\n+($K834*'fnd base rates'!K$114)\n+($M834*'fnd base rates'!K$116)\n+($N834*'fnd base rates'!K$117)\n+($O834*'fnd base rates'!K$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,11)))\n*$R834","v":1113.3671880000002},{"$f":"(($D834*'fnd base rates'!L$107)\n+($E834*'fnd base rates'!L$108)\n+($F834*'fnd base rates'!L$109)\n+($G834*'fnd base rates'!L$110)\n+($H834*'fnd base rates'!L$111)\n+($I834*'fnd base rates'!L$112)\n+($J834*'fnd base rates'!L$113)\n+($K834*'fnd base rates'!L$114)\n+($M834*'fnd base rates'!L$116)\n+($N834*'fnd base rates'!L$117)\n+($O834*'fnd base rates'!L$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,12)))","v":1655.5914209999999},{"$f":"(($D834*'fnd base rates'!M$107)\n+($E834*'fnd base rates'!M$108)\n+($F834*'fnd base rates'!M$109)\n+($G834*'fnd base rates'!M$110)\n+($H834*'fnd base rates'!M$111)\n+($I834*'fnd base rates'!M$112)\n+($J834*'fnd base rates'!M$113)\n+($K834*'fnd base rates'!M$114)\n+($M834*'fnd base rates'!M$116)\n+($N834*'fnd base rates'!M$117)\n+($O834*'fnd base rates'!M$118)\n+($P834*VLOOKUP($S834+12,rate_basefnd,13)))","v":0},13234.163957999999,null,499061111,"499","061","111",1,1,13234.163957999999,13234,0,13234,null,null,null,null,null,13334,22,13356,-122,13234,0,13234]
[499,499061137,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D835","v":0},{"$f":"'fnd enro'!E835","v":0},{"$f":"'fnd enro'!F835","v":0},{"$f":"'fnd enro'!G835","v":0},{"$f":"'fnd enro'!H835","v":3},{"$f":"'fnd enro'!I835","v":4},{"$f":"'fnd enro'!J835","v":0},{"$f":"'fnd enro'!K835","v":0.26529999999999998},{"$f":"'fnd enro'!L835","v":0},{"$f":"'fnd enro'!M835+'fnd enro'!N835","v":0},{"$f":"'fnd enro'!O835","v":0},{"$f":"'fnd enro'!P835","v":0},{"$f":"'fnd enro'!Q835","v":5},{"$f":"'fnd enro'!S835","v":7},1,{"$f":"VALUE('fnd enro'!R835)","v":10},null,{"$f":"(($D835*'fnd base rates'!C$107)\n+($E835*'fnd base rates'!C$108)\n+($F835*'fnd base rates'!C$109)\n+($G835*'fnd base rates'!C$110)\n+($H835*'fnd base rates'!C$111)\n+($I835*'fnd base rates'!C$112)\n+($J835*'fnd base rates'!C$113)\n+($K835*'fnd base rates'!C$114)\n+($M835*'fnd base rates'!C$116)\n+($N835*'fnd base rates'!C$117)\n+($O835*'fnd base rates'!C$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,3)))\n*$R835","v":3847.7222929999998},{"$f":"(($D835*'fnd base rates'!D$107)\n+($E835*'fnd base rates'!D$108)\n+($F835*'fnd base rates'!D$109)\n+($G835*'fnd base rates'!D$110)\n+($H835*'fnd base rates'!D$111)\n+($I835*'fnd base rates'!D$112)\n+($J835*'fnd base rates'!D$113)\n+($K835*'fnd base rates'!D$114)\n+($M835*'fnd base rates'!D$116)\n+($N835*'fnd base rates'!D$117)\n+($O835*'fnd base rates'!D$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,4)))\n*$R835","v":6558.9500000000007},{"$f":"(($D835*'fnd base rates'!E$107)\n+($E835*'fnd base rates'!E$108)\n+($F835*'fnd base rates'!E$109)\n+($G835*'fnd base rates'!E$110)\n+($H835*'fnd base rates'!E$111)\n+($I835*'fnd base rates'!E$112)\n+($J835*'fnd base rates'!E$113)\n+($K835*'fnd base rates'!E$114)\n+($M835*'fnd base rates'!E$116)\n+($N835*'fnd base rates'!E$117)\n+($O835*'fnd base rates'!E$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,5)))\n*$R835","v":42984.914061000003},{"$f":"(($D835*'fnd base rates'!F$107)\n+($E835*'fnd base rates'!F$108)\n+($F835*'fnd base rates'!F$109)\n+($G835*'fnd base rates'!F$110)\n+($H835*'fnd base rates'!F$111)\n+($I835*'fnd base rates'!F$112)\n+($J835*'fnd base rates'!F$113)\n+($K835*'fnd base rates'!F$114)\n+($M835*'fnd base rates'!F$116)\n+($N835*'fnd base rates'!F$117)\n+($O835*'fnd base rates'!F$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,6)))\n*$R835","v":6123.7477569999992},{"$f":"(($D835*'fnd base rates'!G$107)\n+($E835*'fnd base rates'!G$108)\n+($F835*'fnd base rates'!G$109)\n+($G835*'fnd base rates'!G$110)\n+($H835*'fnd base rates'!G$111)\n+($I835*'fnd base rates'!G$112)\n+($J835*'fnd base rates'!G$113)\n+($K835*'fnd base rates'!G$114)\n+($M835*'fnd base rates'!G$116)\n+($N835*'fnd base rates'!G$117)\n+($O835*'fnd base rates'!G$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,7)))\n*$R835","v":1806.2338420000001},{"$f":"(($D835*'fnd base rates'!H$107)\n+($E835*'fnd base rates'!H$108)\n+($F835*'fnd base rates'!H$109)\n+($G835*'fnd base rates'!H$110)\n+($H835*'fnd base rates'!H$111)\n+($I835*'fnd base rates'!H$112)\n+($J835*'fnd base rates'!H$113)\n+($K835*'fnd base rates'!H$114)\n+($M835*'fnd base rates'!H$116)\n+($N835*'fnd base rates'!H$117)\n+($O835*'fnd base rates'!H$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,8)))","v":4714.8194899999999},{"$f":"(($D835*'fnd base rates'!I$107)\n+($E835*'fnd base rates'!I$108)\n+($F835*'fnd base rates'!I$109)\n+($G835*'fnd base rates'!I$110)\n+($H835*'fnd base rates'!I$111)\n+($I835*'fnd base rates'!I$112)\n+($J835*'fnd base rates'!I$113)\n+($K835*'fnd base rates'!I$114)\n+($M835*'fnd base rates'!I$116)\n+($N835*'fnd base rates'!I$117)\n+($O835*'fnd base rates'!I$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,9)))\n*$R835","v":3164.69},{"$f":"(($D835*'fnd base rates'!J$107)\n+($E835*'fnd base rates'!J$108)\n+($F835*'fnd base rates'!J$109)\n+($G835*'fnd base rates'!J$110)\n+($H835*'fnd base rates'!J$111)\n+($I835*'fnd base rates'!J$112)\n+($J835*'fnd base rates'!J$113)\n+($K835*'fnd base rates'!J$114)\n+($M835*'fnd base rates'!J$116)\n+($N835*'fnd base rates'!J$117)\n+($O835*'fnd base rates'!J$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,10)))\n*$R835","v":5962.01},{"$f":"(($D835*'fnd base rates'!K$107)\n+($E835*'fnd base rates'!K$108)\n+($F835*'fnd base rates'!K$109)\n+($G835*'fnd base rates'!K$110)\n+($H835*'fnd base rates'!K$111)\n+($I835*'fnd base rates'!K$112)\n+($J835*'fnd base rates'!K$113)\n+($K835*'fnd base rates'!K$114)\n+($M835*'fnd base rates'!K$116)\n+($N835*'fnd base rates'!K$117)\n+($O835*'fnd base rates'!K$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,11)))\n*$R835","v":7672.4103159999995},{"$f":"(($D835*'fnd base rates'!L$107)\n+($E835*'fnd base rates'!L$108)\n+($F835*'fnd base rates'!L$109)\n+($G835*'fnd base rates'!L$110)\n+($H835*'fnd base rates'!L$111)\n+($I835*'fnd base rates'!L$112)\n+($J835*'fnd base rates'!L$113)\n+($K835*'fnd base rates'!L$114)\n+($M835*'fnd base rates'!L$116)\n+($N835*'fnd base rates'!L$117)\n+($O835*'fnd base rates'!L$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,12)))","v":10511.859947000001},{"$f":"(($D835*'fnd base rates'!M$107)\n+($E835*'fnd base rates'!M$108)\n+($F835*'fnd base rates'!M$109)\n+($G835*'fnd base rates'!M$110)\n+($H835*'fnd base rates'!M$111)\n+($I835*'fnd base rates'!M$112)\n+($J835*'fnd base rates'!M$113)\n+($K835*'fnd base rates'!M$114)\n+($M835*'fnd base rates'!M$116)\n+($N835*'fnd base rates'!M$117)\n+($O835*'fnd base rates'!M$118)\n+($P835*VLOOKUP($S835+12,rate_basefnd,13)))","v":0},93347.357705999995,null,499061137,"499","061","137",1,7,93347.357705999995,13335,0,13335,null,null,null,null,null,14120,110,14230,-895,13335,0,13335]
[499,499061161,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D836","v":0},{"$f":"'fnd enro'!E836","v":0},{"$f":"'fnd enro'!F836","v":0},{"$f":"'fnd enro'!G836","v":0},{"$f":"'fnd enro'!H836","v":0},{"$f":"'fnd enro'!I836","v":13},{"$f":"'fnd enro'!J836","v":0},{"$f":"'fnd enro'!K836","v":0.49270000000000003},{"$f":"'fnd enro'!L836","v":0},{"$f":"'fnd enro'!M836+'fnd enro'!N836","v":0},{"$f":"'fnd enro'!O836","v":0},{"$f":"'fnd enro'!P836","v":0},{"$f":"'fnd enro'!Q836","v":5},{"$f":"'fnd enro'!S836","v":13},1,{"$f":"VALUE('fnd enro'!R836)","v":7},null,{"$f":"(($D836*'fnd base rates'!C$107)\n+($E836*'fnd base rates'!C$108)\n+($F836*'fnd base rates'!C$109)\n+($G836*'fnd base rates'!C$110)\n+($H836*'fnd base rates'!C$111)\n+($I836*'fnd base rates'!C$112)\n+($J836*'fnd base rates'!C$113)\n+($K836*'fnd base rates'!C$114)\n+($M836*'fnd base rates'!C$116)\n+($N836*'fnd base rates'!C$117)\n+($O836*'fnd base rates'!C$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,3)))\n*$R836","v":6852.7556869999999},{"$f":"(($D836*'fnd base rates'!D$107)\n+($E836*'fnd base rates'!D$108)\n+($F836*'fnd base rates'!D$109)\n+($G836*'fnd base rates'!D$110)\n+($H836*'fnd base rates'!D$111)\n+($I836*'fnd base rates'!D$112)\n+($J836*'fnd base rates'!D$113)\n+($K836*'fnd base rates'!D$114)\n+($M836*'fnd base rates'!D$116)\n+($N836*'fnd base rates'!D$117)\n+($O836*'fnd base rates'!D$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,4)))\n*$R836","v":10792.5},{"$f":"(($D836*'fnd base rates'!E$107)\n+($E836*'fnd base rates'!E$108)\n+($F836*'fnd base rates'!E$109)\n+($G836*'fnd base rates'!E$110)\n+($H836*'fnd base rates'!E$111)\n+($I836*'fnd base rates'!E$112)\n+($J836*'fnd base rates'!E$113)\n+($K836*'fnd base rates'!E$114)\n+($M836*'fnd base rates'!E$116)\n+($N836*'fnd base rates'!E$117)\n+($O836*'fnd base rates'!E$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,5)))\n*$R836","v":73912.970398999998},{"$f":"(($D836*'fnd base rates'!F$107)\n+($E836*'fnd base rates'!F$108)\n+($F836*'fnd base rates'!F$109)\n+($G836*'fnd base rates'!F$110)\n+($H836*'fnd base rates'!F$111)\n+($I836*'fnd base rates'!F$112)\n+($J836*'fnd base rates'!F$113)\n+($K836*'fnd base rates'!F$114)\n+($M836*'fnd base rates'!F$116)\n+($N836*'fnd base rates'!F$117)\n+($O836*'fnd base rates'!F$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,6)))\n*$R836","v":10802.327262999999},{"$f":"(($D836*'fnd base rates'!G$107)\n+($E836*'fnd base rates'!G$108)\n+($F836*'fnd base rates'!G$109)\n+($G836*'fnd base rates'!G$110)\n+($H836*'fnd base rates'!G$111)\n+($I836*'fnd base rates'!G$112)\n+($J836*'fnd base rates'!G$113)\n+($K836*'fnd base rates'!G$114)\n+($M836*'fnd base rates'!G$116)\n+($N836*'fnd base rates'!G$117)\n+($O836*'fnd base rates'!G$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,7)))\n*$R836","v":2672.9142779999997},{"$f":"(($D836*'fnd base rates'!H$107)\n+($E836*'fnd base rates'!H$108)\n+($F836*'fnd base rates'!H$109)\n+($G836*'fnd base rates'!H$110)\n+($H836*'fnd base rates'!H$111)\n+($I836*'fnd base rates'!H$112)\n+($J836*'fnd base rates'!H$113)\n+($K836*'fnd base rates'!H$114)\n+($M836*'fnd base rates'!H$116)\n+($N836*'fnd base rates'!H$117)\n+($O836*'fnd base rates'!H$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,8)))","v":10256.931909999999},{"$f":"(($D836*'fnd base rates'!I$107)\n+($E836*'fnd base rates'!I$108)\n+($F836*'fnd base rates'!I$109)\n+($G836*'fnd base rates'!I$110)\n+($H836*'fnd base rates'!I$111)\n+($I836*'fnd base rates'!I$112)\n+($J836*'fnd base rates'!I$113)\n+($K836*'fnd base rates'!I$114)\n+($M836*'fnd base rates'!I$116)\n+($N836*'fnd base rates'!I$117)\n+($O836*'fnd base rates'!I$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,9)))\n*$R836","v":5781.34},{"$f":"(($D836*'fnd base rates'!J$107)\n+($E836*'fnd base rates'!J$108)\n+($F836*'fnd base rates'!J$109)\n+($G836*'fnd base rates'!J$110)\n+($H836*'fnd base rates'!J$111)\n+($I836*'fnd base rates'!J$112)\n+($J836*'fnd base rates'!J$113)\n+($K836*'fnd base rates'!J$114)\n+($M836*'fnd base rates'!J$116)\n+($N836*'fnd base rates'!J$117)\n+($O836*'fnd base rates'!J$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,10)))\n*$R836","v":9928.73},{"$f":"(($D836*'fnd base rates'!K$107)\n+($E836*'fnd base rates'!K$108)\n+($F836*'fnd base rates'!K$109)\n+($G836*'fnd base rates'!K$110)\n+($H836*'fnd base rates'!K$111)\n+($I836*'fnd base rates'!K$112)\n+($J836*'fnd base rates'!K$113)\n+($K836*'fnd base rates'!K$114)\n+($M836*'fnd base rates'!K$116)\n+($N836*'fnd base rates'!K$117)\n+($O836*'fnd base rates'!K$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,11)))\n*$R836","v":14080.003444},{"$f":"(($D836*'fnd base rates'!L$107)\n+($E836*'fnd base rates'!L$108)\n+($F836*'fnd base rates'!L$109)\n+($G836*'fnd base rates'!L$110)\n+($H836*'fnd base rates'!L$111)\n+($I836*'fnd base rates'!L$112)\n+($J836*'fnd base rates'!L$113)\n+($K836*'fnd base rates'!L$114)\n+($M836*'fnd base rates'!L$116)\n+($N836*'fnd base rates'!L$117)\n+($O836*'fnd base rates'!L$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,12)))","v":16750.298473000003},{"$f":"(($D836*'fnd base rates'!M$107)\n+($E836*'fnd base rates'!M$108)\n+($F836*'fnd base rates'!M$109)\n+($G836*'fnd base rates'!M$110)\n+($H836*'fnd base rates'!M$111)\n+($I836*'fnd base rates'!M$112)\n+($J836*'fnd base rates'!M$113)\n+($K836*'fnd base rates'!M$114)\n+($M836*'fnd base rates'!M$116)\n+($N836*'fnd base rates'!M$117)\n+($O836*'fnd base rates'!M$118)\n+($P836*VLOOKUP($S836+12,rate_basefnd,13)))","v":0},161830.77145399997,null,499061161,"499","061","161",1,13,161830.77145399997,12449,0,12449,null,null,null,null,null,14787,21,14808,-2359,12449,0,12449]
[499,499061278,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D837","v":0},{"$f":"'fnd enro'!E837","v":0},{"$f":"'fnd enro'!F837","v":0},{"$f":"'fnd enro'!G837","v":0},{"$f":"'fnd enro'!H837","v":0},{"$f":"'fnd enro'!I837","v":3},{"$f":"'fnd enro'!J837","v":0},{"$f":"'fnd enro'!K837","v":0.1137},{"$f":"'fnd enro'!L837","v":0},{"$f":"'fnd enro'!M837+'fnd enro'!N837","v":0},{"$f":"'fnd enro'!O837","v":0},{"$f":"'fnd enro'!P837","v":0},{"$f":"'fnd enro'!Q837","v":1},{"$f":"'fnd enro'!S837","v":3},1,{"$f":"VALUE('fnd enro'!R837)","v":6},null,{"$f":"(($D837*'fnd base rates'!C$107)\n+($E837*'fnd base rates'!C$108)\n+($F837*'fnd base rates'!C$109)\n+($G837*'fnd base rates'!C$110)\n+($H837*'fnd base rates'!C$111)\n+($I837*'fnd base rates'!C$112)\n+($J837*'fnd base rates'!C$113)\n+($K837*'fnd base rates'!C$114)\n+($M837*'fnd base rates'!C$116)\n+($N837*'fnd base rates'!C$117)\n+($O837*'fnd base rates'!C$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,3)))\n*$R837","v":1570.8866969999999},{"$f":"(($D837*'fnd base rates'!D$107)\n+($E837*'fnd base rates'!D$108)\n+($F837*'fnd base rates'!D$109)\n+($G837*'fnd base rates'!D$110)\n+($H837*'fnd base rates'!D$111)\n+($I837*'fnd base rates'!D$112)\n+($J837*'fnd base rates'!D$113)\n+($K837*'fnd base rates'!D$114)\n+($M837*'fnd base rates'!D$116)\n+($N837*'fnd base rates'!D$117)\n+($O837*'fnd base rates'!D$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,4)))\n*$R837","v":2440.7300000000005},{"$f":"(($D837*'fnd base rates'!E$107)\n+($E837*'fnd base rates'!E$108)\n+($F837*'fnd base rates'!E$109)\n+($G837*'fnd base rates'!E$110)\n+($H837*'fnd base rates'!E$111)\n+($I837*'fnd base rates'!E$112)\n+($J837*'fnd base rates'!E$113)\n+($K837*'fnd base rates'!E$114)\n+($M837*'fnd base rates'!E$116)\n+($N837*'fnd base rates'!E$117)\n+($O837*'fnd base rates'!E$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,5)))\n*$R837","v":16570.293169},{"$f":"(($D837*'fnd base rates'!F$107)\n+($E837*'fnd base rates'!F$108)\n+($F837*'fnd base rates'!F$109)\n+($G837*'fnd base rates'!F$110)\n+($H837*'fnd base rates'!F$111)\n+($I837*'fnd base rates'!F$112)\n+($J837*'fnd base rates'!F$113)\n+($K837*'fnd base rates'!F$114)\n+($M837*'fnd base rates'!F$116)\n+($N837*'fnd base rates'!F$117)\n+($O837*'fnd base rates'!F$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,6)))\n*$R837","v":2492.8447530000003},{"$f":"(($D837*'fnd base rates'!G$107)\n+($E837*'fnd base rates'!G$108)\n+($F837*'fnd base rates'!G$109)\n+($G837*'fnd base rates'!G$110)\n+($H837*'fnd base rates'!G$111)\n+($I837*'fnd base rates'!G$112)\n+($J837*'fnd base rates'!G$113)\n+($K837*'fnd base rates'!G$114)\n+($M837*'fnd base rates'!G$116)\n+($N837*'fnd base rates'!G$117)\n+($O837*'fnd base rates'!G$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,7)))\n*$R837","v":593.22021799999993},{"$f":"(($D837*'fnd base rates'!H$107)\n+($E837*'fnd base rates'!H$108)\n+($F837*'fnd base rates'!H$109)\n+($G837*'fnd base rates'!H$110)\n+($H837*'fnd base rates'!H$111)\n+($I837*'fnd base rates'!H$112)\n+($J837*'fnd base rates'!H$113)\n+($K837*'fnd base rates'!H$114)\n+($M837*'fnd base rates'!H$116)\n+($N837*'fnd base rates'!H$117)\n+($O837*'fnd base rates'!H$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,8)))","v":2363.3712099999998},{"$f":"(($D837*'fnd base rates'!I$107)\n+($E837*'fnd base rates'!I$108)\n+($F837*'fnd base rates'!I$109)\n+($G837*'fnd base rates'!I$110)\n+($H837*'fnd base rates'!I$111)\n+($I837*'fnd base rates'!I$112)\n+($J837*'fnd base rates'!I$113)\n+($K837*'fnd base rates'!I$114)\n+($M837*'fnd base rates'!I$116)\n+($N837*'fnd base rates'!I$117)\n+($O837*'fnd base rates'!I$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,9)))\n*$R837","v":1314.45},{"$f":"(($D837*'fnd base rates'!J$107)\n+($E837*'fnd base rates'!J$108)\n+($F837*'fnd base rates'!J$109)\n+($G837*'fnd base rates'!J$110)\n+($H837*'fnd base rates'!J$111)\n+($I837*'fnd base rates'!J$112)\n+($J837*'fnd base rates'!J$113)\n+($K837*'fnd base rates'!J$114)\n+($M837*'fnd base rates'!J$116)\n+($N837*'fnd base rates'!J$117)\n+($O837*'fnd base rates'!J$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,10)))\n*$R837","v":2188.87},{"$f":"(($D837*'fnd base rates'!K$107)\n+($E837*'fnd base rates'!K$108)\n+($F837*'fnd base rates'!K$109)\n+($G837*'fnd base rates'!K$110)\n+($H837*'fnd base rates'!K$111)\n+($I837*'fnd base rates'!K$112)\n+($J837*'fnd base rates'!K$113)\n+($K837*'fnd base rates'!K$114)\n+($M837*'fnd base rates'!K$116)\n+($N837*'fnd base rates'!K$117)\n+($O837*'fnd base rates'!K$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,11)))\n*$R837","v":3249.2315640000002},{"$f":"(($D837*'fnd base rates'!L$107)\n+($E837*'fnd base rates'!L$108)\n+($F837*'fnd base rates'!L$109)\n+($G837*'fnd base rates'!L$110)\n+($H837*'fnd base rates'!L$111)\n+($I837*'fnd base rates'!L$112)\n+($J837*'fnd base rates'!L$113)\n+($K837*'fnd base rates'!L$114)\n+($M837*'fnd base rates'!L$116)\n+($N837*'fnd base rates'!L$117)\n+($O837*'fnd base rates'!L$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,12)))","v":3786.7542630000003},{"$f":"(($D837*'fnd base rates'!M$107)\n+($E837*'fnd base rates'!M$108)\n+($F837*'fnd base rates'!M$109)\n+($G837*'fnd base rates'!M$110)\n+($H837*'fnd base rates'!M$111)\n+($I837*'fnd base rates'!M$112)\n+($J837*'fnd base rates'!M$113)\n+($K837*'fnd base rates'!M$114)\n+($M837*'fnd base rates'!M$116)\n+($N837*'fnd base rates'!M$117)\n+($O837*'fnd base rates'!M$118)\n+($P837*VLOOKUP($S837+12,rate_basefnd,13)))","v":0},36570.651874000003,null,499061278,"499","061","278",1,3,36570.651874000003,12190,0,12190,null,null,null,null,null,12262,8,12270,-80,12190,0,12190]
[499,499061281,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D838","v":0},{"$f":"'fnd enro'!E838","v":0},{"$f":"'fnd enro'!F838","v":0},{"$f":"'fnd enro'!G838","v":0},{"$f":"'fnd enro'!H838","v":189},{"$f":"'fnd enro'!I838","v":171},{"$f":"'fnd enro'!J838","v":0},{"$f":"'fnd enro'!K838","v":13.644},{"$f":"'fnd enro'!L838","v":0},{"$f":"'fnd enro'!M838+'fnd enro'!N838","v":0},{"$f":"'fnd enro'!O838","v":14},{"$f":"'fnd enro'!P838","v":4},{"$f":"'fnd enro'!Q838","v":197},{"$f":"'fnd enro'!S838","v":360},1,{"$f":"VALUE('fnd enro'!R838)","v":10},null,{"$f":"(($D838*'fnd base rates'!C$107)\n+($E838*'fnd base rates'!C$108)\n+($F838*'fnd base rates'!C$109)\n+($G838*'fnd base rates'!C$110)\n+($H838*'fnd base rates'!C$111)\n+($I838*'fnd base rates'!C$112)\n+($J838*'fnd base rates'!C$113)\n+($K838*'fnd base rates'!C$114)\n+($M838*'fnd base rates'!C$116)\n+($N838*'fnd base rates'!C$117)\n+($O838*'fnd base rates'!C$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,3)))\n*$R838","v":195707.82363999999},{"$f":"(($D838*'fnd base rates'!D$107)\n+($E838*'fnd base rates'!D$108)\n+($F838*'fnd base rates'!D$109)\n+($G838*'fnd base rates'!D$110)\n+($H838*'fnd base rates'!D$111)\n+($I838*'fnd base rates'!D$112)\n+($J838*'fnd base rates'!D$113)\n+($K838*'fnd base rates'!D$114)\n+($M838*'fnd base rates'!D$116)\n+($N838*'fnd base rates'!D$117)\n+($O838*'fnd base rates'!D$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,4)))\n*$R838","v":322092.00000000006},{"$f":"(($D838*'fnd base rates'!E$107)\n+($E838*'fnd base rates'!E$108)\n+($F838*'fnd base rates'!E$109)\n+($G838*'fnd base rates'!E$110)\n+($H838*'fnd base rates'!E$111)\n+($I838*'fnd base rates'!E$112)\n+($J838*'fnd base rates'!E$113)\n+($K838*'fnd base rates'!E$114)\n+($M838*'fnd base rates'!E$116)\n+($N838*'fnd base rates'!E$117)\n+($O838*'fnd base rates'!E$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,5)))\n*$R838","v":2006475.5402799998},{"$f":"(($D838*'fnd base rates'!F$107)\n+($E838*'fnd base rates'!F$108)\n+($F838*'fnd base rates'!F$109)\n+($G838*'fnd base rates'!F$110)\n+($H838*'fnd base rates'!F$111)\n+($I838*'fnd base rates'!F$112)\n+($J838*'fnd base rates'!F$113)\n+($K838*'fnd base rates'!F$114)\n+($M838*'fnd base rates'!F$116)\n+($N838*'fnd base rates'!F$117)\n+($O838*'fnd base rates'!F$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,6)))\n*$R838","v":321370.48036000005},{"$f":"(($D838*'fnd base rates'!G$107)\n+($E838*'fnd base rates'!G$108)\n+($F838*'fnd base rates'!G$109)\n+($G838*'fnd base rates'!G$110)\n+($H838*'fnd base rates'!G$111)\n+($I838*'fnd base rates'!G$112)\n+($J838*'fnd base rates'!G$113)\n+($K838*'fnd base rates'!G$114)\n+($M838*'fnd base rates'!G$116)\n+($N838*'fnd base rates'!G$117)\n+($O838*'fnd base rates'!G$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,7)))\n*$R838","v":85289.536160000003},{"$f":"(($D838*'fnd base rates'!H$107)\n+($E838*'fnd base rates'!H$108)\n+($F838*'fnd base rates'!H$109)\n+($G838*'fnd base rates'!H$110)\n+($H838*'fnd base rates'!H$111)\n+($I838*'fnd base rates'!H$112)\n+($J838*'fnd base rates'!H$113)\n+($K838*'fnd base rates'!H$114)\n+($M838*'fnd base rates'!H$116)\n+($N838*'fnd base rates'!H$117)\n+($O838*'fnd base rates'!H$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,8)))","v":233239.94520000002},{"$f":"(($D838*'fnd base rates'!I$107)\n+($E838*'fnd base rates'!I$108)\n+($F838*'fnd base rates'!I$109)\n+($G838*'fnd base rates'!I$110)\n+($H838*'fnd base rates'!I$111)\n+($I838*'fnd base rates'!I$112)\n+($J838*'fnd base rates'!I$113)\n+($K838*'fnd base rates'!I$114)\n+($M838*'fnd base rates'!I$116)\n+($N838*'fnd base rates'!I$117)\n+($O838*'fnd base rates'!I$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,9)))\n*$R838","v":154010.79999999999},{"$f":"(($D838*'fnd base rates'!J$107)\n+($E838*'fnd base rates'!J$108)\n+($F838*'fnd base rates'!J$109)\n+($G838*'fnd base rates'!J$110)\n+($H838*'fnd base rates'!J$111)\n+($I838*'fnd base rates'!J$112)\n+($J838*'fnd base rates'!J$113)\n+($K838*'fnd base rates'!J$114)\n+($M838*'fnd base rates'!J$116)\n+($N838*'fnd base rates'!J$117)\n+($O838*'fnd base rates'!J$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,10)))\n*$R838","v":259192.85999999996},{"$f":"(($D838*'fnd base rates'!K$107)\n+($E838*'fnd base rates'!K$108)\n+($F838*'fnd base rates'!K$109)\n+($G838*'fnd base rates'!K$110)\n+($H838*'fnd base rates'!K$111)\n+($I838*'fnd base rates'!K$112)\n+($J838*'fnd base rates'!K$113)\n+($K838*'fnd base rates'!K$114)\n+($M838*'fnd base rates'!K$116)\n+($N838*'fnd base rates'!K$117)\n+($O838*'fnd base rates'!K$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,11)))\n*$R838","v":400571.67768000002},{"$f":"(($D838*'fnd base rates'!L$107)\n+($E838*'fnd base rates'!L$108)\n+($F838*'fnd base rates'!L$109)\n+($G838*'fnd base rates'!L$110)\n+($H838*'fnd base rates'!L$111)\n+($I838*'fnd base rates'!L$112)\n+($J838*'fnd base rates'!L$113)\n+($K838*'fnd base rates'!L$114)\n+($M838*'fnd base rates'!L$116)\n+($N838*'fnd base rates'!L$117)\n+($O838*'fnd base rates'!L$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,12)))","v":520153.80155999999},{"$f":"(($D838*'fnd base rates'!M$107)\n+($E838*'fnd base rates'!M$108)\n+($F838*'fnd base rates'!M$109)\n+($G838*'fnd base rates'!M$110)\n+($H838*'fnd base rates'!M$111)\n+($I838*'fnd base rates'!M$112)\n+($J838*'fnd base rates'!M$113)\n+($K838*'fnd base rates'!M$114)\n+($M838*'fnd base rates'!M$116)\n+($N838*'fnd base rates'!M$117)\n+($O838*'fnd base rates'!M$118)\n+($P838*VLOOKUP($S838+12,rate_basefnd,13)))","v":0},4498104.4648799999,null,499061281,"499","061","281",1,360,4498104.4648799999,12495,0,12495,null,null,null,null,null,12984,81,13065,-570,12495,0,12495]
[499,499061325,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D839","v":0},{"$f":"'fnd enro'!E839","v":0},{"$f":"'fnd enro'!F839","v":0},{"$f":"'fnd enro'!G839","v":0},{"$f":"'fnd enro'!H839","v":1},{"$f":"'fnd enro'!I839","v":1},{"$f":"'fnd enro'!J839","v":0},{"$f":"'fnd enro'!K839","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L839","v":0},{"$f":"'fnd enro'!M839+'fnd enro'!N839","v":0},{"$f":"'fnd enro'!O839","v":0},{"$f":"'fnd enro'!P839","v":0},{"$f":"'fnd enro'!Q839","v":2},{"$f":"'fnd enro'!S839","v":2},1,{"$f":"VALUE('fnd enro'!R839)","v":9},null,{"$f":"(($D839*'fnd base rates'!C$107)\n+($E839*'fnd base rates'!C$108)\n+($F839*'fnd base rates'!C$109)\n+($G839*'fnd base rates'!C$110)\n+($H839*'fnd base rates'!C$111)\n+($I839*'fnd base rates'!C$112)\n+($J839*'fnd base rates'!C$113)\n+($K839*'fnd base rates'!C$114)\n+($M839*'fnd base rates'!C$116)\n+($N839*'fnd base rates'!C$117)\n+($O839*'fnd base rates'!C$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,3)))\n*$R839","v":1132.897798},{"$f":"(($D839*'fnd base rates'!D$107)\n+($E839*'fnd base rates'!D$108)\n+($F839*'fnd base rates'!D$109)\n+($G839*'fnd base rates'!D$110)\n+($H839*'fnd base rates'!D$111)\n+($I839*'fnd base rates'!D$112)\n+($J839*'fnd base rates'!D$113)\n+($K839*'fnd base rates'!D$114)\n+($M839*'fnd base rates'!D$116)\n+($N839*'fnd base rates'!D$117)\n+($O839*'fnd base rates'!D$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,4)))\n*$R839","v":2032.94},{"$f":"(($D839*'fnd base rates'!E$107)\n+($E839*'fnd base rates'!E$108)\n+($F839*'fnd base rates'!E$109)\n+($G839*'fnd base rates'!E$110)\n+($H839*'fnd base rates'!E$111)\n+($I839*'fnd base rates'!E$112)\n+($J839*'fnd base rates'!E$113)\n+($K839*'fnd base rates'!E$114)\n+($M839*'fnd base rates'!E$116)\n+($N839*'fnd base rates'!E$117)\n+($O839*'fnd base rates'!E$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,5)))\n*$R839","v":13637.235446000001},{"$f":"(($D839*'fnd base rates'!F$107)\n+($E839*'fnd base rates'!F$108)\n+($F839*'fnd base rates'!F$109)\n+($G839*'fnd base rates'!F$110)\n+($H839*'fnd base rates'!F$111)\n+($I839*'fnd base rates'!F$112)\n+($J839*'fnd base rates'!F$113)\n+($K839*'fnd base rates'!F$114)\n+($M839*'fnd base rates'!F$116)\n+($N839*'fnd base rates'!F$117)\n+($O839*'fnd base rates'!F$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,6)))\n*$R839","v":1764.2665019999999},{"$f":"(($D839*'fnd base rates'!G$107)\n+($E839*'fnd base rates'!G$108)\n+($F839*'fnd base rates'!G$109)\n+($G839*'fnd base rates'!G$110)\n+($H839*'fnd base rates'!G$111)\n+($I839*'fnd base rates'!G$112)\n+($J839*'fnd base rates'!G$113)\n+($K839*'fnd base rates'!G$114)\n+($M839*'fnd base rates'!G$116)\n+($N839*'fnd base rates'!G$117)\n+($O839*'fnd base rates'!G$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,7)))\n*$R839","v":591.9568119999999},{"$f":"(($D839*'fnd base rates'!H$107)\n+($E839*'fnd base rates'!H$108)\n+($F839*'fnd base rates'!H$109)\n+($G839*'fnd base rates'!H$110)\n+($H839*'fnd base rates'!H$111)\n+($I839*'fnd base rates'!H$112)\n+($J839*'fnd base rates'!H$113)\n+($K839*'fnd base rates'!H$114)\n+($M839*'fnd base rates'!H$116)\n+($N839*'fnd base rates'!H$117)\n+($O839*'fnd base rates'!H$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,8)))","v":1317.55414},{"$f":"(($D839*'fnd base rates'!I$107)\n+($E839*'fnd base rates'!I$108)\n+($F839*'fnd base rates'!I$109)\n+($G839*'fnd base rates'!I$110)\n+($H839*'fnd base rates'!I$111)\n+($I839*'fnd base rates'!I$112)\n+($J839*'fnd base rates'!I$113)\n+($K839*'fnd base rates'!I$114)\n+($M839*'fnd base rates'!I$116)\n+($N839*'fnd base rates'!I$117)\n+($O839*'fnd base rates'!I$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,9)))\n*$R839","v":955.41},{"$f":"(($D839*'fnd base rates'!J$107)\n+($E839*'fnd base rates'!J$108)\n+($F839*'fnd base rates'!J$109)\n+($G839*'fnd base rates'!J$110)\n+($H839*'fnd base rates'!J$111)\n+($I839*'fnd base rates'!J$112)\n+($J839*'fnd base rates'!J$113)\n+($K839*'fnd base rates'!J$114)\n+($M839*'fnd base rates'!J$116)\n+($N839*'fnd base rates'!J$117)\n+($O839*'fnd base rates'!J$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,10)))\n*$R839","v":1986.1},{"$f":"(($D839*'fnd base rates'!K$107)\n+($E839*'fnd base rates'!K$108)\n+($F839*'fnd base rates'!K$109)\n+($G839*'fnd base rates'!K$110)\n+($H839*'fnd base rates'!K$111)\n+($I839*'fnd base rates'!K$112)\n+($J839*'fnd base rates'!K$113)\n+($K839*'fnd base rates'!K$114)\n+($M839*'fnd base rates'!K$116)\n+($N839*'fnd base rates'!K$117)\n+($O839*'fnd base rates'!K$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,11)))\n*$R839","v":2196.4443759999999},{"$f":"(($D839*'fnd base rates'!L$107)\n+($E839*'fnd base rates'!L$108)\n+($F839*'fnd base rates'!L$109)\n+($G839*'fnd base rates'!L$110)\n+($H839*'fnd base rates'!L$111)\n+($I839*'fnd base rates'!L$112)\n+($J839*'fnd base rates'!L$113)\n+($K839*'fnd base rates'!L$114)\n+($M839*'fnd base rates'!L$116)\n+($N839*'fnd base rates'!L$117)\n+($O839*'fnd base rates'!L$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,12)))","v":3269.2028419999997},{"$f":"(($D839*'fnd base rates'!M$107)\n+($E839*'fnd base rates'!M$108)\n+($F839*'fnd base rates'!M$109)\n+($G839*'fnd base rates'!M$110)\n+($H839*'fnd base rates'!M$111)\n+($I839*'fnd base rates'!M$112)\n+($J839*'fnd base rates'!M$113)\n+($K839*'fnd base rates'!M$114)\n+($M839*'fnd base rates'!M$116)\n+($N839*'fnd base rates'!M$117)\n+($O839*'fnd base rates'!M$118)\n+($P839*VLOOKUP($S839+12,rate_basefnd,13)))","v":0},28884.007915999995,null,499061325,"499","061","325",1,2,28884.007915999995,14442,0,14442,null,null,null,null,null,14437,49,14486,-146,14340,102,14442]
[499,499061332,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D840","v":0},{"$f":"'fnd enro'!E840","v":0},{"$f":"'fnd enro'!F840","v":0},{"$f":"'fnd enro'!G840","v":0},{"$f":"'fnd enro'!H840","v":4},{"$f":"'fnd enro'!I840","v":5},{"$f":"'fnd enro'!J840","v":0},{"$f":"'fnd enro'!K840","v":0.34110000000000001},{"$f":"'fnd enro'!L840","v":0},{"$f":"'fnd enro'!M840+'fnd enro'!N840","v":0},{"$f":"'fnd enro'!O840","v":1},{"$f":"'fnd enro'!P840","v":1},{"$f":"'fnd enro'!Q840","v":5},{"$f":"'fnd enro'!S840","v":9},1,{"$f":"VALUE('fnd enro'!R840)","v":9},null,{"$f":"(($D840*'fnd base rates'!C$107)\n+($E840*'fnd base rates'!C$108)\n+($F840*'fnd base rates'!C$109)\n+($G840*'fnd base rates'!C$110)\n+($H840*'fnd base rates'!C$111)\n+($I840*'fnd base rates'!C$112)\n+($J840*'fnd base rates'!C$113)\n+($K840*'fnd base rates'!C$114)\n+($M840*'fnd base rates'!C$116)\n+($N840*'fnd base rates'!C$117)\n+($O840*'fnd base rates'!C$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,3)))\n*$R840","v":5020.6100910000005},{"$f":"(($D840*'fnd base rates'!D$107)\n+($E840*'fnd base rates'!D$108)\n+($F840*'fnd base rates'!D$109)\n+($G840*'fnd base rates'!D$110)\n+($H840*'fnd base rates'!D$111)\n+($I840*'fnd base rates'!D$112)\n+($J840*'fnd base rates'!D$113)\n+($K840*'fnd base rates'!D$114)\n+($M840*'fnd base rates'!D$116)\n+($N840*'fnd base rates'!D$117)\n+($O840*'fnd base rates'!D$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,4)))\n*$R840","v":8269.77},{"$f":"(($D840*'fnd base rates'!E$107)\n+($E840*'fnd base rates'!E$108)\n+($F840*'fnd base rates'!E$109)\n+($G840*'fnd base rates'!E$110)\n+($H840*'fnd base rates'!E$111)\n+($I840*'fnd base rates'!E$112)\n+($J840*'fnd base rates'!E$113)\n+($K840*'fnd base rates'!E$114)\n+($M840*'fnd base rates'!E$116)\n+($N840*'fnd base rates'!E$117)\n+($O840*'fnd base rates'!E$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,5)))\n*$R840","v":52649.919506999999},{"$f":"(($D840*'fnd base rates'!F$107)\n+($E840*'fnd base rates'!F$108)\n+($F840*'fnd base rates'!F$109)\n+($G840*'fnd base rates'!F$110)\n+($H840*'fnd base rates'!F$111)\n+($I840*'fnd base rates'!F$112)\n+($J840*'fnd base rates'!F$113)\n+($K840*'fnd base rates'!F$114)\n+($M840*'fnd base rates'!F$116)\n+($N840*'fnd base rates'!F$117)\n+($O840*'fnd base rates'!F$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,6)))\n*$R840","v":8187.6342590000022},{"$f":"(($D840*'fnd base rates'!G$107)\n+($E840*'fnd base rates'!G$108)\n+($F840*'fnd base rates'!G$109)\n+($G840*'fnd base rates'!G$110)\n+($H840*'fnd base rates'!G$111)\n+($I840*'fnd base rates'!G$112)\n+($J840*'fnd base rates'!G$113)\n+($K840*'fnd base rates'!G$114)\n+($M840*'fnd base rates'!G$116)\n+($N840*'fnd base rates'!G$117)\n+($O840*'fnd base rates'!G$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,7)))\n*$R840","v":2189.3206539999996},{"$f":"(($D840*'fnd base rates'!H$107)\n+($E840*'fnd base rates'!H$108)\n+($F840*'fnd base rates'!H$109)\n+($G840*'fnd base rates'!H$110)\n+($H840*'fnd base rates'!H$111)\n+($I840*'fnd base rates'!H$112)\n+($J840*'fnd base rates'!H$113)\n+($K840*'fnd base rates'!H$114)\n+($M840*'fnd base rates'!H$116)\n+($N840*'fnd base rates'!H$117)\n+($O840*'fnd base rates'!H$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,8)))","v":6201.2136299999993},{"$f":"(($D840*'fnd base rates'!I$107)\n+($E840*'fnd base rates'!I$108)\n+($F840*'fnd base rates'!I$109)\n+($G840*'fnd base rates'!I$110)\n+($H840*'fnd base rates'!I$111)\n+($I840*'fnd base rates'!I$112)\n+($J840*'fnd base rates'!I$113)\n+($K840*'fnd base rates'!I$114)\n+($M840*'fnd base rates'!I$116)\n+($N840*'fnd base rates'!I$117)\n+($O840*'fnd base rates'!I$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,9)))\n*$R840","v":4002.72},{"$f":"(($D840*'fnd base rates'!J$107)\n+($E840*'fnd base rates'!J$108)\n+($F840*'fnd base rates'!J$109)\n+($G840*'fnd base rates'!J$110)\n+($H840*'fnd base rates'!J$111)\n+($I840*'fnd base rates'!J$112)\n+($J840*'fnd base rates'!J$113)\n+($K840*'fnd base rates'!J$114)\n+($M840*'fnd base rates'!J$116)\n+($N840*'fnd base rates'!J$117)\n+($O840*'fnd base rates'!J$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,10)))\n*$R840","v":6713.7699999999995},{"$f":"(($D840*'fnd base rates'!K$107)\n+($E840*'fnd base rates'!K$108)\n+($F840*'fnd base rates'!K$109)\n+($G840*'fnd base rates'!K$110)\n+($H840*'fnd base rates'!K$111)\n+($I840*'fnd base rates'!K$112)\n+($J840*'fnd base rates'!K$113)\n+($K840*'fnd base rates'!K$114)\n+($M840*'fnd base rates'!K$116)\n+($N840*'fnd base rates'!K$117)\n+($O840*'fnd base rates'!K$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,11)))\n*$R840","v":10382.474692},{"$f":"(($D840*'fnd base rates'!L$107)\n+($E840*'fnd base rates'!L$108)\n+($F840*'fnd base rates'!L$109)\n+($G840*'fnd base rates'!L$110)\n+($H840*'fnd base rates'!L$111)\n+($I840*'fnd base rates'!L$112)\n+($J840*'fnd base rates'!L$113)\n+($K840*'fnd base rates'!L$114)\n+($M840*'fnd base rates'!L$116)\n+($N840*'fnd base rates'!L$117)\n+($O840*'fnd base rates'!L$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,12)))","v":13270.012789},{"$f":"(($D840*'fnd base rates'!M$107)\n+($E840*'fnd base rates'!M$108)\n+($F840*'fnd base rates'!M$109)\n+($G840*'fnd base rates'!M$110)\n+($H840*'fnd base rates'!M$111)\n+($I840*'fnd base rates'!M$112)\n+($J840*'fnd base rates'!M$113)\n+($K840*'fnd base rates'!M$114)\n+($M840*'fnd base rates'!M$116)\n+($N840*'fnd base rates'!M$117)\n+($O840*'fnd base rates'!M$118)\n+($P840*VLOOKUP($S840+12,rate_basefnd,13)))","v":0},116887.445622,null,499061332,"499","061","332",1,9,116887.445622,12987,0,12987,null,null,null,null,null,14212,58,14270,-1283,12987,0,12987]
[499,499061672,"HAMPDEN CS OF SCIENCE EAST",{"$f":"'fnd enro'!D841","v":0},{"$f":"'fnd enro'!E841","v":0},{"$f":"'fnd enro'!F841","v":0},{"$f":"'fnd enro'!G841","v":0},{"$f":"'fnd enro'!H841","v":0},{"$f":"'fnd enro'!I841","v":1},{"$f":"'fnd enro'!J841","v":0},{"$f":"'fnd enro'!K841","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L841","v":0},{"$f":"'fnd enro'!M841+'fnd enro'!N841","v":0},{"$f":"'fnd enro'!O841","v":0},{"$f":"'fnd enro'!P841","v":0},{"$f":"'fnd enro'!Q841","v":1},{"$f":"'fnd enro'!S841","v":1},1,{"$f":"VALUE('fnd enro'!R841)","v":8},null,{"$f":"(($D841*'fnd base rates'!C$107)\n+($E841*'fnd base rates'!C$108)\n+($F841*'fnd base rates'!C$109)\n+($G841*'fnd base rates'!C$110)\n+($H841*'fnd base rates'!C$111)\n+($I841*'fnd base rates'!C$112)\n+($J841*'fnd base rates'!C$113)\n+($K841*'fnd base rates'!C$114)\n+($M841*'fnd base rates'!C$116)\n+($N841*'fnd base rates'!C$117)\n+($O841*'fnd base rates'!C$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,3)))\n*$R841","v":565.06889899999999},{"$f":"(($D841*'fnd base rates'!D$107)\n+($E841*'fnd base rates'!D$108)\n+($F841*'fnd base rates'!D$109)\n+($G841*'fnd base rates'!D$110)\n+($H841*'fnd base rates'!D$111)\n+($I841*'fnd base rates'!D$112)\n+($J841*'fnd base rates'!D$113)\n+($K841*'fnd base rates'!D$114)\n+($M841*'fnd base rates'!D$116)\n+($N841*'fnd base rates'!D$117)\n+($O841*'fnd base rates'!D$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,4)))\n*$R841","v":1009.9300000000001},{"$f":"(($D841*'fnd base rates'!E$107)\n+($E841*'fnd base rates'!E$108)\n+($F841*'fnd base rates'!E$109)\n+($G841*'fnd base rates'!E$110)\n+($H841*'fnd base rates'!E$111)\n+($I841*'fnd base rates'!E$112)\n+($J841*'fnd base rates'!E$113)\n+($K841*'fnd base rates'!E$114)\n+($M841*'fnd base rates'!E$116)\n+($N841*'fnd base rates'!E$117)\n+($O841*'fnd base rates'!E$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,5)))\n*$R841","v":7440.1577230000003},{"$f":"(($D841*'fnd base rates'!F$107)\n+($E841*'fnd base rates'!F$108)\n+($F841*'fnd base rates'!F$109)\n+($G841*'fnd base rates'!F$110)\n+($H841*'fnd base rates'!F$111)\n+($I841*'fnd base rates'!F$112)\n+($J841*'fnd base rates'!F$113)\n+($K841*'fnd base rates'!F$114)\n+($M841*'fnd base rates'!F$116)\n+($N841*'fnd base rates'!F$117)\n+($O841*'fnd base rates'!F$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,6)))\n*$R841","v":830.94825100000003},{"$f":"(($D841*'fnd base rates'!G$107)\n+($E841*'fnd base rates'!G$108)\n+($F841*'fnd base rates'!G$109)\n+($G841*'fnd base rates'!G$110)\n+($H841*'fnd base rates'!G$111)\n+($I841*'fnd base rates'!G$112)\n+($J841*'fnd base rates'!G$113)\n+($K841*'fnd base rates'!G$114)\n+($M841*'fnd base rates'!G$116)\n+($N841*'fnd base rates'!G$117)\n+($O841*'fnd base rates'!G$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,7)))\n*$R841","v":290.72340599999995},{"$f":"(($D841*'fnd base rates'!H$107)\n+($E841*'fnd base rates'!H$108)\n+($F841*'fnd base rates'!H$109)\n+($G841*'fnd base rates'!H$110)\n+($H841*'fnd base rates'!H$111)\n+($I841*'fnd base rates'!H$112)\n+($J841*'fnd base rates'!H$113)\n+($K841*'fnd base rates'!H$114)\n+($M841*'fnd base rates'!H$116)\n+($N841*'fnd base rates'!H$117)\n+($O841*'fnd base rates'!H$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,8)))","v":802.04706999999996},{"$f":"(($D841*'fnd base rates'!I$107)\n+($E841*'fnd base rates'!I$108)\n+($F841*'fnd base rates'!I$109)\n+($G841*'fnd base rates'!I$110)\n+($H841*'fnd base rates'!I$111)\n+($I841*'fnd base rates'!I$112)\n+($J841*'fnd base rates'!I$113)\n+($K841*'fnd base rates'!I$114)\n+($M841*'fnd base rates'!I$116)\n+($N841*'fnd base rates'!I$117)\n+($O841*'fnd base rates'!I$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,9)))\n*$R841","v":515.76},{"$f":"(($D841*'fnd base rates'!J$107)\n+($E841*'fnd base rates'!J$108)\n+($F841*'fnd base rates'!J$109)\n+($G841*'fnd base rates'!J$110)\n+($H841*'fnd base rates'!J$111)\n+($I841*'fnd base rates'!J$112)\n+($J841*'fnd base rates'!J$113)\n+($K841*'fnd base rates'!J$114)\n+($M841*'fnd base rates'!J$116)\n+($N841*'fnd base rates'!J$117)\n+($O841*'fnd base rates'!J$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,10)))\n*$R841","v":1132.92},{"$f":"(($D841*'fnd base rates'!K$107)\n+($E841*'fnd base rates'!K$108)\n+($F841*'fnd base rates'!K$109)\n+($G841*'fnd base rates'!K$110)\n+($H841*'fnd base rates'!K$111)\n+($I841*'fnd base rates'!K$112)\n+($J841*'fnd base rates'!K$113)\n+($K841*'fnd base rates'!K$114)\n+($M841*'fnd base rates'!K$116)\n+($N841*'fnd base rates'!K$117)\n+($O841*'fnd base rates'!K$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,11)))\n*$R841","v":1083.077188},{"$f":"(($D841*'fnd base rates'!L$107)\n+($E841*'fnd base rates'!L$108)\n+($F841*'fnd base rates'!L$109)\n+($G841*'fnd base rates'!L$110)\n+($H841*'fnd base rates'!L$111)\n+($I841*'fnd base rates'!L$112)\n+($J841*'fnd base rates'!L$113)\n+($K841*'fnd base rates'!L$114)\n+($M841*'fnd base rates'!L$116)\n+($N841*'fnd base rates'!L$117)\n+($O841*'fnd base rates'!L$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,12)))","v":1572.2914210000001},{"$f":"(($D841*'fnd base rates'!M$107)\n+($E841*'fnd base rates'!M$108)\n+($F841*'fnd base rates'!M$109)\n+($G841*'fnd base rates'!M$110)\n+($H841*'fnd base rates'!M$111)\n+($I841*'fnd base rates'!M$112)\n+($J841*'fnd base rates'!M$113)\n+($K841*'fnd base rates'!M$114)\n+($M841*'fnd base rates'!M$116)\n+($N841*'fnd base rates'!M$117)\n+($O841*'fnd base rates'!M$118)\n+($P841*VLOOKUP($S841+12,rate_basefnd,13)))","v":0},15242.923957999999,null,499061672,"499","061","672",1,1,15242.923957999999,15243,0,15243,null,null,null,null,null,15223,35,15258,-15,15243,0,15243]
[3501,3501061061,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D842","v":0},{"$f":"'fnd enro'!E842","v":0},{"$f":"'fnd enro'!F842","v":0},{"$f":"'fnd enro'!G842","v":0},{"$f":"'fnd enro'!H842","v":0},{"$f":"'fnd enro'!I842","v":31},{"$f":"'fnd enro'!J842","v":0},{"$f":"'fnd enro'!K842","v":1.1749000000000001},{"$f":"'fnd enro'!L842","v":0},{"$f":"'fnd enro'!M842+'fnd enro'!N842","v":0},{"$f":"'fnd enro'!O842","v":0},{"$f":"'fnd enro'!P842","v":1},{"$f":"'fnd enro'!Q842","v":25},{"$f":"'fnd enro'!S842","v":31},1,{"$f":"VALUE('fnd enro'!R842)","v":10},null,{"$f":"(($D842*'fnd base rates'!C$107)\n+($E842*'fnd base rates'!C$108)\n+($F842*'fnd base rates'!C$109)\n+($G842*'fnd base rates'!C$110)\n+($H842*'fnd base rates'!C$111)\n+($I842*'fnd base rates'!C$112)\n+($J842*'fnd base rates'!C$113)\n+($K842*'fnd base rates'!C$114)\n+($M842*'fnd base rates'!C$116)\n+($N842*'fnd base rates'!C$117)\n+($O842*'fnd base rates'!C$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,3)))\n*$R842","v":17296.505869000001},{"$f":"(($D842*'fnd base rates'!D$107)\n+($E842*'fnd base rates'!D$108)\n+($F842*'fnd base rates'!D$109)\n+($G842*'fnd base rates'!D$110)\n+($H842*'fnd base rates'!D$111)\n+($I842*'fnd base rates'!D$112)\n+($J842*'fnd base rates'!D$113)\n+($K842*'fnd base rates'!D$114)\n+($M842*'fnd base rates'!D$116)\n+($N842*'fnd base rates'!D$117)\n+($O842*'fnd base rates'!D$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,4)))\n*$R842","v":30038.3},{"$f":"(($D842*'fnd base rates'!E$107)\n+($E842*'fnd base rates'!E$108)\n+($F842*'fnd base rates'!E$109)\n+($G842*'fnd base rates'!E$110)\n+($H842*'fnd base rates'!E$111)\n+($I842*'fnd base rates'!E$112)\n+($J842*'fnd base rates'!E$113)\n+($K842*'fnd base rates'!E$114)\n+($M842*'fnd base rates'!E$116)\n+($N842*'fnd base rates'!E$117)\n+($O842*'fnd base rates'!E$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,5)))\n*$R842","v":217890.79941300003},{"$f":"(($D842*'fnd base rates'!F$107)\n+($E842*'fnd base rates'!F$108)\n+($F842*'fnd base rates'!F$109)\n+($G842*'fnd base rates'!F$110)\n+($H842*'fnd base rates'!F$111)\n+($I842*'fnd base rates'!F$112)\n+($J842*'fnd base rates'!F$113)\n+($K842*'fnd base rates'!F$114)\n+($M842*'fnd base rates'!F$116)\n+($N842*'fnd base rates'!F$117)\n+($O842*'fnd base rates'!F$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,6)))\n*$R842","v":25890.745780999998},{"$f":"(($D842*'fnd base rates'!G$107)\n+($E842*'fnd base rates'!G$108)\n+($F842*'fnd base rates'!G$109)\n+($G842*'fnd base rates'!G$110)\n+($H842*'fnd base rates'!G$111)\n+($I842*'fnd base rates'!G$112)\n+($J842*'fnd base rates'!G$113)\n+($K842*'fnd base rates'!G$114)\n+($M842*'fnd base rates'!G$116)\n+($N842*'fnd base rates'!G$117)\n+($O842*'fnd base rates'!G$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,7)))\n*$R842","v":8386.665586000001},{"$f":"(($D842*'fnd base rates'!H$107)\n+($E842*'fnd base rates'!H$108)\n+($F842*'fnd base rates'!H$109)\n+($G842*'fnd base rates'!H$110)\n+($H842*'fnd base rates'!H$111)\n+($I842*'fnd base rates'!H$112)\n+($J842*'fnd base rates'!H$113)\n+($K842*'fnd base rates'!H$114)\n+($M842*'fnd base rates'!H$116)\n+($N842*'fnd base rates'!H$117)\n+($O842*'fnd base rates'!H$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,8)))","v":24855.55917},{"$f":"(($D842*'fnd base rates'!I$107)\n+($E842*'fnd base rates'!I$108)\n+($F842*'fnd base rates'!I$109)\n+($G842*'fnd base rates'!I$110)\n+($H842*'fnd base rates'!I$111)\n+($I842*'fnd base rates'!I$112)\n+($J842*'fnd base rates'!I$113)\n+($K842*'fnd base rates'!I$114)\n+($M842*'fnd base rates'!I$116)\n+($N842*'fnd base rates'!I$117)\n+($O842*'fnd base rates'!I$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,9)))\n*$R842","v":15491.37},{"$f":"(($D842*'fnd base rates'!J$107)\n+($E842*'fnd base rates'!J$108)\n+($F842*'fnd base rates'!J$109)\n+($G842*'fnd base rates'!J$110)\n+($H842*'fnd base rates'!J$111)\n+($I842*'fnd base rates'!J$112)\n+($J842*'fnd base rates'!J$113)\n+($K842*'fnd base rates'!J$114)\n+($M842*'fnd base rates'!J$116)\n+($N842*'fnd base rates'!J$117)\n+($O842*'fnd base rates'!J$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,10)))\n*$R842","v":32262.48},{"$f":"(($D842*'fnd base rates'!K$107)\n+($E842*'fnd base rates'!K$108)\n+($F842*'fnd base rates'!K$109)\n+($G842*'fnd base rates'!K$110)\n+($H842*'fnd base rates'!K$111)\n+($I842*'fnd base rates'!K$112)\n+($J842*'fnd base rates'!K$113)\n+($K842*'fnd base rates'!K$114)\n+($M842*'fnd base rates'!K$116)\n+($N842*'fnd base rates'!K$117)\n+($O842*'fnd base rates'!K$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,11)))\n*$R842","v":33800.552828},{"$f":"(($D842*'fnd base rates'!L$107)\n+($E842*'fnd base rates'!L$108)\n+($F842*'fnd base rates'!L$109)\n+($G842*'fnd base rates'!L$110)\n+($H842*'fnd base rates'!L$111)\n+($I842*'fnd base rates'!L$112)\n+($J842*'fnd base rates'!L$113)\n+($K842*'fnd base rates'!L$114)\n+($M842*'fnd base rates'!L$116)\n+($N842*'fnd base rates'!L$117)\n+($O842*'fnd base rates'!L$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,12)))","v":46736.054050999999},{"$f":"(($D842*'fnd base rates'!M$107)\n+($E842*'fnd base rates'!M$108)\n+($F842*'fnd base rates'!M$109)\n+($G842*'fnd base rates'!M$110)\n+($H842*'fnd base rates'!M$111)\n+($I842*'fnd base rates'!M$112)\n+($J842*'fnd base rates'!M$113)\n+($K842*'fnd base rates'!M$114)\n+($M842*'fnd base rates'!M$116)\n+($N842*'fnd base rates'!M$117)\n+($O842*'fnd base rates'!M$118)\n+($P842*VLOOKUP($S842+12,rate_basefnd,13)))","v":0},452649.03269800002,null,3501061061,"3501","061","061",1,{"$f":"enro","v":31},452649.03269800002,14602,0,14602,null,null,null,null,null,14698,60,14758,-156,14602,0,14602]
[3501,3501061111,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D843","v":0},{"$f":"'fnd enro'!E843","v":0},{"$f":"'fnd enro'!F843","v":0},{"$f":"'fnd enro'!G843","v":0},{"$f":"'fnd enro'!H843","v":0},{"$f":"'fnd enro'!I843","v":1},{"$f":"'fnd enro'!J843","v":0},{"$f":"'fnd enro'!K843","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L843","v":0},{"$f":"'fnd enro'!M843+'fnd enro'!N843","v":0},{"$f":"'fnd enro'!O843","v":0},{"$f":"'fnd enro'!P843","v":0},{"$f":"'fnd enro'!Q843","v":0},{"$f":"'fnd enro'!S843","v":1},{"$f":"VLOOKUP(B843,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!R843)","v":6},null,{"$f":"(($D843*'fnd base rates'!C$107)\n+($E843*'fnd base rates'!C$108)\n+($F843*'fnd base rates'!C$109)\n+($G843*'fnd base rates'!C$110)\n+($H843*'fnd base rates'!C$111)\n+($I843*'fnd base rates'!C$112)\n+($J843*'fnd base rates'!C$113)\n+($K843*'fnd base rates'!C$114)\n+($M843*'fnd base rates'!C$116)\n+($N843*'fnd base rates'!C$117)\n+($O843*'fnd base rates'!C$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,3)))\n*$R843","v":504.28889900000001},{"$f":"(($D843*'fnd base rates'!D$107)\n+($E843*'fnd base rates'!D$108)\n+($F843*'fnd base rates'!D$109)\n+($G843*'fnd base rates'!D$110)\n+($H843*'fnd base rates'!D$111)\n+($I843*'fnd base rates'!D$112)\n+($J843*'fnd base rates'!D$113)\n+($K843*'fnd base rates'!D$114)\n+($M843*'fnd base rates'!D$116)\n+($N843*'fnd base rates'!D$117)\n+($O843*'fnd base rates'!D$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,4)))\n*$R843","v":721.95},{"$f":"(($D843*'fnd base rates'!E$107)\n+($E843*'fnd base rates'!E$108)\n+($F843*'fnd base rates'!E$109)\n+($G843*'fnd base rates'!E$110)\n+($H843*'fnd base rates'!E$111)\n+($I843*'fnd base rates'!E$112)\n+($J843*'fnd base rates'!E$113)\n+($K843*'fnd base rates'!E$114)\n+($M843*'fnd base rates'!E$116)\n+($N843*'fnd base rates'!E$117)\n+($O843*'fnd base rates'!E$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,5)))\n*$R843","v":4628.9477230000002},{"$f":"(($D843*'fnd base rates'!F$107)\n+($E843*'fnd base rates'!F$108)\n+($F843*'fnd base rates'!F$109)\n+($G843*'fnd base rates'!F$110)\n+($H843*'fnd base rates'!F$111)\n+($I843*'fnd base rates'!F$112)\n+($J843*'fnd base rates'!F$113)\n+($K843*'fnd base rates'!F$114)\n+($M843*'fnd base rates'!F$116)\n+($N843*'fnd base rates'!F$117)\n+($O843*'fnd base rates'!F$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,6)))\n*$R843","v":830.94825100000003},{"$f":"(($D843*'fnd base rates'!G$107)\n+($E843*'fnd base rates'!G$108)\n+($F843*'fnd base rates'!G$109)\n+($G843*'fnd base rates'!G$110)\n+($H843*'fnd base rates'!G$111)\n+($I843*'fnd base rates'!G$112)\n+($J843*'fnd base rates'!G$113)\n+($K843*'fnd base rates'!G$114)\n+($M843*'fnd base rates'!G$116)\n+($N843*'fnd base rates'!G$117)\n+($O843*'fnd base rates'!G$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,7)))\n*$R843","v":154.34340599999999},{"$f":"(($D843*'fnd base rates'!H$107)\n+($E843*'fnd base rates'!H$108)\n+($F843*'fnd base rates'!H$109)\n+($G843*'fnd base rates'!H$110)\n+($H843*'fnd base rates'!H$111)\n+($I843*'fnd base rates'!H$112)\n+($J843*'fnd base rates'!H$113)\n+($K843*'fnd base rates'!H$114)\n+($M843*'fnd base rates'!H$116)\n+($N843*'fnd base rates'!H$117)\n+($O843*'fnd base rates'!H$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D843*'fnd base rates'!I$107)\n+($E843*'fnd base rates'!I$108)\n+($F843*'fnd base rates'!I$109)\n+($G843*'fnd base rates'!I$110)\n+($H843*'fnd base rates'!I$111)\n+($I843*'fnd base rates'!I$112)\n+($J843*'fnd base rates'!I$113)\n+($K843*'fnd base rates'!I$114)\n+($M843*'fnd base rates'!I$116)\n+($N843*'fnd base rates'!I$117)\n+($O843*'fnd base rates'!I$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,9)))\n*$R843","v":401.93},{"$f":"(($D843*'fnd base rates'!J$107)\n+($E843*'fnd base rates'!J$108)\n+($F843*'fnd base rates'!J$109)\n+($G843*'fnd base rates'!J$110)\n+($H843*'fnd base rates'!J$111)\n+($I843*'fnd base rates'!J$112)\n+($J843*'fnd base rates'!J$113)\n+($K843*'fnd base rates'!J$114)\n+($M843*'fnd base rates'!J$116)\n+($N843*'fnd base rates'!J$117)\n+($O843*'fnd base rates'!J$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,10)))\n*$R843","v":541.41},{"$f":"(($D843*'fnd base rates'!K$107)\n+($E843*'fnd base rates'!K$108)\n+($F843*'fnd base rates'!K$109)\n+($G843*'fnd base rates'!K$110)\n+($H843*'fnd base rates'!K$111)\n+($I843*'fnd base rates'!K$112)\n+($J843*'fnd base rates'!K$113)\n+($K843*'fnd base rates'!K$114)\n+($M843*'fnd base rates'!K$116)\n+($N843*'fnd base rates'!K$117)\n+($O843*'fnd base rates'!K$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,11)))\n*$R843","v":1083.077188},{"$f":"(($D843*'fnd base rates'!L$107)\n+($E843*'fnd base rates'!L$108)\n+($F843*'fnd base rates'!L$109)\n+($G843*'fnd base rates'!L$110)\n+($H843*'fnd base rates'!L$111)\n+($I843*'fnd base rates'!L$112)\n+($J843*'fnd base rates'!L$113)\n+($K843*'fnd base rates'!L$114)\n+($M843*'fnd base rates'!L$116)\n+($N843*'fnd base rates'!L$117)\n+($O843*'fnd base rates'!L$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D843*'fnd base rates'!M$107)\n+($E843*'fnd base rates'!M$108)\n+($F843*'fnd base rates'!M$109)\n+($G843*'fnd base rates'!M$110)\n+($H843*'fnd base rates'!M$111)\n+($I843*'fnd base rates'!M$112)\n+($J843*'fnd base rates'!M$113)\n+($K843*'fnd base rates'!M$114)\n+($M843*'fnd base rates'!M$116)\n+($N843*'fnd base rates'!M$117)\n+($O843*'fnd base rates'!M$118)\n+($P843*VLOOKUP($S843+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U843:AE843)","v":10765.593957999999},null,{"$f":"B843","v":3501061111},{"$f":"IF($B843<499999999,MID($B843,1,3),MID($B843,1,4))","v":"3501"},{"$f":"IF($B843<499999999,MID($B843,4,3),MID($B843,5,3))","v":"061"},{"$f":"IF($B843<499999999,MID($B843,7,3),MID($B843,8,3))","v":"111"},{"$f":"IF(VLOOKUP(VALUE(IF(AH843<499999999,MID(AH843,4,3),MID(AH843,5,3))),distinfo,4)=R843,1,0)","v":1},1,{"$f":"AF843","v":10765.593957999999},{"$f":"IF(OR(AF843=0,AM843=0),0,ROUND(AN843/AM843,0))","v":10766},{"$f":"AO843-AQ843","v":0},10766,null,null,null,null,null,10835,{"$f":"AY843-AW843","v":0},10835,-69,10766,0,10766]
[3501,3501061117,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D844","v":0},{"$f":"'fnd enro'!E844","v":0},{"$f":"'fnd enro'!F844","v":0},{"$f":"'fnd enro'!G844","v":0},{"$f":"'fnd enro'!H844","v":0},{"$f":"'fnd enro'!I844","v":1},{"$f":"'fnd enro'!J844","v":0},{"$f":"'fnd enro'!K844","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L844","v":0},{"$f":"'fnd enro'!M844+'fnd enro'!N844","v":0},{"$f":"'fnd enro'!O844","v":0},{"$f":"'fnd enro'!P844","v":0},{"$f":"'fnd enro'!Q844","v":1},{"$f":"'fnd enro'!S844","v":1},1,{"$f":"VALUE('fnd enro'!R844)","v":5},null,{"$f":"(($D844*'fnd base rates'!C$107)\n+($E844*'fnd base rates'!C$108)\n+($F844*'fnd base rates'!C$109)\n+($G844*'fnd base rates'!C$110)\n+($H844*'fnd base rates'!C$111)\n+($I844*'fnd base rates'!C$112)\n+($J844*'fnd base rates'!C$113)\n+($K844*'fnd base rates'!C$114)\n+($M844*'fnd base rates'!C$116)\n+($N844*'fnd base rates'!C$117)\n+($O844*'fnd base rates'!C$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,3)))\n*$R844","v":558.57889899999998},{"$f":"(($D844*'fnd base rates'!D$107)\n+($E844*'fnd base rates'!D$108)\n+($F844*'fnd base rates'!D$109)\n+($G844*'fnd base rates'!D$110)\n+($H844*'fnd base rates'!D$111)\n+($I844*'fnd base rates'!D$112)\n+($J844*'fnd base rates'!D$113)\n+($K844*'fnd base rates'!D$114)\n+($M844*'fnd base rates'!D$116)\n+($N844*'fnd base rates'!D$117)\n+($O844*'fnd base rates'!D$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,4)))\n*$R844","v":979.18000000000006},{"$f":"(($D844*'fnd base rates'!E$107)\n+($E844*'fnd base rates'!E$108)\n+($F844*'fnd base rates'!E$109)\n+($G844*'fnd base rates'!E$110)\n+($H844*'fnd base rates'!E$111)\n+($I844*'fnd base rates'!E$112)\n+($J844*'fnd base rates'!E$113)\n+($K844*'fnd base rates'!E$114)\n+($M844*'fnd base rates'!E$116)\n+($N844*'fnd base rates'!E$117)\n+($O844*'fnd base rates'!E$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,5)))\n*$R844","v":7140.0377230000004},{"$f":"(($D844*'fnd base rates'!F$107)\n+($E844*'fnd base rates'!F$108)\n+($F844*'fnd base rates'!F$109)\n+($G844*'fnd base rates'!F$110)\n+($H844*'fnd base rates'!F$111)\n+($I844*'fnd base rates'!F$112)\n+($J844*'fnd base rates'!F$113)\n+($K844*'fnd base rates'!F$114)\n+($M844*'fnd base rates'!F$116)\n+($N844*'fnd base rates'!F$117)\n+($O844*'fnd base rates'!F$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,6)))\n*$R844","v":830.94825100000003},{"$f":"(($D844*'fnd base rates'!G$107)\n+($E844*'fnd base rates'!G$108)\n+($F844*'fnd base rates'!G$109)\n+($G844*'fnd base rates'!G$110)\n+($H844*'fnd base rates'!G$111)\n+($I844*'fnd base rates'!G$112)\n+($J844*'fnd base rates'!G$113)\n+($K844*'fnd base rates'!G$114)\n+($M844*'fnd base rates'!G$116)\n+($N844*'fnd base rates'!G$117)\n+($O844*'fnd base rates'!G$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,7)))\n*$R844","v":276.173406},{"$f":"(($D844*'fnd base rates'!H$107)\n+($E844*'fnd base rates'!H$108)\n+($F844*'fnd base rates'!H$109)\n+($G844*'fnd base rates'!H$110)\n+($H844*'fnd base rates'!H$111)\n+($I844*'fnd base rates'!H$112)\n+($J844*'fnd base rates'!H$113)\n+($K844*'fnd base rates'!H$114)\n+($M844*'fnd base rates'!H$116)\n+($N844*'fnd base rates'!H$117)\n+($O844*'fnd base rates'!H$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,8)))","v":799.80706999999995},{"$f":"(($D844*'fnd base rates'!I$107)\n+($E844*'fnd base rates'!I$108)\n+($F844*'fnd base rates'!I$109)\n+($G844*'fnd base rates'!I$110)\n+($H844*'fnd base rates'!I$111)\n+($I844*'fnd base rates'!I$112)\n+($J844*'fnd base rates'!I$113)\n+($K844*'fnd base rates'!I$114)\n+($M844*'fnd base rates'!I$116)\n+($N844*'fnd base rates'!I$117)\n+($O844*'fnd base rates'!I$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,9)))\n*$R844","v":503.61},{"$f":"(($D844*'fnd base rates'!J$107)\n+($E844*'fnd base rates'!J$108)\n+($F844*'fnd base rates'!J$109)\n+($G844*'fnd base rates'!J$110)\n+($H844*'fnd base rates'!J$111)\n+($I844*'fnd base rates'!J$112)\n+($J844*'fnd base rates'!J$113)\n+($K844*'fnd base rates'!J$114)\n+($M844*'fnd base rates'!J$116)\n+($N844*'fnd base rates'!J$117)\n+($O844*'fnd base rates'!J$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,10)))\n*$R844","v":1069.78},{"$f":"(($D844*'fnd base rates'!K$107)\n+($E844*'fnd base rates'!K$108)\n+($F844*'fnd base rates'!K$109)\n+($G844*'fnd base rates'!K$110)\n+($H844*'fnd base rates'!K$111)\n+($I844*'fnd base rates'!K$112)\n+($J844*'fnd base rates'!K$113)\n+($K844*'fnd base rates'!K$114)\n+($M844*'fnd base rates'!K$116)\n+($N844*'fnd base rates'!K$117)\n+($O844*'fnd base rates'!K$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,11)))\n*$R844","v":1083.077188},{"$f":"(($D844*'fnd base rates'!L$107)\n+($E844*'fnd base rates'!L$108)\n+($F844*'fnd base rates'!L$109)\n+($G844*'fnd base rates'!L$110)\n+($H844*'fnd base rates'!L$111)\n+($I844*'fnd base rates'!L$112)\n+($J844*'fnd base rates'!L$113)\n+($K844*'fnd base rates'!L$114)\n+($M844*'fnd base rates'!L$116)\n+($N844*'fnd base rates'!L$117)\n+($O844*'fnd base rates'!L$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,12)))","v":1523.7514210000002},{"$f":"(($D844*'fnd base rates'!M$107)\n+($E844*'fnd base rates'!M$108)\n+($F844*'fnd base rates'!M$109)\n+($G844*'fnd base rates'!M$110)\n+($H844*'fnd base rates'!M$111)\n+($I844*'fnd base rates'!M$112)\n+($J844*'fnd base rates'!M$113)\n+($K844*'fnd base rates'!M$114)\n+($M844*'fnd base rates'!M$116)\n+($N844*'fnd base rates'!M$117)\n+($O844*'fnd base rates'!M$118)\n+($P844*VLOOKUP($S844+12,rate_basefnd,13)))","v":0},14764.943958000002,null,3501061117,"3501","061","117",1,1,14764.943958000002,14765,0,14765,null,null,null,null,null,14795,10,14805,-40,14765,0,14765]
[3501,3501061137,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D845","v":0},{"$f":"'fnd enro'!E845","v":0},{"$f":"'fnd enro'!F845","v":0},{"$f":"'fnd enro'!G845","v":0},{"$f":"'fnd enro'!H845","v":0},{"$f":"'fnd enro'!I845","v":148},{"$f":"'fnd enro'!J845","v":0},{"$f":"'fnd enro'!K845","v":5.6092000000000004},{"$f":"'fnd enro'!L845","v":0},{"$f":"'fnd enro'!M845+'fnd enro'!N845","v":0},{"$f":"'fnd enro'!O845","v":0},{"$f":"'fnd enro'!P845","v":19},{"$f":"'fnd enro'!Q845","v":135},{"$f":"'fnd enro'!S845","v":148},1,{"$f":"VALUE('fnd enro'!R845)","v":10},null,{"$f":"(($D845*'fnd base rates'!C$107)\n+($E845*'fnd base rates'!C$108)\n+($F845*'fnd base rates'!C$109)\n+($G845*'fnd base rates'!C$110)\n+($H845*'fnd base rates'!C$111)\n+($I845*'fnd base rates'!C$112)\n+($J845*'fnd base rates'!C$113)\n+($K845*'fnd base rates'!C$114)\n+($M845*'fnd base rates'!C$116)\n+($N845*'fnd base rates'!C$117)\n+($O845*'fnd base rates'!C$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,3)))\n*$R845","v":84638.607051999992},{"$f":"(($D845*'fnd base rates'!D$107)\n+($E845*'fnd base rates'!D$108)\n+($F845*'fnd base rates'!D$109)\n+($G845*'fnd base rates'!D$110)\n+($H845*'fnd base rates'!D$111)\n+($I845*'fnd base rates'!D$112)\n+($J845*'fnd base rates'!D$113)\n+($K845*'fnd base rates'!D$114)\n+($M845*'fnd base rates'!D$116)\n+($N845*'fnd base rates'!D$117)\n+($O845*'fnd base rates'!D$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,4)))\n*$R845","v":149987.35},{"$f":"(($D845*'fnd base rates'!E$107)\n+($E845*'fnd base rates'!E$108)\n+($F845*'fnd base rates'!E$109)\n+($G845*'fnd base rates'!E$110)\n+($H845*'fnd base rates'!E$111)\n+($I845*'fnd base rates'!E$112)\n+($J845*'fnd base rates'!E$113)\n+($K845*'fnd base rates'!E$114)\n+($M845*'fnd base rates'!E$116)\n+($N845*'fnd base rates'!E$117)\n+($O845*'fnd base rates'!E$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,5)))\n*$R845","v":1099312.8430039999},{"$f":"(($D845*'fnd base rates'!F$107)\n+($E845*'fnd base rates'!F$108)\n+($F845*'fnd base rates'!F$109)\n+($G845*'fnd base rates'!F$110)\n+($H845*'fnd base rates'!F$111)\n+($I845*'fnd base rates'!F$112)\n+($J845*'fnd base rates'!F$113)\n+($K845*'fnd base rates'!F$114)\n+($M845*'fnd base rates'!F$116)\n+($N845*'fnd base rates'!F$117)\n+($O845*'fnd base rates'!F$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,6)))\n*$R845","v":125475.991148},{"$f":"(($D845*'fnd base rates'!G$107)\n+($E845*'fnd base rates'!G$108)\n+($F845*'fnd base rates'!G$109)\n+($G845*'fnd base rates'!G$110)\n+($H845*'fnd base rates'!G$111)\n+($I845*'fnd base rates'!G$112)\n+($J845*'fnd base rates'!G$113)\n+($K845*'fnd base rates'!G$114)\n+($M845*'fnd base rates'!G$116)\n+($N845*'fnd base rates'!G$117)\n+($O845*'fnd base rates'!G$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,7)))\n*$R845","v":42804.004088000002},{"$f":"(($D845*'fnd base rates'!H$107)\n+($E845*'fnd base rates'!H$108)\n+($F845*'fnd base rates'!H$109)\n+($G845*'fnd base rates'!H$110)\n+($H845*'fnd base rates'!H$111)\n+($I845*'fnd base rates'!H$112)\n+($J845*'fnd base rates'!H$113)\n+($K845*'fnd base rates'!H$114)\n+($M845*'fnd base rates'!H$116)\n+($N845*'fnd base rates'!H$117)\n+($O845*'fnd base rates'!H$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,8)))","v":120341.77636},{"$f":"(($D845*'fnd base rates'!I$107)\n+($E845*'fnd base rates'!I$108)\n+($F845*'fnd base rates'!I$109)\n+($G845*'fnd base rates'!I$110)\n+($H845*'fnd base rates'!I$111)\n+($I845*'fnd base rates'!I$112)\n+($J845*'fnd base rates'!I$113)\n+($K845*'fnd base rates'!I$114)\n+($M845*'fnd base rates'!I$116)\n+($N845*'fnd base rates'!I$117)\n+($O845*'fnd base rates'!I$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,9)))\n*$R845","v":76621.5},{"$f":"(($D845*'fnd base rates'!J$107)\n+($E845*'fnd base rates'!J$108)\n+($F845*'fnd base rates'!J$109)\n+($G845*'fnd base rates'!J$110)\n+($H845*'fnd base rates'!J$111)\n+($I845*'fnd base rates'!J$112)\n+($J845*'fnd base rates'!J$113)\n+($K845*'fnd base rates'!J$114)\n+($M845*'fnd base rates'!J$116)\n+($N845*'fnd base rates'!J$117)\n+($O845*'fnd base rates'!J$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,10)))\n*$R845","v":163969.31},{"$f":"(($D845*'fnd base rates'!K$107)\n+($E845*'fnd base rates'!K$108)\n+($F845*'fnd base rates'!K$109)\n+($G845*'fnd base rates'!K$110)\n+($H845*'fnd base rates'!K$111)\n+($I845*'fnd base rates'!K$112)\n+($J845*'fnd base rates'!K$113)\n+($K845*'fnd base rates'!K$114)\n+($M845*'fnd base rates'!K$116)\n+($N845*'fnd base rates'!K$117)\n+($O845*'fnd base rates'!K$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,11)))\n*$R845","v":164573.46382400001},{"$f":"(($D845*'fnd base rates'!L$107)\n+($E845*'fnd base rates'!L$108)\n+($F845*'fnd base rates'!L$109)\n+($G845*'fnd base rates'!L$110)\n+($H845*'fnd base rates'!L$111)\n+($I845*'fnd base rates'!L$112)\n+($J845*'fnd base rates'!L$113)\n+($K845*'fnd base rates'!L$114)\n+($M845*'fnd base rates'!L$116)\n+($N845*'fnd base rates'!L$117)\n+($O845*'fnd base rates'!L$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,12)))","v":233501.040308},{"$f":"(($D845*'fnd base rates'!M$107)\n+($E845*'fnd base rates'!M$108)\n+($F845*'fnd base rates'!M$109)\n+($G845*'fnd base rates'!M$110)\n+($H845*'fnd base rates'!M$111)\n+($I845*'fnd base rates'!M$112)\n+($J845*'fnd base rates'!M$113)\n+($K845*'fnd base rates'!M$114)\n+($M845*'fnd base rates'!M$116)\n+($N845*'fnd base rates'!M$117)\n+($O845*'fnd base rates'!M$118)\n+($P845*VLOOKUP($S845+12,rate_basefnd,13)))","v":0},2261225.8857839997,null,3501061137,"3501","061","137",1,148,2261225.8857839997,15279,0,15279,null,null,null,null,null,15414,117,15531,-252,15279,0,15279]
[3501,3501061161,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D846","v":0},{"$f":"'fnd enro'!E846","v":0},{"$f":"'fnd enro'!F846","v":0},{"$f":"'fnd enro'!G846","v":0},{"$f":"'fnd enro'!H846","v":0},{"$f":"'fnd enro'!I846","v":1},{"$f":"'fnd enro'!J846","v":0},{"$f":"'fnd enro'!K846","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L846","v":0},{"$f":"'fnd enro'!M846+'fnd enro'!N846","v":0},{"$f":"'fnd enro'!O846","v":0},{"$f":"'fnd enro'!P846","v":0},{"$f":"'fnd enro'!Q846","v":0},{"$f":"'fnd enro'!S846","v":1},1,{"$f":"VALUE('fnd enro'!R846)","v":7},null,{"$f":"(($D846*'fnd base rates'!C$107)\n+($E846*'fnd base rates'!C$108)\n+($F846*'fnd base rates'!C$109)\n+($G846*'fnd base rates'!C$110)\n+($H846*'fnd base rates'!C$111)\n+($I846*'fnd base rates'!C$112)\n+($J846*'fnd base rates'!C$113)\n+($K846*'fnd base rates'!C$114)\n+($M846*'fnd base rates'!C$116)\n+($N846*'fnd base rates'!C$117)\n+($O846*'fnd base rates'!C$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,3)))\n*$R846","v":504.28889900000001},{"$f":"(($D846*'fnd base rates'!D$107)\n+($E846*'fnd base rates'!D$108)\n+($F846*'fnd base rates'!D$109)\n+($G846*'fnd base rates'!D$110)\n+($H846*'fnd base rates'!D$111)\n+($I846*'fnd base rates'!D$112)\n+($J846*'fnd base rates'!D$113)\n+($K846*'fnd base rates'!D$114)\n+($M846*'fnd base rates'!D$116)\n+($N846*'fnd base rates'!D$117)\n+($O846*'fnd base rates'!D$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,4)))\n*$R846","v":721.95},{"$f":"(($D846*'fnd base rates'!E$107)\n+($E846*'fnd base rates'!E$108)\n+($F846*'fnd base rates'!E$109)\n+($G846*'fnd base rates'!E$110)\n+($H846*'fnd base rates'!E$111)\n+($I846*'fnd base rates'!E$112)\n+($J846*'fnd base rates'!E$113)\n+($K846*'fnd base rates'!E$114)\n+($M846*'fnd base rates'!E$116)\n+($N846*'fnd base rates'!E$117)\n+($O846*'fnd base rates'!E$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,5)))\n*$R846","v":4628.9477230000002},{"$f":"(($D846*'fnd base rates'!F$107)\n+($E846*'fnd base rates'!F$108)\n+($F846*'fnd base rates'!F$109)\n+($G846*'fnd base rates'!F$110)\n+($H846*'fnd base rates'!F$111)\n+($I846*'fnd base rates'!F$112)\n+($J846*'fnd base rates'!F$113)\n+($K846*'fnd base rates'!F$114)\n+($M846*'fnd base rates'!F$116)\n+($N846*'fnd base rates'!F$117)\n+($O846*'fnd base rates'!F$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,6)))\n*$R846","v":830.94825100000003},{"$f":"(($D846*'fnd base rates'!G$107)\n+($E846*'fnd base rates'!G$108)\n+($F846*'fnd base rates'!G$109)\n+($G846*'fnd base rates'!G$110)\n+($H846*'fnd base rates'!G$111)\n+($I846*'fnd base rates'!G$112)\n+($J846*'fnd base rates'!G$113)\n+($K846*'fnd base rates'!G$114)\n+($M846*'fnd base rates'!G$116)\n+($N846*'fnd base rates'!G$117)\n+($O846*'fnd base rates'!G$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,7)))\n*$R846","v":154.34340599999999},{"$f":"(($D846*'fnd base rates'!H$107)\n+($E846*'fnd base rates'!H$108)\n+($F846*'fnd base rates'!H$109)\n+($G846*'fnd base rates'!H$110)\n+($H846*'fnd base rates'!H$111)\n+($I846*'fnd base rates'!H$112)\n+($J846*'fnd base rates'!H$113)\n+($K846*'fnd base rates'!H$114)\n+($M846*'fnd base rates'!H$116)\n+($N846*'fnd base rates'!H$117)\n+($O846*'fnd base rates'!H$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D846*'fnd base rates'!I$107)\n+($E846*'fnd base rates'!I$108)\n+($F846*'fnd base rates'!I$109)\n+($G846*'fnd base rates'!I$110)\n+($H846*'fnd base rates'!I$111)\n+($I846*'fnd base rates'!I$112)\n+($J846*'fnd base rates'!I$113)\n+($K846*'fnd base rates'!I$114)\n+($M846*'fnd base rates'!I$116)\n+($N846*'fnd base rates'!I$117)\n+($O846*'fnd base rates'!I$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,9)))\n*$R846","v":401.93},{"$f":"(($D846*'fnd base rates'!J$107)\n+($E846*'fnd base rates'!J$108)\n+($F846*'fnd base rates'!J$109)\n+($G846*'fnd base rates'!J$110)\n+($H846*'fnd base rates'!J$111)\n+($I846*'fnd base rates'!J$112)\n+($J846*'fnd base rates'!J$113)\n+($K846*'fnd base rates'!J$114)\n+($M846*'fnd base rates'!J$116)\n+($N846*'fnd base rates'!J$117)\n+($O846*'fnd base rates'!J$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,10)))\n*$R846","v":541.41},{"$f":"(($D846*'fnd base rates'!K$107)\n+($E846*'fnd base rates'!K$108)\n+($F846*'fnd base rates'!K$109)\n+($G846*'fnd base rates'!K$110)\n+($H846*'fnd base rates'!K$111)\n+($I846*'fnd base rates'!K$112)\n+($J846*'fnd base rates'!K$113)\n+($K846*'fnd base rates'!K$114)\n+($M846*'fnd base rates'!K$116)\n+($N846*'fnd base rates'!K$117)\n+($O846*'fnd base rates'!K$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,11)))\n*$R846","v":1083.077188},{"$f":"(($D846*'fnd base rates'!L$107)\n+($E846*'fnd base rates'!L$108)\n+($F846*'fnd base rates'!L$109)\n+($G846*'fnd base rates'!L$110)\n+($H846*'fnd base rates'!L$111)\n+($I846*'fnd base rates'!L$112)\n+($J846*'fnd base rates'!L$113)\n+($K846*'fnd base rates'!L$114)\n+($M846*'fnd base rates'!L$116)\n+($N846*'fnd base rates'!L$117)\n+($O846*'fnd base rates'!L$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D846*'fnd base rates'!M$107)\n+($E846*'fnd base rates'!M$108)\n+($F846*'fnd base rates'!M$109)\n+($G846*'fnd base rates'!M$110)\n+($H846*'fnd base rates'!M$111)\n+($I846*'fnd base rates'!M$112)\n+($J846*'fnd base rates'!M$113)\n+($K846*'fnd base rates'!M$114)\n+($M846*'fnd base rates'!M$116)\n+($N846*'fnd base rates'!M$117)\n+($O846*'fnd base rates'!M$118)\n+($P846*VLOOKUP($S846+12,rate_basefnd,13)))","v":0},10765.593957999999,null,3501061161,"3501","061","161",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[3501,3501061210,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D847","v":0},{"$f":"'fnd enro'!E847","v":0},{"$f":"'fnd enro'!F847","v":0},{"$f":"'fnd enro'!G847","v":0},{"$f":"'fnd enro'!H847","v":0},{"$f":"'fnd enro'!I847","v":1},{"$f":"'fnd enro'!J847","v":0},{"$f":"'fnd enro'!K847","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L847","v":0},{"$f":"'fnd enro'!M847+'fnd enro'!N847","v":0},{"$f":"'fnd enro'!O847","v":0},{"$f":"'fnd enro'!P847","v":0},{"$f":"'fnd enro'!Q847","v":1},{"$f":"'fnd enro'!S847","v":1},1,{"$f":"VALUE('fnd enro'!R847)","v":6},null,{"$f":"(($D847*'fnd base rates'!C$107)\n+($E847*'fnd base rates'!C$108)\n+($F847*'fnd base rates'!C$109)\n+($G847*'fnd base rates'!C$110)\n+($H847*'fnd base rates'!C$111)\n+($I847*'fnd base rates'!C$112)\n+($J847*'fnd base rates'!C$113)\n+($K847*'fnd base rates'!C$114)\n+($M847*'fnd base rates'!C$116)\n+($N847*'fnd base rates'!C$117)\n+($O847*'fnd base rates'!C$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,3)))\n*$R847","v":562.308899},{"$f":"(($D847*'fnd base rates'!D$107)\n+($E847*'fnd base rates'!D$108)\n+($F847*'fnd base rates'!D$109)\n+($G847*'fnd base rates'!D$110)\n+($H847*'fnd base rates'!D$111)\n+($I847*'fnd base rates'!D$112)\n+($J847*'fnd base rates'!D$113)\n+($K847*'fnd base rates'!D$114)\n+($M847*'fnd base rates'!D$116)\n+($N847*'fnd base rates'!D$117)\n+($O847*'fnd base rates'!D$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,4)))\n*$R847","v":996.83},{"$f":"(($D847*'fnd base rates'!E$107)\n+($E847*'fnd base rates'!E$108)\n+($F847*'fnd base rates'!E$109)\n+($G847*'fnd base rates'!E$110)\n+($H847*'fnd base rates'!E$111)\n+($I847*'fnd base rates'!E$112)\n+($J847*'fnd base rates'!E$113)\n+($K847*'fnd base rates'!E$114)\n+($M847*'fnd base rates'!E$116)\n+($N847*'fnd base rates'!E$117)\n+($O847*'fnd base rates'!E$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,5)))\n*$R847","v":7312.397723},{"$f":"(($D847*'fnd base rates'!F$107)\n+($E847*'fnd base rates'!F$108)\n+($F847*'fnd base rates'!F$109)\n+($G847*'fnd base rates'!F$110)\n+($H847*'fnd base rates'!F$111)\n+($I847*'fnd base rates'!F$112)\n+($J847*'fnd base rates'!F$113)\n+($K847*'fnd base rates'!F$114)\n+($M847*'fnd base rates'!F$116)\n+($N847*'fnd base rates'!F$117)\n+($O847*'fnd base rates'!F$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,6)))\n*$R847","v":830.94825100000003},{"$f":"(($D847*'fnd base rates'!G$107)\n+($E847*'fnd base rates'!G$108)\n+($F847*'fnd base rates'!G$109)\n+($G847*'fnd base rates'!G$110)\n+($H847*'fnd base rates'!G$111)\n+($I847*'fnd base rates'!G$112)\n+($J847*'fnd base rates'!G$113)\n+($K847*'fnd base rates'!G$114)\n+($M847*'fnd base rates'!G$116)\n+($N847*'fnd base rates'!G$117)\n+($O847*'fnd base rates'!G$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,7)))\n*$R847","v":284.53340600000001},{"$f":"(($D847*'fnd base rates'!H$107)\n+($E847*'fnd base rates'!H$108)\n+($F847*'fnd base rates'!H$109)\n+($G847*'fnd base rates'!H$110)\n+($H847*'fnd base rates'!H$111)\n+($I847*'fnd base rates'!H$112)\n+($J847*'fnd base rates'!H$113)\n+($K847*'fnd base rates'!H$114)\n+($M847*'fnd base rates'!H$116)\n+($N847*'fnd base rates'!H$117)\n+($O847*'fnd base rates'!H$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,8)))","v":801.09707000000003},{"$f":"(($D847*'fnd base rates'!I$107)\n+($E847*'fnd base rates'!I$108)\n+($F847*'fnd base rates'!I$109)\n+($G847*'fnd base rates'!I$110)\n+($H847*'fnd base rates'!I$111)\n+($I847*'fnd base rates'!I$112)\n+($J847*'fnd base rates'!I$113)\n+($K847*'fnd base rates'!I$114)\n+($M847*'fnd base rates'!I$116)\n+($N847*'fnd base rates'!I$117)\n+($O847*'fnd base rates'!I$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,9)))\n*$R847","v":510.59000000000003},{"$f":"(($D847*'fnd base rates'!J$107)\n+($E847*'fnd base rates'!J$108)\n+($F847*'fnd base rates'!J$109)\n+($G847*'fnd base rates'!J$110)\n+($H847*'fnd base rates'!J$111)\n+($I847*'fnd base rates'!J$112)\n+($J847*'fnd base rates'!J$113)\n+($K847*'fnd base rates'!J$114)\n+($M847*'fnd base rates'!J$116)\n+($N847*'fnd base rates'!J$117)\n+($O847*'fnd base rates'!J$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,10)))\n*$R847","v":1106.05},{"$f":"(($D847*'fnd base rates'!K$107)\n+($E847*'fnd base rates'!K$108)\n+($F847*'fnd base rates'!K$109)\n+($G847*'fnd base rates'!K$110)\n+($H847*'fnd base rates'!K$111)\n+($I847*'fnd base rates'!K$112)\n+($J847*'fnd base rates'!K$113)\n+($K847*'fnd base rates'!K$114)\n+($M847*'fnd base rates'!K$116)\n+($N847*'fnd base rates'!K$117)\n+($O847*'fnd base rates'!K$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,11)))\n*$R847","v":1083.077188},{"$f":"(($D847*'fnd base rates'!L$107)\n+($E847*'fnd base rates'!L$108)\n+($F847*'fnd base rates'!L$109)\n+($G847*'fnd base rates'!L$110)\n+($H847*'fnd base rates'!L$111)\n+($I847*'fnd base rates'!L$112)\n+($J847*'fnd base rates'!L$113)\n+($K847*'fnd base rates'!L$114)\n+($M847*'fnd base rates'!L$116)\n+($N847*'fnd base rates'!L$117)\n+($O847*'fnd base rates'!L$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,12)))","v":1551.631421},{"$f":"(($D847*'fnd base rates'!M$107)\n+($E847*'fnd base rates'!M$108)\n+($F847*'fnd base rates'!M$109)\n+($G847*'fnd base rates'!M$110)\n+($H847*'fnd base rates'!M$111)\n+($I847*'fnd base rates'!M$112)\n+($J847*'fnd base rates'!M$113)\n+($K847*'fnd base rates'!M$114)\n+($M847*'fnd base rates'!M$116)\n+($N847*'fnd base rates'!M$117)\n+($O847*'fnd base rates'!M$118)\n+($P847*VLOOKUP($S847+12,rate_basefnd,13)))","v":0},15039.463957999998,null,3501061210,"3501","061","210",1,1,15039.463957999998,15039,0,15039,null,null,null,null,null,14840,14,14854,185,15039,0,15039]
[3501,3501061278,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D848","v":0},{"$f":"'fnd enro'!E848","v":0},{"$f":"'fnd enro'!F848","v":0},{"$f":"'fnd enro'!G848","v":0},{"$f":"'fnd enro'!H848","v":0},{"$f":"'fnd enro'!I848","v":3},{"$f":"'fnd enro'!J848","v":0},{"$f":"'fnd enro'!K848","v":0.1137},{"$f":"'fnd enro'!L848","v":0},{"$f":"'fnd enro'!M848+'fnd enro'!N848","v":0},{"$f":"'fnd enro'!O848","v":0},{"$f":"'fnd enro'!P848","v":1},{"$f":"'fnd enro'!Q848","v":2},{"$f":"'fnd enro'!S848","v":3},1,{"$f":"VALUE('fnd enro'!R848)","v":6},null,{"$f":"(($D848*'fnd base rates'!C$107)\n+($E848*'fnd base rates'!C$108)\n+($F848*'fnd base rates'!C$109)\n+($G848*'fnd base rates'!C$110)\n+($H848*'fnd base rates'!C$111)\n+($I848*'fnd base rates'!C$112)\n+($J848*'fnd base rates'!C$113)\n+($K848*'fnd base rates'!C$114)\n+($M848*'fnd base rates'!C$116)\n+($N848*'fnd base rates'!C$117)\n+($O848*'fnd base rates'!C$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,3)))\n*$R848","v":1703.9566969999998},{"$f":"(($D848*'fnd base rates'!D$107)\n+($E848*'fnd base rates'!D$108)\n+($F848*'fnd base rates'!D$109)\n+($G848*'fnd base rates'!D$110)\n+($H848*'fnd base rates'!D$111)\n+($I848*'fnd base rates'!D$112)\n+($J848*'fnd base rates'!D$113)\n+($K848*'fnd base rates'!D$114)\n+($M848*'fnd base rates'!D$116)\n+($N848*'fnd base rates'!D$117)\n+($O848*'fnd base rates'!D$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,4)))\n*$R848","v":2846.96},{"$f":"(($D848*'fnd base rates'!E$107)\n+($E848*'fnd base rates'!E$108)\n+($F848*'fnd base rates'!E$109)\n+($G848*'fnd base rates'!E$110)\n+($H848*'fnd base rates'!E$111)\n+($I848*'fnd base rates'!E$112)\n+($J848*'fnd base rates'!E$113)\n+($K848*'fnd base rates'!E$114)\n+($M848*'fnd base rates'!E$116)\n+($N848*'fnd base rates'!E$117)\n+($O848*'fnd base rates'!E$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,5)))\n*$R848","v":20173.163168999999},{"$f":"(($D848*'fnd base rates'!F$107)\n+($E848*'fnd base rates'!F$108)\n+($F848*'fnd base rates'!F$109)\n+($G848*'fnd base rates'!F$110)\n+($H848*'fnd base rates'!F$111)\n+($I848*'fnd base rates'!F$112)\n+($J848*'fnd base rates'!F$113)\n+($K848*'fnd base rates'!F$114)\n+($M848*'fnd base rates'!F$116)\n+($N848*'fnd base rates'!F$117)\n+($O848*'fnd base rates'!F$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,6)))\n*$R848","v":2624.1947530000002},{"$f":"(($D848*'fnd base rates'!G$107)\n+($E848*'fnd base rates'!G$108)\n+($F848*'fnd base rates'!G$109)\n+($G848*'fnd base rates'!G$110)\n+($H848*'fnd base rates'!G$111)\n+($I848*'fnd base rates'!G$112)\n+($J848*'fnd base rates'!G$113)\n+($K848*'fnd base rates'!G$114)\n+($M848*'fnd base rates'!G$116)\n+($N848*'fnd base rates'!G$117)\n+($O848*'fnd base rates'!G$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,7)))\n*$R848","v":760.93021799999997},{"$f":"(($D848*'fnd base rates'!H$107)\n+($E848*'fnd base rates'!H$108)\n+($F848*'fnd base rates'!H$109)\n+($G848*'fnd base rates'!H$110)\n+($H848*'fnd base rates'!H$111)\n+($I848*'fnd base rates'!H$112)\n+($J848*'fnd base rates'!H$113)\n+($K848*'fnd base rates'!H$114)\n+($M848*'fnd base rates'!H$116)\n+($N848*'fnd base rates'!H$117)\n+($O848*'fnd base rates'!H$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,8)))","v":2477.1412099999998},{"$f":"(($D848*'fnd base rates'!I$107)\n+($E848*'fnd base rates'!I$108)\n+($F848*'fnd base rates'!I$109)\n+($G848*'fnd base rates'!I$110)\n+($H848*'fnd base rates'!I$111)\n+($I848*'fnd base rates'!I$112)\n+($J848*'fnd base rates'!I$113)\n+($K848*'fnd base rates'!I$114)\n+($M848*'fnd base rates'!I$116)\n+($N848*'fnd base rates'!I$117)\n+($O848*'fnd base rates'!I$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,9)))\n*$R848","v":1479.3999999999999},{"$f":"(($D848*'fnd base rates'!J$107)\n+($E848*'fnd base rates'!J$108)\n+($F848*'fnd base rates'!J$109)\n+($G848*'fnd base rates'!J$110)\n+($H848*'fnd base rates'!J$111)\n+($I848*'fnd base rates'!J$112)\n+($J848*'fnd base rates'!J$113)\n+($K848*'fnd base rates'!J$114)\n+($M848*'fnd base rates'!J$116)\n+($N848*'fnd base rates'!J$117)\n+($O848*'fnd base rates'!J$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,10)))\n*$R848","v":2772.2799999999997},{"$f":"(($D848*'fnd base rates'!K$107)\n+($E848*'fnd base rates'!K$108)\n+($F848*'fnd base rates'!K$109)\n+($G848*'fnd base rates'!K$110)\n+($H848*'fnd base rates'!K$111)\n+($I848*'fnd base rates'!K$112)\n+($J848*'fnd base rates'!K$113)\n+($K848*'fnd base rates'!K$114)\n+($M848*'fnd base rates'!K$116)\n+($N848*'fnd base rates'!K$117)\n+($O848*'fnd base rates'!K$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,11)))\n*$R848","v":3474.391564},{"$f":"(($D848*'fnd base rates'!L$107)\n+($E848*'fnd base rates'!L$108)\n+($F848*'fnd base rates'!L$109)\n+($G848*'fnd base rates'!L$110)\n+($H848*'fnd base rates'!L$111)\n+($I848*'fnd base rates'!L$112)\n+($J848*'fnd base rates'!L$113)\n+($K848*'fnd base rates'!L$114)\n+($M848*'fnd base rates'!L$116)\n+($N848*'fnd base rates'!L$117)\n+($O848*'fnd base rates'!L$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,12)))","v":4427.2242630000001},{"$f":"(($D848*'fnd base rates'!M$107)\n+($E848*'fnd base rates'!M$108)\n+($F848*'fnd base rates'!M$109)\n+($G848*'fnd base rates'!M$110)\n+($H848*'fnd base rates'!M$111)\n+($I848*'fnd base rates'!M$112)\n+($J848*'fnd base rates'!M$113)\n+($K848*'fnd base rates'!M$114)\n+($M848*'fnd base rates'!M$116)\n+($N848*'fnd base rates'!M$117)\n+($O848*'fnd base rates'!M$118)\n+($P848*VLOOKUP($S848+12,rate_basefnd,13)))","v":0},42739.641873999994,null,3501061278,"3501","061","278",1,3,42739.641873999994,14247,0,14247,null,null,null,null,null,14390,15,14405,-158,14247,0,14247]
[3501,3501061281,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D849","v":0},{"$f":"'fnd enro'!E849","v":0},{"$f":"'fnd enro'!F849","v":0},{"$f":"'fnd enro'!G849","v":0},{"$f":"'fnd enro'!H849","v":0},{"$f":"'fnd enro'!I849","v":88},{"$f":"'fnd enro'!J849","v":0},{"$f":"'fnd enro'!K849","v":3.3351999999999999},{"$f":"'fnd enro'!L849","v":0},{"$f":"'fnd enro'!M849+'fnd enro'!N849","v":0},{"$f":"'fnd enro'!O849","v":0},{"$f":"'fnd enro'!P849","v":4},{"$f":"'fnd enro'!Q849","v":83},{"$f":"'fnd enro'!S849","v":88},1,{"$f":"VALUE('fnd enro'!R849)","v":10},null,{"$f":"(($D849*'fnd base rates'!C$107)\n+($E849*'fnd base rates'!C$108)\n+($F849*'fnd base rates'!C$109)\n+($G849*'fnd base rates'!C$110)\n+($H849*'fnd base rates'!C$111)\n+($I849*'fnd base rates'!C$112)\n+($J849*'fnd base rates'!C$113)\n+($K849*'fnd base rates'!C$114)\n+($M849*'fnd base rates'!C$116)\n+($N849*'fnd base rates'!C$117)\n+($O849*'fnd base rates'!C$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,3)))\n*$R849","v":49951.443112000001},{"$f":"(($D849*'fnd base rates'!D$107)\n+($E849*'fnd base rates'!D$108)\n+($F849*'fnd base rates'!D$109)\n+($G849*'fnd base rates'!D$110)\n+($H849*'fnd base rates'!D$111)\n+($I849*'fnd base rates'!D$112)\n+($J849*'fnd base rates'!D$113)\n+($K849*'fnd base rates'!D$114)\n+($M849*'fnd base rates'!D$116)\n+($N849*'fnd base rates'!D$117)\n+($O849*'fnd base rates'!D$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,4)))\n*$R849","v":89044.98000000001},{"$f":"(($D849*'fnd base rates'!E$107)\n+($E849*'fnd base rates'!E$108)\n+($F849*'fnd base rates'!E$109)\n+($G849*'fnd base rates'!E$110)\n+($H849*'fnd base rates'!E$111)\n+($I849*'fnd base rates'!E$112)\n+($J849*'fnd base rates'!E$113)\n+($K849*'fnd base rates'!E$114)\n+($M849*'fnd base rates'!E$116)\n+($N849*'fnd base rates'!E$117)\n+($O849*'fnd base rates'!E$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,5)))\n*$R849","v":654958.75962399994},{"$f":"(($D849*'fnd base rates'!F$107)\n+($E849*'fnd base rates'!F$108)\n+($F849*'fnd base rates'!F$109)\n+($G849*'fnd base rates'!F$110)\n+($H849*'fnd base rates'!F$111)\n+($I849*'fnd base rates'!F$112)\n+($J849*'fnd base rates'!F$113)\n+($K849*'fnd base rates'!F$114)\n+($M849*'fnd base rates'!F$116)\n+($N849*'fnd base rates'!F$117)\n+($O849*'fnd base rates'!F$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,6)))\n*$R849","v":73648.846087999991},{"$f":"(($D849*'fnd base rates'!G$107)\n+($E849*'fnd base rates'!G$108)\n+($F849*'fnd base rates'!G$109)\n+($G849*'fnd base rates'!G$110)\n+($H849*'fnd base rates'!G$111)\n+($I849*'fnd base rates'!G$112)\n+($J849*'fnd base rates'!G$113)\n+($K849*'fnd base rates'!G$114)\n+($M849*'fnd base rates'!G$116)\n+($N849*'fnd base rates'!G$117)\n+($O849*'fnd base rates'!G$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,7)))\n*$R849","v":25566.439727999998},{"$f":"(($D849*'fnd base rates'!H$107)\n+($E849*'fnd base rates'!H$108)\n+($F849*'fnd base rates'!H$109)\n+($G849*'fnd base rates'!H$110)\n+($H849*'fnd base rates'!H$111)\n+($I849*'fnd base rates'!H$112)\n+($J849*'fnd base rates'!H$113)\n+($K849*'fnd base rates'!H$114)\n+($M849*'fnd base rates'!H$116)\n+($N849*'fnd base rates'!H$117)\n+($O849*'fnd base rates'!H$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,8)))","v":70929.682160000011},{"$f":"(($D849*'fnd base rates'!I$107)\n+($E849*'fnd base rates'!I$108)\n+($F849*'fnd base rates'!I$109)\n+($G849*'fnd base rates'!I$110)\n+($H849*'fnd base rates'!I$111)\n+($I849*'fnd base rates'!I$112)\n+($J849*'fnd base rates'!I$113)\n+($K849*'fnd base rates'!I$114)\n+($M849*'fnd base rates'!I$116)\n+($N849*'fnd base rates'!I$117)\n+($O849*'fnd base rates'!I$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,9)))\n*$R849","v":45472.830000000009},{"$f":"(($D849*'fnd base rates'!J$107)\n+($E849*'fnd base rates'!J$108)\n+($F849*'fnd base rates'!J$109)\n+($G849*'fnd base rates'!J$110)\n+($H849*'fnd base rates'!J$111)\n+($I849*'fnd base rates'!J$112)\n+($J849*'fnd base rates'!J$113)\n+($K849*'fnd base rates'!J$114)\n+($M849*'fnd base rates'!J$116)\n+($N849*'fnd base rates'!J$117)\n+($O849*'fnd base rates'!J$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,10)))\n*$R849","v":99046.359999999986},{"$f":"(($D849*'fnd base rates'!K$107)\n+($E849*'fnd base rates'!K$108)\n+($F849*'fnd base rates'!K$109)\n+($G849*'fnd base rates'!K$110)\n+($H849*'fnd base rates'!K$111)\n+($I849*'fnd base rates'!K$112)\n+($J849*'fnd base rates'!K$113)\n+($K849*'fnd base rates'!K$114)\n+($M849*'fnd base rates'!K$116)\n+($N849*'fnd base rates'!K$117)\n+($O849*'fnd base rates'!K$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,11)))\n*$R849","v":96211.432543999996},{"$f":"(($D849*'fnd base rates'!L$107)\n+($E849*'fnd base rates'!L$108)\n+($F849*'fnd base rates'!L$109)\n+($G849*'fnd base rates'!L$110)\n+($H849*'fnd base rates'!L$111)\n+($I849*'fnd base rates'!L$112)\n+($J849*'fnd base rates'!L$113)\n+($K849*'fnd base rates'!L$114)\n+($M849*'fnd base rates'!L$116)\n+($N849*'fnd base rates'!L$117)\n+($O849*'fnd base rates'!L$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,12)))","v":138630.03504799999},{"$f":"(($D849*'fnd base rates'!M$107)\n+($E849*'fnd base rates'!M$108)\n+($F849*'fnd base rates'!M$109)\n+($G849*'fnd base rates'!M$110)\n+($H849*'fnd base rates'!M$111)\n+($I849*'fnd base rates'!M$112)\n+($J849*'fnd base rates'!M$113)\n+($K849*'fnd base rates'!M$114)\n+($M849*'fnd base rates'!M$116)\n+($N849*'fnd base rates'!M$117)\n+($O849*'fnd base rates'!M$118)\n+($P849*VLOOKUP($S849+12,rate_basefnd,13)))","v":0},1343460.8083039997,null,3501061281,"3501","061","281",1,88,1343460.8083039997,15267,0,15267,null,null,null,null,null,15386,122,15508,-241,15267,0,15267]
[3501,3501061332,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D850","v":0},{"$f":"'fnd enro'!E850","v":0},{"$f":"'fnd enro'!F850","v":0},{"$f":"'fnd enro'!G850","v":0},{"$f":"'fnd enro'!H850","v":0},{"$f":"'fnd enro'!I850","v":3},{"$f":"'fnd enro'!J850","v":0},{"$f":"'fnd enro'!K850","v":0.1137},{"$f":"'fnd enro'!L850","v":0},{"$f":"'fnd enro'!M850+'fnd enro'!N850","v":0},{"$f":"'fnd enro'!O850","v":0},{"$f":"'fnd enro'!P850","v":1},{"$f":"'fnd enro'!Q850","v":3},{"$f":"'fnd enro'!S850","v":3},1,{"$f":"VALUE('fnd enro'!R850)","v":9},null,{"$f":"(($D850*'fnd base rates'!C$107)\n+($E850*'fnd base rates'!C$108)\n+($F850*'fnd base rates'!C$109)\n+($G850*'fnd base rates'!C$110)\n+($H850*'fnd base rates'!C$111)\n+($I850*'fnd base rates'!C$112)\n+($J850*'fnd base rates'!C$113)\n+($K850*'fnd base rates'!C$114)\n+($M850*'fnd base rates'!C$116)\n+($N850*'fnd base rates'!C$117)\n+($O850*'fnd base rates'!C$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,3)))\n*$R850","v":1774.3966969999999},{"$f":"(($D850*'fnd base rates'!D$107)\n+($E850*'fnd base rates'!D$108)\n+($F850*'fnd base rates'!D$109)\n+($G850*'fnd base rates'!D$110)\n+($H850*'fnd base rates'!D$111)\n+($I850*'fnd base rates'!D$112)\n+($J850*'fnd base rates'!D$113)\n+($K850*'fnd base rates'!D$114)\n+($M850*'fnd base rates'!D$116)\n+($N850*'fnd base rates'!D$117)\n+($O850*'fnd base rates'!D$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,4)))\n*$R850","v":3180.76},{"$f":"(($D850*'fnd base rates'!E$107)\n+($E850*'fnd base rates'!E$108)\n+($F850*'fnd base rates'!E$109)\n+($G850*'fnd base rates'!E$110)\n+($H850*'fnd base rates'!E$111)\n+($I850*'fnd base rates'!E$112)\n+($J850*'fnd base rates'!E$113)\n+($K850*'fnd base rates'!E$114)\n+($M850*'fnd base rates'!E$116)\n+($N850*'fnd base rates'!E$117)\n+($O850*'fnd base rates'!E$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,5)))\n*$R850","v":23431.533169000002},{"$f":"(($D850*'fnd base rates'!F$107)\n+($E850*'fnd base rates'!F$108)\n+($F850*'fnd base rates'!F$109)\n+($G850*'fnd base rates'!F$110)\n+($H850*'fnd base rates'!F$111)\n+($I850*'fnd base rates'!F$112)\n+($J850*'fnd base rates'!F$113)\n+($K850*'fnd base rates'!F$114)\n+($M850*'fnd base rates'!F$116)\n+($N850*'fnd base rates'!F$117)\n+($O850*'fnd base rates'!F$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,6)))\n*$R850","v":2624.1947530000002},{"$f":"(($D850*'fnd base rates'!G$107)\n+($E850*'fnd base rates'!G$108)\n+($F850*'fnd base rates'!G$109)\n+($G850*'fnd base rates'!G$110)\n+($H850*'fnd base rates'!G$111)\n+($I850*'fnd base rates'!G$112)\n+($J850*'fnd base rates'!G$113)\n+($K850*'fnd base rates'!G$114)\n+($M850*'fnd base rates'!G$116)\n+($N850*'fnd base rates'!G$117)\n+($O850*'fnd base rates'!G$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,7)))\n*$R850","v":918.99021799999991},{"$f":"(($D850*'fnd base rates'!H$107)\n+($E850*'fnd base rates'!H$108)\n+($F850*'fnd base rates'!H$109)\n+($G850*'fnd base rates'!H$110)\n+($H850*'fnd base rates'!H$111)\n+($I850*'fnd base rates'!H$112)\n+($J850*'fnd base rates'!H$113)\n+($K850*'fnd base rates'!H$114)\n+($M850*'fnd base rates'!H$116)\n+($N850*'fnd base rates'!H$117)\n+($O850*'fnd base rates'!H$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,8)))","v":2501.3612099999996},{"$f":"(($D850*'fnd base rates'!I$107)\n+($E850*'fnd base rates'!I$108)\n+($F850*'fnd base rates'!I$109)\n+($G850*'fnd base rates'!I$110)\n+($H850*'fnd base rates'!I$111)\n+($I850*'fnd base rates'!I$112)\n+($J850*'fnd base rates'!I$113)\n+($K850*'fnd base rates'!I$114)\n+($M850*'fnd base rates'!I$116)\n+($N850*'fnd base rates'!I$117)\n+($O850*'fnd base rates'!I$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,9)))\n*$R850","v":1611.34},{"$f":"(($D850*'fnd base rates'!J$107)\n+($E850*'fnd base rates'!J$108)\n+($F850*'fnd base rates'!J$109)\n+($G850*'fnd base rates'!J$110)\n+($H850*'fnd base rates'!J$111)\n+($I850*'fnd base rates'!J$112)\n+($J850*'fnd base rates'!J$113)\n+($K850*'fnd base rates'!J$114)\n+($M850*'fnd base rates'!J$116)\n+($N850*'fnd base rates'!J$117)\n+($O850*'fnd base rates'!J$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,10)))\n*$R850","v":3457.8500000000004},{"$f":"(($D850*'fnd base rates'!K$107)\n+($E850*'fnd base rates'!K$108)\n+($F850*'fnd base rates'!K$109)\n+($G850*'fnd base rates'!K$110)\n+($H850*'fnd base rates'!K$111)\n+($I850*'fnd base rates'!K$112)\n+($J850*'fnd base rates'!K$113)\n+($K850*'fnd base rates'!K$114)\n+($M850*'fnd base rates'!K$116)\n+($N850*'fnd base rates'!K$117)\n+($O850*'fnd base rates'!K$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,11)))\n*$R850","v":3474.391564},{"$f":"(($D850*'fnd base rates'!L$107)\n+($E850*'fnd base rates'!L$108)\n+($F850*'fnd base rates'!L$109)\n+($G850*'fnd base rates'!L$110)\n+($H850*'fnd base rates'!L$111)\n+($I850*'fnd base rates'!L$112)\n+($J850*'fnd base rates'!L$113)\n+($K850*'fnd base rates'!L$114)\n+($M850*'fnd base rates'!L$116)\n+($N850*'fnd base rates'!L$117)\n+($O850*'fnd base rates'!L$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,12)))","v":4954.264263},{"$f":"(($D850*'fnd base rates'!M$107)\n+($E850*'fnd base rates'!M$108)\n+($F850*'fnd base rates'!M$109)\n+($G850*'fnd base rates'!M$110)\n+($H850*'fnd base rates'!M$111)\n+($I850*'fnd base rates'!M$112)\n+($J850*'fnd base rates'!M$113)\n+($K850*'fnd base rates'!M$114)\n+($M850*'fnd base rates'!M$116)\n+($N850*'fnd base rates'!M$117)\n+($O850*'fnd base rates'!M$118)\n+($P850*VLOOKUP($S850+12,rate_basefnd,13)))","v":0},47929.081873999989,null,3501061332,"3501","061","332",1,3,47929.081873999989,15976,0,15976,null,null,null,null,null,16241,75,16316,-340,15976,0,15976]
[3501,3501061683,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"'fnd enro'!D851","v":0},{"$f":"'fnd enro'!E851","v":0},{"$f":"'fnd enro'!F851","v":0},{"$f":"'fnd enro'!G851","v":0},{"$f":"'fnd enro'!H851","v":0},{"$f":"'fnd enro'!I851","v":1},{"$f":"'fnd enro'!J851","v":0},{"$f":"'fnd enro'!K851","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L851","v":0},{"$f":"'fnd enro'!M851+'fnd enro'!N851","v":0},{"$f":"'fnd enro'!O851","v":0},{"$f":"'fnd enro'!P851","v":0},{"$f":"'fnd enro'!Q851","v":1},{"$f":"'fnd enro'!S851","v":1},1,{"$f":"VALUE('fnd enro'!R851)","v":4},null,{"$f":"(($D851*'fnd base rates'!C$107)\n+($E851*'fnd base rates'!C$108)\n+($F851*'fnd base rates'!C$109)\n+($G851*'fnd base rates'!C$110)\n+($H851*'fnd base rates'!C$111)\n+($I851*'fnd base rates'!C$112)\n+($J851*'fnd base rates'!C$113)\n+($K851*'fnd base rates'!C$114)\n+($M851*'fnd base rates'!C$116)\n+($N851*'fnd base rates'!C$117)\n+($O851*'fnd base rates'!C$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,3)))\n*$R851","v":558.00889900000004},{"$f":"(($D851*'fnd base rates'!D$107)\n+($E851*'fnd base rates'!D$108)\n+($F851*'fnd base rates'!D$109)\n+($G851*'fnd base rates'!D$110)\n+($H851*'fnd base rates'!D$111)\n+($I851*'fnd base rates'!D$112)\n+($J851*'fnd base rates'!D$113)\n+($K851*'fnd base rates'!D$114)\n+($M851*'fnd base rates'!D$116)\n+($N851*'fnd base rates'!D$117)\n+($O851*'fnd base rates'!D$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,4)))\n*$R851","v":976.46},{"$f":"(($D851*'fnd base rates'!E$107)\n+($E851*'fnd base rates'!E$108)\n+($F851*'fnd base rates'!E$109)\n+($G851*'fnd base rates'!E$110)\n+($H851*'fnd base rates'!E$111)\n+($I851*'fnd base rates'!E$112)\n+($J851*'fnd base rates'!E$113)\n+($K851*'fnd base rates'!E$114)\n+($M851*'fnd base rates'!E$116)\n+($N851*'fnd base rates'!E$117)\n+($O851*'fnd base rates'!E$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,5)))\n*$R851","v":7113.4577230000004},{"$f":"(($D851*'fnd base rates'!F$107)\n+($E851*'fnd base rates'!F$108)\n+($F851*'fnd base rates'!F$109)\n+($G851*'fnd base rates'!F$110)\n+($H851*'fnd base rates'!F$111)\n+($I851*'fnd base rates'!F$112)\n+($J851*'fnd base rates'!F$113)\n+($K851*'fnd base rates'!F$114)\n+($M851*'fnd base rates'!F$116)\n+($N851*'fnd base rates'!F$117)\n+($O851*'fnd base rates'!F$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,6)))\n*$R851","v":830.94825100000003},{"$f":"(($D851*'fnd base rates'!G$107)\n+($E851*'fnd base rates'!G$108)\n+($F851*'fnd base rates'!G$109)\n+($G851*'fnd base rates'!G$110)\n+($H851*'fnd base rates'!G$111)\n+($I851*'fnd base rates'!G$112)\n+($J851*'fnd base rates'!G$113)\n+($K851*'fnd base rates'!G$114)\n+($M851*'fnd base rates'!G$116)\n+($N851*'fnd base rates'!G$117)\n+($O851*'fnd base rates'!G$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,7)))\n*$R851","v":274.87340599999999},{"$f":"(($D851*'fnd base rates'!H$107)\n+($E851*'fnd base rates'!H$108)\n+($F851*'fnd base rates'!H$109)\n+($G851*'fnd base rates'!H$110)\n+($H851*'fnd base rates'!H$111)\n+($I851*'fnd base rates'!H$112)\n+($J851*'fnd base rates'!H$113)\n+($K851*'fnd base rates'!H$114)\n+($M851*'fnd base rates'!H$116)\n+($N851*'fnd base rates'!H$117)\n+($O851*'fnd base rates'!H$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,8)))","v":799.61707000000001},{"$f":"(($D851*'fnd base rates'!I$107)\n+($E851*'fnd base rates'!I$108)\n+($F851*'fnd base rates'!I$109)\n+($G851*'fnd base rates'!I$110)\n+($H851*'fnd base rates'!I$111)\n+($I851*'fnd base rates'!I$112)\n+($J851*'fnd base rates'!I$113)\n+($K851*'fnd base rates'!I$114)\n+($M851*'fnd base rates'!I$116)\n+($N851*'fnd base rates'!I$117)\n+($O851*'fnd base rates'!I$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,9)))\n*$R851","v":502.53},{"$f":"(($D851*'fnd base rates'!J$107)\n+($E851*'fnd base rates'!J$108)\n+($F851*'fnd base rates'!J$109)\n+($G851*'fnd base rates'!J$110)\n+($H851*'fnd base rates'!J$111)\n+($I851*'fnd base rates'!J$112)\n+($J851*'fnd base rates'!J$113)\n+($K851*'fnd base rates'!J$114)\n+($M851*'fnd base rates'!J$116)\n+($N851*'fnd base rates'!J$117)\n+($O851*'fnd base rates'!J$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,10)))\n*$R851","v":1064.1799999999998},{"$f":"(($D851*'fnd base rates'!K$107)\n+($E851*'fnd base rates'!K$108)\n+($F851*'fnd base rates'!K$109)\n+($G851*'fnd base rates'!K$110)\n+($H851*'fnd base rates'!K$111)\n+($I851*'fnd base rates'!K$112)\n+($J851*'fnd base rates'!K$113)\n+($K851*'fnd base rates'!K$114)\n+($M851*'fnd base rates'!K$116)\n+($N851*'fnd base rates'!K$117)\n+($O851*'fnd base rates'!K$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,11)))\n*$R851","v":1083.077188},{"$f":"(($D851*'fnd base rates'!L$107)\n+($E851*'fnd base rates'!L$108)\n+($F851*'fnd base rates'!L$109)\n+($G851*'fnd base rates'!L$110)\n+($H851*'fnd base rates'!L$111)\n+($I851*'fnd base rates'!L$112)\n+($J851*'fnd base rates'!L$113)\n+($K851*'fnd base rates'!L$114)\n+($M851*'fnd base rates'!L$116)\n+($N851*'fnd base rates'!L$117)\n+($O851*'fnd base rates'!L$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,12)))","v":1519.4514210000002},{"$f":"(($D851*'fnd base rates'!M$107)\n+($E851*'fnd base rates'!M$108)\n+($F851*'fnd base rates'!M$109)\n+($G851*'fnd base rates'!M$110)\n+($H851*'fnd base rates'!M$111)\n+($I851*'fnd base rates'!M$112)\n+($J851*'fnd base rates'!M$113)\n+($K851*'fnd base rates'!M$114)\n+($M851*'fnd base rates'!M$116)\n+($N851*'fnd base rates'!M$117)\n+($O851*'fnd base rates'!M$118)\n+($P851*VLOOKUP($S851+12,rate_basefnd,13)))","v":0},14722.603958000002,null,3501061683,"3501","061","683",1,1,14722.603958000002,14723,0,14723,null,null,null,null,null,14795,10,14805,-82,14723,0,14723]
[3502,3502281061,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D852","v":0},{"$f":"'fnd enro'!E852","v":0},{"$f":"'fnd enro'!F852","v":0},{"$f":"'fnd enro'!G852","v":0},{"$f":"'fnd enro'!H852","v":0},{"$f":"'fnd enro'!I852","v":2},{"$f":"'fnd enro'!J852","v":0},{"$f":"'fnd enro'!K852","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L852","v":0},{"$f":"'fnd enro'!M852+'fnd enro'!N852","v":0},{"$f":"'fnd enro'!O852","v":0},{"$f":"'fnd enro'!P852","v":0},{"$f":"'fnd enro'!Q852","v":2},{"$f":"'fnd enro'!S852","v":2},1,{"$f":"VALUE('fnd enro'!R852)","v":10},null,{"$f":"(($D852*'fnd base rates'!C$107)\n+($E852*'fnd base rates'!C$108)\n+($F852*'fnd base rates'!C$109)\n+($G852*'fnd base rates'!C$110)\n+($H852*'fnd base rates'!C$111)\n+($I852*'fnd base rates'!C$112)\n+($J852*'fnd base rates'!C$113)\n+($K852*'fnd base rates'!C$114)\n+($M852*'fnd base rates'!C$116)\n+($N852*'fnd base rates'!C$117)\n+($O852*'fnd base rates'!C$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,3)))\n*$R852","v":1135.657798},{"$f":"(($D852*'fnd base rates'!D$107)\n+($E852*'fnd base rates'!D$108)\n+($F852*'fnd base rates'!D$109)\n+($G852*'fnd base rates'!D$110)\n+($H852*'fnd base rates'!D$111)\n+($I852*'fnd base rates'!D$112)\n+($J852*'fnd base rates'!D$113)\n+($K852*'fnd base rates'!D$114)\n+($M852*'fnd base rates'!D$116)\n+($N852*'fnd base rates'!D$117)\n+($O852*'fnd base rates'!D$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,4)))\n*$R852","v":2046.02},{"$f":"(($D852*'fnd base rates'!E$107)\n+($E852*'fnd base rates'!E$108)\n+($F852*'fnd base rates'!E$109)\n+($G852*'fnd base rates'!E$110)\n+($H852*'fnd base rates'!E$111)\n+($I852*'fnd base rates'!E$112)\n+($J852*'fnd base rates'!E$113)\n+($K852*'fnd base rates'!E$114)\n+($M852*'fnd base rates'!E$116)\n+($N852*'fnd base rates'!E$117)\n+($O852*'fnd base rates'!E$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,5)))\n*$R852","v":15135.815446000001},{"$f":"(($D852*'fnd base rates'!F$107)\n+($E852*'fnd base rates'!F$108)\n+($F852*'fnd base rates'!F$109)\n+($G852*'fnd base rates'!F$110)\n+($H852*'fnd base rates'!F$111)\n+($I852*'fnd base rates'!F$112)\n+($J852*'fnd base rates'!F$113)\n+($K852*'fnd base rates'!F$114)\n+($M852*'fnd base rates'!F$116)\n+($N852*'fnd base rates'!F$117)\n+($O852*'fnd base rates'!F$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,6)))\n*$R852","v":1661.8965020000001},{"$f":"(($D852*'fnd base rates'!G$107)\n+($E852*'fnd base rates'!G$108)\n+($F852*'fnd base rates'!G$109)\n+($G852*'fnd base rates'!G$110)\n+($H852*'fnd base rates'!G$111)\n+($I852*'fnd base rates'!G$112)\n+($J852*'fnd base rates'!G$113)\n+($K852*'fnd base rates'!G$114)\n+($M852*'fnd base rates'!G$116)\n+($N852*'fnd base rates'!G$117)\n+($O852*'fnd base rates'!G$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,7)))\n*$R852","v":593.846812},{"$f":"(($D852*'fnd base rates'!H$107)\n+($E852*'fnd base rates'!H$108)\n+($F852*'fnd base rates'!H$109)\n+($G852*'fnd base rates'!H$110)\n+($H852*'fnd base rates'!H$111)\n+($I852*'fnd base rates'!H$112)\n+($J852*'fnd base rates'!H$113)\n+($K852*'fnd base rates'!H$114)\n+($M852*'fnd base rates'!H$116)\n+($N852*'fnd base rates'!H$117)\n+($O852*'fnd base rates'!H$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,8)))","v":1605.99414},{"$f":"(($D852*'fnd base rates'!I$107)\n+($E852*'fnd base rates'!I$108)\n+($F852*'fnd base rates'!I$109)\n+($G852*'fnd base rates'!I$110)\n+($H852*'fnd base rates'!I$111)\n+($I852*'fnd base rates'!I$112)\n+($J852*'fnd base rates'!I$113)\n+($K852*'fnd base rates'!I$114)\n+($M852*'fnd base rates'!I$116)\n+($N852*'fnd base rates'!I$117)\n+($O852*'fnd base rates'!I$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,9)))\n*$R852","v":1041.8800000000001},{"$f":"(($D852*'fnd base rates'!J$107)\n+($E852*'fnd base rates'!J$108)\n+($F852*'fnd base rates'!J$109)\n+($G852*'fnd base rates'!J$110)\n+($H852*'fnd base rates'!J$111)\n+($I852*'fnd base rates'!J$112)\n+($J852*'fnd base rates'!J$113)\n+($K852*'fnd base rates'!J$114)\n+($M852*'fnd base rates'!J$116)\n+($N852*'fnd base rates'!J$117)\n+($O852*'fnd base rates'!J$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,10)))\n*$R852","v":2319.62},{"$f":"(($D852*'fnd base rates'!K$107)\n+($E852*'fnd base rates'!K$108)\n+($F852*'fnd base rates'!K$109)\n+($G852*'fnd base rates'!K$110)\n+($H852*'fnd base rates'!K$111)\n+($I852*'fnd base rates'!K$112)\n+($J852*'fnd base rates'!K$113)\n+($K852*'fnd base rates'!K$114)\n+($M852*'fnd base rates'!K$116)\n+($N852*'fnd base rates'!K$117)\n+($O852*'fnd base rates'!K$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,11)))\n*$R852","v":2166.154376},{"$f":"(($D852*'fnd base rates'!L$107)\n+($E852*'fnd base rates'!L$108)\n+($F852*'fnd base rates'!L$109)\n+($G852*'fnd base rates'!L$110)\n+($H852*'fnd base rates'!L$111)\n+($I852*'fnd base rates'!L$112)\n+($J852*'fnd base rates'!L$113)\n+($K852*'fnd base rates'!L$114)\n+($M852*'fnd base rates'!L$116)\n+($N852*'fnd base rates'!L$117)\n+($O852*'fnd base rates'!L$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,12)))","v":3185.9428420000004},{"$f":"(($D852*'fnd base rates'!M$107)\n+($E852*'fnd base rates'!M$108)\n+($F852*'fnd base rates'!M$109)\n+($G852*'fnd base rates'!M$110)\n+($H852*'fnd base rates'!M$111)\n+($I852*'fnd base rates'!M$112)\n+($J852*'fnd base rates'!M$113)\n+($K852*'fnd base rates'!M$114)\n+($M852*'fnd base rates'!M$116)\n+($N852*'fnd base rates'!M$117)\n+($O852*'fnd base rates'!M$118)\n+($P852*VLOOKUP($S852+12,rate_basefnd,13)))","v":0},30892.827915999998,null,3502281061,"3502","281","061",1,2,30892.827915999998,15446,0,15446,null,null,null,null,null,15541,75,15616,-170,15446,0,15446]
[3502,3502281281,"BAYSTATE ACADEMY",{"$f":"'fnd enro'!D853","v":0},{"$f":"'fnd enro'!E853","v":0},{"$f":"'fnd enro'!F853","v":0},{"$f":"'fnd enro'!G853","v":0},{"$f":"'fnd enro'!H853","v":231},{"$f":"'fnd enro'!I853","v":230},{"$f":"'fnd enro'!J853","v":0},{"$f":"'fnd enro'!K853","v":17.471900000000002},{"$f":"'fnd enro'!L853","v":0},{"$f":"'fnd enro'!M853+'fnd enro'!N853","v":0},{"$f":"'fnd enro'!O853","v":19},{"$f":"'fnd enro'!P853","v":22},{"$f":"'fnd enro'!Q853","v":349},{"$f":"'fnd enro'!S853","v":461},1,{"$f":"VALUE('fnd enro'!R853)","v":10},null,{"$f":"(($D853*'fnd base rates'!C$107)\n+($E853*'fnd base rates'!C$108)\n+($F853*'fnd base rates'!C$109)\n+($G853*'fnd base rates'!C$110)\n+($H853*'fnd base rates'!C$111)\n+($I853*'fnd base rates'!C$112)\n+($J853*'fnd base rates'!C$113)\n+($K853*'fnd base rates'!C$114)\n+($M853*'fnd base rates'!C$116)\n+($N853*'fnd base rates'!C$117)\n+($O853*'fnd base rates'!C$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,3)))\n*$R853","v":258130.78243900003},{"$f":"(($D853*'fnd base rates'!D$107)\n+($E853*'fnd base rates'!D$108)\n+($F853*'fnd base rates'!D$109)\n+($G853*'fnd base rates'!D$110)\n+($H853*'fnd base rates'!D$111)\n+($I853*'fnd base rates'!D$112)\n+($J853*'fnd base rates'!D$113)\n+($K853*'fnd base rates'!D$114)\n+($M853*'fnd base rates'!D$116)\n+($N853*'fnd base rates'!D$117)\n+($O853*'fnd base rates'!D$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,4)))\n*$R853","v":443975.72000000003},{"$f":"(($D853*'fnd base rates'!E$107)\n+($E853*'fnd base rates'!E$108)\n+($F853*'fnd base rates'!E$109)\n+($G853*'fnd base rates'!E$110)\n+($H853*'fnd base rates'!E$111)\n+($I853*'fnd base rates'!E$112)\n+($J853*'fnd base rates'!E$113)\n+($K853*'fnd base rates'!E$114)\n+($M853*'fnd base rates'!E$116)\n+($N853*'fnd base rates'!E$117)\n+($O853*'fnd base rates'!E$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,5)))\n*$R853","v":2885584.8603030001},{"$f":"(($D853*'fnd base rates'!F$107)\n+($E853*'fnd base rates'!F$108)\n+($F853*'fnd base rates'!F$109)\n+($G853*'fnd base rates'!F$110)\n+($H853*'fnd base rates'!F$111)\n+($I853*'fnd base rates'!F$112)\n+($J853*'fnd base rates'!F$113)\n+($K853*'fnd base rates'!F$114)\n+($M853*'fnd base rates'!F$116)\n+($N853*'fnd base rates'!F$117)\n+($O853*'fnd base rates'!F$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,6)))\n*$R853","v":412801.44371100003},{"$f":"(($D853*'fnd base rates'!G$107)\n+($E853*'fnd base rates'!G$108)\n+($F853*'fnd base rates'!G$109)\n+($G853*'fnd base rates'!G$110)\n+($H853*'fnd base rates'!G$111)\n+($I853*'fnd base rates'!G$112)\n+($J853*'fnd base rates'!G$113)\n+($K853*'fnd base rates'!G$114)\n+($M853*'fnd base rates'!G$116)\n+($N853*'fnd base rates'!G$117)\n+($O853*'fnd base rates'!G$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,7)))\n*$R853","v":123647.110166},{"$f":"(($D853*'fnd base rates'!H$107)\n+($E853*'fnd base rates'!H$108)\n+($F853*'fnd base rates'!H$109)\n+($G853*'fnd base rates'!H$110)\n+($H853*'fnd base rates'!H$111)\n+($I853*'fnd base rates'!H$112)\n+($J853*'fnd base rates'!H$113)\n+($K853*'fnd base rates'!H$114)\n+($M853*'fnd base rates'!H$116)\n+($N853*'fnd base rates'!H$117)\n+($O853*'fnd base rates'!H$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,8)))","v":305672.87927000003},{"$f":"(($D853*'fnd base rates'!I$107)\n+($E853*'fnd base rates'!I$108)\n+($F853*'fnd base rates'!I$109)\n+($G853*'fnd base rates'!I$110)\n+($H853*'fnd base rates'!I$111)\n+($I853*'fnd base rates'!I$112)\n+($J853*'fnd base rates'!I$113)\n+($K853*'fnd base rates'!I$114)\n+($M853*'fnd base rates'!I$116)\n+($N853*'fnd base rates'!I$117)\n+($O853*'fnd base rates'!I$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,9)))\n*$R853","v":210654.89},{"$f":"(($D853*'fnd base rates'!J$107)\n+($E853*'fnd base rates'!J$108)\n+($F853*'fnd base rates'!J$109)\n+($G853*'fnd base rates'!J$110)\n+($H853*'fnd base rates'!J$111)\n+($I853*'fnd base rates'!J$112)\n+($J853*'fnd base rates'!J$113)\n+($K853*'fnd base rates'!J$114)\n+($M853*'fnd base rates'!J$116)\n+($N853*'fnd base rates'!J$117)\n+($O853*'fnd base rates'!J$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,10)))\n*$R853","v":395452.08999999997},{"$f":"(($D853*'fnd base rates'!K$107)\n+($E853*'fnd base rates'!K$108)\n+($F853*'fnd base rates'!K$109)\n+($G853*'fnd base rates'!K$110)\n+($H853*'fnd base rates'!K$111)\n+($I853*'fnd base rates'!K$112)\n+($J853*'fnd base rates'!K$113)\n+($K853*'fnd base rates'!K$114)\n+($M853*'fnd base rates'!K$116)\n+($N853*'fnd base rates'!K$117)\n+($O853*'fnd base rates'!K$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,11)))\n*$R853","v":516729.83366800001},{"$f":"(($D853*'fnd base rates'!L$107)\n+($E853*'fnd base rates'!L$108)\n+($F853*'fnd base rates'!L$109)\n+($G853*'fnd base rates'!L$110)\n+($H853*'fnd base rates'!L$111)\n+($I853*'fnd base rates'!L$112)\n+($J853*'fnd base rates'!L$113)\n+($K853*'fnd base rates'!L$114)\n+($M853*'fnd base rates'!L$116)\n+($N853*'fnd base rates'!L$117)\n+($O853*'fnd base rates'!L$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,12)))","v":714693.44508099998},{"$f":"(($D853*'fnd base rates'!M$107)\n+($E853*'fnd base rates'!M$108)\n+($F853*'fnd base rates'!M$109)\n+($G853*'fnd base rates'!M$110)\n+($H853*'fnd base rates'!M$111)\n+($I853*'fnd base rates'!M$112)\n+($J853*'fnd base rates'!M$113)\n+($K853*'fnd base rates'!M$114)\n+($M853*'fnd base rates'!M$116)\n+($N853*'fnd base rates'!M$117)\n+($O853*'fnd base rates'!M$118)\n+($P853*VLOOKUP($S853+12,rate_basefnd,13)))","v":0},6267343.0546380002,null,3502281281,"3502","281","281",1,461,6267343.0546380002,13595,0,13595,null,null,null,null,null,13884,102,13986,-391,13595,0,13595]
[3503,3503160031,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D854","v":0},{"$f":"'fnd enro'!E854","v":0},{"$f":"'fnd enro'!F854","v":0},{"$f":"'fnd enro'!G854","v":3},{"$f":"'fnd enro'!H854","v":2},{"$f":"'fnd enro'!I854","v":0},{"$f":"'fnd enro'!J854","v":0},{"$f":"'fnd enro'!K854","v":0.1895},{"$f":"'fnd enro'!L854","v":0},{"$f":"'fnd enro'!M854+'fnd enro'!N854","v":0},{"$f":"'fnd enro'!O854","v":0},{"$f":"'fnd enro'!P854","v":0},{"$f":"'fnd enro'!Q854","v":2},{"$f":"'fnd enro'!S854","v":5},1,{"$f":"VALUE('fnd enro'!R854)","v":4},null,{"$f":"(($D854*'fnd base rates'!C$107)\n+($E854*'fnd base rates'!C$108)\n+($F854*'fnd base rates'!C$109)\n+($G854*'fnd base rates'!C$110)\n+($H854*'fnd base rates'!C$111)\n+($I854*'fnd base rates'!C$112)\n+($J854*'fnd base rates'!C$113)\n+($K854*'fnd base rates'!C$114)\n+($M854*'fnd base rates'!C$116)\n+($N854*'fnd base rates'!C$117)\n+($O854*'fnd base rates'!C$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,3)))\n*$R854","v":2628.8844950000002},{"$f":"(($D854*'fnd base rates'!D$107)\n+($E854*'fnd base rates'!D$108)\n+($F854*'fnd base rates'!D$109)\n+($G854*'fnd base rates'!D$110)\n+($H854*'fnd base rates'!D$111)\n+($I854*'fnd base rates'!D$112)\n+($J854*'fnd base rates'!D$113)\n+($K854*'fnd base rates'!D$114)\n+($M854*'fnd base rates'!D$116)\n+($N854*'fnd base rates'!D$117)\n+($O854*'fnd base rates'!D$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,4)))\n*$R854","v":4118.7700000000004},{"$f":"(($D854*'fnd base rates'!E$107)\n+($E854*'fnd base rates'!E$108)\n+($F854*'fnd base rates'!E$109)\n+($G854*'fnd base rates'!E$110)\n+($H854*'fnd base rates'!E$111)\n+($I854*'fnd base rates'!E$112)\n+($J854*'fnd base rates'!E$113)\n+($K854*'fnd base rates'!E$114)\n+($M854*'fnd base rates'!E$116)\n+($N854*'fnd base rates'!E$117)\n+($O854*'fnd base rates'!E$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,5)))\n*$R854","v":22451.218615000002},{"$f":"(($D854*'fnd base rates'!F$107)\n+($E854*'fnd base rates'!F$108)\n+($F854*'fnd base rates'!F$109)\n+($G854*'fnd base rates'!F$110)\n+($H854*'fnd base rates'!F$111)\n+($I854*'fnd base rates'!F$112)\n+($J854*'fnd base rates'!F$113)\n+($K854*'fnd base rates'!F$114)\n+($M854*'fnd base rates'!F$116)\n+($N854*'fnd base rates'!F$117)\n+($O854*'fnd base rates'!F$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,6)))\n*$R854","v":5380.1712549999993},{"$f":"(($D854*'fnd base rates'!G$107)\n+($E854*'fnd base rates'!G$108)\n+($F854*'fnd base rates'!G$109)\n+($G854*'fnd base rates'!G$110)\n+($H854*'fnd base rates'!G$111)\n+($I854*'fnd base rates'!G$112)\n+($J854*'fnd base rates'!G$113)\n+($K854*'fnd base rates'!G$114)\n+($M854*'fnd base rates'!G$116)\n+($N854*'fnd base rates'!G$117)\n+($O854*'fnd base rates'!G$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,7)))\n*$R854","v":1001.2970299999999},{"$f":"(($D854*'fnd base rates'!H$107)\n+($E854*'fnd base rates'!H$108)\n+($F854*'fnd base rates'!H$109)\n+($G854*'fnd base rates'!H$110)\n+($H854*'fnd base rates'!H$111)\n+($I854*'fnd base rates'!H$112)\n+($J854*'fnd base rates'!H$113)\n+($K854*'fnd base rates'!H$114)\n+($M854*'fnd base rates'!H$116)\n+($N854*'fnd base rates'!H$117)\n+($O854*'fnd base rates'!H$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,8)))","v":2505.2453499999997},{"$f":"(($D854*'fnd base rates'!I$107)\n+($E854*'fnd base rates'!I$108)\n+($F854*'fnd base rates'!I$109)\n+($G854*'fnd base rates'!I$110)\n+($H854*'fnd base rates'!I$111)\n+($I854*'fnd base rates'!I$112)\n+($J854*'fnd base rates'!I$113)\n+($K854*'fnd base rates'!I$114)\n+($M854*'fnd base rates'!I$116)\n+($N854*'fnd base rates'!I$117)\n+($O854*'fnd base rates'!I$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,9)))\n*$R854","v":1565.1499999999999},{"$f":"(($D854*'fnd base rates'!J$107)\n+($E854*'fnd base rates'!J$108)\n+($F854*'fnd base rates'!J$109)\n+($G854*'fnd base rates'!J$110)\n+($H854*'fnd base rates'!J$111)\n+($I854*'fnd base rates'!J$112)\n+($J854*'fnd base rates'!J$113)\n+($K854*'fnd base rates'!J$114)\n+($M854*'fnd base rates'!J$116)\n+($N854*'fnd base rates'!J$117)\n+($O854*'fnd base rates'!J$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,10)))\n*$R854","v":1946.31},{"$f":"(($D854*'fnd base rates'!K$107)\n+($E854*'fnd base rates'!K$108)\n+($F854*'fnd base rates'!K$109)\n+($G854*'fnd base rates'!K$110)\n+($H854*'fnd base rates'!K$111)\n+($I854*'fnd base rates'!K$112)\n+($J854*'fnd base rates'!K$113)\n+($K854*'fnd base rates'!K$114)\n+($M854*'fnd base rates'!K$116)\n+($N854*'fnd base rates'!K$117)\n+($O854*'fnd base rates'!K$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,11)))\n*$R854","v":5334.8459400000002},{"$f":"(($D854*'fnd base rates'!L$107)\n+($E854*'fnd base rates'!L$108)\n+($F854*'fnd base rates'!L$109)\n+($G854*'fnd base rates'!L$110)\n+($H854*'fnd base rates'!L$111)\n+($I854*'fnd base rates'!L$112)\n+($J854*'fnd base rates'!L$113)\n+($K854*'fnd base rates'!L$114)\n+($M854*'fnd base rates'!L$116)\n+($N854*'fnd base rates'!L$117)\n+($O854*'fnd base rates'!L$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,12)))","v":6816.5571049999999},{"$f":"(($D854*'fnd base rates'!M$107)\n+($E854*'fnd base rates'!M$108)\n+($F854*'fnd base rates'!M$109)\n+($G854*'fnd base rates'!M$110)\n+($H854*'fnd base rates'!M$111)\n+($I854*'fnd base rates'!M$112)\n+($J854*'fnd base rates'!M$113)\n+($K854*'fnd base rates'!M$114)\n+($M854*'fnd base rates'!M$116)\n+($N854*'fnd base rates'!M$117)\n+($O854*'fnd base rates'!M$118)\n+($P854*VLOOKUP($S854+12,rate_basefnd,13)))","v":0},53748.449789999999,null,3503160031,"3503","160","031",1,5,53748.449789999999,10750,0,10750,null,null,null,null,null,10842,4,10846,-96,10750,0,10750]
[3503,3503160044,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D855","v":0},{"$f":"'fnd enro'!E855","v":0},{"$f":"'fnd enro'!F855","v":0},{"$f":"'fnd enro'!G855","v":2},{"$f":"'fnd enro'!H855","v":0},{"$f":"'fnd enro'!I855","v":0},{"$f":"'fnd enro'!J855","v":0},{"$f":"'fnd enro'!K855","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L855","v":0},{"$f":"'fnd enro'!M855+'fnd enro'!N855","v":0},{"$f":"'fnd enro'!O855","v":0},{"$f":"'fnd enro'!P855","v":0},{"$f":"'fnd enro'!Q855","v":0},{"$f":"'fnd enro'!S855","v":2},1,{"$f":"VALUE('fnd enro'!R855)","v":10},null,{"$f":"(($D855*'fnd base rates'!C$107)\n+($E855*'fnd base rates'!C$108)\n+($F855*'fnd base rates'!C$109)\n+($G855*'fnd base rates'!C$110)\n+($H855*'fnd base rates'!C$111)\n+($I855*'fnd base rates'!C$112)\n+($J855*'fnd base rates'!C$113)\n+($K855*'fnd base rates'!C$114)\n+($M855*'fnd base rates'!C$116)\n+($N855*'fnd base rates'!C$117)\n+($O855*'fnd base rates'!C$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,3)))\n*$R855","v":1008.577798},{"$f":"(($D855*'fnd base rates'!D$107)\n+($E855*'fnd base rates'!D$108)\n+($F855*'fnd base rates'!D$109)\n+($G855*'fnd base rates'!D$110)\n+($H855*'fnd base rates'!D$111)\n+($I855*'fnd base rates'!D$112)\n+($J855*'fnd base rates'!D$113)\n+($K855*'fnd base rates'!D$114)\n+($M855*'fnd base rates'!D$116)\n+($N855*'fnd base rates'!D$117)\n+($O855*'fnd base rates'!D$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,4)))\n*$R855","v":1443.9},{"$f":"(($D855*'fnd base rates'!E$107)\n+($E855*'fnd base rates'!E$108)\n+($F855*'fnd base rates'!E$109)\n+($G855*'fnd base rates'!E$110)\n+($H855*'fnd base rates'!E$111)\n+($I855*'fnd base rates'!E$112)\n+($J855*'fnd base rates'!E$113)\n+($K855*'fnd base rates'!E$114)\n+($M855*'fnd base rates'!E$116)\n+($N855*'fnd base rates'!E$117)\n+($O855*'fnd base rates'!E$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,5)))\n*$R855","v":7310.6554459999998},{"$f":"(($D855*'fnd base rates'!F$107)\n+($E855*'fnd base rates'!F$108)\n+($F855*'fnd base rates'!F$109)\n+($G855*'fnd base rates'!F$110)\n+($H855*'fnd base rates'!F$111)\n+($I855*'fnd base rates'!F$112)\n+($J855*'fnd base rates'!F$113)\n+($K855*'fnd base rates'!F$114)\n+($M855*'fnd base rates'!F$116)\n+($N855*'fnd base rates'!F$117)\n+($O855*'fnd base rates'!F$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,6)))\n*$R855","v":2342.3565020000001},{"$f":"(($D855*'fnd base rates'!G$107)\n+($E855*'fnd base rates'!G$108)\n+($F855*'fnd base rates'!G$109)\n+($G855*'fnd base rates'!G$110)\n+($H855*'fnd base rates'!G$111)\n+($I855*'fnd base rates'!G$112)\n+($J855*'fnd base rates'!G$113)\n+($K855*'fnd base rates'!G$114)\n+($M855*'fnd base rates'!G$116)\n+($N855*'fnd base rates'!G$117)\n+($O855*'fnd base rates'!G$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,7)))\n*$R855","v":295.286812},{"$f":"(($D855*'fnd base rates'!H$107)\n+($E855*'fnd base rates'!H$108)\n+($F855*'fnd base rates'!H$109)\n+($G855*'fnd base rates'!H$110)\n+($H855*'fnd base rates'!H$111)\n+($I855*'fnd base rates'!H$112)\n+($J855*'fnd base rates'!H$113)\n+($K855*'fnd base rates'!H$114)\n+($M855*'fnd base rates'!H$116)\n+($N855*'fnd base rates'!H$117)\n+($O855*'fnd base rates'!H$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D855*'fnd base rates'!I$107)\n+($E855*'fnd base rates'!I$108)\n+($F855*'fnd base rates'!I$109)\n+($G855*'fnd base rates'!I$110)\n+($H855*'fnd base rates'!I$111)\n+($I855*'fnd base rates'!I$112)\n+($J855*'fnd base rates'!I$113)\n+($K855*'fnd base rates'!I$114)\n+($M855*'fnd base rates'!I$116)\n+($N855*'fnd base rates'!I$117)\n+($O855*'fnd base rates'!I$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,9)))\n*$R855","v":481.78},{"$f":"(($D855*'fnd base rates'!J$107)\n+($E855*'fnd base rates'!J$108)\n+($F855*'fnd base rates'!J$109)\n+($G855*'fnd base rates'!J$110)\n+($H855*'fnd base rates'!J$111)\n+($I855*'fnd base rates'!J$112)\n+($J855*'fnd base rates'!J$113)\n+($K855*'fnd base rates'!J$114)\n+($M855*'fnd base rates'!J$116)\n+($N855*'fnd base rates'!J$117)\n+($O855*'fnd base rates'!J$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,10)))\n*$R855","v":287.45999999999998},{"$f":"(($D855*'fnd base rates'!K$107)\n+($E855*'fnd base rates'!K$108)\n+($F855*'fnd base rates'!K$109)\n+($G855*'fnd base rates'!K$110)\n+($H855*'fnd base rates'!K$111)\n+($I855*'fnd base rates'!K$112)\n+($J855*'fnd base rates'!K$113)\n+($K855*'fnd base rates'!K$114)\n+($M855*'fnd base rates'!K$116)\n+($N855*'fnd base rates'!K$117)\n+($O855*'fnd base rates'!K$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,11)))\n*$R855","v":2072.074376},{"$f":"(($D855*'fnd base rates'!L$107)\n+($E855*'fnd base rates'!L$108)\n+($F855*'fnd base rates'!L$109)\n+($G855*'fnd base rates'!L$110)\n+($H855*'fnd base rates'!L$111)\n+($I855*'fnd base rates'!L$112)\n+($J855*'fnd base rates'!L$113)\n+($K855*'fnd base rates'!L$114)\n+($M855*'fnd base rates'!L$116)\n+($N855*'fnd base rates'!L$117)\n+($O855*'fnd base rates'!L$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,12)))","v":2379.822842},{"$f":"(($D855*'fnd base rates'!M$107)\n+($E855*'fnd base rates'!M$108)\n+($F855*'fnd base rates'!M$109)\n+($G855*'fnd base rates'!M$110)\n+($H855*'fnd base rates'!M$111)\n+($I855*'fnd base rates'!M$112)\n+($J855*'fnd base rates'!M$113)\n+($K855*'fnd base rates'!M$114)\n+($M855*'fnd base rates'!M$116)\n+($N855*'fnd base rates'!M$117)\n+($O855*'fnd base rates'!M$118)\n+($P855*VLOOKUP($S855+12,rate_basefnd,13)))","v":0},18609.227916000003,null,3503160044,"3503","160","044",1,2,18609.227916000003,9305,0,9305,null,null,null,null,null,14119,128,14247,-4942,9305,0,9305]
[3503,3503160048,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D856","v":0},{"$f":"'fnd enro'!E856","v":0},{"$f":"'fnd enro'!F856","v":0},{"$f":"'fnd enro'!G856","v":3},{"$f":"'fnd enro'!H856","v":1},{"$f":"'fnd enro'!I856","v":0},{"$f":"'fnd enro'!J856","v":0},{"$f":"'fnd enro'!K856","v":0.15160000000000001},{"$f":"'fnd enro'!L856","v":0},{"$f":"'fnd enro'!M856+'fnd enro'!N856","v":0},{"$f":"'fnd enro'!O856","v":0},{"$f":"'fnd enro'!P856","v":0},{"$f":"'fnd enro'!Q856","v":0},{"$f":"'fnd enro'!S856","v":4},1,{"$f":"VALUE('fnd enro'!R856)","v":3},null,{"$f":"(($D856*'fnd base rates'!C$107)\n+($E856*'fnd base rates'!C$108)\n+($F856*'fnd base rates'!C$109)\n+($G856*'fnd base rates'!C$110)\n+($H856*'fnd base rates'!C$111)\n+($I856*'fnd base rates'!C$112)\n+($J856*'fnd base rates'!C$113)\n+($K856*'fnd base rates'!C$114)\n+($M856*'fnd base rates'!C$116)\n+($N856*'fnd base rates'!C$117)\n+($O856*'fnd base rates'!C$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,3)))\n*$R856","v":2017.1555960000001},{"$f":"(($D856*'fnd base rates'!D$107)\n+($E856*'fnd base rates'!D$108)\n+($F856*'fnd base rates'!D$109)\n+($G856*'fnd base rates'!D$110)\n+($H856*'fnd base rates'!D$111)\n+($I856*'fnd base rates'!D$112)\n+($J856*'fnd base rates'!D$113)\n+($K856*'fnd base rates'!D$114)\n+($M856*'fnd base rates'!D$116)\n+($N856*'fnd base rates'!D$117)\n+($O856*'fnd base rates'!D$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,4)))\n*$R856","v":2887.8},{"$f":"(($D856*'fnd base rates'!E$107)\n+($E856*'fnd base rates'!E$108)\n+($F856*'fnd base rates'!E$109)\n+($G856*'fnd base rates'!E$110)\n+($H856*'fnd base rates'!E$111)\n+($I856*'fnd base rates'!E$112)\n+($J856*'fnd base rates'!E$113)\n+($K856*'fnd base rates'!E$114)\n+($M856*'fnd base rates'!E$116)\n+($N856*'fnd base rates'!E$117)\n+($O856*'fnd base rates'!E$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,5)))\n*$R856","v":14224.090892},{"$f":"(($D856*'fnd base rates'!F$107)\n+($E856*'fnd base rates'!F$108)\n+($F856*'fnd base rates'!F$109)\n+($G856*'fnd base rates'!F$110)\n+($H856*'fnd base rates'!F$111)\n+($I856*'fnd base rates'!F$112)\n+($J856*'fnd base rates'!F$113)\n+($K856*'fnd base rates'!F$114)\n+($M856*'fnd base rates'!F$116)\n+($N856*'fnd base rates'!F$117)\n+($O856*'fnd base rates'!F$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,6)))\n*$R856","v":4446.8530039999996},{"$f":"(($D856*'fnd base rates'!G$107)\n+($E856*'fnd base rates'!G$108)\n+($F856*'fnd base rates'!G$109)\n+($G856*'fnd base rates'!G$110)\n+($H856*'fnd base rates'!G$111)\n+($I856*'fnd base rates'!G$112)\n+($J856*'fnd base rates'!G$113)\n+($K856*'fnd base rates'!G$114)\n+($M856*'fnd base rates'!G$116)\n+($N856*'fnd base rates'!G$117)\n+($O856*'fnd base rates'!G$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,7)))\n*$R856","v":601.58362399999999},{"$f":"(($D856*'fnd base rates'!H$107)\n+($E856*'fnd base rates'!H$108)\n+($F856*'fnd base rates'!H$109)\n+($G856*'fnd base rates'!H$110)\n+($H856*'fnd base rates'!H$111)\n+($I856*'fnd base rates'!H$112)\n+($J856*'fnd base rates'!H$113)\n+($K856*'fnd base rates'!H$114)\n+($M856*'fnd base rates'!H$116)\n+($N856*'fnd base rates'!H$117)\n+($O856*'fnd base rates'!H$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,8)))","v":1974.6282799999999},{"$f":"(($D856*'fnd base rates'!I$107)\n+($E856*'fnd base rates'!I$108)\n+($F856*'fnd base rates'!I$109)\n+($G856*'fnd base rates'!I$110)\n+($H856*'fnd base rates'!I$111)\n+($I856*'fnd base rates'!I$112)\n+($J856*'fnd base rates'!I$113)\n+($K856*'fnd base rates'!I$114)\n+($M856*'fnd base rates'!I$116)\n+($N856*'fnd base rates'!I$117)\n+($O856*'fnd base rates'!I$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,9)))\n*$R856","v":1043.31},{"$f":"(($D856*'fnd base rates'!J$107)\n+($E856*'fnd base rates'!J$108)\n+($F856*'fnd base rates'!J$109)\n+($G856*'fnd base rates'!J$110)\n+($H856*'fnd base rates'!J$111)\n+($I856*'fnd base rates'!J$112)\n+($J856*'fnd base rates'!J$113)\n+($K856*'fnd base rates'!J$114)\n+($M856*'fnd base rates'!J$116)\n+($N856*'fnd base rates'!J$117)\n+($O856*'fnd base rates'!J$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,10)))\n*$R856","v":665.9799999999999},{"$f":"(($D856*'fnd base rates'!K$107)\n+($E856*'fnd base rates'!K$108)\n+($F856*'fnd base rates'!K$109)\n+($G856*'fnd base rates'!K$110)\n+($H856*'fnd base rates'!K$111)\n+($I856*'fnd base rates'!K$112)\n+($J856*'fnd base rates'!K$113)\n+($K856*'fnd base rates'!K$114)\n+($M856*'fnd base rates'!K$116)\n+($N856*'fnd base rates'!K$117)\n+($O856*'fnd base rates'!K$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,11)))\n*$R856","v":4221.4787520000009},{"$f":"(($D856*'fnd base rates'!L$107)\n+($E856*'fnd base rates'!L$108)\n+($F856*'fnd base rates'!L$109)\n+($G856*'fnd base rates'!L$110)\n+($H856*'fnd base rates'!L$111)\n+($I856*'fnd base rates'!L$112)\n+($J856*'fnd base rates'!L$113)\n+($K856*'fnd base rates'!L$114)\n+($M856*'fnd base rates'!L$116)\n+($N856*'fnd base rates'!L$117)\n+($O856*'fnd base rates'!L$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,12)))","v":4791.2556839999997},{"$f":"(($D856*'fnd base rates'!M$107)\n+($E856*'fnd base rates'!M$108)\n+($F856*'fnd base rates'!M$109)\n+($G856*'fnd base rates'!M$110)\n+($H856*'fnd base rates'!M$111)\n+($I856*'fnd base rates'!M$112)\n+($J856*'fnd base rates'!M$113)\n+($K856*'fnd base rates'!M$114)\n+($M856*'fnd base rates'!M$116)\n+($N856*'fnd base rates'!M$117)\n+($O856*'fnd base rates'!M$118)\n+($P856*VLOOKUP($S856+12,rate_basefnd,13)))","v":0},36874.135832,null,3503160048,"3503","160","048",1,4,36874.135832,9219,0,9219,null,null,null,null,null,9309,0,9309,-90,9219,0,9219]
[3503,3503160056,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D857","v":0},{"$f":"'fnd enro'!E857","v":0},{"$f":"'fnd enro'!F857","v":0},{"$f":"'fnd enro'!G857","v":1},{"$f":"'fnd enro'!H857","v":1},{"$f":"'fnd enro'!I857","v":0},{"$f":"'fnd enro'!J857","v":0},{"$f":"'fnd enro'!K857","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L857","v":0},{"$f":"'fnd enro'!M857+'fnd enro'!N857","v":0},{"$f":"'fnd enro'!O857","v":0},{"$f":"'fnd enro'!P857","v":0},{"$f":"'fnd enro'!Q857","v":1},{"$f":"'fnd enro'!S857","v":2},1,{"$f":"VALUE('fnd enro'!R857)","v":3},null,{"$f":"(($D857*'fnd base rates'!C$107)\n+($E857*'fnd base rates'!C$108)\n+($F857*'fnd base rates'!C$109)\n+($G857*'fnd base rates'!C$110)\n+($H857*'fnd base rates'!C$111)\n+($I857*'fnd base rates'!C$112)\n+($J857*'fnd base rates'!C$113)\n+($K857*'fnd base rates'!C$114)\n+($M857*'fnd base rates'!C$116)\n+($N857*'fnd base rates'!C$117)\n+($O857*'fnd base rates'!C$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,3)))\n*$R857","v":1061.7177980000001},{"$f":"(($D857*'fnd base rates'!D$107)\n+($E857*'fnd base rates'!D$108)\n+($F857*'fnd base rates'!D$109)\n+($G857*'fnd base rates'!D$110)\n+($H857*'fnd base rates'!D$111)\n+($I857*'fnd base rates'!D$112)\n+($J857*'fnd base rates'!D$113)\n+($K857*'fnd base rates'!D$114)\n+($M857*'fnd base rates'!D$116)\n+($N857*'fnd base rates'!D$117)\n+($O857*'fnd base rates'!D$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,4)))\n*$R857","v":1695.68},{"$f":"(($D857*'fnd base rates'!E$107)\n+($E857*'fnd base rates'!E$108)\n+($F857*'fnd base rates'!E$109)\n+($G857*'fnd base rates'!E$110)\n+($H857*'fnd base rates'!E$111)\n+($I857*'fnd base rates'!E$112)\n+($J857*'fnd base rates'!E$113)\n+($K857*'fnd base rates'!E$114)\n+($M857*'fnd base rates'!E$116)\n+($N857*'fnd base rates'!E$117)\n+($O857*'fnd base rates'!E$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,5)))\n*$R857","v":9371.3654459999998},{"$f":"(($D857*'fnd base rates'!F$107)\n+($E857*'fnd base rates'!F$108)\n+($F857*'fnd base rates'!F$109)\n+($G857*'fnd base rates'!F$110)\n+($H857*'fnd base rates'!F$111)\n+($I857*'fnd base rates'!F$112)\n+($J857*'fnd base rates'!F$113)\n+($K857*'fnd base rates'!F$114)\n+($M857*'fnd base rates'!F$116)\n+($N857*'fnd base rates'!F$117)\n+($O857*'fnd base rates'!F$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,6)))\n*$R857","v":2104.496502},{"$f":"(($D857*'fnd base rates'!G$107)\n+($E857*'fnd base rates'!G$108)\n+($F857*'fnd base rates'!G$109)\n+($G857*'fnd base rates'!G$110)\n+($H857*'fnd base rates'!G$111)\n+($I857*'fnd base rates'!G$112)\n+($J857*'fnd base rates'!G$113)\n+($K857*'fnd base rates'!G$114)\n+($M857*'fnd base rates'!G$116)\n+($N857*'fnd base rates'!G$117)\n+($O857*'fnd base rates'!G$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,7)))\n*$R857","v":425.54681199999999},{"$f":"(($D857*'fnd base rates'!H$107)\n+($E857*'fnd base rates'!H$108)\n+($F857*'fnd base rates'!H$109)\n+($G857*'fnd base rates'!H$110)\n+($H857*'fnd base rates'!H$111)\n+($I857*'fnd base rates'!H$112)\n+($J857*'fnd base rates'!H$113)\n+($K857*'fnd base rates'!H$114)\n+($M857*'fnd base rates'!H$116)\n+($N857*'fnd base rates'!H$117)\n+($O857*'fnd base rates'!H$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,8)))","v":1005.5941399999999},{"$f":"(($D857*'fnd base rates'!I$107)\n+($E857*'fnd base rates'!I$108)\n+($F857*'fnd base rates'!I$109)\n+($G857*'fnd base rates'!I$110)\n+($H857*'fnd base rates'!I$111)\n+($I857*'fnd base rates'!I$112)\n+($J857*'fnd base rates'!I$113)\n+($K857*'fnd base rates'!I$114)\n+($M857*'fnd base rates'!I$116)\n+($N857*'fnd base rates'!I$117)\n+($O857*'fnd base rates'!I$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,9)))\n*$R857","v":661.06},{"$f":"(($D857*'fnd base rates'!J$107)\n+($E857*'fnd base rates'!J$108)\n+($F857*'fnd base rates'!J$109)\n+($G857*'fnd base rates'!J$110)\n+($H857*'fnd base rates'!J$111)\n+($I857*'fnd base rates'!J$112)\n+($J857*'fnd base rates'!J$113)\n+($K857*'fnd base rates'!J$114)\n+($M857*'fnd base rates'!J$116)\n+($N857*'fnd base rates'!J$117)\n+($O857*'fnd base rates'!J$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,10)))\n*$R857","v":895.69999999999993},{"$f":"(($D857*'fnd base rates'!K$107)\n+($E857*'fnd base rates'!K$108)\n+($F857*'fnd base rates'!K$109)\n+($G857*'fnd base rates'!K$110)\n+($H857*'fnd base rates'!K$111)\n+($I857*'fnd base rates'!K$112)\n+($J857*'fnd base rates'!K$113)\n+($K857*'fnd base rates'!K$114)\n+($M857*'fnd base rates'!K$116)\n+($N857*'fnd base rates'!K$117)\n+($O857*'fnd base rates'!K$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,11)))\n*$R857","v":2149.404376},{"$f":"(($D857*'fnd base rates'!L$107)\n+($E857*'fnd base rates'!L$108)\n+($F857*'fnd base rates'!L$109)\n+($G857*'fnd base rates'!L$110)\n+($H857*'fnd base rates'!L$111)\n+($I857*'fnd base rates'!L$112)\n+($J857*'fnd base rates'!L$113)\n+($K857*'fnd base rates'!L$114)\n+($M857*'fnd base rates'!L$116)\n+($N857*'fnd base rates'!L$117)\n+($O857*'fnd base rates'!L$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,12)))","v":2809.0228419999999},{"$f":"(($D857*'fnd base rates'!M$107)\n+($E857*'fnd base rates'!M$108)\n+($F857*'fnd base rates'!M$109)\n+($G857*'fnd base rates'!M$110)\n+($H857*'fnd base rates'!M$111)\n+($I857*'fnd base rates'!M$112)\n+($J857*'fnd base rates'!M$113)\n+($K857*'fnd base rates'!M$114)\n+($M857*'fnd base rates'!M$116)\n+($N857*'fnd base rates'!M$117)\n+($O857*'fnd base rates'!M$118)\n+($P857*VLOOKUP($S857+12,rate_basefnd,13)))","v":0},22179.587915999997,null,3503160056,"3503","160","056",1,2,22179.587915999997,11090,0,11090,null,null,null,null,null,13140,3,13143,-2053,11090,0,11090]
[3503,3503160079,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D858","v":0},{"$f":"'fnd enro'!E858","v":0},{"$f":"'fnd enro'!F858","v":3},{"$f":"'fnd enro'!G858","v":29},{"$f":"'fnd enro'!H858","v":13},{"$f":"'fnd enro'!I858","v":2},{"$f":"'fnd enro'!J858","v":0},{"$f":"'fnd enro'!K858","v":1.7813000000000001},{"$f":"'fnd enro'!L858","v":0},{"$f":"'fnd enro'!M858+'fnd enro'!N858","v":3},{"$f":"'fnd enro'!O858","v":0},{"$f":"'fnd enro'!P858","v":0},{"$f":"'fnd enro'!Q858","v":10},{"$f":"'fnd enro'!S858","v":47},1,{"$f":"VALUE('fnd enro'!R858)","v":6},null,{"$f":"(($D858*'fnd base rates'!C$107)\n+($E858*'fnd base rates'!C$108)\n+($F858*'fnd base rates'!C$109)\n+($G858*'fnd base rates'!C$110)\n+($H858*'fnd base rates'!C$111)\n+($I858*'fnd base rates'!C$112)\n+($J858*'fnd base rates'!C$113)\n+($K858*'fnd base rates'!C$114)\n+($M858*'fnd base rates'!C$116)\n+($N858*'fnd base rates'!C$117)\n+($O858*'fnd base rates'!C$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,3)))\n*$R858","v":24557.568253000001},{"$f":"(($D858*'fnd base rates'!D$107)\n+($E858*'fnd base rates'!D$108)\n+($F858*'fnd base rates'!D$109)\n+($G858*'fnd base rates'!D$110)\n+($H858*'fnd base rates'!D$111)\n+($I858*'fnd base rates'!D$112)\n+($J858*'fnd base rates'!D$113)\n+($K858*'fnd base rates'!D$114)\n+($M858*'fnd base rates'!D$116)\n+($N858*'fnd base rates'!D$117)\n+($O858*'fnd base rates'!D$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,4)))\n*$R858","v":37163.090000000004},{"$f":"(($D858*'fnd base rates'!E$107)\n+($E858*'fnd base rates'!E$108)\n+($F858*'fnd base rates'!E$109)\n+($G858*'fnd base rates'!E$110)\n+($H858*'fnd base rates'!E$111)\n+($I858*'fnd base rates'!E$112)\n+($J858*'fnd base rates'!E$113)\n+($K858*'fnd base rates'!E$114)\n+($M858*'fnd base rates'!E$116)\n+($N858*'fnd base rates'!E$117)\n+($O858*'fnd base rates'!E$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,5)))\n*$R858","v":198796.64298100001},{"$f":"(($D858*'fnd base rates'!F$107)\n+($E858*'fnd base rates'!F$108)\n+($F858*'fnd base rates'!F$109)\n+($G858*'fnd base rates'!F$110)\n+($H858*'fnd base rates'!F$111)\n+($I858*'fnd base rates'!F$112)\n+($J858*'fnd base rates'!F$113)\n+($K858*'fnd base rates'!F$114)\n+($M858*'fnd base rates'!F$116)\n+($N858*'fnd base rates'!F$117)\n+($O858*'fnd base rates'!F$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,6)))\n*$R858","v":51755.377797000001},{"$f":"(($D858*'fnd base rates'!G$107)\n+($E858*'fnd base rates'!G$108)\n+($F858*'fnd base rates'!G$109)\n+($G858*'fnd base rates'!G$110)\n+($H858*'fnd base rates'!G$111)\n+($I858*'fnd base rates'!G$112)\n+($J858*'fnd base rates'!G$113)\n+($K858*'fnd base rates'!G$114)\n+($M858*'fnd base rates'!G$116)\n+($N858*'fnd base rates'!G$117)\n+($O858*'fnd base rates'!G$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,7)))\n*$R858","v":8535.4900820000003},{"$f":"(($D858*'fnd base rates'!H$107)\n+($E858*'fnd base rates'!H$108)\n+($F858*'fnd base rates'!H$109)\n+($G858*'fnd base rates'!H$110)\n+($H858*'fnd base rates'!H$111)\n+($I858*'fnd base rates'!H$112)\n+($J858*'fnd base rates'!H$113)\n+($K858*'fnd base rates'!H$114)\n+($M858*'fnd base rates'!H$116)\n+($N858*'fnd base rates'!H$117)\n+($O858*'fnd base rates'!H$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,8)))","v":24321.14229},{"$f":"(($D858*'fnd base rates'!I$107)\n+($E858*'fnd base rates'!I$108)\n+($F858*'fnd base rates'!I$109)\n+($G858*'fnd base rates'!I$110)\n+($H858*'fnd base rates'!I$111)\n+($I858*'fnd base rates'!I$112)\n+($J858*'fnd base rates'!I$113)\n+($K858*'fnd base rates'!I$114)\n+($M858*'fnd base rates'!I$116)\n+($N858*'fnd base rates'!I$117)\n+($O858*'fnd base rates'!I$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,9)))\n*$R858","v":13974.11},{"$f":"(($D858*'fnd base rates'!J$107)\n+($E858*'fnd base rates'!J$108)\n+($F858*'fnd base rates'!J$109)\n+($G858*'fnd base rates'!J$110)\n+($H858*'fnd base rates'!J$111)\n+($I858*'fnd base rates'!J$112)\n+($J858*'fnd base rates'!J$113)\n+($K858*'fnd base rates'!J$114)\n+($M858*'fnd base rates'!J$116)\n+($N858*'fnd base rates'!J$117)\n+($O858*'fnd base rates'!J$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,10)))\n*$R858","v":14306.15},{"$f":"(($D858*'fnd base rates'!K$107)\n+($E858*'fnd base rates'!K$108)\n+($F858*'fnd base rates'!K$109)\n+($G858*'fnd base rates'!K$110)\n+($H858*'fnd base rates'!K$111)\n+($I858*'fnd base rates'!K$112)\n+($J858*'fnd base rates'!K$113)\n+($K858*'fnd base rates'!K$114)\n+($M858*'fnd base rates'!K$116)\n+($N858*'fnd base rates'!K$117)\n+($O858*'fnd base rates'!K$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,11)))\n*$R858","v":50620.457835999987},{"$f":"(($D858*'fnd base rates'!L$107)\n+($E858*'fnd base rates'!L$108)\n+($F858*'fnd base rates'!L$109)\n+($G858*'fnd base rates'!L$110)\n+($H858*'fnd base rates'!L$111)\n+($I858*'fnd base rates'!L$112)\n+($J858*'fnd base rates'!L$113)\n+($K858*'fnd base rates'!L$114)\n+($M858*'fnd base rates'!L$116)\n+($N858*'fnd base rates'!L$117)\n+($O858*'fnd base rates'!L$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,12)))","v":61291.016786999993},{"$f":"(($D858*'fnd base rates'!M$107)\n+($E858*'fnd base rates'!M$108)\n+($F858*'fnd base rates'!M$109)\n+($G858*'fnd base rates'!M$110)\n+($H858*'fnd base rates'!M$111)\n+($I858*'fnd base rates'!M$112)\n+($J858*'fnd base rates'!M$113)\n+($K858*'fnd base rates'!M$114)\n+($M858*'fnd base rates'!M$116)\n+($N858*'fnd base rates'!M$117)\n+($O858*'fnd base rates'!M$118)\n+($P858*VLOOKUP($S858+12,rate_basefnd,13)))","v":0},485321.04602599994,null,3503160079,"3503","160","079",1,47,485321.04602599994,10326,0,10326,null,null,null,null,null,10361,3,10364,-38,10326,0,10326]
[3503,3503160149,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D859","v":0},{"$f":"'fnd enro'!E859","v":0},{"$f":"'fnd enro'!F859","v":0},{"$f":"'fnd enro'!G859","v":2},{"$f":"'fnd enro'!H859","v":0},{"$f":"'fnd enro'!I859","v":0},{"$f":"'fnd enro'!J859","v":0},{"$f":"'fnd enro'!K859","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L859","v":0},{"$f":"'fnd enro'!M859+'fnd enro'!N859","v":0},{"$f":"'fnd enro'!O859","v":0},{"$f":"'fnd enro'!P859","v":0},{"$f":"'fnd enro'!Q859","v":2},{"$f":"'fnd enro'!S859","v":2},1,{"$f":"VALUE('fnd enro'!R859)","v":10},null,{"$f":"(($D859*'fnd base rates'!C$107)\n+($E859*'fnd base rates'!C$108)\n+($F859*'fnd base rates'!C$109)\n+($G859*'fnd base rates'!C$110)\n+($H859*'fnd base rates'!C$111)\n+($I859*'fnd base rates'!C$112)\n+($J859*'fnd base rates'!C$113)\n+($K859*'fnd base rates'!C$114)\n+($M859*'fnd base rates'!C$116)\n+($N859*'fnd base rates'!C$117)\n+($O859*'fnd base rates'!C$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,3)))\n*$R859","v":1135.657798},{"$f":"(($D859*'fnd base rates'!D$107)\n+($E859*'fnd base rates'!D$108)\n+($F859*'fnd base rates'!D$109)\n+($G859*'fnd base rates'!D$110)\n+($H859*'fnd base rates'!D$111)\n+($I859*'fnd base rates'!D$112)\n+($J859*'fnd base rates'!D$113)\n+($K859*'fnd base rates'!D$114)\n+($M859*'fnd base rates'!D$116)\n+($N859*'fnd base rates'!D$117)\n+($O859*'fnd base rates'!D$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,4)))\n*$R859","v":2046.02},{"$f":"(($D859*'fnd base rates'!E$107)\n+($E859*'fnd base rates'!E$108)\n+($F859*'fnd base rates'!E$109)\n+($G859*'fnd base rates'!E$110)\n+($H859*'fnd base rates'!E$111)\n+($I859*'fnd base rates'!E$112)\n+($J859*'fnd base rates'!E$113)\n+($K859*'fnd base rates'!E$114)\n+($M859*'fnd base rates'!E$116)\n+($N859*'fnd base rates'!E$117)\n+($O859*'fnd base rates'!E$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,5)))\n*$R859","v":13188.575445999999},{"$f":"(($D859*'fnd base rates'!F$107)\n+($E859*'fnd base rates'!F$108)\n+($F859*'fnd base rates'!F$109)\n+($G859*'fnd base rates'!F$110)\n+($H859*'fnd base rates'!F$111)\n+($I859*'fnd base rates'!F$112)\n+($J859*'fnd base rates'!F$113)\n+($K859*'fnd base rates'!F$114)\n+($M859*'fnd base rates'!F$116)\n+($N859*'fnd base rates'!F$117)\n+($O859*'fnd base rates'!F$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,6)))\n*$R859","v":2342.3565020000001},{"$f":"(($D859*'fnd base rates'!G$107)\n+($E859*'fnd base rates'!G$108)\n+($F859*'fnd base rates'!G$109)\n+($G859*'fnd base rates'!G$110)\n+($H859*'fnd base rates'!G$111)\n+($I859*'fnd base rates'!G$112)\n+($J859*'fnd base rates'!G$113)\n+($K859*'fnd base rates'!G$114)\n+($M859*'fnd base rates'!G$116)\n+($N859*'fnd base rates'!G$117)\n+($O859*'fnd base rates'!G$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,7)))\n*$R859","v":580.44681200000002},{"$f":"(($D859*'fnd base rates'!H$107)\n+($E859*'fnd base rates'!H$108)\n+($F859*'fnd base rates'!H$109)\n+($G859*'fnd base rates'!H$110)\n+($H859*'fnd base rates'!H$111)\n+($I859*'fnd base rates'!H$112)\n+($J859*'fnd base rates'!H$113)\n+($K859*'fnd base rates'!H$114)\n+($M859*'fnd base rates'!H$116)\n+($N859*'fnd base rates'!H$117)\n+($O859*'fnd base rates'!H$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,8)))","v":1031.03414},{"$f":"(($D859*'fnd base rates'!I$107)\n+($E859*'fnd base rates'!I$108)\n+($F859*'fnd base rates'!I$109)\n+($G859*'fnd base rates'!I$110)\n+($H859*'fnd base rates'!I$111)\n+($I859*'fnd base rates'!I$112)\n+($J859*'fnd base rates'!I$113)\n+($K859*'fnd base rates'!I$114)\n+($M859*'fnd base rates'!I$116)\n+($N859*'fnd base rates'!I$117)\n+($O859*'fnd base rates'!I$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,9)))\n*$R859","v":719.8},{"$f":"(($D859*'fnd base rates'!J$107)\n+($E859*'fnd base rates'!J$108)\n+($F859*'fnd base rates'!J$109)\n+($G859*'fnd base rates'!J$110)\n+($H859*'fnd base rates'!J$111)\n+($I859*'fnd base rates'!J$112)\n+($J859*'fnd base rates'!J$113)\n+($K859*'fnd base rates'!J$114)\n+($M859*'fnd base rates'!J$116)\n+($N859*'fnd base rates'!J$117)\n+($O859*'fnd base rates'!J$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,10)))\n*$R859","v":1524.26},{"$f":"(($D859*'fnd base rates'!K$107)\n+($E859*'fnd base rates'!K$108)\n+($F859*'fnd base rates'!K$109)\n+($G859*'fnd base rates'!K$110)\n+($H859*'fnd base rates'!K$111)\n+($I859*'fnd base rates'!K$112)\n+($J859*'fnd base rates'!K$113)\n+($K859*'fnd base rates'!K$114)\n+($M859*'fnd base rates'!K$116)\n+($N859*'fnd base rates'!K$117)\n+($O859*'fnd base rates'!K$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,11)))\n*$R859","v":2072.074376},{"$f":"(($D859*'fnd base rates'!L$107)\n+($E859*'fnd base rates'!L$108)\n+($F859*'fnd base rates'!L$109)\n+($G859*'fnd base rates'!L$110)\n+($H859*'fnd base rates'!L$111)\n+($I859*'fnd base rates'!L$112)\n+($J859*'fnd base rates'!L$113)\n+($K859*'fnd base rates'!L$114)\n+($M859*'fnd base rates'!L$116)\n+($N859*'fnd base rates'!L$117)\n+($O859*'fnd base rates'!L$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,12)))","v":3330.6428420000002},{"$f":"(($D859*'fnd base rates'!M$107)\n+($E859*'fnd base rates'!M$108)\n+($F859*'fnd base rates'!M$109)\n+($G859*'fnd base rates'!M$110)\n+($H859*'fnd base rates'!M$111)\n+($I859*'fnd base rates'!M$112)\n+($J859*'fnd base rates'!M$113)\n+($K859*'fnd base rates'!M$114)\n+($M859*'fnd base rates'!M$116)\n+($N859*'fnd base rates'!M$117)\n+($O859*'fnd base rates'!M$118)\n+($P859*VLOOKUP($S859+12,rate_basefnd,13)))","v":0},27970.867915999996,null,3503160149,"3503","160","149",1,2,27970.867915999996,13985,0,13985,null,null,null,null,null,14119,128,14247,-262,13985,0,13985]
[3503,3503160160,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D860","v":0},{"$f":"'fnd enro'!E860","v":0},{"$f":"'fnd enro'!F860","v":75},{"$f":"'fnd enro'!G860","v":494},{"$f":"'fnd enro'!H860","v":255},{"$f":"'fnd enro'!I860","v":40},{"$f":"'fnd enro'!J860","v":0},{"$f":"'fnd enro'!K860","v":32.745600000000003},{"$f":"'fnd enro'!L860","v":0},{"$f":"'fnd enro'!M860+'fnd enro'!N860","v":167},{"$f":"'fnd enro'!O860","v":50},{"$f":"'fnd enro'!P860","v":7},{"$f":"'fnd enro'!Q860","v":487},{"$f":"'fnd enro'!S860","v":864},1,{"$f":"VALUE('fnd enro'!R860)","v":10},null,{"$f":"(($D860*'fnd base rates'!C$107)\n+($E860*'fnd base rates'!C$108)\n+($F860*'fnd base rates'!C$109)\n+($G860*'fnd base rates'!C$110)\n+($H860*'fnd base rates'!C$111)\n+($I860*'fnd base rates'!C$112)\n+($J860*'fnd base rates'!C$113)\n+($K860*'fnd base rates'!C$114)\n+($M860*'fnd base rates'!C$116)\n+($N860*'fnd base rates'!C$117)\n+($O860*'fnd base rates'!C$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,3)))\n*$R860","v":487335.24873599998},{"$f":"(($D860*'fnd base rates'!D$107)\n+($E860*'fnd base rates'!D$108)\n+($F860*'fnd base rates'!D$109)\n+($G860*'fnd base rates'!D$110)\n+($H860*'fnd base rates'!D$111)\n+($I860*'fnd base rates'!D$112)\n+($J860*'fnd base rates'!D$113)\n+($K860*'fnd base rates'!D$114)\n+($M860*'fnd base rates'!D$116)\n+($N860*'fnd base rates'!D$117)\n+($O860*'fnd base rates'!D$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,4)))\n*$R860","v":806580.92999999993},{"$f":"(($D860*'fnd base rates'!E$107)\n+($E860*'fnd base rates'!E$108)\n+($F860*'fnd base rates'!E$109)\n+($G860*'fnd base rates'!E$110)\n+($H860*'fnd base rates'!E$111)\n+($I860*'fnd base rates'!E$112)\n+($J860*'fnd base rates'!E$113)\n+($K860*'fnd base rates'!E$114)\n+($M860*'fnd base rates'!E$116)\n+($N860*'fnd base rates'!E$117)\n+($O860*'fnd base rates'!E$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,5)))\n*$R860","v":4780518.6726719998},{"$f":"(($D860*'fnd base rates'!F$107)\n+($E860*'fnd base rates'!F$108)\n+($F860*'fnd base rates'!F$109)\n+($G860*'fnd base rates'!F$110)\n+($H860*'fnd base rates'!F$111)\n+($I860*'fnd base rates'!F$112)\n+($J860*'fnd base rates'!F$113)\n+($K860*'fnd base rates'!F$114)\n+($M860*'fnd base rates'!F$116)\n+($N860*'fnd base rates'!F$117)\n+($O860*'fnd base rates'!F$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,6)))\n*$R860","v":973834.41886400001},{"$f":"(($D860*'fnd base rates'!G$107)\n+($E860*'fnd base rates'!G$108)\n+($F860*'fnd base rates'!G$109)\n+($G860*'fnd base rates'!G$110)\n+($H860*'fnd base rates'!G$111)\n+($I860*'fnd base rates'!G$112)\n+($J860*'fnd base rates'!G$113)\n+($K860*'fnd base rates'!G$114)\n+($M860*'fnd base rates'!G$116)\n+($N860*'fnd base rates'!G$117)\n+($O860*'fnd base rates'!G$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,7)))\n*$R860","v":210415.87278400001},{"$f":"(($D860*'fnd base rates'!H$107)\n+($E860*'fnd base rates'!H$108)\n+($F860*'fnd base rates'!H$109)\n+($G860*'fnd base rates'!H$110)\n+($H860*'fnd base rates'!H$111)\n+($I860*'fnd base rates'!H$112)\n+($J860*'fnd base rates'!H$113)\n+($K860*'fnd base rates'!H$114)\n+($M860*'fnd base rates'!H$116)\n+($N860*'fnd base rates'!H$117)\n+($O860*'fnd base rates'!H$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,8)))","v":474519.19848000002},{"$f":"(($D860*'fnd base rates'!I$107)\n+($E860*'fnd base rates'!I$108)\n+($F860*'fnd base rates'!I$109)\n+($G860*'fnd base rates'!I$110)\n+($H860*'fnd base rates'!I$111)\n+($I860*'fnd base rates'!I$112)\n+($J860*'fnd base rates'!I$113)\n+($K860*'fnd base rates'!I$114)\n+($M860*'fnd base rates'!I$116)\n+($N860*'fnd base rates'!I$117)\n+($O860*'fnd base rates'!I$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,9)))\n*$R860","v":308379.36},{"$f":"(($D860*'fnd base rates'!J$107)\n+($E860*'fnd base rates'!J$108)\n+($F860*'fnd base rates'!J$109)\n+($G860*'fnd base rates'!J$110)\n+($H860*'fnd base rates'!J$111)\n+($I860*'fnd base rates'!J$112)\n+($J860*'fnd base rates'!J$113)\n+($K860*'fnd base rates'!J$114)\n+($M860*'fnd base rates'!J$116)\n+($N860*'fnd base rates'!J$117)\n+($O860*'fnd base rates'!J$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,10)))\n*$R860","v":466051.99},{"$f":"(($D860*'fnd base rates'!K$107)\n+($E860*'fnd base rates'!K$108)\n+($F860*'fnd base rates'!K$109)\n+($G860*'fnd base rates'!K$110)\n+($H860*'fnd base rates'!K$111)\n+($I860*'fnd base rates'!K$112)\n+($J860*'fnd base rates'!K$113)\n+($K860*'fnd base rates'!K$114)\n+($M860*'fnd base rates'!K$116)\n+($N860*'fnd base rates'!K$117)\n+($O860*'fnd base rates'!K$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,11)))\n*$R860","v":978791.26043200004},{"$f":"(($D860*'fnd base rates'!L$107)\n+($E860*'fnd base rates'!L$108)\n+($F860*'fnd base rates'!L$109)\n+($G860*'fnd base rates'!L$110)\n+($H860*'fnd base rates'!L$111)\n+($I860*'fnd base rates'!L$112)\n+($J860*'fnd base rates'!L$113)\n+($K860*'fnd base rates'!L$114)\n+($M860*'fnd base rates'!L$116)\n+($N860*'fnd base rates'!L$117)\n+($O860*'fnd base rates'!L$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,12)))","v":1321653.417744},{"$f":"(($D860*'fnd base rates'!M$107)\n+($E860*'fnd base rates'!M$108)\n+($F860*'fnd base rates'!M$109)\n+($G860*'fnd base rates'!M$110)\n+($H860*'fnd base rates'!M$111)\n+($I860*'fnd base rates'!M$112)\n+($J860*'fnd base rates'!M$113)\n+($K860*'fnd base rates'!M$114)\n+($M860*'fnd base rates'!M$116)\n+($N860*'fnd base rates'!M$117)\n+($O860*'fnd base rates'!M$118)\n+($P860*VLOOKUP($S860+12,rate_basefnd,13)))","v":0},10808080.369711997,null,3503160160,"3503","160","160",1,864,10808080.369711997,12509,0,12509,null,null,null,null,null,12641,58,12699,-190,12509,0,12509]
[3503,3503160301,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D861","v":0},{"$f":"'fnd enro'!E861","v":0},{"$f":"'fnd enro'!F861","v":0},{"$f":"'fnd enro'!G861","v":2},{"$f":"'fnd enro'!H861","v":0},{"$f":"'fnd enro'!I861","v":1},{"$f":"'fnd enro'!J861","v":0},{"$f":"'fnd enro'!K861","v":0.1137},{"$f":"'fnd enro'!L861","v":0},{"$f":"'fnd enro'!M861+'fnd enro'!N861","v":1},{"$f":"'fnd enro'!O861","v":0},{"$f":"'fnd enro'!P861","v":0},{"$f":"'fnd enro'!Q861","v":3},{"$f":"'fnd enro'!S861","v":3},1,{"$f":"VALUE('fnd enro'!R861)","v":3},null,{"$f":"(($D861*'fnd base rates'!C$107)\n+($E861*'fnd base rates'!C$108)\n+($F861*'fnd base rates'!C$109)\n+($G861*'fnd base rates'!C$110)\n+($H861*'fnd base rates'!C$111)\n+($I861*'fnd base rates'!C$112)\n+($J861*'fnd base rates'!C$113)\n+($K861*'fnd base rates'!C$114)\n+($M861*'fnd base rates'!C$116)\n+($N861*'fnd base rates'!C$117)\n+($O861*'fnd base rates'!C$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,3)))\n*$R861","v":1764.2166970000001},{"$f":"(($D861*'fnd base rates'!D$107)\n+($E861*'fnd base rates'!D$108)\n+($F861*'fnd base rates'!D$109)\n+($G861*'fnd base rates'!D$110)\n+($H861*'fnd base rates'!D$111)\n+($I861*'fnd base rates'!D$112)\n+($J861*'fnd base rates'!D$113)\n+($K861*'fnd base rates'!D$114)\n+($M861*'fnd base rates'!D$116)\n+($N861*'fnd base rates'!D$117)\n+($O861*'fnd base rates'!D$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,4)))\n*$R861","v":3082.0700000000006},{"$f":"(($D861*'fnd base rates'!E$107)\n+($E861*'fnd base rates'!E$108)\n+($F861*'fnd base rates'!E$109)\n+($G861*'fnd base rates'!E$110)\n+($H861*'fnd base rates'!E$111)\n+($I861*'fnd base rates'!E$112)\n+($J861*'fnd base rates'!E$113)\n+($K861*'fnd base rates'!E$114)\n+($M861*'fnd base rates'!E$116)\n+($N861*'fnd base rates'!E$117)\n+($O861*'fnd base rates'!E$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,5)))\n*$R861","v":20439.473168999997},{"$f":"(($D861*'fnd base rates'!F$107)\n+($E861*'fnd base rates'!F$108)\n+($F861*'fnd base rates'!F$109)\n+($G861*'fnd base rates'!F$110)\n+($H861*'fnd base rates'!F$111)\n+($I861*'fnd base rates'!F$112)\n+($J861*'fnd base rates'!F$113)\n+($K861*'fnd base rates'!F$114)\n+($M861*'fnd base rates'!F$116)\n+($N861*'fnd base rates'!F$117)\n+($O861*'fnd base rates'!F$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,6)))\n*$R861","v":3334.184753},{"$f":"(($D861*'fnd base rates'!G$107)\n+($E861*'fnd base rates'!G$108)\n+($F861*'fnd base rates'!G$109)\n+($G861*'fnd base rates'!G$110)\n+($H861*'fnd base rates'!G$111)\n+($I861*'fnd base rates'!G$112)\n+($J861*'fnd base rates'!G$113)\n+($K861*'fnd base rates'!G$114)\n+($M861*'fnd base rates'!G$116)\n+($N861*'fnd base rates'!G$117)\n+($O861*'fnd base rates'!G$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,7)))\n*$R861","v":853.34021800000005},{"$f":"(($D861*'fnd base rates'!H$107)\n+($E861*'fnd base rates'!H$108)\n+($F861*'fnd base rates'!H$109)\n+($G861*'fnd base rates'!H$110)\n+($H861*'fnd base rates'!H$111)\n+($I861*'fnd base rates'!H$112)\n+($J861*'fnd base rates'!H$113)\n+($K861*'fnd base rates'!H$114)\n+($M861*'fnd base rates'!H$116)\n+($N861*'fnd base rates'!H$117)\n+($O861*'fnd base rates'!H$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,8)))","v":1938.19121},{"$f":"(($D861*'fnd base rates'!I$107)\n+($E861*'fnd base rates'!I$108)\n+($F861*'fnd base rates'!I$109)\n+($G861*'fnd base rates'!I$110)\n+($H861*'fnd base rates'!I$111)\n+($I861*'fnd base rates'!I$112)\n+($J861*'fnd base rates'!I$113)\n+($K861*'fnd base rates'!I$114)\n+($M861*'fnd base rates'!I$116)\n+($N861*'fnd base rates'!I$117)\n+($O861*'fnd base rates'!I$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,9)))\n*$R861","v":1251.25},{"$f":"(($D861*'fnd base rates'!J$107)\n+($E861*'fnd base rates'!J$108)\n+($F861*'fnd base rates'!J$109)\n+($G861*'fnd base rates'!J$110)\n+($H861*'fnd base rates'!J$111)\n+($I861*'fnd base rates'!J$112)\n+($J861*'fnd base rates'!J$113)\n+($K861*'fnd base rates'!J$114)\n+($M861*'fnd base rates'!J$116)\n+($N861*'fnd base rates'!J$117)\n+($O861*'fnd base rates'!J$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,10)))\n*$R861","v":2403.3999999999996},{"$f":"(($D861*'fnd base rates'!K$107)\n+($E861*'fnd base rates'!K$108)\n+($F861*'fnd base rates'!K$109)\n+($G861*'fnd base rates'!K$110)\n+($H861*'fnd base rates'!K$111)\n+($I861*'fnd base rates'!K$112)\n+($J861*'fnd base rates'!K$113)\n+($K861*'fnd base rates'!K$114)\n+($M861*'fnd base rates'!K$116)\n+($N861*'fnd base rates'!K$117)\n+($O861*'fnd base rates'!K$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,11)))\n*$R861","v":3430.9315640000004},{"$f":"(($D861*'fnd base rates'!L$107)\n+($E861*'fnd base rates'!L$108)\n+($F861*'fnd base rates'!L$109)\n+($G861*'fnd base rates'!L$110)\n+($H861*'fnd base rates'!L$111)\n+($I861*'fnd base rates'!L$112)\n+($J861*'fnd base rates'!L$113)\n+($K861*'fnd base rates'!L$114)\n+($M861*'fnd base rates'!L$116)\n+($N861*'fnd base rates'!L$117)\n+($O861*'fnd base rates'!L$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,12)))","v":4942.9442629999994},{"$f":"(($D861*'fnd base rates'!M$107)\n+($E861*'fnd base rates'!M$108)\n+($F861*'fnd base rates'!M$109)\n+($G861*'fnd base rates'!M$110)\n+($H861*'fnd base rates'!M$111)\n+($I861*'fnd base rates'!M$112)\n+($J861*'fnd base rates'!M$113)\n+($K861*'fnd base rates'!M$114)\n+($M861*'fnd base rates'!M$116)\n+($N861*'fnd base rates'!M$117)\n+($O861*'fnd base rates'!M$118)\n+($P861*VLOOKUP($S861+12,rate_basefnd,13)))","v":0},43440.001873999994,null,3503160301,"3503","160","301",1,3,43440.001873999994,14480,0,14480,null,null,null,null,null,14577,4,14581,-101,14480,0,14480]
[3503,3503160673,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D862","v":0},{"$f":"'fnd enro'!E862","v":0},{"$f":"'fnd enro'!F862","v":0},{"$f":"'fnd enro'!G862","v":1},{"$f":"'fnd enro'!H862","v":0},{"$f":"'fnd enro'!I862","v":0},{"$f":"'fnd enro'!J862","v":0},{"$f":"'fnd enro'!K862","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L862","v":0},{"$f":"'fnd enro'!M862+'fnd enro'!N862","v":0},{"$f":"'fnd enro'!O862","v":0},{"$f":"'fnd enro'!P862","v":0},{"$f":"'fnd enro'!Q862","v":0},{"$f":"'fnd enro'!S862","v":1},1,{"$f":"VALUE('fnd enro'!R862)","v":2},null,{"$f":"(($D862*'fnd base rates'!C$107)\n+($E862*'fnd base rates'!C$108)\n+($F862*'fnd base rates'!C$109)\n+($G862*'fnd base rates'!C$110)\n+($H862*'fnd base rates'!C$111)\n+($I862*'fnd base rates'!C$112)\n+($J862*'fnd base rates'!C$113)\n+($K862*'fnd base rates'!C$114)\n+($M862*'fnd base rates'!C$116)\n+($N862*'fnd base rates'!C$117)\n+($O862*'fnd base rates'!C$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,3)))\n*$R862","v":504.28889900000001},{"$f":"(($D862*'fnd base rates'!D$107)\n+($E862*'fnd base rates'!D$108)\n+($F862*'fnd base rates'!D$109)\n+($G862*'fnd base rates'!D$110)\n+($H862*'fnd base rates'!D$111)\n+($I862*'fnd base rates'!D$112)\n+($J862*'fnd base rates'!D$113)\n+($K862*'fnd base rates'!D$114)\n+($M862*'fnd base rates'!D$116)\n+($N862*'fnd base rates'!D$117)\n+($O862*'fnd base rates'!D$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,4)))\n*$R862","v":721.95},{"$f":"(($D862*'fnd base rates'!E$107)\n+($E862*'fnd base rates'!E$108)\n+($F862*'fnd base rates'!E$109)\n+($G862*'fnd base rates'!E$110)\n+($H862*'fnd base rates'!E$111)\n+($I862*'fnd base rates'!E$112)\n+($J862*'fnd base rates'!E$113)\n+($K862*'fnd base rates'!E$114)\n+($M862*'fnd base rates'!E$116)\n+($N862*'fnd base rates'!E$117)\n+($O862*'fnd base rates'!E$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,5)))\n*$R862","v":3655.3277229999999},{"$f":"(($D862*'fnd base rates'!F$107)\n+($E862*'fnd base rates'!F$108)\n+($F862*'fnd base rates'!F$109)\n+($G862*'fnd base rates'!F$110)\n+($H862*'fnd base rates'!F$111)\n+($I862*'fnd base rates'!F$112)\n+($J862*'fnd base rates'!F$113)\n+($K862*'fnd base rates'!F$114)\n+($M862*'fnd base rates'!F$116)\n+($N862*'fnd base rates'!F$117)\n+($O862*'fnd base rates'!F$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,6)))\n*$R862","v":1171.178251},{"$f":"(($D862*'fnd base rates'!G$107)\n+($E862*'fnd base rates'!G$108)\n+($F862*'fnd base rates'!G$109)\n+($G862*'fnd base rates'!G$110)\n+($H862*'fnd base rates'!G$111)\n+($I862*'fnd base rates'!G$112)\n+($J862*'fnd base rates'!G$113)\n+($K862*'fnd base rates'!G$114)\n+($M862*'fnd base rates'!G$116)\n+($N862*'fnd base rates'!G$117)\n+($O862*'fnd base rates'!G$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,7)))\n*$R862","v":147.643406},{"$f":"(($D862*'fnd base rates'!H$107)\n+($E862*'fnd base rates'!H$108)\n+($F862*'fnd base rates'!H$109)\n+($G862*'fnd base rates'!H$110)\n+($H862*'fnd base rates'!H$111)\n+($I862*'fnd base rates'!H$112)\n+($J862*'fnd base rates'!H$113)\n+($K862*'fnd base rates'!H$114)\n+($M862*'fnd base rates'!H$116)\n+($N862*'fnd base rates'!H$117)\n+($O862*'fnd base rates'!H$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D862*'fnd base rates'!I$107)\n+($E862*'fnd base rates'!I$108)\n+($F862*'fnd base rates'!I$109)\n+($G862*'fnd base rates'!I$110)\n+($H862*'fnd base rates'!I$111)\n+($I862*'fnd base rates'!I$112)\n+($J862*'fnd base rates'!I$113)\n+($K862*'fnd base rates'!I$114)\n+($M862*'fnd base rates'!I$116)\n+($N862*'fnd base rates'!I$117)\n+($O862*'fnd base rates'!I$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,9)))\n*$R862","v":240.89},{"$f":"(($D862*'fnd base rates'!J$107)\n+($E862*'fnd base rates'!J$108)\n+($F862*'fnd base rates'!J$109)\n+($G862*'fnd base rates'!J$110)\n+($H862*'fnd base rates'!J$111)\n+($I862*'fnd base rates'!J$112)\n+($J862*'fnd base rates'!J$113)\n+($K862*'fnd base rates'!J$114)\n+($M862*'fnd base rates'!J$116)\n+($N862*'fnd base rates'!J$117)\n+($O862*'fnd base rates'!J$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,10)))\n*$R862","v":143.72999999999999},{"$f":"(($D862*'fnd base rates'!K$107)\n+($E862*'fnd base rates'!K$108)\n+($F862*'fnd base rates'!K$109)\n+($G862*'fnd base rates'!K$110)\n+($H862*'fnd base rates'!K$111)\n+($I862*'fnd base rates'!K$112)\n+($J862*'fnd base rates'!K$113)\n+($K862*'fnd base rates'!K$114)\n+($M862*'fnd base rates'!K$116)\n+($N862*'fnd base rates'!K$117)\n+($O862*'fnd base rates'!K$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,11)))\n*$R862","v":1036.037188},{"$f":"(($D862*'fnd base rates'!L$107)\n+($E862*'fnd base rates'!L$108)\n+($F862*'fnd base rates'!L$109)\n+($G862*'fnd base rates'!L$110)\n+($H862*'fnd base rates'!L$111)\n+($I862*'fnd base rates'!L$112)\n+($J862*'fnd base rates'!L$113)\n+($K862*'fnd base rates'!L$114)\n+($M862*'fnd base rates'!L$116)\n+($N862*'fnd base rates'!L$117)\n+($O862*'fnd base rates'!L$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D862*'fnd base rates'!M$107)\n+($E862*'fnd base rates'!M$108)\n+($F862*'fnd base rates'!M$109)\n+($G862*'fnd base rates'!M$110)\n+($H862*'fnd base rates'!M$111)\n+($I862*'fnd base rates'!M$112)\n+($J862*'fnd base rates'!M$113)\n+($K862*'fnd base rates'!M$114)\n+($M862*'fnd base rates'!M$116)\n+($N862*'fnd base rates'!M$117)\n+($O862*'fnd base rates'!M$118)\n+($P862*VLOOKUP($S862+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,3503160673,"3503","160","673",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[3503,3503160735,"COLLEGIATE CS OF LOWELL",{"$f":"'fnd enro'!D863","v":0},{"$f":"'fnd enro'!E863","v":0},{"$f":"'fnd enro'!F863","v":0},{"$f":"'fnd enro'!G863","v":2},{"$f":"'fnd enro'!H863","v":0},{"$f":"'fnd enro'!I863","v":0},{"$f":"'fnd enro'!J863","v":0},{"$f":"'fnd enro'!K863","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L863","v":0},{"$f":"'fnd enro'!M863+'fnd enro'!N863","v":0},{"$f":"'fnd enro'!O863","v":0},{"$f":"'fnd enro'!P863","v":0},{"$f":"'fnd enro'!Q863","v":0},{"$f":"'fnd enro'!S863","v":2},1,{"$f":"VALUE('fnd enro'!R863)","v":4},null,{"$f":"(($D863*'fnd base rates'!C$107)\n+($E863*'fnd base rates'!C$108)\n+($F863*'fnd base rates'!C$109)\n+($G863*'fnd base rates'!C$110)\n+($H863*'fnd base rates'!C$111)\n+($I863*'fnd base rates'!C$112)\n+($J863*'fnd base rates'!C$113)\n+($K863*'fnd base rates'!C$114)\n+($M863*'fnd base rates'!C$116)\n+($N863*'fnd base rates'!C$117)\n+($O863*'fnd base rates'!C$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,3)))\n*$R863","v":1008.577798},{"$f":"(($D863*'fnd base rates'!D$107)\n+($E863*'fnd base rates'!D$108)\n+($F863*'fnd base rates'!D$109)\n+($G863*'fnd base rates'!D$110)\n+($H863*'fnd base rates'!D$111)\n+($I863*'fnd base rates'!D$112)\n+($J863*'fnd base rates'!D$113)\n+($K863*'fnd base rates'!D$114)\n+($M863*'fnd base rates'!D$116)\n+($N863*'fnd base rates'!D$117)\n+($O863*'fnd base rates'!D$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,4)))\n*$R863","v":1443.9},{"$f":"(($D863*'fnd base rates'!E$107)\n+($E863*'fnd base rates'!E$108)\n+($F863*'fnd base rates'!E$109)\n+($G863*'fnd base rates'!E$110)\n+($H863*'fnd base rates'!E$111)\n+($I863*'fnd base rates'!E$112)\n+($J863*'fnd base rates'!E$113)\n+($K863*'fnd base rates'!E$114)\n+($M863*'fnd base rates'!E$116)\n+($N863*'fnd base rates'!E$117)\n+($O863*'fnd base rates'!E$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,5)))\n*$R863","v":7310.6554459999998},{"$f":"(($D863*'fnd base rates'!F$107)\n+($E863*'fnd base rates'!F$108)\n+($F863*'fnd base rates'!F$109)\n+($G863*'fnd base rates'!F$110)\n+($H863*'fnd base rates'!F$111)\n+($I863*'fnd base rates'!F$112)\n+($J863*'fnd base rates'!F$113)\n+($K863*'fnd base rates'!F$114)\n+($M863*'fnd base rates'!F$116)\n+($N863*'fnd base rates'!F$117)\n+($O863*'fnd base rates'!F$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,6)))\n*$R863","v":2342.3565020000001},{"$f":"(($D863*'fnd base rates'!G$107)\n+($E863*'fnd base rates'!G$108)\n+($F863*'fnd base rates'!G$109)\n+($G863*'fnd base rates'!G$110)\n+($H863*'fnd base rates'!G$111)\n+($I863*'fnd base rates'!G$112)\n+($J863*'fnd base rates'!G$113)\n+($K863*'fnd base rates'!G$114)\n+($M863*'fnd base rates'!G$116)\n+($N863*'fnd base rates'!G$117)\n+($O863*'fnd base rates'!G$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,7)))\n*$R863","v":295.286812},{"$f":"(($D863*'fnd base rates'!H$107)\n+($E863*'fnd base rates'!H$108)\n+($F863*'fnd base rates'!H$109)\n+($G863*'fnd base rates'!H$110)\n+($H863*'fnd base rates'!H$111)\n+($I863*'fnd base rates'!H$112)\n+($J863*'fnd base rates'!H$113)\n+($K863*'fnd base rates'!H$114)\n+($M863*'fnd base rates'!H$116)\n+($N863*'fnd base rates'!H$117)\n+($O863*'fnd base rates'!H$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,8)))","v":987.31413999999995},{"$f":"(($D863*'fnd base rates'!I$107)\n+($E863*'fnd base rates'!I$108)\n+($F863*'fnd base rates'!I$109)\n+($G863*'fnd base rates'!I$110)\n+($H863*'fnd base rates'!I$111)\n+($I863*'fnd base rates'!I$112)\n+($J863*'fnd base rates'!I$113)\n+($K863*'fnd base rates'!I$114)\n+($M863*'fnd base rates'!I$116)\n+($N863*'fnd base rates'!I$117)\n+($O863*'fnd base rates'!I$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,9)))\n*$R863","v":481.78},{"$f":"(($D863*'fnd base rates'!J$107)\n+($E863*'fnd base rates'!J$108)\n+($F863*'fnd base rates'!J$109)\n+($G863*'fnd base rates'!J$110)\n+($H863*'fnd base rates'!J$111)\n+($I863*'fnd base rates'!J$112)\n+($J863*'fnd base rates'!J$113)\n+($K863*'fnd base rates'!J$114)\n+($M863*'fnd base rates'!J$116)\n+($N863*'fnd base rates'!J$117)\n+($O863*'fnd base rates'!J$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,10)))\n*$R863","v":287.45999999999998},{"$f":"(($D863*'fnd base rates'!K$107)\n+($E863*'fnd base rates'!K$108)\n+($F863*'fnd base rates'!K$109)\n+($G863*'fnd base rates'!K$110)\n+($H863*'fnd base rates'!K$111)\n+($I863*'fnd base rates'!K$112)\n+($J863*'fnd base rates'!K$113)\n+($K863*'fnd base rates'!K$114)\n+($M863*'fnd base rates'!K$116)\n+($N863*'fnd base rates'!K$117)\n+($O863*'fnd base rates'!K$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,11)))\n*$R863","v":2072.074376},{"$f":"(($D863*'fnd base rates'!L$107)\n+($E863*'fnd base rates'!L$108)\n+($F863*'fnd base rates'!L$109)\n+($G863*'fnd base rates'!L$110)\n+($H863*'fnd base rates'!L$111)\n+($I863*'fnd base rates'!L$112)\n+($J863*'fnd base rates'!L$113)\n+($K863*'fnd base rates'!L$114)\n+($M863*'fnd base rates'!L$116)\n+($N863*'fnd base rates'!L$117)\n+($O863*'fnd base rates'!L$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,12)))","v":2379.822842},{"$f":"(($D863*'fnd base rates'!M$107)\n+($E863*'fnd base rates'!M$108)\n+($F863*'fnd base rates'!M$109)\n+($G863*'fnd base rates'!M$110)\n+($H863*'fnd base rates'!M$111)\n+($I863*'fnd base rates'!M$112)\n+($J863*'fnd base rates'!M$113)\n+($K863*'fnd base rates'!M$114)\n+($M863*'fnd base rates'!M$116)\n+($N863*'fnd base rates'!M$117)\n+($O863*'fnd base rates'!M$118)\n+($P863*VLOOKUP($S863+12,rate_basefnd,13)))","v":0},18609.227916000003,null,3503160735,"3503","160","735",1,2,18609.227916000003,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[3504,3504035035,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D864","v":0},{"$f":"'fnd enro'!E864","v":0},{"$f":"'fnd enro'!F864","v":0},{"$f":"'fnd enro'!G864","v":0},{"$f":"'fnd enro'!H864","v":0},{"$f":"'fnd enro'!I864","v":188},{"$f":"'fnd enro'!J864","v":0},{"$f":"'fnd enro'!K864","v":7.1252000000000004},{"$f":"'fnd enro'!L864","v":0},{"$f":"'fnd enro'!M864+'fnd enro'!N864","v":0},{"$f":"'fnd enro'!O864","v":0},{"$f":"'fnd enro'!P864","v":48},{"$f":"'fnd enro'!Q864","v":125},{"$f":"'fnd enro'!S864","v":188},1.085,{"$f":"VALUE('fnd enro'!R864)","v":10},null,{"$f":"(($D864*'fnd base rates'!C$107)\n+($E864*'fnd base rates'!C$108)\n+($F864*'fnd base rates'!C$109)\n+($G864*'fnd base rates'!C$110)\n+($H864*'fnd base rates'!C$111)\n+($I864*'fnd base rates'!C$112)\n+($J864*'fnd base rates'!C$113)\n+($K864*'fnd base rates'!C$114)\n+($M864*'fnd base rates'!C$116)\n+($N864*'fnd base rates'!C$117)\n+($O864*'fnd base rates'!C$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,3)))\n*$R864","v":115391.06611801998},{"$f":"(($D864*'fnd base rates'!D$107)\n+($E864*'fnd base rates'!D$108)\n+($F864*'fnd base rates'!D$109)\n+($G864*'fnd base rates'!D$110)\n+($H864*'fnd base rates'!D$111)\n+($I864*'fnd base rates'!D$112)\n+($J864*'fnd base rates'!D$113)\n+($K864*'fnd base rates'!D$114)\n+($M864*'fnd base rates'!D$116)\n+($N864*'fnd base rates'!D$117)\n+($O864*'fnd base rates'!D$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,4)))\n*$R864","v":194935.3315},{"$f":"(($D864*'fnd base rates'!E$107)\n+($E864*'fnd base rates'!E$108)\n+($F864*'fnd base rates'!E$109)\n+($G864*'fnd base rates'!E$110)\n+($H864*'fnd base rates'!E$111)\n+($I864*'fnd base rates'!E$112)\n+($J864*'fnd base rates'!E$113)\n+($K864*'fnd base rates'!E$114)\n+($M864*'fnd base rates'!E$116)\n+($N864*'fnd base rates'!E$117)\n+($O864*'fnd base rates'!E$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,5)))\n*$R864","v":1390692.6001375404},{"$f":"(($D864*'fnd base rates'!F$107)\n+($E864*'fnd base rates'!F$108)\n+($F864*'fnd base rates'!F$109)\n+($G864*'fnd base rates'!F$110)\n+($H864*'fnd base rates'!F$111)\n+($I864*'fnd base rates'!F$112)\n+($J864*'fnd base rates'!F$113)\n+($K864*'fnd base rates'!F$114)\n+($M864*'fnd base rates'!F$116)\n+($N864*'fnd base rates'!F$117)\n+($O864*'fnd base rates'!F$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,6)))\n*$R864","v":176337.53223898},{"$f":"(($D864*'fnd base rates'!G$107)\n+($E864*'fnd base rates'!G$108)\n+($F864*'fnd base rates'!G$109)\n+($G864*'fnd base rates'!G$110)\n+($H864*'fnd base rates'!G$111)\n+($I864*'fnd base rates'!G$112)\n+($J864*'fnd base rates'!G$113)\n+($K864*'fnd base rates'!G$114)\n+($M864*'fnd base rates'!G$116)\n+($N864*'fnd base rates'!G$117)\n+($O864*'fnd base rates'!G$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,7)))\n*$R864","v":52774.422055879993},{"$f":"(($D864*'fnd base rates'!H$107)\n+($E864*'fnd base rates'!H$108)\n+($F864*'fnd base rates'!H$109)\n+($G864*'fnd base rates'!H$110)\n+($H864*'fnd base rates'!H$111)\n+($I864*'fnd base rates'!H$112)\n+($J864*'fnd base rates'!H$113)\n+($K864*'fnd base rates'!H$114)\n+($M864*'fnd base rates'!H$116)\n+($N864*'fnd base rates'!H$117)\n+($O864*'fnd base rates'!H$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,8)))","v":154089.14916},{"$f":"(($D864*'fnd base rates'!I$107)\n+($E864*'fnd base rates'!I$108)\n+($F864*'fnd base rates'!I$109)\n+($G864*'fnd base rates'!I$110)\n+($H864*'fnd base rates'!I$111)\n+($I864*'fnd base rates'!I$112)\n+($J864*'fnd base rates'!I$113)\n+($K864*'fnd base rates'!I$114)\n+($M864*'fnd base rates'!I$116)\n+($N864*'fnd base rates'!I$117)\n+($O864*'fnd base rates'!I$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,9)))\n*$R864","v":101057.99584999999},{"$f":"(($D864*'fnd base rates'!J$107)\n+($E864*'fnd base rates'!J$108)\n+($F864*'fnd base rates'!J$109)\n+($G864*'fnd base rates'!J$110)\n+($H864*'fnd base rates'!J$111)\n+($I864*'fnd base rates'!J$112)\n+($J864*'fnd base rates'!J$113)\n+($K864*'fnd base rates'!J$114)\n+($M864*'fnd base rates'!J$116)\n+($N864*'fnd base rates'!J$117)\n+($O864*'fnd base rates'!J$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,10)))\n*$R864","v":195284.85339999996},{"$f":"(($D864*'fnd base rates'!K$107)\n+($E864*'fnd base rates'!K$108)\n+($F864*'fnd base rates'!K$109)\n+($G864*'fnd base rates'!K$110)\n+($H864*'fnd base rates'!K$111)\n+($I864*'fnd base rates'!K$112)\n+($J864*'fnd base rates'!K$113)\n+($K864*'fnd base rates'!K$114)\n+($M864*'fnd base rates'!K$116)\n+($N864*'fnd base rates'!K$117)\n+($O864*'fnd base rates'!K$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,11)))\n*$R864","v":232652.41760823998},{"$f":"(($D864*'fnd base rates'!L$107)\n+($E864*'fnd base rates'!L$108)\n+($F864*'fnd base rates'!L$109)\n+($G864*'fnd base rates'!L$110)\n+($H864*'fnd base rates'!L$111)\n+($I864*'fnd base rates'!L$112)\n+($J864*'fnd base rates'!L$113)\n+($K864*'fnd base rates'!L$114)\n+($M864*'fnd base rates'!L$116)\n+($N864*'fnd base rates'!L$117)\n+($O864*'fnd base rates'!L$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,12)))","v":279434.99714799999},{"$f":"(($D864*'fnd base rates'!M$107)\n+($E864*'fnd base rates'!M$108)\n+($F864*'fnd base rates'!M$109)\n+($G864*'fnd base rates'!M$110)\n+($H864*'fnd base rates'!M$111)\n+($I864*'fnd base rates'!M$112)\n+($J864*'fnd base rates'!M$113)\n+($K864*'fnd base rates'!M$114)\n+($M864*'fnd base rates'!M$116)\n+($N864*'fnd base rates'!M$117)\n+($O864*'fnd base rates'!M$118)\n+($P864*VLOOKUP($S864+12,rate_basefnd,13)))","v":0},2892650.3652166608,null,3504035035,"3504","035","035",1,188,2892650.3652166608,15386,0,15386,null,null,null,null,null,15942,82,16024,-638,15386,0,15386]
[3504,3504035044,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D865","v":0},{"$f":"'fnd enro'!E865","v":0},{"$f":"'fnd enro'!F865","v":0},{"$f":"'fnd enro'!G865","v":0},{"$f":"'fnd enro'!H865","v":0},{"$f":"'fnd enro'!I865","v":2},{"$f":"'fnd enro'!J865","v":0},{"$f":"'fnd enro'!K865","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L865","v":0},{"$f":"'fnd enro'!M865+'fnd enro'!N865","v":0},{"$f":"'fnd enro'!O865","v":0},{"$f":"'fnd enro'!P865","v":0},{"$f":"'fnd enro'!Q865","v":1},{"$f":"'fnd enro'!S865","v":2},1.085,{"$f":"VALUE('fnd enro'!R865)","v":10},null,{"$f":"(($D865*'fnd base rates'!C$107)\n+($E865*'fnd base rates'!C$108)\n+($F865*'fnd base rates'!C$109)\n+($G865*'fnd base rates'!C$110)\n+($H865*'fnd base rates'!C$111)\n+($I865*'fnd base rates'!C$112)\n+($J865*'fnd base rates'!C$113)\n+($K865*'fnd base rates'!C$114)\n+($M865*'fnd base rates'!C$116)\n+($N865*'fnd base rates'!C$117)\n+($O865*'fnd base rates'!C$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,3)))\n*$R865","v":1163.2478108299999},{"$f":"(($D865*'fnd base rates'!D$107)\n+($E865*'fnd base rates'!D$108)\n+($F865*'fnd base rates'!D$109)\n+($G865*'fnd base rates'!D$110)\n+($H865*'fnd base rates'!D$111)\n+($I865*'fnd base rates'!D$112)\n+($J865*'fnd base rates'!D$113)\n+($K865*'fnd base rates'!D$114)\n+($M865*'fnd base rates'!D$116)\n+($N865*'fnd base rates'!D$117)\n+($O865*'fnd base rates'!D$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,4)))\n*$R865","v":1893.2816},{"$f":"(($D865*'fnd base rates'!E$107)\n+($E865*'fnd base rates'!E$108)\n+($F865*'fnd base rates'!E$109)\n+($G865*'fnd base rates'!E$110)\n+($H865*'fnd base rates'!E$111)\n+($I865*'fnd base rates'!E$112)\n+($J865*'fnd base rates'!E$113)\n+($K865*'fnd base rates'!E$114)\n+($M865*'fnd base rates'!E$116)\n+($N865*'fnd base rates'!E$117)\n+($O865*'fnd base rates'!E$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,5)))\n*$R865","v":13233.588158910001},{"$f":"(($D865*'fnd base rates'!F$107)\n+($E865*'fnd base rates'!F$108)\n+($F865*'fnd base rates'!F$109)\n+($G865*'fnd base rates'!F$110)\n+($H865*'fnd base rates'!F$111)\n+($I865*'fnd base rates'!F$112)\n+($J865*'fnd base rates'!F$113)\n+($K865*'fnd base rates'!F$114)\n+($M865*'fnd base rates'!F$116)\n+($N865*'fnd base rates'!F$117)\n+($O865*'fnd base rates'!F$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,6)))\n*$R865","v":1803.1577046699999},{"$f":"(($D865*'fnd base rates'!G$107)\n+($E865*'fnd base rates'!G$108)\n+($F865*'fnd base rates'!G$109)\n+($G865*'fnd base rates'!G$110)\n+($H865*'fnd base rates'!G$111)\n+($I865*'fnd base rates'!G$112)\n+($J865*'fnd base rates'!G$113)\n+($K865*'fnd base rates'!G$114)\n+($M865*'fnd base rates'!G$116)\n+($N865*'fnd base rates'!G$117)\n+($O865*'fnd base rates'!G$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,7)))\n*$R865","v":489.62449101999994},{"$f":"(($D865*'fnd base rates'!H$107)\n+($E865*'fnd base rates'!H$108)\n+($F865*'fnd base rates'!H$109)\n+($G865*'fnd base rates'!H$110)\n+($H865*'fnd base rates'!H$111)\n+($I865*'fnd base rates'!H$112)\n+($J865*'fnd base rates'!H$113)\n+($K865*'fnd base rates'!H$114)\n+($M865*'fnd base rates'!H$116)\n+($N865*'fnd base rates'!H$117)\n+($O865*'fnd base rates'!H$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,8)))","v":1584.1341399999999},{"$f":"(($D865*'fnd base rates'!I$107)\n+($E865*'fnd base rates'!I$108)\n+($F865*'fnd base rates'!I$109)\n+($G865*'fnd base rates'!I$110)\n+($H865*'fnd base rates'!I$111)\n+($I865*'fnd base rates'!I$112)\n+($J865*'fnd base rates'!I$113)\n+($K865*'fnd base rates'!I$114)\n+($M865*'fnd base rates'!I$116)\n+($N865*'fnd base rates'!I$117)\n+($O865*'fnd base rates'!I$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,9)))\n*$R865","v":1001.31395},{"$f":"(($D865*'fnd base rates'!J$107)\n+($E865*'fnd base rates'!J$108)\n+($F865*'fnd base rates'!J$109)\n+($G865*'fnd base rates'!J$110)\n+($H865*'fnd base rates'!J$111)\n+($I865*'fnd base rates'!J$112)\n+($J865*'fnd base rates'!J$113)\n+($K865*'fnd base rates'!J$114)\n+($M865*'fnd base rates'!J$116)\n+($N865*'fnd base rates'!J$117)\n+($O865*'fnd base rates'!J$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,10)))\n*$R865","v":1845.8236999999997},{"$f":"(($D865*'fnd base rates'!K$107)\n+($E865*'fnd base rates'!K$108)\n+($F865*'fnd base rates'!K$109)\n+($G865*'fnd base rates'!K$110)\n+($H865*'fnd base rates'!K$111)\n+($I865*'fnd base rates'!K$112)\n+($J865*'fnd base rates'!K$113)\n+($K865*'fnd base rates'!K$114)\n+($M865*'fnd base rates'!K$116)\n+($N865*'fnd base rates'!K$117)\n+($O865*'fnd base rates'!K$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,11)))\n*$R865","v":2350.2774979599999},{"$f":"(($D865*'fnd base rates'!L$107)\n+($E865*'fnd base rates'!L$108)\n+($F865*'fnd base rates'!L$109)\n+($G865*'fnd base rates'!L$110)\n+($H865*'fnd base rates'!L$111)\n+($I865*'fnd base rates'!L$112)\n+($J865*'fnd base rates'!L$113)\n+($K865*'fnd base rates'!L$114)\n+($M865*'fnd base rates'!L$116)\n+($N865*'fnd base rates'!L$117)\n+($O865*'fnd base rates'!L$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,12)))","v":2710.5328420000001},{"$f":"(($D865*'fnd base rates'!M$107)\n+($E865*'fnd base rates'!M$108)\n+($F865*'fnd base rates'!M$109)\n+($G865*'fnd base rates'!M$110)\n+($H865*'fnd base rates'!M$111)\n+($I865*'fnd base rates'!M$112)\n+($J865*'fnd base rates'!M$113)\n+($K865*'fnd base rates'!M$114)\n+($M865*'fnd base rates'!M$116)\n+($N865*'fnd base rates'!M$117)\n+($O865*'fnd base rates'!M$118)\n+($P865*VLOOKUP($S865+12,rate_basefnd,13)))","v":0},28074.981895389999,null,3504035044,"3504","035","044",1,2,28074.981895389999,14037,0,14037,null,null,null,null,null,16672,139,16811,-2774,14037,0,14037]
[3504,3504035088,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D866","v":0},{"$f":"'fnd enro'!E866","v":0},{"$f":"'fnd enro'!F866","v":0},{"$f":"'fnd enro'!G866","v":0},{"$f":"'fnd enro'!H866","v":0},{"$f":"'fnd enro'!I866","v":1},{"$f":"'fnd enro'!J866","v":0},{"$f":"'fnd enro'!K866","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L866","v":0},{"$f":"'fnd enro'!M866+'fnd enro'!N866","v":0},{"$f":"'fnd enro'!O866","v":0},{"$f":"'fnd enro'!P866","v":0},{"$f":"'fnd enro'!Q866","v":1},{"$f":"'fnd enro'!S866","v":1},1.085,{"$f":"VALUE('fnd enro'!R866)","v":3},null,{"$f":"(($D866*'fnd base rates'!C$107)\n+($E866*'fnd base rates'!C$108)\n+($F866*'fnd base rates'!C$109)\n+($G866*'fnd base rates'!C$110)\n+($H866*'fnd base rates'!C$111)\n+($I866*'fnd base rates'!C$112)\n+($J866*'fnd base rates'!C$113)\n+($K866*'fnd base rates'!C$114)\n+($M866*'fnd base rates'!C$116)\n+($N866*'fnd base rates'!C$117)\n+($O866*'fnd base rates'!C$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,3)))\n*$R866","v":604.810355415},{"$f":"(($D866*'fnd base rates'!D$107)\n+($E866*'fnd base rates'!D$108)\n+($F866*'fnd base rates'!D$109)\n+($G866*'fnd base rates'!D$110)\n+($H866*'fnd base rates'!D$111)\n+($I866*'fnd base rates'!D$112)\n+($J866*'fnd base rates'!D$113)\n+($K866*'fnd base rates'!D$114)\n+($M866*'fnd base rates'!D$116)\n+($N866*'fnd base rates'!D$117)\n+($O866*'fnd base rates'!D$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,4)))\n*$R866","v":1056.4970499999999},{"$f":"(($D866*'fnd base rates'!E$107)\n+($E866*'fnd base rates'!E$108)\n+($F866*'fnd base rates'!E$109)\n+($G866*'fnd base rates'!E$110)\n+($H866*'fnd base rates'!E$111)\n+($I866*'fnd base rates'!E$112)\n+($J866*'fnd base rates'!E$113)\n+($K866*'fnd base rates'!E$114)\n+($M866*'fnd base rates'!E$116)\n+($N866*'fnd base rates'!E$117)\n+($O866*'fnd base rates'!E$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,5)))\n*$R866","v":7689.2623294549994},{"$f":"(($D866*'fnd base rates'!F$107)\n+($E866*'fnd base rates'!F$108)\n+($F866*'fnd base rates'!F$109)\n+($G866*'fnd base rates'!F$110)\n+($H866*'fnd base rates'!F$111)\n+($I866*'fnd base rates'!F$112)\n+($J866*'fnd base rates'!F$113)\n+($K866*'fnd base rates'!F$114)\n+($M866*'fnd base rates'!F$116)\n+($N866*'fnd base rates'!F$117)\n+($O866*'fnd base rates'!F$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,6)))\n*$R866","v":901.57885233499997},{"$f":"(($D866*'fnd base rates'!G$107)\n+($E866*'fnd base rates'!G$108)\n+($F866*'fnd base rates'!G$109)\n+($G866*'fnd base rates'!G$110)\n+($H866*'fnd base rates'!G$111)\n+($I866*'fnd base rates'!G$112)\n+($J866*'fnd base rates'!G$113)\n+($K866*'fnd base rates'!G$114)\n+($M866*'fnd base rates'!G$116)\n+($N866*'fnd base rates'!G$117)\n+($O866*'fnd base rates'!G$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,7)))\n*$R866","v":296.84884550999993},{"$f":"(($D866*'fnd base rates'!H$107)\n+($E866*'fnd base rates'!H$108)\n+($F866*'fnd base rates'!H$109)\n+($G866*'fnd base rates'!H$110)\n+($H866*'fnd base rates'!H$111)\n+($I866*'fnd base rates'!H$112)\n+($J866*'fnd base rates'!H$113)\n+($K866*'fnd base rates'!H$114)\n+($M866*'fnd base rates'!H$116)\n+($N866*'fnd base rates'!H$117)\n+($O866*'fnd base rates'!H$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,8)))","v":799.41706999999997},{"$f":"(($D866*'fnd base rates'!I$107)\n+($E866*'fnd base rates'!I$108)\n+($F866*'fnd base rates'!I$109)\n+($G866*'fnd base rates'!I$110)\n+($H866*'fnd base rates'!I$111)\n+($I866*'fnd base rates'!I$112)\n+($J866*'fnd base rates'!I$113)\n+($K866*'fnd base rates'!I$114)\n+($M866*'fnd base rates'!I$116)\n+($N866*'fnd base rates'!I$117)\n+($O866*'fnd base rates'!I$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,9)))\n*$R866","v":544.08410000000003},{"$f":"(($D866*'fnd base rates'!J$107)\n+($E866*'fnd base rates'!J$108)\n+($F866*'fnd base rates'!J$109)\n+($G866*'fnd base rates'!J$110)\n+($H866*'fnd base rates'!J$111)\n+($I866*'fnd base rates'!J$112)\n+($J866*'fnd base rates'!J$113)\n+($K866*'fnd base rates'!J$114)\n+($M866*'fnd base rates'!J$116)\n+($N866*'fnd base rates'!J$117)\n+($O866*'fnd base rates'!J$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,10)))\n*$R866","v":1148.5701499999998},{"$f":"(($D866*'fnd base rates'!K$107)\n+($E866*'fnd base rates'!K$108)\n+($F866*'fnd base rates'!K$109)\n+($G866*'fnd base rates'!K$110)\n+($H866*'fnd base rates'!K$111)\n+($I866*'fnd base rates'!K$112)\n+($J866*'fnd base rates'!K$113)\n+($K866*'fnd base rates'!K$114)\n+($M866*'fnd base rates'!K$116)\n+($N866*'fnd base rates'!K$117)\n+($O866*'fnd base rates'!K$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,11)))\n*$R866","v":1175.1387489799999},{"$f":"(($D866*'fnd base rates'!L$107)\n+($E866*'fnd base rates'!L$108)\n+($F866*'fnd base rates'!L$109)\n+($G866*'fnd base rates'!L$110)\n+($H866*'fnd base rates'!L$111)\n+($I866*'fnd base rates'!L$112)\n+($J866*'fnd base rates'!L$113)\n+($K866*'fnd base rates'!L$114)\n+($M866*'fnd base rates'!L$116)\n+($N866*'fnd base rates'!L$117)\n+($O866*'fnd base rates'!L$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,12)))","v":1515.151421},{"$f":"(($D866*'fnd base rates'!M$107)\n+($E866*'fnd base rates'!M$108)\n+($F866*'fnd base rates'!M$109)\n+($G866*'fnd base rates'!M$110)\n+($H866*'fnd base rates'!M$111)\n+($I866*'fnd base rates'!M$112)\n+($J866*'fnd base rates'!M$113)\n+($K866*'fnd base rates'!M$114)\n+($M866*'fnd base rates'!M$116)\n+($N866*'fnd base rates'!M$117)\n+($O866*'fnd base rates'!M$118)\n+($P866*VLOOKUP($S866+12,rate_basefnd,13)))","v":0},15731.358922694999,null,3504035088,"3504","035","088",1,1,15731.358922694999,15731,0,15731,null,null,null,null,null,15803,4,15807,-76,15731,0,15731]
[3504,3504035189,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D867","v":0},{"$f":"'fnd enro'!E867","v":0},{"$f":"'fnd enro'!F867","v":0},{"$f":"'fnd enro'!G867","v":0},{"$f":"'fnd enro'!H867","v":0},{"$f":"'fnd enro'!I867","v":1},{"$f":"'fnd enro'!J867","v":0},{"$f":"'fnd enro'!K867","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L867","v":0},{"$f":"'fnd enro'!M867+'fnd enro'!N867","v":0},{"$f":"'fnd enro'!O867","v":0},{"$f":"'fnd enro'!P867","v":0},{"$f":"'fnd enro'!Q867","v":1},{"$f":"'fnd enro'!S867","v":1},1.085,{"$f":"VALUE('fnd enro'!R867)","v":2},null,{"$f":"(($D867*'fnd base rates'!C$107)\n+($E867*'fnd base rates'!C$108)\n+($F867*'fnd base rates'!C$109)\n+($G867*'fnd base rates'!C$110)\n+($H867*'fnd base rates'!C$111)\n+($I867*'fnd base rates'!C$112)\n+($J867*'fnd base rates'!C$113)\n+($K867*'fnd base rates'!C$114)\n+($M867*'fnd base rates'!C$116)\n+($N867*'fnd base rates'!C$117)\n+($O867*'fnd base rates'!C$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,3)))\n*$R867","v":604.19190541500006},{"$f":"(($D867*'fnd base rates'!D$107)\n+($E867*'fnd base rates'!D$108)\n+($F867*'fnd base rates'!D$109)\n+($G867*'fnd base rates'!D$110)\n+($H867*'fnd base rates'!D$111)\n+($I867*'fnd base rates'!D$112)\n+($J867*'fnd base rates'!D$113)\n+($K867*'fnd base rates'!D$114)\n+($M867*'fnd base rates'!D$116)\n+($N867*'fnd base rates'!D$117)\n+($O867*'fnd base rates'!D$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,4)))\n*$R867","v":1053.54585},{"$f":"(($D867*'fnd base rates'!E$107)\n+($E867*'fnd base rates'!E$108)\n+($F867*'fnd base rates'!E$109)\n+($G867*'fnd base rates'!E$110)\n+($H867*'fnd base rates'!E$111)\n+($I867*'fnd base rates'!E$112)\n+($J867*'fnd base rates'!E$113)\n+($K867*'fnd base rates'!E$114)\n+($M867*'fnd base rates'!E$116)\n+($N867*'fnd base rates'!E$117)\n+($O867*'fnd base rates'!E$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,5)))\n*$R867","v":7660.4338794549994},{"$f":"(($D867*'fnd base rates'!F$107)\n+($E867*'fnd base rates'!F$108)\n+($F867*'fnd base rates'!F$109)\n+($G867*'fnd base rates'!F$110)\n+($H867*'fnd base rates'!F$111)\n+($I867*'fnd base rates'!F$112)\n+($J867*'fnd base rates'!F$113)\n+($K867*'fnd base rates'!F$114)\n+($M867*'fnd base rates'!F$116)\n+($N867*'fnd base rates'!F$117)\n+($O867*'fnd base rates'!F$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,6)))\n*$R867","v":901.57885233499997},{"$f":"(($D867*'fnd base rates'!G$107)\n+($E867*'fnd base rates'!G$108)\n+($F867*'fnd base rates'!G$109)\n+($G867*'fnd base rates'!G$110)\n+($H867*'fnd base rates'!G$111)\n+($I867*'fnd base rates'!G$112)\n+($J867*'fnd base rates'!G$113)\n+($K867*'fnd base rates'!G$114)\n+($M867*'fnd base rates'!G$116)\n+($N867*'fnd base rates'!G$117)\n+($O867*'fnd base rates'!G$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,7)))\n*$R867","v":295.44919550999998},{"$f":"(($D867*'fnd base rates'!H$107)\n+($E867*'fnd base rates'!H$108)\n+($F867*'fnd base rates'!H$109)\n+($G867*'fnd base rates'!H$110)\n+($H867*'fnd base rates'!H$111)\n+($I867*'fnd base rates'!H$112)\n+($J867*'fnd base rates'!H$113)\n+($K867*'fnd base rates'!H$114)\n+($M867*'fnd base rates'!H$116)\n+($N867*'fnd base rates'!H$117)\n+($O867*'fnd base rates'!H$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,8)))","v":799.21707000000004},{"$f":"(($D867*'fnd base rates'!I$107)\n+($E867*'fnd base rates'!I$108)\n+($F867*'fnd base rates'!I$109)\n+($G867*'fnd base rates'!I$110)\n+($H867*'fnd base rates'!I$111)\n+($I867*'fnd base rates'!I$112)\n+($J867*'fnd base rates'!I$113)\n+($K867*'fnd base rates'!I$114)\n+($M867*'fnd base rates'!I$116)\n+($N867*'fnd base rates'!I$117)\n+($O867*'fnd base rates'!I$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,9)))\n*$R867","v":542.91229999999996},{"$f":"(($D867*'fnd base rates'!J$107)\n+($E867*'fnd base rates'!J$108)\n+($F867*'fnd base rates'!J$109)\n+($G867*'fnd base rates'!J$110)\n+($H867*'fnd base rates'!J$111)\n+($I867*'fnd base rates'!J$112)\n+($J867*'fnd base rates'!J$113)\n+($K867*'fnd base rates'!J$114)\n+($M867*'fnd base rates'!J$116)\n+($N867*'fnd base rates'!J$117)\n+($O867*'fnd base rates'!J$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,10)))\n*$R867","v":1142.5049999999999},{"$f":"(($D867*'fnd base rates'!K$107)\n+($E867*'fnd base rates'!K$108)\n+($F867*'fnd base rates'!K$109)\n+($G867*'fnd base rates'!K$110)\n+($H867*'fnd base rates'!K$111)\n+($I867*'fnd base rates'!K$112)\n+($J867*'fnd base rates'!K$113)\n+($K867*'fnd base rates'!K$114)\n+($M867*'fnd base rates'!K$116)\n+($N867*'fnd base rates'!K$117)\n+($O867*'fnd base rates'!K$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,11)))\n*$R867","v":1175.1387489799999},{"$f":"(($D867*'fnd base rates'!L$107)\n+($E867*'fnd base rates'!L$108)\n+($F867*'fnd base rates'!L$109)\n+($G867*'fnd base rates'!L$110)\n+($H867*'fnd base rates'!L$111)\n+($I867*'fnd base rates'!L$112)\n+($J867*'fnd base rates'!L$113)\n+($K867*'fnd base rates'!L$114)\n+($M867*'fnd base rates'!L$116)\n+($N867*'fnd base rates'!L$117)\n+($O867*'fnd base rates'!L$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,12)))","v":1510.8514210000001},{"$f":"(($D867*'fnd base rates'!M$107)\n+($E867*'fnd base rates'!M$108)\n+($F867*'fnd base rates'!M$109)\n+($G867*'fnd base rates'!M$110)\n+($H867*'fnd base rates'!M$111)\n+($I867*'fnd base rates'!M$112)\n+($J867*'fnd base rates'!M$113)\n+($K867*'fnd base rates'!M$114)\n+($M867*'fnd base rates'!M$116)\n+($N867*'fnd base rates'!M$117)\n+($O867*'fnd base rates'!M$118)\n+($P867*VLOOKUP($S867+12,rate_basefnd,13)))","v":0},15685.824222694999,null,3504035189,"3504","035","189",1,1,15685.824222694999,15686,0,15686,null,null,null,null,null,15803,4,15807,-121,15686,0,15686]
[3504,3504035308,"CITY ON A HILL - DUDLEY SQUARE",{"$f":"'fnd enro'!D868","v":0},{"$f":"'fnd enro'!E868","v":0},{"$f":"'fnd enro'!F868","v":0},{"$f":"'fnd enro'!G868","v":0},{"$f":"'fnd enro'!H868","v":0},{"$f":"'fnd enro'!I868","v":1},{"$f":"'fnd enro'!J868","v":0},{"$f":"'fnd enro'!K868","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L868","v":0},{"$f":"'fnd enro'!M868+'fnd enro'!N868","v":0},{"$f":"'fnd enro'!O868","v":0},{"$f":"'fnd enro'!P868","v":0},{"$f":"'fnd enro'!Q868","v":1},{"$f":"'fnd enro'!S868","v":1},1.085,{"$f":"VALUE('fnd enro'!R868)","v":9},null,{"$f":"(($D868*'fnd base rates'!C$107)\n+($E868*'fnd base rates'!C$108)\n+($F868*'fnd base rates'!C$109)\n+($G868*'fnd base rates'!C$110)\n+($H868*'fnd base rates'!C$111)\n+($I868*'fnd base rates'!C$112)\n+($J868*'fnd base rates'!C$113)\n+($K868*'fnd base rates'!C$114)\n+($M868*'fnd base rates'!C$116)\n+($N868*'fnd base rates'!C$117)\n+($O868*'fnd base rates'!C$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,3)))\n*$R868","v":614.597055415},{"$f":"(($D868*'fnd base rates'!D$107)\n+($E868*'fnd base rates'!D$108)\n+($F868*'fnd base rates'!D$109)\n+($G868*'fnd base rates'!D$110)\n+($H868*'fnd base rates'!D$111)\n+($I868*'fnd base rates'!D$112)\n+($J868*'fnd base rates'!D$113)\n+($K868*'fnd base rates'!D$114)\n+($M868*'fnd base rates'!D$116)\n+($N868*'fnd base rates'!D$117)\n+($O868*'fnd base rates'!D$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,4)))\n*$R868","v":1102.86995},{"$f":"(($D868*'fnd base rates'!E$107)\n+($E868*'fnd base rates'!E$108)\n+($F868*'fnd base rates'!E$109)\n+($G868*'fnd base rates'!E$110)\n+($H868*'fnd base rates'!E$111)\n+($I868*'fnd base rates'!E$112)\n+($J868*'fnd base rates'!E$113)\n+($K868*'fnd base rates'!E$114)\n+($M868*'fnd base rates'!E$116)\n+($N868*'fnd base rates'!E$117)\n+($O868*'fnd base rates'!E$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,5)))\n*$R868","v":8141.8809294550001},{"$f":"(($D868*'fnd base rates'!F$107)\n+($E868*'fnd base rates'!F$108)\n+($F868*'fnd base rates'!F$109)\n+($G868*'fnd base rates'!F$110)\n+($H868*'fnd base rates'!F$111)\n+($I868*'fnd base rates'!F$112)\n+($J868*'fnd base rates'!F$113)\n+($K868*'fnd base rates'!F$114)\n+($M868*'fnd base rates'!F$116)\n+($N868*'fnd base rates'!F$117)\n+($O868*'fnd base rates'!F$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,6)))\n*$R868","v":901.57885233499997},{"$f":"(($D868*'fnd base rates'!G$107)\n+($E868*'fnd base rates'!G$108)\n+($F868*'fnd base rates'!G$109)\n+($G868*'fnd base rates'!G$110)\n+($H868*'fnd base rates'!G$111)\n+($I868*'fnd base rates'!G$112)\n+($J868*'fnd base rates'!G$113)\n+($K868*'fnd base rates'!G$114)\n+($M868*'fnd base rates'!G$116)\n+($N868*'fnd base rates'!G$117)\n+($O868*'fnd base rates'!G$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,7)))\n*$R868","v":318.79839550999998},{"$f":"(($D868*'fnd base rates'!H$107)\n+($E868*'fnd base rates'!H$108)\n+($F868*'fnd base rates'!H$109)\n+($G868*'fnd base rates'!H$110)\n+($H868*'fnd base rates'!H$111)\n+($I868*'fnd base rates'!H$112)\n+($J868*'fnd base rates'!H$113)\n+($K868*'fnd base rates'!H$114)\n+($M868*'fnd base rates'!H$116)\n+($N868*'fnd base rates'!H$117)\n+($O868*'fnd base rates'!H$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,8)))","v":802.51706999999999},{"$f":"(($D868*'fnd base rates'!I$107)\n+($E868*'fnd base rates'!I$108)\n+($F868*'fnd base rates'!I$109)\n+($G868*'fnd base rates'!I$110)\n+($H868*'fnd base rates'!I$111)\n+($I868*'fnd base rates'!I$112)\n+($J868*'fnd base rates'!I$113)\n+($K868*'fnd base rates'!I$114)\n+($M868*'fnd base rates'!I$116)\n+($N868*'fnd base rates'!I$117)\n+($O868*'fnd base rates'!I$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,9)))\n*$R868","v":562.40975000000003},{"$f":"(($D868*'fnd base rates'!J$107)\n+($E868*'fnd base rates'!J$108)\n+($F868*'fnd base rates'!J$109)\n+($G868*'fnd base rates'!J$110)\n+($H868*'fnd base rates'!J$111)\n+($I868*'fnd base rates'!J$112)\n+($J868*'fnd base rates'!J$113)\n+($K868*'fnd base rates'!J$114)\n+($M868*'fnd base rates'!J$116)\n+($N868*'fnd base rates'!J$117)\n+($O868*'fnd base rates'!J$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,10)))\n*$R868","v":1243.8006},{"$f":"(($D868*'fnd base rates'!K$107)\n+($E868*'fnd base rates'!K$108)\n+($F868*'fnd base rates'!K$109)\n+($G868*'fnd base rates'!K$110)\n+($H868*'fnd base rates'!K$111)\n+($I868*'fnd base rates'!K$112)\n+($J868*'fnd base rates'!K$113)\n+($K868*'fnd base rates'!K$114)\n+($M868*'fnd base rates'!K$116)\n+($N868*'fnd base rates'!K$117)\n+($O868*'fnd base rates'!K$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,11)))\n*$R868","v":1175.1387489799999},{"$f":"(($D868*'fnd base rates'!L$107)\n+($E868*'fnd base rates'!L$108)\n+($F868*'fnd base rates'!L$109)\n+($G868*'fnd base rates'!L$110)\n+($H868*'fnd base rates'!L$111)\n+($I868*'fnd base rates'!L$112)\n+($J868*'fnd base rates'!L$113)\n+($K868*'fnd base rates'!L$114)\n+($M868*'fnd base rates'!L$116)\n+($N868*'fnd base rates'!L$117)\n+($O868*'fnd base rates'!L$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,12)))","v":1582.6214210000001},{"$f":"(($D868*'fnd base rates'!M$107)\n+($E868*'fnd base rates'!M$108)\n+($F868*'fnd base rates'!M$109)\n+($G868*'fnd base rates'!M$110)\n+($H868*'fnd base rates'!M$111)\n+($I868*'fnd base rates'!M$112)\n+($J868*'fnd base rates'!M$113)\n+($K868*'fnd base rates'!M$114)\n+($M868*'fnd base rates'!M$116)\n+($N868*'fnd base rates'!M$117)\n+($O868*'fnd base rates'!M$118)\n+($P868*VLOOKUP($S868+12,rate_basefnd,13)))","v":0},16446.212772695002,null,3504035308,"3504","035","308",1,1,16446.212772695002,16446,0,16446,null,null,null,null,null,16425,52,16477,-140,16337,109,16446]
[3506,3506262030,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D869","v":0},{"$f":"'fnd enro'!E869","v":0},{"$f":"'fnd enro'!F869","v":0},{"$f":"'fnd enro'!G869","v":0},{"$f":"'fnd enro'!H869","v":1},{"$f":"'fnd enro'!I869","v":1},{"$f":"'fnd enro'!J869","v":0},{"$f":"'fnd enro'!K869","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L869","v":0},{"$f":"'fnd enro'!M869+'fnd enro'!N869","v":0},{"$f":"'fnd enro'!O869","v":1},{"$f":"'fnd enro'!P869","v":0},{"$f":"'fnd enro'!Q869","v":0},{"$f":"'fnd enro'!S869","v":2},1,{"$f":"VALUE('fnd enro'!R869)","v":6},null,{"$f":"(($D869*'fnd base rates'!C$107)\n+($E869*'fnd base rates'!C$108)\n+($F869*'fnd base rates'!C$109)\n+($G869*'fnd base rates'!C$110)\n+($H869*'fnd base rates'!C$111)\n+($I869*'fnd base rates'!C$112)\n+($J869*'fnd base rates'!C$113)\n+($K869*'fnd base rates'!C$114)\n+($M869*'fnd base rates'!C$116)\n+($N869*'fnd base rates'!C$117)\n+($O869*'fnd base rates'!C$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,3)))\n*$R869","v":1104.7377980000001},{"$f":"(($D869*'fnd base rates'!D$107)\n+($E869*'fnd base rates'!D$108)\n+($F869*'fnd base rates'!D$109)\n+($G869*'fnd base rates'!D$110)\n+($H869*'fnd base rates'!D$111)\n+($I869*'fnd base rates'!D$112)\n+($J869*'fnd base rates'!D$113)\n+($K869*'fnd base rates'!D$114)\n+($M869*'fnd base rates'!D$116)\n+($N869*'fnd base rates'!D$117)\n+($O869*'fnd base rates'!D$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,4)))\n*$R869","v":1612.17},{"$f":"(($D869*'fnd base rates'!E$107)\n+($E869*'fnd base rates'!E$108)\n+($F869*'fnd base rates'!E$109)\n+($G869*'fnd base rates'!E$110)\n+($H869*'fnd base rates'!E$111)\n+($I869*'fnd base rates'!E$112)\n+($J869*'fnd base rates'!E$113)\n+($K869*'fnd base rates'!E$114)\n+($M869*'fnd base rates'!E$116)\n+($N869*'fnd base rates'!E$117)\n+($O869*'fnd base rates'!E$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,5)))\n*$R869","v":9064.9354459999995},{"$f":"(($D869*'fnd base rates'!F$107)\n+($E869*'fnd base rates'!F$108)\n+($F869*'fnd base rates'!F$109)\n+($G869*'fnd base rates'!F$110)\n+($H869*'fnd base rates'!F$111)\n+($I869*'fnd base rates'!F$112)\n+($J869*'fnd base rates'!F$113)\n+($K869*'fnd base rates'!F$114)\n+($M869*'fnd base rates'!F$116)\n+($N869*'fnd base rates'!F$117)\n+($O869*'fnd base rates'!F$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,6)))\n*$R869","v":1932.5365019999999},{"$f":"(($D869*'fnd base rates'!G$107)\n+($E869*'fnd base rates'!G$108)\n+($F869*'fnd base rates'!G$109)\n+($G869*'fnd base rates'!G$110)\n+($H869*'fnd base rates'!G$111)\n+($I869*'fnd base rates'!G$112)\n+($J869*'fnd base rates'!G$113)\n+($K869*'fnd base rates'!G$114)\n+($M869*'fnd base rates'!G$116)\n+($N869*'fnd base rates'!G$117)\n+($O869*'fnd base rates'!G$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,7)))\n*$R869","v":361.06681199999997},{"$f":"(($D869*'fnd base rates'!H$107)\n+($E869*'fnd base rates'!H$108)\n+($F869*'fnd base rates'!H$109)\n+($G869*'fnd base rates'!H$110)\n+($H869*'fnd base rates'!H$111)\n+($I869*'fnd base rates'!H$112)\n+($J869*'fnd base rates'!H$113)\n+($K869*'fnd base rates'!H$114)\n+($M869*'fnd base rates'!H$116)\n+($N869*'fnd base rates'!H$117)\n+($O869*'fnd base rates'!H$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,8)))","v":1394.98414},{"$f":"(($D869*'fnd base rates'!I$107)\n+($E869*'fnd base rates'!I$108)\n+($F869*'fnd base rates'!I$109)\n+($G869*'fnd base rates'!I$110)\n+($H869*'fnd base rates'!I$111)\n+($I869*'fnd base rates'!I$112)\n+($J869*'fnd base rates'!I$113)\n+($K869*'fnd base rates'!I$114)\n+($M869*'fnd base rates'!I$116)\n+($N869*'fnd base rates'!I$117)\n+($O869*'fnd base rates'!I$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,9)))\n*$R869","v":794.68999999999994},{"$f":"(($D869*'fnd base rates'!J$107)\n+($E869*'fnd base rates'!J$108)\n+($F869*'fnd base rates'!J$109)\n+($G869*'fnd base rates'!J$110)\n+($H869*'fnd base rates'!J$111)\n+($I869*'fnd base rates'!J$112)\n+($J869*'fnd base rates'!J$113)\n+($K869*'fnd base rates'!J$114)\n+($M869*'fnd base rates'!J$116)\n+($N869*'fnd base rates'!J$117)\n+($O869*'fnd base rates'!J$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,10)))\n*$R869","v":800.2399999999999},{"$f":"(($D869*'fnd base rates'!K$107)\n+($E869*'fnd base rates'!K$108)\n+($F869*'fnd base rates'!K$109)\n+($G869*'fnd base rates'!K$110)\n+($H869*'fnd base rates'!K$111)\n+($I869*'fnd base rates'!K$112)\n+($J869*'fnd base rates'!K$113)\n+($K869*'fnd base rates'!K$114)\n+($M869*'fnd base rates'!K$116)\n+($N869*'fnd base rates'!K$117)\n+($O869*'fnd base rates'!K$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,11)))\n*$R869","v":2484.904376},{"$f":"(($D869*'fnd base rates'!L$107)\n+($E869*'fnd base rates'!L$108)\n+($F869*'fnd base rates'!L$109)\n+($G869*'fnd base rates'!L$110)\n+($H869*'fnd base rates'!L$111)\n+($I869*'fnd base rates'!L$112)\n+($J869*'fnd base rates'!L$113)\n+($K869*'fnd base rates'!L$114)\n+($M869*'fnd base rates'!L$116)\n+($N869*'fnd base rates'!L$117)\n+($O869*'fnd base rates'!L$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,12)))","v":2603.5028419999999},{"$f":"(($D869*'fnd base rates'!M$107)\n+($E869*'fnd base rates'!M$108)\n+($F869*'fnd base rates'!M$109)\n+($G869*'fnd base rates'!M$110)\n+($H869*'fnd base rates'!M$111)\n+($I869*'fnd base rates'!M$112)\n+($J869*'fnd base rates'!M$113)\n+($K869*'fnd base rates'!M$114)\n+($M869*'fnd base rates'!M$116)\n+($N869*'fnd base rates'!M$117)\n+($O869*'fnd base rates'!M$118)\n+($P869*VLOOKUP($S869+12,rate_basefnd,13)))","v":0},22153.767915999997,null,3506262030,"3506","262","030",1,2,22153.767915999997,11077,0,11077,null,null,null,null,null,11183,0,11183,-106,11077,0,11077]
[3506,3506262049,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D870","v":0},{"$f":"'fnd enro'!E870","v":0},{"$f":"'fnd enro'!F870","v":0},{"$f":"'fnd enro'!G870","v":0},{"$f":"'fnd enro'!H870","v":1},{"$f":"'fnd enro'!I870","v":1},{"$f":"'fnd enro'!J870","v":0},{"$f":"'fnd enro'!K870","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L870","v":0},{"$f":"'fnd enro'!M870+'fnd enro'!N870","v":0},{"$f":"'fnd enro'!O870","v":1},{"$f":"'fnd enro'!P870","v":0},{"$f":"'fnd enro'!Q870","v":2},{"$f":"'fnd enro'!S870","v":2},1,{"$f":"VALUE('fnd enro'!R870)","v":7},null,{"$f":"(($D870*'fnd base rates'!C$107)\n+($E870*'fnd base rates'!C$108)\n+($F870*'fnd base rates'!C$109)\n+($G870*'fnd base rates'!C$110)\n+($H870*'fnd base rates'!C$111)\n+($I870*'fnd base rates'!C$112)\n+($J870*'fnd base rates'!C$113)\n+($K870*'fnd base rates'!C$114)\n+($M870*'fnd base rates'!C$116)\n+($N870*'fnd base rates'!C$117)\n+($O870*'fnd base rates'!C$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,3)))\n*$R870","v":1223.5377980000001},{"$f":"(($D870*'fnd base rates'!D$107)\n+($E870*'fnd base rates'!D$108)\n+($F870*'fnd base rates'!D$109)\n+($G870*'fnd base rates'!D$110)\n+($H870*'fnd base rates'!D$111)\n+($I870*'fnd base rates'!D$112)\n+($J870*'fnd base rates'!D$113)\n+($K870*'fnd base rates'!D$114)\n+($M870*'fnd base rates'!D$116)\n+($N870*'fnd base rates'!D$117)\n+($O870*'fnd base rates'!D$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,4)))\n*$R870","v":2175.0300000000002},{"$f":"(($D870*'fnd base rates'!E$107)\n+($E870*'fnd base rates'!E$108)\n+($F870*'fnd base rates'!E$109)\n+($G870*'fnd base rates'!E$110)\n+($H870*'fnd base rates'!E$111)\n+($I870*'fnd base rates'!E$112)\n+($J870*'fnd base rates'!E$113)\n+($K870*'fnd base rates'!E$114)\n+($M870*'fnd base rates'!E$116)\n+($N870*'fnd base rates'!E$117)\n+($O870*'fnd base rates'!E$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,5)))\n*$R870","v":14559.595445999999},{"$f":"(($D870*'fnd base rates'!F$107)\n+($E870*'fnd base rates'!F$108)\n+($F870*'fnd base rates'!F$109)\n+($G870*'fnd base rates'!F$110)\n+($H870*'fnd base rates'!F$111)\n+($I870*'fnd base rates'!F$112)\n+($J870*'fnd base rates'!F$113)\n+($K870*'fnd base rates'!F$114)\n+($M870*'fnd base rates'!F$116)\n+($N870*'fnd base rates'!F$117)\n+($O870*'fnd base rates'!F$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,6)))\n*$R870","v":1932.5365019999999},{"$f":"(($D870*'fnd base rates'!G$107)\n+($E870*'fnd base rates'!G$108)\n+($F870*'fnd base rates'!G$109)\n+($G870*'fnd base rates'!G$110)\n+($H870*'fnd base rates'!G$111)\n+($I870*'fnd base rates'!G$112)\n+($J870*'fnd base rates'!G$113)\n+($K870*'fnd base rates'!G$114)\n+($M870*'fnd base rates'!G$116)\n+($N870*'fnd base rates'!G$117)\n+($O870*'fnd base rates'!G$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,7)))\n*$R870","v":627.64681199999995},{"$f":"(($D870*'fnd base rates'!H$107)\n+($E870*'fnd base rates'!H$108)\n+($F870*'fnd base rates'!H$109)\n+($G870*'fnd base rates'!H$110)\n+($H870*'fnd base rates'!H$111)\n+($I870*'fnd base rates'!H$112)\n+($J870*'fnd base rates'!H$113)\n+($K870*'fnd base rates'!H$114)\n+($M870*'fnd base rates'!H$116)\n+($N870*'fnd base rates'!H$117)\n+($O870*'fnd base rates'!H$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,8)))","v":1435.8441399999999},{"$f":"(($D870*'fnd base rates'!I$107)\n+($E870*'fnd base rates'!I$108)\n+($F870*'fnd base rates'!I$109)\n+($G870*'fnd base rates'!I$110)\n+($H870*'fnd base rates'!I$111)\n+($I870*'fnd base rates'!I$112)\n+($J870*'fnd base rates'!I$113)\n+($K870*'fnd base rates'!I$114)\n+($M870*'fnd base rates'!I$116)\n+($N870*'fnd base rates'!I$117)\n+($O870*'fnd base rates'!I$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,9)))\n*$R870","v":1017.1899999999999},{"$f":"(($D870*'fnd base rates'!J$107)\n+($E870*'fnd base rates'!J$108)\n+($F870*'fnd base rates'!J$109)\n+($G870*'fnd base rates'!J$110)\n+($H870*'fnd base rates'!J$111)\n+($I870*'fnd base rates'!J$112)\n+($J870*'fnd base rates'!J$113)\n+($K870*'fnd base rates'!J$114)\n+($M870*'fnd base rates'!J$116)\n+($N870*'fnd base rates'!J$117)\n+($O870*'fnd base rates'!J$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,10)))\n*$R870","v":1956.4},{"$f":"(($D870*'fnd base rates'!K$107)\n+($E870*'fnd base rates'!K$108)\n+($F870*'fnd base rates'!K$109)\n+($G870*'fnd base rates'!K$110)\n+($H870*'fnd base rates'!K$111)\n+($I870*'fnd base rates'!K$112)\n+($J870*'fnd base rates'!K$113)\n+($K870*'fnd base rates'!K$114)\n+($M870*'fnd base rates'!K$116)\n+($N870*'fnd base rates'!K$117)\n+($O870*'fnd base rates'!K$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,11)))\n*$R870","v":2484.904376},{"$f":"(($D870*'fnd base rates'!L$107)\n+($E870*'fnd base rates'!L$108)\n+($F870*'fnd base rates'!L$109)\n+($G870*'fnd base rates'!L$110)\n+($H870*'fnd base rates'!L$111)\n+($I870*'fnd base rates'!L$112)\n+($J870*'fnd base rates'!L$113)\n+($K870*'fnd base rates'!L$114)\n+($M870*'fnd base rates'!L$116)\n+($N870*'fnd base rates'!L$117)\n+($O870*'fnd base rates'!L$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,12)))","v":3492.3028420000001},{"$f":"(($D870*'fnd base rates'!M$107)\n+($E870*'fnd base rates'!M$108)\n+($F870*'fnd base rates'!M$109)\n+($G870*'fnd base rates'!M$110)\n+($H870*'fnd base rates'!M$111)\n+($I870*'fnd base rates'!M$112)\n+($J870*'fnd base rates'!M$113)\n+($K870*'fnd base rates'!M$114)\n+($M870*'fnd base rates'!M$116)\n+($N870*'fnd base rates'!M$117)\n+($O870*'fnd base rates'!M$118)\n+($P870*VLOOKUP($S870+12,rate_basefnd,13)))","v":0},30904.987915999998,null,3506262049,"3506","262","049",1,2,30904.987915999998,15452,0,15452,null,null,null,null,null,15676,49,15725,-273,15452,0,15452]
[3506,3506262071,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D871","v":0},{"$f":"'fnd enro'!E871","v":0},{"$f":"'fnd enro'!F871","v":0},{"$f":"'fnd enro'!G871","v":0},{"$f":"'fnd enro'!H871","v":1},{"$f":"'fnd enro'!I871","v":2},{"$f":"'fnd enro'!J871","v":0},{"$f":"'fnd enro'!K871","v":0.1137},{"$f":"'fnd enro'!L871","v":0},{"$f":"'fnd enro'!M871+'fnd enro'!N871","v":0},{"$f":"'fnd enro'!O871","v":0},{"$f":"'fnd enro'!P871","v":0},{"$f":"'fnd enro'!Q871","v":0},{"$f":"'fnd enro'!S871","v":3},1,{"$f":"VALUE('fnd enro'!R871)","v":4},null,{"$f":"(($D871*'fnd base rates'!C$107)\n+($E871*'fnd base rates'!C$108)\n+($F871*'fnd base rates'!C$109)\n+($G871*'fnd base rates'!C$110)\n+($H871*'fnd base rates'!C$111)\n+($I871*'fnd base rates'!C$112)\n+($J871*'fnd base rates'!C$113)\n+($K871*'fnd base rates'!C$114)\n+($M871*'fnd base rates'!C$116)\n+($N871*'fnd base rates'!C$117)\n+($O871*'fnd base rates'!C$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,3)))\n*$R871","v":1512.8666969999999},{"$f":"(($D871*'fnd base rates'!D$107)\n+($E871*'fnd base rates'!D$108)\n+($F871*'fnd base rates'!D$109)\n+($G871*'fnd base rates'!D$110)\n+($H871*'fnd base rates'!D$111)\n+($I871*'fnd base rates'!D$112)\n+($J871*'fnd base rates'!D$113)\n+($K871*'fnd base rates'!D$114)\n+($M871*'fnd base rates'!D$116)\n+($N871*'fnd base rates'!D$117)\n+($O871*'fnd base rates'!D$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,4)))\n*$R871","v":2165.8500000000004},{"$f":"(($D871*'fnd base rates'!E$107)\n+($E871*'fnd base rates'!E$108)\n+($F871*'fnd base rates'!E$109)\n+($G871*'fnd base rates'!E$110)\n+($H871*'fnd base rates'!E$111)\n+($I871*'fnd base rates'!E$112)\n+($J871*'fnd base rates'!E$113)\n+($K871*'fnd base rates'!E$114)\n+($M871*'fnd base rates'!E$116)\n+($N871*'fnd base rates'!E$117)\n+($O871*'fnd base rates'!E$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,5)))\n*$R871","v":12516.003169000001},{"$f":"(($D871*'fnd base rates'!F$107)\n+($E871*'fnd base rates'!F$108)\n+($F871*'fnd base rates'!F$109)\n+($G871*'fnd base rates'!F$110)\n+($H871*'fnd base rates'!F$111)\n+($I871*'fnd base rates'!F$112)\n+($J871*'fnd base rates'!F$113)\n+($K871*'fnd base rates'!F$114)\n+($M871*'fnd base rates'!F$116)\n+($N871*'fnd base rates'!F$117)\n+($O871*'fnd base rates'!F$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,6)))\n*$R871","v":2595.2147530000002},{"$f":"(($D871*'fnd base rates'!G$107)\n+($E871*'fnd base rates'!G$108)\n+($F871*'fnd base rates'!G$109)\n+($G871*'fnd base rates'!G$110)\n+($H871*'fnd base rates'!G$111)\n+($I871*'fnd base rates'!G$112)\n+($J871*'fnd base rates'!G$113)\n+($K871*'fnd base rates'!G$114)\n+($M871*'fnd base rates'!G$116)\n+($N871*'fnd base rates'!G$117)\n+($O871*'fnd base rates'!G$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,7)))\n*$R871","v":467.34021799999994},{"$f":"(($D871*'fnd base rates'!H$107)\n+($E871*'fnd base rates'!H$108)\n+($F871*'fnd base rates'!H$109)\n+($G871*'fnd base rates'!H$110)\n+($H871*'fnd base rates'!H$111)\n+($I871*'fnd base rates'!H$112)\n+($J871*'fnd base rates'!H$113)\n+($K871*'fnd base rates'!H$114)\n+($M871*'fnd base rates'!H$116)\n+($N871*'fnd base rates'!H$117)\n+($O871*'fnd base rates'!H$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,8)))","v":2055.9312099999997},{"$f":"(($D871*'fnd base rates'!I$107)\n+($E871*'fnd base rates'!I$108)\n+($F871*'fnd base rates'!I$109)\n+($G871*'fnd base rates'!I$110)\n+($H871*'fnd base rates'!I$111)\n+($I871*'fnd base rates'!I$112)\n+($J871*'fnd base rates'!I$113)\n+($K871*'fnd base rates'!I$114)\n+($M871*'fnd base rates'!I$116)\n+($N871*'fnd base rates'!I$117)\n+($O871*'fnd base rates'!I$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,9)))\n*$R871","v":1124.5},{"$f":"(($D871*'fnd base rates'!J$107)\n+($E871*'fnd base rates'!J$108)\n+($F871*'fnd base rates'!J$109)\n+($G871*'fnd base rates'!J$110)\n+($H871*'fnd base rates'!J$111)\n+($I871*'fnd base rates'!J$112)\n+($J871*'fnd base rates'!J$113)\n+($K871*'fnd base rates'!J$114)\n+($M871*'fnd base rates'!J$116)\n+($N871*'fnd base rates'!J$117)\n+($O871*'fnd base rates'!J$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,10)))\n*$R871","v":1317.61},{"$f":"(($D871*'fnd base rates'!K$107)\n+($E871*'fnd base rates'!K$108)\n+($F871*'fnd base rates'!K$109)\n+($G871*'fnd base rates'!K$110)\n+($H871*'fnd base rates'!K$111)\n+($I871*'fnd base rates'!K$112)\n+($J871*'fnd base rates'!K$113)\n+($K871*'fnd base rates'!K$114)\n+($M871*'fnd base rates'!K$116)\n+($N871*'fnd base rates'!K$117)\n+($O871*'fnd base rates'!K$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,11)))\n*$R871","v":3279.5215640000001},{"$f":"(($D871*'fnd base rates'!L$107)\n+($E871*'fnd base rates'!L$108)\n+($F871*'fnd base rates'!L$109)\n+($G871*'fnd base rates'!L$110)\n+($H871*'fnd base rates'!L$111)\n+($I871*'fnd base rates'!L$112)\n+($J871*'fnd base rates'!L$113)\n+($K871*'fnd base rates'!L$114)\n+($M871*'fnd base rates'!L$116)\n+($N871*'fnd base rates'!L$117)\n+($O871*'fnd base rates'!L$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,12)))","v":3456.6442630000001},{"$f":"(($D871*'fnd base rates'!M$107)\n+($E871*'fnd base rates'!M$108)\n+($F871*'fnd base rates'!M$109)\n+($G871*'fnd base rates'!M$110)\n+($H871*'fnd base rates'!M$111)\n+($I871*'fnd base rates'!M$112)\n+($J871*'fnd base rates'!M$113)\n+($K871*'fnd base rates'!M$114)\n+($M871*'fnd base rates'!M$116)\n+($N871*'fnd base rates'!M$117)\n+($O871*'fnd base rates'!M$118)\n+($P871*VLOOKUP($S871+12,rate_basefnd,13)))","v":0},30491.481873999997,null,3506262071,"3506","262","071",1,3,30491.481873999997,10164,0,10164,null,null,null,null,null,10241,0,10241,-77,10164,0,10164]
[3506,3506262093,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D872","v":0},{"$f":"'fnd enro'!E872","v":0},{"$f":"'fnd enro'!F872","v":0},{"$f":"'fnd enro'!G872","v":0},{"$f":"'fnd enro'!H872","v":0},{"$f":"'fnd enro'!I872","v":3},{"$f":"'fnd enro'!J872","v":0},{"$f":"'fnd enro'!K872","v":0.1137},{"$f":"'fnd enro'!L872","v":0},{"$f":"'fnd enro'!M872+'fnd enro'!N872","v":0},{"$f":"'fnd enro'!O872","v":0},{"$f":"'fnd enro'!P872","v":1},{"$f":"'fnd enro'!Q872","v":1},{"$f":"'fnd enro'!S872","v":3},1,{"$f":"VALUE('fnd enro'!R872)","v":10},null,{"$f":"(($D872*'fnd base rates'!C$107)\n+($E872*'fnd base rates'!C$108)\n+($F872*'fnd base rates'!C$109)\n+($G872*'fnd base rates'!C$110)\n+($H872*'fnd base rates'!C$111)\n+($I872*'fnd base rates'!C$112)\n+($J872*'fnd base rates'!C$113)\n+($K872*'fnd base rates'!C$114)\n+($M872*'fnd base rates'!C$116)\n+($N872*'fnd base rates'!C$117)\n+($O872*'fnd base rates'!C$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,3)))\n*$R872","v":1651.4566969999998},{"$f":"(($D872*'fnd base rates'!D$107)\n+($E872*'fnd base rates'!D$108)\n+($F872*'fnd base rates'!D$109)\n+($G872*'fnd base rates'!D$110)\n+($H872*'fnd base rates'!D$111)\n+($I872*'fnd base rates'!D$112)\n+($J872*'fnd base rates'!D$113)\n+($K872*'fnd base rates'!D$114)\n+($M872*'fnd base rates'!D$116)\n+($N872*'fnd base rates'!D$117)\n+($O872*'fnd base rates'!D$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,4)))\n*$R872","v":2598.2600000000002},{"$f":"(($D872*'fnd base rates'!E$107)\n+($E872*'fnd base rates'!E$108)\n+($F872*'fnd base rates'!E$109)\n+($G872*'fnd base rates'!E$110)\n+($H872*'fnd base rates'!E$111)\n+($I872*'fnd base rates'!E$112)\n+($J872*'fnd base rates'!E$113)\n+($K872*'fnd base rates'!E$114)\n+($M872*'fnd base rates'!E$116)\n+($N872*'fnd base rates'!E$117)\n+($O872*'fnd base rates'!E$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,5)))\n*$R872","v":17745.223169000001},{"$f":"(($D872*'fnd base rates'!F$107)\n+($E872*'fnd base rates'!F$108)\n+($F872*'fnd base rates'!F$109)\n+($G872*'fnd base rates'!F$110)\n+($H872*'fnd base rates'!F$111)\n+($I872*'fnd base rates'!F$112)\n+($J872*'fnd base rates'!F$113)\n+($K872*'fnd base rates'!F$114)\n+($M872*'fnd base rates'!F$116)\n+($N872*'fnd base rates'!F$117)\n+($O872*'fnd base rates'!F$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,6)))\n*$R872","v":2624.1947530000002},{"$f":"(($D872*'fnd base rates'!G$107)\n+($E872*'fnd base rates'!G$108)\n+($F872*'fnd base rates'!G$109)\n+($G872*'fnd base rates'!G$110)\n+($H872*'fnd base rates'!G$111)\n+($I872*'fnd base rates'!G$112)\n+($J872*'fnd base rates'!G$113)\n+($K872*'fnd base rates'!G$114)\n+($M872*'fnd base rates'!G$116)\n+($N872*'fnd base rates'!G$117)\n+($O872*'fnd base rates'!G$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,7)))\n*$R872","v":643.13021800000001},{"$f":"(($D872*'fnd base rates'!H$107)\n+($E872*'fnd base rates'!H$108)\n+($F872*'fnd base rates'!H$109)\n+($G872*'fnd base rates'!H$110)\n+($H872*'fnd base rates'!H$111)\n+($I872*'fnd base rates'!H$112)\n+($J872*'fnd base rates'!H$113)\n+($K872*'fnd base rates'!H$114)\n+($M872*'fnd base rates'!H$116)\n+($N872*'fnd base rates'!H$117)\n+($O872*'fnd base rates'!H$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,8)))","v":2459.0812099999998},{"$f":"(($D872*'fnd base rates'!I$107)\n+($E872*'fnd base rates'!I$108)\n+($F872*'fnd base rates'!I$109)\n+($G872*'fnd base rates'!I$110)\n+($H872*'fnd base rates'!I$111)\n+($I872*'fnd base rates'!I$112)\n+($J872*'fnd base rates'!I$113)\n+($K872*'fnd base rates'!I$114)\n+($M872*'fnd base rates'!I$116)\n+($N872*'fnd base rates'!I$117)\n+($O872*'fnd base rates'!I$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,9)))\n*$R872","v":1381.09},{"$f":"(($D872*'fnd base rates'!J$107)\n+($E872*'fnd base rates'!J$108)\n+($F872*'fnd base rates'!J$109)\n+($G872*'fnd base rates'!J$110)\n+($H872*'fnd base rates'!J$111)\n+($I872*'fnd base rates'!J$112)\n+($J872*'fnd base rates'!J$113)\n+($K872*'fnd base rates'!J$114)\n+($M872*'fnd base rates'!J$116)\n+($N872*'fnd base rates'!J$117)\n+($O872*'fnd base rates'!J$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,10)))\n*$R872","v":2261.4},{"$f":"(($D872*'fnd base rates'!K$107)\n+($E872*'fnd base rates'!K$108)\n+($F872*'fnd base rates'!K$109)\n+($G872*'fnd base rates'!K$110)\n+($H872*'fnd base rates'!K$111)\n+($I872*'fnd base rates'!K$112)\n+($J872*'fnd base rates'!K$113)\n+($K872*'fnd base rates'!K$114)\n+($M872*'fnd base rates'!K$116)\n+($N872*'fnd base rates'!K$117)\n+($O872*'fnd base rates'!K$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,11)))\n*$R872","v":3474.391564},{"$f":"(($D872*'fnd base rates'!L$107)\n+($E872*'fnd base rates'!L$108)\n+($F872*'fnd base rates'!L$109)\n+($G872*'fnd base rates'!L$110)\n+($H872*'fnd base rates'!L$111)\n+($I872*'fnd base rates'!L$112)\n+($J872*'fnd base rates'!L$113)\n+($K872*'fnd base rates'!L$114)\n+($M872*'fnd base rates'!L$116)\n+($N872*'fnd base rates'!L$117)\n+($O872*'fnd base rates'!L$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,12)))","v":4034.494263},{"$f":"(($D872*'fnd base rates'!M$107)\n+($E872*'fnd base rates'!M$108)\n+($F872*'fnd base rates'!M$109)\n+($G872*'fnd base rates'!M$110)\n+($H872*'fnd base rates'!M$111)\n+($I872*'fnd base rates'!M$112)\n+($J872*'fnd base rates'!M$113)\n+($K872*'fnd base rates'!M$114)\n+($M872*'fnd base rates'!M$116)\n+($N872*'fnd base rates'!M$117)\n+($O872*'fnd base rates'!M$118)\n+($P872*VLOOKUP($S872+12,rate_basefnd,13)))","v":0},38872.721874000003,null,3506262093,"3506","262","093",1,3,38872.721874000003,12958,0,12958,null,null,null,null,null,14679,67,14746,-1788,12958,0,12958]
[3506,3506262149,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D873","v":0},{"$f":"'fnd enro'!E873","v":0},{"$f":"'fnd enro'!F873","v":0},{"$f":"'fnd enro'!G873","v":0},{"$f":"'fnd enro'!H873","v":0},{"$f":"'fnd enro'!I873","v":3},{"$f":"'fnd enro'!J873","v":0},{"$f":"'fnd enro'!K873","v":0.1137},{"$f":"'fnd enro'!L873","v":0},{"$f":"'fnd enro'!M873+'fnd enro'!N873","v":0},{"$f":"'fnd enro'!O873","v":0},{"$f":"'fnd enro'!P873","v":0},{"$f":"'fnd enro'!Q873","v":2},{"$f":"'fnd enro'!S873","v":3},1,{"$f":"VALUE('fnd enro'!R873)","v":10},null,{"$f":"(($D873*'fnd base rates'!C$107)\n+($E873*'fnd base rates'!C$108)\n+($F873*'fnd base rates'!C$109)\n+($G873*'fnd base rates'!C$110)\n+($H873*'fnd base rates'!C$111)\n+($I873*'fnd base rates'!C$112)\n+($J873*'fnd base rates'!C$113)\n+($K873*'fnd base rates'!C$114)\n+($M873*'fnd base rates'!C$116)\n+($N873*'fnd base rates'!C$117)\n+($O873*'fnd base rates'!C$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,3)))\n*$R873","v":1639.9466969999999},{"$f":"(($D873*'fnd base rates'!D$107)\n+($E873*'fnd base rates'!D$108)\n+($F873*'fnd base rates'!D$109)\n+($G873*'fnd base rates'!D$110)\n+($H873*'fnd base rates'!D$111)\n+($I873*'fnd base rates'!D$112)\n+($J873*'fnd base rates'!D$113)\n+($K873*'fnd base rates'!D$114)\n+($M873*'fnd base rates'!D$116)\n+($N873*'fnd base rates'!D$117)\n+($O873*'fnd base rates'!D$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,4)))\n*$R873","v":2767.9700000000003},{"$f":"(($D873*'fnd base rates'!E$107)\n+($E873*'fnd base rates'!E$108)\n+($F873*'fnd base rates'!E$109)\n+($G873*'fnd base rates'!E$110)\n+($H873*'fnd base rates'!E$111)\n+($I873*'fnd base rates'!E$112)\n+($J873*'fnd base rates'!E$113)\n+($K873*'fnd base rates'!E$114)\n+($M873*'fnd base rates'!E$116)\n+($N873*'fnd base rates'!E$117)\n+($O873*'fnd base rates'!E$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,5)))\n*$R873","v":19764.763169000002},{"$f":"(($D873*'fnd base rates'!F$107)\n+($E873*'fnd base rates'!F$108)\n+($F873*'fnd base rates'!F$109)\n+($G873*'fnd base rates'!F$110)\n+($H873*'fnd base rates'!F$111)\n+($I873*'fnd base rates'!F$112)\n+($J873*'fnd base rates'!F$113)\n+($K873*'fnd base rates'!F$114)\n+($M873*'fnd base rates'!F$116)\n+($N873*'fnd base rates'!F$117)\n+($O873*'fnd base rates'!F$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,6)))\n*$R873","v":2492.8447530000003},{"$f":"(($D873*'fnd base rates'!G$107)\n+($E873*'fnd base rates'!G$108)\n+($F873*'fnd base rates'!G$109)\n+($G873*'fnd base rates'!G$110)\n+($H873*'fnd base rates'!G$111)\n+($I873*'fnd base rates'!G$112)\n+($J873*'fnd base rates'!G$113)\n+($K873*'fnd base rates'!G$114)\n+($M873*'fnd base rates'!G$116)\n+($N873*'fnd base rates'!G$117)\n+($O873*'fnd base rates'!G$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,7)))\n*$R873","v":748.19021799999996},{"$f":"(($D873*'fnd base rates'!H$107)\n+($E873*'fnd base rates'!H$108)\n+($F873*'fnd base rates'!H$109)\n+($G873*'fnd base rates'!H$110)\n+($H873*'fnd base rates'!H$111)\n+($I873*'fnd base rates'!H$112)\n+($J873*'fnd base rates'!H$113)\n+($K873*'fnd base rates'!H$114)\n+($M873*'fnd base rates'!H$116)\n+($N873*'fnd base rates'!H$117)\n+($O873*'fnd base rates'!H$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,8)))","v":2387.1312099999996},{"$f":"(($D873*'fnd base rates'!I$107)\n+($E873*'fnd base rates'!I$108)\n+($F873*'fnd base rates'!I$109)\n+($G873*'fnd base rates'!I$110)\n+($H873*'fnd base rates'!I$111)\n+($I873*'fnd base rates'!I$112)\n+($J873*'fnd base rates'!I$113)\n+($K873*'fnd base rates'!I$114)\n+($M873*'fnd base rates'!I$116)\n+($N873*'fnd base rates'!I$117)\n+($O873*'fnd base rates'!I$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,9)))\n*$R873","v":1443.81},{"$f":"(($D873*'fnd base rates'!J$107)\n+($E873*'fnd base rates'!J$108)\n+($F873*'fnd base rates'!J$109)\n+($G873*'fnd base rates'!J$110)\n+($H873*'fnd base rates'!J$111)\n+($I873*'fnd base rates'!J$112)\n+($J873*'fnd base rates'!J$113)\n+($K873*'fnd base rates'!J$114)\n+($M873*'fnd base rates'!J$116)\n+($N873*'fnd base rates'!J$117)\n+($O873*'fnd base rates'!J$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,10)))\n*$R873","v":2861.0299999999997},{"$f":"(($D873*'fnd base rates'!K$107)\n+($E873*'fnd base rates'!K$108)\n+($F873*'fnd base rates'!K$109)\n+($G873*'fnd base rates'!K$110)\n+($H873*'fnd base rates'!K$111)\n+($I873*'fnd base rates'!K$112)\n+($J873*'fnd base rates'!K$113)\n+($K873*'fnd base rates'!K$114)\n+($M873*'fnd base rates'!K$116)\n+($N873*'fnd base rates'!K$117)\n+($O873*'fnd base rates'!K$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,11)))\n*$R873","v":3249.2315640000002},{"$f":"(($D873*'fnd base rates'!L$107)\n+($E873*'fnd base rates'!L$108)\n+($F873*'fnd base rates'!L$109)\n+($G873*'fnd base rates'!L$110)\n+($H873*'fnd base rates'!L$111)\n+($I873*'fnd base rates'!L$112)\n+($J873*'fnd base rates'!L$113)\n+($K873*'fnd base rates'!L$114)\n+($M873*'fnd base rates'!L$116)\n+($N873*'fnd base rates'!L$117)\n+($O873*'fnd base rates'!L$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,12)))","v":4303.5042629999998},{"$f":"(($D873*'fnd base rates'!M$107)\n+($E873*'fnd base rates'!M$108)\n+($F873*'fnd base rates'!M$109)\n+($G873*'fnd base rates'!M$110)\n+($H873*'fnd base rates'!M$111)\n+($I873*'fnd base rates'!M$112)\n+($J873*'fnd base rates'!M$113)\n+($K873*'fnd base rates'!M$114)\n+($M873*'fnd base rates'!M$116)\n+($N873*'fnd base rates'!M$117)\n+($O873*'fnd base rates'!M$118)\n+($P873*VLOOKUP($S873+12,rate_basefnd,13)))","v":0},41658.421874000007,null,3506262149,"3506","262","149",1,3,41658.421874000007,13886,0,13886,null,null,null,null,null,15559,129,15688,-1802,13886,0,13886]
[3506,3506262163,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D874","v":0},{"$f":"'fnd enro'!E874","v":0},{"$f":"'fnd enro'!F874","v":0},{"$f":"'fnd enro'!G874","v":0},{"$f":"'fnd enro'!H874","v":58},{"$f":"'fnd enro'!I874","v":92},{"$f":"'fnd enro'!J874","v":0},{"$f":"'fnd enro'!K874","v":5.6849999999999996},{"$f":"'fnd enro'!L874","v":0},{"$f":"'fnd enro'!M874+'fnd enro'!N874","v":0},{"$f":"'fnd enro'!O874","v":17},{"$f":"'fnd enro'!P874","v":20},{"$f":"'fnd enro'!Q874","v":64},{"$f":"'fnd enro'!S874","v":150},1,{"$f":"VALUE('fnd enro'!R874)","v":10},null,{"$f":"(($D874*'fnd base rates'!C$107)\n+($E874*'fnd base rates'!C$108)\n+($F874*'fnd base rates'!C$109)\n+($G874*'fnd base rates'!C$110)\n+($H874*'fnd base rates'!C$111)\n+($I874*'fnd base rates'!C$112)\n+($J874*'fnd base rates'!C$113)\n+($K874*'fnd base rates'!C$114)\n+($M874*'fnd base rates'!C$116)\n+($N874*'fnd base rates'!C$117)\n+($O874*'fnd base rates'!C$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,3)))\n*$R874","v":82845.614849999998},{"$f":"(($D874*'fnd base rates'!D$107)\n+($E874*'fnd base rates'!D$108)\n+($F874*'fnd base rates'!D$109)\n+($G874*'fnd base rates'!D$110)\n+($H874*'fnd base rates'!D$111)\n+($I874*'fnd base rates'!D$112)\n+($J874*'fnd base rates'!D$113)\n+($K874*'fnd base rates'!D$114)\n+($M874*'fnd base rates'!D$116)\n+($N874*'fnd base rates'!D$117)\n+($O874*'fnd base rates'!D$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,4)))\n*$R874","v":133047.93000000002},{"$f":"(($D874*'fnd base rates'!E$107)\n+($E874*'fnd base rates'!E$108)\n+($F874*'fnd base rates'!E$109)\n+($G874*'fnd base rates'!E$110)\n+($H874*'fnd base rates'!E$111)\n+($I874*'fnd base rates'!E$112)\n+($J874*'fnd base rates'!E$113)\n+($K874*'fnd base rates'!E$114)\n+($M874*'fnd base rates'!E$116)\n+($N874*'fnd base rates'!E$117)\n+($O874*'fnd base rates'!E$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,5)))\n*$R874","v":841339.23845000006},{"$f":"(($D874*'fnd base rates'!F$107)\n+($E874*'fnd base rates'!F$108)\n+($F874*'fnd base rates'!F$109)\n+($G874*'fnd base rates'!F$110)\n+($H874*'fnd base rates'!F$111)\n+($I874*'fnd base rates'!F$112)\n+($J874*'fnd base rates'!F$113)\n+($K874*'fnd base rates'!F$114)\n+($M874*'fnd base rates'!F$116)\n+($N874*'fnd base rates'!F$117)\n+($O874*'fnd base rates'!F$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,6)))\n*$R874","v":136067.28764999998},{"$f":"(($D874*'fnd base rates'!G$107)\n+($E874*'fnd base rates'!G$108)\n+($F874*'fnd base rates'!G$109)\n+($G874*'fnd base rates'!G$110)\n+($H874*'fnd base rates'!G$111)\n+($I874*'fnd base rates'!G$112)\n+($J874*'fnd base rates'!G$113)\n+($K874*'fnd base rates'!G$114)\n+($M874*'fnd base rates'!G$116)\n+($N874*'fnd base rates'!G$117)\n+($O874*'fnd base rates'!G$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,7)))\n*$R874","v":34094.200900000003},{"$f":"(($D874*'fnd base rates'!H$107)\n+($E874*'fnd base rates'!H$108)\n+($F874*'fnd base rates'!H$109)\n+($G874*'fnd base rates'!H$110)\n+($H874*'fnd base rates'!H$111)\n+($I874*'fnd base rates'!H$112)\n+($J874*'fnd base rates'!H$113)\n+($K874*'fnd base rates'!H$114)\n+($M874*'fnd base rates'!H$116)\n+($N874*'fnd base rates'!H$117)\n+($O874*'fnd base rates'!H$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,8)))","v":105815.1905},{"$f":"(($D874*'fnd base rates'!I$107)\n+($E874*'fnd base rates'!I$108)\n+($F874*'fnd base rates'!I$109)\n+($G874*'fnd base rates'!I$110)\n+($H874*'fnd base rates'!I$111)\n+($I874*'fnd base rates'!I$112)\n+($J874*'fnd base rates'!I$113)\n+($K874*'fnd base rates'!I$114)\n+($M874*'fnd base rates'!I$116)\n+($N874*'fnd base rates'!I$117)\n+($O874*'fnd base rates'!I$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,9)))\n*$R874","v":65543.16},{"$f":"(($D874*'fnd base rates'!J$107)\n+($E874*'fnd base rates'!J$108)\n+($F874*'fnd base rates'!J$109)\n+($G874*'fnd base rates'!J$110)\n+($H874*'fnd base rates'!J$111)\n+($I874*'fnd base rates'!J$112)\n+($J874*'fnd base rates'!J$113)\n+($K874*'fnd base rates'!J$114)\n+($M874*'fnd base rates'!J$116)\n+($N874*'fnd base rates'!J$117)\n+($O874*'fnd base rates'!J$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,10)))\n*$R874","v":103789.22},{"$f":"(($D874*'fnd base rates'!K$107)\n+($E874*'fnd base rates'!K$108)\n+($F874*'fnd base rates'!K$109)\n+($G874*'fnd base rates'!K$110)\n+($H874*'fnd base rates'!K$111)\n+($I874*'fnd base rates'!K$112)\n+($J874*'fnd base rates'!K$113)\n+($K874*'fnd base rates'!K$114)\n+($M874*'fnd base rates'!K$116)\n+($N874*'fnd base rates'!K$117)\n+($O874*'fnd base rates'!K$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,11)))\n*$R874","v":173625.41820000001},{"$f":"(($D874*'fnd base rates'!L$107)\n+($E874*'fnd base rates'!L$108)\n+($F874*'fnd base rates'!L$109)\n+($G874*'fnd base rates'!L$110)\n+($H874*'fnd base rates'!L$111)\n+($I874*'fnd base rates'!L$112)\n+($J874*'fnd base rates'!L$113)\n+($K874*'fnd base rates'!L$114)\n+($M874*'fnd base rates'!L$116)\n+($N874*'fnd base rates'!L$117)\n+($O874*'fnd base rates'!L$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,12)))","v":212713.27314999999},{"$f":"(($D874*'fnd base rates'!M$107)\n+($E874*'fnd base rates'!M$108)\n+($F874*'fnd base rates'!M$109)\n+($G874*'fnd base rates'!M$110)\n+($H874*'fnd base rates'!M$111)\n+($I874*'fnd base rates'!M$112)\n+($J874*'fnd base rates'!M$113)\n+($K874*'fnd base rates'!M$114)\n+($M874*'fnd base rates'!M$116)\n+($N874*'fnd base rates'!M$117)\n+($O874*'fnd base rates'!M$118)\n+($P874*VLOOKUP($S874+12,rate_basefnd,13)))","v":0},1888880.5337,null,3506262163,"3506","262","163",1,150,1888880.5337,12593,0,12593,null,null,null,null,null,13950,89,14039,-1446,12593,0,12593]
[3506,3506262165,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D875","v":0},{"$f":"'fnd enro'!E875","v":0},{"$f":"'fnd enro'!F875","v":0},{"$f":"'fnd enro'!G875","v":0},{"$f":"'fnd enro'!H875","v":5},{"$f":"'fnd enro'!I875","v":34},{"$f":"'fnd enro'!J875","v":0},{"$f":"'fnd enro'!K875","v":1.4781},{"$f":"'fnd enro'!L875","v":0},{"$f":"'fnd enro'!M875+'fnd enro'!N875","v":0},{"$f":"'fnd enro'!O875","v":2},{"$f":"'fnd enro'!P875","v":3},{"$f":"'fnd enro'!Q875","v":12},{"$f":"'fnd enro'!S875","v":39},1,{"$f":"VALUE('fnd enro'!R875)","v":9},null,{"$f":"(($D875*'fnd base rates'!C$107)\n+($E875*'fnd base rates'!C$108)\n+($F875*'fnd base rates'!C$109)\n+($G875*'fnd base rates'!C$110)\n+($H875*'fnd base rates'!C$111)\n+($I875*'fnd base rates'!C$112)\n+($J875*'fnd base rates'!C$113)\n+($K875*'fnd base rates'!C$114)\n+($M875*'fnd base rates'!C$116)\n+($N875*'fnd base rates'!C$117)\n+($O875*'fnd base rates'!C$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,3)))\n*$R875","v":20830.657060999998},{"$f":"(($D875*'fnd base rates'!D$107)\n+($E875*'fnd base rates'!D$108)\n+($F875*'fnd base rates'!D$109)\n+($G875*'fnd base rates'!D$110)\n+($H875*'fnd base rates'!D$111)\n+($I875*'fnd base rates'!D$112)\n+($J875*'fnd base rates'!D$113)\n+($K875*'fnd base rates'!D$114)\n+($M875*'fnd base rates'!D$116)\n+($N875*'fnd base rates'!D$117)\n+($O875*'fnd base rates'!D$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,4)))\n*$R875","v":32420.880000000005},{"$f":"(($D875*'fnd base rates'!E$107)\n+($E875*'fnd base rates'!E$108)\n+($F875*'fnd base rates'!E$109)\n+($G875*'fnd base rates'!E$110)\n+($H875*'fnd base rates'!E$111)\n+($I875*'fnd base rates'!E$112)\n+($J875*'fnd base rates'!E$113)\n+($K875*'fnd base rates'!E$114)\n+($M875*'fnd base rates'!E$116)\n+($N875*'fnd base rates'!E$117)\n+($O875*'fnd base rates'!E$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,5)))\n*$R875","v":213289.86119700002},{"$f":"(($D875*'fnd base rates'!F$107)\n+($E875*'fnd base rates'!F$108)\n+($F875*'fnd base rates'!F$109)\n+($G875*'fnd base rates'!F$110)\n+($H875*'fnd base rates'!F$111)\n+($I875*'fnd base rates'!F$112)\n+($J875*'fnd base rates'!F$113)\n+($K875*'fnd base rates'!F$114)\n+($M875*'fnd base rates'!F$116)\n+($N875*'fnd base rates'!F$117)\n+($O875*'fnd base rates'!F$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,6)))\n*$R875","v":33649.421789000007},{"$f":"(($D875*'fnd base rates'!G$107)\n+($E875*'fnd base rates'!G$108)\n+($F875*'fnd base rates'!G$109)\n+($G875*'fnd base rates'!G$110)\n+($H875*'fnd base rates'!G$111)\n+($I875*'fnd base rates'!G$112)\n+($J875*'fnd base rates'!G$113)\n+($K875*'fnd base rates'!G$114)\n+($M875*'fnd base rates'!G$116)\n+($N875*'fnd base rates'!G$117)\n+($O875*'fnd base rates'!G$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,7)))\n*$R875","v":7923.4028340000004},{"$f":"(($D875*'fnd base rates'!H$107)\n+($E875*'fnd base rates'!H$108)\n+($F875*'fnd base rates'!H$109)\n+($G875*'fnd base rates'!H$110)\n+($H875*'fnd base rates'!H$111)\n+($I875*'fnd base rates'!H$112)\n+($J875*'fnd base rates'!H$113)\n+($K875*'fnd base rates'!H$114)\n+($M875*'fnd base rates'!H$116)\n+($N875*'fnd base rates'!H$117)\n+($O875*'fnd base rates'!H$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,8)))","v":29805.315730000006},{"$f":"(($D875*'fnd base rates'!I$107)\n+($E875*'fnd base rates'!I$108)\n+($F875*'fnd base rates'!I$109)\n+($G875*'fnd base rates'!I$110)\n+($H875*'fnd base rates'!I$111)\n+($I875*'fnd base rates'!I$112)\n+($J875*'fnd base rates'!I$113)\n+($K875*'fnd base rates'!I$114)\n+($M875*'fnd base rates'!I$116)\n+($N875*'fnd base rates'!I$117)\n+($O875*'fnd base rates'!I$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,9)))\n*$R875","v":16978.97},{"$f":"(($D875*'fnd base rates'!J$107)\n+($E875*'fnd base rates'!J$108)\n+($F875*'fnd base rates'!J$109)\n+($G875*'fnd base rates'!J$110)\n+($H875*'fnd base rates'!J$111)\n+($I875*'fnd base rates'!J$112)\n+($J875*'fnd base rates'!J$113)\n+($K875*'fnd base rates'!J$114)\n+($M875*'fnd base rates'!J$116)\n+($N875*'fnd base rates'!J$117)\n+($O875*'fnd base rates'!J$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,10)))\n*$R875","v":26945.680000000004},{"$f":"(($D875*'fnd base rates'!K$107)\n+($E875*'fnd base rates'!K$108)\n+($F875*'fnd base rates'!K$109)\n+($G875*'fnd base rates'!K$110)\n+($H875*'fnd base rates'!K$111)\n+($I875*'fnd base rates'!K$112)\n+($J875*'fnd base rates'!K$113)\n+($K875*'fnd base rates'!K$114)\n+($M875*'fnd base rates'!K$116)\n+($N875*'fnd base rates'!K$117)\n+($O875*'fnd base rates'!K$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,11)))\n*$R875","v":43643.860331999997},{"$f":"(($D875*'fnd base rates'!L$107)\n+($E875*'fnd base rates'!L$108)\n+($F875*'fnd base rates'!L$109)\n+($G875*'fnd base rates'!L$110)\n+($H875*'fnd base rates'!L$111)\n+($I875*'fnd base rates'!L$112)\n+($J875*'fnd base rates'!L$113)\n+($K875*'fnd base rates'!L$114)\n+($M875*'fnd base rates'!L$116)\n+($N875*'fnd base rates'!L$117)\n+($O875*'fnd base rates'!L$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,12)))","v":50833.455418999991},{"$f":"(($D875*'fnd base rates'!M$107)\n+($E875*'fnd base rates'!M$108)\n+($F875*'fnd base rates'!M$109)\n+($G875*'fnd base rates'!M$110)\n+($H875*'fnd base rates'!M$111)\n+($I875*'fnd base rates'!M$112)\n+($J875*'fnd base rates'!M$113)\n+($K875*'fnd base rates'!M$114)\n+($M875*'fnd base rates'!M$116)\n+($N875*'fnd base rates'!M$117)\n+($O875*'fnd base rates'!M$118)\n+($P875*VLOOKUP($S875+12,rate_basefnd,13)))","v":0},476321.50436200004,null,3506262165,"3506","262","165",1,39,476321.50436200004,12213,0,12213,null,null,null,null,null,13309,38,13347,-1134,12213,0,12213]
[3506,3506262176,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D876","v":0},{"$f":"'fnd enro'!E876","v":0},{"$f":"'fnd enro'!F876","v":0},{"$f":"'fnd enro'!G876","v":0},{"$f":"'fnd enro'!H876","v":4},{"$f":"'fnd enro'!I876","v":6},{"$f":"'fnd enro'!J876","v":0},{"$f":"'fnd enro'!K876","v":0.379},{"$f":"'fnd enro'!L876","v":0},{"$f":"'fnd enro'!M876+'fnd enro'!N876","v":0},{"$f":"'fnd enro'!O876","v":2},{"$f":"'fnd enro'!P876","v":0},{"$f":"'fnd enro'!Q876","v":4},{"$f":"'fnd enro'!S876","v":10},1,{"$f":"VALUE('fnd enro'!R876)","v":7},null,{"$f":"(($D876*'fnd base rates'!C$107)\n+($E876*'fnd base rates'!C$108)\n+($F876*'fnd base rates'!C$109)\n+($G876*'fnd base rates'!C$110)\n+($H876*'fnd base rates'!C$111)\n+($I876*'fnd base rates'!C$112)\n+($J876*'fnd base rates'!C$113)\n+($K876*'fnd base rates'!C$114)\n+($M876*'fnd base rates'!C$116)\n+($N876*'fnd base rates'!C$117)\n+($O876*'fnd base rates'!C$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,3)))\n*$R876","v":5472.8089900000004},{"$f":"(($D876*'fnd base rates'!D$107)\n+($E876*'fnd base rates'!D$108)\n+($F876*'fnd base rates'!D$109)\n+($G876*'fnd base rates'!D$110)\n+($H876*'fnd base rates'!D$111)\n+($I876*'fnd base rates'!D$112)\n+($J876*'fnd base rates'!D$113)\n+($K876*'fnd base rates'!D$114)\n+($M876*'fnd base rates'!D$116)\n+($N876*'fnd base rates'!D$117)\n+($O876*'fnd base rates'!D$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,4)))\n*$R876","v":8681.76},{"$f":"(($D876*'fnd base rates'!E$107)\n+($E876*'fnd base rates'!E$108)\n+($F876*'fnd base rates'!E$109)\n+($G876*'fnd base rates'!E$110)\n+($H876*'fnd base rates'!E$111)\n+($I876*'fnd base rates'!E$112)\n+($J876*'fnd base rates'!E$113)\n+($K876*'fnd base rates'!E$114)\n+($M876*'fnd base rates'!E$116)\n+($N876*'fnd base rates'!E$117)\n+($O876*'fnd base rates'!E$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,5)))\n*$R876","v":54151.197230000005},{"$f":"(($D876*'fnd base rates'!F$107)\n+($E876*'fnd base rates'!F$108)\n+($F876*'fnd base rates'!F$109)\n+($G876*'fnd base rates'!F$110)\n+($H876*'fnd base rates'!F$111)\n+($I876*'fnd base rates'!F$112)\n+($J876*'fnd base rates'!F$113)\n+($K876*'fnd base rates'!F$114)\n+($M876*'fnd base rates'!F$116)\n+($N876*'fnd base rates'!F$117)\n+($O876*'fnd base rates'!F$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,6)))\n*$R876","v":9055.5025100000021},{"$f":"(($D876*'fnd base rates'!G$107)\n+($E876*'fnd base rates'!G$108)\n+($F876*'fnd base rates'!G$109)\n+($G876*'fnd base rates'!G$110)\n+($H876*'fnd base rates'!G$111)\n+($I876*'fnd base rates'!G$112)\n+($J876*'fnd base rates'!G$113)\n+($K876*'fnd base rates'!G$114)\n+($M876*'fnd base rates'!G$116)\n+($N876*'fnd base rates'!G$117)\n+($O876*'fnd base rates'!G$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,7)))\n*$R876","v":2189.97406},{"$f":"(($D876*'fnd base rates'!H$107)\n+($E876*'fnd base rates'!H$108)\n+($F876*'fnd base rates'!H$109)\n+($G876*'fnd base rates'!H$110)\n+($H876*'fnd base rates'!H$111)\n+($I876*'fnd base rates'!H$112)\n+($J876*'fnd base rates'!H$113)\n+($K876*'fnd base rates'!H$114)\n+($M876*'fnd base rates'!H$116)\n+($N876*'fnd base rates'!H$117)\n+($O876*'fnd base rates'!H$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,8)))","v":6983.5507000000007},{"$f":"(($D876*'fnd base rates'!I$107)\n+($E876*'fnd base rates'!I$108)\n+($F876*'fnd base rates'!I$109)\n+($G876*'fnd base rates'!I$110)\n+($H876*'fnd base rates'!I$111)\n+($I876*'fnd base rates'!I$112)\n+($J876*'fnd base rates'!I$113)\n+($K876*'fnd base rates'!I$114)\n+($M876*'fnd base rates'!I$116)\n+($N876*'fnd base rates'!I$117)\n+($O876*'fnd base rates'!I$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,9)))\n*$R876","v":4283.38},{"$f":"(($D876*'fnd base rates'!J$107)\n+($E876*'fnd base rates'!J$108)\n+($F876*'fnd base rates'!J$109)\n+($G876*'fnd base rates'!J$110)\n+($H876*'fnd base rates'!J$111)\n+($I876*'fnd base rates'!J$112)\n+($J876*'fnd base rates'!J$113)\n+($K876*'fnd base rates'!J$114)\n+($M876*'fnd base rates'!J$116)\n+($N876*'fnd base rates'!J$117)\n+($O876*'fnd base rates'!J$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,10)))\n*$R876","v":6548.02},{"$f":"(($D876*'fnd base rates'!K$107)\n+($E876*'fnd base rates'!K$108)\n+($F876*'fnd base rates'!K$109)\n+($G876*'fnd base rates'!K$110)\n+($H876*'fnd base rates'!K$111)\n+($I876*'fnd base rates'!K$112)\n+($J876*'fnd base rates'!K$113)\n+($K876*'fnd base rates'!K$114)\n+($M876*'fnd base rates'!K$116)\n+($N876*'fnd base rates'!K$117)\n+($O876*'fnd base rates'!K$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,11)))\n*$R876","v":11528.85188},{"$f":"(($D876*'fnd base rates'!L$107)\n+($E876*'fnd base rates'!L$108)\n+($F876*'fnd base rates'!L$109)\n+($G876*'fnd base rates'!L$110)\n+($H876*'fnd base rates'!L$111)\n+($I876*'fnd base rates'!L$112)\n+($J876*'fnd base rates'!L$113)\n+($K876*'fnd base rates'!L$114)\n+($M876*'fnd base rates'!L$116)\n+($N876*'fnd base rates'!L$117)\n+($O876*'fnd base rates'!L$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,12)))","v":13897.894209999999},{"$f":"(($D876*'fnd base rates'!M$107)\n+($E876*'fnd base rates'!M$108)\n+($F876*'fnd base rates'!M$109)\n+($G876*'fnd base rates'!M$110)\n+($H876*'fnd base rates'!M$111)\n+($I876*'fnd base rates'!M$112)\n+($J876*'fnd base rates'!M$113)\n+($K876*'fnd base rates'!M$114)\n+($M876*'fnd base rates'!M$116)\n+($N876*'fnd base rates'!M$117)\n+($O876*'fnd base rates'!M$118)\n+($P876*VLOOKUP($S876+12,rate_basefnd,13)))","v":0},122792.93958000002,null,3506262176,"3506","262","176",1,10,122792.93958000002,12279,0,12279,null,null,null,null,null,13689,25,13714,-1435,12279,0,12279]
[3506,3506262178,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D877","v":0},{"$f":"'fnd enro'!E877","v":0},{"$f":"'fnd enro'!F877","v":0},{"$f":"'fnd enro'!G877","v":0},{"$f":"'fnd enro'!H877","v":2},{"$f":"'fnd enro'!I877","v":4},{"$f":"'fnd enro'!J877","v":0},{"$f":"'fnd enro'!K877","v":0.22739999999999999},{"$f":"'fnd enro'!L877","v":0},{"$f":"'fnd enro'!M877+'fnd enro'!N877","v":0},{"$f":"'fnd enro'!O877","v":0},{"$f":"'fnd enro'!P877","v":1},{"$f":"'fnd enro'!Q877","v":2},{"$f":"'fnd enro'!S877","v":6},1,{"$f":"VALUE('fnd enro'!R877)","v":2},null,{"$f":"(($D877*'fnd base rates'!C$107)\n+($E877*'fnd base rates'!C$108)\n+($F877*'fnd base rates'!C$109)\n+($G877*'fnd base rates'!C$110)\n+($H877*'fnd base rates'!C$111)\n+($I877*'fnd base rates'!C$112)\n+($J877*'fnd base rates'!C$113)\n+($K877*'fnd base rates'!C$114)\n+($M877*'fnd base rates'!C$116)\n+($N877*'fnd base rates'!C$117)\n+($O877*'fnd base rates'!C$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,3)))\n*$R877","v":3205.9233939999999},{"$f":"(($D877*'fnd base rates'!D$107)\n+($E877*'fnd base rates'!D$108)\n+($F877*'fnd base rates'!D$109)\n+($G877*'fnd base rates'!D$110)\n+($H877*'fnd base rates'!D$111)\n+($I877*'fnd base rates'!D$112)\n+($J877*'fnd base rates'!D$113)\n+($K877*'fnd base rates'!D$114)\n+($M877*'fnd base rates'!D$116)\n+($N877*'fnd base rates'!D$117)\n+($O877*'fnd base rates'!D$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,4)))\n*$R877","v":4961.170000000001},{"$f":"(($D877*'fnd base rates'!E$107)\n+($E877*'fnd base rates'!E$108)\n+($F877*'fnd base rates'!E$109)\n+($G877*'fnd base rates'!E$110)\n+($H877*'fnd base rates'!E$111)\n+($I877*'fnd base rates'!E$112)\n+($J877*'fnd base rates'!E$113)\n+($K877*'fnd base rates'!E$114)\n+($M877*'fnd base rates'!E$116)\n+($N877*'fnd base rates'!E$117)\n+($O877*'fnd base rates'!E$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,5)))\n*$R877","v":30814.146338000002},{"$f":"(($D877*'fnd base rates'!F$107)\n+($E877*'fnd base rates'!F$108)\n+($F877*'fnd base rates'!F$109)\n+($G877*'fnd base rates'!F$110)\n+($H877*'fnd base rates'!F$111)\n+($I877*'fnd base rates'!F$112)\n+($J877*'fnd base rates'!F$113)\n+($K877*'fnd base rates'!F$114)\n+($M877*'fnd base rates'!F$116)\n+($N877*'fnd base rates'!F$117)\n+($O877*'fnd base rates'!F$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,6)))\n*$R877","v":5321.7795060000008},{"$f":"(($D877*'fnd base rates'!G$107)\n+($E877*'fnd base rates'!G$108)\n+($F877*'fnd base rates'!G$109)\n+($G877*'fnd base rates'!G$110)\n+($H877*'fnd base rates'!G$111)\n+($I877*'fnd base rates'!G$112)\n+($J877*'fnd base rates'!G$113)\n+($K877*'fnd base rates'!G$114)\n+($M877*'fnd base rates'!G$116)\n+($N877*'fnd base rates'!G$117)\n+($O877*'fnd base rates'!G$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,7)))\n*$R877","v":1208.1204359999999},{"$f":"(($D877*'fnd base rates'!H$107)\n+($E877*'fnd base rates'!H$108)\n+($F877*'fnd base rates'!H$109)\n+($G877*'fnd base rates'!H$110)\n+($H877*'fnd base rates'!H$111)\n+($I877*'fnd base rates'!H$112)\n+($J877*'fnd base rates'!H$113)\n+($K877*'fnd base rates'!H$114)\n+($M877*'fnd base rates'!H$116)\n+($N877*'fnd base rates'!H$117)\n+($O877*'fnd base rates'!H$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,8)))","v":4241.8324199999997},{"$f":"(($D877*'fnd base rates'!I$107)\n+($E877*'fnd base rates'!I$108)\n+($F877*'fnd base rates'!I$109)\n+($G877*'fnd base rates'!I$110)\n+($H877*'fnd base rates'!I$111)\n+($I877*'fnd base rates'!I$112)\n+($J877*'fnd base rates'!I$113)\n+($K877*'fnd base rates'!I$114)\n+($M877*'fnd base rates'!I$116)\n+($N877*'fnd base rates'!I$117)\n+($O877*'fnd base rates'!I$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,9)))\n*$R877","v":2502.19},{"$f":"(($D877*'fnd base rates'!J$107)\n+($E877*'fnd base rates'!J$108)\n+($F877*'fnd base rates'!J$109)\n+($G877*'fnd base rates'!J$110)\n+($H877*'fnd base rates'!J$111)\n+($I877*'fnd base rates'!J$112)\n+($J877*'fnd base rates'!J$113)\n+($K877*'fnd base rates'!J$114)\n+($M877*'fnd base rates'!J$116)\n+($N877*'fnd base rates'!J$117)\n+($O877*'fnd base rates'!J$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,10)))\n*$R877","v":3677.1699999999996},{"$f":"(($D877*'fnd base rates'!K$107)\n+($E877*'fnd base rates'!K$108)\n+($F877*'fnd base rates'!K$109)\n+($G877*'fnd base rates'!K$110)\n+($H877*'fnd base rates'!K$111)\n+($I877*'fnd base rates'!K$112)\n+($J877*'fnd base rates'!K$113)\n+($K877*'fnd base rates'!K$114)\n+($M877*'fnd base rates'!K$116)\n+($N877*'fnd base rates'!K$117)\n+($O877*'fnd base rates'!K$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,11)))\n*$R877","v":6784.2031280000001},{"$f":"(($D877*'fnd base rates'!L$107)\n+($E877*'fnd base rates'!L$108)\n+($F877*'fnd base rates'!L$109)\n+($G877*'fnd base rates'!L$110)\n+($H877*'fnd base rates'!L$111)\n+($I877*'fnd base rates'!L$112)\n+($J877*'fnd base rates'!L$113)\n+($K877*'fnd base rates'!L$114)\n+($M877*'fnd base rates'!L$116)\n+($N877*'fnd base rates'!L$117)\n+($O877*'fnd base rates'!L$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,12)))","v":7906.2685259999998},{"$f":"(($D877*'fnd base rates'!M$107)\n+($E877*'fnd base rates'!M$108)\n+($F877*'fnd base rates'!M$109)\n+($G877*'fnd base rates'!M$110)\n+($H877*'fnd base rates'!M$111)\n+($I877*'fnd base rates'!M$112)\n+($J877*'fnd base rates'!M$113)\n+($K877*'fnd base rates'!M$114)\n+($M877*'fnd base rates'!M$116)\n+($N877*'fnd base rates'!M$117)\n+($O877*'fnd base rates'!M$118)\n+($P877*VLOOKUP($S877+12,rate_basefnd,13)))","v":0},70622.803748000006,null,3506262178,"3506","262","178",1,6,70622.803748000006,11770,0,11770,null,null,null,null,null,13854,3,13857,-2087,11770,0,11770]
[3506,3506262229,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D878","v":0},{"$f":"'fnd enro'!E878","v":0},{"$f":"'fnd enro'!F878","v":0},{"$f":"'fnd enro'!G878","v":0},{"$f":"'fnd enro'!H878","v":7},{"$f":"'fnd enro'!I878","v":8},{"$f":"'fnd enro'!J878","v":0},{"$f":"'fnd enro'!K878","v":0.56850000000000001},{"$f":"'fnd enro'!L878","v":0},{"$f":"'fnd enro'!M878+'fnd enro'!N878","v":0},{"$f":"'fnd enro'!O878","v":1},{"$f":"'fnd enro'!P878","v":0},{"$f":"'fnd enro'!Q878","v":5},{"$f":"'fnd enro'!S878","v":15},1,{"$f":"VALUE('fnd enro'!R878)","v":8},null,{"$f":"(($D878*'fnd base rates'!C$107)\n+($E878*'fnd base rates'!C$108)\n+($F878*'fnd base rates'!C$109)\n+($G878*'fnd base rates'!C$110)\n+($H878*'fnd base rates'!C$111)\n+($I878*'fnd base rates'!C$112)\n+($J878*'fnd base rates'!C$113)\n+($K878*'fnd base rates'!C$114)\n+($M878*'fnd base rates'!C$116)\n+($N878*'fnd base rates'!C$117)\n+($O878*'fnd base rates'!C$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,3)))\n*$R878","v":7964.3934850000005},{"$f":"(($D878*'fnd base rates'!D$107)\n+($E878*'fnd base rates'!D$108)\n+($F878*'fnd base rates'!D$109)\n+($G878*'fnd base rates'!D$110)\n+($H878*'fnd base rates'!D$111)\n+($I878*'fnd base rates'!D$112)\n+($J878*'fnd base rates'!D$113)\n+($K878*'fnd base rates'!D$114)\n+($M878*'fnd base rates'!D$116)\n+($N878*'fnd base rates'!D$117)\n+($O878*'fnd base rates'!D$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,4)))\n*$R878","v":12437.42},{"$f":"(($D878*'fnd base rates'!E$107)\n+($E878*'fnd base rates'!E$108)\n+($F878*'fnd base rates'!E$109)\n+($G878*'fnd base rates'!E$110)\n+($H878*'fnd base rates'!E$111)\n+($I878*'fnd base rates'!E$112)\n+($J878*'fnd base rates'!E$113)\n+($K878*'fnd base rates'!E$114)\n+($M878*'fnd base rates'!E$116)\n+($N878*'fnd base rates'!E$117)\n+($O878*'fnd base rates'!E$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,5)))\n*$R878","v":75072.265845000002},{"$f":"(($D878*'fnd base rates'!F$107)\n+($E878*'fnd base rates'!F$108)\n+($F878*'fnd base rates'!F$109)\n+($G878*'fnd base rates'!F$110)\n+($H878*'fnd base rates'!F$111)\n+($I878*'fnd base rates'!F$112)\n+($J878*'fnd base rates'!F$113)\n+($K878*'fnd base rates'!F$114)\n+($M878*'fnd base rates'!F$116)\n+($N878*'fnd base rates'!F$117)\n+($O878*'fnd base rates'!F$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,6)))\n*$R878","v":13349.083764999999},{"$f":"(($D878*'fnd base rates'!G$107)\n+($E878*'fnd base rates'!G$108)\n+($F878*'fnd base rates'!G$109)\n+($G878*'fnd base rates'!G$110)\n+($H878*'fnd base rates'!G$111)\n+($I878*'fnd base rates'!G$112)\n+($J878*'fnd base rates'!G$113)\n+($K878*'fnd base rates'!G$114)\n+($M878*'fnd base rates'!G$116)\n+($N878*'fnd base rates'!G$117)\n+($O878*'fnd base rates'!G$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,7)))\n*$R878","v":3075.2910900000002},{"$f":"(($D878*'fnd base rates'!H$107)\n+($E878*'fnd base rates'!H$108)\n+($F878*'fnd base rates'!H$109)\n+($G878*'fnd base rates'!H$110)\n+($H878*'fnd base rates'!H$111)\n+($I878*'fnd base rates'!H$112)\n+($J878*'fnd base rates'!H$113)\n+($K878*'fnd base rates'!H$114)\n+($M878*'fnd base rates'!H$116)\n+($N878*'fnd base rates'!H$117)\n+($O878*'fnd base rates'!H$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,8)))","v":9929.4360500000003},{"$f":"(($D878*'fnd base rates'!I$107)\n+($E878*'fnd base rates'!I$108)\n+($F878*'fnd base rates'!I$109)\n+($G878*'fnd base rates'!I$110)\n+($H878*'fnd base rates'!I$111)\n+($I878*'fnd base rates'!I$112)\n+($J878*'fnd base rates'!I$113)\n+($K878*'fnd base rates'!I$114)\n+($M878*'fnd base rates'!I$116)\n+($N878*'fnd base rates'!I$117)\n+($O878*'fnd base rates'!I$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,9)))\n*$R878","v":6101.19},{"$f":"(($D878*'fnd base rates'!J$107)\n+($E878*'fnd base rates'!J$108)\n+($F878*'fnd base rates'!J$109)\n+($G878*'fnd base rates'!J$110)\n+($H878*'fnd base rates'!J$111)\n+($I878*'fnd base rates'!J$112)\n+($J878*'fnd base rates'!J$113)\n+($K878*'fnd base rates'!J$114)\n+($M878*'fnd base rates'!J$116)\n+($N878*'fnd base rates'!J$117)\n+($O878*'fnd base rates'!J$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,10)))\n*$R878","v":8956.4},{"$f":"(($D878*'fnd base rates'!K$107)\n+($E878*'fnd base rates'!K$108)\n+($F878*'fnd base rates'!K$109)\n+($G878*'fnd base rates'!K$110)\n+($H878*'fnd base rates'!K$111)\n+($I878*'fnd base rates'!K$112)\n+($J878*'fnd base rates'!K$113)\n+($K878*'fnd base rates'!K$114)\n+($M878*'fnd base rates'!K$116)\n+($N878*'fnd base rates'!K$117)\n+($O878*'fnd base rates'!K$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,11)))\n*$R878","v":16746.647819999998},{"$f":"(($D878*'fnd base rates'!L$107)\n+($E878*'fnd base rates'!L$108)\n+($F878*'fnd base rates'!L$109)\n+($G878*'fnd base rates'!L$110)\n+($H878*'fnd base rates'!L$111)\n+($I878*'fnd base rates'!L$112)\n+($J878*'fnd base rates'!L$113)\n+($K878*'fnd base rates'!L$114)\n+($M878*'fnd base rates'!L$116)\n+($N878*'fnd base rates'!L$117)\n+($O878*'fnd base rates'!L$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,12)))","v":20029.211315},{"$f":"(($D878*'fnd base rates'!M$107)\n+($E878*'fnd base rates'!M$108)\n+($F878*'fnd base rates'!M$109)\n+($G878*'fnd base rates'!M$110)\n+($H878*'fnd base rates'!M$111)\n+($I878*'fnd base rates'!M$112)\n+($J878*'fnd base rates'!M$113)\n+($K878*'fnd base rates'!M$114)\n+($M878*'fnd base rates'!M$116)\n+($N878*'fnd base rates'!M$117)\n+($O878*'fnd base rates'!M$118)\n+($P878*VLOOKUP($S878+12,rate_basefnd,13)))","v":0},173661.33937000003,null,3506262229,"3506","262","229",1,15,173661.33937000003,11577,0,11577,null,null,null,null,null,12508,19,12527,-950,11577,0,11577]
[3506,3506262244,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D879","v":0},{"$f":"'fnd enro'!E879","v":0},{"$f":"'fnd enro'!F879","v":0},{"$f":"'fnd enro'!G879","v":0},{"$f":"'fnd enro'!H879","v":0},{"$f":"'fnd enro'!I879","v":2},{"$f":"'fnd enro'!J879","v":0},{"$f":"'fnd enro'!K879","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L879","v":0},{"$f":"'fnd enro'!M879+'fnd enro'!N879","v":0},{"$f":"'fnd enro'!O879","v":0},{"$f":"'fnd enro'!P879","v":0},{"$f":"'fnd enro'!Q879","v":0},{"$f":"'fnd enro'!S879","v":2},1,{"$f":"VALUE('fnd enro'!R879)","v":9},null,{"$f":"(($D879*'fnd base rates'!C$107)\n+($E879*'fnd base rates'!C$108)\n+($F879*'fnd base rates'!C$109)\n+($G879*'fnd base rates'!C$110)\n+($H879*'fnd base rates'!C$111)\n+($I879*'fnd base rates'!C$112)\n+($J879*'fnd base rates'!C$113)\n+($K879*'fnd base rates'!C$114)\n+($M879*'fnd base rates'!C$116)\n+($N879*'fnd base rates'!C$117)\n+($O879*'fnd base rates'!C$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,3)))\n*$R879","v":1008.577798},{"$f":"(($D879*'fnd base rates'!D$107)\n+($E879*'fnd base rates'!D$108)\n+($F879*'fnd base rates'!D$109)\n+($G879*'fnd base rates'!D$110)\n+($H879*'fnd base rates'!D$111)\n+($I879*'fnd base rates'!D$112)\n+($J879*'fnd base rates'!D$113)\n+($K879*'fnd base rates'!D$114)\n+($M879*'fnd base rates'!D$116)\n+($N879*'fnd base rates'!D$117)\n+($O879*'fnd base rates'!D$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,4)))\n*$R879","v":1443.9},{"$f":"(($D879*'fnd base rates'!E$107)\n+($E879*'fnd base rates'!E$108)\n+($F879*'fnd base rates'!E$109)\n+($G879*'fnd base rates'!E$110)\n+($H879*'fnd base rates'!E$111)\n+($I879*'fnd base rates'!E$112)\n+($J879*'fnd base rates'!E$113)\n+($K879*'fnd base rates'!E$114)\n+($M879*'fnd base rates'!E$116)\n+($N879*'fnd base rates'!E$117)\n+($O879*'fnd base rates'!E$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,5)))\n*$R879","v":9257.8954460000004},{"$f":"(($D879*'fnd base rates'!F$107)\n+($E879*'fnd base rates'!F$108)\n+($F879*'fnd base rates'!F$109)\n+($G879*'fnd base rates'!F$110)\n+($H879*'fnd base rates'!F$111)\n+($I879*'fnd base rates'!F$112)\n+($J879*'fnd base rates'!F$113)\n+($K879*'fnd base rates'!F$114)\n+($M879*'fnd base rates'!F$116)\n+($N879*'fnd base rates'!F$117)\n+($O879*'fnd base rates'!F$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,6)))\n*$R879","v":1661.8965020000001},{"$f":"(($D879*'fnd base rates'!G$107)\n+($E879*'fnd base rates'!G$108)\n+($F879*'fnd base rates'!G$109)\n+($G879*'fnd base rates'!G$110)\n+($H879*'fnd base rates'!G$111)\n+($I879*'fnd base rates'!G$112)\n+($J879*'fnd base rates'!G$113)\n+($K879*'fnd base rates'!G$114)\n+($M879*'fnd base rates'!G$116)\n+($N879*'fnd base rates'!G$117)\n+($O879*'fnd base rates'!G$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,7)))\n*$R879","v":308.68681199999997},{"$f":"(($D879*'fnd base rates'!H$107)\n+($E879*'fnd base rates'!H$108)\n+($F879*'fnd base rates'!H$109)\n+($G879*'fnd base rates'!H$110)\n+($H879*'fnd base rates'!H$111)\n+($I879*'fnd base rates'!H$112)\n+($J879*'fnd base rates'!H$113)\n+($K879*'fnd base rates'!H$114)\n+($M879*'fnd base rates'!H$116)\n+($N879*'fnd base rates'!H$117)\n+($O879*'fnd base rates'!H$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D879*'fnd base rates'!I$107)\n+($E879*'fnd base rates'!I$108)\n+($F879*'fnd base rates'!I$109)\n+($G879*'fnd base rates'!I$110)\n+($H879*'fnd base rates'!I$111)\n+($I879*'fnd base rates'!I$112)\n+($J879*'fnd base rates'!I$113)\n+($K879*'fnd base rates'!I$114)\n+($M879*'fnd base rates'!I$116)\n+($N879*'fnd base rates'!I$117)\n+($O879*'fnd base rates'!I$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,9)))\n*$R879","v":803.86},{"$f":"(($D879*'fnd base rates'!J$107)\n+($E879*'fnd base rates'!J$108)\n+($F879*'fnd base rates'!J$109)\n+($G879*'fnd base rates'!J$110)\n+($H879*'fnd base rates'!J$111)\n+($I879*'fnd base rates'!J$112)\n+($J879*'fnd base rates'!J$113)\n+($K879*'fnd base rates'!J$114)\n+($M879*'fnd base rates'!J$116)\n+($N879*'fnd base rates'!J$117)\n+($O879*'fnd base rates'!J$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,10)))\n*$R879","v":1082.82},{"$f":"(($D879*'fnd base rates'!K$107)\n+($E879*'fnd base rates'!K$108)\n+($F879*'fnd base rates'!K$109)\n+($G879*'fnd base rates'!K$110)\n+($H879*'fnd base rates'!K$111)\n+($I879*'fnd base rates'!K$112)\n+($J879*'fnd base rates'!K$113)\n+($K879*'fnd base rates'!K$114)\n+($M879*'fnd base rates'!K$116)\n+($N879*'fnd base rates'!K$117)\n+($O879*'fnd base rates'!K$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,11)))\n*$R879","v":2166.154376},{"$f":"(($D879*'fnd base rates'!L$107)\n+($E879*'fnd base rates'!L$108)\n+($F879*'fnd base rates'!L$109)\n+($G879*'fnd base rates'!L$110)\n+($H879*'fnd base rates'!L$111)\n+($I879*'fnd base rates'!L$112)\n+($J879*'fnd base rates'!L$113)\n+($K879*'fnd base rates'!L$114)\n+($M879*'fnd base rates'!L$116)\n+($N879*'fnd base rates'!L$117)\n+($O879*'fnd base rates'!L$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D879*'fnd base rates'!M$107)\n+($E879*'fnd base rates'!M$108)\n+($F879*'fnd base rates'!M$109)\n+($G879*'fnd base rates'!M$110)\n+($H879*'fnd base rates'!M$111)\n+($I879*'fnd base rates'!M$112)\n+($J879*'fnd base rates'!M$113)\n+($K879*'fnd base rates'!M$114)\n+($M879*'fnd base rates'!M$116)\n+($N879*'fnd base rates'!M$117)\n+($O879*'fnd base rates'!M$118)\n+($P879*VLOOKUP($S879+12,rate_basefnd,13)))","v":0},21531.187915999999,null,3506262244,"3506","262","244",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,13188,38,13226,-2460,10766,0,10766]
[3506,3506262248,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D880","v":0},{"$f":"'fnd enro'!E880","v":0},{"$f":"'fnd enro'!F880","v":0},{"$f":"'fnd enro'!G880","v":0},{"$f":"'fnd enro'!H880","v":3},{"$f":"'fnd enro'!I880","v":6},{"$f":"'fnd enro'!J880","v":0},{"$f":"'fnd enro'!K880","v":0.34110000000000001},{"$f":"'fnd enro'!L880","v":0},{"$f":"'fnd enro'!M880+'fnd enro'!N880","v":0},{"$f":"'fnd enro'!O880","v":1},{"$f":"'fnd enro'!P880","v":0},{"$f":"'fnd enro'!Q880","v":3},{"$f":"'fnd enro'!S880","v":9},1,{"$f":"VALUE('fnd enro'!R880)","v":10},null,{"$f":"(($D880*'fnd base rates'!C$107)\n+($E880*'fnd base rates'!C$108)\n+($F880*'fnd base rates'!C$109)\n+($G880*'fnd base rates'!C$110)\n+($H880*'fnd base rates'!C$111)\n+($I880*'fnd base rates'!C$112)\n+($J880*'fnd base rates'!C$113)\n+($K880*'fnd base rates'!C$114)\n+($M880*'fnd base rates'!C$116)\n+($N880*'fnd base rates'!C$117)\n+($O880*'fnd base rates'!C$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,3)))\n*$R880","v":4825.380091},{"$f":"(($D880*'fnd base rates'!D$107)\n+($E880*'fnd base rates'!D$108)\n+($F880*'fnd base rates'!D$109)\n+($G880*'fnd base rates'!D$110)\n+($H880*'fnd base rates'!D$111)\n+($I880*'fnd base rates'!D$112)\n+($J880*'fnd base rates'!D$113)\n+($K880*'fnd base rates'!D$114)\n+($M880*'fnd base rates'!D$116)\n+($N880*'fnd base rates'!D$117)\n+($O880*'fnd base rates'!D$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,4)))\n*$R880","v":7569.0000000000018},{"$f":"(($D880*'fnd base rates'!E$107)\n+($E880*'fnd base rates'!E$108)\n+($F880*'fnd base rates'!E$109)\n+($G880*'fnd base rates'!E$110)\n+($H880*'fnd base rates'!E$111)\n+($I880*'fnd base rates'!E$112)\n+($J880*'fnd base rates'!E$113)\n+($K880*'fnd base rates'!E$114)\n+($M880*'fnd base rates'!E$116)\n+($N880*'fnd base rates'!E$117)\n+($O880*'fnd base rates'!E$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,5)))\n*$R880","v":47542.769507000005},{"$f":"(($D880*'fnd base rates'!F$107)\n+($E880*'fnd base rates'!F$108)\n+($F880*'fnd base rates'!F$109)\n+($G880*'fnd base rates'!F$110)\n+($H880*'fnd base rates'!F$111)\n+($I880*'fnd base rates'!F$112)\n+($J880*'fnd base rates'!F$113)\n+($K880*'fnd base rates'!F$114)\n+($M880*'fnd base rates'!F$116)\n+($N880*'fnd base rates'!F$117)\n+($O880*'fnd base rates'!F$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,6)))\n*$R880","v":7953.914259000001},{"$f":"(($D880*'fnd base rates'!G$107)\n+($E880*'fnd base rates'!G$108)\n+($F880*'fnd base rates'!G$109)\n+($G880*'fnd base rates'!G$110)\n+($H880*'fnd base rates'!G$111)\n+($I880*'fnd base rates'!G$112)\n+($J880*'fnd base rates'!G$113)\n+($K880*'fnd base rates'!G$114)\n+($M880*'fnd base rates'!G$116)\n+($N880*'fnd base rates'!G$117)\n+($O880*'fnd base rates'!G$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,7)))\n*$R880","v":1877.8306539999999},{"$f":"(($D880*'fnd base rates'!H$107)\n+($E880*'fnd base rates'!H$108)\n+($F880*'fnd base rates'!H$109)\n+($G880*'fnd base rates'!H$110)\n+($H880*'fnd base rates'!H$111)\n+($I880*'fnd base rates'!H$112)\n+($J880*'fnd base rates'!H$113)\n+($K880*'fnd base rates'!H$114)\n+($M880*'fnd base rates'!H$116)\n+($N880*'fnd base rates'!H$117)\n+($O880*'fnd base rates'!H$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,8)))","v":6353.5636299999987},{"$f":"(($D880*'fnd base rates'!I$107)\n+($E880*'fnd base rates'!I$108)\n+($F880*'fnd base rates'!I$109)\n+($G880*'fnd base rates'!I$110)\n+($H880*'fnd base rates'!I$111)\n+($I880*'fnd base rates'!I$112)\n+($J880*'fnd base rates'!I$113)\n+($K880*'fnd base rates'!I$114)\n+($M880*'fnd base rates'!I$116)\n+($N880*'fnd base rates'!I$117)\n+($O880*'fnd base rates'!I$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,9)))\n*$R880","v":3802.65},{"$f":"(($D880*'fnd base rates'!J$107)\n+($E880*'fnd base rates'!J$108)\n+($F880*'fnd base rates'!J$109)\n+($G880*'fnd base rates'!J$110)\n+($H880*'fnd base rates'!J$111)\n+($I880*'fnd base rates'!J$112)\n+($J880*'fnd base rates'!J$113)\n+($K880*'fnd base rates'!J$114)\n+($M880*'fnd base rates'!J$116)\n+($N880*'fnd base rates'!J$117)\n+($O880*'fnd base rates'!J$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,10)))\n*$R880","v":5832.07},{"$f":"(($D880*'fnd base rates'!K$107)\n+($E880*'fnd base rates'!K$108)\n+($F880*'fnd base rates'!K$109)\n+($G880*'fnd base rates'!K$110)\n+($H880*'fnd base rates'!K$111)\n+($I880*'fnd base rates'!K$112)\n+($J880*'fnd base rates'!K$113)\n+($K880*'fnd base rates'!K$114)\n+($M880*'fnd base rates'!K$116)\n+($N880*'fnd base rates'!K$117)\n+($O880*'fnd base rates'!K$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,11)))\n*$R880","v":10127.024691999999},{"$f":"(($D880*'fnd base rates'!L$107)\n+($E880*'fnd base rates'!L$108)\n+($F880*'fnd base rates'!L$109)\n+($G880*'fnd base rates'!L$110)\n+($H880*'fnd base rates'!L$111)\n+($I880*'fnd base rates'!L$112)\n+($J880*'fnd base rates'!L$113)\n+($K880*'fnd base rates'!L$114)\n+($M880*'fnd base rates'!L$116)\n+($N880*'fnd base rates'!L$117)\n+($O880*'fnd base rates'!L$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,12)))","v":12060.582788999998},{"$f":"(($D880*'fnd base rates'!M$107)\n+($E880*'fnd base rates'!M$108)\n+($F880*'fnd base rates'!M$109)\n+($G880*'fnd base rates'!M$110)\n+($H880*'fnd base rates'!M$111)\n+($I880*'fnd base rates'!M$112)\n+($J880*'fnd base rates'!M$113)\n+($K880*'fnd base rates'!M$114)\n+($M880*'fnd base rates'!M$116)\n+($N880*'fnd base rates'!M$117)\n+($O880*'fnd base rates'!M$118)\n+($P880*VLOOKUP($S880+12,rate_basefnd,13)))","v":0},107944.78562200001,null,3506262248,"3506","262","248",1,9,107944.78562200001,11994,0,11994,null,null,null,null,null,14183,80,14263,-2269,11994,0,11994]
[3506,3506262258,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D881","v":0},{"$f":"'fnd enro'!E881","v":0},{"$f":"'fnd enro'!F881","v":0},{"$f":"'fnd enro'!G881","v":0},{"$f":"'fnd enro'!H881","v":1},{"$f":"'fnd enro'!I881","v":7},{"$f":"'fnd enro'!J881","v":0},{"$f":"'fnd enro'!K881","v":0.30320000000000003},{"$f":"'fnd enro'!L881","v":0},{"$f":"'fnd enro'!M881+'fnd enro'!N881","v":0},{"$f":"'fnd enro'!O881","v":1},{"$f":"'fnd enro'!P881","v":2},{"$f":"'fnd enro'!Q881","v":3},{"$f":"'fnd enro'!S881","v":8},1,{"$f":"VALUE('fnd enro'!R881)","v":10},null,{"$f":"(($D881*'fnd base rates'!C$107)\n+($E881*'fnd base rates'!C$108)\n+($F881*'fnd base rates'!C$109)\n+($G881*'fnd base rates'!C$110)\n+($H881*'fnd base rates'!C$111)\n+($I881*'fnd base rates'!C$112)\n+($J881*'fnd base rates'!C$113)\n+($K881*'fnd base rates'!C$114)\n+($M881*'fnd base rates'!C$116)\n+($N881*'fnd base rates'!C$117)\n+($O881*'fnd base rates'!C$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,3)))\n*$R881","v":4471.1911920000002},{"$f":"(($D881*'fnd base rates'!D$107)\n+($E881*'fnd base rates'!D$108)\n+($F881*'fnd base rates'!D$109)\n+($G881*'fnd base rates'!D$110)\n+($H881*'fnd base rates'!D$111)\n+($I881*'fnd base rates'!D$112)\n+($J881*'fnd base rates'!D$113)\n+($K881*'fnd base rates'!D$114)\n+($M881*'fnd base rates'!D$116)\n+($N881*'fnd base rates'!D$117)\n+($O881*'fnd base rates'!D$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,4)))\n*$R881","v":7109.7500000000009},{"$f":"(($D881*'fnd base rates'!E$107)\n+($E881*'fnd base rates'!E$108)\n+($F881*'fnd base rates'!E$109)\n+($G881*'fnd base rates'!E$110)\n+($H881*'fnd base rates'!E$111)\n+($I881*'fnd base rates'!E$112)\n+($J881*'fnd base rates'!E$113)\n+($K881*'fnd base rates'!E$114)\n+($M881*'fnd base rates'!E$116)\n+($N881*'fnd base rates'!E$117)\n+($O881*'fnd base rates'!E$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,5)))\n*$R881","v":47494.341784000004},{"$f":"(($D881*'fnd base rates'!F$107)\n+($E881*'fnd base rates'!F$108)\n+($F881*'fnd base rates'!F$109)\n+($G881*'fnd base rates'!F$110)\n+($H881*'fnd base rates'!F$111)\n+($I881*'fnd base rates'!F$112)\n+($J881*'fnd base rates'!F$113)\n+($K881*'fnd base rates'!F$114)\n+($M881*'fnd base rates'!F$116)\n+($N881*'fnd base rates'!F$117)\n+($O881*'fnd base rates'!F$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,6)))\n*$R881","v":7180.9260080000013},{"$f":"(($D881*'fnd base rates'!G$107)\n+($E881*'fnd base rates'!G$108)\n+($F881*'fnd base rates'!G$109)\n+($G881*'fnd base rates'!G$110)\n+($H881*'fnd base rates'!G$111)\n+($I881*'fnd base rates'!G$112)\n+($J881*'fnd base rates'!G$113)\n+($K881*'fnd base rates'!G$114)\n+($M881*'fnd base rates'!G$116)\n+($N881*'fnd base rates'!G$117)\n+($O881*'fnd base rates'!G$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,7)))\n*$R881","v":1789.9072479999998},{"$f":"(($D881*'fnd base rates'!H$107)\n+($E881*'fnd base rates'!H$108)\n+($F881*'fnd base rates'!H$109)\n+($G881*'fnd base rates'!H$110)\n+($H881*'fnd base rates'!H$111)\n+($I881*'fnd base rates'!H$112)\n+($J881*'fnd base rates'!H$113)\n+($K881*'fnd base rates'!H$114)\n+($M881*'fnd base rates'!H$116)\n+($N881*'fnd base rates'!H$117)\n+($O881*'fnd base rates'!H$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,8)))","v":6335.0065599999998},{"$f":"(($D881*'fnd base rates'!I$107)\n+($E881*'fnd base rates'!I$108)\n+($F881*'fnd base rates'!I$109)\n+($G881*'fnd base rates'!I$110)\n+($H881*'fnd base rates'!I$111)\n+($I881*'fnd base rates'!I$112)\n+($J881*'fnd base rates'!I$113)\n+($K881*'fnd base rates'!I$114)\n+($M881*'fnd base rates'!I$116)\n+($N881*'fnd base rates'!I$117)\n+($O881*'fnd base rates'!I$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,9)))\n*$R881","v":3675.88},{"$f":"(($D881*'fnd base rates'!J$107)\n+($E881*'fnd base rates'!J$108)\n+($F881*'fnd base rates'!J$109)\n+($G881*'fnd base rates'!J$110)\n+($H881*'fnd base rates'!J$111)\n+($I881*'fnd base rates'!J$112)\n+($J881*'fnd base rates'!J$113)\n+($K881*'fnd base rates'!J$114)\n+($M881*'fnd base rates'!J$116)\n+($N881*'fnd base rates'!J$117)\n+($O881*'fnd base rates'!J$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,10)))\n*$R881","v":5941.44},{"$f":"(($D881*'fnd base rates'!K$107)\n+($E881*'fnd base rates'!K$108)\n+($F881*'fnd base rates'!K$109)\n+($G881*'fnd base rates'!K$110)\n+($H881*'fnd base rates'!K$111)\n+($I881*'fnd base rates'!K$112)\n+($J881*'fnd base rates'!K$113)\n+($K881*'fnd base rates'!K$114)\n+($M881*'fnd base rates'!K$116)\n+($N881*'fnd base rates'!K$117)\n+($O881*'fnd base rates'!K$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,11)))\n*$R881","v":9433.6875039999977},{"$f":"(($D881*'fnd base rates'!L$107)\n+($E881*'fnd base rates'!L$108)\n+($F881*'fnd base rates'!L$109)\n+($G881*'fnd base rates'!L$110)\n+($H881*'fnd base rates'!L$111)\n+($I881*'fnd base rates'!L$112)\n+($J881*'fnd base rates'!L$113)\n+($K881*'fnd base rates'!L$114)\n+($M881*'fnd base rates'!L$116)\n+($N881*'fnd base rates'!L$117)\n+($O881*'fnd base rates'!L$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,12)))","v":11147.901367999999},{"$f":"(($D881*'fnd base rates'!M$107)\n+($E881*'fnd base rates'!M$108)\n+($F881*'fnd base rates'!M$109)\n+($G881*'fnd base rates'!M$110)\n+($H881*'fnd base rates'!M$111)\n+($I881*'fnd base rates'!M$112)\n+($J881*'fnd base rates'!M$113)\n+($K881*'fnd base rates'!M$114)\n+($M881*'fnd base rates'!M$116)\n+($N881*'fnd base rates'!M$117)\n+($O881*'fnd base rates'!M$118)\n+($P881*VLOOKUP($S881+12,rate_basefnd,13)))","v":0},104580.03166400001,null,3506262258,"3506","262","258",1,8,104580.03166400001,13073,0,13073,null,null,null,null,null,13800,38,13838,-804,13034,39,13073]
[3506,3506262262,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D882","v":0},{"$f":"'fnd enro'!E882","v":0},{"$f":"'fnd enro'!F882","v":0},{"$f":"'fnd enro'!G882","v":0},{"$f":"'fnd enro'!H882","v":44},{"$f":"'fnd enro'!I882","v":46},{"$f":"'fnd enro'!J882","v":0},{"$f":"'fnd enro'!K882","v":3.411},{"$f":"'fnd enro'!L882","v":0},{"$f":"'fnd enro'!M882+'fnd enro'!N882","v":0},{"$f":"'fnd enro'!O882","v":11},{"$f":"'fnd enro'!P882","v":6},{"$f":"'fnd enro'!Q882","v":25},{"$f":"'fnd enro'!S882","v":90},1,{"$f":"VALUE('fnd enro'!R882)","v":8},null,{"$f":"(($D882*'fnd base rates'!C$107)\n+($E882*'fnd base rates'!C$108)\n+($F882*'fnd base rates'!C$109)\n+($G882*'fnd base rates'!C$110)\n+($H882*'fnd base rates'!C$111)\n+($I882*'fnd base rates'!C$112)\n+($J882*'fnd base rates'!C$113)\n+($K882*'fnd base rates'!C$114)\n+($M882*'fnd base rates'!C$116)\n+($N882*'fnd base rates'!C$117)\n+($O882*'fnd base rates'!C$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,3)))\n*$R882","v":48413.560910000007},{"$f":"(($D882*'fnd base rates'!D$107)\n+($E882*'fnd base rates'!D$108)\n+($F882*'fnd base rates'!D$109)\n+($G882*'fnd base rates'!D$110)\n+($H882*'fnd base rates'!D$111)\n+($I882*'fnd base rates'!D$112)\n+($J882*'fnd base rates'!D$113)\n+($K882*'fnd base rates'!D$114)\n+($M882*'fnd base rates'!D$116)\n+($N882*'fnd base rates'!D$117)\n+($O882*'fnd base rates'!D$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,4)))\n*$R882","v":74814.070000000007},{"$f":"(($D882*'fnd base rates'!E$107)\n+($E882*'fnd base rates'!E$108)\n+($F882*'fnd base rates'!E$109)\n+($G882*'fnd base rates'!E$110)\n+($H882*'fnd base rates'!E$111)\n+($I882*'fnd base rates'!E$112)\n+($J882*'fnd base rates'!E$113)\n+($K882*'fnd base rates'!E$114)\n+($M882*'fnd base rates'!E$116)\n+($N882*'fnd base rates'!E$117)\n+($O882*'fnd base rates'!E$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,5)))\n*$R882","v":445041.78507000004},{"$f":"(($D882*'fnd base rates'!F$107)\n+($E882*'fnd base rates'!F$108)\n+($F882*'fnd base rates'!F$109)\n+($G882*'fnd base rates'!F$110)\n+($H882*'fnd base rates'!F$111)\n+($I882*'fnd base rates'!F$112)\n+($J882*'fnd base rates'!F$113)\n+($K882*'fnd base rates'!F$114)\n+($M882*'fnd base rates'!F$116)\n+($N882*'fnd base rates'!F$117)\n+($O882*'fnd base rates'!F$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,6)))\n*$R882","v":81928.692590000006},{"$f":"(($D882*'fnd base rates'!G$107)\n+($E882*'fnd base rates'!G$108)\n+($F882*'fnd base rates'!G$109)\n+($G882*'fnd base rates'!G$110)\n+($H882*'fnd base rates'!G$111)\n+($I882*'fnd base rates'!G$112)\n+($J882*'fnd base rates'!G$113)\n+($K882*'fnd base rates'!G$114)\n+($M882*'fnd base rates'!G$116)\n+($N882*'fnd base rates'!G$117)\n+($O882*'fnd base rates'!G$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,7)))\n*$R882","v":18243.936540000002},{"$f":"(($D882*'fnd base rates'!H$107)\n+($E882*'fnd base rates'!H$108)\n+($F882*'fnd base rates'!H$109)\n+($G882*'fnd base rates'!H$110)\n+($H882*'fnd base rates'!H$111)\n+($I882*'fnd base rates'!H$112)\n+($J882*'fnd base rates'!H$113)\n+($K882*'fnd base rates'!H$114)\n+($M882*'fnd base rates'!H$116)\n+($N882*'fnd base rates'!H$117)\n+($O882*'fnd base rates'!H$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,8)))","v":60060.916299999997},{"$f":"(($D882*'fnd base rates'!I$107)\n+($E882*'fnd base rates'!I$108)\n+($F882*'fnd base rates'!I$109)\n+($G882*'fnd base rates'!I$110)\n+($H882*'fnd base rates'!I$111)\n+($I882*'fnd base rates'!I$112)\n+($J882*'fnd base rates'!I$113)\n+($K882*'fnd base rates'!I$114)\n+($M882*'fnd base rates'!I$116)\n+($N882*'fnd base rates'!I$117)\n+($O882*'fnd base rates'!I$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,9)))\n*$R882","v":36573.75},{"$f":"(($D882*'fnd base rates'!J$107)\n+($E882*'fnd base rates'!J$108)\n+($F882*'fnd base rates'!J$109)\n+($G882*'fnd base rates'!J$110)\n+($H882*'fnd base rates'!J$111)\n+($I882*'fnd base rates'!J$112)\n+($J882*'fnd base rates'!J$113)\n+($K882*'fnd base rates'!J$114)\n+($M882*'fnd base rates'!J$116)\n+($N882*'fnd base rates'!J$117)\n+($O882*'fnd base rates'!J$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,10)))\n*$R882","v":50400.43},{"$f":"(($D882*'fnd base rates'!K$107)\n+($E882*'fnd base rates'!K$108)\n+($F882*'fnd base rates'!K$109)\n+($G882*'fnd base rates'!K$110)\n+($H882*'fnd base rates'!K$111)\n+($I882*'fnd base rates'!K$112)\n+($J882*'fnd base rates'!K$113)\n+($K882*'fnd base rates'!K$114)\n+($M882*'fnd base rates'!K$116)\n+($N882*'fnd base rates'!K$117)\n+($O882*'fnd base rates'!K$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,11)))\n*$R882","v":103333.72692},{"$f":"(($D882*'fnd base rates'!L$107)\n+($E882*'fnd base rates'!L$108)\n+($F882*'fnd base rates'!L$109)\n+($G882*'fnd base rates'!L$110)\n+($H882*'fnd base rates'!L$111)\n+($I882*'fnd base rates'!L$112)\n+($J882*'fnd base rates'!L$113)\n+($K882*'fnd base rates'!L$114)\n+($M882*'fnd base rates'!L$116)\n+($N882*'fnd base rates'!L$117)\n+($O882*'fnd base rates'!L$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,12)))","v":120670.03788999998},{"$f":"(($D882*'fnd base rates'!M$107)\n+($E882*'fnd base rates'!M$108)\n+($F882*'fnd base rates'!M$109)\n+($G882*'fnd base rates'!M$110)\n+($H882*'fnd base rates'!M$111)\n+($I882*'fnd base rates'!M$112)\n+($J882*'fnd base rates'!M$113)\n+($K882*'fnd base rates'!M$114)\n+($M882*'fnd base rates'!M$116)\n+($N882*'fnd base rates'!M$117)\n+($O882*'fnd base rates'!M$118)\n+($P882*VLOOKUP($S882+12,rate_basefnd,13)))","v":0},1039480.9062200002,null,3506262262,"3506","262","262",1,90,1039480.9062200002,11550,0,11550,null,null,null,null,null,12064,13,12077,-527,11550,0,11550]
[3506,3506262274,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D883","v":0},{"$f":"'fnd enro'!E883","v":0},{"$f":"'fnd enro'!F883","v":0},{"$f":"'fnd enro'!G883","v":0},{"$f":"'fnd enro'!H883","v":0},{"$f":"'fnd enro'!I883","v":3},{"$f":"'fnd enro'!J883","v":0},{"$f":"'fnd enro'!K883","v":0.1137},{"$f":"'fnd enro'!L883","v":0},{"$f":"'fnd enro'!M883+'fnd enro'!N883","v":0},{"$f":"'fnd enro'!O883","v":0},{"$f":"'fnd enro'!P883","v":1},{"$f":"'fnd enro'!Q883","v":0},{"$f":"'fnd enro'!S883","v":3},1,{"$f":"VALUE('fnd enro'!R883)","v":9},null,{"$f":"(($D883*'fnd base rates'!C$107)\n+($E883*'fnd base rates'!C$108)\n+($F883*'fnd base rates'!C$109)\n+($G883*'fnd base rates'!C$110)\n+($H883*'fnd base rates'!C$111)\n+($I883*'fnd base rates'!C$112)\n+($J883*'fnd base rates'!C$113)\n+($K883*'fnd base rates'!C$114)\n+($M883*'fnd base rates'!C$116)\n+($N883*'fnd base rates'!C$117)\n+($O883*'fnd base rates'!C$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,3)))\n*$R883","v":1587.9166969999999},{"$f":"(($D883*'fnd base rates'!D$107)\n+($E883*'fnd base rates'!D$108)\n+($F883*'fnd base rates'!D$109)\n+($G883*'fnd base rates'!D$110)\n+($H883*'fnd base rates'!D$111)\n+($I883*'fnd base rates'!D$112)\n+($J883*'fnd base rates'!D$113)\n+($K883*'fnd base rates'!D$114)\n+($M883*'fnd base rates'!D$116)\n+($N883*'fnd base rates'!D$117)\n+($O883*'fnd base rates'!D$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,4)))\n*$R883","v":2297.2000000000003},{"$f":"(($D883*'fnd base rates'!E$107)\n+($E883*'fnd base rates'!E$108)\n+($F883*'fnd base rates'!E$109)\n+($G883*'fnd base rates'!E$110)\n+($H883*'fnd base rates'!E$111)\n+($I883*'fnd base rates'!E$112)\n+($J883*'fnd base rates'!E$113)\n+($K883*'fnd base rates'!E$114)\n+($M883*'fnd base rates'!E$116)\n+($N883*'fnd base rates'!E$117)\n+($O883*'fnd base rates'!E$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,5)))\n*$R883","v":14806.263169000002},{"$f":"(($D883*'fnd base rates'!F$107)\n+($E883*'fnd base rates'!F$108)\n+($F883*'fnd base rates'!F$109)\n+($G883*'fnd base rates'!F$110)\n+($H883*'fnd base rates'!F$111)\n+($I883*'fnd base rates'!F$112)\n+($J883*'fnd base rates'!F$113)\n+($K883*'fnd base rates'!F$114)\n+($M883*'fnd base rates'!F$116)\n+($N883*'fnd base rates'!F$117)\n+($O883*'fnd base rates'!F$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,6)))\n*$R883","v":2624.1947530000002},{"$f":"(($D883*'fnd base rates'!G$107)\n+($E883*'fnd base rates'!G$108)\n+($F883*'fnd base rates'!G$109)\n+($G883*'fnd base rates'!G$110)\n+($H883*'fnd base rates'!G$111)\n+($I883*'fnd base rates'!G$112)\n+($J883*'fnd base rates'!G$113)\n+($K883*'fnd base rates'!G$114)\n+($M883*'fnd base rates'!G$116)\n+($N883*'fnd base rates'!G$117)\n+($O883*'fnd base rates'!G$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,7)))\n*$R883","v":500.55021799999997},{"$f":"(($D883*'fnd base rates'!H$107)\n+($E883*'fnd base rates'!H$108)\n+($F883*'fnd base rates'!H$109)\n+($G883*'fnd base rates'!H$110)\n+($H883*'fnd base rates'!H$111)\n+($I883*'fnd base rates'!H$112)\n+($J883*'fnd base rates'!H$113)\n+($K883*'fnd base rates'!H$114)\n+($M883*'fnd base rates'!H$116)\n+($N883*'fnd base rates'!H$117)\n+($O883*'fnd base rates'!H$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,8)))","v":2437.2212099999997},{"$f":"(($D883*'fnd base rates'!I$107)\n+($E883*'fnd base rates'!I$108)\n+($F883*'fnd base rates'!I$109)\n+($G883*'fnd base rates'!I$110)\n+($H883*'fnd base rates'!I$111)\n+($I883*'fnd base rates'!I$112)\n+($J883*'fnd base rates'!I$113)\n+($K883*'fnd base rates'!I$114)\n+($M883*'fnd base rates'!I$116)\n+($N883*'fnd base rates'!I$117)\n+($O883*'fnd base rates'!I$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,9)))\n*$R883","v":1262.08},{"$f":"(($D883*'fnd base rates'!J$107)\n+($E883*'fnd base rates'!J$108)\n+($F883*'fnd base rates'!J$109)\n+($G883*'fnd base rates'!J$110)\n+($H883*'fnd base rates'!J$111)\n+($I883*'fnd base rates'!J$112)\n+($J883*'fnd base rates'!J$113)\n+($K883*'fnd base rates'!J$114)\n+($M883*'fnd base rates'!J$116)\n+($N883*'fnd base rates'!J$117)\n+($O883*'fnd base rates'!J$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,10)))\n*$R883","v":1643},{"$f":"(($D883*'fnd base rates'!K$107)\n+($E883*'fnd base rates'!K$108)\n+($F883*'fnd base rates'!K$109)\n+($G883*'fnd base rates'!K$110)\n+($H883*'fnd base rates'!K$111)\n+($I883*'fnd base rates'!K$112)\n+($J883*'fnd base rates'!K$113)\n+($K883*'fnd base rates'!K$114)\n+($M883*'fnd base rates'!K$116)\n+($N883*'fnd base rates'!K$117)\n+($O883*'fnd base rates'!K$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,11)))\n*$R883","v":3474.391564},{"$f":"(($D883*'fnd base rates'!L$107)\n+($E883*'fnd base rates'!L$108)\n+($F883*'fnd base rates'!L$109)\n+($G883*'fnd base rates'!L$110)\n+($H883*'fnd base rates'!L$111)\n+($I883*'fnd base rates'!L$112)\n+($J883*'fnd base rates'!L$113)\n+($K883*'fnd base rates'!L$114)\n+($M883*'fnd base rates'!L$116)\n+($N883*'fnd base rates'!L$117)\n+($O883*'fnd base rates'!L$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,12)))","v":3559.0842630000002},{"$f":"(($D883*'fnd base rates'!M$107)\n+($E883*'fnd base rates'!M$108)\n+($F883*'fnd base rates'!M$109)\n+($G883*'fnd base rates'!M$110)\n+($H883*'fnd base rates'!M$111)\n+($I883*'fnd base rates'!M$112)\n+($J883*'fnd base rates'!M$113)\n+($K883*'fnd base rates'!M$114)\n+($M883*'fnd base rates'!M$116)\n+($N883*'fnd base rates'!M$117)\n+($O883*'fnd base rates'!M$118)\n+($P883*VLOOKUP($S883+12,rate_basefnd,13)))","v":0},34191.901874000003,null,3506262274,"3506","262","274",1,3,34191.901874000003,11397,0,11397,null,null,null,null,null,13104,25,13129,-1732,11397,0,11397]
[3506,3506262284,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D884","v":0},{"$f":"'fnd enro'!E884","v":0},{"$f":"'fnd enro'!F884","v":0},{"$f":"'fnd enro'!G884","v":0},{"$f":"'fnd enro'!H884","v":0},{"$f":"'fnd enro'!I884","v":3},{"$f":"'fnd enro'!J884","v":0},{"$f":"'fnd enro'!K884","v":0.1137},{"$f":"'fnd enro'!L884","v":0},{"$f":"'fnd enro'!M884+'fnd enro'!N884","v":0},{"$f":"'fnd enro'!O884","v":0},{"$f":"'fnd enro'!P884","v":1},{"$f":"'fnd enro'!Q884","v":0},{"$f":"'fnd enro'!S884","v":3},1,{"$f":"VALUE('fnd enro'!R884)","v":4},null,{"$f":"(($D884*'fnd base rates'!C$107)\n+($E884*'fnd base rates'!C$108)\n+($F884*'fnd base rates'!C$109)\n+($G884*'fnd base rates'!C$110)\n+($H884*'fnd base rates'!C$111)\n+($I884*'fnd base rates'!C$112)\n+($J884*'fnd base rates'!C$113)\n+($K884*'fnd base rates'!C$114)\n+($M884*'fnd base rates'!C$116)\n+($N884*'fnd base rates'!C$117)\n+($O884*'fnd base rates'!C$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,3)))\n*$R884","v":1587.9166969999999},{"$f":"(($D884*'fnd base rates'!D$107)\n+($E884*'fnd base rates'!D$108)\n+($F884*'fnd base rates'!D$109)\n+($G884*'fnd base rates'!D$110)\n+($H884*'fnd base rates'!D$111)\n+($I884*'fnd base rates'!D$112)\n+($J884*'fnd base rates'!D$113)\n+($K884*'fnd base rates'!D$114)\n+($M884*'fnd base rates'!D$116)\n+($N884*'fnd base rates'!D$117)\n+($O884*'fnd base rates'!D$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,4)))\n*$R884","v":2297.2000000000003},{"$f":"(($D884*'fnd base rates'!E$107)\n+($E884*'fnd base rates'!E$108)\n+($F884*'fnd base rates'!E$109)\n+($G884*'fnd base rates'!E$110)\n+($H884*'fnd base rates'!E$111)\n+($I884*'fnd base rates'!E$112)\n+($J884*'fnd base rates'!E$113)\n+($K884*'fnd base rates'!E$114)\n+($M884*'fnd base rates'!E$116)\n+($N884*'fnd base rates'!E$117)\n+($O884*'fnd base rates'!E$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,5)))\n*$R884","v":14806.263169000002},{"$f":"(($D884*'fnd base rates'!F$107)\n+($E884*'fnd base rates'!F$108)\n+($F884*'fnd base rates'!F$109)\n+($G884*'fnd base rates'!F$110)\n+($H884*'fnd base rates'!F$111)\n+($I884*'fnd base rates'!F$112)\n+($J884*'fnd base rates'!F$113)\n+($K884*'fnd base rates'!F$114)\n+($M884*'fnd base rates'!F$116)\n+($N884*'fnd base rates'!F$117)\n+($O884*'fnd base rates'!F$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,6)))\n*$R884","v":2624.1947530000002},{"$f":"(($D884*'fnd base rates'!G$107)\n+($E884*'fnd base rates'!G$108)\n+($F884*'fnd base rates'!G$109)\n+($G884*'fnd base rates'!G$110)\n+($H884*'fnd base rates'!G$111)\n+($I884*'fnd base rates'!G$112)\n+($J884*'fnd base rates'!G$113)\n+($K884*'fnd base rates'!G$114)\n+($M884*'fnd base rates'!G$116)\n+($N884*'fnd base rates'!G$117)\n+($O884*'fnd base rates'!G$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,7)))\n*$R884","v":500.55021799999997},{"$f":"(($D884*'fnd base rates'!H$107)\n+($E884*'fnd base rates'!H$108)\n+($F884*'fnd base rates'!H$109)\n+($G884*'fnd base rates'!H$110)\n+($H884*'fnd base rates'!H$111)\n+($I884*'fnd base rates'!H$112)\n+($J884*'fnd base rates'!H$113)\n+($K884*'fnd base rates'!H$114)\n+($M884*'fnd base rates'!H$116)\n+($N884*'fnd base rates'!H$117)\n+($O884*'fnd base rates'!H$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,8)))","v":2437.2212099999997},{"$f":"(($D884*'fnd base rates'!I$107)\n+($E884*'fnd base rates'!I$108)\n+($F884*'fnd base rates'!I$109)\n+($G884*'fnd base rates'!I$110)\n+($H884*'fnd base rates'!I$111)\n+($I884*'fnd base rates'!I$112)\n+($J884*'fnd base rates'!I$113)\n+($K884*'fnd base rates'!I$114)\n+($M884*'fnd base rates'!I$116)\n+($N884*'fnd base rates'!I$117)\n+($O884*'fnd base rates'!I$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,9)))\n*$R884","v":1262.08},{"$f":"(($D884*'fnd base rates'!J$107)\n+($E884*'fnd base rates'!J$108)\n+($F884*'fnd base rates'!J$109)\n+($G884*'fnd base rates'!J$110)\n+($H884*'fnd base rates'!J$111)\n+($I884*'fnd base rates'!J$112)\n+($J884*'fnd base rates'!J$113)\n+($K884*'fnd base rates'!J$114)\n+($M884*'fnd base rates'!J$116)\n+($N884*'fnd base rates'!J$117)\n+($O884*'fnd base rates'!J$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,10)))\n*$R884","v":1643},{"$f":"(($D884*'fnd base rates'!K$107)\n+($E884*'fnd base rates'!K$108)\n+($F884*'fnd base rates'!K$109)\n+($G884*'fnd base rates'!K$110)\n+($H884*'fnd base rates'!K$111)\n+($I884*'fnd base rates'!K$112)\n+($J884*'fnd base rates'!K$113)\n+($K884*'fnd base rates'!K$114)\n+($M884*'fnd base rates'!K$116)\n+($N884*'fnd base rates'!K$117)\n+($O884*'fnd base rates'!K$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,11)))\n*$R884","v":3474.391564},{"$f":"(($D884*'fnd base rates'!L$107)\n+($E884*'fnd base rates'!L$108)\n+($F884*'fnd base rates'!L$109)\n+($G884*'fnd base rates'!L$110)\n+($H884*'fnd base rates'!L$111)\n+($I884*'fnd base rates'!L$112)\n+($J884*'fnd base rates'!L$113)\n+($K884*'fnd base rates'!L$114)\n+($M884*'fnd base rates'!L$116)\n+($N884*'fnd base rates'!L$117)\n+($O884*'fnd base rates'!L$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,12)))","v":3559.0842630000002},{"$f":"(($D884*'fnd base rates'!M$107)\n+($E884*'fnd base rates'!M$108)\n+($F884*'fnd base rates'!M$109)\n+($G884*'fnd base rates'!M$110)\n+($H884*'fnd base rates'!M$111)\n+($I884*'fnd base rates'!M$112)\n+($J884*'fnd base rates'!M$113)\n+($K884*'fnd base rates'!M$114)\n+($M884*'fnd base rates'!M$116)\n+($N884*'fnd base rates'!M$117)\n+($O884*'fnd base rates'!M$118)\n+($P884*VLOOKUP($S884+12,rate_basefnd,13)))","v":0},34191.901874000003,null,3506262284,"3506","262","284",1,3,34191.901874000003,11397,0,11397,null,null,null,null,null,11535,0,11535,-138,11397,0,11397]
[3506,3506262295,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D885","v":0},{"$f":"'fnd enro'!E885","v":0},{"$f":"'fnd enro'!F885","v":0},{"$f":"'fnd enro'!G885","v":0},{"$f":"'fnd enro'!H885","v":0},{"$f":"'fnd enro'!I885","v":2},{"$f":"'fnd enro'!J885","v":0},{"$f":"'fnd enro'!K885","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L885","v":0},{"$f":"'fnd enro'!M885+'fnd enro'!N885","v":0},{"$f":"'fnd enro'!O885","v":0},{"$f":"'fnd enro'!P885","v":0},{"$f":"'fnd enro'!Q885","v":0},{"$f":"'fnd enro'!S885","v":2},1,{"$f":"VALUE('fnd enro'!R885)","v":3},null,{"$f":"(($D885*'fnd base rates'!C$107)\n+($E885*'fnd base rates'!C$108)\n+($F885*'fnd base rates'!C$109)\n+($G885*'fnd base rates'!C$110)\n+($H885*'fnd base rates'!C$111)\n+($I885*'fnd base rates'!C$112)\n+($J885*'fnd base rates'!C$113)\n+($K885*'fnd base rates'!C$114)\n+($M885*'fnd base rates'!C$116)\n+($N885*'fnd base rates'!C$117)\n+($O885*'fnd base rates'!C$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,3)))\n*$R885","v":1008.577798},{"$f":"(($D885*'fnd base rates'!D$107)\n+($E885*'fnd base rates'!D$108)\n+($F885*'fnd base rates'!D$109)\n+($G885*'fnd base rates'!D$110)\n+($H885*'fnd base rates'!D$111)\n+($I885*'fnd base rates'!D$112)\n+($J885*'fnd base rates'!D$113)\n+($K885*'fnd base rates'!D$114)\n+($M885*'fnd base rates'!D$116)\n+($N885*'fnd base rates'!D$117)\n+($O885*'fnd base rates'!D$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,4)))\n*$R885","v":1443.9},{"$f":"(($D885*'fnd base rates'!E$107)\n+($E885*'fnd base rates'!E$108)\n+($F885*'fnd base rates'!E$109)\n+($G885*'fnd base rates'!E$110)\n+($H885*'fnd base rates'!E$111)\n+($I885*'fnd base rates'!E$112)\n+($J885*'fnd base rates'!E$113)\n+($K885*'fnd base rates'!E$114)\n+($M885*'fnd base rates'!E$116)\n+($N885*'fnd base rates'!E$117)\n+($O885*'fnd base rates'!E$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,5)))\n*$R885","v":9257.8954460000004},{"$f":"(($D885*'fnd base rates'!F$107)\n+($E885*'fnd base rates'!F$108)\n+($F885*'fnd base rates'!F$109)\n+($G885*'fnd base rates'!F$110)\n+($H885*'fnd base rates'!F$111)\n+($I885*'fnd base rates'!F$112)\n+($J885*'fnd base rates'!F$113)\n+($K885*'fnd base rates'!F$114)\n+($M885*'fnd base rates'!F$116)\n+($N885*'fnd base rates'!F$117)\n+($O885*'fnd base rates'!F$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,6)))\n*$R885","v":1661.8965020000001},{"$f":"(($D885*'fnd base rates'!G$107)\n+($E885*'fnd base rates'!G$108)\n+($F885*'fnd base rates'!G$109)\n+($G885*'fnd base rates'!G$110)\n+($H885*'fnd base rates'!G$111)\n+($I885*'fnd base rates'!G$112)\n+($J885*'fnd base rates'!G$113)\n+($K885*'fnd base rates'!G$114)\n+($M885*'fnd base rates'!G$116)\n+($N885*'fnd base rates'!G$117)\n+($O885*'fnd base rates'!G$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,7)))\n*$R885","v":308.68681199999997},{"$f":"(($D885*'fnd base rates'!H$107)\n+($E885*'fnd base rates'!H$108)\n+($F885*'fnd base rates'!H$109)\n+($G885*'fnd base rates'!H$110)\n+($H885*'fnd base rates'!H$111)\n+($I885*'fnd base rates'!H$112)\n+($J885*'fnd base rates'!H$113)\n+($K885*'fnd base rates'!H$114)\n+($M885*'fnd base rates'!H$116)\n+($N885*'fnd base rates'!H$117)\n+($O885*'fnd base rates'!H$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D885*'fnd base rates'!I$107)\n+($E885*'fnd base rates'!I$108)\n+($F885*'fnd base rates'!I$109)\n+($G885*'fnd base rates'!I$110)\n+($H885*'fnd base rates'!I$111)\n+($I885*'fnd base rates'!I$112)\n+($J885*'fnd base rates'!I$113)\n+($K885*'fnd base rates'!I$114)\n+($M885*'fnd base rates'!I$116)\n+($N885*'fnd base rates'!I$117)\n+($O885*'fnd base rates'!I$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,9)))\n*$R885","v":803.86},{"$f":"(($D885*'fnd base rates'!J$107)\n+($E885*'fnd base rates'!J$108)\n+($F885*'fnd base rates'!J$109)\n+($G885*'fnd base rates'!J$110)\n+($H885*'fnd base rates'!J$111)\n+($I885*'fnd base rates'!J$112)\n+($J885*'fnd base rates'!J$113)\n+($K885*'fnd base rates'!J$114)\n+($M885*'fnd base rates'!J$116)\n+($N885*'fnd base rates'!J$117)\n+($O885*'fnd base rates'!J$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,10)))\n*$R885","v":1082.82},{"$f":"(($D885*'fnd base rates'!K$107)\n+($E885*'fnd base rates'!K$108)\n+($F885*'fnd base rates'!K$109)\n+($G885*'fnd base rates'!K$110)\n+($H885*'fnd base rates'!K$111)\n+($I885*'fnd base rates'!K$112)\n+($J885*'fnd base rates'!K$113)\n+($K885*'fnd base rates'!K$114)\n+($M885*'fnd base rates'!K$116)\n+($N885*'fnd base rates'!K$117)\n+($O885*'fnd base rates'!K$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,11)))\n*$R885","v":2166.154376},{"$f":"(($D885*'fnd base rates'!L$107)\n+($E885*'fnd base rates'!L$108)\n+($F885*'fnd base rates'!L$109)\n+($G885*'fnd base rates'!L$110)\n+($H885*'fnd base rates'!L$111)\n+($I885*'fnd base rates'!L$112)\n+($J885*'fnd base rates'!L$113)\n+($K885*'fnd base rates'!L$114)\n+($M885*'fnd base rates'!L$116)\n+($N885*'fnd base rates'!L$117)\n+($O885*'fnd base rates'!L$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D885*'fnd base rates'!M$107)\n+($E885*'fnd base rates'!M$108)\n+($F885*'fnd base rates'!M$109)\n+($G885*'fnd base rates'!M$110)\n+($H885*'fnd base rates'!M$111)\n+($I885*'fnd base rates'!M$112)\n+($J885*'fnd base rates'!M$113)\n+($K885*'fnd base rates'!M$114)\n+($M885*'fnd base rates'!M$116)\n+($N885*'fnd base rates'!M$117)\n+($O885*'fnd base rates'!M$118)\n+($P885*VLOOKUP($S885+12,rate_basefnd,13)))","v":0},21531.187915999999,null,3506262295,"3506","262","295",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[3506,3506262346,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D886","v":0},{"$f":"'fnd enro'!E886","v":0},{"$f":"'fnd enro'!F886","v":0},{"$f":"'fnd enro'!G886","v":0},{"$f":"'fnd enro'!H886","v":0},{"$f":"'fnd enro'!I886","v":2},{"$f":"'fnd enro'!J886","v":0},{"$f":"'fnd enro'!K886","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L886","v":0},{"$f":"'fnd enro'!M886+'fnd enro'!N886","v":0},{"$f":"'fnd enro'!O886","v":0},{"$f":"'fnd enro'!P886","v":0},{"$f":"'fnd enro'!Q886","v":0},{"$f":"'fnd enro'!S886","v":2},1,{"$f":"VALUE('fnd enro'!R886)","v":7},null,{"$f":"(($D886*'fnd base rates'!C$107)\n+($E886*'fnd base rates'!C$108)\n+($F886*'fnd base rates'!C$109)\n+($G886*'fnd base rates'!C$110)\n+($H886*'fnd base rates'!C$111)\n+($I886*'fnd base rates'!C$112)\n+($J886*'fnd base rates'!C$113)\n+($K886*'fnd base rates'!C$114)\n+($M886*'fnd base rates'!C$116)\n+($N886*'fnd base rates'!C$117)\n+($O886*'fnd base rates'!C$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,3)))\n*$R886","v":1008.577798},{"$f":"(($D886*'fnd base rates'!D$107)\n+($E886*'fnd base rates'!D$108)\n+($F886*'fnd base rates'!D$109)\n+($G886*'fnd base rates'!D$110)\n+($H886*'fnd base rates'!D$111)\n+($I886*'fnd base rates'!D$112)\n+($J886*'fnd base rates'!D$113)\n+($K886*'fnd base rates'!D$114)\n+($M886*'fnd base rates'!D$116)\n+($N886*'fnd base rates'!D$117)\n+($O886*'fnd base rates'!D$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,4)))\n*$R886","v":1443.9},{"$f":"(($D886*'fnd base rates'!E$107)\n+($E886*'fnd base rates'!E$108)\n+($F886*'fnd base rates'!E$109)\n+($G886*'fnd base rates'!E$110)\n+($H886*'fnd base rates'!E$111)\n+($I886*'fnd base rates'!E$112)\n+($J886*'fnd base rates'!E$113)\n+($K886*'fnd base rates'!E$114)\n+($M886*'fnd base rates'!E$116)\n+($N886*'fnd base rates'!E$117)\n+($O886*'fnd base rates'!E$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,5)))\n*$R886","v":9257.8954460000004},{"$f":"(($D886*'fnd base rates'!F$107)\n+($E886*'fnd base rates'!F$108)\n+($F886*'fnd base rates'!F$109)\n+($G886*'fnd base rates'!F$110)\n+($H886*'fnd base rates'!F$111)\n+($I886*'fnd base rates'!F$112)\n+($J886*'fnd base rates'!F$113)\n+($K886*'fnd base rates'!F$114)\n+($M886*'fnd base rates'!F$116)\n+($N886*'fnd base rates'!F$117)\n+($O886*'fnd base rates'!F$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,6)))\n*$R886","v":1661.8965020000001},{"$f":"(($D886*'fnd base rates'!G$107)\n+($E886*'fnd base rates'!G$108)\n+($F886*'fnd base rates'!G$109)\n+($G886*'fnd base rates'!G$110)\n+($H886*'fnd base rates'!G$111)\n+($I886*'fnd base rates'!G$112)\n+($J886*'fnd base rates'!G$113)\n+($K886*'fnd base rates'!G$114)\n+($M886*'fnd base rates'!G$116)\n+($N886*'fnd base rates'!G$117)\n+($O886*'fnd base rates'!G$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,7)))\n*$R886","v":308.68681199999997},{"$f":"(($D886*'fnd base rates'!H$107)\n+($E886*'fnd base rates'!H$108)\n+($F886*'fnd base rates'!H$109)\n+($G886*'fnd base rates'!H$110)\n+($H886*'fnd base rates'!H$111)\n+($I886*'fnd base rates'!H$112)\n+($J886*'fnd base rates'!H$113)\n+($K886*'fnd base rates'!H$114)\n+($M886*'fnd base rates'!H$116)\n+($N886*'fnd base rates'!H$117)\n+($O886*'fnd base rates'!H$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D886*'fnd base rates'!I$107)\n+($E886*'fnd base rates'!I$108)\n+($F886*'fnd base rates'!I$109)\n+($G886*'fnd base rates'!I$110)\n+($H886*'fnd base rates'!I$111)\n+($I886*'fnd base rates'!I$112)\n+($J886*'fnd base rates'!I$113)\n+($K886*'fnd base rates'!I$114)\n+($M886*'fnd base rates'!I$116)\n+($N886*'fnd base rates'!I$117)\n+($O886*'fnd base rates'!I$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,9)))\n*$R886","v":803.86},{"$f":"(($D886*'fnd base rates'!J$107)\n+($E886*'fnd base rates'!J$108)\n+($F886*'fnd base rates'!J$109)\n+($G886*'fnd base rates'!J$110)\n+($H886*'fnd base rates'!J$111)\n+($I886*'fnd base rates'!J$112)\n+($J886*'fnd base rates'!J$113)\n+($K886*'fnd base rates'!J$114)\n+($M886*'fnd base rates'!J$116)\n+($N886*'fnd base rates'!J$117)\n+($O886*'fnd base rates'!J$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,10)))\n*$R886","v":1082.82},{"$f":"(($D886*'fnd base rates'!K$107)\n+($E886*'fnd base rates'!K$108)\n+($F886*'fnd base rates'!K$109)\n+($G886*'fnd base rates'!K$110)\n+($H886*'fnd base rates'!K$111)\n+($I886*'fnd base rates'!K$112)\n+($J886*'fnd base rates'!K$113)\n+($K886*'fnd base rates'!K$114)\n+($M886*'fnd base rates'!K$116)\n+($N886*'fnd base rates'!K$117)\n+($O886*'fnd base rates'!K$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,11)))\n*$R886","v":2166.154376},{"$f":"(($D886*'fnd base rates'!L$107)\n+($E886*'fnd base rates'!L$108)\n+($F886*'fnd base rates'!L$109)\n+($G886*'fnd base rates'!L$110)\n+($H886*'fnd base rates'!L$111)\n+($I886*'fnd base rates'!L$112)\n+($J886*'fnd base rates'!L$113)\n+($K886*'fnd base rates'!L$114)\n+($M886*'fnd base rates'!L$116)\n+($N886*'fnd base rates'!L$117)\n+($O886*'fnd base rates'!L$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D886*'fnd base rates'!M$107)\n+($E886*'fnd base rates'!M$108)\n+($F886*'fnd base rates'!M$109)\n+($G886*'fnd base rates'!M$110)\n+($H886*'fnd base rates'!M$111)\n+($I886*'fnd base rates'!M$112)\n+($J886*'fnd base rates'!M$113)\n+($K886*'fnd base rates'!M$114)\n+($M886*'fnd base rates'!M$116)\n+($N886*'fnd base rates'!M$117)\n+($O886*'fnd base rates'!M$118)\n+($P886*VLOOKUP($S886+12,rate_basefnd,13)))","v":0},21531.187915999999,null,3506262346,"3506","262","346",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,12976,11,12987,-2221,10766,0,10766]
[3506,3506262347,"PIONEER CS OF SCIENCE II",{"$f":"'fnd enro'!D887","v":0},{"$f":"'fnd enro'!E887","v":0},{"$f":"'fnd enro'!F887","v":0},{"$f":"'fnd enro'!G887","v":0},{"$f":"'fnd enro'!H887","v":4},{"$f":"'fnd enro'!I887","v":4},{"$f":"'fnd enro'!J887","v":0},{"$f":"'fnd enro'!K887","v":0.30320000000000003},{"$f":"'fnd enro'!L887","v":0},{"$f":"'fnd enro'!M887+'fnd enro'!N887","v":0},{"$f":"'fnd enro'!O887","v":1},{"$f":"'fnd enro'!P887","v":1},{"$f":"'fnd enro'!Q887","v":2},{"$f":"'fnd enro'!S887","v":8},1,{"$f":"VALUE('fnd enro'!R887)","v":7},null,{"$f":"(($D887*'fnd base rates'!C$107)\n+($E887*'fnd base rates'!C$108)\n+($F887*'fnd base rates'!C$109)\n+($G887*'fnd base rates'!C$110)\n+($H887*'fnd base rates'!C$111)\n+($I887*'fnd base rates'!C$112)\n+($J887*'fnd base rates'!C$113)\n+($K887*'fnd base rates'!C$114)\n+($M887*'fnd base rates'!C$116)\n+($N887*'fnd base rates'!C$117)\n+($O887*'fnd base rates'!C$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,3)))\n*$R887","v":4324.3211920000003},{"$f":"(($D887*'fnd base rates'!D$107)\n+($E887*'fnd base rates'!D$108)\n+($F887*'fnd base rates'!D$109)\n+($G887*'fnd base rates'!D$110)\n+($H887*'fnd base rates'!D$111)\n+($I887*'fnd base rates'!D$112)\n+($J887*'fnd base rates'!D$113)\n+($K887*'fnd base rates'!D$114)\n+($M887*'fnd base rates'!D$116)\n+($N887*'fnd base rates'!D$117)\n+($O887*'fnd base rates'!D$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,4)))\n*$R887","v":6638.0800000000008},{"$f":"(($D887*'fnd base rates'!E$107)\n+($E887*'fnd base rates'!E$108)\n+($F887*'fnd base rates'!E$109)\n+($G887*'fnd base rates'!E$110)\n+($H887*'fnd base rates'!E$111)\n+($I887*'fnd base rates'!E$112)\n+($J887*'fnd base rates'!E$113)\n+($K887*'fnd base rates'!E$114)\n+($M887*'fnd base rates'!E$116)\n+($N887*'fnd base rates'!E$117)\n+($O887*'fnd base rates'!E$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,5)))\n*$R887","v":39140.181784},{"$f":"(($D887*'fnd base rates'!F$107)\n+($E887*'fnd base rates'!F$108)\n+($F887*'fnd base rates'!F$109)\n+($G887*'fnd base rates'!F$110)\n+($H887*'fnd base rates'!F$111)\n+($I887*'fnd base rates'!F$112)\n+($J887*'fnd base rates'!F$113)\n+($K887*'fnd base rates'!F$114)\n+($M887*'fnd base rates'!F$116)\n+($N887*'fnd base rates'!F$117)\n+($O887*'fnd base rates'!F$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,6)))\n*$R887","v":7356.6860080000006},{"$f":"(($D887*'fnd base rates'!G$107)\n+($E887*'fnd base rates'!G$108)\n+($F887*'fnd base rates'!G$109)\n+($G887*'fnd base rates'!G$110)\n+($H887*'fnd base rates'!G$111)\n+($I887*'fnd base rates'!G$112)\n+($J887*'fnd base rates'!G$113)\n+($K887*'fnd base rates'!G$114)\n+($M887*'fnd base rates'!G$116)\n+($N887*'fnd base rates'!G$117)\n+($O887*'fnd base rates'!G$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,7)))\n*$R887","v":1604.1572479999998},{"$f":"(($D887*'fnd base rates'!H$107)\n+($E887*'fnd base rates'!H$108)\n+($F887*'fnd base rates'!H$109)\n+($G887*'fnd base rates'!H$110)\n+($H887*'fnd base rates'!H$111)\n+($I887*'fnd base rates'!H$112)\n+($J887*'fnd base rates'!H$113)\n+($K887*'fnd base rates'!H$114)\n+($M887*'fnd base rates'!H$116)\n+($N887*'fnd base rates'!H$117)\n+($O887*'fnd base rates'!H$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,8)))","v":5354.0365599999996},{"$f":"(($D887*'fnd base rates'!I$107)\n+($E887*'fnd base rates'!I$108)\n+($F887*'fnd base rates'!I$109)\n+($G887*'fnd base rates'!I$110)\n+($H887*'fnd base rates'!I$111)\n+($I887*'fnd base rates'!I$112)\n+($J887*'fnd base rates'!I$113)\n+($K887*'fnd base rates'!I$114)\n+($M887*'fnd base rates'!I$116)\n+($N887*'fnd base rates'!I$117)\n+($O887*'fnd base rates'!I$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,9)))\n*$R887","v":3241.1899999999996},{"$f":"(($D887*'fnd base rates'!J$107)\n+($E887*'fnd base rates'!J$108)\n+($F887*'fnd base rates'!J$109)\n+($G887*'fnd base rates'!J$110)\n+($H887*'fnd base rates'!J$111)\n+($I887*'fnd base rates'!J$112)\n+($J887*'fnd base rates'!J$113)\n+($K887*'fnd base rates'!J$114)\n+($M887*'fnd base rates'!J$116)\n+($N887*'fnd base rates'!J$117)\n+($O887*'fnd base rates'!J$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,10)))\n*$R887","v":4303.7699999999995},{"$f":"(($D887*'fnd base rates'!K$107)\n+($E887*'fnd base rates'!K$108)\n+($F887*'fnd base rates'!K$109)\n+($G887*'fnd base rates'!K$110)\n+($H887*'fnd base rates'!K$111)\n+($I887*'fnd base rates'!K$112)\n+($J887*'fnd base rates'!K$113)\n+($K887*'fnd base rates'!K$114)\n+($M887*'fnd base rates'!K$116)\n+($N887*'fnd base rates'!K$117)\n+($O887*'fnd base rates'!K$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,11)))\n*$R887","v":9299.3975039999987},{"$f":"(($D887*'fnd base rates'!L$107)\n+($E887*'fnd base rates'!L$108)\n+($F887*'fnd base rates'!L$109)\n+($G887*'fnd base rates'!L$110)\n+($H887*'fnd base rates'!L$111)\n+($I887*'fnd base rates'!L$112)\n+($J887*'fnd base rates'!L$113)\n+($K887*'fnd base rates'!L$114)\n+($M887*'fnd base rates'!L$116)\n+($N887*'fnd base rates'!L$117)\n+($O887*'fnd base rates'!L$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,12)))","v":10715.951367999998},{"$f":"(($D887*'fnd base rates'!M$107)\n+($E887*'fnd base rates'!M$108)\n+($F887*'fnd base rates'!M$109)\n+($G887*'fnd base rates'!M$110)\n+($H887*'fnd base rates'!M$111)\n+($I887*'fnd base rates'!M$112)\n+($J887*'fnd base rates'!M$113)\n+($K887*'fnd base rates'!M$114)\n+($M887*'fnd base rates'!M$116)\n+($N887*'fnd base rates'!M$117)\n+($O887*'fnd base rates'!M$118)\n+($P887*VLOOKUP($S887+12,rate_basefnd,13)))","v":0},91977.771664,null,3506262347,"3506","262","347",1,8,91977.771664,11497,0,11497,null,null,null,null,null,12657,11,12668,-1171,11497,0,11497]
[3507,3507201072,"CITY ON A HILL NEW BEDFORD",{"$f":"'fnd enro'!D888","v":0},{"$f":"'fnd enro'!E888","v":0},{"$f":"'fnd enro'!F888","v":0},{"$f":"'fnd enro'!G888","v":0},{"$f":"'fnd enro'!H888","v":0},{"$f":"'fnd enro'!I888","v":1},{"$f":"'fnd enro'!J888","v":0},{"$f":"'fnd enro'!K888","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L888","v":0},{"$f":"'fnd enro'!M888+'fnd enro'!N888","v":0},{"$f":"'fnd enro'!O888","v":0},{"$f":"'fnd enro'!P888","v":0},{"$f":"'fnd enro'!Q888","v":1},{"$f":"'fnd enro'!S888","v":1},1,{"$f":"VALUE('fnd enro'!R888)","v":5},null,{"$f":"(($D888*'fnd base rates'!C$107)\n+($E888*'fnd base rates'!C$108)\n+($F888*'fnd base rates'!C$109)\n+($G888*'fnd base rates'!C$110)\n+($H888*'fnd base rates'!C$111)\n+($I888*'fnd base rates'!C$112)\n+($J888*'fnd base rates'!C$113)\n+($K888*'fnd base rates'!C$114)\n+($M888*'fnd base rates'!C$116)\n+($N888*'fnd base rates'!C$117)\n+($O888*'fnd base rates'!C$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,3)))\n*$R888","v":558.57889899999998},{"$f":"(($D888*'fnd base rates'!D$107)\n+($E888*'fnd base rates'!D$108)\n+($F888*'fnd base rates'!D$109)\n+($G888*'fnd base rates'!D$110)\n+($H888*'fnd base rates'!D$111)\n+($I888*'fnd base rates'!D$112)\n+($J888*'fnd base rates'!D$113)\n+($K888*'fnd base rates'!D$114)\n+($M888*'fnd base rates'!D$116)\n+($N888*'fnd base rates'!D$117)\n+($O888*'fnd base rates'!D$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,4)))\n*$R888","v":979.18000000000006},{"$f":"(($D888*'fnd base rates'!E$107)\n+($E888*'fnd base rates'!E$108)\n+($F888*'fnd base rates'!E$109)\n+($G888*'fnd base rates'!E$110)\n+($H888*'fnd base rates'!E$111)\n+($I888*'fnd base rates'!E$112)\n+($J888*'fnd base rates'!E$113)\n+($K888*'fnd base rates'!E$114)\n+($M888*'fnd base rates'!E$116)\n+($N888*'fnd base rates'!E$117)\n+($O888*'fnd base rates'!E$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,5)))\n*$R888","v":7140.0377230000004},{"$f":"(($D888*'fnd base rates'!F$107)\n+($E888*'fnd base rates'!F$108)\n+($F888*'fnd base rates'!F$109)\n+($G888*'fnd base rates'!F$110)\n+($H888*'fnd base rates'!F$111)\n+($I888*'fnd base rates'!F$112)\n+($J888*'fnd base rates'!F$113)\n+($K888*'fnd base rates'!F$114)\n+($M888*'fnd base rates'!F$116)\n+($N888*'fnd base rates'!F$117)\n+($O888*'fnd base rates'!F$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,6)))\n*$R888","v":830.94825100000003},{"$f":"(($D888*'fnd base rates'!G$107)\n+($E888*'fnd base rates'!G$108)\n+($F888*'fnd base rates'!G$109)\n+($G888*'fnd base rates'!G$110)\n+($H888*'fnd base rates'!G$111)\n+($I888*'fnd base rates'!G$112)\n+($J888*'fnd base rates'!G$113)\n+($K888*'fnd base rates'!G$114)\n+($M888*'fnd base rates'!G$116)\n+($N888*'fnd base rates'!G$117)\n+($O888*'fnd base rates'!G$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,7)))\n*$R888","v":276.173406},{"$f":"(($D888*'fnd base rates'!H$107)\n+($E888*'fnd base rates'!H$108)\n+($F888*'fnd base rates'!H$109)\n+($G888*'fnd base rates'!H$110)\n+($H888*'fnd base rates'!H$111)\n+($I888*'fnd base rates'!H$112)\n+($J888*'fnd base rates'!H$113)\n+($K888*'fnd base rates'!H$114)\n+($M888*'fnd base rates'!H$116)\n+($N888*'fnd base rates'!H$117)\n+($O888*'fnd base rates'!H$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,8)))","v":799.80706999999995},{"$f":"(($D888*'fnd base rates'!I$107)\n+($E888*'fnd base rates'!I$108)\n+($F888*'fnd base rates'!I$109)\n+($G888*'fnd base rates'!I$110)\n+($H888*'fnd base rates'!I$111)\n+($I888*'fnd base rates'!I$112)\n+($J888*'fnd base rates'!I$113)\n+($K888*'fnd base rates'!I$114)\n+($M888*'fnd base rates'!I$116)\n+($N888*'fnd base rates'!I$117)\n+($O888*'fnd base rates'!I$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,9)))\n*$R888","v":503.61},{"$f":"(($D888*'fnd base rates'!J$107)\n+($E888*'fnd base rates'!J$108)\n+($F888*'fnd base rates'!J$109)\n+($G888*'fnd base rates'!J$110)\n+($H888*'fnd base rates'!J$111)\n+($I888*'fnd base rates'!J$112)\n+($J888*'fnd base rates'!J$113)\n+($K888*'fnd base rates'!J$114)\n+($M888*'fnd base rates'!J$116)\n+($N888*'fnd base rates'!J$117)\n+($O888*'fnd base rates'!J$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,10)))\n*$R888","v":1069.78},{"$f":"(($D888*'fnd base rates'!K$107)\n+($E888*'fnd base rates'!K$108)\n+($F888*'fnd base rates'!K$109)\n+($G888*'fnd base rates'!K$110)\n+($H888*'fnd base rates'!K$111)\n+($I888*'fnd base rates'!K$112)\n+($J888*'fnd base rates'!K$113)\n+($K888*'fnd base rates'!K$114)\n+($M888*'fnd base rates'!K$116)\n+($N888*'fnd base rates'!K$117)\n+($O888*'fnd base rates'!K$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,11)))\n*$R888","v":1083.077188},{"$f":"(($D888*'fnd base rates'!L$107)\n+($E888*'fnd base rates'!L$108)\n+($F888*'fnd base rates'!L$109)\n+($G888*'fnd base rates'!L$110)\n+($H888*'fnd base rates'!L$111)\n+($I888*'fnd base rates'!L$112)\n+($J888*'fnd base rates'!L$113)\n+($K888*'fnd base rates'!L$114)\n+($M888*'fnd base rates'!L$116)\n+($N888*'fnd base rates'!L$117)\n+($O888*'fnd base rates'!L$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,12)))","v":1523.7514210000002},{"$f":"(($D888*'fnd base rates'!M$107)\n+($E888*'fnd base rates'!M$108)\n+($F888*'fnd base rates'!M$109)\n+($G888*'fnd base rates'!M$110)\n+($H888*'fnd base rates'!M$111)\n+($I888*'fnd base rates'!M$112)\n+($J888*'fnd base rates'!M$113)\n+($K888*'fnd base rates'!M$114)\n+($M888*'fnd base rates'!M$116)\n+($N888*'fnd base rates'!M$117)\n+($O888*'fnd base rates'!M$118)\n+($P888*VLOOKUP($S888+12,rate_basefnd,13)))","v":0},14764.943958000002,null,3507201072,"3507","201","072",1,1,14764.943958000002,14765,0,14765,null,null,null,null,null,14840,14,14854,-89,14765,0,14765]
[3507,3507201094,"CITY ON A HILL NEW BEDFORD",{"$f":"'fnd enro'!D889","v":0},{"$f":"'fnd enro'!E889","v":0},{"$f":"'fnd enro'!F889","v":0},{"$f":"'fnd enro'!G889","v":0},{"$f":"'fnd enro'!H889","v":0},{"$f":"'fnd enro'!I889","v":1},{"$f":"'fnd enro'!J889","v":0},{"$f":"'fnd enro'!K889","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L889","v":0},{"$f":"'fnd enro'!M889+'fnd enro'!N889","v":0},{"$f":"'fnd enro'!O889","v":0},{"$f":"'fnd enro'!P889","v":0},{"$f":"'fnd enro'!Q889","v":1},{"$f":"'fnd enro'!S889","v":1},1,{"$f":"VALUE('fnd enro'!R889)","v":7},null,{"$f":"(($D889*'fnd base rates'!C$107)\n+($E889*'fnd base rates'!C$108)\n+($F889*'fnd base rates'!C$109)\n+($G889*'fnd base rates'!C$110)\n+($H889*'fnd base rates'!C$111)\n+($I889*'fnd base rates'!C$112)\n+($J889*'fnd base rates'!C$113)\n+($K889*'fnd base rates'!C$114)\n+($M889*'fnd base rates'!C$116)\n+($N889*'fnd base rates'!C$117)\n+($O889*'fnd base rates'!C$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,3)))\n*$R889","v":563.68889899999999},{"$f":"(($D889*'fnd base rates'!D$107)\n+($E889*'fnd base rates'!D$108)\n+($F889*'fnd base rates'!D$109)\n+($G889*'fnd base rates'!D$110)\n+($H889*'fnd base rates'!D$111)\n+($I889*'fnd base rates'!D$112)\n+($J889*'fnd base rates'!D$113)\n+($K889*'fnd base rates'!D$114)\n+($M889*'fnd base rates'!D$116)\n+($N889*'fnd base rates'!D$117)\n+($O889*'fnd base rates'!D$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,4)))\n*$R889","v":1003.3800000000001},{"$f":"(($D889*'fnd base rates'!E$107)\n+($E889*'fnd base rates'!E$108)\n+($F889*'fnd base rates'!E$109)\n+($G889*'fnd base rates'!E$110)\n+($H889*'fnd base rates'!E$111)\n+($I889*'fnd base rates'!E$112)\n+($J889*'fnd base rates'!E$113)\n+($K889*'fnd base rates'!E$114)\n+($M889*'fnd base rates'!E$116)\n+($N889*'fnd base rates'!E$117)\n+($O889*'fnd base rates'!E$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,5)))\n*$R889","v":7376.2777230000002},{"$f":"(($D889*'fnd base rates'!F$107)\n+($E889*'fnd base rates'!F$108)\n+($F889*'fnd base rates'!F$109)\n+($G889*'fnd base rates'!F$110)\n+($H889*'fnd base rates'!F$111)\n+($I889*'fnd base rates'!F$112)\n+($J889*'fnd base rates'!F$113)\n+($K889*'fnd base rates'!F$114)\n+($M889*'fnd base rates'!F$116)\n+($N889*'fnd base rates'!F$117)\n+($O889*'fnd base rates'!F$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,6)))\n*$R889","v":830.94825100000003},{"$f":"(($D889*'fnd base rates'!G$107)\n+($E889*'fnd base rates'!G$108)\n+($F889*'fnd base rates'!G$109)\n+($G889*'fnd base rates'!G$110)\n+($H889*'fnd base rates'!G$111)\n+($I889*'fnd base rates'!G$112)\n+($J889*'fnd base rates'!G$113)\n+($K889*'fnd base rates'!G$114)\n+($M889*'fnd base rates'!G$116)\n+($N889*'fnd base rates'!G$117)\n+($O889*'fnd base rates'!G$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,7)))\n*$R889","v":287.63340599999998},{"$f":"(($D889*'fnd base rates'!H$107)\n+($E889*'fnd base rates'!H$108)\n+($F889*'fnd base rates'!H$109)\n+($G889*'fnd base rates'!H$110)\n+($H889*'fnd base rates'!H$111)\n+($I889*'fnd base rates'!H$112)\n+($J889*'fnd base rates'!H$113)\n+($K889*'fnd base rates'!H$114)\n+($M889*'fnd base rates'!H$116)\n+($N889*'fnd base rates'!H$117)\n+($O889*'fnd base rates'!H$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,8)))","v":801.56706999999994},{"$f":"(($D889*'fnd base rates'!I$107)\n+($E889*'fnd base rates'!I$108)\n+($F889*'fnd base rates'!I$109)\n+($G889*'fnd base rates'!I$110)\n+($H889*'fnd base rates'!I$111)\n+($I889*'fnd base rates'!I$112)\n+($J889*'fnd base rates'!I$113)\n+($K889*'fnd base rates'!I$114)\n+($M889*'fnd base rates'!I$116)\n+($N889*'fnd base rates'!I$117)\n+($O889*'fnd base rates'!I$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,9)))\n*$R889","v":513.18000000000006},{"$f":"(($D889*'fnd base rates'!J$107)\n+($E889*'fnd base rates'!J$108)\n+($F889*'fnd base rates'!J$109)\n+($G889*'fnd base rates'!J$110)\n+($H889*'fnd base rates'!J$111)\n+($I889*'fnd base rates'!J$112)\n+($J889*'fnd base rates'!J$113)\n+($K889*'fnd base rates'!J$114)\n+($M889*'fnd base rates'!J$116)\n+($N889*'fnd base rates'!J$117)\n+($O889*'fnd base rates'!J$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,10)))\n*$R889","v":1119.49},{"$f":"(($D889*'fnd base rates'!K$107)\n+($E889*'fnd base rates'!K$108)\n+($F889*'fnd base rates'!K$109)\n+($G889*'fnd base rates'!K$110)\n+($H889*'fnd base rates'!K$111)\n+($I889*'fnd base rates'!K$112)\n+($J889*'fnd base rates'!K$113)\n+($K889*'fnd base rates'!K$114)\n+($M889*'fnd base rates'!K$116)\n+($N889*'fnd base rates'!K$117)\n+($O889*'fnd base rates'!K$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,11)))\n*$R889","v":1083.077188},{"$f":"(($D889*'fnd base rates'!L$107)\n+($E889*'fnd base rates'!L$108)\n+($F889*'fnd base rates'!L$109)\n+($G889*'fnd base rates'!L$110)\n+($H889*'fnd base rates'!L$111)\n+($I889*'fnd base rates'!L$112)\n+($J889*'fnd base rates'!L$113)\n+($K889*'fnd base rates'!L$114)\n+($M889*'fnd base rates'!L$116)\n+($N889*'fnd base rates'!L$117)\n+($O889*'fnd base rates'!L$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,12)))","v":1561.961421},{"$f":"(($D889*'fnd base rates'!M$107)\n+($E889*'fnd base rates'!M$108)\n+($F889*'fnd base rates'!M$109)\n+($G889*'fnd base rates'!M$110)\n+($H889*'fnd base rates'!M$111)\n+($I889*'fnd base rates'!M$112)\n+($J889*'fnd base rates'!M$113)\n+($K889*'fnd base rates'!M$114)\n+($M889*'fnd base rates'!M$116)\n+($N889*'fnd base rates'!M$117)\n+($O889*'fnd base rates'!M$118)\n+($P889*VLOOKUP($S889+12,rate_basefnd,13)))","v":0},15141.203958,null,3507201094,"3507","201","094",1,1,15141.203958,15141,0,15141,null,null,null,null,null,15117,22,15139,2,15141,0,15141]
[3507,3507201095,"CITY ON A HILL NEW BEDFORD",{"$f":"'fnd enro'!D890","v":0},{"$f":"'fnd enro'!E890","v":0},{"$f":"'fnd enro'!F890","v":0},{"$f":"'fnd enro'!G890","v":0},{"$f":"'fnd enro'!H890","v":0},{"$f":"'fnd enro'!I890","v":2},{"$f":"'fnd enro'!J890","v":0},{"$f":"'fnd enro'!K890","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L890","v":0},{"$f":"'fnd enro'!M890+'fnd enro'!N890","v":0},{"$f":"'fnd enro'!O890","v":0},{"$f":"'fnd enro'!P890","v":0},{"$f":"'fnd enro'!Q890","v":0},{"$f":"'fnd enro'!S890","v":2},1,{"$f":"VALUE('fnd enro'!R890)","v":10},null,{"$f":"(($D890*'fnd base rates'!C$107)\n+($E890*'fnd base rates'!C$108)\n+($F890*'fnd base rates'!C$109)\n+($G890*'fnd base rates'!C$110)\n+($H890*'fnd base rates'!C$111)\n+($I890*'fnd base rates'!C$112)\n+($J890*'fnd base rates'!C$113)\n+($K890*'fnd base rates'!C$114)\n+($M890*'fnd base rates'!C$116)\n+($N890*'fnd base rates'!C$117)\n+($O890*'fnd base rates'!C$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,3)))\n*$R890","v":1008.577798},{"$f":"(($D890*'fnd base rates'!D$107)\n+($E890*'fnd base rates'!D$108)\n+($F890*'fnd base rates'!D$109)\n+($G890*'fnd base rates'!D$110)\n+($H890*'fnd base rates'!D$111)\n+($I890*'fnd base rates'!D$112)\n+($J890*'fnd base rates'!D$113)\n+($K890*'fnd base rates'!D$114)\n+($M890*'fnd base rates'!D$116)\n+($N890*'fnd base rates'!D$117)\n+($O890*'fnd base rates'!D$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,4)))\n*$R890","v":1443.9},{"$f":"(($D890*'fnd base rates'!E$107)\n+($E890*'fnd base rates'!E$108)\n+($F890*'fnd base rates'!E$109)\n+($G890*'fnd base rates'!E$110)\n+($H890*'fnd base rates'!E$111)\n+($I890*'fnd base rates'!E$112)\n+($J890*'fnd base rates'!E$113)\n+($K890*'fnd base rates'!E$114)\n+($M890*'fnd base rates'!E$116)\n+($N890*'fnd base rates'!E$117)\n+($O890*'fnd base rates'!E$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,5)))\n*$R890","v":9257.8954460000004},{"$f":"(($D890*'fnd base rates'!F$107)\n+($E890*'fnd base rates'!F$108)\n+($F890*'fnd base rates'!F$109)\n+($G890*'fnd base rates'!F$110)\n+($H890*'fnd base rates'!F$111)\n+($I890*'fnd base rates'!F$112)\n+($J890*'fnd base rates'!F$113)\n+($K890*'fnd base rates'!F$114)\n+($M890*'fnd base rates'!F$116)\n+($N890*'fnd base rates'!F$117)\n+($O890*'fnd base rates'!F$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,6)))\n*$R890","v":1661.8965020000001},{"$f":"(($D890*'fnd base rates'!G$107)\n+($E890*'fnd base rates'!G$108)\n+($F890*'fnd base rates'!G$109)\n+($G890*'fnd base rates'!G$110)\n+($H890*'fnd base rates'!G$111)\n+($I890*'fnd base rates'!G$112)\n+($J890*'fnd base rates'!G$113)\n+($K890*'fnd base rates'!G$114)\n+($M890*'fnd base rates'!G$116)\n+($N890*'fnd base rates'!G$117)\n+($O890*'fnd base rates'!G$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,7)))\n*$R890","v":308.68681199999997},{"$f":"(($D890*'fnd base rates'!H$107)\n+($E890*'fnd base rates'!H$108)\n+($F890*'fnd base rates'!H$109)\n+($G890*'fnd base rates'!H$110)\n+($H890*'fnd base rates'!H$111)\n+($I890*'fnd base rates'!H$112)\n+($J890*'fnd base rates'!H$113)\n+($K890*'fnd base rates'!H$114)\n+($M890*'fnd base rates'!H$116)\n+($N890*'fnd base rates'!H$117)\n+($O890*'fnd base rates'!H$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D890*'fnd base rates'!I$107)\n+($E890*'fnd base rates'!I$108)\n+($F890*'fnd base rates'!I$109)\n+($G890*'fnd base rates'!I$110)\n+($H890*'fnd base rates'!I$111)\n+($I890*'fnd base rates'!I$112)\n+($J890*'fnd base rates'!I$113)\n+($K890*'fnd base rates'!I$114)\n+($M890*'fnd base rates'!I$116)\n+($N890*'fnd base rates'!I$117)\n+($O890*'fnd base rates'!I$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,9)))\n*$R890","v":803.86},{"$f":"(($D890*'fnd base rates'!J$107)\n+($E890*'fnd base rates'!J$108)\n+($F890*'fnd base rates'!J$109)\n+($G890*'fnd base rates'!J$110)\n+($H890*'fnd base rates'!J$111)\n+($I890*'fnd base rates'!J$112)\n+($J890*'fnd base rates'!J$113)\n+($K890*'fnd base rates'!J$114)\n+($M890*'fnd base rates'!J$116)\n+($N890*'fnd base rates'!J$117)\n+($O890*'fnd base rates'!J$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,10)))\n*$R890","v":1082.82},{"$f":"(($D890*'fnd base rates'!K$107)\n+($E890*'fnd base rates'!K$108)\n+($F890*'fnd base rates'!K$109)\n+($G890*'fnd base rates'!K$110)\n+($H890*'fnd base rates'!K$111)\n+($I890*'fnd base rates'!K$112)\n+($J890*'fnd base rates'!K$113)\n+($K890*'fnd base rates'!K$114)\n+($M890*'fnd base rates'!K$116)\n+($N890*'fnd base rates'!K$117)\n+($O890*'fnd base rates'!K$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,11)))\n*$R890","v":2166.154376},{"$f":"(($D890*'fnd base rates'!L$107)\n+($E890*'fnd base rates'!L$108)\n+($F890*'fnd base rates'!L$109)\n+($G890*'fnd base rates'!L$110)\n+($H890*'fnd base rates'!L$111)\n+($I890*'fnd base rates'!L$112)\n+($J890*'fnd base rates'!L$113)\n+($K890*'fnd base rates'!L$114)\n+($M890*'fnd base rates'!L$116)\n+($N890*'fnd base rates'!L$117)\n+($O890*'fnd base rates'!L$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D890*'fnd base rates'!M$107)\n+($E890*'fnd base rates'!M$108)\n+($F890*'fnd base rates'!M$109)\n+($G890*'fnd base rates'!M$110)\n+($H890*'fnd base rates'!M$111)\n+($I890*'fnd base rates'!M$112)\n+($J890*'fnd base rates'!M$113)\n+($K890*'fnd base rates'!M$114)\n+($M890*'fnd base rates'!M$116)\n+($N890*'fnd base rates'!M$117)\n+($O890*'fnd base rates'!M$118)\n+($P890*VLOOKUP($S890+12,rate_basefnd,13)))","v":0},21531.187915999999,null,3507201095,"3507","201","095",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,15550,102,15652,-4886,10766,0,10766]
[3507,3507201201,"CITY ON A HILL NEW BEDFORD",{"$f":"'fnd enro'!D891","v":0},{"$f":"'fnd enro'!E891","v":0},{"$f":"'fnd enro'!F891","v":0},{"$f":"'fnd enro'!G891","v":0},{"$f":"'fnd enro'!H891","v":0},{"$f":"'fnd enro'!I891","v":145},{"$f":"'fnd enro'!J891","v":0},{"$f":"'fnd enro'!K891","v":5.4954999999999998},{"$f":"'fnd enro'!L891","v":0},{"$f":"'fnd enro'!M891+'fnd enro'!N891","v":0},{"$f":"'fnd enro'!O891","v":0},{"$f":"'fnd enro'!P891","v":34},{"$f":"'fnd enro'!Q891","v":118},{"$f":"'fnd enro'!S891","v":145},1,{"$f":"VALUE('fnd enro'!R891)","v":10},null,{"$f":"(($D891*'fnd base rates'!C$107)\n+($E891*'fnd base rates'!C$108)\n+($F891*'fnd base rates'!C$109)\n+($G891*'fnd base rates'!C$110)\n+($H891*'fnd base rates'!C$111)\n+($I891*'fnd base rates'!C$112)\n+($J891*'fnd base rates'!C$113)\n+($K891*'fnd base rates'!C$114)\n+($M891*'fnd base rates'!C$116)\n+($N891*'fnd base rates'!C$117)\n+($O891*'fnd base rates'!C$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,3)))\n*$R891","v":83171.310355000009},{"$f":"(($D891*'fnd base rates'!D$107)\n+($E891*'fnd base rates'!D$108)\n+($F891*'fnd base rates'!D$109)\n+($G891*'fnd base rates'!D$110)\n+($H891*'fnd base rates'!D$111)\n+($I891*'fnd base rates'!D$112)\n+($J891*'fnd base rates'!D$113)\n+($K891*'fnd base rates'!D$114)\n+($M891*'fnd base rates'!D$116)\n+($N891*'fnd base rates'!D$117)\n+($O891*'fnd base rates'!D$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,4)))\n*$R891","v":144673.72999999998},{"$f":"(($D891*'fnd base rates'!E$107)\n+($E891*'fnd base rates'!E$108)\n+($F891*'fnd base rates'!E$109)\n+($G891*'fnd base rates'!E$110)\n+($H891*'fnd base rates'!E$111)\n+($I891*'fnd base rates'!E$112)\n+($J891*'fnd base rates'!E$113)\n+($K891*'fnd base rates'!E$114)\n+($M891*'fnd base rates'!E$116)\n+($N891*'fnd base rates'!E$117)\n+($O891*'fnd base rates'!E$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,5)))\n*$R891","v":1049254.9798350001},{"$f":"(($D891*'fnd base rates'!F$107)\n+($E891*'fnd base rates'!F$108)\n+($F891*'fnd base rates'!F$109)\n+($G891*'fnd base rates'!F$110)\n+($H891*'fnd base rates'!F$111)\n+($I891*'fnd base rates'!F$112)\n+($J891*'fnd base rates'!F$113)\n+($K891*'fnd base rates'!F$114)\n+($M891*'fnd base rates'!F$116)\n+($N891*'fnd base rates'!F$117)\n+($O891*'fnd base rates'!F$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,6)))\n*$R891","v":124953.39639499999},{"$f":"(($D891*'fnd base rates'!G$107)\n+($E891*'fnd base rates'!G$108)\n+($F891*'fnd base rates'!G$109)\n+($G891*'fnd base rates'!G$110)\n+($H891*'fnd base rates'!G$111)\n+($I891*'fnd base rates'!G$112)\n+($J891*'fnd base rates'!G$113)\n+($K891*'fnd base rates'!G$114)\n+($M891*'fnd base rates'!G$116)\n+($N891*'fnd base rates'!G$117)\n+($O891*'fnd base rates'!G$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,7)))\n*$R891","v":40479.913870000004},{"$f":"(($D891*'fnd base rates'!H$107)\n+($E891*'fnd base rates'!H$108)\n+($F891*'fnd base rates'!H$109)\n+($G891*'fnd base rates'!H$110)\n+($H891*'fnd base rates'!H$111)\n+($I891*'fnd base rates'!H$112)\n+($J891*'fnd base rates'!H$113)\n+($K891*'fnd base rates'!H$114)\n+($M891*'fnd base rates'!H$116)\n+($N891*'fnd base rates'!H$117)\n+($O891*'fnd base rates'!H$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,8)))","v":119033.89514999998},{"$f":"(($D891*'fnd base rates'!I$107)\n+($E891*'fnd base rates'!I$108)\n+($F891*'fnd base rates'!I$109)\n+($G891*'fnd base rates'!I$110)\n+($H891*'fnd base rates'!I$111)\n+($I891*'fnd base rates'!I$112)\n+($J891*'fnd base rates'!I$113)\n+($K891*'fnd base rates'!I$114)\n+($M891*'fnd base rates'!I$116)\n+($N891*'fnd base rates'!I$117)\n+($O891*'fnd base rates'!I$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,9)))\n*$R891","v":74236.89},{"$f":"(($D891*'fnd base rates'!J$107)\n+($E891*'fnd base rates'!J$108)\n+($F891*'fnd base rates'!J$109)\n+($G891*'fnd base rates'!J$110)\n+($H891*'fnd base rates'!J$111)\n+($I891*'fnd base rates'!J$112)\n+($J891*'fnd base rates'!J$113)\n+($K891*'fnd base rates'!J$114)\n+($M891*'fnd base rates'!J$116)\n+($N891*'fnd base rates'!J$117)\n+($O891*'fnd base rates'!J$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,10)))\n*$R891","v":152113.82999999999},{"$f":"(($D891*'fnd base rates'!K$107)\n+($E891*'fnd base rates'!K$108)\n+($F891*'fnd base rates'!K$109)\n+($G891*'fnd base rates'!K$110)\n+($H891*'fnd base rates'!K$111)\n+($I891*'fnd base rates'!K$112)\n+($J891*'fnd base rates'!K$113)\n+($K891*'fnd base rates'!K$114)\n+($M891*'fnd base rates'!K$116)\n+($N891*'fnd base rates'!K$117)\n+($O891*'fnd base rates'!K$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,11)))\n*$R891","v":164701.63226000001},{"$f":"(($D891*'fnd base rates'!L$107)\n+($E891*'fnd base rates'!L$108)\n+($F891*'fnd base rates'!L$109)\n+($G891*'fnd base rates'!L$110)\n+($H891*'fnd base rates'!L$111)\n+($I891*'fnd base rates'!L$112)\n+($J891*'fnd base rates'!L$113)\n+($K891*'fnd base rates'!L$114)\n+($M891*'fnd base rates'!L$116)\n+($N891*'fnd base rates'!L$117)\n+($O891*'fnd base rates'!L$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,12)))","v":225162.38604500002},{"$f":"(($D891*'fnd base rates'!M$107)\n+($E891*'fnd base rates'!M$108)\n+($F891*'fnd base rates'!M$109)\n+($G891*'fnd base rates'!M$110)\n+($H891*'fnd base rates'!M$111)\n+($I891*'fnd base rates'!M$112)\n+($J891*'fnd base rates'!M$113)\n+($K891*'fnd base rates'!M$114)\n+($M891*'fnd base rates'!M$116)\n+($N891*'fnd base rates'!M$117)\n+($O891*'fnd base rates'!M$118)\n+($P891*VLOOKUP($S891+12,rate_basefnd,13)))","v":0},2177781.9639099999,null,3507201201,"3507","201","201",1,145,2177781.9639099999,15019,0,15019,null,null,null,null,null,15165,82,15247,-228,15019,0,15019]
[3508,3508281061,"PHOENIX CHARTER ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D892","v":0},{"$f":"'fnd enro'!E892","v":0},{"$f":"'fnd enro'!F892","v":0},{"$f":"'fnd enro'!G892","v":0},{"$f":"'fnd enro'!H892","v":0},{"$f":"'fnd enro'!I892","v":3},{"$f":"'fnd enro'!J892","v":0},{"$f":"'fnd enro'!K892","v":0.1137},{"$f":"'fnd enro'!L892","v":0},{"$f":"'fnd enro'!M892+'fnd enro'!N892","v":0},{"$f":"'fnd enro'!O892","v":0},{"$f":"'fnd enro'!P892","v":1},{"$f":"'fnd enro'!Q892","v":2},{"$f":"'fnd enro'!S892","v":3},1,{"$f":"VALUE('fnd enro'!R892)","v":10},null,{"$f":"(($D892*'fnd base rates'!C$107)\n+($E892*'fnd base rates'!C$108)\n+($F892*'fnd base rates'!C$109)\n+($G892*'fnd base rates'!C$110)\n+($H892*'fnd base rates'!C$111)\n+($I892*'fnd base rates'!C$112)\n+($J892*'fnd base rates'!C$113)\n+($K892*'fnd base rates'!C$114)\n+($M892*'fnd base rates'!C$116)\n+($N892*'fnd base rates'!C$117)\n+($O892*'fnd base rates'!C$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,3)))\n*$R892","v":1714.9966969999998},{"$f":"(($D892*'fnd base rates'!D$107)\n+($E892*'fnd base rates'!D$108)\n+($F892*'fnd base rates'!D$109)\n+($G892*'fnd base rates'!D$110)\n+($H892*'fnd base rates'!D$111)\n+($I892*'fnd base rates'!D$112)\n+($J892*'fnd base rates'!D$113)\n+($K892*'fnd base rates'!D$114)\n+($M892*'fnd base rates'!D$116)\n+($N892*'fnd base rates'!D$117)\n+($O892*'fnd base rates'!D$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,4)))\n*$R892","v":2899.32},{"$f":"(($D892*'fnd base rates'!E$107)\n+($E892*'fnd base rates'!E$108)\n+($F892*'fnd base rates'!E$109)\n+($G892*'fnd base rates'!E$110)\n+($H892*'fnd base rates'!E$111)\n+($I892*'fnd base rates'!E$112)\n+($J892*'fnd base rates'!E$113)\n+($K892*'fnd base rates'!E$114)\n+($M892*'fnd base rates'!E$116)\n+($N892*'fnd base rates'!E$117)\n+($O892*'fnd base rates'!E$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,5)))\n*$R892","v":20684.183169000004},{"$f":"(($D892*'fnd base rates'!F$107)\n+($E892*'fnd base rates'!F$108)\n+($F892*'fnd base rates'!F$109)\n+($G892*'fnd base rates'!F$110)\n+($H892*'fnd base rates'!F$111)\n+($I892*'fnd base rates'!F$112)\n+($J892*'fnd base rates'!F$113)\n+($K892*'fnd base rates'!F$114)\n+($M892*'fnd base rates'!F$116)\n+($N892*'fnd base rates'!F$117)\n+($O892*'fnd base rates'!F$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,6)))\n*$R892","v":2624.1947530000002},{"$f":"(($D892*'fnd base rates'!G$107)\n+($E892*'fnd base rates'!G$108)\n+($F892*'fnd base rates'!G$109)\n+($G892*'fnd base rates'!G$110)\n+($H892*'fnd base rates'!G$111)\n+($I892*'fnd base rates'!G$112)\n+($J892*'fnd base rates'!G$113)\n+($K892*'fnd base rates'!G$114)\n+($M892*'fnd base rates'!G$116)\n+($N892*'fnd base rates'!G$117)\n+($O892*'fnd base rates'!G$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,7)))\n*$R892","v":785.71021799999994},{"$f":"(($D892*'fnd base rates'!H$107)\n+($E892*'fnd base rates'!H$108)\n+($F892*'fnd base rates'!H$109)\n+($G892*'fnd base rates'!H$110)\n+($H892*'fnd base rates'!H$111)\n+($I892*'fnd base rates'!H$112)\n+($J892*'fnd base rates'!H$113)\n+($K892*'fnd base rates'!H$114)\n+($M892*'fnd base rates'!H$116)\n+($N892*'fnd base rates'!H$117)\n+($O892*'fnd base rates'!H$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,8)))","v":2480.9412099999995},{"$f":"(($D892*'fnd base rates'!I$107)\n+($E892*'fnd base rates'!I$108)\n+($F892*'fnd base rates'!I$109)\n+($G892*'fnd base rates'!I$110)\n+($H892*'fnd base rates'!I$111)\n+($I892*'fnd base rates'!I$112)\n+($J892*'fnd base rates'!I$113)\n+($K892*'fnd base rates'!I$114)\n+($M892*'fnd base rates'!I$116)\n+($N892*'fnd base rates'!I$117)\n+($O892*'fnd base rates'!I$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,9)))\n*$R892","v":1500.1},{"$f":"(($D892*'fnd base rates'!J$107)\n+($E892*'fnd base rates'!J$108)\n+($F892*'fnd base rates'!J$109)\n+($G892*'fnd base rates'!J$110)\n+($H892*'fnd base rates'!J$111)\n+($I892*'fnd base rates'!J$112)\n+($J892*'fnd base rates'!J$113)\n+($K892*'fnd base rates'!J$114)\n+($M892*'fnd base rates'!J$116)\n+($N892*'fnd base rates'!J$117)\n+($O892*'fnd base rates'!J$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,10)))\n*$R892","v":2879.8},{"$f":"(($D892*'fnd base rates'!K$107)\n+($E892*'fnd base rates'!K$108)\n+($F892*'fnd base rates'!K$109)\n+($G892*'fnd base rates'!K$110)\n+($H892*'fnd base rates'!K$111)\n+($I892*'fnd base rates'!K$112)\n+($J892*'fnd base rates'!K$113)\n+($K892*'fnd base rates'!K$114)\n+($M892*'fnd base rates'!K$116)\n+($N892*'fnd base rates'!K$117)\n+($O892*'fnd base rates'!K$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,11)))\n*$R892","v":3474.391564},{"$f":"(($D892*'fnd base rates'!L$107)\n+($E892*'fnd base rates'!L$108)\n+($F892*'fnd base rates'!L$109)\n+($G892*'fnd base rates'!L$110)\n+($H892*'fnd base rates'!L$111)\n+($I892*'fnd base rates'!L$112)\n+($J892*'fnd base rates'!L$113)\n+($K892*'fnd base rates'!L$114)\n+($M892*'fnd base rates'!L$116)\n+($N892*'fnd base rates'!L$117)\n+($O892*'fnd base rates'!L$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,12)))","v":4509.9042630000004},{"$f":"(($D892*'fnd base rates'!M$107)\n+($E892*'fnd base rates'!M$108)\n+($F892*'fnd base rates'!M$109)\n+($G892*'fnd base rates'!M$110)\n+($H892*'fnd base rates'!M$111)\n+($I892*'fnd base rates'!M$112)\n+($J892*'fnd base rates'!M$113)\n+($K892*'fnd base rates'!M$114)\n+($M892*'fnd base rates'!M$116)\n+($N892*'fnd base rates'!M$117)\n+($O892*'fnd base rates'!M$118)\n+($P892*VLOOKUP($S892+12,rate_basefnd,13)))","v":0},43553.541874000002,null,3508281061,"3508","281","061",1,3,43553.541874000002,14518,0,14518,null,null,null,null,null,16241,75,16316,-1798,14518,0,14518]
[3508,3508281137,"PHOENIX CHARTER ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D893","v":0},{"$f":"'fnd enro'!E893","v":0},{"$f":"'fnd enro'!F893","v":0},{"$f":"'fnd enro'!G893","v":0},{"$f":"'fnd enro'!H893","v":0},{"$f":"'fnd enro'!I893","v":3},{"$f":"'fnd enro'!J893","v":0},{"$f":"'fnd enro'!K893","v":0.1137},{"$f":"'fnd enro'!L893","v":0},{"$f":"'fnd enro'!M893+'fnd enro'!N893","v":0},{"$f":"'fnd enro'!O893","v":0},{"$f":"'fnd enro'!P893","v":2},{"$f":"'fnd enro'!Q893","v":3},{"$f":"'fnd enro'!S893","v":3},1,{"$f":"VALUE('fnd enro'!R893)","v":10},null,{"$f":"(($D893*'fnd base rates'!C$107)\n+($E893*'fnd base rates'!C$108)\n+($F893*'fnd base rates'!C$109)\n+($G893*'fnd base rates'!C$110)\n+($H893*'fnd base rates'!C$111)\n+($I893*'fnd base rates'!C$112)\n+($J893*'fnd base rates'!C$113)\n+($K893*'fnd base rates'!C$114)\n+($M893*'fnd base rates'!C$116)\n+($N893*'fnd base rates'!C$117)\n+($O893*'fnd base rates'!C$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,3)))\n*$R893","v":1853.5866969999997},{"$f":"(($D893*'fnd base rates'!D$107)\n+($E893*'fnd base rates'!D$108)\n+($F893*'fnd base rates'!D$109)\n+($G893*'fnd base rates'!D$110)\n+($H893*'fnd base rates'!D$111)\n+($I893*'fnd base rates'!D$112)\n+($J893*'fnd base rates'!D$113)\n+($K893*'fnd base rates'!D$114)\n+($M893*'fnd base rates'!D$116)\n+($N893*'fnd base rates'!D$117)\n+($O893*'fnd base rates'!D$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,4)))\n*$R893","v":3331.7300000000005},{"$f":"(($D893*'fnd base rates'!E$107)\n+($E893*'fnd base rates'!E$108)\n+($F893*'fnd base rates'!E$109)\n+($G893*'fnd base rates'!E$110)\n+($H893*'fnd base rates'!E$111)\n+($I893*'fnd base rates'!E$112)\n+($J893*'fnd base rates'!E$113)\n+($K893*'fnd base rates'!E$114)\n+($M893*'fnd base rates'!E$116)\n+($N893*'fnd base rates'!E$117)\n+($O893*'fnd base rates'!E$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,5)))\n*$R893","v":24542.563169000001},{"$f":"(($D893*'fnd base rates'!F$107)\n+($E893*'fnd base rates'!F$108)\n+($F893*'fnd base rates'!F$109)\n+($G893*'fnd base rates'!F$110)\n+($H893*'fnd base rates'!F$111)\n+($I893*'fnd base rates'!F$112)\n+($J893*'fnd base rates'!F$113)\n+($K893*'fnd base rates'!F$114)\n+($M893*'fnd base rates'!F$116)\n+($N893*'fnd base rates'!F$117)\n+($O893*'fnd base rates'!F$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,6)))\n*$R893","v":2755.5447530000001},{"$f":"(($D893*'fnd base rates'!G$107)\n+($E893*'fnd base rates'!G$108)\n+($F893*'fnd base rates'!G$109)\n+($G893*'fnd base rates'!G$110)\n+($H893*'fnd base rates'!G$111)\n+($I893*'fnd base rates'!G$112)\n+($J893*'fnd base rates'!G$113)\n+($K893*'fnd base rates'!G$114)\n+($M893*'fnd base rates'!G$116)\n+($N893*'fnd base rates'!G$117)\n+($O893*'fnd base rates'!G$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,7)))\n*$R893","v":965.81021799999996},{"$f":"(($D893*'fnd base rates'!H$107)\n+($E893*'fnd base rates'!H$108)\n+($F893*'fnd base rates'!H$109)\n+($G893*'fnd base rates'!H$110)\n+($H893*'fnd base rates'!H$111)\n+($I893*'fnd base rates'!H$112)\n+($J893*'fnd base rates'!H$113)\n+($K893*'fnd base rates'!H$114)\n+($M893*'fnd base rates'!H$116)\n+($N893*'fnd base rates'!H$117)\n+($O893*'fnd base rates'!H$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,8)))","v":2596.6112099999996},{"$f":"(($D893*'fnd base rates'!I$107)\n+($E893*'fnd base rates'!I$108)\n+($F893*'fnd base rates'!I$109)\n+($G893*'fnd base rates'!I$110)\n+($H893*'fnd base rates'!I$111)\n+($I893*'fnd base rates'!I$112)\n+($J893*'fnd base rates'!I$113)\n+($K893*'fnd base rates'!I$114)\n+($M893*'fnd base rates'!I$116)\n+($N893*'fnd base rates'!I$117)\n+($O893*'fnd base rates'!I$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,9)))\n*$R893","v":1675.3999999999999},{"$f":"(($D893*'fnd base rates'!J$107)\n+($E893*'fnd base rates'!J$108)\n+($F893*'fnd base rates'!J$109)\n+($G893*'fnd base rates'!J$110)\n+($H893*'fnd base rates'!J$111)\n+($I893*'fnd base rates'!J$112)\n+($J893*'fnd base rates'!J$113)\n+($K893*'fnd base rates'!J$114)\n+($M893*'fnd base rates'!J$116)\n+($N893*'fnd base rates'!J$117)\n+($O893*'fnd base rates'!J$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,10)))\n*$R893","v":3516.97},{"$f":"(($D893*'fnd base rates'!K$107)\n+($E893*'fnd base rates'!K$108)\n+($F893*'fnd base rates'!K$109)\n+($G893*'fnd base rates'!K$110)\n+($H893*'fnd base rates'!K$111)\n+($I893*'fnd base rates'!K$112)\n+($J893*'fnd base rates'!K$113)\n+($K893*'fnd base rates'!K$114)\n+($M893*'fnd base rates'!K$116)\n+($N893*'fnd base rates'!K$117)\n+($O893*'fnd base rates'!K$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,11)))\n*$R893","v":3699.5515640000003},{"$f":"(($D893*'fnd base rates'!L$107)\n+($E893*'fnd base rates'!L$108)\n+($F893*'fnd base rates'!L$109)\n+($G893*'fnd base rates'!L$110)\n+($H893*'fnd base rates'!L$111)\n+($I893*'fnd base rates'!L$112)\n+($J893*'fnd base rates'!L$113)\n+($K893*'fnd base rates'!L$114)\n+($M893*'fnd base rates'!L$116)\n+($N893*'fnd base rates'!L$117)\n+($O893*'fnd base rates'!L$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,12)))","v":5191.7142629999998},{"$f":"(($D893*'fnd base rates'!M$107)\n+($E893*'fnd base rates'!M$108)\n+($F893*'fnd base rates'!M$109)\n+($G893*'fnd base rates'!M$110)\n+($H893*'fnd base rates'!M$111)\n+($I893*'fnd base rates'!M$112)\n+($J893*'fnd base rates'!M$113)\n+($K893*'fnd base rates'!M$114)\n+($M893*'fnd base rates'!M$116)\n+($N893*'fnd base rates'!M$117)\n+($O893*'fnd base rates'!M$118)\n+($P893*VLOOKUP($S893+12,rate_basefnd,13)))","v":0},50129.481874000012,null,3508281137,"3508","281","137",1,3,50129.481874000012,16710,0,16710,null,null,null,null,null,16959,129,17088,-378,16710,0,16710]
[3508,3508281278,"PHOENIX CHARTER ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D894","v":0},{"$f":"'fnd enro'!E894","v":0},{"$f":"'fnd enro'!F894","v":0},{"$f":"'fnd enro'!G894","v":0},{"$f":"'fnd enro'!H894","v":0},{"$f":"'fnd enro'!I894","v":1},{"$f":"'fnd enro'!J894","v":0},{"$f":"'fnd enro'!K894","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L894","v":0},{"$f":"'fnd enro'!M894+'fnd enro'!N894","v":0},{"$f":"'fnd enro'!O894","v":0},{"$f":"'fnd enro'!P894","v":0},{"$f":"'fnd enro'!Q894","v":0},{"$f":"'fnd enro'!S894","v":1},1,{"$f":"VALUE('fnd enro'!R894)","v":6},null,{"$f":"(($D894*'fnd base rates'!C$107)\n+($E894*'fnd base rates'!C$108)\n+($F894*'fnd base rates'!C$109)\n+($G894*'fnd base rates'!C$110)\n+($H894*'fnd base rates'!C$111)\n+($I894*'fnd base rates'!C$112)\n+($J894*'fnd base rates'!C$113)\n+($K894*'fnd base rates'!C$114)\n+($M894*'fnd base rates'!C$116)\n+($N894*'fnd base rates'!C$117)\n+($O894*'fnd base rates'!C$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,3)))\n*$R894","v":504.28889900000001},{"$f":"(($D894*'fnd base rates'!D$107)\n+($E894*'fnd base rates'!D$108)\n+($F894*'fnd base rates'!D$109)\n+($G894*'fnd base rates'!D$110)\n+($H894*'fnd base rates'!D$111)\n+($I894*'fnd base rates'!D$112)\n+($J894*'fnd base rates'!D$113)\n+($K894*'fnd base rates'!D$114)\n+($M894*'fnd base rates'!D$116)\n+($N894*'fnd base rates'!D$117)\n+($O894*'fnd base rates'!D$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,4)))\n*$R894","v":721.95},{"$f":"(($D894*'fnd base rates'!E$107)\n+($E894*'fnd base rates'!E$108)\n+($F894*'fnd base rates'!E$109)\n+($G894*'fnd base rates'!E$110)\n+($H894*'fnd base rates'!E$111)\n+($I894*'fnd base rates'!E$112)\n+($J894*'fnd base rates'!E$113)\n+($K894*'fnd base rates'!E$114)\n+($M894*'fnd base rates'!E$116)\n+($N894*'fnd base rates'!E$117)\n+($O894*'fnd base rates'!E$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,5)))\n*$R894","v":4628.9477230000002},{"$f":"(($D894*'fnd base rates'!F$107)\n+($E894*'fnd base rates'!F$108)\n+($F894*'fnd base rates'!F$109)\n+($G894*'fnd base rates'!F$110)\n+($H894*'fnd base rates'!F$111)\n+($I894*'fnd base rates'!F$112)\n+($J894*'fnd base rates'!F$113)\n+($K894*'fnd base rates'!F$114)\n+($M894*'fnd base rates'!F$116)\n+($N894*'fnd base rates'!F$117)\n+($O894*'fnd base rates'!F$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,6)))\n*$R894","v":830.94825100000003},{"$f":"(($D894*'fnd base rates'!G$107)\n+($E894*'fnd base rates'!G$108)\n+($F894*'fnd base rates'!G$109)\n+($G894*'fnd base rates'!G$110)\n+($H894*'fnd base rates'!G$111)\n+($I894*'fnd base rates'!G$112)\n+($J894*'fnd base rates'!G$113)\n+($K894*'fnd base rates'!G$114)\n+($M894*'fnd base rates'!G$116)\n+($N894*'fnd base rates'!G$117)\n+($O894*'fnd base rates'!G$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,7)))\n*$R894","v":154.34340599999999},{"$f":"(($D894*'fnd base rates'!H$107)\n+($E894*'fnd base rates'!H$108)\n+($F894*'fnd base rates'!H$109)\n+($G894*'fnd base rates'!H$110)\n+($H894*'fnd base rates'!H$111)\n+($I894*'fnd base rates'!H$112)\n+($J894*'fnd base rates'!H$113)\n+($K894*'fnd base rates'!H$114)\n+($M894*'fnd base rates'!H$116)\n+($N894*'fnd base rates'!H$117)\n+($O894*'fnd base rates'!H$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D894*'fnd base rates'!I$107)\n+($E894*'fnd base rates'!I$108)\n+($F894*'fnd base rates'!I$109)\n+($G894*'fnd base rates'!I$110)\n+($H894*'fnd base rates'!I$111)\n+($I894*'fnd base rates'!I$112)\n+($J894*'fnd base rates'!I$113)\n+($K894*'fnd base rates'!I$114)\n+($M894*'fnd base rates'!I$116)\n+($N894*'fnd base rates'!I$117)\n+($O894*'fnd base rates'!I$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,9)))\n*$R894","v":401.93},{"$f":"(($D894*'fnd base rates'!J$107)\n+($E894*'fnd base rates'!J$108)\n+($F894*'fnd base rates'!J$109)\n+($G894*'fnd base rates'!J$110)\n+($H894*'fnd base rates'!J$111)\n+($I894*'fnd base rates'!J$112)\n+($J894*'fnd base rates'!J$113)\n+($K894*'fnd base rates'!J$114)\n+($M894*'fnd base rates'!J$116)\n+($N894*'fnd base rates'!J$117)\n+($O894*'fnd base rates'!J$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,10)))\n*$R894","v":541.41},{"$f":"(($D894*'fnd base rates'!K$107)\n+($E894*'fnd base rates'!K$108)\n+($F894*'fnd base rates'!K$109)\n+($G894*'fnd base rates'!K$110)\n+($H894*'fnd base rates'!K$111)\n+($I894*'fnd base rates'!K$112)\n+($J894*'fnd base rates'!K$113)\n+($K894*'fnd base rates'!K$114)\n+($M894*'fnd base rates'!K$116)\n+($N894*'fnd base rates'!K$117)\n+($O894*'fnd base rates'!K$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,11)))\n*$R894","v":1083.077188},{"$f":"(($D894*'fnd base rates'!L$107)\n+($E894*'fnd base rates'!L$108)\n+($F894*'fnd base rates'!L$109)\n+($G894*'fnd base rates'!L$110)\n+($H894*'fnd base rates'!L$111)\n+($I894*'fnd base rates'!L$112)\n+($J894*'fnd base rates'!L$113)\n+($K894*'fnd base rates'!L$114)\n+($M894*'fnd base rates'!L$116)\n+($N894*'fnd base rates'!L$117)\n+($O894*'fnd base rates'!L$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D894*'fnd base rates'!M$107)\n+($E894*'fnd base rates'!M$108)\n+($F894*'fnd base rates'!M$109)\n+($G894*'fnd base rates'!M$110)\n+($H894*'fnd base rates'!M$111)\n+($I894*'fnd base rates'!M$112)\n+($J894*'fnd base rates'!M$113)\n+($K894*'fnd base rates'!M$114)\n+($M894*'fnd base rates'!M$116)\n+($N894*'fnd base rates'!M$117)\n+($O894*'fnd base rates'!M$118)\n+($P894*VLOOKUP($S894+12,rate_basefnd,13)))","v":0},10765.593957999999,null,3508281278,"3508","281","278",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[3508,3508281281,"PHOENIX CHARTER ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D895","v":0},{"$f":"'fnd enro'!E895","v":0},{"$f":"'fnd enro'!F895","v":0},{"$f":"'fnd enro'!G895","v":0},{"$f":"'fnd enro'!H895","v":0},{"$f":"'fnd enro'!I895","v":178},{"$f":"'fnd enro'!J895","v":0},{"$f":"'fnd enro'!K895","v":6.7462},{"$f":"'fnd enro'!L895","v":0},{"$f":"'fnd enro'!M895+'fnd enro'!N895","v":0},{"$f":"'fnd enro'!O895","v":0},{"$f":"'fnd enro'!P895","v":36},{"$f":"'fnd enro'!Q895","v":164},{"$f":"'fnd enro'!S895","v":178},1,{"$f":"VALUE('fnd enro'!R895)","v":10},null,{"$f":"(($D895*'fnd base rates'!C$107)\n+($E895*'fnd base rates'!C$108)\n+($F895*'fnd base rates'!C$109)\n+($G895*'fnd base rates'!C$110)\n+($H895*'fnd base rates'!C$111)\n+($I895*'fnd base rates'!C$112)\n+($J895*'fnd base rates'!C$113)\n+($K895*'fnd base rates'!C$114)\n+($M895*'fnd base rates'!C$116)\n+($N895*'fnd base rates'!C$117)\n+($O895*'fnd base rates'!C$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,3)))\n*$R895","v":102885.78402200001},{"$f":"(($D895*'fnd base rates'!D$107)\n+($E895*'fnd base rates'!D$108)\n+($F895*'fnd base rates'!D$109)\n+($G895*'fnd base rates'!D$110)\n+($H895*'fnd base rates'!D$111)\n+($I895*'fnd base rates'!D$112)\n+($J895*'fnd base rates'!D$113)\n+($K895*'fnd base rates'!D$114)\n+($M895*'fnd base rates'!D$116)\n+($N895*'fnd base rates'!D$117)\n+($O895*'fnd base rates'!D$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,4)))\n*$R895","v":182609.54},{"$f":"(($D895*'fnd base rates'!E$107)\n+($E895*'fnd base rates'!E$108)\n+($F895*'fnd base rates'!E$109)\n+($G895*'fnd base rates'!E$110)\n+($H895*'fnd base rates'!E$111)\n+($I895*'fnd base rates'!E$112)\n+($J895*'fnd base rates'!E$113)\n+($K895*'fnd base rates'!E$114)\n+($M895*'fnd base rates'!E$116)\n+($N895*'fnd base rates'!E$117)\n+($O895*'fnd base rates'!E$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,5)))\n*$R895","v":1339041.2546940001},{"$f":"(($D895*'fnd base rates'!F$107)\n+($E895*'fnd base rates'!F$108)\n+($F895*'fnd base rates'!F$109)\n+($G895*'fnd base rates'!F$110)\n+($H895*'fnd base rates'!F$111)\n+($I895*'fnd base rates'!F$112)\n+($J895*'fnd base rates'!F$113)\n+($K895*'fnd base rates'!F$114)\n+($M895*'fnd base rates'!F$116)\n+($N895*'fnd base rates'!F$117)\n+($O895*'fnd base rates'!F$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,6)))\n*$R895","v":152637.38867800002},{"$f":"(($D895*'fnd base rates'!G$107)\n+($E895*'fnd base rates'!G$108)\n+($F895*'fnd base rates'!G$109)\n+($G895*'fnd base rates'!G$110)\n+($H895*'fnd base rates'!G$111)\n+($I895*'fnd base rates'!G$112)\n+($J895*'fnd base rates'!G$113)\n+($K895*'fnd base rates'!G$114)\n+($M895*'fnd base rates'!G$116)\n+($N895*'fnd base rates'!G$117)\n+($O895*'fnd base rates'!G$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,7)))\n*$R895","v":52206.966268000004},{"$f":"(($D895*'fnd base rates'!H$107)\n+($E895*'fnd base rates'!H$108)\n+($F895*'fnd base rates'!H$109)\n+($G895*'fnd base rates'!H$110)\n+($H895*'fnd base rates'!H$111)\n+($I895*'fnd base rates'!H$112)\n+($J895*'fnd base rates'!H$113)\n+($K895*'fnd base rates'!H$114)\n+($M895*'fnd base rates'!H$116)\n+($N895*'fnd base rates'!H$117)\n+($O895*'fnd base rates'!H$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,8)))","v":146004.59846000004},{"$f":"(($D895*'fnd base rates'!I$107)\n+($E895*'fnd base rates'!I$108)\n+($F895*'fnd base rates'!I$109)\n+($G895*'fnd base rates'!I$110)\n+($H895*'fnd base rates'!I$111)\n+($I895*'fnd base rates'!I$112)\n+($J895*'fnd base rates'!I$113)\n+($K895*'fnd base rates'!I$114)\n+($M895*'fnd base rates'!I$116)\n+($N895*'fnd base rates'!I$117)\n+($O895*'fnd base rates'!I$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,9)))\n*$R895","v":93087.62000000001},{"$f":"(($D895*'fnd base rates'!J$107)\n+($E895*'fnd base rates'!J$108)\n+($F895*'fnd base rates'!J$109)\n+($G895*'fnd base rates'!J$110)\n+($H895*'fnd base rates'!J$111)\n+($I895*'fnd base rates'!J$112)\n+($J895*'fnd base rates'!J$113)\n+($K895*'fnd base rates'!J$114)\n+($M895*'fnd base rates'!J$116)\n+($N895*'fnd base rates'!J$117)\n+($O895*'fnd base rates'!J$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,10)))\n*$R895","v":198464.3},{"$f":"(($D895*'fnd base rates'!K$107)\n+($E895*'fnd base rates'!K$108)\n+($F895*'fnd base rates'!K$109)\n+($G895*'fnd base rates'!K$110)\n+($H895*'fnd base rates'!K$111)\n+($I895*'fnd base rates'!K$112)\n+($J895*'fnd base rates'!K$113)\n+($K895*'fnd base rates'!K$114)\n+($M895*'fnd base rates'!K$116)\n+($N895*'fnd base rates'!K$117)\n+($O895*'fnd base rates'!K$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,11)))\n*$R895","v":200893.49946399999},{"$f":"(($D895*'fnd base rates'!L$107)\n+($E895*'fnd base rates'!L$108)\n+($F895*'fnd base rates'!L$109)\n+($G895*'fnd base rates'!L$110)\n+($H895*'fnd base rates'!L$111)\n+($I895*'fnd base rates'!L$112)\n+($J895*'fnd base rates'!L$113)\n+($K895*'fnd base rates'!L$114)\n+($M895*'fnd base rates'!L$116)\n+($N895*'fnd base rates'!L$117)\n+($O895*'fnd base rates'!L$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,12)))","v":284323.57293800003},{"$f":"(($D895*'fnd base rates'!M$107)\n+($E895*'fnd base rates'!M$108)\n+($F895*'fnd base rates'!M$109)\n+($G895*'fnd base rates'!M$110)\n+($H895*'fnd base rates'!M$111)\n+($I895*'fnd base rates'!M$112)\n+($J895*'fnd base rates'!M$113)\n+($K895*'fnd base rates'!M$114)\n+($M895*'fnd base rates'!M$116)\n+($N895*'fnd base rates'!M$117)\n+($O895*'fnd base rates'!M$118)\n+($P895*VLOOKUP($S895+12,rate_basefnd,13)))","v":0},2752154.524524,null,3508281281,"3508","281","281",1,178,2752154.524524,15462,0,15462,null,null,null,null,null,15612,119,15731,-269,15462,0,15462]
[3508,3508281332,"PHOENIX CHARTER ACADEMY SPRINGFIELD",{"$f":"'fnd enro'!D896","v":0},{"$f":"'fnd enro'!E896","v":0},{"$f":"'fnd enro'!F896","v":0},{"$f":"'fnd enro'!G896","v":0},{"$f":"'fnd enro'!H896","v":0},{"$f":"'fnd enro'!I896","v":3},{"$f":"'fnd enro'!J896","v":0},{"$f":"'fnd enro'!K896","v":0.1137},{"$f":"'fnd enro'!L896","v":0},{"$f":"'fnd enro'!M896+'fnd enro'!N896","v":0},{"$f":"'fnd enro'!O896","v":0},{"$f":"'fnd enro'!P896","v":2},{"$f":"'fnd enro'!Q896","v":3},{"$f":"'fnd enro'!S896","v":3},1,{"$f":"VALUE('fnd enro'!R896)","v":9},null,{"$f":"(($D896*'fnd base rates'!C$107)\n+($E896*'fnd base rates'!C$108)\n+($F896*'fnd base rates'!C$109)\n+($G896*'fnd base rates'!C$110)\n+($H896*'fnd base rates'!C$111)\n+($I896*'fnd base rates'!C$112)\n+($J896*'fnd base rates'!C$113)\n+($K896*'fnd base rates'!C$114)\n+($M896*'fnd base rates'!C$116)\n+($N896*'fnd base rates'!C$117)\n+($O896*'fnd base rates'!C$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,3)))\n*$R896","v":1849.4466969999999},{"$f":"(($D896*'fnd base rates'!D$107)\n+($E896*'fnd base rates'!D$108)\n+($F896*'fnd base rates'!D$109)\n+($G896*'fnd base rates'!D$110)\n+($H896*'fnd base rates'!D$111)\n+($I896*'fnd base rates'!D$112)\n+($J896*'fnd base rates'!D$113)\n+($K896*'fnd base rates'!D$114)\n+($M896*'fnd base rates'!D$116)\n+($N896*'fnd base rates'!D$117)\n+($O896*'fnd base rates'!D$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,4)))\n*$R896","v":3312.11},{"$f":"(($D896*'fnd base rates'!E$107)\n+($E896*'fnd base rates'!E$108)\n+($F896*'fnd base rates'!E$109)\n+($G896*'fnd base rates'!E$110)\n+($H896*'fnd base rates'!E$111)\n+($I896*'fnd base rates'!E$112)\n+($J896*'fnd base rates'!E$113)\n+($K896*'fnd base rates'!E$114)\n+($M896*'fnd base rates'!E$116)\n+($N896*'fnd base rates'!E$117)\n+($O896*'fnd base rates'!E$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,5)))\n*$R896","v":24350.953169},{"$f":"(($D896*'fnd base rates'!F$107)\n+($E896*'fnd base rates'!F$108)\n+($F896*'fnd base rates'!F$109)\n+($G896*'fnd base rates'!F$110)\n+($H896*'fnd base rates'!F$111)\n+($I896*'fnd base rates'!F$112)\n+($J896*'fnd base rates'!F$113)\n+($K896*'fnd base rates'!F$114)\n+($M896*'fnd base rates'!F$116)\n+($N896*'fnd base rates'!F$117)\n+($O896*'fnd base rates'!F$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,6)))\n*$R896","v":2755.5447530000001},{"$f":"(($D896*'fnd base rates'!G$107)\n+($E896*'fnd base rates'!G$108)\n+($F896*'fnd base rates'!G$109)\n+($G896*'fnd base rates'!G$110)\n+($H896*'fnd base rates'!G$111)\n+($I896*'fnd base rates'!G$112)\n+($J896*'fnd base rates'!G$113)\n+($K896*'fnd base rates'!G$114)\n+($M896*'fnd base rates'!G$116)\n+($N896*'fnd base rates'!G$117)\n+($O896*'fnd base rates'!G$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,7)))\n*$R896","v":956.5102179999999},{"$f":"(($D896*'fnd base rates'!H$107)\n+($E896*'fnd base rates'!H$108)\n+($F896*'fnd base rates'!H$109)\n+($G896*'fnd base rates'!H$110)\n+($H896*'fnd base rates'!H$111)\n+($I896*'fnd base rates'!H$112)\n+($J896*'fnd base rates'!H$113)\n+($K896*'fnd base rates'!H$114)\n+($M896*'fnd base rates'!H$116)\n+($N896*'fnd base rates'!H$117)\n+($O896*'fnd base rates'!H$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,8)))","v":2595.1712099999995},{"$f":"(($D896*'fnd base rates'!I$107)\n+($E896*'fnd base rates'!I$108)\n+($F896*'fnd base rates'!I$109)\n+($G896*'fnd base rates'!I$110)\n+($H896*'fnd base rates'!I$111)\n+($I896*'fnd base rates'!I$112)\n+($J896*'fnd base rates'!I$113)\n+($K896*'fnd base rates'!I$114)\n+($M896*'fnd base rates'!I$116)\n+($N896*'fnd base rates'!I$117)\n+($O896*'fnd base rates'!I$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,9)))\n*$R896","v":1667.6299999999999},{"$f":"(($D896*'fnd base rates'!J$107)\n+($E896*'fnd base rates'!J$108)\n+($F896*'fnd base rates'!J$109)\n+($G896*'fnd base rates'!J$110)\n+($H896*'fnd base rates'!J$111)\n+($I896*'fnd base rates'!J$112)\n+($J896*'fnd base rates'!J$113)\n+($K896*'fnd base rates'!J$114)\n+($M896*'fnd base rates'!J$116)\n+($N896*'fnd base rates'!J$117)\n+($O896*'fnd base rates'!J$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,10)))\n*$R896","v":3476.62},{"$f":"(($D896*'fnd base rates'!K$107)\n+($E896*'fnd base rates'!K$108)\n+($F896*'fnd base rates'!K$109)\n+($G896*'fnd base rates'!K$110)\n+($H896*'fnd base rates'!K$111)\n+($I896*'fnd base rates'!K$112)\n+($J896*'fnd base rates'!K$113)\n+($K896*'fnd base rates'!K$114)\n+($M896*'fnd base rates'!K$116)\n+($N896*'fnd base rates'!K$117)\n+($O896*'fnd base rates'!K$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,11)))\n*$R896","v":3699.5515640000003},{"$f":"(($D896*'fnd base rates'!L$107)\n+($E896*'fnd base rates'!L$108)\n+($F896*'fnd base rates'!L$109)\n+($G896*'fnd base rates'!L$110)\n+($H896*'fnd base rates'!L$111)\n+($I896*'fnd base rates'!L$112)\n+($J896*'fnd base rates'!L$113)\n+($K896*'fnd base rates'!L$114)\n+($M896*'fnd base rates'!L$116)\n+($N896*'fnd base rates'!L$117)\n+($O896*'fnd base rates'!L$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,12)))","v":5160.6642630000006},{"$f":"(($D896*'fnd base rates'!M$107)\n+($E896*'fnd base rates'!M$108)\n+($F896*'fnd base rates'!M$109)\n+($G896*'fnd base rates'!M$110)\n+($H896*'fnd base rates'!M$111)\n+($I896*'fnd base rates'!M$112)\n+($J896*'fnd base rates'!M$113)\n+($K896*'fnd base rates'!M$114)\n+($M896*'fnd base rates'!M$116)\n+($N896*'fnd base rates'!M$117)\n+($O896*'fnd base rates'!M$118)\n+($P896*VLOOKUP($S896+12,rate_basefnd,13)))","v":0},49824.201874000006,null,3508281332,"3508","281","332",1,3,49824.201874000006,16608,0,16608,null,null,null,null,null,16941,75,17016,-408,16608,0,16608]
[3509,3509095072,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D897","v":0},{"$f":"'fnd enro'!E897","v":0},{"$f":"'fnd enro'!F897","v":0},{"$f":"'fnd enro'!G897","v":0},{"$f":"'fnd enro'!H897","v":0},{"$f":"'fnd enro'!I897","v":2},{"$f":"'fnd enro'!J897","v":0},{"$f":"'fnd enro'!K897","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L897","v":0},{"$f":"'fnd enro'!M897+'fnd enro'!N897","v":0},{"$f":"'fnd enro'!O897","v":0},{"$f":"'fnd enro'!P897","v":0},{"$f":"'fnd enro'!Q897","v":1},{"$f":"'fnd enro'!S897","v":2},1,{"$f":"VALUE('fnd enro'!R897)","v":5},null,{"$f":"(($D897*'fnd base rates'!C$107)\n+($E897*'fnd base rates'!C$108)\n+($F897*'fnd base rates'!C$109)\n+($G897*'fnd base rates'!C$110)\n+($H897*'fnd base rates'!C$111)\n+($I897*'fnd base rates'!C$112)\n+($J897*'fnd base rates'!C$113)\n+($K897*'fnd base rates'!C$114)\n+($M897*'fnd base rates'!C$116)\n+($N897*'fnd base rates'!C$117)\n+($O897*'fnd base rates'!C$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,3)))\n*$R897","v":1062.867798},{"$f":"(($D897*'fnd base rates'!D$107)\n+($E897*'fnd base rates'!D$108)\n+($F897*'fnd base rates'!D$109)\n+($G897*'fnd base rates'!D$110)\n+($H897*'fnd base rates'!D$111)\n+($I897*'fnd base rates'!D$112)\n+($J897*'fnd base rates'!D$113)\n+($K897*'fnd base rates'!D$114)\n+($M897*'fnd base rates'!D$116)\n+($N897*'fnd base rates'!D$117)\n+($O897*'fnd base rates'!D$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,4)))\n*$R897","v":1701.13},{"$f":"(($D897*'fnd base rates'!E$107)\n+($E897*'fnd base rates'!E$108)\n+($F897*'fnd base rates'!E$109)\n+($G897*'fnd base rates'!E$110)\n+($H897*'fnd base rates'!E$111)\n+($I897*'fnd base rates'!E$112)\n+($J897*'fnd base rates'!E$113)\n+($K897*'fnd base rates'!E$114)\n+($M897*'fnd base rates'!E$116)\n+($N897*'fnd base rates'!E$117)\n+($O897*'fnd base rates'!E$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,5)))\n*$R897","v":11768.985446000001},{"$f":"(($D897*'fnd base rates'!F$107)\n+($E897*'fnd base rates'!F$108)\n+($F897*'fnd base rates'!F$109)\n+($G897*'fnd base rates'!F$110)\n+($H897*'fnd base rates'!F$111)\n+($I897*'fnd base rates'!F$112)\n+($J897*'fnd base rates'!F$113)\n+($K897*'fnd base rates'!F$114)\n+($M897*'fnd base rates'!F$116)\n+($N897*'fnd base rates'!F$117)\n+($O897*'fnd base rates'!F$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,6)))\n*$R897","v":1661.8965020000001},{"$f":"(($D897*'fnd base rates'!G$107)\n+($E897*'fnd base rates'!G$108)\n+($F897*'fnd base rates'!G$109)\n+($G897*'fnd base rates'!G$110)\n+($H897*'fnd base rates'!G$111)\n+($I897*'fnd base rates'!G$112)\n+($J897*'fnd base rates'!G$113)\n+($K897*'fnd base rates'!G$114)\n+($M897*'fnd base rates'!G$116)\n+($N897*'fnd base rates'!G$117)\n+($O897*'fnd base rates'!G$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,7)))\n*$R897","v":430.51681199999996},{"$f":"(($D897*'fnd base rates'!H$107)\n+($E897*'fnd base rates'!H$108)\n+($F897*'fnd base rates'!H$109)\n+($G897*'fnd base rates'!H$110)\n+($H897*'fnd base rates'!H$111)\n+($I897*'fnd base rates'!H$112)\n+($J897*'fnd base rates'!H$113)\n+($K897*'fnd base rates'!H$114)\n+($M897*'fnd base rates'!H$116)\n+($N897*'fnd base rates'!H$117)\n+($O897*'fnd base rates'!H$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,8)))","v":1580.9441400000001},{"$f":"(($D897*'fnd base rates'!I$107)\n+($E897*'fnd base rates'!I$108)\n+($F897*'fnd base rates'!I$109)\n+($G897*'fnd base rates'!I$110)\n+($H897*'fnd base rates'!I$111)\n+($I897*'fnd base rates'!I$112)\n+($J897*'fnd base rates'!I$113)\n+($K897*'fnd base rates'!I$114)\n+($M897*'fnd base rates'!I$116)\n+($N897*'fnd base rates'!I$117)\n+($O897*'fnd base rates'!I$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,9)))\n*$R897","v":905.54},{"$f":"(($D897*'fnd base rates'!J$107)\n+($E897*'fnd base rates'!J$108)\n+($F897*'fnd base rates'!J$109)\n+($G897*'fnd base rates'!J$110)\n+($H897*'fnd base rates'!J$111)\n+($I897*'fnd base rates'!J$112)\n+($J897*'fnd base rates'!J$113)\n+($K897*'fnd base rates'!J$114)\n+($M897*'fnd base rates'!J$116)\n+($N897*'fnd base rates'!J$117)\n+($O897*'fnd base rates'!J$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,10)))\n*$R897","v":1611.19},{"$f":"(($D897*'fnd base rates'!K$107)\n+($E897*'fnd base rates'!K$108)\n+($F897*'fnd base rates'!K$109)\n+($G897*'fnd base rates'!K$110)\n+($H897*'fnd base rates'!K$111)\n+($I897*'fnd base rates'!K$112)\n+($J897*'fnd base rates'!K$113)\n+($K897*'fnd base rates'!K$114)\n+($M897*'fnd base rates'!K$116)\n+($N897*'fnd base rates'!K$117)\n+($O897*'fnd base rates'!K$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,11)))\n*$R897","v":2166.154376},{"$f":"(($D897*'fnd base rates'!L$107)\n+($E897*'fnd base rates'!L$108)\n+($F897*'fnd base rates'!L$109)\n+($G897*'fnd base rates'!L$110)\n+($H897*'fnd base rates'!L$111)\n+($I897*'fnd base rates'!L$112)\n+($J897*'fnd base rates'!L$113)\n+($K897*'fnd base rates'!L$114)\n+($M897*'fnd base rates'!L$116)\n+($N897*'fnd base rates'!L$117)\n+($O897*'fnd base rates'!L$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,12)))","v":2641.3128420000003},{"$f":"(($D897*'fnd base rates'!M$107)\n+($E897*'fnd base rates'!M$108)\n+($F897*'fnd base rates'!M$109)\n+($G897*'fnd base rates'!M$110)\n+($H897*'fnd base rates'!M$111)\n+($I897*'fnd base rates'!M$112)\n+($J897*'fnd base rates'!M$113)\n+($K897*'fnd base rates'!M$114)\n+($M897*'fnd base rates'!M$116)\n+($N897*'fnd base rates'!M$117)\n+($O897*'fnd base rates'!M$118)\n+($P897*VLOOKUP($S897+12,rate_basefnd,13)))","v":0},25530.537915999997,null,3509095072,"3509","095","072",1,2,25530.537915999997,12765,0,12765,null,null,null,null,null,12837,8,12845,-80,12765,0,12765]
[3509,3509095088,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D898","v":0},{"$f":"'fnd enro'!E898","v":0},{"$f":"'fnd enro'!F898","v":0},{"$f":"'fnd enro'!G898","v":0},{"$f":"'fnd enro'!H898","v":0},{"$f":"'fnd enro'!I898","v":1},{"$f":"'fnd enro'!J898","v":0},{"$f":"'fnd enro'!K898","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L898","v":0},{"$f":"'fnd enro'!M898+'fnd enro'!N898","v":0},{"$f":"'fnd enro'!O898","v":0},{"$f":"'fnd enro'!P898","v":0},{"$f":"'fnd enro'!Q898","v":0},{"$f":"'fnd enro'!S898","v":1},1,{"$f":"VALUE('fnd enro'!R898)","v":3},null,{"$f":"(($D898*'fnd base rates'!C$107)\n+($E898*'fnd base rates'!C$108)\n+($F898*'fnd base rates'!C$109)\n+($G898*'fnd base rates'!C$110)\n+($H898*'fnd base rates'!C$111)\n+($I898*'fnd base rates'!C$112)\n+($J898*'fnd base rates'!C$113)\n+($K898*'fnd base rates'!C$114)\n+($M898*'fnd base rates'!C$116)\n+($N898*'fnd base rates'!C$117)\n+($O898*'fnd base rates'!C$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,3)))\n*$R898","v":504.28889900000001},{"$f":"(($D898*'fnd base rates'!D$107)\n+($E898*'fnd base rates'!D$108)\n+($F898*'fnd base rates'!D$109)\n+($G898*'fnd base rates'!D$110)\n+($H898*'fnd base rates'!D$111)\n+($I898*'fnd base rates'!D$112)\n+($J898*'fnd base rates'!D$113)\n+($K898*'fnd base rates'!D$114)\n+($M898*'fnd base rates'!D$116)\n+($N898*'fnd base rates'!D$117)\n+($O898*'fnd base rates'!D$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,4)))\n*$R898","v":721.95},{"$f":"(($D898*'fnd base rates'!E$107)\n+($E898*'fnd base rates'!E$108)\n+($F898*'fnd base rates'!E$109)\n+($G898*'fnd base rates'!E$110)\n+($H898*'fnd base rates'!E$111)\n+($I898*'fnd base rates'!E$112)\n+($J898*'fnd base rates'!E$113)\n+($K898*'fnd base rates'!E$114)\n+($M898*'fnd base rates'!E$116)\n+($N898*'fnd base rates'!E$117)\n+($O898*'fnd base rates'!E$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,5)))\n*$R898","v":4628.9477230000002},{"$f":"(($D898*'fnd base rates'!F$107)\n+($E898*'fnd base rates'!F$108)\n+($F898*'fnd base rates'!F$109)\n+($G898*'fnd base rates'!F$110)\n+($H898*'fnd base rates'!F$111)\n+($I898*'fnd base rates'!F$112)\n+($J898*'fnd base rates'!F$113)\n+($K898*'fnd base rates'!F$114)\n+($M898*'fnd base rates'!F$116)\n+($N898*'fnd base rates'!F$117)\n+($O898*'fnd base rates'!F$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,6)))\n*$R898","v":830.94825100000003},{"$f":"(($D898*'fnd base rates'!G$107)\n+($E898*'fnd base rates'!G$108)\n+($F898*'fnd base rates'!G$109)\n+($G898*'fnd base rates'!G$110)\n+($H898*'fnd base rates'!G$111)\n+($I898*'fnd base rates'!G$112)\n+($J898*'fnd base rates'!G$113)\n+($K898*'fnd base rates'!G$114)\n+($M898*'fnd base rates'!G$116)\n+($N898*'fnd base rates'!G$117)\n+($O898*'fnd base rates'!G$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,7)))\n*$R898","v":154.34340599999999},{"$f":"(($D898*'fnd base rates'!H$107)\n+($E898*'fnd base rates'!H$108)\n+($F898*'fnd base rates'!H$109)\n+($G898*'fnd base rates'!H$110)\n+($H898*'fnd base rates'!H$111)\n+($I898*'fnd base rates'!H$112)\n+($J898*'fnd base rates'!H$113)\n+($K898*'fnd base rates'!H$114)\n+($M898*'fnd base rates'!H$116)\n+($N898*'fnd base rates'!H$117)\n+($O898*'fnd base rates'!H$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D898*'fnd base rates'!I$107)\n+($E898*'fnd base rates'!I$108)\n+($F898*'fnd base rates'!I$109)\n+($G898*'fnd base rates'!I$110)\n+($H898*'fnd base rates'!I$111)\n+($I898*'fnd base rates'!I$112)\n+($J898*'fnd base rates'!I$113)\n+($K898*'fnd base rates'!I$114)\n+($M898*'fnd base rates'!I$116)\n+($N898*'fnd base rates'!I$117)\n+($O898*'fnd base rates'!I$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,9)))\n*$R898","v":401.93},{"$f":"(($D898*'fnd base rates'!J$107)\n+($E898*'fnd base rates'!J$108)\n+($F898*'fnd base rates'!J$109)\n+($G898*'fnd base rates'!J$110)\n+($H898*'fnd base rates'!J$111)\n+($I898*'fnd base rates'!J$112)\n+($J898*'fnd base rates'!J$113)\n+($K898*'fnd base rates'!J$114)\n+($M898*'fnd base rates'!J$116)\n+($N898*'fnd base rates'!J$117)\n+($O898*'fnd base rates'!J$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,10)))\n*$R898","v":541.41},{"$f":"(($D898*'fnd base rates'!K$107)\n+($E898*'fnd base rates'!K$108)\n+($F898*'fnd base rates'!K$109)\n+($G898*'fnd base rates'!K$110)\n+($H898*'fnd base rates'!K$111)\n+($I898*'fnd base rates'!K$112)\n+($J898*'fnd base rates'!K$113)\n+($K898*'fnd base rates'!K$114)\n+($M898*'fnd base rates'!K$116)\n+($N898*'fnd base rates'!K$117)\n+($O898*'fnd base rates'!K$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,11)))\n*$R898","v":1083.077188},{"$f":"(($D898*'fnd base rates'!L$107)\n+($E898*'fnd base rates'!L$108)\n+($F898*'fnd base rates'!L$109)\n+($G898*'fnd base rates'!L$110)\n+($H898*'fnd base rates'!L$111)\n+($I898*'fnd base rates'!L$112)\n+($J898*'fnd base rates'!L$113)\n+($K898*'fnd base rates'!L$114)\n+($M898*'fnd base rates'!L$116)\n+($N898*'fnd base rates'!L$117)\n+($O898*'fnd base rates'!L$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D898*'fnd base rates'!M$107)\n+($E898*'fnd base rates'!M$108)\n+($F898*'fnd base rates'!M$109)\n+($G898*'fnd base rates'!M$110)\n+($H898*'fnd base rates'!M$111)\n+($I898*'fnd base rates'!M$112)\n+($J898*'fnd base rates'!M$113)\n+($K898*'fnd base rates'!M$114)\n+($M898*'fnd base rates'!M$116)\n+($N898*'fnd base rates'!M$117)\n+($O898*'fnd base rates'!M$118)\n+($P898*VLOOKUP($S898+12,rate_basefnd,13)))","v":0},10765.593957999999,null,3509095088,"3509","095","088",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[3509,3509095095,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D899","v":0},{"$f":"'fnd enro'!E899","v":0},{"$f":"'fnd enro'!F899","v":0},{"$f":"'fnd enro'!G899","v":0},{"$f":"'fnd enro'!H899","v":334},{"$f":"'fnd enro'!I899","v":179},{"$f":"'fnd enro'!J899","v":0},{"$f":"'fnd enro'!K899","v":19.442699999999999},{"$f":"'fnd enro'!L899","v":0},{"$f":"'fnd enro'!M899+'fnd enro'!N899","v":0},{"$f":"'fnd enro'!O899","v":93},{"$f":"'fnd enro'!P899","v":36},{"$f":"'fnd enro'!Q899","v":341},{"$f":"'fnd enro'!S899","v":513},1,{"$f":"VALUE('fnd enro'!R899)","v":10},null,{"$f":"(($D899*'fnd base rates'!C$107)\n+($E899*'fnd base rates'!C$108)\n+($F899*'fnd base rates'!C$109)\n+($G899*'fnd base rates'!C$110)\n+($H899*'fnd base rates'!C$111)\n+($I899*'fnd base rates'!C$112)\n+($J899*'fnd base rates'!C$113)\n+($K899*'fnd base rates'!C$114)\n+($M899*'fnd base rates'!C$116)\n+($N899*'fnd base rates'!C$117)\n+($O899*'fnd base rates'!C$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,3)))\n*$R899","v":292012.02518699999},{"$f":"(($D899*'fnd base rates'!D$107)\n+($E899*'fnd base rates'!D$108)\n+($F899*'fnd base rates'!D$109)\n+($G899*'fnd base rates'!D$110)\n+($H899*'fnd base rates'!D$111)\n+($I899*'fnd base rates'!D$112)\n+($J899*'fnd base rates'!D$113)\n+($K899*'fnd base rates'!D$114)\n+($M899*'fnd base rates'!D$116)\n+($N899*'fnd base rates'!D$117)\n+($O899*'fnd base rates'!D$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,4)))\n*$R899","v":493399.52},{"$f":"(($D899*'fnd base rates'!E$107)\n+($E899*'fnd base rates'!E$108)\n+($F899*'fnd base rates'!E$109)\n+($G899*'fnd base rates'!E$110)\n+($H899*'fnd base rates'!E$111)\n+($I899*'fnd base rates'!E$112)\n+($J899*'fnd base rates'!E$113)\n+($K899*'fnd base rates'!E$114)\n+($M899*'fnd base rates'!E$116)\n+($N899*'fnd base rates'!E$117)\n+($O899*'fnd base rates'!E$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,5)))\n*$R899","v":3061616.9418990002},{"$f":"(($D899*'fnd base rates'!F$107)\n+($E899*'fnd base rates'!F$108)\n+($F899*'fnd base rates'!F$109)\n+($G899*'fnd base rates'!F$110)\n+($H899*'fnd base rates'!F$111)\n+($I899*'fnd base rates'!F$112)\n+($J899*'fnd base rates'!F$113)\n+($K899*'fnd base rates'!F$114)\n+($M899*'fnd base rates'!F$116)\n+($N899*'fnd base rates'!F$117)\n+($O899*'fnd base rates'!F$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,6)))\n*$R899","v":480845.74276299996},{"$f":"(($D899*'fnd base rates'!G$107)\n+($E899*'fnd base rates'!G$108)\n+($F899*'fnd base rates'!G$109)\n+($G899*'fnd base rates'!G$110)\n+($H899*'fnd base rates'!G$111)\n+($I899*'fnd base rates'!G$112)\n+($J899*'fnd base rates'!G$113)\n+($K899*'fnd base rates'!G$114)\n+($M899*'fnd base rates'!G$116)\n+($N899*'fnd base rates'!G$117)\n+($O899*'fnd base rates'!G$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,7)))\n*$R899","v":135058.717278},{"$f":"(($D899*'fnd base rates'!H$107)\n+($E899*'fnd base rates'!H$108)\n+($F899*'fnd base rates'!H$109)\n+($G899*'fnd base rates'!H$110)\n+($H899*'fnd base rates'!H$111)\n+($I899*'fnd base rates'!H$112)\n+($J899*'fnd base rates'!H$113)\n+($K899*'fnd base rates'!H$114)\n+($M899*'fnd base rates'!H$116)\n+($N899*'fnd base rates'!H$117)\n+($O899*'fnd base rates'!H$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,8)))","v":326714.08690999995},{"$f":"(($D899*'fnd base rates'!I$107)\n+($E899*'fnd base rates'!I$108)\n+($F899*'fnd base rates'!I$109)\n+($G899*'fnd base rates'!I$110)\n+($H899*'fnd base rates'!I$111)\n+($I899*'fnd base rates'!I$112)\n+($J899*'fnd base rates'!I$113)\n+($K899*'fnd base rates'!I$114)\n+($M899*'fnd base rates'!I$116)\n+($N899*'fnd base rates'!I$117)\n+($O899*'fnd base rates'!I$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,9)))\n*$R899","v":228355.24},{"$f":"(($D899*'fnd base rates'!J$107)\n+($E899*'fnd base rates'!J$108)\n+($F899*'fnd base rates'!J$109)\n+($G899*'fnd base rates'!J$110)\n+($H899*'fnd base rates'!J$111)\n+($I899*'fnd base rates'!J$112)\n+($J899*'fnd base rates'!J$113)\n+($K899*'fnd base rates'!J$114)\n+($M899*'fnd base rates'!J$116)\n+($N899*'fnd base rates'!J$117)\n+($O899*'fnd base rates'!J$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,10)))\n*$R899","v":389118.08999999997},{"$f":"(($D899*'fnd base rates'!K$107)\n+($E899*'fnd base rates'!K$108)\n+($F899*'fnd base rates'!K$109)\n+($G899*'fnd base rates'!K$110)\n+($H899*'fnd base rates'!K$111)\n+($I899*'fnd base rates'!K$112)\n+($J899*'fnd base rates'!K$113)\n+($K899*'fnd base rates'!K$114)\n+($M899*'fnd base rates'!K$116)\n+($N899*'fnd base rates'!K$117)\n+($O899*'fnd base rates'!K$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,11)))\n*$R899","v":600667.99744399998},{"$f":"(($D899*'fnd base rates'!L$107)\n+($E899*'fnd base rates'!L$108)\n+($F899*'fnd base rates'!L$109)\n+($G899*'fnd base rates'!L$110)\n+($H899*'fnd base rates'!L$111)\n+($I899*'fnd base rates'!L$112)\n+($J899*'fnd base rates'!L$113)\n+($K899*'fnd base rates'!L$114)\n+($M899*'fnd base rates'!L$116)\n+($N899*'fnd base rates'!L$117)\n+($O899*'fnd base rates'!L$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,12)))","v":802167.91897300002},{"$f":"(($D899*'fnd base rates'!M$107)\n+($E899*'fnd base rates'!M$108)\n+($F899*'fnd base rates'!M$109)\n+($G899*'fnd base rates'!M$110)\n+($H899*'fnd base rates'!M$111)\n+($I899*'fnd base rates'!M$112)\n+($J899*'fnd base rates'!M$113)\n+($K899*'fnd base rates'!M$114)\n+($M899*'fnd base rates'!M$116)\n+($N899*'fnd base rates'!M$117)\n+($O899*'fnd base rates'!M$118)\n+($P899*VLOOKUP($S899+12,rate_basefnd,13)))","v":0},6809956.2804539995,null,3509095095,"3509","095","095",1,513,6809956.2804539995,13275,0,13275,null,null,null,null,null,13405,68,13473,-198,13275,0,13275]
[3509,3509095201,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D900","v":0},{"$f":"'fnd enro'!E900","v":0},{"$f":"'fnd enro'!F900","v":0},{"$f":"'fnd enro'!G900","v":0},{"$f":"'fnd enro'!H900","v":0},{"$f":"'fnd enro'!I900","v":2},{"$f":"'fnd enro'!J900","v":0},{"$f":"'fnd enro'!K900","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L900","v":0},{"$f":"'fnd enro'!M900+'fnd enro'!N900","v":0},{"$f":"'fnd enro'!O900","v":0},{"$f":"'fnd enro'!P900","v":0},{"$f":"'fnd enro'!Q900","v":2},{"$f":"'fnd enro'!S900","v":2},1,{"$f":"VALUE('fnd enro'!R900)","v":10},null,{"$f":"(($D900*'fnd base rates'!C$107)\n+($E900*'fnd base rates'!C$108)\n+($F900*'fnd base rates'!C$109)\n+($G900*'fnd base rates'!C$110)\n+($H900*'fnd base rates'!C$111)\n+($I900*'fnd base rates'!C$112)\n+($J900*'fnd base rates'!C$113)\n+($K900*'fnd base rates'!C$114)\n+($M900*'fnd base rates'!C$116)\n+($N900*'fnd base rates'!C$117)\n+($O900*'fnd base rates'!C$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,3)))\n*$R900","v":1135.657798},{"$f":"(($D900*'fnd base rates'!D$107)\n+($E900*'fnd base rates'!D$108)\n+($F900*'fnd base rates'!D$109)\n+($G900*'fnd base rates'!D$110)\n+($H900*'fnd base rates'!D$111)\n+($I900*'fnd base rates'!D$112)\n+($J900*'fnd base rates'!D$113)\n+($K900*'fnd base rates'!D$114)\n+($M900*'fnd base rates'!D$116)\n+($N900*'fnd base rates'!D$117)\n+($O900*'fnd base rates'!D$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,4)))\n*$R900","v":2046.02},{"$f":"(($D900*'fnd base rates'!E$107)\n+($E900*'fnd base rates'!E$108)\n+($F900*'fnd base rates'!E$109)\n+($G900*'fnd base rates'!E$110)\n+($H900*'fnd base rates'!E$111)\n+($I900*'fnd base rates'!E$112)\n+($J900*'fnd base rates'!E$113)\n+($K900*'fnd base rates'!E$114)\n+($M900*'fnd base rates'!E$116)\n+($N900*'fnd base rates'!E$117)\n+($O900*'fnd base rates'!E$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,5)))\n*$R900","v":15135.815446000001},{"$f":"(($D900*'fnd base rates'!F$107)\n+($E900*'fnd base rates'!F$108)\n+($F900*'fnd base rates'!F$109)\n+($G900*'fnd base rates'!F$110)\n+($H900*'fnd base rates'!F$111)\n+($I900*'fnd base rates'!F$112)\n+($J900*'fnd base rates'!F$113)\n+($K900*'fnd base rates'!F$114)\n+($M900*'fnd base rates'!F$116)\n+($N900*'fnd base rates'!F$117)\n+($O900*'fnd base rates'!F$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,6)))\n*$R900","v":1661.8965020000001},{"$f":"(($D900*'fnd base rates'!G$107)\n+($E900*'fnd base rates'!G$108)\n+($F900*'fnd base rates'!G$109)\n+($G900*'fnd base rates'!G$110)\n+($H900*'fnd base rates'!G$111)\n+($I900*'fnd base rates'!G$112)\n+($J900*'fnd base rates'!G$113)\n+($K900*'fnd base rates'!G$114)\n+($M900*'fnd base rates'!G$116)\n+($N900*'fnd base rates'!G$117)\n+($O900*'fnd base rates'!G$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,7)))\n*$R900","v":593.846812},{"$f":"(($D900*'fnd base rates'!H$107)\n+($E900*'fnd base rates'!H$108)\n+($F900*'fnd base rates'!H$109)\n+($G900*'fnd base rates'!H$110)\n+($H900*'fnd base rates'!H$111)\n+($I900*'fnd base rates'!H$112)\n+($J900*'fnd base rates'!H$113)\n+($K900*'fnd base rates'!H$114)\n+($M900*'fnd base rates'!H$116)\n+($N900*'fnd base rates'!H$117)\n+($O900*'fnd base rates'!H$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,8)))","v":1605.99414},{"$f":"(($D900*'fnd base rates'!I$107)\n+($E900*'fnd base rates'!I$108)\n+($F900*'fnd base rates'!I$109)\n+($G900*'fnd base rates'!I$110)\n+($H900*'fnd base rates'!I$111)\n+($I900*'fnd base rates'!I$112)\n+($J900*'fnd base rates'!I$113)\n+($K900*'fnd base rates'!I$114)\n+($M900*'fnd base rates'!I$116)\n+($N900*'fnd base rates'!I$117)\n+($O900*'fnd base rates'!I$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,9)))\n*$R900","v":1041.8800000000001},{"$f":"(($D900*'fnd base rates'!J$107)\n+($E900*'fnd base rates'!J$108)\n+($F900*'fnd base rates'!J$109)\n+($G900*'fnd base rates'!J$110)\n+($H900*'fnd base rates'!J$111)\n+($I900*'fnd base rates'!J$112)\n+($J900*'fnd base rates'!J$113)\n+($K900*'fnd base rates'!J$114)\n+($M900*'fnd base rates'!J$116)\n+($N900*'fnd base rates'!J$117)\n+($O900*'fnd base rates'!J$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,10)))\n*$R900","v":2319.62},{"$f":"(($D900*'fnd base rates'!K$107)\n+($E900*'fnd base rates'!K$108)\n+($F900*'fnd base rates'!K$109)\n+($G900*'fnd base rates'!K$110)\n+($H900*'fnd base rates'!K$111)\n+($I900*'fnd base rates'!K$112)\n+($J900*'fnd base rates'!K$113)\n+($K900*'fnd base rates'!K$114)\n+($M900*'fnd base rates'!K$116)\n+($N900*'fnd base rates'!K$117)\n+($O900*'fnd base rates'!K$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,11)))\n*$R900","v":2166.154376},{"$f":"(($D900*'fnd base rates'!L$107)\n+($E900*'fnd base rates'!L$108)\n+($F900*'fnd base rates'!L$109)\n+($G900*'fnd base rates'!L$110)\n+($H900*'fnd base rates'!L$111)\n+($I900*'fnd base rates'!L$112)\n+($J900*'fnd base rates'!L$113)\n+($K900*'fnd base rates'!L$114)\n+($M900*'fnd base rates'!L$116)\n+($N900*'fnd base rates'!L$117)\n+($O900*'fnd base rates'!L$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,12)))","v":3185.9428420000004},{"$f":"(($D900*'fnd base rates'!M$107)\n+($E900*'fnd base rates'!M$108)\n+($F900*'fnd base rates'!M$109)\n+($G900*'fnd base rates'!M$110)\n+($H900*'fnd base rates'!M$111)\n+($I900*'fnd base rates'!M$112)\n+($J900*'fnd base rates'!M$113)\n+($K900*'fnd base rates'!M$114)\n+($M900*'fnd base rates'!M$116)\n+($N900*'fnd base rates'!M$117)\n+($O900*'fnd base rates'!M$118)\n+($P900*VLOOKUP($S900+12,rate_basefnd,13)))","v":0},30892.827915999998,null,3509095201,"3509","095","201",1,2,30892.827915999998,15446,0,15446,null,null,null,null,null,15550,102,15652,-206,15446,0,15446]
[3509,3509095265,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D901","v":0},{"$f":"'fnd enro'!E901","v":0},{"$f":"'fnd enro'!F901","v":0},{"$f":"'fnd enro'!G901","v":0},{"$f":"'fnd enro'!H901","v":0},{"$f":"'fnd enro'!I901","v":1},{"$f":"'fnd enro'!J901","v":0},{"$f":"'fnd enro'!K901","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L901","v":0},{"$f":"'fnd enro'!M901+'fnd enro'!N901","v":0},{"$f":"'fnd enro'!O901","v":0},{"$f":"'fnd enro'!P901","v":1},{"$f":"'fnd enro'!Q901","v":1},{"$f":"'fnd enro'!S901","v":1},1,{"$f":"VALUE('fnd enro'!R901)","v":3},null,{"$f":"(($D901*'fnd base rates'!C$107)\n+($E901*'fnd base rates'!C$108)\n+($F901*'fnd base rates'!C$109)\n+($G901*'fnd base rates'!C$110)\n+($H901*'fnd base rates'!C$111)\n+($I901*'fnd base rates'!C$112)\n+($J901*'fnd base rates'!C$113)\n+($K901*'fnd base rates'!C$114)\n+($M901*'fnd base rates'!C$116)\n+($N901*'fnd base rates'!C$117)\n+($O901*'fnd base rates'!C$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,3)))\n*$R901","v":632.47889899999996},{"$f":"(($D901*'fnd base rates'!D$107)\n+($E901*'fnd base rates'!D$108)\n+($F901*'fnd base rates'!D$109)\n+($G901*'fnd base rates'!D$110)\n+($H901*'fnd base rates'!D$111)\n+($I901*'fnd base rates'!D$112)\n+($J901*'fnd base rates'!D$113)\n+($K901*'fnd base rates'!D$114)\n+($M901*'fnd base rates'!D$116)\n+($N901*'fnd base rates'!D$117)\n+($O901*'fnd base rates'!D$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,4)))\n*$R901","v":1105.0800000000002},{"$f":"(($D901*'fnd base rates'!E$107)\n+($E901*'fnd base rates'!E$108)\n+($F901*'fnd base rates'!E$109)\n+($G901*'fnd base rates'!E$110)\n+($H901*'fnd base rates'!E$111)\n+($I901*'fnd base rates'!E$112)\n+($J901*'fnd base rates'!E$113)\n+($K901*'fnd base rates'!E$114)\n+($M901*'fnd base rates'!E$116)\n+($N901*'fnd base rates'!E$117)\n+($O901*'fnd base rates'!E$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,5)))\n*$R901","v":8006.2977229999997},{"$f":"(($D901*'fnd base rates'!F$107)\n+($E901*'fnd base rates'!F$108)\n+($F901*'fnd base rates'!F$109)\n+($G901*'fnd base rates'!F$110)\n+($H901*'fnd base rates'!F$111)\n+($I901*'fnd base rates'!F$112)\n+($J901*'fnd base rates'!F$113)\n+($K901*'fnd base rates'!F$114)\n+($M901*'fnd base rates'!F$116)\n+($N901*'fnd base rates'!F$117)\n+($O901*'fnd base rates'!F$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,6)))\n*$R901","v":962.29825100000005},{"$f":"(($D901*'fnd base rates'!G$107)\n+($E901*'fnd base rates'!G$108)\n+($F901*'fnd base rates'!G$109)\n+($G901*'fnd base rates'!G$110)\n+($H901*'fnd base rates'!G$111)\n+($I901*'fnd base rates'!G$112)\n+($J901*'fnd base rates'!G$113)\n+($K901*'fnd base rates'!G$114)\n+($M901*'fnd base rates'!G$116)\n+($N901*'fnd base rates'!G$117)\n+($O901*'fnd base rates'!G$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,7)))\n*$R901","v":311.113406},{"$f":"(($D901*'fnd base rates'!H$107)\n+($E901*'fnd base rates'!H$108)\n+($F901*'fnd base rates'!H$109)\n+($G901*'fnd base rates'!H$110)\n+($H901*'fnd base rates'!H$111)\n+($I901*'fnd base rates'!H$112)\n+($J901*'fnd base rates'!H$113)\n+($K901*'fnd base rates'!H$114)\n+($M901*'fnd base rates'!H$116)\n+($N901*'fnd base rates'!H$117)\n+($O901*'fnd base rates'!H$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,8)))","v":893.22706999999991},{"$f":"(($D901*'fnd base rates'!I$107)\n+($E901*'fnd base rates'!I$108)\n+($F901*'fnd base rates'!I$109)\n+($G901*'fnd base rates'!I$110)\n+($H901*'fnd base rates'!I$111)\n+($I901*'fnd base rates'!I$112)\n+($J901*'fnd base rates'!I$113)\n+($K901*'fnd base rates'!I$114)\n+($M901*'fnd base rates'!I$116)\n+($N901*'fnd base rates'!I$117)\n+($O901*'fnd base rates'!I$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,9)))\n*$R901","v":557.75},{"$f":"(($D901*'fnd base rates'!J$107)\n+($E901*'fnd base rates'!J$108)\n+($F901*'fnd base rates'!J$109)\n+($G901*'fnd base rates'!J$110)\n+($H901*'fnd base rates'!J$111)\n+($I901*'fnd base rates'!J$112)\n+($J901*'fnd base rates'!J$113)\n+($K901*'fnd base rates'!J$114)\n+($M901*'fnd base rates'!J$116)\n+($N901*'fnd base rates'!J$117)\n+($O901*'fnd base rates'!J$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,10)))\n*$R901","v":1077.3599999999999},{"$f":"(($D901*'fnd base rates'!K$107)\n+($E901*'fnd base rates'!K$108)\n+($F901*'fnd base rates'!K$109)\n+($G901*'fnd base rates'!K$110)\n+($H901*'fnd base rates'!K$111)\n+($I901*'fnd base rates'!K$112)\n+($J901*'fnd base rates'!K$113)\n+($K901*'fnd base rates'!K$114)\n+($M901*'fnd base rates'!K$116)\n+($N901*'fnd base rates'!K$117)\n+($O901*'fnd base rates'!K$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,11)))\n*$R901","v":1308.2371880000001},{"$f":"(($D901*'fnd base rates'!L$107)\n+($E901*'fnd base rates'!L$108)\n+($F901*'fnd base rates'!L$109)\n+($G901*'fnd base rates'!L$110)\n+($H901*'fnd base rates'!L$111)\n+($I901*'fnd base rates'!L$112)\n+($J901*'fnd base rates'!L$113)\n+($K901*'fnd base rates'!L$114)\n+($M901*'fnd base rates'!L$116)\n+($N901*'fnd base rates'!L$117)\n+($O901*'fnd base rates'!L$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,12)))","v":1721.5514210000001},{"$f":"(($D901*'fnd base rates'!M$107)\n+($E901*'fnd base rates'!M$108)\n+($F901*'fnd base rates'!M$109)\n+($G901*'fnd base rates'!M$110)\n+($H901*'fnd base rates'!M$111)\n+($I901*'fnd base rates'!M$112)\n+($J901*'fnd base rates'!M$113)\n+($K901*'fnd base rates'!M$114)\n+($M901*'fnd base rates'!M$116)\n+($N901*'fnd base rates'!M$117)\n+($O901*'fnd base rates'!M$118)\n+($P901*VLOOKUP($S901+12,rate_basefnd,13)))","v":0},16575.393958000001,null,3509095265,"3509","095","265",1,1,16575.393958000001,16575,0,16575,null,null,null,null,null,16896,9,16905,-330,16575,0,16575]
[3509,3509095273,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D902","v":0},{"$f":"'fnd enro'!E902","v":0},{"$f":"'fnd enro'!F902","v":0},{"$f":"'fnd enro'!G902","v":0},{"$f":"'fnd enro'!H902","v":1},{"$f":"'fnd enro'!I902","v":0},{"$f":"'fnd enro'!J902","v":0},{"$f":"'fnd enro'!K902","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L902","v":0},{"$f":"'fnd enro'!M902+'fnd enro'!N902","v":0},{"$f":"'fnd enro'!O902","v":0},{"$f":"'fnd enro'!P902","v":0},{"$f":"'fnd enro'!Q902","v":1},{"$f":"'fnd enro'!S902","v":1},1,{"$f":"VALUE('fnd enro'!R902)","v":5},null,{"$f":"(($D902*'fnd base rates'!C$107)\n+($E902*'fnd base rates'!C$108)\n+($F902*'fnd base rates'!C$109)\n+($G902*'fnd base rates'!C$110)\n+($H902*'fnd base rates'!C$111)\n+($I902*'fnd base rates'!C$112)\n+($J902*'fnd base rates'!C$113)\n+($K902*'fnd base rates'!C$114)\n+($M902*'fnd base rates'!C$116)\n+($N902*'fnd base rates'!C$117)\n+($O902*'fnd base rates'!C$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,3)))\n*$R902","v":558.57889899999998},{"$f":"(($D902*'fnd base rates'!D$107)\n+($E902*'fnd base rates'!D$108)\n+($F902*'fnd base rates'!D$109)\n+($G902*'fnd base rates'!D$110)\n+($H902*'fnd base rates'!D$111)\n+($I902*'fnd base rates'!D$112)\n+($J902*'fnd base rates'!D$113)\n+($K902*'fnd base rates'!D$114)\n+($M902*'fnd base rates'!D$116)\n+($N902*'fnd base rates'!D$117)\n+($O902*'fnd base rates'!D$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,4)))\n*$R902","v":979.18000000000006},{"$f":"(($D902*'fnd base rates'!E$107)\n+($E902*'fnd base rates'!E$108)\n+($F902*'fnd base rates'!E$109)\n+($G902*'fnd base rates'!E$110)\n+($H902*'fnd base rates'!E$111)\n+($I902*'fnd base rates'!E$112)\n+($J902*'fnd base rates'!E$113)\n+($K902*'fnd base rates'!E$114)\n+($M902*'fnd base rates'!E$116)\n+($N902*'fnd base rates'!E$117)\n+($O902*'fnd base rates'!E$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,5)))\n*$R902","v":5769.1977230000002},{"$f":"(($D902*'fnd base rates'!F$107)\n+($E902*'fnd base rates'!F$108)\n+($F902*'fnd base rates'!F$109)\n+($G902*'fnd base rates'!F$110)\n+($H902*'fnd base rates'!F$111)\n+($I902*'fnd base rates'!F$112)\n+($J902*'fnd base rates'!F$113)\n+($K902*'fnd base rates'!F$114)\n+($M902*'fnd base rates'!F$116)\n+($N902*'fnd base rates'!F$117)\n+($O902*'fnd base rates'!F$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,6)))\n*$R902","v":933.31825099999992},{"$f":"(($D902*'fnd base rates'!G$107)\n+($E902*'fnd base rates'!G$108)\n+($F902*'fnd base rates'!G$109)\n+($G902*'fnd base rates'!G$110)\n+($H902*'fnd base rates'!G$111)\n+($I902*'fnd base rates'!G$112)\n+($J902*'fnd base rates'!G$113)\n+($K902*'fnd base rates'!G$114)\n+($M902*'fnd base rates'!G$116)\n+($N902*'fnd base rates'!G$117)\n+($O902*'fnd base rates'!G$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,7)))\n*$R902","v":280.483406},{"$f":"(($D902*'fnd base rates'!H$107)\n+($E902*'fnd base rates'!H$108)\n+($F902*'fnd base rates'!H$109)\n+($G902*'fnd base rates'!H$110)\n+($H902*'fnd base rates'!H$111)\n+($I902*'fnd base rates'!H$112)\n+($J902*'fnd base rates'!H$113)\n+($K902*'fnd base rates'!H$114)\n+($M902*'fnd base rates'!H$116)\n+($N902*'fnd base rates'!H$117)\n+($O902*'fnd base rates'!H$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,8)))","v":512.32706999999994},{"$f":"(($D902*'fnd base rates'!I$107)\n+($E902*'fnd base rates'!I$108)\n+($F902*'fnd base rates'!I$109)\n+($G902*'fnd base rates'!I$110)\n+($H902*'fnd base rates'!I$111)\n+($I902*'fnd base rates'!I$112)\n+($J902*'fnd base rates'!I$113)\n+($K902*'fnd base rates'!I$114)\n+($M902*'fnd base rates'!I$116)\n+($N902*'fnd base rates'!I$117)\n+($O902*'fnd base rates'!I$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,9)))\n*$R902","v":422.32},{"$f":"(($D902*'fnd base rates'!J$107)\n+($E902*'fnd base rates'!J$108)\n+($F902*'fnd base rates'!J$109)\n+($G902*'fnd base rates'!J$110)\n+($H902*'fnd base rates'!J$111)\n+($I902*'fnd base rates'!J$112)\n+($J902*'fnd base rates'!J$113)\n+($K902*'fnd base rates'!J$114)\n+($M902*'fnd base rates'!J$116)\n+($N902*'fnd base rates'!J$117)\n+($O902*'fnd base rates'!J$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,10)))\n*$R902","v":763.16},{"$f":"(($D902*'fnd base rates'!K$107)\n+($E902*'fnd base rates'!K$108)\n+($F902*'fnd base rates'!K$109)\n+($G902*'fnd base rates'!K$110)\n+($H902*'fnd base rates'!K$111)\n+($I902*'fnd base rates'!K$112)\n+($J902*'fnd base rates'!K$113)\n+($K902*'fnd base rates'!K$114)\n+($M902*'fnd base rates'!K$116)\n+($N902*'fnd base rates'!K$117)\n+($O902*'fnd base rates'!K$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,11)))\n*$R902","v":1113.3671880000002},{"$f":"(($D902*'fnd base rates'!L$107)\n+($E902*'fnd base rates'!L$108)\n+($F902*'fnd base rates'!L$109)\n+($G902*'fnd base rates'!L$110)\n+($H902*'fnd base rates'!L$111)\n+($I902*'fnd base rates'!L$112)\n+($J902*'fnd base rates'!L$113)\n+($K902*'fnd base rates'!L$114)\n+($M902*'fnd base rates'!L$116)\n+($N902*'fnd base rates'!L$117)\n+($O902*'fnd base rates'!L$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,12)))","v":1627.711421},{"$f":"(($D902*'fnd base rates'!M$107)\n+($E902*'fnd base rates'!M$108)\n+($F902*'fnd base rates'!M$109)\n+($G902*'fnd base rates'!M$110)\n+($H902*'fnd base rates'!M$111)\n+($I902*'fnd base rates'!M$112)\n+($J902*'fnd base rates'!M$113)\n+($K902*'fnd base rates'!M$114)\n+($M902*'fnd base rates'!M$116)\n+($N902*'fnd base rates'!M$117)\n+($O902*'fnd base rates'!M$118)\n+($P902*VLOOKUP($S902+12,rate_basefnd,13)))","v":0},12959.643957999999,null,3509095273,"3509","095","273",1,1,12959.643957999999,12960,0,12960,null,null,null,null,null,13057,14,13071,-111,12960,0,12960]
[3509,3509095331,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D903","v":0},{"$f":"'fnd enro'!E903","v":0},{"$f":"'fnd enro'!F903","v":0},{"$f":"'fnd enro'!G903","v":0},{"$f":"'fnd enro'!H903","v":0},{"$f":"'fnd enro'!I903","v":2},{"$f":"'fnd enro'!J903","v":0},{"$f":"'fnd enro'!K903","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L903","v":0},{"$f":"'fnd enro'!M903+'fnd enro'!N903","v":0},{"$f":"'fnd enro'!O903","v":0},{"$f":"'fnd enro'!P903","v":0},{"$f":"'fnd enro'!Q903","v":0},{"$f":"'fnd enro'!S903","v":2},1,{"$f":"VALUE('fnd enro'!R903)","v":6},null,{"$f":"(($D903*'fnd base rates'!C$107)\n+($E903*'fnd base rates'!C$108)\n+($F903*'fnd base rates'!C$109)\n+($G903*'fnd base rates'!C$110)\n+($H903*'fnd base rates'!C$111)\n+($I903*'fnd base rates'!C$112)\n+($J903*'fnd base rates'!C$113)\n+($K903*'fnd base rates'!C$114)\n+($M903*'fnd base rates'!C$116)\n+($N903*'fnd base rates'!C$117)\n+($O903*'fnd base rates'!C$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,3)))\n*$R903","v":1008.577798},{"$f":"(($D903*'fnd base rates'!D$107)\n+($E903*'fnd base rates'!D$108)\n+($F903*'fnd base rates'!D$109)\n+($G903*'fnd base rates'!D$110)\n+($H903*'fnd base rates'!D$111)\n+($I903*'fnd base rates'!D$112)\n+($J903*'fnd base rates'!D$113)\n+($K903*'fnd base rates'!D$114)\n+($M903*'fnd base rates'!D$116)\n+($N903*'fnd base rates'!D$117)\n+($O903*'fnd base rates'!D$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,4)))\n*$R903","v":1443.9},{"$f":"(($D903*'fnd base rates'!E$107)\n+($E903*'fnd base rates'!E$108)\n+($F903*'fnd base rates'!E$109)\n+($G903*'fnd base rates'!E$110)\n+($H903*'fnd base rates'!E$111)\n+($I903*'fnd base rates'!E$112)\n+($J903*'fnd base rates'!E$113)\n+($K903*'fnd base rates'!E$114)\n+($M903*'fnd base rates'!E$116)\n+($N903*'fnd base rates'!E$117)\n+($O903*'fnd base rates'!E$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,5)))\n*$R903","v":9257.8954460000004},{"$f":"(($D903*'fnd base rates'!F$107)\n+($E903*'fnd base rates'!F$108)\n+($F903*'fnd base rates'!F$109)\n+($G903*'fnd base rates'!F$110)\n+($H903*'fnd base rates'!F$111)\n+($I903*'fnd base rates'!F$112)\n+($J903*'fnd base rates'!F$113)\n+($K903*'fnd base rates'!F$114)\n+($M903*'fnd base rates'!F$116)\n+($N903*'fnd base rates'!F$117)\n+($O903*'fnd base rates'!F$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,6)))\n*$R903","v":1661.8965020000001},{"$f":"(($D903*'fnd base rates'!G$107)\n+($E903*'fnd base rates'!G$108)\n+($F903*'fnd base rates'!G$109)\n+($G903*'fnd base rates'!G$110)\n+($H903*'fnd base rates'!G$111)\n+($I903*'fnd base rates'!G$112)\n+($J903*'fnd base rates'!G$113)\n+($K903*'fnd base rates'!G$114)\n+($M903*'fnd base rates'!G$116)\n+($N903*'fnd base rates'!G$117)\n+($O903*'fnd base rates'!G$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,7)))\n*$R903","v":308.68681199999997},{"$f":"(($D903*'fnd base rates'!H$107)\n+($E903*'fnd base rates'!H$108)\n+($F903*'fnd base rates'!H$109)\n+($G903*'fnd base rates'!H$110)\n+($H903*'fnd base rates'!H$111)\n+($I903*'fnd base rates'!H$112)\n+($J903*'fnd base rates'!H$113)\n+($K903*'fnd base rates'!H$114)\n+($M903*'fnd base rates'!H$116)\n+($N903*'fnd base rates'!H$117)\n+($O903*'fnd base rates'!H$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,8)))","v":1562.27414},{"$f":"(($D903*'fnd base rates'!I$107)\n+($E903*'fnd base rates'!I$108)\n+($F903*'fnd base rates'!I$109)\n+($G903*'fnd base rates'!I$110)\n+($H903*'fnd base rates'!I$111)\n+($I903*'fnd base rates'!I$112)\n+($J903*'fnd base rates'!I$113)\n+($K903*'fnd base rates'!I$114)\n+($M903*'fnd base rates'!I$116)\n+($N903*'fnd base rates'!I$117)\n+($O903*'fnd base rates'!I$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,9)))\n*$R903","v":803.86},{"$f":"(($D903*'fnd base rates'!J$107)\n+($E903*'fnd base rates'!J$108)\n+($F903*'fnd base rates'!J$109)\n+($G903*'fnd base rates'!J$110)\n+($H903*'fnd base rates'!J$111)\n+($I903*'fnd base rates'!J$112)\n+($J903*'fnd base rates'!J$113)\n+($K903*'fnd base rates'!J$114)\n+($M903*'fnd base rates'!J$116)\n+($N903*'fnd base rates'!J$117)\n+($O903*'fnd base rates'!J$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,10)))\n*$R903","v":1082.82},{"$f":"(($D903*'fnd base rates'!K$107)\n+($E903*'fnd base rates'!K$108)\n+($F903*'fnd base rates'!K$109)\n+($G903*'fnd base rates'!K$110)\n+($H903*'fnd base rates'!K$111)\n+($I903*'fnd base rates'!K$112)\n+($J903*'fnd base rates'!K$113)\n+($K903*'fnd base rates'!K$114)\n+($M903*'fnd base rates'!K$116)\n+($N903*'fnd base rates'!K$117)\n+($O903*'fnd base rates'!K$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,11)))\n*$R903","v":2166.154376},{"$f":"(($D903*'fnd base rates'!L$107)\n+($E903*'fnd base rates'!L$108)\n+($F903*'fnd base rates'!L$109)\n+($G903*'fnd base rates'!L$110)\n+($H903*'fnd base rates'!L$111)\n+($I903*'fnd base rates'!L$112)\n+($J903*'fnd base rates'!L$113)\n+($K903*'fnd base rates'!L$114)\n+($M903*'fnd base rates'!L$116)\n+($N903*'fnd base rates'!L$117)\n+($O903*'fnd base rates'!L$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,12)))","v":2235.1228420000002},{"$f":"(($D903*'fnd base rates'!M$107)\n+($E903*'fnd base rates'!M$108)\n+($F903*'fnd base rates'!M$109)\n+($G903*'fnd base rates'!M$110)\n+($H903*'fnd base rates'!M$111)\n+($I903*'fnd base rates'!M$112)\n+($J903*'fnd base rates'!M$113)\n+($K903*'fnd base rates'!M$114)\n+($M903*'fnd base rates'!M$116)\n+($N903*'fnd base rates'!M$117)\n+($O903*'fnd base rates'!M$118)\n+($P903*VLOOKUP($S903+12,rate_basefnd,13)))","v":0},21531.187915999999,null,3509095331,"3509","095","331",1,2,21531.187915999999,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[3509,3509095650,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D904","v":0},{"$f":"'fnd enro'!E904","v":0},{"$f":"'fnd enro'!F904","v":0},{"$f":"'fnd enro'!G904","v":0},{"$f":"'fnd enro'!H904","v":1},{"$f":"'fnd enro'!I904","v":0},{"$f":"'fnd enro'!J904","v":0},{"$f":"'fnd enro'!K904","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L904","v":0},{"$f":"'fnd enro'!M904+'fnd enro'!N904","v":0},{"$f":"'fnd enro'!O904","v":0},{"$f":"'fnd enro'!P904","v":0},{"$f":"'fnd enro'!Q904","v":0},{"$f":"'fnd enro'!S904","v":1},1,{"$f":"VALUE('fnd enro'!R904)","v":4},null,{"$f":"(($D904*'fnd base rates'!C$107)\n+($E904*'fnd base rates'!C$108)\n+($F904*'fnd base rates'!C$109)\n+($G904*'fnd base rates'!C$110)\n+($H904*'fnd base rates'!C$111)\n+($I904*'fnd base rates'!C$112)\n+($J904*'fnd base rates'!C$113)\n+($K904*'fnd base rates'!C$114)\n+($M904*'fnd base rates'!C$116)\n+($N904*'fnd base rates'!C$117)\n+($O904*'fnd base rates'!C$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,3)))\n*$R904","v":504.28889900000001},{"$f":"(($D904*'fnd base rates'!D$107)\n+($E904*'fnd base rates'!D$108)\n+($F904*'fnd base rates'!D$109)\n+($G904*'fnd base rates'!D$110)\n+($H904*'fnd base rates'!D$111)\n+($I904*'fnd base rates'!D$112)\n+($J904*'fnd base rates'!D$113)\n+($K904*'fnd base rates'!D$114)\n+($M904*'fnd base rates'!D$116)\n+($N904*'fnd base rates'!D$117)\n+($O904*'fnd base rates'!D$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,4)))\n*$R904","v":721.95},{"$f":"(($D904*'fnd base rates'!E$107)\n+($E904*'fnd base rates'!E$108)\n+($F904*'fnd base rates'!E$109)\n+($G904*'fnd base rates'!E$110)\n+($H904*'fnd base rates'!E$111)\n+($I904*'fnd base rates'!E$112)\n+($J904*'fnd base rates'!E$113)\n+($K904*'fnd base rates'!E$114)\n+($M904*'fnd base rates'!E$116)\n+($N904*'fnd base rates'!E$117)\n+($O904*'fnd base rates'!E$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,5)))\n*$R904","v":3258.1077230000001},{"$f":"(($D904*'fnd base rates'!F$107)\n+($E904*'fnd base rates'!F$108)\n+($F904*'fnd base rates'!F$109)\n+($G904*'fnd base rates'!F$110)\n+($H904*'fnd base rates'!F$111)\n+($I904*'fnd base rates'!F$112)\n+($J904*'fnd base rates'!F$113)\n+($K904*'fnd base rates'!F$114)\n+($M904*'fnd base rates'!F$116)\n+($N904*'fnd base rates'!F$117)\n+($O904*'fnd base rates'!F$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,6)))\n*$R904","v":933.31825099999992},{"$f":"(($D904*'fnd base rates'!G$107)\n+($E904*'fnd base rates'!G$108)\n+($F904*'fnd base rates'!G$109)\n+($G904*'fnd base rates'!G$110)\n+($H904*'fnd base rates'!G$111)\n+($I904*'fnd base rates'!G$112)\n+($J904*'fnd base rates'!G$113)\n+($K904*'fnd base rates'!G$114)\n+($M904*'fnd base rates'!G$116)\n+($N904*'fnd base rates'!G$117)\n+($O904*'fnd base rates'!G$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,7)))\n*$R904","v":158.65340599999999},{"$f":"(($D904*'fnd base rates'!H$107)\n+($E904*'fnd base rates'!H$108)\n+($F904*'fnd base rates'!H$109)\n+($G904*'fnd base rates'!H$110)\n+($H904*'fnd base rates'!H$111)\n+($I904*'fnd base rates'!H$112)\n+($J904*'fnd base rates'!H$113)\n+($K904*'fnd base rates'!H$114)\n+($M904*'fnd base rates'!H$116)\n+($N904*'fnd base rates'!H$117)\n+($O904*'fnd base rates'!H$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D904*'fnd base rates'!I$107)\n+($E904*'fnd base rates'!I$108)\n+($F904*'fnd base rates'!I$109)\n+($G904*'fnd base rates'!I$110)\n+($H904*'fnd base rates'!I$111)\n+($I904*'fnd base rates'!I$112)\n+($J904*'fnd base rates'!I$113)\n+($K904*'fnd base rates'!I$114)\n+($M904*'fnd base rates'!I$116)\n+($N904*'fnd base rates'!I$117)\n+($O904*'fnd base rates'!I$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,9)))\n*$R904","v":320.64},{"$f":"(($D904*'fnd base rates'!J$107)\n+($E904*'fnd base rates'!J$108)\n+($F904*'fnd base rates'!J$109)\n+($G904*'fnd base rates'!J$110)\n+($H904*'fnd base rates'!J$111)\n+($I904*'fnd base rates'!J$112)\n+($J904*'fnd base rates'!J$113)\n+($K904*'fnd base rates'!J$114)\n+($M904*'fnd base rates'!J$116)\n+($N904*'fnd base rates'!J$117)\n+($O904*'fnd base rates'!J$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,10)))\n*$R904","v":234.79},{"$f":"(($D904*'fnd base rates'!K$107)\n+($E904*'fnd base rates'!K$108)\n+($F904*'fnd base rates'!K$109)\n+($G904*'fnd base rates'!K$110)\n+($H904*'fnd base rates'!K$111)\n+($I904*'fnd base rates'!K$112)\n+($J904*'fnd base rates'!K$113)\n+($K904*'fnd base rates'!K$114)\n+($M904*'fnd base rates'!K$116)\n+($N904*'fnd base rates'!K$117)\n+($O904*'fnd base rates'!K$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,11)))\n*$R904","v":1113.3671880000002},{"$f":"(($D904*'fnd base rates'!L$107)\n+($E904*'fnd base rates'!L$108)\n+($F904*'fnd base rates'!L$109)\n+($G904*'fnd base rates'!L$110)\n+($H904*'fnd base rates'!L$111)\n+($I904*'fnd base rates'!L$112)\n+($J904*'fnd base rates'!L$113)\n+($K904*'fnd base rates'!L$114)\n+($M904*'fnd base rates'!L$116)\n+($N904*'fnd base rates'!L$117)\n+($O904*'fnd base rates'!L$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D904*'fnd base rates'!M$107)\n+($E904*'fnd base rates'!M$108)\n+($F904*'fnd base rates'!M$109)\n+($G904*'fnd base rates'!M$110)\n+($H904*'fnd base rates'!M$111)\n+($I904*'fnd base rates'!M$112)\n+($J904*'fnd base rates'!M$113)\n+($K904*'fnd base rates'!M$114)\n+($M904*'fnd base rates'!M$116)\n+($N904*'fnd base rates'!M$117)\n+($O904*'fnd base rates'!M$118)\n+($P904*VLOOKUP($S904+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,3509095650,"3509","095","650",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[3509,3509095763,"ARGOSY COLLEGIATE",{"$f":"'fnd enro'!D905","v":0},{"$f":"'fnd enro'!E905","v":0},{"$f":"'fnd enro'!F905","v":0},{"$f":"'fnd enro'!G905","v":0},{"$f":"'fnd enro'!H905","v":0},{"$f":"'fnd enro'!I905","v":2},{"$f":"'fnd enro'!J905","v":0},{"$f":"'fnd enro'!K905","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L905","v":0},{"$f":"'fnd enro'!M905+'fnd enro'!N905","v":0},{"$f":"'fnd enro'!O905","v":0},{"$f":"'fnd enro'!P905","v":0},{"$f":"'fnd enro'!Q905","v":2},{"$f":"'fnd enro'!S905","v":2},1,{"$f":"VALUE('fnd enro'!R905)","v":4},null,{"$f":"(($D905*'fnd base rates'!C$107)\n+($E905*'fnd base rates'!C$108)\n+($F905*'fnd base rates'!C$109)\n+($G905*'fnd base rates'!C$110)\n+($H905*'fnd base rates'!C$111)\n+($I905*'fnd base rates'!C$112)\n+($J905*'fnd base rates'!C$113)\n+($K905*'fnd base rates'!C$114)\n+($M905*'fnd base rates'!C$116)\n+($N905*'fnd base rates'!C$117)\n+($O905*'fnd base rates'!C$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,3)))\n*$R905","v":1116.0177980000001},{"$f":"(($D905*'fnd base rates'!D$107)\n+($E905*'fnd base rates'!D$108)\n+($F905*'fnd base rates'!D$109)\n+($G905*'fnd base rates'!D$110)\n+($H905*'fnd base rates'!D$111)\n+($I905*'fnd base rates'!D$112)\n+($J905*'fnd base rates'!D$113)\n+($K905*'fnd base rates'!D$114)\n+($M905*'fnd base rates'!D$116)\n+($N905*'fnd base rates'!D$117)\n+($O905*'fnd base rates'!D$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,4)))\n*$R905","v":1952.92},{"$f":"(($D905*'fnd base rates'!E$107)\n+($E905*'fnd base rates'!E$108)\n+($F905*'fnd base rates'!E$109)\n+($G905*'fnd base rates'!E$110)\n+($H905*'fnd base rates'!E$111)\n+($I905*'fnd base rates'!E$112)\n+($J905*'fnd base rates'!E$113)\n+($K905*'fnd base rates'!E$114)\n+($M905*'fnd base rates'!E$116)\n+($N905*'fnd base rates'!E$117)\n+($O905*'fnd base rates'!E$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,5)))\n*$R905","v":14226.915446000001},{"$f":"(($D905*'fnd base rates'!F$107)\n+($E905*'fnd base rates'!F$108)\n+($F905*'fnd base rates'!F$109)\n+($G905*'fnd base rates'!F$110)\n+($H905*'fnd base rates'!F$111)\n+($I905*'fnd base rates'!F$112)\n+($J905*'fnd base rates'!F$113)\n+($K905*'fnd base rates'!F$114)\n+($M905*'fnd base rates'!F$116)\n+($N905*'fnd base rates'!F$117)\n+($O905*'fnd base rates'!F$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,6)))\n*$R905","v":1661.8965020000001},{"$f":"(($D905*'fnd base rates'!G$107)\n+($E905*'fnd base rates'!G$108)\n+($F905*'fnd base rates'!G$109)\n+($G905*'fnd base rates'!G$110)\n+($H905*'fnd base rates'!G$111)\n+($I905*'fnd base rates'!G$112)\n+($J905*'fnd base rates'!G$113)\n+($K905*'fnd base rates'!G$114)\n+($M905*'fnd base rates'!G$116)\n+($N905*'fnd base rates'!G$117)\n+($O905*'fnd base rates'!G$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,7)))\n*$R905","v":549.74681199999998},{"$f":"(($D905*'fnd base rates'!H$107)\n+($E905*'fnd base rates'!H$108)\n+($F905*'fnd base rates'!H$109)\n+($G905*'fnd base rates'!H$110)\n+($H905*'fnd base rates'!H$111)\n+($I905*'fnd base rates'!H$112)\n+($J905*'fnd base rates'!H$113)\n+($K905*'fnd base rates'!H$114)\n+($M905*'fnd base rates'!H$116)\n+($N905*'fnd base rates'!H$117)\n+($O905*'fnd base rates'!H$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,8)))","v":1599.23414},{"$f":"(($D905*'fnd base rates'!I$107)\n+($E905*'fnd base rates'!I$108)\n+($F905*'fnd base rates'!I$109)\n+($G905*'fnd base rates'!I$110)\n+($H905*'fnd base rates'!I$111)\n+($I905*'fnd base rates'!I$112)\n+($J905*'fnd base rates'!I$113)\n+($K905*'fnd base rates'!I$114)\n+($M905*'fnd base rates'!I$116)\n+($N905*'fnd base rates'!I$117)\n+($O905*'fnd base rates'!I$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,9)))\n*$R905","v":1005.06},{"$f":"(($D905*'fnd base rates'!J$107)\n+($E905*'fnd base rates'!J$108)\n+($F905*'fnd base rates'!J$109)\n+($G905*'fnd base rates'!J$110)\n+($H905*'fnd base rates'!J$111)\n+($I905*'fnd base rates'!J$112)\n+($J905*'fnd base rates'!J$113)\n+($K905*'fnd base rates'!J$114)\n+($M905*'fnd base rates'!J$116)\n+($N905*'fnd base rates'!J$117)\n+($O905*'fnd base rates'!J$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,10)))\n*$R905","v":2128.3599999999997},{"$f":"(($D905*'fnd base rates'!K$107)\n+($E905*'fnd base rates'!K$108)\n+($F905*'fnd base rates'!K$109)\n+($G905*'fnd base rates'!K$110)\n+($H905*'fnd base rates'!K$111)\n+($I905*'fnd base rates'!K$112)\n+($J905*'fnd base rates'!K$113)\n+($K905*'fnd base rates'!K$114)\n+($M905*'fnd base rates'!K$116)\n+($N905*'fnd base rates'!K$117)\n+($O905*'fnd base rates'!K$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,11)))\n*$R905","v":2166.154376},{"$f":"(($D905*'fnd base rates'!L$107)\n+($E905*'fnd base rates'!L$108)\n+($F905*'fnd base rates'!L$109)\n+($G905*'fnd base rates'!L$110)\n+($H905*'fnd base rates'!L$111)\n+($I905*'fnd base rates'!L$112)\n+($J905*'fnd base rates'!L$113)\n+($K905*'fnd base rates'!L$114)\n+($M905*'fnd base rates'!L$116)\n+($N905*'fnd base rates'!L$117)\n+($O905*'fnd base rates'!L$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,12)))","v":3038.9028420000004},{"$f":"(($D905*'fnd base rates'!M$107)\n+($E905*'fnd base rates'!M$108)\n+($F905*'fnd base rates'!M$109)\n+($G905*'fnd base rates'!M$110)\n+($H905*'fnd base rates'!M$111)\n+($I905*'fnd base rates'!M$112)\n+($J905*'fnd base rates'!M$113)\n+($K905*'fnd base rates'!M$114)\n+($M905*'fnd base rates'!M$116)\n+($N905*'fnd base rates'!M$117)\n+($O905*'fnd base rates'!M$118)\n+($P905*VLOOKUP($S905+12,rate_basefnd,13)))","v":0},29445.207916000003,null,3509095763,"3509","095","763",1,2,29445.207916000003,14723,0,14723,null,null,null,null,null,14795,10,14805,-82,14723,0,14723]
[3510,3510281061,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D906","v":0},{"$f":"'fnd enro'!E906","v":0},{"$f":"'fnd enro'!F906","v":0},{"$f":"'fnd enro'!G906","v":3},{"$f":"'fnd enro'!H906","v":0},{"$f":"'fnd enro'!I906","v":0},{"$f":"'fnd enro'!J906","v":0},{"$f":"'fnd enro'!K906","v":0.1137},{"$f":"'fnd enro'!L906","v":0},{"$f":"'fnd enro'!M906+'fnd enro'!N906","v":0},{"$f":"'fnd enro'!O906","v":0},{"$f":"'fnd enro'!P906","v":0},{"$f":"'fnd enro'!Q906","v":3},{"$f":"'fnd enro'!S906","v":3},1,{"$f":"VALUE('fnd enro'!R906)","v":10},null,{"$f":"(($D906*'fnd base rates'!C$107)\n+($E906*'fnd base rates'!C$108)\n+($F906*'fnd base rates'!C$109)\n+($G906*'fnd base rates'!C$110)\n+($H906*'fnd base rates'!C$111)\n+($I906*'fnd base rates'!C$112)\n+($J906*'fnd base rates'!C$113)\n+($K906*'fnd base rates'!C$114)\n+($M906*'fnd base rates'!C$116)\n+($N906*'fnd base rates'!C$117)\n+($O906*'fnd base rates'!C$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,3)))\n*$R906","v":1703.4866969999998},{"$f":"(($D906*'fnd base rates'!D$107)\n+($E906*'fnd base rates'!D$108)\n+($F906*'fnd base rates'!D$109)\n+($G906*'fnd base rates'!D$110)\n+($H906*'fnd base rates'!D$111)\n+($I906*'fnd base rates'!D$112)\n+($J906*'fnd base rates'!D$113)\n+($K906*'fnd base rates'!D$114)\n+($M906*'fnd base rates'!D$116)\n+($N906*'fnd base rates'!D$117)\n+($O906*'fnd base rates'!D$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,4)))\n*$R906","v":3069.0300000000007},{"$f":"(($D906*'fnd base rates'!E$107)\n+($E906*'fnd base rates'!E$108)\n+($F906*'fnd base rates'!E$109)\n+($G906*'fnd base rates'!E$110)\n+($H906*'fnd base rates'!E$111)\n+($I906*'fnd base rates'!E$112)\n+($J906*'fnd base rates'!E$113)\n+($K906*'fnd base rates'!E$114)\n+($M906*'fnd base rates'!E$116)\n+($N906*'fnd base rates'!E$117)\n+($O906*'fnd base rates'!E$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,5)))\n*$R906","v":19782.863169000004},{"$f":"(($D906*'fnd base rates'!F$107)\n+($E906*'fnd base rates'!F$108)\n+($F906*'fnd base rates'!F$109)\n+($G906*'fnd base rates'!F$110)\n+($H906*'fnd base rates'!F$111)\n+($I906*'fnd base rates'!F$112)\n+($J906*'fnd base rates'!F$113)\n+($K906*'fnd base rates'!F$114)\n+($M906*'fnd base rates'!F$116)\n+($N906*'fnd base rates'!F$117)\n+($O906*'fnd base rates'!F$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,6)))\n*$R906","v":3513.5347529999999},{"$f":"(($D906*'fnd base rates'!G$107)\n+($E906*'fnd base rates'!G$108)\n+($F906*'fnd base rates'!G$109)\n+($G906*'fnd base rates'!G$110)\n+($H906*'fnd base rates'!G$111)\n+($I906*'fnd base rates'!G$112)\n+($J906*'fnd base rates'!G$113)\n+($K906*'fnd base rates'!G$114)\n+($M906*'fnd base rates'!G$116)\n+($N906*'fnd base rates'!G$117)\n+($O906*'fnd base rates'!G$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,7)))\n*$R906","v":870.67021799999998},{"$f":"(($D906*'fnd base rates'!H$107)\n+($E906*'fnd base rates'!H$108)\n+($F906*'fnd base rates'!H$109)\n+($G906*'fnd base rates'!H$110)\n+($H906*'fnd base rates'!H$111)\n+($I906*'fnd base rates'!H$112)\n+($J906*'fnd base rates'!H$113)\n+($K906*'fnd base rates'!H$114)\n+($M906*'fnd base rates'!H$116)\n+($N906*'fnd base rates'!H$117)\n+($O906*'fnd base rates'!H$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,8)))","v":1546.5512099999999},{"$f":"(($D906*'fnd base rates'!I$107)\n+($E906*'fnd base rates'!I$108)\n+($F906*'fnd base rates'!I$109)\n+($G906*'fnd base rates'!I$110)\n+($H906*'fnd base rates'!I$111)\n+($I906*'fnd base rates'!I$112)\n+($J906*'fnd base rates'!I$113)\n+($K906*'fnd base rates'!I$114)\n+($M906*'fnd base rates'!I$116)\n+($N906*'fnd base rates'!I$117)\n+($O906*'fnd base rates'!I$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,9)))\n*$R906","v":1079.7},{"$f":"(($D906*'fnd base rates'!J$107)\n+($E906*'fnd base rates'!J$108)\n+($F906*'fnd base rates'!J$109)\n+($G906*'fnd base rates'!J$110)\n+($H906*'fnd base rates'!J$111)\n+($I906*'fnd base rates'!J$112)\n+($J906*'fnd base rates'!J$113)\n+($K906*'fnd base rates'!J$114)\n+($M906*'fnd base rates'!J$116)\n+($N906*'fnd base rates'!J$117)\n+($O906*'fnd base rates'!J$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,10)))\n*$R906","v":2286.39},{"$f":"(($D906*'fnd base rates'!K$107)\n+($E906*'fnd base rates'!K$108)\n+($F906*'fnd base rates'!K$109)\n+($G906*'fnd base rates'!K$110)\n+($H906*'fnd base rates'!K$111)\n+($I906*'fnd base rates'!K$112)\n+($J906*'fnd base rates'!K$113)\n+($K906*'fnd base rates'!K$114)\n+($M906*'fnd base rates'!K$116)\n+($N906*'fnd base rates'!K$117)\n+($O906*'fnd base rates'!K$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,11)))\n*$R906","v":3108.1115640000003},{"$f":"(($D906*'fnd base rates'!L$107)\n+($E906*'fnd base rates'!L$108)\n+($F906*'fnd base rates'!L$109)\n+($G906*'fnd base rates'!L$110)\n+($H906*'fnd base rates'!L$111)\n+($I906*'fnd base rates'!L$112)\n+($J906*'fnd base rates'!L$113)\n+($K906*'fnd base rates'!L$114)\n+($M906*'fnd base rates'!L$116)\n+($N906*'fnd base rates'!L$117)\n+($O906*'fnd base rates'!L$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,12)))","v":4995.9642629999998},{"$f":"(($D906*'fnd base rates'!M$107)\n+($E906*'fnd base rates'!M$108)\n+($F906*'fnd base rates'!M$109)\n+($G906*'fnd base rates'!M$110)\n+($H906*'fnd base rates'!M$111)\n+($I906*'fnd base rates'!M$112)\n+($J906*'fnd base rates'!M$113)\n+($K906*'fnd base rates'!M$114)\n+($M906*'fnd base rates'!M$116)\n+($N906*'fnd base rates'!M$117)\n+($O906*'fnd base rates'!M$118)\n+($P906*VLOOKUP($S906+12,rate_basefnd,13)))","v":0},41956.301874000004,null,3510281061,"3510","281","061",1,{"$f":"enro","v":3},41956.301874000004,13985,0,13985,null,null,null,null,null,14101,75,14176,-191,13985,0,13985]
[3510,3510281137,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D907","v":0},{"$f":"'fnd enro'!E907","v":0},{"$f":"'fnd enro'!F907","v":0},{"$f":"'fnd enro'!G907","v":4},{"$f":"'fnd enro'!H907","v":0},{"$f":"'fnd enro'!I907","v":0},{"$f":"'fnd enro'!J907","v":0},{"$f":"'fnd enro'!K907","v":0.15160000000000001},{"$f":"'fnd enro'!L907","v":0},{"$f":"'fnd enro'!M907+'fnd enro'!N907","v":1},{"$f":"'fnd enro'!O907","v":0},{"$f":"'fnd enro'!P907","v":0},{"$f":"'fnd enro'!Q907","v":4},{"$f":"'fnd enro'!S907","v":4},{"$f":"VLOOKUP(B907,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!R907)","v":10},null,{"$f":"(($D907*'fnd base rates'!C$107)\n+($E907*'fnd base rates'!C$108)\n+($F907*'fnd base rates'!C$109)\n+($G907*'fnd base rates'!C$110)\n+($H907*'fnd base rates'!C$111)\n+($I907*'fnd base rates'!C$112)\n+($J907*'fnd base rates'!C$113)\n+($K907*'fnd base rates'!C$114)\n+($M907*'fnd base rates'!C$116)\n+($N907*'fnd base rates'!C$117)\n+($O907*'fnd base rates'!C$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,3)))\n*$R907","v":2363.2455959999998},{"$f":"(($D907*'fnd base rates'!D$107)\n+($E907*'fnd base rates'!D$108)\n+($F907*'fnd base rates'!D$109)\n+($G907*'fnd base rates'!D$110)\n+($H907*'fnd base rates'!D$111)\n+($I907*'fnd base rates'!D$112)\n+($J907*'fnd base rates'!D$113)\n+($K907*'fnd base rates'!D$114)\n+($M907*'fnd base rates'!D$116)\n+($N907*'fnd base rates'!D$117)\n+($O907*'fnd base rates'!D$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,4)))\n*$R907","v":4252.92},{"$f":"(($D907*'fnd base rates'!E$107)\n+($E907*'fnd base rates'!E$108)\n+($F907*'fnd base rates'!E$109)\n+($G907*'fnd base rates'!E$110)\n+($H907*'fnd base rates'!E$111)\n+($I907*'fnd base rates'!E$112)\n+($J907*'fnd base rates'!E$113)\n+($K907*'fnd base rates'!E$114)\n+($M907*'fnd base rates'!E$116)\n+($N907*'fnd base rates'!E$117)\n+($O907*'fnd base rates'!E$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,5)))\n*$R907","v":27503.230892},{"$f":"(($D907*'fnd base rates'!F$107)\n+($E907*'fnd base rates'!F$108)\n+($F907*'fnd base rates'!F$109)\n+($G907*'fnd base rates'!F$110)\n+($H907*'fnd base rates'!F$111)\n+($I907*'fnd base rates'!F$112)\n+($J907*'fnd base rates'!F$113)\n+($K907*'fnd base rates'!F$114)\n+($M907*'fnd base rates'!F$116)\n+($N907*'fnd base rates'!F$117)\n+($O907*'fnd base rates'!F$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,6)))\n*$R907","v":4845.5930040000003},{"$f":"(($D907*'fnd base rates'!G$107)\n+($E907*'fnd base rates'!G$108)\n+($F907*'fnd base rates'!G$109)\n+($G907*'fnd base rates'!G$110)\n+($H907*'fnd base rates'!G$111)\n+($I907*'fnd base rates'!G$112)\n+($J907*'fnd base rates'!G$113)\n+($K907*'fnd base rates'!G$114)\n+($M907*'fnd base rates'!G$116)\n+($N907*'fnd base rates'!G$117)\n+($O907*'fnd base rates'!G$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,7)))\n*$R907","v":1206.8536240000001},{"$f":"(($D907*'fnd base rates'!H$107)\n+($E907*'fnd base rates'!H$108)\n+($F907*'fnd base rates'!H$109)\n+($G907*'fnd base rates'!H$110)\n+($H907*'fnd base rates'!H$111)\n+($I907*'fnd base rates'!H$112)\n+($J907*'fnd base rates'!H$113)\n+($K907*'fnd base rates'!H$114)\n+($M907*'fnd base rates'!H$116)\n+($N907*'fnd base rates'!H$117)\n+($O907*'fnd base rates'!H$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,8)))","v":2176.96828},{"$f":"(($D907*'fnd base rates'!I$107)\n+($E907*'fnd base rates'!I$108)\n+($F907*'fnd base rates'!I$109)\n+($G907*'fnd base rates'!I$110)\n+($H907*'fnd base rates'!I$111)\n+($I907*'fnd base rates'!I$112)\n+($J907*'fnd base rates'!I$113)\n+($K907*'fnd base rates'!I$114)\n+($M907*'fnd base rates'!I$116)\n+($N907*'fnd base rates'!I$117)\n+($O907*'fnd base rates'!I$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,9)))\n*$R907","v":1508.55},{"$f":"(($D907*'fnd base rates'!J$107)\n+($E907*'fnd base rates'!J$108)\n+($F907*'fnd base rates'!J$109)\n+($G907*'fnd base rates'!J$110)\n+($H907*'fnd base rates'!J$111)\n+($I907*'fnd base rates'!J$112)\n+($J907*'fnd base rates'!J$113)\n+($K907*'fnd base rates'!J$114)\n+($M907*'fnd base rates'!J$116)\n+($N907*'fnd base rates'!J$117)\n+($O907*'fnd base rates'!J$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,10)))\n*$R907","v":3071.5099999999998},{"$f":"(($D907*'fnd base rates'!K$107)\n+($E907*'fnd base rates'!K$108)\n+($F907*'fnd base rates'!K$109)\n+($G907*'fnd base rates'!K$110)\n+($H907*'fnd base rates'!K$111)\n+($I907*'fnd base rates'!K$112)\n+($J907*'fnd base rates'!K$113)\n+($K907*'fnd base rates'!K$114)\n+($M907*'fnd base rates'!K$116)\n+($N907*'fnd base rates'!K$117)\n+($O907*'fnd base rates'!K$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,11)))\n*$R907","v":4419.9287519999998},{"$f":"(($D907*'fnd base rates'!L$107)\n+($E907*'fnd base rates'!L$108)\n+($F907*'fnd base rates'!L$109)\n+($G907*'fnd base rates'!L$110)\n+($H907*'fnd base rates'!L$111)\n+($I907*'fnd base rates'!L$112)\n+($J907*'fnd base rates'!L$113)\n+($K907*'fnd base rates'!L$114)\n+($M907*'fnd base rates'!L$116)\n+($N907*'fnd base rates'!L$117)\n+($O907*'fnd base rates'!L$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,12)))","v":6914.0756840000004},{"$f":"(($D907*'fnd base rates'!M$107)\n+($E907*'fnd base rates'!M$108)\n+($F907*'fnd base rates'!M$109)\n+($G907*'fnd base rates'!M$110)\n+($H907*'fnd base rates'!M$111)\n+($I907*'fnd base rates'!M$112)\n+($J907*'fnd base rates'!M$113)\n+($K907*'fnd base rates'!M$114)\n+($M907*'fnd base rates'!M$116)\n+($N907*'fnd base rates'!M$117)\n+($O907*'fnd base rates'!M$118)\n+($P907*VLOOKUP($S907+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U907:AE907)","v":58262.875832000012},null,{"$f":"B907","v":3510281137},{"$f":"IF($B907<499999999,MID($B907,1,3),MID($B907,1,4))","v":"3510"},{"$f":"IF($B907<499999999,MID($B907,4,3),MID($B907,5,3))","v":"281"},{"$f":"IF($B907<499999999,MID($B907,7,3),MID($B907,8,3))","v":"137"},{"$f":"IF(VLOOKUP(VALUE(IF(AH907<499999999,MID(AH907,4,3),MID(AH907,5,3))),distinfo,4)=R907,1,0)","v":1},4,{"$f":"AF907","v":58262.875832000012},{"$f":"IF(OR(AF907=0,AM907=0),0,ROUND(AN907/AM907,0))","v":14566},{"$f":"AO907-AQ907","v":0},14566,null,null,null,null,null,14708,{"$f":"AY907-AW907","v":129},14837,-271,14566,0,14566]
[3510,3510281281,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D908","v":0},{"$f":"'fnd enro'!E908","v":0},{"$f":"'fnd enro'!F908","v":54},{"$f":"'fnd enro'!G908","v":260},{"$f":"'fnd enro'!H908","v":0},{"$f":"'fnd enro'!I908","v":0},{"$f":"'fnd enro'!J908","v":0},{"$f":"'fnd enro'!K908","v":11.900600000000001},{"$f":"'fnd enro'!L908","v":0},{"$f":"'fnd enro'!M908+'fnd enro'!N908","v":45},{"$f":"'fnd enro'!O908","v":0},{"$f":"'fnd enro'!P908","v":0},{"$f":"'fnd enro'!Q908","v":236},{"$f":"'fnd enro'!S908","v":314},1,{"$f":"VALUE('fnd enro'!R908)","v":10},null,{"$f":"(($D908*'fnd base rates'!C$107)\n+($E908*'fnd base rates'!C$108)\n+($F908*'fnd base rates'!C$109)\n+($G908*'fnd base rates'!C$110)\n+($H908*'fnd base rates'!C$111)\n+($I908*'fnd base rates'!C$112)\n+($J908*'fnd base rates'!C$113)\n+($K908*'fnd base rates'!C$114)\n+($M908*'fnd base rates'!C$116)\n+($N908*'fnd base rates'!C$117)\n+($O908*'fnd base rates'!C$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,3)))\n*$R908","v":177479.00428600001},{"$f":"(($D908*'fnd base rates'!D$107)\n+($E908*'fnd base rates'!D$108)\n+($F908*'fnd base rates'!D$109)\n+($G908*'fnd base rates'!D$110)\n+($H908*'fnd base rates'!D$111)\n+($I908*'fnd base rates'!D$112)\n+($J908*'fnd base rates'!D$113)\n+($K908*'fnd base rates'!D$114)\n+($M908*'fnd base rates'!D$116)\n+($N908*'fnd base rates'!D$117)\n+($O908*'fnd base rates'!D$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,4)))\n*$R908","v":304982.06},{"$f":"(($D908*'fnd base rates'!E$107)\n+($E908*'fnd base rates'!E$108)\n+($F908*'fnd base rates'!E$109)\n+($G908*'fnd base rates'!E$110)\n+($H908*'fnd base rates'!E$111)\n+($I908*'fnd base rates'!E$112)\n+($J908*'fnd base rates'!E$113)\n+($K908*'fnd base rates'!E$114)\n+($M908*'fnd base rates'!E$116)\n+($N908*'fnd base rates'!E$117)\n+($O908*'fnd base rates'!E$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,5)))\n*$R908","v":1892043.2250220003},{"$f":"(($D908*'fnd base rates'!F$107)\n+($E908*'fnd base rates'!F$108)\n+($F908*'fnd base rates'!F$109)\n+($G908*'fnd base rates'!F$110)\n+($H908*'fnd base rates'!F$111)\n+($I908*'fnd base rates'!F$112)\n+($J908*'fnd base rates'!F$113)\n+($K908*'fnd base rates'!F$114)\n+($M908*'fnd base rates'!F$116)\n+($N908*'fnd base rates'!F$117)\n+($O908*'fnd base rates'!F$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,6)))\n*$R908","v":374989.57081399998},{"$f":"(($D908*'fnd base rates'!G$107)\n+($E908*'fnd base rates'!G$108)\n+($F908*'fnd base rates'!G$109)\n+($G908*'fnd base rates'!G$110)\n+($H908*'fnd base rates'!G$111)\n+($I908*'fnd base rates'!G$112)\n+($J908*'fnd base rates'!G$113)\n+($K908*'fnd base rates'!G$114)\n+($M908*'fnd base rates'!G$116)\n+($N908*'fnd base rates'!G$117)\n+($O908*'fnd base rates'!G$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,7)))\n*$R908","v":82076.029483999999},{"$f":"(($D908*'fnd base rates'!H$107)\n+($E908*'fnd base rates'!H$108)\n+($F908*'fnd base rates'!H$109)\n+($G908*'fnd base rates'!H$110)\n+($H908*'fnd base rates'!H$111)\n+($I908*'fnd base rates'!H$112)\n+($J908*'fnd base rates'!H$113)\n+($K908*'fnd base rates'!H$114)\n+($M908*'fnd base rates'!H$116)\n+($N908*'fnd base rates'!H$117)\n+($O908*'fnd base rates'!H$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,8)))","v":165337.77997999999},{"$f":"(($D908*'fnd base rates'!I$107)\n+($E908*'fnd base rates'!I$108)\n+($F908*'fnd base rates'!I$109)\n+($G908*'fnd base rates'!I$110)\n+($H908*'fnd base rates'!I$111)\n+($I908*'fnd base rates'!I$112)\n+($J908*'fnd base rates'!I$113)\n+($K908*'fnd base rates'!I$114)\n+($M908*'fnd base rates'!I$116)\n+($N908*'fnd base rates'!I$117)\n+($O908*'fnd base rates'!I$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,9)))\n*$R908","v":106828.56999999999},{"$f":"(($D908*'fnd base rates'!J$107)\n+($E908*'fnd base rates'!J$108)\n+($F908*'fnd base rates'!J$109)\n+($G908*'fnd base rates'!J$110)\n+($H908*'fnd base rates'!J$111)\n+($I908*'fnd base rates'!J$112)\n+($J908*'fnd base rates'!J$113)\n+($K908*'fnd base rates'!J$114)\n+($M908*'fnd base rates'!J$116)\n+($N908*'fnd base rates'!J$117)\n+($O908*'fnd base rates'!J$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,10)))\n*$R908","v":189522.11},{"$f":"(($D908*'fnd base rates'!K$107)\n+($E908*'fnd base rates'!K$108)\n+($F908*'fnd base rates'!K$109)\n+($G908*'fnd base rates'!K$110)\n+($H908*'fnd base rates'!K$111)\n+($I908*'fnd base rates'!K$112)\n+($J908*'fnd base rates'!K$113)\n+($K908*'fnd base rates'!K$114)\n+($M908*'fnd base rates'!K$116)\n+($N908*'fnd base rates'!K$117)\n+($O908*'fnd base rates'!K$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,11)))\n*$R908","v":337725.77703199995},{"$f":"(($D908*'fnd base rates'!L$107)\n+($E908*'fnd base rates'!L$108)\n+($F908*'fnd base rates'!L$109)\n+($G908*'fnd base rates'!L$110)\n+($H908*'fnd base rates'!L$111)\n+($I908*'fnd base rates'!L$112)\n+($J908*'fnd base rates'!L$113)\n+($K908*'fnd base rates'!L$114)\n+($M908*'fnd base rates'!L$116)\n+($N908*'fnd base rates'!L$117)\n+($O908*'fnd base rates'!L$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,12)))","v":497202.33619400003},{"$f":"(($D908*'fnd base rates'!M$107)\n+($E908*'fnd base rates'!M$108)\n+($F908*'fnd base rates'!M$109)\n+($G908*'fnd base rates'!M$110)\n+($H908*'fnd base rates'!M$111)\n+($I908*'fnd base rates'!M$112)\n+($J908*'fnd base rates'!M$113)\n+($K908*'fnd base rates'!M$114)\n+($M908*'fnd base rates'!M$116)\n+($N908*'fnd base rates'!M$117)\n+($O908*'fnd base rates'!M$118)\n+($P908*VLOOKUP($S908+12,rate_basefnd,13)))","v":0},4128186.4628120004,null,3510281281,"3510","281","281",1,314,4128186.4628120004,13147,0,13147,null,null,null,null,null,13621,106,13727,-580,13147,0,13147]
[3510,3510281332,"SPRINGFIELD PREPARATORY",{"$f":"'fnd enro'!D909","v":0},{"$f":"'fnd enro'!E909","v":0},{"$f":"'fnd enro'!F909","v":0},{"$f":"'fnd enro'!G909","v":3},{"$f":"'fnd enro'!H909","v":0},{"$f":"'fnd enro'!I909","v":0},{"$f":"'fnd enro'!J909","v":0},{"$f":"'fnd enro'!K909","v":0.1137},{"$f":"'fnd enro'!L909","v":0},{"$f":"'fnd enro'!M909+'fnd enro'!N909","v":0},{"$f":"'fnd enro'!O909","v":0},{"$f":"'fnd enro'!P909","v":0},{"$f":"'fnd enro'!Q909","v":2},{"$f":"'fnd enro'!S909","v":3},1,{"$f":"VALUE('fnd enro'!R909)","v":9},null,{"$f":"(($D909*'fnd base rates'!C$107)\n+($E909*'fnd base rates'!C$108)\n+($F909*'fnd base rates'!C$109)\n+($G909*'fnd base rates'!C$110)\n+($H909*'fnd base rates'!C$111)\n+($I909*'fnd base rates'!C$112)\n+($J909*'fnd base rates'!C$113)\n+($K909*'fnd base rates'!C$114)\n+($M909*'fnd base rates'!C$116)\n+($N909*'fnd base rates'!C$117)\n+($O909*'fnd base rates'!C$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,3)))\n*$R909","v":1637.1866969999999},{"$f":"(($D909*'fnd base rates'!D$107)\n+($E909*'fnd base rates'!D$108)\n+($F909*'fnd base rates'!D$109)\n+($G909*'fnd base rates'!D$110)\n+($H909*'fnd base rates'!D$111)\n+($I909*'fnd base rates'!D$112)\n+($J909*'fnd base rates'!D$113)\n+($K909*'fnd base rates'!D$114)\n+($M909*'fnd base rates'!D$116)\n+($N909*'fnd base rates'!D$117)\n+($O909*'fnd base rates'!D$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,4)))\n*$R909","v":2754.8900000000003},{"$f":"(($D909*'fnd base rates'!E$107)\n+($E909*'fnd base rates'!E$108)\n+($F909*'fnd base rates'!E$109)\n+($G909*'fnd base rates'!E$110)\n+($H909*'fnd base rates'!E$111)\n+($I909*'fnd base rates'!E$112)\n+($J909*'fnd base rates'!E$113)\n+($K909*'fnd base rates'!E$114)\n+($M909*'fnd base rates'!E$116)\n+($N909*'fnd base rates'!E$117)\n+($O909*'fnd base rates'!E$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,5)))\n*$R909","v":16716.163168999999},{"$f":"(($D909*'fnd base rates'!F$107)\n+($E909*'fnd base rates'!F$108)\n+($F909*'fnd base rates'!F$109)\n+($G909*'fnd base rates'!F$110)\n+($H909*'fnd base rates'!F$111)\n+($I909*'fnd base rates'!F$112)\n+($J909*'fnd base rates'!F$113)\n+($K909*'fnd base rates'!F$114)\n+($M909*'fnd base rates'!F$116)\n+($N909*'fnd base rates'!F$117)\n+($O909*'fnd base rates'!F$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,6)))\n*$R909","v":3513.5347529999999},{"$f":"(($D909*'fnd base rates'!G$107)\n+($E909*'fnd base rates'!G$108)\n+($F909*'fnd base rates'!G$109)\n+($G909*'fnd base rates'!G$110)\n+($H909*'fnd base rates'!G$111)\n+($I909*'fnd base rates'!G$112)\n+($J909*'fnd base rates'!G$113)\n+($K909*'fnd base rates'!G$114)\n+($M909*'fnd base rates'!G$116)\n+($N909*'fnd base rates'!G$117)\n+($O909*'fnd base rates'!G$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,7)))\n*$R909","v":721.890218},{"$f":"(($D909*'fnd base rates'!H$107)\n+($E909*'fnd base rates'!H$108)\n+($F909*'fnd base rates'!H$109)\n+($G909*'fnd base rates'!H$110)\n+($H909*'fnd base rates'!H$111)\n+($I909*'fnd base rates'!H$112)\n+($J909*'fnd base rates'!H$113)\n+($K909*'fnd base rates'!H$114)\n+($M909*'fnd base rates'!H$116)\n+($N909*'fnd base rates'!H$117)\n+($O909*'fnd base rates'!H$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,8)))","v":1523.7312099999999},{"$f":"(($D909*'fnd base rates'!I$107)\n+($E909*'fnd base rates'!I$108)\n+($F909*'fnd base rates'!I$109)\n+($G909*'fnd base rates'!I$110)\n+($H909*'fnd base rates'!I$111)\n+($I909*'fnd base rates'!I$112)\n+($J909*'fnd base rates'!I$113)\n+($K909*'fnd base rates'!I$114)\n+($M909*'fnd base rates'!I$116)\n+($N909*'fnd base rates'!I$117)\n+($O909*'fnd base rates'!I$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,9)))\n*$R909","v":955.51},{"$f":"(($D909*'fnd base rates'!J$107)\n+($E909*'fnd base rates'!J$108)\n+($F909*'fnd base rates'!J$109)\n+($G909*'fnd base rates'!J$110)\n+($H909*'fnd base rates'!J$111)\n+($I909*'fnd base rates'!J$112)\n+($J909*'fnd base rates'!J$113)\n+($K909*'fnd base rates'!J$114)\n+($M909*'fnd base rates'!J$116)\n+($N909*'fnd base rates'!J$117)\n+($O909*'fnd base rates'!J$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,10)))\n*$R909","v":1641.0900000000001},{"$f":"(($D909*'fnd base rates'!K$107)\n+($E909*'fnd base rates'!K$108)\n+($F909*'fnd base rates'!K$109)\n+($G909*'fnd base rates'!K$110)\n+($H909*'fnd base rates'!K$111)\n+($I909*'fnd base rates'!K$112)\n+($J909*'fnd base rates'!K$113)\n+($K909*'fnd base rates'!K$114)\n+($M909*'fnd base rates'!K$116)\n+($N909*'fnd base rates'!K$117)\n+($O909*'fnd base rates'!K$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,11)))\n*$R909","v":3108.1115640000003},{"$f":"(($D909*'fnd base rates'!L$107)\n+($E909*'fnd base rates'!L$108)\n+($F909*'fnd base rates'!L$109)\n+($G909*'fnd base rates'!L$110)\n+($H909*'fnd base rates'!L$111)\n+($I909*'fnd base rates'!L$112)\n+($J909*'fnd base rates'!L$113)\n+($K909*'fnd base rates'!L$114)\n+($M909*'fnd base rates'!L$116)\n+($N909*'fnd base rates'!L$117)\n+($O909*'fnd base rates'!L$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,12)))","v":4499.8542630000002},{"$f":"(($D909*'fnd base rates'!M$107)\n+($E909*'fnd base rates'!M$108)\n+($F909*'fnd base rates'!M$109)\n+($G909*'fnd base rates'!M$110)\n+($H909*'fnd base rates'!M$111)\n+($I909*'fnd base rates'!M$112)\n+($J909*'fnd base rates'!M$113)\n+($K909*'fnd base rates'!M$114)\n+($M909*'fnd base rates'!M$116)\n+($N909*'fnd base rates'!M$117)\n+($O909*'fnd base rates'!M$118)\n+($P909*VLOOKUP($S909+12,rate_basefnd,13)))","v":0},37071.961874000001,null,3510281332,"3510","281","332",1,3,37071.961874000001,12357,0,12357,null,null,null,null,null,12532,50,12582,-225,12357,0,12357]
[3513,3513044018,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D910","v":0},{"$f":"'fnd enro'!E910","v":0},{"$f":"'fnd enro'!F910","v":0},{"$f":"'fnd enro'!G910","v":0},{"$f":"'fnd enro'!H910","v":1},{"$f":"'fnd enro'!I910","v":1},{"$f":"'fnd enro'!J910","v":0},{"$f":"'fnd enro'!K910","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L910","v":0},{"$f":"'fnd enro'!M910+'fnd enro'!N910","v":0},{"$f":"'fnd enro'!O910","v":0},{"$f":"'fnd enro'!P910","v":0},{"$f":"'fnd enro'!Q910","v":2},{"$f":"'fnd enro'!S910","v":2},1,{"$f":"VALUE('fnd enro'!R910)","v":8},null,{"$f":"(($D910*'fnd base rates'!C$107)\n+($E910*'fnd base rates'!C$108)\n+($F910*'fnd base rates'!C$109)\n+($G910*'fnd base rates'!C$110)\n+($H910*'fnd base rates'!C$111)\n+($I910*'fnd base rates'!C$112)\n+($J910*'fnd base rates'!C$113)\n+($K910*'fnd base rates'!C$114)\n+($M910*'fnd base rates'!C$116)\n+($N910*'fnd base rates'!C$117)\n+($O910*'fnd base rates'!C$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,3)))\n*$R910","v":1130.137798},{"$f":"(($D910*'fnd base rates'!D$107)\n+($E910*'fnd base rates'!D$108)\n+($F910*'fnd base rates'!D$109)\n+($G910*'fnd base rates'!D$110)\n+($H910*'fnd base rates'!D$111)\n+($I910*'fnd base rates'!D$112)\n+($J910*'fnd base rates'!D$113)\n+($K910*'fnd base rates'!D$114)\n+($M910*'fnd base rates'!D$116)\n+($N910*'fnd base rates'!D$117)\n+($O910*'fnd base rates'!D$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,4)))\n*$R910","v":2019.8600000000001},{"$f":"(($D910*'fnd base rates'!E$107)\n+($E910*'fnd base rates'!E$108)\n+($F910*'fnd base rates'!E$109)\n+($G910*'fnd base rates'!E$110)\n+($H910*'fnd base rates'!E$111)\n+($I910*'fnd base rates'!E$112)\n+($J910*'fnd base rates'!E$113)\n+($K910*'fnd base rates'!E$114)\n+($M910*'fnd base rates'!E$116)\n+($N910*'fnd base rates'!E$117)\n+($O910*'fnd base rates'!E$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,5)))\n*$R910","v":13509.475446},{"$f":"(($D910*'fnd base rates'!F$107)\n+($E910*'fnd base rates'!F$108)\n+($F910*'fnd base rates'!F$109)\n+($G910*'fnd base rates'!F$110)\n+($H910*'fnd base rates'!F$111)\n+($I910*'fnd base rates'!F$112)\n+($J910*'fnd base rates'!F$113)\n+($K910*'fnd base rates'!F$114)\n+($M910*'fnd base rates'!F$116)\n+($N910*'fnd base rates'!F$117)\n+($O910*'fnd base rates'!F$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,6)))\n*$R910","v":1764.2665019999999},{"$f":"(($D910*'fnd base rates'!G$107)\n+($E910*'fnd base rates'!G$108)\n+($F910*'fnd base rates'!G$109)\n+($G910*'fnd base rates'!G$110)\n+($H910*'fnd base rates'!G$111)\n+($I910*'fnd base rates'!G$112)\n+($J910*'fnd base rates'!G$113)\n+($K910*'fnd base rates'!G$114)\n+($M910*'fnd base rates'!G$116)\n+($N910*'fnd base rates'!G$117)\n+($O910*'fnd base rates'!G$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,7)))\n*$R910","v":585.75681199999997},{"$f":"(($D910*'fnd base rates'!H$107)\n+($E910*'fnd base rates'!H$108)\n+($F910*'fnd base rates'!H$109)\n+($G910*'fnd base rates'!H$110)\n+($H910*'fnd base rates'!H$111)\n+($I910*'fnd base rates'!H$112)\n+($J910*'fnd base rates'!H$113)\n+($K910*'fnd base rates'!H$114)\n+($M910*'fnd base rates'!H$116)\n+($N910*'fnd base rates'!H$117)\n+($O910*'fnd base rates'!H$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,8)))","v":1316.6141399999999},{"$f":"(($D910*'fnd base rates'!I$107)\n+($E910*'fnd base rates'!I$108)\n+($F910*'fnd base rates'!I$109)\n+($G910*'fnd base rates'!I$110)\n+($H910*'fnd base rates'!I$111)\n+($I910*'fnd base rates'!I$112)\n+($J910*'fnd base rates'!I$113)\n+($K910*'fnd base rates'!I$114)\n+($M910*'fnd base rates'!I$116)\n+($N910*'fnd base rates'!I$117)\n+($O910*'fnd base rates'!I$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,9)))\n*$R910","v":950.2299999999999},{"$f":"(($D910*'fnd base rates'!J$107)\n+($E910*'fnd base rates'!J$108)\n+($F910*'fnd base rates'!J$109)\n+($G910*'fnd base rates'!J$110)\n+($H910*'fnd base rates'!J$111)\n+($I910*'fnd base rates'!J$112)\n+($J910*'fnd base rates'!J$113)\n+($K910*'fnd base rates'!J$114)\n+($M910*'fnd base rates'!J$116)\n+($N910*'fnd base rates'!J$117)\n+($O910*'fnd base rates'!J$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,10)))\n*$R910","v":1959.2199999999998},{"$f":"(($D910*'fnd base rates'!K$107)\n+($E910*'fnd base rates'!K$108)\n+($F910*'fnd base rates'!K$109)\n+($G910*'fnd base rates'!K$110)\n+($H910*'fnd base rates'!K$111)\n+($I910*'fnd base rates'!K$112)\n+($J910*'fnd base rates'!K$113)\n+($K910*'fnd base rates'!K$114)\n+($M910*'fnd base rates'!K$116)\n+($N910*'fnd base rates'!K$117)\n+($O910*'fnd base rates'!K$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,11)))\n*$R910","v":2196.4443759999999},{"$f":"(($D910*'fnd base rates'!L$107)\n+($E910*'fnd base rates'!L$108)\n+($F910*'fnd base rates'!L$109)\n+($G910*'fnd base rates'!L$110)\n+($H910*'fnd base rates'!L$111)\n+($I910*'fnd base rates'!L$112)\n+($J910*'fnd base rates'!L$113)\n+($K910*'fnd base rates'!L$114)\n+($M910*'fnd base rates'!L$116)\n+($N910*'fnd base rates'!L$117)\n+($O910*'fnd base rates'!L$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,12)))","v":3248.5428419999998},{"$f":"(($D910*'fnd base rates'!M$107)\n+($E910*'fnd base rates'!M$108)\n+($F910*'fnd base rates'!M$109)\n+($G910*'fnd base rates'!M$110)\n+($H910*'fnd base rates'!M$111)\n+($I910*'fnd base rates'!M$112)\n+($J910*'fnd base rates'!M$113)\n+($K910*'fnd base rates'!M$114)\n+($M910*'fnd base rates'!M$116)\n+($N910*'fnd base rates'!M$117)\n+($O910*'fnd base rates'!M$118)\n+($P910*VLOOKUP($S910+12,rate_basefnd,13)))","v":0},28680.547916,null,3513044018,"3513","044","018",1,2,28680.547916,14340,0,14340,null,null,null,null,null,14331,36,14367,-27,14340,0,14340]
[3513,3513044035,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D911","v":0},{"$f":"'fnd enro'!E911","v":0},{"$f":"'fnd enro'!F911","v":0},{"$f":"'fnd enro'!G911","v":0},{"$f":"'fnd enro'!H911","v":1},{"$f":"'fnd enro'!I911","v":0},{"$f":"'fnd enro'!J911","v":0},{"$f":"'fnd enro'!K911","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L911","v":0},{"$f":"'fnd enro'!M911+'fnd enro'!N911","v":0},{"$f":"'fnd enro'!O911","v":0},{"$f":"'fnd enro'!P911","v":0},{"$f":"'fnd enro'!Q911","v":1},{"$f":"'fnd enro'!S911","v":1},1,{"$f":"VALUE('fnd enro'!R911)","v":10},null,{"$f":"(($D911*'fnd base rates'!C$107)\n+($E911*'fnd base rates'!C$108)\n+($F911*'fnd base rates'!C$109)\n+($G911*'fnd base rates'!C$110)\n+($H911*'fnd base rates'!C$111)\n+($I911*'fnd base rates'!C$112)\n+($J911*'fnd base rates'!C$113)\n+($K911*'fnd base rates'!C$114)\n+($M911*'fnd base rates'!C$116)\n+($N911*'fnd base rates'!C$117)\n+($O911*'fnd base rates'!C$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,3)))\n*$R911","v":567.82889899999998},{"$f":"(($D911*'fnd base rates'!D$107)\n+($E911*'fnd base rates'!D$108)\n+($F911*'fnd base rates'!D$109)\n+($G911*'fnd base rates'!D$110)\n+($H911*'fnd base rates'!D$111)\n+($I911*'fnd base rates'!D$112)\n+($J911*'fnd base rates'!D$113)\n+($K911*'fnd base rates'!D$114)\n+($M911*'fnd base rates'!D$116)\n+($N911*'fnd base rates'!D$117)\n+($O911*'fnd base rates'!D$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,4)))\n*$R911","v":1023.01},{"$f":"(($D911*'fnd base rates'!E$107)\n+($E911*'fnd base rates'!E$108)\n+($F911*'fnd base rates'!E$109)\n+($G911*'fnd base rates'!E$110)\n+($H911*'fnd base rates'!E$111)\n+($I911*'fnd base rates'!E$112)\n+($J911*'fnd base rates'!E$113)\n+($K911*'fnd base rates'!E$114)\n+($M911*'fnd base rates'!E$116)\n+($N911*'fnd base rates'!E$117)\n+($O911*'fnd base rates'!E$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,5)))\n*$R911","v":6197.0677230000001},{"$f":"(($D911*'fnd base rates'!F$107)\n+($E911*'fnd base rates'!F$108)\n+($F911*'fnd base rates'!F$109)\n+($G911*'fnd base rates'!F$110)\n+($H911*'fnd base rates'!F$111)\n+($I911*'fnd base rates'!F$112)\n+($J911*'fnd base rates'!F$113)\n+($K911*'fnd base rates'!F$114)\n+($M911*'fnd base rates'!F$116)\n+($N911*'fnd base rates'!F$117)\n+($O911*'fnd base rates'!F$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,6)))\n*$R911","v":933.31825099999992},{"$f":"(($D911*'fnd base rates'!G$107)\n+($E911*'fnd base rates'!G$108)\n+($F911*'fnd base rates'!G$109)\n+($G911*'fnd base rates'!G$110)\n+($H911*'fnd base rates'!G$111)\n+($I911*'fnd base rates'!G$112)\n+($J911*'fnd base rates'!G$113)\n+($K911*'fnd base rates'!G$114)\n+($M911*'fnd base rates'!G$116)\n+($N911*'fnd base rates'!G$117)\n+($O911*'fnd base rates'!G$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,7)))\n*$R911","v":301.233406},{"$f":"(($D911*'fnd base rates'!H$107)\n+($E911*'fnd base rates'!H$108)\n+($F911*'fnd base rates'!H$109)\n+($G911*'fnd base rates'!H$110)\n+($H911*'fnd base rates'!H$111)\n+($I911*'fnd base rates'!H$112)\n+($J911*'fnd base rates'!H$113)\n+($K911*'fnd base rates'!H$114)\n+($M911*'fnd base rates'!H$116)\n+($N911*'fnd base rates'!H$117)\n+($O911*'fnd base rates'!H$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D911*'fnd base rates'!I$107)\n+($E911*'fnd base rates'!I$108)\n+($F911*'fnd base rates'!I$109)\n+($G911*'fnd base rates'!I$110)\n+($H911*'fnd base rates'!I$111)\n+($I911*'fnd base rates'!I$112)\n+($J911*'fnd base rates'!I$113)\n+($K911*'fnd base rates'!I$114)\n+($M911*'fnd base rates'!I$116)\n+($N911*'fnd base rates'!I$117)\n+($O911*'fnd base rates'!I$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,9)))\n*$R911","v":439.65},{"$f":"(($D911*'fnd base rates'!J$107)\n+($E911*'fnd base rates'!J$108)\n+($F911*'fnd base rates'!J$109)\n+($G911*'fnd base rates'!J$110)\n+($H911*'fnd base rates'!J$111)\n+($I911*'fnd base rates'!J$112)\n+($J911*'fnd base rates'!J$113)\n+($K911*'fnd base rates'!J$114)\n+($M911*'fnd base rates'!J$116)\n+($N911*'fnd base rates'!J$117)\n+($O911*'fnd base rates'!J$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,10)))\n*$R911","v":853.18999999999994},{"$f":"(($D911*'fnd base rates'!K$107)\n+($E911*'fnd base rates'!K$108)\n+($F911*'fnd base rates'!K$109)\n+($G911*'fnd base rates'!K$110)\n+($H911*'fnd base rates'!K$111)\n+($I911*'fnd base rates'!K$112)\n+($J911*'fnd base rates'!K$113)\n+($K911*'fnd base rates'!K$114)\n+($M911*'fnd base rates'!K$116)\n+($N911*'fnd base rates'!K$117)\n+($O911*'fnd base rates'!K$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,11)))\n*$R911","v":1113.3671880000002},{"$f":"(($D911*'fnd base rates'!L$107)\n+($E911*'fnd base rates'!L$108)\n+($F911*'fnd base rates'!L$109)\n+($G911*'fnd base rates'!L$110)\n+($H911*'fnd base rates'!L$111)\n+($I911*'fnd base rates'!L$112)\n+($J911*'fnd base rates'!L$113)\n+($K911*'fnd base rates'!L$114)\n+($M911*'fnd base rates'!L$116)\n+($N911*'fnd base rates'!L$117)\n+($O911*'fnd base rates'!L$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,12)))","v":1696.931421},{"$f":"(($D911*'fnd base rates'!M$107)\n+($E911*'fnd base rates'!M$108)\n+($F911*'fnd base rates'!M$109)\n+($G911*'fnd base rates'!M$110)\n+($H911*'fnd base rates'!M$111)\n+($I911*'fnd base rates'!M$112)\n+($J911*'fnd base rates'!M$113)\n+($K911*'fnd base rates'!M$114)\n+($M911*'fnd base rates'!M$116)\n+($N911*'fnd base rates'!M$117)\n+($O911*'fnd base rates'!M$118)\n+($P911*VLOOKUP($S911+12,rate_basefnd,13)))","v":0},13641.113958,null,3513044035,"3513","044","035",1,1,13641.113958,13641,0,13641,null,null,null,null,null,13767,102,13869,-228,13641,0,13641]
[3513,3513044044,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D912","v":0},{"$f":"'fnd enro'!E912","v":0},{"$f":"'fnd enro'!F912","v":0},{"$f":"'fnd enro'!G912","v":0},{"$f":"'fnd enro'!H912","v":277},{"$f":"'fnd enro'!I912","v":234},{"$f":"'fnd enro'!J912","v":0},{"$f":"'fnd enro'!K912","v":19.366900000000001},{"$f":"'fnd enro'!L912","v":0},{"$f":"'fnd enro'!M912+'fnd enro'!N912","v":0},{"$f":"'fnd enro'!O912","v":43},{"$f":"'fnd enro'!P912","v":28},{"$f":"'fnd enro'!Q912","v":280},{"$f":"'fnd enro'!S912","v":511},1,{"$f":"VALUE('fnd enro'!R912)","v":10},null,{"$f":"(($D912*'fnd base rates'!C$107)\n+($E912*'fnd base rates'!C$108)\n+($F912*'fnd base rates'!C$109)\n+($G912*'fnd base rates'!C$110)\n+($H912*'fnd base rates'!C$111)\n+($I912*'fnd base rates'!C$112)\n+($J912*'fnd base rates'!C$113)\n+($K912*'fnd base rates'!C$114)\n+($M912*'fnd base rates'!C$116)\n+($N912*'fnd base rates'!C$117)\n+($O912*'fnd base rates'!C$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,3)))\n*$R912","v":281719.10738900007},{"$f":"(($D912*'fnd base rates'!D$107)\n+($E912*'fnd base rates'!D$108)\n+($F912*'fnd base rates'!D$109)\n+($G912*'fnd base rates'!D$110)\n+($H912*'fnd base rates'!D$111)\n+($I912*'fnd base rates'!D$112)\n+($J912*'fnd base rates'!D$113)\n+($K912*'fnd base rates'!D$114)\n+($M912*'fnd base rates'!D$116)\n+($N912*'fnd base rates'!D$117)\n+($O912*'fnd base rates'!D$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,4)))\n*$R912","v":464126.66000000003},{"$f":"(($D912*'fnd base rates'!E$107)\n+($E912*'fnd base rates'!E$108)\n+($F912*'fnd base rates'!E$109)\n+($G912*'fnd base rates'!E$110)\n+($H912*'fnd base rates'!E$111)\n+($I912*'fnd base rates'!E$112)\n+($J912*'fnd base rates'!E$113)\n+($K912*'fnd base rates'!E$114)\n+($M912*'fnd base rates'!E$116)\n+($N912*'fnd base rates'!E$117)\n+($O912*'fnd base rates'!E$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,5)))\n*$R912","v":2884971.0064530005},{"$f":"(($D912*'fnd base rates'!F$107)\n+($E912*'fnd base rates'!F$108)\n+($F912*'fnd base rates'!F$109)\n+($G912*'fnd base rates'!F$110)\n+($H912*'fnd base rates'!F$111)\n+($I912*'fnd base rates'!F$112)\n+($J912*'fnd base rates'!F$113)\n+($K912*'fnd base rates'!F$114)\n+($M912*'fnd base rates'!F$116)\n+($N912*'fnd base rates'!F$117)\n+($O912*'fnd base rates'!F$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,6)))\n*$R912","v":463884.45626099996},{"$f":"(($D912*'fnd base rates'!G$107)\n+($E912*'fnd base rates'!G$108)\n+($F912*'fnd base rates'!G$109)\n+($G912*'fnd base rates'!G$110)\n+($H912*'fnd base rates'!G$111)\n+($I912*'fnd base rates'!G$112)\n+($J912*'fnd base rates'!G$113)\n+($K912*'fnd base rates'!G$114)\n+($M912*'fnd base rates'!G$116)\n+($N912*'fnd base rates'!G$117)\n+($O912*'fnd base rates'!G$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,7)))\n*$R912","v":123103.32046599998},{"$f":"(($D912*'fnd base rates'!H$107)\n+($E912*'fnd base rates'!H$108)\n+($F912*'fnd base rates'!H$109)\n+($G912*'fnd base rates'!H$110)\n+($H912*'fnd base rates'!H$111)\n+($I912*'fnd base rates'!H$112)\n+($J912*'fnd base rates'!H$113)\n+($K912*'fnd base rates'!H$114)\n+($M912*'fnd base rates'!H$116)\n+($N912*'fnd base rates'!H$117)\n+($O912*'fnd base rates'!H$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,8)))","v":333444.73276999994},{"$f":"(($D912*'fnd base rates'!I$107)\n+($E912*'fnd base rates'!I$108)\n+($F912*'fnd base rates'!I$109)\n+($G912*'fnd base rates'!I$110)\n+($H912*'fnd base rates'!I$111)\n+($I912*'fnd base rates'!I$112)\n+($J912*'fnd base rates'!I$113)\n+($K912*'fnd base rates'!I$114)\n+($M912*'fnd base rates'!I$116)\n+($N912*'fnd base rates'!I$117)\n+($O912*'fnd base rates'!I$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,9)))\n*$R912","v":220868.97999999998},{"$f":"(($D912*'fnd base rates'!J$107)\n+($E912*'fnd base rates'!J$108)\n+($F912*'fnd base rates'!J$109)\n+($G912*'fnd base rates'!J$110)\n+($H912*'fnd base rates'!J$111)\n+($I912*'fnd base rates'!J$112)\n+($J912*'fnd base rates'!J$113)\n+($K912*'fnd base rates'!J$114)\n+($M912*'fnd base rates'!J$116)\n+($N912*'fnd base rates'!J$117)\n+($O912*'fnd base rates'!J$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,10)))\n*$R912","v":366438.05},{"$f":"(($D912*'fnd base rates'!K$107)\n+($E912*'fnd base rates'!K$108)\n+($F912*'fnd base rates'!K$109)\n+($G912*'fnd base rates'!K$110)\n+($H912*'fnd base rates'!K$111)\n+($I912*'fnd base rates'!K$112)\n+($J912*'fnd base rates'!K$113)\n+($K912*'fnd base rates'!K$114)\n+($M912*'fnd base rates'!K$116)\n+($N912*'fnd base rates'!K$117)\n+($O912*'fnd base rates'!K$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,11)))\n*$R912","v":580551.03306799999},{"$f":"(($D912*'fnd base rates'!L$107)\n+($E912*'fnd base rates'!L$108)\n+($F912*'fnd base rates'!L$109)\n+($G912*'fnd base rates'!L$110)\n+($H912*'fnd base rates'!L$111)\n+($I912*'fnd base rates'!L$112)\n+($J912*'fnd base rates'!L$113)\n+($K912*'fnd base rates'!L$114)\n+($M912*'fnd base rates'!L$116)\n+($N912*'fnd base rates'!L$117)\n+($O912*'fnd base rates'!L$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,12)))","v":750134.86613099999},{"$f":"(($D912*'fnd base rates'!M$107)\n+($E912*'fnd base rates'!M$108)\n+($F912*'fnd base rates'!M$109)\n+($G912*'fnd base rates'!M$110)\n+($H912*'fnd base rates'!M$111)\n+($I912*'fnd base rates'!M$112)\n+($J912*'fnd base rates'!M$113)\n+($K912*'fnd base rates'!M$114)\n+($M912*'fnd base rates'!M$116)\n+($N912*'fnd base rates'!M$117)\n+($O912*'fnd base rates'!M$118)\n+($P912*VLOOKUP($S912+12,rate_basefnd,13)))","v":0},6469242.2125380002,null,3513044044,"3513","044","044",1,511,6469242.2125380002,12660,0,12660,null,null,null,null,null,14019,105,14124,-1464,12660,0,12660]
[3513,3513044050,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D913","v":0},{"$f":"'fnd enro'!E913","v":0},{"$f":"'fnd enro'!F913","v":0},{"$f":"'fnd enro'!G913","v":0},{"$f":"'fnd enro'!H913","v":1},{"$f":"'fnd enro'!I913","v":0},{"$f":"'fnd enro'!J913","v":0},{"$f":"'fnd enro'!K913","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L913","v":0},{"$f":"'fnd enro'!M913+'fnd enro'!N913","v":0},{"$f":"'fnd enro'!O913","v":0},{"$f":"'fnd enro'!P913","v":0},{"$f":"'fnd enro'!Q913","v":1},{"$f":"'fnd enro'!S913","v":1},1,{"$f":"VALUE('fnd enro'!R913)","v":3},null,{"$f":"(($D913*'fnd base rates'!C$107)\n+($E913*'fnd base rates'!C$108)\n+($F913*'fnd base rates'!C$109)\n+($G913*'fnd base rates'!C$110)\n+($H913*'fnd base rates'!C$111)\n+($I913*'fnd base rates'!C$112)\n+($J913*'fnd base rates'!C$113)\n+($K913*'fnd base rates'!C$114)\n+($M913*'fnd base rates'!C$116)\n+($N913*'fnd base rates'!C$117)\n+($O913*'fnd base rates'!C$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,3)))\n*$R913","v":557.428899},{"$f":"(($D913*'fnd base rates'!D$107)\n+($E913*'fnd base rates'!D$108)\n+($F913*'fnd base rates'!D$109)\n+($G913*'fnd base rates'!D$110)\n+($H913*'fnd base rates'!D$111)\n+($I913*'fnd base rates'!D$112)\n+($J913*'fnd base rates'!D$113)\n+($K913*'fnd base rates'!D$114)\n+($M913*'fnd base rates'!D$116)\n+($N913*'fnd base rates'!D$117)\n+($O913*'fnd base rates'!D$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,4)))\n*$R913","v":973.73},{"$f":"(($D913*'fnd base rates'!E$107)\n+($E913*'fnd base rates'!E$108)\n+($F913*'fnd base rates'!E$109)\n+($G913*'fnd base rates'!E$110)\n+($H913*'fnd base rates'!E$111)\n+($I913*'fnd base rates'!E$112)\n+($J913*'fnd base rates'!E$113)\n+($K913*'fnd base rates'!E$114)\n+($M913*'fnd base rates'!E$116)\n+($N913*'fnd base rates'!E$117)\n+($O913*'fnd base rates'!E$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,5)))\n*$R913","v":5716.0377229999995},{"$f":"(($D913*'fnd base rates'!F$107)\n+($E913*'fnd base rates'!F$108)\n+($F913*'fnd base rates'!F$109)\n+($G913*'fnd base rates'!F$110)\n+($H913*'fnd base rates'!F$111)\n+($I913*'fnd base rates'!F$112)\n+($J913*'fnd base rates'!F$113)\n+($K913*'fnd base rates'!F$114)\n+($M913*'fnd base rates'!F$116)\n+($N913*'fnd base rates'!F$117)\n+($O913*'fnd base rates'!F$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,6)))\n*$R913","v":933.31825099999992},{"$f":"(($D913*'fnd base rates'!G$107)\n+($E913*'fnd base rates'!G$108)\n+($F913*'fnd base rates'!G$109)\n+($G913*'fnd base rates'!G$110)\n+($H913*'fnd base rates'!G$111)\n+($I913*'fnd base rates'!G$112)\n+($J913*'fnd base rates'!G$113)\n+($K913*'fnd base rates'!G$114)\n+($M913*'fnd base rates'!G$116)\n+($N913*'fnd base rates'!G$117)\n+($O913*'fnd base rates'!G$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,7)))\n*$R913","v":277.90340600000002},{"$f":"(($D913*'fnd base rates'!H$107)\n+($E913*'fnd base rates'!H$108)\n+($F913*'fnd base rates'!H$109)\n+($G913*'fnd base rates'!H$110)\n+($H913*'fnd base rates'!H$111)\n+($I913*'fnd base rates'!H$112)\n+($J913*'fnd base rates'!H$113)\n+($K913*'fnd base rates'!H$114)\n+($M913*'fnd base rates'!H$116)\n+($N913*'fnd base rates'!H$117)\n+($O913*'fnd base rates'!H$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,8)))","v":511.93706999999995},{"$f":"(($D913*'fnd base rates'!I$107)\n+($E913*'fnd base rates'!I$108)\n+($F913*'fnd base rates'!I$109)\n+($G913*'fnd base rates'!I$110)\n+($H913*'fnd base rates'!I$111)\n+($I913*'fnd base rates'!I$112)\n+($J913*'fnd base rates'!I$113)\n+($K913*'fnd base rates'!I$114)\n+($M913*'fnd base rates'!I$116)\n+($N913*'fnd base rates'!I$117)\n+($O913*'fnd base rates'!I$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,9)))\n*$R913","v":420.16999999999996},{"$f":"(($D913*'fnd base rates'!J$107)\n+($E913*'fnd base rates'!J$108)\n+($F913*'fnd base rates'!J$109)\n+($G913*'fnd base rates'!J$110)\n+($H913*'fnd base rates'!J$111)\n+($I913*'fnd base rates'!J$112)\n+($J913*'fnd base rates'!J$113)\n+($K913*'fnd base rates'!J$114)\n+($M913*'fnd base rates'!J$116)\n+($N913*'fnd base rates'!J$117)\n+($O913*'fnd base rates'!J$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,10)))\n*$R913","v":751.96999999999991},{"$f":"(($D913*'fnd base rates'!K$107)\n+($E913*'fnd base rates'!K$108)\n+($F913*'fnd base rates'!K$109)\n+($G913*'fnd base rates'!K$110)\n+($H913*'fnd base rates'!K$111)\n+($I913*'fnd base rates'!K$112)\n+($J913*'fnd base rates'!K$113)\n+($K913*'fnd base rates'!K$114)\n+($M913*'fnd base rates'!K$116)\n+($N913*'fnd base rates'!K$117)\n+($O913*'fnd base rates'!K$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,11)))\n*$R913","v":1113.3671880000002},{"$f":"(($D913*'fnd base rates'!L$107)\n+($E913*'fnd base rates'!L$108)\n+($F913*'fnd base rates'!L$109)\n+($G913*'fnd base rates'!L$110)\n+($H913*'fnd base rates'!L$111)\n+($I913*'fnd base rates'!L$112)\n+($J913*'fnd base rates'!L$113)\n+($K913*'fnd base rates'!L$114)\n+($M913*'fnd base rates'!L$116)\n+($N913*'fnd base rates'!L$117)\n+($O913*'fnd base rates'!L$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,12)))","v":1619.1114209999998},{"$f":"(($D913*'fnd base rates'!M$107)\n+($E913*'fnd base rates'!M$108)\n+($F913*'fnd base rates'!M$109)\n+($G913*'fnd base rates'!M$110)\n+($H913*'fnd base rates'!M$111)\n+($I913*'fnd base rates'!M$112)\n+($J913*'fnd base rates'!M$113)\n+($K913*'fnd base rates'!M$114)\n+($M913*'fnd base rates'!M$116)\n+($N913*'fnd base rates'!M$117)\n+($O913*'fnd base rates'!M$118)\n+($P913*VLOOKUP($S913+12,rate_basefnd,13)))","v":0},12874.973957999999,null,3513044050,"3513","044","050",1,1,12874.973957999999,12875,0,12875,null,null,null,null,null,12968,4,12972,-97,12875,0,12875]
[3513,3513044095,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D914","v":0},{"$f":"'fnd enro'!E914","v":0},{"$f":"'fnd enro'!F914","v":0},{"$f":"'fnd enro'!G914","v":0},{"$f":"'fnd enro'!H914","v":2},{"$f":"'fnd enro'!I914","v":0},{"$f":"'fnd enro'!J914","v":0},{"$f":"'fnd enro'!K914","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L914","v":0},{"$f":"'fnd enro'!M914+'fnd enro'!N914","v":0},{"$f":"'fnd enro'!O914","v":1},{"$f":"'fnd enro'!P914","v":0},{"$f":"'fnd enro'!Q914","v":2},{"$f":"'fnd enro'!S914","v":2},1,{"$f":"VALUE('fnd enro'!R914)","v":10},null,{"$f":"(($D914*'fnd base rates'!C$107)\n+($E914*'fnd base rates'!C$108)\n+($F914*'fnd base rates'!C$109)\n+($G914*'fnd base rates'!C$110)\n+($H914*'fnd base rates'!C$111)\n+($I914*'fnd base rates'!C$112)\n+($J914*'fnd base rates'!C$113)\n+($K914*'fnd base rates'!C$114)\n+($M914*'fnd base rates'!C$116)\n+($N914*'fnd base rates'!C$117)\n+($O914*'fnd base rates'!C$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,3)))\n*$R914","v":1231.817798},{"$f":"(($D914*'fnd base rates'!D$107)\n+($E914*'fnd base rates'!D$108)\n+($F914*'fnd base rates'!D$109)\n+($G914*'fnd base rates'!D$110)\n+($H914*'fnd base rates'!D$111)\n+($I914*'fnd base rates'!D$112)\n+($J914*'fnd base rates'!D$113)\n+($K914*'fnd base rates'!D$114)\n+($M914*'fnd base rates'!D$116)\n+($N914*'fnd base rates'!D$117)\n+($O914*'fnd base rates'!D$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,4)))\n*$R914","v":2214.29},{"$f":"(($D914*'fnd base rates'!E$107)\n+($E914*'fnd base rates'!E$108)\n+($F914*'fnd base rates'!E$109)\n+($G914*'fnd base rates'!E$110)\n+($H914*'fnd base rates'!E$111)\n+($I914*'fnd base rates'!E$112)\n+($J914*'fnd base rates'!E$113)\n+($K914*'fnd base rates'!E$114)\n+($M914*'fnd base rates'!E$116)\n+($N914*'fnd base rates'!E$117)\n+($O914*'fnd base rates'!E$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,5)))\n*$R914","v":13572.015446000001},{"$f":"(($D914*'fnd base rates'!F$107)\n+($E914*'fnd base rates'!F$108)\n+($F914*'fnd base rates'!F$109)\n+($G914*'fnd base rates'!F$110)\n+($H914*'fnd base rates'!F$111)\n+($I914*'fnd base rates'!F$112)\n+($J914*'fnd base rates'!F$113)\n+($K914*'fnd base rates'!F$114)\n+($M914*'fnd base rates'!F$116)\n+($N914*'fnd base rates'!F$117)\n+($O914*'fnd base rates'!F$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,6)))\n*$R914","v":2034.9065019999998},{"$f":"(($D914*'fnd base rates'!G$107)\n+($E914*'fnd base rates'!G$108)\n+($F914*'fnd base rates'!G$109)\n+($G914*'fnd base rates'!G$110)\n+($H914*'fnd base rates'!G$111)\n+($I914*'fnd base rates'!G$112)\n+($J914*'fnd base rates'!G$113)\n+($K914*'fnd base rates'!G$114)\n+($M914*'fnd base rates'!G$116)\n+($N914*'fnd base rates'!G$117)\n+($O914*'fnd base rates'!G$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,7)))\n*$R914","v":650.53681200000005},{"$f":"(($D914*'fnd base rates'!H$107)\n+($E914*'fnd base rates'!H$108)\n+($F914*'fnd base rates'!H$109)\n+($G914*'fnd base rates'!H$110)\n+($H914*'fnd base rates'!H$111)\n+($I914*'fnd base rates'!H$112)\n+($J914*'fnd base rates'!H$113)\n+($K914*'fnd base rates'!H$114)\n+($M914*'fnd base rates'!H$116)\n+($N914*'fnd base rates'!H$117)\n+($O914*'fnd base rates'!H$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,8)))","v":1151.22414},{"$f":"(($D914*'fnd base rates'!I$107)\n+($E914*'fnd base rates'!I$108)\n+($F914*'fnd base rates'!I$109)\n+($G914*'fnd base rates'!I$110)\n+($H914*'fnd base rates'!I$111)\n+($I914*'fnd base rates'!I$112)\n+($J914*'fnd base rates'!I$113)\n+($K914*'fnd base rates'!I$114)\n+($M914*'fnd base rates'!I$116)\n+($N914*'fnd base rates'!I$117)\n+($O914*'fnd base rates'!I$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,9)))\n*$R914","v":951.42},{"$f":"(($D914*'fnd base rates'!J$107)\n+($E914*'fnd base rates'!J$108)\n+($F914*'fnd base rates'!J$109)\n+($G914*'fnd base rates'!J$110)\n+($H914*'fnd base rates'!J$111)\n+($I914*'fnd base rates'!J$112)\n+($J914*'fnd base rates'!J$113)\n+($K914*'fnd base rates'!J$114)\n+($M914*'fnd base rates'!J$116)\n+($N914*'fnd base rates'!J$117)\n+($O914*'fnd base rates'!J$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,10)))\n*$R914","v":1730.42},{"$f":"(($D914*'fnd base rates'!K$107)\n+($E914*'fnd base rates'!K$108)\n+($F914*'fnd base rates'!K$109)\n+($G914*'fnd base rates'!K$110)\n+($H914*'fnd base rates'!K$111)\n+($I914*'fnd base rates'!K$112)\n+($J914*'fnd base rates'!K$113)\n+($K914*'fnd base rates'!K$114)\n+($M914*'fnd base rates'!K$116)\n+($N914*'fnd base rates'!K$117)\n+($O914*'fnd base rates'!K$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,11)))\n*$R914","v":2515.1943760000004},{"$f":"(($D914*'fnd base rates'!L$107)\n+($E914*'fnd base rates'!L$108)\n+($F914*'fnd base rates'!L$109)\n+($G914*'fnd base rates'!L$110)\n+($H914*'fnd base rates'!L$111)\n+($I914*'fnd base rates'!L$112)\n+($J914*'fnd base rates'!L$113)\n+($K914*'fnd base rates'!L$114)\n+($M914*'fnd base rates'!L$116)\n+($N914*'fnd base rates'!L$117)\n+($O914*'fnd base rates'!L$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,12)))","v":3658.2828420000001},{"$f":"(($D914*'fnd base rates'!M$107)\n+($E914*'fnd base rates'!M$108)\n+($F914*'fnd base rates'!M$109)\n+($G914*'fnd base rates'!M$110)\n+($H914*'fnd base rates'!M$111)\n+($I914*'fnd base rates'!M$112)\n+($J914*'fnd base rates'!M$113)\n+($K914*'fnd base rates'!M$114)\n+($M914*'fnd base rates'!M$116)\n+($N914*'fnd base rates'!M$117)\n+($O914*'fnd base rates'!M$118)\n+($P914*VLOOKUP($S914+12,rate_basefnd,13)))","v":0},29710.107915999994,null,3513044095,"3513","044","095",1,2,29710.107915999994,14855,0,14855,null,null,null,null,null,15006,102,15108,-253,14855,0,14855]
[3513,3513044182,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D915","v":0},{"$f":"'fnd enro'!E915","v":0},{"$f":"'fnd enro'!F915","v":0},{"$f":"'fnd enro'!G915","v":0},{"$f":"'fnd enro'!H915","v":1},{"$f":"'fnd enro'!I915","v":3},{"$f":"'fnd enro'!J915","v":0},{"$f":"'fnd enro'!K915","v":0.15160000000000001},{"$f":"'fnd enro'!L915","v":0},{"$f":"'fnd enro'!M915+'fnd enro'!N915","v":0},{"$f":"'fnd enro'!O915","v":1},{"$f":"'fnd enro'!P915","v":1},{"$f":"'fnd enro'!Q915","v":4},{"$f":"'fnd enro'!S915","v":4},1,{"$f":"VALUE('fnd enro'!R915)","v":7},null,{"$f":"(($D915*'fnd base rates'!C$107)\n+($E915*'fnd base rates'!C$108)\n+($F915*'fnd base rates'!C$109)\n+($G915*'fnd base rates'!C$110)\n+($H915*'fnd base rates'!C$111)\n+($I915*'fnd base rates'!C$112)\n+($J915*'fnd base rates'!C$113)\n+($K915*'fnd base rates'!C$114)\n+($M915*'fnd base rates'!C$116)\n+($N915*'fnd base rates'!C$117)\n+($O915*'fnd base rates'!C$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,3)))\n*$R915","v":2425.965596},{"$f":"(($D915*'fnd base rates'!D$107)\n+($E915*'fnd base rates'!D$108)\n+($F915*'fnd base rates'!D$109)\n+($G915*'fnd base rates'!D$110)\n+($H915*'fnd base rates'!D$111)\n+($I915*'fnd base rates'!D$112)\n+($J915*'fnd base rates'!D$113)\n+($K915*'fnd base rates'!D$114)\n+($M915*'fnd base rates'!D$116)\n+($N915*'fnd base rates'!D$117)\n+($O915*'fnd base rates'!D$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,4)))\n*$R915","v":4313.1400000000003},{"$f":"(($D915*'fnd base rates'!E$107)\n+($E915*'fnd base rates'!E$108)\n+($F915*'fnd base rates'!E$109)\n+($G915*'fnd base rates'!E$110)\n+($H915*'fnd base rates'!E$111)\n+($I915*'fnd base rates'!E$112)\n+($J915*'fnd base rates'!E$113)\n+($K915*'fnd base rates'!E$114)\n+($M915*'fnd base rates'!E$116)\n+($N915*'fnd base rates'!E$117)\n+($O915*'fnd base rates'!E$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,5)))\n*$R915","v":30231.570892},{"$f":"(($D915*'fnd base rates'!F$107)\n+($E915*'fnd base rates'!F$108)\n+($F915*'fnd base rates'!F$109)\n+($G915*'fnd base rates'!F$110)\n+($H915*'fnd base rates'!F$111)\n+($I915*'fnd base rates'!F$112)\n+($J915*'fnd base rates'!F$113)\n+($K915*'fnd base rates'!F$114)\n+($M915*'fnd base rates'!F$116)\n+($N915*'fnd base rates'!F$117)\n+($O915*'fnd base rates'!F$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,6)))\n*$R915","v":3725.7830039999999},{"$f":"(($D915*'fnd base rates'!G$107)\n+($E915*'fnd base rates'!G$108)\n+($F915*'fnd base rates'!G$109)\n+($G915*'fnd base rates'!G$110)\n+($H915*'fnd base rates'!G$111)\n+($I915*'fnd base rates'!G$112)\n+($J915*'fnd base rates'!G$113)\n+($K915*'fnd base rates'!G$114)\n+($M915*'fnd base rates'!G$116)\n+($N915*'fnd base rates'!G$117)\n+($O915*'fnd base rates'!G$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,7)))\n*$R915","v":1240.4336239999998},{"$f":"(($D915*'fnd base rates'!H$107)\n+($E915*'fnd base rates'!H$108)\n+($F915*'fnd base rates'!H$109)\n+($G915*'fnd base rates'!H$110)\n+($H915*'fnd base rates'!H$111)\n+($I915*'fnd base rates'!H$112)\n+($J915*'fnd base rates'!H$113)\n+($K915*'fnd base rates'!H$114)\n+($M915*'fnd base rates'!H$116)\n+($N915*'fnd base rates'!H$117)\n+($O915*'fnd base rates'!H$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,8)))","v":3132.7882799999998},{"$f":"(($D915*'fnd base rates'!I$107)\n+($E915*'fnd base rates'!I$108)\n+($F915*'fnd base rates'!I$109)\n+($G915*'fnd base rates'!I$110)\n+($H915*'fnd base rates'!I$111)\n+($I915*'fnd base rates'!I$112)\n+($J915*'fnd base rates'!I$113)\n+($K915*'fnd base rates'!I$114)\n+($M915*'fnd base rates'!I$116)\n+($N915*'fnd base rates'!I$117)\n+($O915*'fnd base rates'!I$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,9)))\n*$R915","v":2099.8399999999997},{"$f":"(($D915*'fnd base rates'!J$107)\n+($E915*'fnd base rates'!J$108)\n+($F915*'fnd base rates'!J$109)\n+($G915*'fnd base rates'!J$110)\n+($H915*'fnd base rates'!J$111)\n+($I915*'fnd base rates'!J$112)\n+($J915*'fnd base rates'!J$113)\n+($K915*'fnd base rates'!J$114)\n+($M915*'fnd base rates'!J$116)\n+($N915*'fnd base rates'!J$117)\n+($O915*'fnd base rates'!J$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,10)))\n*$R915","v":4214.1499999999996},{"$f":"(($D915*'fnd base rates'!K$107)\n+($E915*'fnd base rates'!K$108)\n+($F915*'fnd base rates'!K$109)\n+($G915*'fnd base rates'!K$110)\n+($H915*'fnd base rates'!K$111)\n+($I915*'fnd base rates'!K$112)\n+($J915*'fnd base rates'!K$113)\n+($K915*'fnd base rates'!K$114)\n+($M915*'fnd base rates'!K$116)\n+($N915*'fnd base rates'!K$117)\n+($O915*'fnd base rates'!K$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,11)))\n*$R915","v":4876.2187519999998},{"$f":"(($D915*'fnd base rates'!L$107)\n+($E915*'fnd base rates'!L$108)\n+($F915*'fnd base rates'!L$109)\n+($G915*'fnd base rates'!L$110)\n+($H915*'fnd base rates'!L$111)\n+($I915*'fnd base rates'!L$112)\n+($J915*'fnd base rates'!L$113)\n+($K915*'fnd base rates'!L$114)\n+($M915*'fnd base rates'!L$116)\n+($N915*'fnd base rates'!L$117)\n+($O915*'fnd base rates'!L$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,12)))","v":6822.6256839999987},{"$f":"(($D915*'fnd base rates'!M$107)\n+($E915*'fnd base rates'!M$108)\n+($F915*'fnd base rates'!M$109)\n+($G915*'fnd base rates'!M$110)\n+($H915*'fnd base rates'!M$111)\n+($I915*'fnd base rates'!M$112)\n+($J915*'fnd base rates'!M$113)\n+($K915*'fnd base rates'!M$114)\n+($M915*'fnd base rates'!M$116)\n+($N915*'fnd base rates'!M$117)\n+($O915*'fnd base rates'!M$118)\n+($P915*VLOOKUP($S915+12,rate_basefnd,13)))","v":0},63082.51583199999,null,3513044182,"3513","044","182",1,4,63082.51583199999,15771,0,15771,null,null,null,null,null,15815,23,15838,-67,15771,0,15771]
[3513,3513044244,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D916","v":0},{"$f":"'fnd enro'!E916","v":0},{"$f":"'fnd enro'!F916","v":0},{"$f":"'fnd enro'!G916","v":0},{"$f":"'fnd enro'!H916","v":31},{"$f":"'fnd enro'!I916","v":32},{"$f":"'fnd enro'!J916","v":0},{"$f":"'fnd enro'!K916","v":2.3877000000000002},{"$f":"'fnd enro'!L916","v":0},{"$f":"'fnd enro'!M916+'fnd enro'!N916","v":0},{"$f":"'fnd enro'!O916","v":7},{"$f":"'fnd enro'!P916","v":3},{"$f":"'fnd enro'!Q916","v":30},{"$f":"'fnd enro'!S916","v":63},1,{"$f":"VALUE('fnd enro'!R916)","v":9},null,{"$f":"(($D916*'fnd base rates'!C$107)\n+($E916*'fnd base rates'!C$108)\n+($F916*'fnd base rates'!C$109)\n+($G916*'fnd base rates'!C$110)\n+($H916*'fnd base rates'!C$111)\n+($I916*'fnd base rates'!C$112)\n+($J916*'fnd base rates'!C$113)\n+($K916*'fnd base rates'!C$114)\n+($M916*'fnd base rates'!C$116)\n+($N916*'fnd base rates'!C$117)\n+($O916*'fnd base rates'!C$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,3)))\n*$R916","v":34533.270637000001},{"$f":"(($D916*'fnd base rates'!D$107)\n+($E916*'fnd base rates'!D$108)\n+($F916*'fnd base rates'!D$109)\n+($G916*'fnd base rates'!D$110)\n+($H916*'fnd base rates'!D$111)\n+($I916*'fnd base rates'!D$112)\n+($J916*'fnd base rates'!D$113)\n+($K916*'fnd base rates'!D$114)\n+($M916*'fnd base rates'!D$116)\n+($N916*'fnd base rates'!D$117)\n+($O916*'fnd base rates'!D$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,4)))\n*$R916","v":55890.390000000007},{"$f":"(($D916*'fnd base rates'!E$107)\n+($E916*'fnd base rates'!E$108)\n+($F916*'fnd base rates'!E$109)\n+($G916*'fnd base rates'!E$110)\n+($H916*'fnd base rates'!E$111)\n+($I916*'fnd base rates'!E$112)\n+($J916*'fnd base rates'!E$113)\n+($K916*'fnd base rates'!E$114)\n+($M916*'fnd base rates'!E$116)\n+($N916*'fnd base rates'!E$117)\n+($O916*'fnd base rates'!E$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,5)))\n*$R916","v":346383.78654900007},{"$f":"(($D916*'fnd base rates'!F$107)\n+($E916*'fnd base rates'!F$108)\n+($F916*'fnd base rates'!F$109)\n+($G916*'fnd base rates'!F$110)\n+($H916*'fnd base rates'!F$111)\n+($I916*'fnd base rates'!F$112)\n+($J916*'fnd base rates'!F$113)\n+($K916*'fnd base rates'!F$114)\n+($M916*'fnd base rates'!F$116)\n+($N916*'fnd base rates'!F$117)\n+($O916*'fnd base rates'!F$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,6)))\n*$R916","v":57095.149813000004},{"$f":"(($D916*'fnd base rates'!G$107)\n+($E916*'fnd base rates'!G$108)\n+($F916*'fnd base rates'!G$109)\n+($G916*'fnd base rates'!G$110)\n+($H916*'fnd base rates'!G$111)\n+($I916*'fnd base rates'!G$112)\n+($J916*'fnd base rates'!G$113)\n+($K916*'fnd base rates'!G$114)\n+($M916*'fnd base rates'!G$116)\n+($N916*'fnd base rates'!G$117)\n+($O916*'fnd base rates'!G$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,7)))\n*$R916","v":14490.694577999999},{"$f":"(($D916*'fnd base rates'!H$107)\n+($E916*'fnd base rates'!H$108)\n+($F916*'fnd base rates'!H$109)\n+($G916*'fnd base rates'!H$110)\n+($H916*'fnd base rates'!H$111)\n+($I916*'fnd base rates'!H$112)\n+($J916*'fnd base rates'!H$113)\n+($K916*'fnd base rates'!H$114)\n+($M916*'fnd base rates'!H$116)\n+($N916*'fnd base rates'!H$117)\n+($O916*'fnd base rates'!H$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,8)))","v":42063.915410000009},{"$f":"(($D916*'fnd base rates'!I$107)\n+($E916*'fnd base rates'!I$108)\n+($F916*'fnd base rates'!I$109)\n+($G916*'fnd base rates'!I$110)\n+($H916*'fnd base rates'!I$111)\n+($I916*'fnd base rates'!I$112)\n+($J916*'fnd base rates'!I$113)\n+($K916*'fnd base rates'!I$114)\n+($M916*'fnd base rates'!I$116)\n+($N916*'fnd base rates'!I$117)\n+($O916*'fnd base rates'!I$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,9)))\n*$R916","v":26967.909999999996},{"$f":"(($D916*'fnd base rates'!J$107)\n+($E916*'fnd base rates'!J$108)\n+($F916*'fnd base rates'!J$109)\n+($G916*'fnd base rates'!J$110)\n+($H916*'fnd base rates'!J$111)\n+($I916*'fnd base rates'!J$112)\n+($J916*'fnd base rates'!J$113)\n+($K916*'fnd base rates'!J$114)\n+($M916*'fnd base rates'!J$116)\n+($N916*'fnd base rates'!J$117)\n+($O916*'fnd base rates'!J$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,10)))\n*$R916","v":42976.7},{"$f":"(($D916*'fnd base rates'!K$107)\n+($E916*'fnd base rates'!K$108)\n+($F916*'fnd base rates'!K$109)\n+($G916*'fnd base rates'!K$110)\n+($H916*'fnd base rates'!K$111)\n+($I916*'fnd base rates'!K$112)\n+($J916*'fnd base rates'!K$113)\n+($K916*'fnd base rates'!K$114)\n+($M916*'fnd base rates'!K$116)\n+($N916*'fnd base rates'!K$117)\n+($O916*'fnd base rates'!K$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,11)))\n*$R916","v":71867.552844000005},{"$f":"(($D916*'fnd base rates'!L$107)\n+($E916*'fnd base rates'!L$108)\n+($F916*'fnd base rates'!L$109)\n+($G916*'fnd base rates'!L$110)\n+($H916*'fnd base rates'!L$111)\n+($I916*'fnd base rates'!L$112)\n+($J916*'fnd base rates'!L$113)\n+($K916*'fnd base rates'!L$114)\n+($M916*'fnd base rates'!L$116)\n+($N916*'fnd base rates'!L$117)\n+($O916*'fnd base rates'!L$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,12)))","v":90051.069523000013},{"$f":"(($D916*'fnd base rates'!M$107)\n+($E916*'fnd base rates'!M$108)\n+($F916*'fnd base rates'!M$109)\n+($G916*'fnd base rates'!M$110)\n+($H916*'fnd base rates'!M$111)\n+($I916*'fnd base rates'!M$112)\n+($J916*'fnd base rates'!M$113)\n+($K916*'fnd base rates'!M$114)\n+($M916*'fnd base rates'!M$116)\n+($N916*'fnd base rates'!M$117)\n+($O916*'fnd base rates'!M$118)\n+($P916*VLOOKUP($S916+12,rate_basefnd,13)))","v":0},782320.43935400015,null,3513044244,"3513","044","244",1,63,782320.43935400015,12418,0,12418,null,null,null,null,null,12873,40,12913,-495,12418,0,12418]
[3513,3513044251,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D917","v":0},{"$f":"'fnd enro'!E917","v":0},{"$f":"'fnd enro'!F917","v":0},{"$f":"'fnd enro'!G917","v":0},{"$f":"'fnd enro'!H917","v":2},{"$f":"'fnd enro'!I917","v":0},{"$f":"'fnd enro'!J917","v":0},{"$f":"'fnd enro'!K917","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L917","v":0},{"$f":"'fnd enro'!M917+'fnd enro'!N917","v":0},{"$f":"'fnd enro'!O917","v":0},{"$f":"'fnd enro'!P917","v":0},{"$f":"'fnd enro'!Q917","v":2},{"$f":"'fnd enro'!S917","v":2},1,{"$f":"VALUE('fnd enro'!R917)","v":8},null,{"$f":"(($D917*'fnd base rates'!C$107)\n+($E917*'fnd base rates'!C$108)\n+($F917*'fnd base rates'!C$109)\n+($G917*'fnd base rates'!C$110)\n+($H917*'fnd base rates'!C$111)\n+($I917*'fnd base rates'!C$112)\n+($J917*'fnd base rates'!C$113)\n+($K917*'fnd base rates'!C$114)\n+($M917*'fnd base rates'!C$116)\n+($N917*'fnd base rates'!C$117)\n+($O917*'fnd base rates'!C$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,3)))\n*$R917","v":1130.137798},{"$f":"(($D917*'fnd base rates'!D$107)\n+($E917*'fnd base rates'!D$108)\n+($F917*'fnd base rates'!D$109)\n+($G917*'fnd base rates'!D$110)\n+($H917*'fnd base rates'!D$111)\n+($I917*'fnd base rates'!D$112)\n+($J917*'fnd base rates'!D$113)\n+($K917*'fnd base rates'!D$114)\n+($M917*'fnd base rates'!D$116)\n+($N917*'fnd base rates'!D$117)\n+($O917*'fnd base rates'!D$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,4)))\n*$R917","v":2019.8600000000001},{"$f":"(($D917*'fnd base rates'!E$107)\n+($E917*'fnd base rates'!E$108)\n+($F917*'fnd base rates'!E$109)\n+($G917*'fnd base rates'!E$110)\n+($H917*'fnd base rates'!E$111)\n+($I917*'fnd base rates'!E$112)\n+($J917*'fnd base rates'!E$113)\n+($K917*'fnd base rates'!E$114)\n+($M917*'fnd base rates'!E$116)\n+($N917*'fnd base rates'!E$117)\n+($O917*'fnd base rates'!E$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,5)))\n*$R917","v":12138.635446},{"$f":"(($D917*'fnd base rates'!F$107)\n+($E917*'fnd base rates'!F$108)\n+($F917*'fnd base rates'!F$109)\n+($G917*'fnd base rates'!F$110)\n+($H917*'fnd base rates'!F$111)\n+($I917*'fnd base rates'!F$112)\n+($J917*'fnd base rates'!F$113)\n+($K917*'fnd base rates'!F$114)\n+($M917*'fnd base rates'!F$116)\n+($N917*'fnd base rates'!F$117)\n+($O917*'fnd base rates'!F$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,6)))\n*$R917","v":1866.6365019999998},{"$f":"(($D917*'fnd base rates'!G$107)\n+($E917*'fnd base rates'!G$108)\n+($F917*'fnd base rates'!G$109)\n+($G917*'fnd base rates'!G$110)\n+($H917*'fnd base rates'!G$111)\n+($I917*'fnd base rates'!G$112)\n+($J917*'fnd base rates'!G$113)\n+($K917*'fnd base rates'!G$114)\n+($M917*'fnd base rates'!G$116)\n+($N917*'fnd base rates'!G$117)\n+($O917*'fnd base rates'!G$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,7)))\n*$R917","v":590.06681200000003},{"$f":"(($D917*'fnd base rates'!H$107)\n+($E917*'fnd base rates'!H$108)\n+($F917*'fnd base rates'!H$109)\n+($G917*'fnd base rates'!H$110)\n+($H917*'fnd base rates'!H$111)\n+($I917*'fnd base rates'!H$112)\n+($J917*'fnd base rates'!H$113)\n+($K917*'fnd base rates'!H$114)\n+($M917*'fnd base rates'!H$116)\n+($N917*'fnd base rates'!H$117)\n+($O917*'fnd base rates'!H$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,8)))","v":1029.1341399999999},{"$f":"(($D917*'fnd base rates'!I$107)\n+($E917*'fnd base rates'!I$108)\n+($F917*'fnd base rates'!I$109)\n+($G917*'fnd base rates'!I$110)\n+($H917*'fnd base rates'!I$111)\n+($I917*'fnd base rates'!I$112)\n+($J917*'fnd base rates'!I$113)\n+($K917*'fnd base rates'!I$114)\n+($M917*'fnd base rates'!I$116)\n+($N917*'fnd base rates'!I$117)\n+($O917*'fnd base rates'!I$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,9)))\n*$R917","v":868.93999999999994},{"$f":"(($D917*'fnd base rates'!J$107)\n+($E917*'fnd base rates'!J$108)\n+($F917*'fnd base rates'!J$109)\n+($G917*'fnd base rates'!J$110)\n+($H917*'fnd base rates'!J$111)\n+($I917*'fnd base rates'!J$112)\n+($J917*'fnd base rates'!J$113)\n+($K917*'fnd base rates'!J$114)\n+($M917*'fnd base rates'!J$116)\n+($N917*'fnd base rates'!J$117)\n+($O917*'fnd base rates'!J$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,10)))\n*$R917","v":1652.6},{"$f":"(($D917*'fnd base rates'!K$107)\n+($E917*'fnd base rates'!K$108)\n+($F917*'fnd base rates'!K$109)\n+($G917*'fnd base rates'!K$110)\n+($H917*'fnd base rates'!K$111)\n+($I917*'fnd base rates'!K$112)\n+($J917*'fnd base rates'!K$113)\n+($K917*'fnd base rates'!K$114)\n+($M917*'fnd base rates'!K$116)\n+($N917*'fnd base rates'!K$117)\n+($O917*'fnd base rates'!K$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,11)))\n*$R917","v":2226.7343760000003},{"$f":"(($D917*'fnd base rates'!L$107)\n+($E917*'fnd base rates'!L$108)\n+($F917*'fnd base rates'!L$109)\n+($G917*'fnd base rates'!L$110)\n+($H917*'fnd base rates'!L$111)\n+($I917*'fnd base rates'!L$112)\n+($J917*'fnd base rates'!L$113)\n+($K917*'fnd base rates'!L$114)\n+($M917*'fnd base rates'!L$116)\n+($N917*'fnd base rates'!L$117)\n+($O917*'fnd base rates'!L$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,12)))","v":3352.5028419999999},{"$f":"(($D917*'fnd base rates'!M$107)\n+($E917*'fnd base rates'!M$108)\n+($F917*'fnd base rates'!M$109)\n+($G917*'fnd base rates'!M$110)\n+($H917*'fnd base rates'!M$111)\n+($I917*'fnd base rates'!M$112)\n+($J917*'fnd base rates'!M$113)\n+($K917*'fnd base rates'!M$114)\n+($M917*'fnd base rates'!M$116)\n+($N917*'fnd base rates'!M$117)\n+($O917*'fnd base rates'!M$118)\n+($P917*VLOOKUP($S917+12,rate_basefnd,13)))","v":0},26875.247916,null,3513044251,"3513","044","251",1,2,26875.247916,13438,0,13438,null,null,null,null,null,13546,49,13595,-157,13438,0,13438]
[3513,3513044293,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D918","v":0},{"$f":"'fnd enro'!E918","v":0},{"$f":"'fnd enro'!F918","v":0},{"$f":"'fnd enro'!G918","v":0},{"$f":"'fnd enro'!H918","v":17},{"$f":"'fnd enro'!I918","v":15},{"$f":"'fnd enro'!J918","v":0},{"$f":"'fnd enro'!K918","v":1.2128000000000001},{"$f":"'fnd enro'!L918","v":0},{"$f":"'fnd enro'!M918+'fnd enro'!N918","v":0},{"$f":"'fnd enro'!O918","v":0},{"$f":"'fnd enro'!P918","v":1},{"$f":"'fnd enro'!Q918","v":11},{"$f":"'fnd enro'!S918","v":32},1,{"$f":"VALUE('fnd enro'!R918)","v":9},null,{"$f":"(($D918*'fnd base rates'!C$107)\n+($E918*'fnd base rates'!C$108)\n+($F918*'fnd base rates'!C$109)\n+($G918*'fnd base rates'!C$110)\n+($H918*'fnd base rates'!C$111)\n+($I918*'fnd base rates'!C$112)\n+($J918*'fnd base rates'!C$113)\n+($K918*'fnd base rates'!C$114)\n+($M918*'fnd base rates'!C$116)\n+($N918*'fnd base rates'!C$117)\n+($O918*'fnd base rates'!C$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,3)))\n*$R918","v":16896.054767999998},{"$f":"(($D918*'fnd base rates'!D$107)\n+($E918*'fnd base rates'!D$108)\n+($F918*'fnd base rates'!D$109)\n+($G918*'fnd base rates'!D$110)\n+($H918*'fnd base rates'!D$111)\n+($I918*'fnd base rates'!D$112)\n+($J918*'fnd base rates'!D$113)\n+($K918*'fnd base rates'!D$114)\n+($M918*'fnd base rates'!D$116)\n+($N918*'fnd base rates'!D$117)\n+($O918*'fnd base rates'!D$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,4)))\n*$R918","v":26473.47},{"$f":"(($D918*'fnd base rates'!E$107)\n+($E918*'fnd base rates'!E$108)\n+($F918*'fnd base rates'!E$109)\n+($G918*'fnd base rates'!E$110)\n+($H918*'fnd base rates'!E$111)\n+($I918*'fnd base rates'!E$112)\n+($J918*'fnd base rates'!E$113)\n+($K918*'fnd base rates'!E$114)\n+($M918*'fnd base rates'!E$116)\n+($N918*'fnd base rates'!E$117)\n+($O918*'fnd base rates'!E$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,5)))\n*$R918","v":157367.45713600001},{"$f":"(($D918*'fnd base rates'!F$107)\n+($E918*'fnd base rates'!F$108)\n+($F918*'fnd base rates'!F$109)\n+($G918*'fnd base rates'!F$110)\n+($H918*'fnd base rates'!F$111)\n+($I918*'fnd base rates'!F$112)\n+($J918*'fnd base rates'!F$113)\n+($K918*'fnd base rates'!F$114)\n+($M918*'fnd base rates'!F$116)\n+($N918*'fnd base rates'!F$117)\n+($O918*'fnd base rates'!F$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,6)))\n*$R918","v":28461.984032},{"$f":"(($D918*'fnd base rates'!G$107)\n+($E918*'fnd base rates'!G$108)\n+($F918*'fnd base rates'!G$109)\n+($G918*'fnd base rates'!G$110)\n+($H918*'fnd base rates'!G$111)\n+($I918*'fnd base rates'!G$112)\n+($J918*'fnd base rates'!G$113)\n+($K918*'fnd base rates'!G$114)\n+($M918*'fnd base rates'!G$116)\n+($N918*'fnd base rates'!G$117)\n+($O918*'fnd base rates'!G$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,7)))\n*$R918","v":6584.0589920000002},{"$f":"(($D918*'fnd base rates'!H$107)\n+($E918*'fnd base rates'!H$108)\n+($F918*'fnd base rates'!H$109)\n+($G918*'fnd base rates'!H$110)\n+($H918*'fnd base rates'!H$111)\n+($I918*'fnd base rates'!H$112)\n+($J918*'fnd base rates'!H$113)\n+($K918*'fnd base rates'!H$114)\n+($M918*'fnd base rates'!H$116)\n+($N918*'fnd base rates'!H$117)\n+($O918*'fnd base rates'!H$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,8)))","v":20438.216240000002},{"$f":"(($D918*'fnd base rates'!I$107)\n+($E918*'fnd base rates'!I$108)\n+($F918*'fnd base rates'!I$109)\n+($G918*'fnd base rates'!I$110)\n+($H918*'fnd base rates'!I$111)\n+($I918*'fnd base rates'!I$112)\n+($J918*'fnd base rates'!I$113)\n+($K918*'fnd base rates'!I$114)\n+($M918*'fnd base rates'!I$116)\n+($N918*'fnd base rates'!I$117)\n+($O918*'fnd base rates'!I$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,9)))\n*$R918","v":12816.740000000002},{"$f":"(($D918*'fnd base rates'!J$107)\n+($E918*'fnd base rates'!J$108)\n+($F918*'fnd base rates'!J$109)\n+($G918*'fnd base rates'!J$110)\n+($H918*'fnd base rates'!J$111)\n+($I918*'fnd base rates'!J$112)\n+($J918*'fnd base rates'!J$113)\n+($K918*'fnd base rates'!J$114)\n+($M918*'fnd base rates'!J$116)\n+($N918*'fnd base rates'!J$117)\n+($O918*'fnd base rates'!J$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,10)))\n*$R918","v":18785.800000000003},{"$f":"(($D918*'fnd base rates'!K$107)\n+($E918*'fnd base rates'!K$108)\n+($F918*'fnd base rates'!K$109)\n+($G918*'fnd base rates'!K$110)\n+($H918*'fnd base rates'!K$111)\n+($I918*'fnd base rates'!K$112)\n+($J918*'fnd base rates'!K$113)\n+($K918*'fnd base rates'!K$114)\n+($M918*'fnd base rates'!K$116)\n+($N918*'fnd base rates'!K$117)\n+($O918*'fnd base rates'!K$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,11)))\n*$R918","v":35398.560016000003},{"$f":"(($D918*'fnd base rates'!L$107)\n+($E918*'fnd base rates'!L$108)\n+($F918*'fnd base rates'!L$109)\n+($G918*'fnd base rates'!L$110)\n+($H918*'fnd base rates'!L$111)\n+($I918*'fnd base rates'!L$112)\n+($J918*'fnd base rates'!L$113)\n+($K918*'fnd base rates'!L$114)\n+($M918*'fnd base rates'!L$116)\n+($N918*'fnd base rates'!L$117)\n+($O918*'fnd base rates'!L$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,12)))","v":42851.345472000001},{"$f":"(($D918*'fnd base rates'!M$107)\n+($E918*'fnd base rates'!M$108)\n+($F918*'fnd base rates'!M$109)\n+($G918*'fnd base rates'!M$110)\n+($H918*'fnd base rates'!M$111)\n+($I918*'fnd base rates'!M$112)\n+($J918*'fnd base rates'!M$113)\n+($K918*'fnd base rates'!M$114)\n+($M918*'fnd base rates'!M$116)\n+($N918*'fnd base rates'!M$117)\n+($O918*'fnd base rates'!M$118)\n+($P918*VLOOKUP($S918+12,rate_basefnd,13)))","v":0},366073.68665600003,null,3513044293,"3513","044","293",1,32,366073.68665600003,11440,0,11440,null,null,null,null,null,12397,33,12430,-990,11440,0,11440]
[3513,3513044625,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D919","v":0},{"$f":"'fnd enro'!E919","v":0},{"$f":"'fnd enro'!F919","v":0},{"$f":"'fnd enro'!G919","v":0},{"$f":"'fnd enro'!H919","v":0},{"$f":"'fnd enro'!I919","v":1},{"$f":"'fnd enro'!J919","v":0},{"$f":"'fnd enro'!K919","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L919","v":0},{"$f":"'fnd enro'!M919+'fnd enro'!N919","v":0},{"$f":"'fnd enro'!O919","v":0},{"$f":"'fnd enro'!P919","v":0},{"$f":"'fnd enro'!Q919","v":1},{"$f":"'fnd enro'!S919","v":1},1,{"$f":"VALUE('fnd enro'!R919)","v":4},null,{"$f":"(($D919*'fnd base rates'!C$107)\n+($E919*'fnd base rates'!C$108)\n+($F919*'fnd base rates'!C$109)\n+($G919*'fnd base rates'!C$110)\n+($H919*'fnd base rates'!C$111)\n+($I919*'fnd base rates'!C$112)\n+($J919*'fnd base rates'!C$113)\n+($K919*'fnd base rates'!C$114)\n+($M919*'fnd base rates'!C$116)\n+($N919*'fnd base rates'!C$117)\n+($O919*'fnd base rates'!C$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,3)))\n*$R919","v":558.00889900000004},{"$f":"(($D919*'fnd base rates'!D$107)\n+($E919*'fnd base rates'!D$108)\n+($F919*'fnd base rates'!D$109)\n+($G919*'fnd base rates'!D$110)\n+($H919*'fnd base rates'!D$111)\n+($I919*'fnd base rates'!D$112)\n+($J919*'fnd base rates'!D$113)\n+($K919*'fnd base rates'!D$114)\n+($M919*'fnd base rates'!D$116)\n+($N919*'fnd base rates'!D$117)\n+($O919*'fnd base rates'!D$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,4)))\n*$R919","v":976.46},{"$f":"(($D919*'fnd base rates'!E$107)\n+($E919*'fnd base rates'!E$108)\n+($F919*'fnd base rates'!E$109)\n+($G919*'fnd base rates'!E$110)\n+($H919*'fnd base rates'!E$111)\n+($I919*'fnd base rates'!E$112)\n+($J919*'fnd base rates'!E$113)\n+($K919*'fnd base rates'!E$114)\n+($M919*'fnd base rates'!E$116)\n+($N919*'fnd base rates'!E$117)\n+($O919*'fnd base rates'!E$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,5)))\n*$R919","v":7113.4577230000004},{"$f":"(($D919*'fnd base rates'!F$107)\n+($E919*'fnd base rates'!F$108)\n+($F919*'fnd base rates'!F$109)\n+($G919*'fnd base rates'!F$110)\n+($H919*'fnd base rates'!F$111)\n+($I919*'fnd base rates'!F$112)\n+($J919*'fnd base rates'!F$113)\n+($K919*'fnd base rates'!F$114)\n+($M919*'fnd base rates'!F$116)\n+($N919*'fnd base rates'!F$117)\n+($O919*'fnd base rates'!F$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,6)))\n*$R919","v":830.94825100000003},{"$f":"(($D919*'fnd base rates'!G$107)\n+($E919*'fnd base rates'!G$108)\n+($F919*'fnd base rates'!G$109)\n+($G919*'fnd base rates'!G$110)\n+($H919*'fnd base rates'!G$111)\n+($I919*'fnd base rates'!G$112)\n+($J919*'fnd base rates'!G$113)\n+($K919*'fnd base rates'!G$114)\n+($M919*'fnd base rates'!G$116)\n+($N919*'fnd base rates'!G$117)\n+($O919*'fnd base rates'!G$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,7)))\n*$R919","v":274.87340599999999},{"$f":"(($D919*'fnd base rates'!H$107)\n+($E919*'fnd base rates'!H$108)\n+($F919*'fnd base rates'!H$109)\n+($G919*'fnd base rates'!H$110)\n+($H919*'fnd base rates'!H$111)\n+($I919*'fnd base rates'!H$112)\n+($J919*'fnd base rates'!H$113)\n+($K919*'fnd base rates'!H$114)\n+($M919*'fnd base rates'!H$116)\n+($N919*'fnd base rates'!H$117)\n+($O919*'fnd base rates'!H$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,8)))","v":799.61707000000001},{"$f":"(($D919*'fnd base rates'!I$107)\n+($E919*'fnd base rates'!I$108)\n+($F919*'fnd base rates'!I$109)\n+($G919*'fnd base rates'!I$110)\n+($H919*'fnd base rates'!I$111)\n+($I919*'fnd base rates'!I$112)\n+($J919*'fnd base rates'!I$113)\n+($K919*'fnd base rates'!I$114)\n+($M919*'fnd base rates'!I$116)\n+($N919*'fnd base rates'!I$117)\n+($O919*'fnd base rates'!I$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,9)))\n*$R919","v":502.53},{"$f":"(($D919*'fnd base rates'!J$107)\n+($E919*'fnd base rates'!J$108)\n+($F919*'fnd base rates'!J$109)\n+($G919*'fnd base rates'!J$110)\n+($H919*'fnd base rates'!J$111)\n+($I919*'fnd base rates'!J$112)\n+($J919*'fnd base rates'!J$113)\n+($K919*'fnd base rates'!J$114)\n+($M919*'fnd base rates'!J$116)\n+($N919*'fnd base rates'!J$117)\n+($O919*'fnd base rates'!J$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,10)))\n*$R919","v":1064.1799999999998},{"$f":"(($D919*'fnd base rates'!K$107)\n+($E919*'fnd base rates'!K$108)\n+($F919*'fnd base rates'!K$109)\n+($G919*'fnd base rates'!K$110)\n+($H919*'fnd base rates'!K$111)\n+($I919*'fnd base rates'!K$112)\n+($J919*'fnd base rates'!K$113)\n+($K919*'fnd base rates'!K$114)\n+($M919*'fnd base rates'!K$116)\n+($N919*'fnd base rates'!K$117)\n+($O919*'fnd base rates'!K$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,11)))\n*$R919","v":1083.077188},{"$f":"(($D919*'fnd base rates'!L$107)\n+($E919*'fnd base rates'!L$108)\n+($F919*'fnd base rates'!L$109)\n+($G919*'fnd base rates'!L$110)\n+($H919*'fnd base rates'!L$111)\n+($I919*'fnd base rates'!L$112)\n+($J919*'fnd base rates'!L$113)\n+($K919*'fnd base rates'!L$114)\n+($M919*'fnd base rates'!L$116)\n+($N919*'fnd base rates'!L$117)\n+($O919*'fnd base rates'!L$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,12)))","v":1519.4514210000002},{"$f":"(($D919*'fnd base rates'!M$107)\n+($E919*'fnd base rates'!M$108)\n+($F919*'fnd base rates'!M$109)\n+($G919*'fnd base rates'!M$110)\n+($H919*'fnd base rates'!M$111)\n+($I919*'fnd base rates'!M$112)\n+($J919*'fnd base rates'!M$113)\n+($K919*'fnd base rates'!M$114)\n+($M919*'fnd base rates'!M$116)\n+($N919*'fnd base rates'!M$117)\n+($O919*'fnd base rates'!M$118)\n+($P919*VLOOKUP($S919+12,rate_basefnd,13)))","v":0},14722.603958000002,null,3513044625,"3513","044","625",1,1,14722.603958000002,14723,0,14723,null,null,null,null,null,14795,10,14805,-82,14723,0,14723]
[3513,3513044690,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D920","v":0},{"$f":"'fnd enro'!E920","v":0},{"$f":"'fnd enro'!F920","v":0},{"$f":"'fnd enro'!G920","v":0},{"$f":"'fnd enro'!H920","v":1},{"$f":"'fnd enro'!I920","v":0},{"$f":"'fnd enro'!J920","v":0},{"$f":"'fnd enro'!K920","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L920","v":0},{"$f":"'fnd enro'!M920+'fnd enro'!N920","v":0},{"$f":"'fnd enro'!O920","v":1},{"$f":"'fnd enro'!P920","v":0},{"$f":"'fnd enro'!Q920","v":1},{"$f":"'fnd enro'!S920","v":1},1,{"$f":"VALUE('fnd enro'!R920)","v":2},null,{"$f":"(($D920*'fnd base rates'!C$107)\n+($E920*'fnd base rates'!C$108)\n+($F920*'fnd base rates'!C$109)\n+($G920*'fnd base rates'!C$110)\n+($H920*'fnd base rates'!C$111)\n+($I920*'fnd base rates'!C$112)\n+($J920*'fnd base rates'!C$113)\n+($K920*'fnd base rates'!C$114)\n+($M920*'fnd base rates'!C$116)\n+($N920*'fnd base rates'!C$117)\n+($O920*'fnd base rates'!C$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,3)))\n*$R920","v":653.01889900000003},{"$f":"(($D920*'fnd base rates'!D$107)\n+($E920*'fnd base rates'!D$108)\n+($F920*'fnd base rates'!D$109)\n+($G920*'fnd base rates'!D$110)\n+($H920*'fnd base rates'!D$111)\n+($I920*'fnd base rates'!D$112)\n+($J920*'fnd base rates'!D$113)\n+($K920*'fnd base rates'!D$114)\n+($M920*'fnd base rates'!D$116)\n+($N920*'fnd base rates'!D$117)\n+($O920*'fnd base rates'!D$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,4)))\n*$R920","v":1139.28},{"$f":"(($D920*'fnd base rates'!E$107)\n+($E920*'fnd base rates'!E$108)\n+($F920*'fnd base rates'!E$109)\n+($G920*'fnd base rates'!E$110)\n+($H920*'fnd base rates'!E$111)\n+($I920*'fnd base rates'!E$112)\n+($J920*'fnd base rates'!E$113)\n+($K920*'fnd base rates'!E$114)\n+($M920*'fnd base rates'!E$116)\n+($N920*'fnd base rates'!E$117)\n+($O920*'fnd base rates'!E$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,5)))\n*$R920","v":6867.3477230000008},{"$f":"(($D920*'fnd base rates'!F$107)\n+($E920*'fnd base rates'!F$108)\n+($F920*'fnd base rates'!F$109)\n+($G920*'fnd base rates'!F$110)\n+($H920*'fnd base rates'!F$111)\n+($I920*'fnd base rates'!F$112)\n+($J920*'fnd base rates'!F$113)\n+($K920*'fnd base rates'!F$114)\n+($M920*'fnd base rates'!F$116)\n+($N920*'fnd base rates'!F$117)\n+($O920*'fnd base rates'!F$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,6)))\n*$R920","v":1101.5882509999999},{"$f":"(($D920*'fnd base rates'!G$107)\n+($E920*'fnd base rates'!G$108)\n+($F920*'fnd base rates'!G$109)\n+($G920*'fnd base rates'!G$110)\n+($H920*'fnd base rates'!G$111)\n+($I920*'fnd base rates'!G$112)\n+($J920*'fnd base rates'!G$113)\n+($K920*'fnd base rates'!G$114)\n+($M920*'fnd base rates'!G$116)\n+($N920*'fnd base rates'!G$117)\n+($O920*'fnd base rates'!G$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,7)))\n*$R920","v":324.68340599999999},{"$f":"(($D920*'fnd base rates'!H$107)\n+($E920*'fnd base rates'!H$108)\n+($F920*'fnd base rates'!H$109)\n+($G920*'fnd base rates'!H$110)\n+($H920*'fnd base rates'!H$111)\n+($I920*'fnd base rates'!H$112)\n+($J920*'fnd base rates'!H$113)\n+($K920*'fnd base rates'!H$114)\n+($M920*'fnd base rates'!H$116)\n+($N920*'fnd base rates'!H$117)\n+($O920*'fnd base rates'!H$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,8)))","v":631.92707000000007},{"$f":"(($D920*'fnd base rates'!I$107)\n+($E920*'fnd base rates'!I$108)\n+($F920*'fnd base rates'!I$109)\n+($G920*'fnd base rates'!I$110)\n+($H920*'fnd base rates'!I$111)\n+($I920*'fnd base rates'!I$112)\n+($J920*'fnd base rates'!I$113)\n+($K920*'fnd base rates'!I$114)\n+($M920*'fnd base rates'!I$116)\n+($N920*'fnd base rates'!I$117)\n+($O920*'fnd base rates'!I$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,9)))\n*$R920","v":491.21},{"$f":"(($D920*'fnd base rates'!J$107)\n+($E920*'fnd base rates'!J$108)\n+($F920*'fnd base rates'!J$109)\n+($G920*'fnd base rates'!J$110)\n+($H920*'fnd base rates'!J$111)\n+($I920*'fnd base rates'!J$112)\n+($J920*'fnd base rates'!J$113)\n+($K920*'fnd base rates'!J$114)\n+($M920*'fnd base rates'!J$116)\n+($N920*'fnd base rates'!J$117)\n+($O920*'fnd base rates'!J$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,10)))\n*$R920","v":770.42},{"$f":"(($D920*'fnd base rates'!K$107)\n+($E920*'fnd base rates'!K$108)\n+($F920*'fnd base rates'!K$109)\n+($G920*'fnd base rates'!K$110)\n+($H920*'fnd base rates'!K$111)\n+($I920*'fnd base rates'!K$112)\n+($J920*'fnd base rates'!K$113)\n+($K920*'fnd base rates'!K$114)\n+($M920*'fnd base rates'!K$116)\n+($N920*'fnd base rates'!K$117)\n+($O920*'fnd base rates'!K$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,11)))\n*$R920","v":1401.8271880000002},{"$f":"(($D920*'fnd base rates'!L$107)\n+($E920*'fnd base rates'!L$108)\n+($F920*'fnd base rates'!L$109)\n+($G920*'fnd base rates'!L$110)\n+($H920*'fnd base rates'!L$111)\n+($I920*'fnd base rates'!L$112)\n+($J920*'fnd base rates'!L$113)\n+($K920*'fnd base rates'!L$114)\n+($M920*'fnd base rates'!L$116)\n+($N920*'fnd base rates'!L$117)\n+($O920*'fnd base rates'!L$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,12)))","v":1879.231421},{"$f":"(($D920*'fnd base rates'!M$107)\n+($E920*'fnd base rates'!M$108)\n+($F920*'fnd base rates'!M$109)\n+($G920*'fnd base rates'!M$110)\n+($H920*'fnd base rates'!M$111)\n+($I920*'fnd base rates'!M$112)\n+($J920*'fnd base rates'!M$113)\n+($K920*'fnd base rates'!M$114)\n+($M920*'fnd base rates'!M$116)\n+($N920*'fnd base rates'!M$117)\n+($O920*'fnd base rates'!M$118)\n+($P920*VLOOKUP($S920+12,rate_basefnd,13)))","v":0},15260.533958,null,3513044690,"3513","044","690",1,1,15260.533958,15261,0,15261,null,null,null,null,null,15446,3,15449,-188,15261,0,15261]
[3513,3513044780,"NEW HEIGHTS CS OF BROCKTON",{"$f":"'fnd enro'!D921","v":0},{"$f":"'fnd enro'!E921","v":0},{"$f":"'fnd enro'!F921","v":0},{"$f":"'fnd enro'!G921","v":0},{"$f":"'fnd enro'!H921","v":0},{"$f":"'fnd enro'!I921","v":1},{"$f":"'fnd enro'!J921","v":0},{"$f":"'fnd enro'!K921","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L921","v":0},{"$f":"'fnd enro'!M921+'fnd enro'!N921","v":0},{"$f":"'fnd enro'!O921","v":0},{"$f":"'fnd enro'!P921","v":0},{"$f":"'fnd enro'!Q921","v":1},{"$f":"'fnd enro'!S921","v":1},1,{"$f":"VALUE('fnd enro'!R921)","v":5},null,{"$f":"(($D921*'fnd base rates'!C$107)\n+($E921*'fnd base rates'!C$108)\n+($F921*'fnd base rates'!C$109)\n+($G921*'fnd base rates'!C$110)\n+($H921*'fnd base rates'!C$111)\n+($I921*'fnd base rates'!C$112)\n+($J921*'fnd base rates'!C$113)\n+($K921*'fnd base rates'!C$114)\n+($M921*'fnd base rates'!C$116)\n+($N921*'fnd base rates'!C$117)\n+($O921*'fnd base rates'!C$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,3)))\n*$R921","v":558.57889899999998},{"$f":"(($D921*'fnd base rates'!D$107)\n+($E921*'fnd base rates'!D$108)\n+($F921*'fnd base rates'!D$109)\n+($G921*'fnd base rates'!D$110)\n+($H921*'fnd base rates'!D$111)\n+($I921*'fnd base rates'!D$112)\n+($J921*'fnd base rates'!D$113)\n+($K921*'fnd base rates'!D$114)\n+($M921*'fnd base rates'!D$116)\n+($N921*'fnd base rates'!D$117)\n+($O921*'fnd base rates'!D$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,4)))\n*$R921","v":979.18000000000006},{"$f":"(($D921*'fnd base rates'!E$107)\n+($E921*'fnd base rates'!E$108)\n+($F921*'fnd base rates'!E$109)\n+($G921*'fnd base rates'!E$110)\n+($H921*'fnd base rates'!E$111)\n+($I921*'fnd base rates'!E$112)\n+($J921*'fnd base rates'!E$113)\n+($K921*'fnd base rates'!E$114)\n+($M921*'fnd base rates'!E$116)\n+($N921*'fnd base rates'!E$117)\n+($O921*'fnd base rates'!E$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,5)))\n*$R921","v":7140.0377230000004},{"$f":"(($D921*'fnd base rates'!F$107)\n+($E921*'fnd base rates'!F$108)\n+($F921*'fnd base rates'!F$109)\n+($G921*'fnd base rates'!F$110)\n+($H921*'fnd base rates'!F$111)\n+($I921*'fnd base rates'!F$112)\n+($J921*'fnd base rates'!F$113)\n+($K921*'fnd base rates'!F$114)\n+($M921*'fnd base rates'!F$116)\n+($N921*'fnd base rates'!F$117)\n+($O921*'fnd base rates'!F$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,6)))\n*$R921","v":830.94825100000003},{"$f":"(($D921*'fnd base rates'!G$107)\n+($E921*'fnd base rates'!G$108)\n+($F921*'fnd base rates'!G$109)\n+($G921*'fnd base rates'!G$110)\n+($H921*'fnd base rates'!G$111)\n+($I921*'fnd base rates'!G$112)\n+($J921*'fnd base rates'!G$113)\n+($K921*'fnd base rates'!G$114)\n+($M921*'fnd base rates'!G$116)\n+($N921*'fnd base rates'!G$117)\n+($O921*'fnd base rates'!G$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,7)))\n*$R921","v":276.173406},{"$f":"(($D921*'fnd base rates'!H$107)\n+($E921*'fnd base rates'!H$108)\n+($F921*'fnd base rates'!H$109)\n+($G921*'fnd base rates'!H$110)\n+($H921*'fnd base rates'!H$111)\n+($I921*'fnd base rates'!H$112)\n+($J921*'fnd base rates'!H$113)\n+($K921*'fnd base rates'!H$114)\n+($M921*'fnd base rates'!H$116)\n+($N921*'fnd base rates'!H$117)\n+($O921*'fnd base rates'!H$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,8)))","v":799.80706999999995},{"$f":"(($D921*'fnd base rates'!I$107)\n+($E921*'fnd base rates'!I$108)\n+($F921*'fnd base rates'!I$109)\n+($G921*'fnd base rates'!I$110)\n+($H921*'fnd base rates'!I$111)\n+($I921*'fnd base rates'!I$112)\n+($J921*'fnd base rates'!I$113)\n+($K921*'fnd base rates'!I$114)\n+($M921*'fnd base rates'!I$116)\n+($N921*'fnd base rates'!I$117)\n+($O921*'fnd base rates'!I$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,9)))\n*$R921","v":503.61},{"$f":"(($D921*'fnd base rates'!J$107)\n+($E921*'fnd base rates'!J$108)\n+($F921*'fnd base rates'!J$109)\n+($G921*'fnd base rates'!J$110)\n+($H921*'fnd base rates'!J$111)\n+($I921*'fnd base rates'!J$112)\n+($J921*'fnd base rates'!J$113)\n+($K921*'fnd base rates'!J$114)\n+($M921*'fnd base rates'!J$116)\n+($N921*'fnd base rates'!J$117)\n+($O921*'fnd base rates'!J$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,10)))\n*$R921","v":1069.78},{"$f":"(($D921*'fnd base rates'!K$107)\n+($E921*'fnd base rates'!K$108)\n+($F921*'fnd base rates'!K$109)\n+($G921*'fnd base rates'!K$110)\n+($H921*'fnd base rates'!K$111)\n+($I921*'fnd base rates'!K$112)\n+($J921*'fnd base rates'!K$113)\n+($K921*'fnd base rates'!K$114)\n+($M921*'fnd base rates'!K$116)\n+($N921*'fnd base rates'!K$117)\n+($O921*'fnd base rates'!K$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,11)))\n*$R921","v":1083.077188},{"$f":"(($D921*'fnd base rates'!L$107)\n+($E921*'fnd base rates'!L$108)\n+($F921*'fnd base rates'!L$109)\n+($G921*'fnd base rates'!L$110)\n+($H921*'fnd base rates'!L$111)\n+($I921*'fnd base rates'!L$112)\n+($J921*'fnd base rates'!L$113)\n+($K921*'fnd base rates'!L$114)\n+($M921*'fnd base rates'!L$116)\n+($N921*'fnd base rates'!L$117)\n+($O921*'fnd base rates'!L$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,12)))","v":1523.7514210000002},{"$f":"(($D921*'fnd base rates'!M$107)\n+($E921*'fnd base rates'!M$108)\n+($F921*'fnd base rates'!M$109)\n+($G921*'fnd base rates'!M$110)\n+($H921*'fnd base rates'!M$111)\n+($I921*'fnd base rates'!M$112)\n+($J921*'fnd base rates'!M$113)\n+($K921*'fnd base rates'!M$114)\n+($M921*'fnd base rates'!M$116)\n+($N921*'fnd base rates'!M$117)\n+($O921*'fnd base rates'!M$118)\n+($P921*VLOOKUP($S921+12,rate_basefnd,13)))","v":0},14764.943958000002,null,3513044780,"3513","044","780",1,1,14764.943958000002,14765,0,14765,null,null,null,null,null,14840,14,14854,-89,14765,0,14765]
[3514,3514281137,"LIBERTAS ACADEMY",{"$f":"'fnd enro'!D922","v":0},{"$f":"'fnd enro'!E922","v":0},{"$f":"'fnd enro'!F922","v":0},{"$f":"'fnd enro'!G922","v":0},{"$f":"'fnd enro'!H922","v":1},{"$f":"'fnd enro'!I922","v":0},{"$f":"'fnd enro'!J922","v":0},{"$f":"'fnd enro'!K922","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L922","v":0},{"$f":"'fnd enro'!M922+'fnd enro'!N922","v":0},{"$f":"'fnd enro'!O922","v":0},{"$f":"'fnd enro'!P922","v":0},{"$f":"'fnd enro'!Q922","v":1},{"$f":"'fnd enro'!S922","v":1},1,{"$f":"VALUE('fnd enro'!R922)","v":10},null,{"$f":"(($D922*'fnd base rates'!C$107)\n+($E922*'fnd base rates'!C$108)\n+($F922*'fnd base rates'!C$109)\n+($G922*'fnd base rates'!C$110)\n+($H922*'fnd base rates'!C$111)\n+($I922*'fnd base rates'!C$112)\n+($J922*'fnd base rates'!C$113)\n+($K922*'fnd base rates'!C$114)\n+($M922*'fnd base rates'!C$116)\n+($N922*'fnd base rates'!C$117)\n+($O922*'fnd base rates'!C$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,3)))\n*$R922","v":567.82889899999998},{"$f":"(($D922*'fnd base rates'!D$107)\n+($E922*'fnd base rates'!D$108)\n+($F922*'fnd base rates'!D$109)\n+($G922*'fnd base rates'!D$110)\n+($H922*'fnd base rates'!D$111)\n+($I922*'fnd base rates'!D$112)\n+($J922*'fnd base rates'!D$113)\n+($K922*'fnd base rates'!D$114)\n+($M922*'fnd base rates'!D$116)\n+($N922*'fnd base rates'!D$117)\n+($O922*'fnd base rates'!D$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,4)))\n*$R922","v":1023.01},{"$f":"(($D922*'fnd base rates'!E$107)\n+($E922*'fnd base rates'!E$108)\n+($F922*'fnd base rates'!E$109)\n+($G922*'fnd base rates'!E$110)\n+($H922*'fnd base rates'!E$111)\n+($I922*'fnd base rates'!E$112)\n+($J922*'fnd base rates'!E$113)\n+($K922*'fnd base rates'!E$114)\n+($M922*'fnd base rates'!E$116)\n+($N922*'fnd base rates'!E$117)\n+($O922*'fnd base rates'!E$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,5)))\n*$R922","v":6197.0677230000001},{"$f":"(($D922*'fnd base rates'!F$107)\n+($E922*'fnd base rates'!F$108)\n+($F922*'fnd base rates'!F$109)\n+($G922*'fnd base rates'!F$110)\n+($H922*'fnd base rates'!F$111)\n+($I922*'fnd base rates'!F$112)\n+($J922*'fnd base rates'!F$113)\n+($K922*'fnd base rates'!F$114)\n+($M922*'fnd base rates'!F$116)\n+($N922*'fnd base rates'!F$117)\n+($O922*'fnd base rates'!F$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,6)))\n*$R922","v":933.31825099999992},{"$f":"(($D922*'fnd base rates'!G$107)\n+($E922*'fnd base rates'!G$108)\n+($F922*'fnd base rates'!G$109)\n+($G922*'fnd base rates'!G$110)\n+($H922*'fnd base rates'!G$111)\n+($I922*'fnd base rates'!G$112)\n+($J922*'fnd base rates'!G$113)\n+($K922*'fnd base rates'!G$114)\n+($M922*'fnd base rates'!G$116)\n+($N922*'fnd base rates'!G$117)\n+($O922*'fnd base rates'!G$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,7)))\n*$R922","v":301.233406},{"$f":"(($D922*'fnd base rates'!H$107)\n+($E922*'fnd base rates'!H$108)\n+($F922*'fnd base rates'!H$109)\n+($G922*'fnd base rates'!H$110)\n+($H922*'fnd base rates'!H$111)\n+($I922*'fnd base rates'!H$112)\n+($J922*'fnd base rates'!H$113)\n+($K922*'fnd base rates'!H$114)\n+($M922*'fnd base rates'!H$116)\n+($N922*'fnd base rates'!H$117)\n+($O922*'fnd base rates'!H$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,8)))","v":515.51706999999999},{"$f":"(($D922*'fnd base rates'!I$107)\n+($E922*'fnd base rates'!I$108)\n+($F922*'fnd base rates'!I$109)\n+($G922*'fnd base rates'!I$110)\n+($H922*'fnd base rates'!I$111)\n+($I922*'fnd base rates'!I$112)\n+($J922*'fnd base rates'!I$113)\n+($K922*'fnd base rates'!I$114)\n+($M922*'fnd base rates'!I$116)\n+($N922*'fnd base rates'!I$117)\n+($O922*'fnd base rates'!I$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,9)))\n*$R922","v":439.65},{"$f":"(($D922*'fnd base rates'!J$107)\n+($E922*'fnd base rates'!J$108)\n+($F922*'fnd base rates'!J$109)\n+($G922*'fnd base rates'!J$110)\n+($H922*'fnd base rates'!J$111)\n+($I922*'fnd base rates'!J$112)\n+($J922*'fnd base rates'!J$113)\n+($K922*'fnd base rates'!J$114)\n+($M922*'fnd base rates'!J$116)\n+($N922*'fnd base rates'!J$117)\n+($O922*'fnd base rates'!J$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,10)))\n*$R922","v":853.18999999999994},{"$f":"(($D922*'fnd base rates'!K$107)\n+($E922*'fnd base rates'!K$108)\n+($F922*'fnd base rates'!K$109)\n+($G922*'fnd base rates'!K$110)\n+($H922*'fnd base rates'!K$111)\n+($I922*'fnd base rates'!K$112)\n+($J922*'fnd base rates'!K$113)\n+($K922*'fnd base rates'!K$114)\n+($M922*'fnd base rates'!K$116)\n+($N922*'fnd base rates'!K$117)\n+($O922*'fnd base rates'!K$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,11)))\n*$R922","v":1113.3671880000002},{"$f":"(($D922*'fnd base rates'!L$107)\n+($E922*'fnd base rates'!L$108)\n+($F922*'fnd base rates'!L$109)\n+($G922*'fnd base rates'!L$110)\n+($H922*'fnd base rates'!L$111)\n+($I922*'fnd base rates'!L$112)\n+($J922*'fnd base rates'!L$113)\n+($K922*'fnd base rates'!L$114)\n+($M922*'fnd base rates'!L$116)\n+($N922*'fnd base rates'!L$117)\n+($O922*'fnd base rates'!L$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,12)))","v":1696.931421},{"$f":"(($D922*'fnd base rates'!M$107)\n+($E922*'fnd base rates'!M$108)\n+($F922*'fnd base rates'!M$109)\n+($G922*'fnd base rates'!M$110)\n+($H922*'fnd base rates'!M$111)\n+($I922*'fnd base rates'!M$112)\n+($J922*'fnd base rates'!M$113)\n+($K922*'fnd base rates'!M$114)\n+($M922*'fnd base rates'!M$116)\n+($N922*'fnd base rates'!M$117)\n+($O922*'fnd base rates'!M$118)\n+($P922*VLOOKUP($S922+12,rate_basefnd,13)))","v":0},13641.113958,null,3514281137,"3514","281","137",1,1,13641.113958,13641,0,13641,null,null,null,null,null,13776,129,13905,-264,13641,0,13641]
[3514,3514281281,"LIBERTAS ACADEMY",{"$f":"'fnd enro'!D923","v":0},{"$f":"'fnd enro'!E923","v":0},{"$f":"'fnd enro'!F923","v":0},{"$f":"'fnd enro'!G923","v":0},{"$f":"'fnd enro'!H923","v":266},{"$f":"'fnd enro'!I923","v":0},{"$f":"'fnd enro'!J923","v":0},{"$f":"'fnd enro'!K923","v":10.0814},{"$f":"'fnd enro'!L923","v":0},{"$f":"'fnd enro'!M923+'fnd enro'!N923","v":0},{"$f":"'fnd enro'!O923","v":95},{"$f":"'fnd enro'!P923","v":0},{"$f":"'fnd enro'!Q923","v":225},{"$f":"'fnd enro'!S923","v":266},1,{"$f":"VALUE('fnd enro'!R923)","v":10},null,{"$f":"(($D923*'fnd base rates'!C$107)\n+($E923*'fnd base rates'!C$108)\n+($F923*'fnd base rates'!C$109)\n+($G923*'fnd base rates'!C$110)\n+($H923*'fnd base rates'!C$111)\n+($I923*'fnd base rates'!C$112)\n+($J923*'fnd base rates'!C$113)\n+($K923*'fnd base rates'!C$114)\n+($M923*'fnd base rates'!C$116)\n+($N923*'fnd base rates'!C$117)\n+($O923*'fnd base rates'!C$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,3)))\n*$R923","v":157572.54713400002},{"$f":"(($D923*'fnd base rates'!D$107)\n+($E923*'fnd base rates'!D$108)\n+($F923*'fnd base rates'!D$109)\n+($G923*'fnd base rates'!D$110)\n+($H923*'fnd base rates'!D$111)\n+($I923*'fnd base rates'!D$112)\n+($J923*'fnd base rates'!D$113)\n+($K923*'fnd base rates'!D$114)\n+($M923*'fnd base rates'!D$116)\n+($N923*'fnd base rates'!D$117)\n+($O923*'fnd base rates'!D$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,4)))\n*$R923","v":275762.84999999998},{"$f":"(($D923*'fnd base rates'!E$107)\n+($E923*'fnd base rates'!E$108)\n+($F923*'fnd base rates'!E$109)\n+($G923*'fnd base rates'!E$110)\n+($H923*'fnd base rates'!E$111)\n+($I923*'fnd base rates'!E$112)\n+($J923*'fnd base rates'!E$113)\n+($K923*'fnd base rates'!E$114)\n+($M923*'fnd base rates'!E$116)\n+($N923*'fnd base rates'!E$117)\n+($O923*'fnd base rates'!E$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,5)))\n*$R923","v":1639821.2543180001},{"$f":"(($D923*'fnd base rates'!F$107)\n+($E923*'fnd base rates'!F$108)\n+($F923*'fnd base rates'!F$109)\n+($G923*'fnd base rates'!F$110)\n+($H923*'fnd base rates'!F$111)\n+($I923*'fnd base rates'!F$112)\n+($J923*'fnd base rates'!F$113)\n+($K923*'fnd base rates'!F$114)\n+($M923*'fnd base rates'!F$116)\n+($N923*'fnd base rates'!F$117)\n+($O923*'fnd base rates'!F$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,6)))\n*$R923","v":264248.30476600002},{"$f":"(($D923*'fnd base rates'!G$107)\n+($E923*'fnd base rates'!G$108)\n+($F923*'fnd base rates'!G$109)\n+($G923*'fnd base rates'!G$110)\n+($H923*'fnd base rates'!G$111)\n+($I923*'fnd base rates'!G$112)\n+($J923*'fnd base rates'!G$113)\n+($K923*'fnd base rates'!G$114)\n+($M923*'fnd base rates'!G$116)\n+($N923*'fnd base rates'!G$117)\n+($O923*'fnd base rates'!G$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,7)))\n*$R923","v":78848.955996000004},{"$f":"(($D923*'fnd base rates'!H$107)\n+($E923*'fnd base rates'!H$108)\n+($F923*'fnd base rates'!H$109)\n+($G923*'fnd base rates'!H$110)\n+($H923*'fnd base rates'!H$111)\n+($I923*'fnd base rates'!H$112)\n+($J923*'fnd base rates'!H$113)\n+($K923*'fnd base rates'!H$114)\n+($M923*'fnd base rates'!H$116)\n+($N923*'fnd base rates'!H$117)\n+($O923*'fnd base rates'!H$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,8)))","v":147649.33061999999},{"$f":"(($D923*'fnd base rates'!I$107)\n+($E923*'fnd base rates'!I$108)\n+($F923*'fnd base rates'!I$109)\n+($G923*'fnd base rates'!I$110)\n+($H923*'fnd base rates'!I$111)\n+($I923*'fnd base rates'!I$112)\n+($J923*'fnd base rates'!I$113)\n+($K923*'fnd base rates'!I$114)\n+($M923*'fnd base rates'!I$116)\n+($N923*'fnd base rates'!I$117)\n+($O923*'fnd base rates'!I$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,9)))\n*$R923","v":118918.88999999998},{"$f":"(($D923*'fnd base rates'!J$107)\n+($E923*'fnd base rates'!J$108)\n+($F923*'fnd base rates'!J$109)\n+($G923*'fnd base rates'!J$110)\n+($H923*'fnd base rates'!J$111)\n+($I923*'fnd base rates'!J$112)\n+($J923*'fnd base rates'!J$113)\n+($K923*'fnd base rates'!J$114)\n+($M923*'fnd base rates'!J$116)\n+($N923*'fnd base rates'!J$117)\n+($O923*'fnd base rates'!J$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,10)))\n*$R923","v":203877.94},{"$f":"(($D923*'fnd base rates'!K$107)\n+($E923*'fnd base rates'!K$108)\n+($F923*'fnd base rates'!K$109)\n+($G923*'fnd base rates'!K$110)\n+($H923*'fnd base rates'!K$111)\n+($I923*'fnd base rates'!K$112)\n+($J923*'fnd base rates'!K$113)\n+($K923*'fnd base rates'!K$114)\n+($M923*'fnd base rates'!K$116)\n+($N923*'fnd base rates'!K$117)\n+($O923*'fnd base rates'!K$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,11)))\n*$R923","v":323559.37200799998},{"$f":"(($D923*'fnd base rates'!L$107)\n+($E923*'fnd base rates'!L$108)\n+($F923*'fnd base rates'!L$109)\n+($G923*'fnd base rates'!L$110)\n+($H923*'fnd base rates'!L$111)\n+($I923*'fnd base rates'!L$112)\n+($J923*'fnd base rates'!L$113)\n+($K923*'fnd base rates'!L$114)\n+($M923*'fnd base rates'!L$116)\n+($N923*'fnd base rates'!L$117)\n+($O923*'fnd base rates'!L$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,12)))","v":457011.84798600001},{"$f":"(($D923*'fnd base rates'!M$107)\n+($E923*'fnd base rates'!M$108)\n+($F923*'fnd base rates'!M$109)\n+($G923*'fnd base rates'!M$110)\n+($H923*'fnd base rates'!M$111)\n+($I923*'fnd base rates'!M$112)\n+($J923*'fnd base rates'!M$113)\n+($K923*'fnd base rates'!M$114)\n+($M923*'fnd base rates'!M$116)\n+($N923*'fnd base rates'!M$117)\n+($O923*'fnd base rates'!M$118)\n+($P923*VLOOKUP($S923+12,rate_basefnd,13)))","v":0},3667271.2928280006,null,3514281281,"3514","281","281",1,266,3667271.2928280006,13787,0,13787,null,null,null,null,null,13933,109,14042,-255,13787,0,13787]
[3515,3515287043,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D924","v":0},{"$f":"'fnd enro'!E924","v":0},{"$f":"'fnd enro'!F924","v":2},{"$f":"'fnd enro'!G924","v":2},{"$f":"'fnd enro'!H924","v":0},{"$f":"'fnd enro'!I924","v":0},{"$f":"'fnd enro'!J924","v":0},{"$f":"'fnd enro'!K924","v":0.15160000000000001},{"$f":"'fnd enro'!L924","v":0},{"$f":"'fnd enro'!M924+'fnd enro'!N924","v":0},{"$f":"'fnd enro'!O924","v":0},{"$f":"'fnd enro'!P924","v":0},{"$f":"'fnd enro'!Q924","v":1},{"$f":"'fnd enro'!S924","v":4},1,{"$f":"VALUE('fnd enro'!R924)","v":6},null,{"$f":"(($D924*'fnd base rates'!C$107)\n+($E924*'fnd base rates'!C$108)\n+($F924*'fnd base rates'!C$109)\n+($G924*'fnd base rates'!C$110)\n+($H924*'fnd base rates'!C$111)\n+($I924*'fnd base rates'!C$112)\n+($J924*'fnd base rates'!C$113)\n+($K924*'fnd base rates'!C$114)\n+($M924*'fnd base rates'!C$116)\n+($N924*'fnd base rates'!C$117)\n+($O924*'fnd base rates'!C$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,3)))\n*$R924","v":2075.175596},{"$f":"(($D924*'fnd base rates'!D$107)\n+($E924*'fnd base rates'!D$108)\n+($F924*'fnd base rates'!D$109)\n+($G924*'fnd base rates'!D$110)\n+($H924*'fnd base rates'!D$111)\n+($I924*'fnd base rates'!D$112)\n+($J924*'fnd base rates'!D$113)\n+($K924*'fnd base rates'!D$114)\n+($M924*'fnd base rates'!D$116)\n+($N924*'fnd base rates'!D$117)\n+($O924*'fnd base rates'!D$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,4)))\n*$R924","v":3162.6800000000003},{"$f":"(($D924*'fnd base rates'!E$107)\n+($E924*'fnd base rates'!E$108)\n+($F924*'fnd base rates'!E$109)\n+($G924*'fnd base rates'!E$110)\n+($H924*'fnd base rates'!E$111)\n+($I924*'fnd base rates'!E$112)\n+($J924*'fnd base rates'!E$113)\n+($K924*'fnd base rates'!E$114)\n+($M924*'fnd base rates'!E$116)\n+($N924*'fnd base rates'!E$117)\n+($O924*'fnd base rates'!E$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,5)))\n*$R924","v":17304.840892},{"$f":"(($D924*'fnd base rates'!F$107)\n+($E924*'fnd base rates'!F$108)\n+($F924*'fnd base rates'!F$109)\n+($G924*'fnd base rates'!F$110)\n+($H924*'fnd base rates'!F$111)\n+($I924*'fnd base rates'!F$112)\n+($J924*'fnd base rates'!F$113)\n+($K924*'fnd base rates'!F$114)\n+($M924*'fnd base rates'!F$116)\n+($N924*'fnd base rates'!F$117)\n+($O924*'fnd base rates'!F$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,6)))\n*$R924","v":4684.7130040000002},{"$f":"(($D924*'fnd base rates'!G$107)\n+($E924*'fnd base rates'!G$108)\n+($F924*'fnd base rates'!G$109)\n+($G924*'fnd base rates'!G$110)\n+($H924*'fnd base rates'!G$111)\n+($I924*'fnd base rates'!G$112)\n+($J924*'fnd base rates'!G$113)\n+($K924*'fnd base rates'!G$114)\n+($M924*'fnd base rates'!G$116)\n+($N924*'fnd base rates'!G$117)\n+($O924*'fnd base rates'!G$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,7)))\n*$R924","v":720.72362399999997},{"$f":"(($D924*'fnd base rates'!H$107)\n+($E924*'fnd base rates'!H$108)\n+($F924*'fnd base rates'!H$109)\n+($G924*'fnd base rates'!H$110)\n+($H924*'fnd base rates'!H$111)\n+($I924*'fnd base rates'!H$112)\n+($J924*'fnd base rates'!H$113)\n+($K924*'fnd base rates'!H$114)\n+($M924*'fnd base rates'!H$116)\n+($N924*'fnd base rates'!H$117)\n+($O924*'fnd base rates'!H$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,8)))","v":1994.5882799999999},{"$f":"(($D924*'fnd base rates'!I$107)\n+($E924*'fnd base rates'!I$108)\n+($F924*'fnd base rates'!I$109)\n+($G924*'fnd base rates'!I$110)\n+($H924*'fnd base rates'!I$111)\n+($I924*'fnd base rates'!I$112)\n+($J924*'fnd base rates'!I$113)\n+($K924*'fnd base rates'!I$114)\n+($M924*'fnd base rates'!I$116)\n+($N924*'fnd base rates'!I$117)\n+($O924*'fnd base rates'!I$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,9)))\n*$R924","v":1072.22},{"$f":"(($D924*'fnd base rates'!J$107)\n+($E924*'fnd base rates'!J$108)\n+($F924*'fnd base rates'!J$109)\n+($G924*'fnd base rates'!J$110)\n+($H924*'fnd base rates'!J$111)\n+($I924*'fnd base rates'!J$112)\n+($J924*'fnd base rates'!J$113)\n+($K924*'fnd base rates'!J$114)\n+($M924*'fnd base rates'!J$116)\n+($N924*'fnd base rates'!J$117)\n+($O924*'fnd base rates'!J$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,10)))\n*$R924","v":1043.78},{"$f":"(($D924*'fnd base rates'!K$107)\n+($E924*'fnd base rates'!K$108)\n+($F924*'fnd base rates'!K$109)\n+($G924*'fnd base rates'!K$110)\n+($H924*'fnd base rates'!K$111)\n+($I924*'fnd base rates'!K$112)\n+($J924*'fnd base rates'!K$113)\n+($K924*'fnd base rates'!K$114)\n+($M924*'fnd base rates'!K$116)\n+($N924*'fnd base rates'!K$117)\n+($O924*'fnd base rates'!K$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,11)))\n*$R924","v":4144.1487520000001},{"$f":"(($D924*'fnd base rates'!L$107)\n+($E924*'fnd base rates'!L$108)\n+($F924*'fnd base rates'!L$109)\n+($G924*'fnd base rates'!L$110)\n+($H924*'fnd base rates'!L$111)\n+($I924*'fnd base rates'!L$112)\n+($J924*'fnd base rates'!L$113)\n+($K924*'fnd base rates'!L$114)\n+($M924*'fnd base rates'!L$116)\n+($N924*'fnd base rates'!L$117)\n+($O924*'fnd base rates'!L$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,12)))","v":5193.6356839999999},{"$f":"(($D924*'fnd base rates'!M$107)\n+($E924*'fnd base rates'!M$108)\n+($F924*'fnd base rates'!M$109)\n+($G924*'fnd base rates'!M$110)\n+($H924*'fnd base rates'!M$111)\n+($I924*'fnd base rates'!M$112)\n+($J924*'fnd base rates'!M$113)\n+($K924*'fnd base rates'!M$114)\n+($M924*'fnd base rates'!M$116)\n+($N924*'fnd base rates'!M$117)\n+($O924*'fnd base rates'!M$118)\n+($P924*VLOOKUP($S924+12,rate_basefnd,13)))","v":0},41396.505832000003,null,3515287043,"3515","287","043",1,4,41396.505832000003,10349,0,10349,null,null,null,null,null,10372,4,10376,-27,10349,0,10349]
[3515,3515287045,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D925","v":0},{"$f":"'fnd enro'!E925","v":0},{"$f":"'fnd enro'!F925","v":3},{"$f":"'fnd enro'!G925","v":1},{"$f":"'fnd enro'!H925","v":0},{"$f":"'fnd enro'!I925","v":0},{"$f":"'fnd enro'!J925","v":0},{"$f":"'fnd enro'!K925","v":0.15160000000000001},{"$f":"'fnd enro'!L925","v":0},{"$f":"'fnd enro'!M925+'fnd enro'!N925","v":0},{"$f":"'fnd enro'!O925","v":0},{"$f":"'fnd enro'!P925","v":0},{"$f":"'fnd enro'!Q925","v":0},{"$f":"'fnd enro'!S925","v":4},1,{"$f":"VALUE('fnd enro'!R925)","v":7},null,{"$f":"(($D925*'fnd base rates'!C$107)\n+($E925*'fnd base rates'!C$108)\n+($F925*'fnd base rates'!C$109)\n+($G925*'fnd base rates'!C$110)\n+($H925*'fnd base rates'!C$111)\n+($I925*'fnd base rates'!C$112)\n+($J925*'fnd base rates'!C$113)\n+($K925*'fnd base rates'!C$114)\n+($M925*'fnd base rates'!C$116)\n+($N925*'fnd base rates'!C$117)\n+($O925*'fnd base rates'!C$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,3)))\n*$R925","v":2017.1555960000001},{"$f":"(($D925*'fnd base rates'!D$107)\n+($E925*'fnd base rates'!D$108)\n+($F925*'fnd base rates'!D$109)\n+($G925*'fnd base rates'!D$110)\n+($H925*'fnd base rates'!D$111)\n+($I925*'fnd base rates'!D$112)\n+($J925*'fnd base rates'!D$113)\n+($K925*'fnd base rates'!D$114)\n+($M925*'fnd base rates'!D$116)\n+($N925*'fnd base rates'!D$117)\n+($O925*'fnd base rates'!D$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,4)))\n*$R925","v":2887.8},{"$f":"(($D925*'fnd base rates'!E$107)\n+($E925*'fnd base rates'!E$108)\n+($F925*'fnd base rates'!E$109)\n+($G925*'fnd base rates'!E$110)\n+($H925*'fnd base rates'!E$111)\n+($I925*'fnd base rates'!E$112)\n+($J925*'fnd base rates'!E$113)\n+($K925*'fnd base rates'!E$114)\n+($M925*'fnd base rates'!E$116)\n+($N925*'fnd base rates'!E$117)\n+($O925*'fnd base rates'!E$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,5)))\n*$R925","v":14621.430891999998},{"$f":"(($D925*'fnd base rates'!F$107)\n+($E925*'fnd base rates'!F$108)\n+($F925*'fnd base rates'!F$109)\n+($G925*'fnd base rates'!F$110)\n+($H925*'fnd base rates'!F$111)\n+($I925*'fnd base rates'!F$112)\n+($J925*'fnd base rates'!F$113)\n+($K925*'fnd base rates'!F$114)\n+($M925*'fnd base rates'!F$116)\n+($N925*'fnd base rates'!F$117)\n+($O925*'fnd base rates'!F$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,6)))\n*$R925","v":4684.7130040000002},{"$f":"(($D925*'fnd base rates'!G$107)\n+($E925*'fnd base rates'!G$108)\n+($F925*'fnd base rates'!G$109)\n+($G925*'fnd base rates'!G$110)\n+($H925*'fnd base rates'!G$111)\n+($I925*'fnd base rates'!G$112)\n+($J925*'fnd base rates'!G$113)\n+($K925*'fnd base rates'!G$114)\n+($M925*'fnd base rates'!G$116)\n+($N925*'fnd base rates'!G$117)\n+($O925*'fnd base rates'!G$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,7)))\n*$R925","v":590.51362399999994},{"$f":"(($D925*'fnd base rates'!H$107)\n+($E925*'fnd base rates'!H$108)\n+($F925*'fnd base rates'!H$109)\n+($G925*'fnd base rates'!H$110)\n+($H925*'fnd base rates'!H$111)\n+($I925*'fnd base rates'!H$112)\n+($J925*'fnd base rates'!H$113)\n+($K925*'fnd base rates'!H$114)\n+($M925*'fnd base rates'!H$116)\n+($N925*'fnd base rates'!H$117)\n+($O925*'fnd base rates'!H$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,8)))","v":1974.6282799999999},{"$f":"(($D925*'fnd base rates'!I$107)\n+($E925*'fnd base rates'!I$108)\n+($F925*'fnd base rates'!I$109)\n+($G925*'fnd base rates'!I$110)\n+($H925*'fnd base rates'!I$111)\n+($I925*'fnd base rates'!I$112)\n+($J925*'fnd base rates'!I$113)\n+($K925*'fnd base rates'!I$114)\n+($M925*'fnd base rates'!I$116)\n+($N925*'fnd base rates'!I$117)\n+($O925*'fnd base rates'!I$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,9)))\n*$R925","v":963.56},{"$f":"(($D925*'fnd base rates'!J$107)\n+($E925*'fnd base rates'!J$108)\n+($F925*'fnd base rates'!J$109)\n+($G925*'fnd base rates'!J$110)\n+($H925*'fnd base rates'!J$111)\n+($I925*'fnd base rates'!J$112)\n+($J925*'fnd base rates'!J$113)\n+($K925*'fnd base rates'!J$114)\n+($M925*'fnd base rates'!J$116)\n+($N925*'fnd base rates'!J$117)\n+($O925*'fnd base rates'!J$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,10)))\n*$R925","v":431.25},{"$f":"(($D925*'fnd base rates'!K$107)\n+($E925*'fnd base rates'!K$108)\n+($F925*'fnd base rates'!K$109)\n+($G925*'fnd base rates'!K$110)\n+($H925*'fnd base rates'!K$111)\n+($I925*'fnd base rates'!K$112)\n+($J925*'fnd base rates'!K$113)\n+($K925*'fnd base rates'!K$114)\n+($M925*'fnd base rates'!K$116)\n+($N925*'fnd base rates'!K$117)\n+($O925*'fnd base rates'!K$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,11)))\n*$R925","v":4144.1487520000001},{"$f":"(($D925*'fnd base rates'!L$107)\n+($E925*'fnd base rates'!L$108)\n+($F925*'fnd base rates'!L$109)\n+($G925*'fnd base rates'!L$110)\n+($H925*'fnd base rates'!L$111)\n+($I925*'fnd base rates'!L$112)\n+($J925*'fnd base rates'!L$113)\n+($K925*'fnd base rates'!L$114)\n+($M925*'fnd base rates'!L$116)\n+($N925*'fnd base rates'!L$117)\n+($O925*'fnd base rates'!L$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,12)))","v":4759.5256840000002},{"$f":"(($D925*'fnd base rates'!M$107)\n+($E925*'fnd base rates'!M$108)\n+($F925*'fnd base rates'!M$109)\n+($G925*'fnd base rates'!M$110)\n+($H925*'fnd base rates'!M$111)\n+($I925*'fnd base rates'!M$112)\n+($J925*'fnd base rates'!M$113)\n+($K925*'fnd base rates'!M$114)\n+($M925*'fnd base rates'!M$116)\n+($N925*'fnd base rates'!M$117)\n+($O925*'fnd base rates'!M$118)\n+($P925*VLOOKUP($S925+12,rate_basefnd,13)))","v":0},37074.725831999996,null,3515287045,"3515","287","045",1,4,37074.725831999996,9269,0,9269,null,null,null,null,null,9359,0,9359,-90,9269,0,9269]
[3515,3515287135,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D926","v":0},{"$f":"'fnd enro'!E926","v":0},{"$f":"'fnd enro'!F926","v":1},{"$f":"'fnd enro'!G926","v":5},{"$f":"'fnd enro'!H926","v":0},{"$f":"'fnd enro'!I926","v":0},{"$f":"'fnd enro'!J926","v":0},{"$f":"'fnd enro'!K926","v":0.22739999999999999},{"$f":"'fnd enro'!L926","v":0},{"$f":"'fnd enro'!M926+'fnd enro'!N926","v":1},{"$f":"'fnd enro'!O926","v":0},{"$f":"'fnd enro'!P926","v":0},{"$f":"'fnd enro'!Q926","v":1},{"$f":"'fnd enro'!S926","v":6},1,{"$f":"VALUE('fnd enro'!R926)","v":8},null,{"$f":"(($D926*'fnd base rates'!C$107)\n+($E926*'fnd base rates'!C$108)\n+($F926*'fnd base rates'!C$109)\n+($G926*'fnd base rates'!C$110)\n+($H926*'fnd base rates'!C$111)\n+($I926*'fnd base rates'!C$112)\n+($J926*'fnd base rates'!C$113)\n+($K926*'fnd base rates'!C$114)\n+($M926*'fnd base rates'!C$116)\n+($N926*'fnd base rates'!C$117)\n+($O926*'fnd base rates'!C$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,3)))\n*$R926","v":3178.4433939999999},{"$f":"(($D926*'fnd base rates'!D$107)\n+($E926*'fnd base rates'!D$108)\n+($F926*'fnd base rates'!D$109)\n+($G926*'fnd base rates'!D$110)\n+($H926*'fnd base rates'!D$111)\n+($I926*'fnd base rates'!D$112)\n+($J926*'fnd base rates'!D$113)\n+($K926*'fnd base rates'!D$114)\n+($M926*'fnd base rates'!D$116)\n+($N926*'fnd base rates'!D$117)\n+($O926*'fnd base rates'!D$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,4)))\n*$R926","v":4780.5599999999995},{"$f":"(($D926*'fnd base rates'!E$107)\n+($E926*'fnd base rates'!E$108)\n+($F926*'fnd base rates'!E$109)\n+($G926*'fnd base rates'!E$110)\n+($H926*'fnd base rates'!E$111)\n+($I926*'fnd base rates'!E$112)\n+($J926*'fnd base rates'!E$113)\n+($K926*'fnd base rates'!E$114)\n+($M926*'fnd base rates'!E$116)\n+($N926*'fnd base rates'!E$117)\n+($O926*'fnd base rates'!E$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,5)))\n*$R926","v":25869.296338},{"$f":"(($D926*'fnd base rates'!F$107)\n+($E926*'fnd base rates'!F$108)\n+($F926*'fnd base rates'!F$109)\n+($G926*'fnd base rates'!F$110)\n+($H926*'fnd base rates'!F$111)\n+($I926*'fnd base rates'!F$112)\n+($J926*'fnd base rates'!F$113)\n+($K926*'fnd base rates'!F$114)\n+($M926*'fnd base rates'!F$116)\n+($N926*'fnd base rates'!F$117)\n+($O926*'fnd base rates'!F$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,6)))\n*$R926","v":7187.9495059999999},{"$f":"(($D926*'fnd base rates'!G$107)\n+($E926*'fnd base rates'!G$108)\n+($F926*'fnd base rates'!G$109)\n+($G926*'fnd base rates'!G$110)\n+($H926*'fnd base rates'!G$111)\n+($I926*'fnd base rates'!G$112)\n+($J926*'fnd base rates'!G$113)\n+($K926*'fnd base rates'!G$114)\n+($M926*'fnd base rates'!G$116)\n+($N926*'fnd base rates'!G$117)\n+($O926*'fnd base rates'!G$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,7)))\n*$R926","v":1068.1804360000001},{"$f":"(($D926*'fnd base rates'!H$107)\n+($E926*'fnd base rates'!H$108)\n+($F926*'fnd base rates'!H$109)\n+($G926*'fnd base rates'!H$110)\n+($H926*'fnd base rates'!H$111)\n+($I926*'fnd base rates'!H$112)\n+($J926*'fnd base rates'!H$113)\n+($K926*'fnd base rates'!H$114)\n+($M926*'fnd base rates'!H$116)\n+($N926*'fnd base rates'!H$117)\n+($O926*'fnd base rates'!H$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,8)))","v":3097.7524200000003},{"$f":"(($D926*'fnd base rates'!I$107)\n+($E926*'fnd base rates'!I$108)\n+($F926*'fnd base rates'!I$109)\n+($G926*'fnd base rates'!I$110)\n+($H926*'fnd base rates'!I$111)\n+($I926*'fnd base rates'!I$112)\n+($J926*'fnd base rates'!I$113)\n+($K926*'fnd base rates'!I$114)\n+($M926*'fnd base rates'!I$116)\n+($N926*'fnd base rates'!I$117)\n+($O926*'fnd base rates'!I$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,9)))\n*$R926","v":1628.1199999999997},{"$f":"(($D926*'fnd base rates'!J$107)\n+($E926*'fnd base rates'!J$108)\n+($F926*'fnd base rates'!J$109)\n+($G926*'fnd base rates'!J$110)\n+($H926*'fnd base rates'!J$111)\n+($I926*'fnd base rates'!J$112)\n+($J926*'fnd base rates'!J$113)\n+($K926*'fnd base rates'!J$114)\n+($M926*'fnd base rates'!J$116)\n+($N926*'fnd base rates'!J$117)\n+($O926*'fnd base rates'!J$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,10)))\n*$R926","v":1428.99},{"$f":"(($D926*'fnd base rates'!K$107)\n+($E926*'fnd base rates'!K$108)\n+($F926*'fnd base rates'!K$109)\n+($G926*'fnd base rates'!K$110)\n+($H926*'fnd base rates'!K$111)\n+($I926*'fnd base rates'!K$112)\n+($J926*'fnd base rates'!K$113)\n+($K926*'fnd base rates'!K$114)\n+($M926*'fnd base rates'!K$116)\n+($N926*'fnd base rates'!K$117)\n+($O926*'fnd base rates'!K$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,11)))\n*$R926","v":6492.0031279999994},{"$f":"(($D926*'fnd base rates'!L$107)\n+($E926*'fnd base rates'!L$108)\n+($F926*'fnd base rates'!L$109)\n+($G926*'fnd base rates'!L$110)\n+($H926*'fnd base rates'!L$111)\n+($I926*'fnd base rates'!L$112)\n+($J926*'fnd base rates'!L$113)\n+($K926*'fnd base rates'!L$114)\n+($M926*'fnd base rates'!L$116)\n+($N926*'fnd base rates'!L$117)\n+($O926*'fnd base rates'!L$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,12)))","v":7846.9485260000001},{"$f":"(($D926*'fnd base rates'!M$107)\n+($E926*'fnd base rates'!M$108)\n+($F926*'fnd base rates'!M$109)\n+($G926*'fnd base rates'!M$110)\n+($H926*'fnd base rates'!M$111)\n+($I926*'fnd base rates'!M$112)\n+($J926*'fnd base rates'!M$113)\n+($K926*'fnd base rates'!M$114)\n+($M926*'fnd base rates'!M$116)\n+($N926*'fnd base rates'!M$117)\n+($O926*'fnd base rates'!M$118)\n+($P926*VLOOKUP($S926+12,rate_basefnd,13)))","v":0},62578.243747999994,null,3515287135,"3515","287","135",1,6,62578.243747999994,10430,0,10430,null,null,null,null,null,10511,6,10517,-87,10430,0,10430]
[3515,3515287151,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D927","v":0},{"$f":"'fnd enro'!E927","v":0},{"$f":"'fnd enro'!F927","v":0},{"$f":"'fnd enro'!G927","v":1},{"$f":"'fnd enro'!H927","v":0},{"$f":"'fnd enro'!I927","v":0},{"$f":"'fnd enro'!J927","v":0},{"$f":"'fnd enro'!K927","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L927","v":0},{"$f":"'fnd enro'!M927+'fnd enro'!N927","v":0},{"$f":"'fnd enro'!O927","v":0},{"$f":"'fnd enro'!P927","v":0},{"$f":"'fnd enro'!Q927","v":0},{"$f":"'fnd enro'!S927","v":1},1,{"$f":"VALUE('fnd enro'!R927)","v":7},null,{"$f":"(($D927*'fnd base rates'!C$107)\n+($E927*'fnd base rates'!C$108)\n+($F927*'fnd base rates'!C$109)\n+($G927*'fnd base rates'!C$110)\n+($H927*'fnd base rates'!C$111)\n+($I927*'fnd base rates'!C$112)\n+($J927*'fnd base rates'!C$113)\n+($K927*'fnd base rates'!C$114)\n+($M927*'fnd base rates'!C$116)\n+($N927*'fnd base rates'!C$117)\n+($O927*'fnd base rates'!C$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,3)))\n*$R927","v":504.28889900000001},{"$f":"(($D927*'fnd base rates'!D$107)\n+($E927*'fnd base rates'!D$108)\n+($F927*'fnd base rates'!D$109)\n+($G927*'fnd base rates'!D$110)\n+($H927*'fnd base rates'!D$111)\n+($I927*'fnd base rates'!D$112)\n+($J927*'fnd base rates'!D$113)\n+($K927*'fnd base rates'!D$114)\n+($M927*'fnd base rates'!D$116)\n+($N927*'fnd base rates'!D$117)\n+($O927*'fnd base rates'!D$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,4)))\n*$R927","v":721.95},{"$f":"(($D927*'fnd base rates'!E$107)\n+($E927*'fnd base rates'!E$108)\n+($F927*'fnd base rates'!E$109)\n+($G927*'fnd base rates'!E$110)\n+($H927*'fnd base rates'!E$111)\n+($I927*'fnd base rates'!E$112)\n+($J927*'fnd base rates'!E$113)\n+($K927*'fnd base rates'!E$114)\n+($M927*'fnd base rates'!E$116)\n+($N927*'fnd base rates'!E$117)\n+($O927*'fnd base rates'!E$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,5)))\n*$R927","v":3655.3277229999999},{"$f":"(($D927*'fnd base rates'!F$107)\n+($E927*'fnd base rates'!F$108)\n+($F927*'fnd base rates'!F$109)\n+($G927*'fnd base rates'!F$110)\n+($H927*'fnd base rates'!F$111)\n+($I927*'fnd base rates'!F$112)\n+($J927*'fnd base rates'!F$113)\n+($K927*'fnd base rates'!F$114)\n+($M927*'fnd base rates'!F$116)\n+($N927*'fnd base rates'!F$117)\n+($O927*'fnd base rates'!F$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,6)))\n*$R927","v":1171.178251},{"$f":"(($D927*'fnd base rates'!G$107)\n+($E927*'fnd base rates'!G$108)\n+($F927*'fnd base rates'!G$109)\n+($G927*'fnd base rates'!G$110)\n+($H927*'fnd base rates'!G$111)\n+($I927*'fnd base rates'!G$112)\n+($J927*'fnd base rates'!G$113)\n+($K927*'fnd base rates'!G$114)\n+($M927*'fnd base rates'!G$116)\n+($N927*'fnd base rates'!G$117)\n+($O927*'fnd base rates'!G$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,7)))\n*$R927","v":147.643406},{"$f":"(($D927*'fnd base rates'!H$107)\n+($E927*'fnd base rates'!H$108)\n+($F927*'fnd base rates'!H$109)\n+($G927*'fnd base rates'!H$110)\n+($H927*'fnd base rates'!H$111)\n+($I927*'fnd base rates'!H$112)\n+($J927*'fnd base rates'!H$113)\n+($K927*'fnd base rates'!H$114)\n+($M927*'fnd base rates'!H$116)\n+($N927*'fnd base rates'!H$117)\n+($O927*'fnd base rates'!H$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D927*'fnd base rates'!I$107)\n+($E927*'fnd base rates'!I$108)\n+($F927*'fnd base rates'!I$109)\n+($G927*'fnd base rates'!I$110)\n+($H927*'fnd base rates'!I$111)\n+($I927*'fnd base rates'!I$112)\n+($J927*'fnd base rates'!I$113)\n+($K927*'fnd base rates'!I$114)\n+($M927*'fnd base rates'!I$116)\n+($N927*'fnd base rates'!I$117)\n+($O927*'fnd base rates'!I$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,9)))\n*$R927","v":240.89},{"$f":"(($D927*'fnd base rates'!J$107)\n+($E927*'fnd base rates'!J$108)\n+($F927*'fnd base rates'!J$109)\n+($G927*'fnd base rates'!J$110)\n+($H927*'fnd base rates'!J$111)\n+($I927*'fnd base rates'!J$112)\n+($J927*'fnd base rates'!J$113)\n+($K927*'fnd base rates'!J$114)\n+($M927*'fnd base rates'!J$116)\n+($N927*'fnd base rates'!J$117)\n+($O927*'fnd base rates'!J$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,10)))\n*$R927","v":143.72999999999999},{"$f":"(($D927*'fnd base rates'!K$107)\n+($E927*'fnd base rates'!K$108)\n+($F927*'fnd base rates'!K$109)\n+($G927*'fnd base rates'!K$110)\n+($H927*'fnd base rates'!K$111)\n+($I927*'fnd base rates'!K$112)\n+($J927*'fnd base rates'!K$113)\n+($K927*'fnd base rates'!K$114)\n+($M927*'fnd base rates'!K$116)\n+($N927*'fnd base rates'!K$117)\n+($O927*'fnd base rates'!K$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,11)))\n*$R927","v":1036.037188},{"$f":"(($D927*'fnd base rates'!L$107)\n+($E927*'fnd base rates'!L$108)\n+($F927*'fnd base rates'!L$109)\n+($G927*'fnd base rates'!L$110)\n+($H927*'fnd base rates'!L$111)\n+($I927*'fnd base rates'!L$112)\n+($J927*'fnd base rates'!L$113)\n+($K927*'fnd base rates'!L$114)\n+($M927*'fnd base rates'!L$116)\n+($N927*'fnd base rates'!L$117)\n+($O927*'fnd base rates'!L$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,12)))","v":1189.911421},{"$f":"(($D927*'fnd base rates'!M$107)\n+($E927*'fnd base rates'!M$108)\n+($F927*'fnd base rates'!M$109)\n+($G927*'fnd base rates'!M$110)\n+($H927*'fnd base rates'!M$111)\n+($I927*'fnd base rates'!M$112)\n+($J927*'fnd base rates'!M$113)\n+($K927*'fnd base rates'!M$114)\n+($M927*'fnd base rates'!M$116)\n+($N927*'fnd base rates'!M$117)\n+($O927*'fnd base rates'!M$118)\n+($P927*VLOOKUP($S927+12,rate_basefnd,13)))","v":0},9304.6139580000017,null,3515287151,"3515","287","151",1,1,9304.6139580000017,9305,0,9305,null,null,null,null,null,9395,0,9395,-90,9305,0,9305]
[3515,3515287191,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D928","v":0},{"$f":"'fnd enro'!E928","v":0},{"$f":"'fnd enro'!F928","v":4},{"$f":"'fnd enro'!G928","v":26},{"$f":"'fnd enro'!H928","v":0},{"$f":"'fnd enro'!I928","v":0},{"$f":"'fnd enro'!J928","v":0},{"$f":"'fnd enro'!K928","v":1.137},{"$f":"'fnd enro'!L928","v":0},{"$f":"'fnd enro'!M928+'fnd enro'!N928","v":0},{"$f":"'fnd enro'!O928","v":0},{"$f":"'fnd enro'!P928","v":0},{"$f":"'fnd enro'!Q928","v":4},{"$f":"'fnd enro'!S928","v":30},1,{"$f":"VALUE('fnd enro'!R928)","v":7},null,{"$f":"(($D928*'fnd base rates'!C$107)\n+($E928*'fnd base rates'!C$108)\n+($F928*'fnd base rates'!C$109)\n+($G928*'fnd base rates'!C$110)\n+($H928*'fnd base rates'!C$111)\n+($I928*'fnd base rates'!C$112)\n+($J928*'fnd base rates'!C$113)\n+($K928*'fnd base rates'!C$114)\n+($M928*'fnd base rates'!C$116)\n+($N928*'fnd base rates'!C$117)\n+($O928*'fnd base rates'!C$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,3)))\n*$R928","v":15366.266970000001},{"$f":"(($D928*'fnd base rates'!D$107)\n+($E928*'fnd base rates'!D$108)\n+($F928*'fnd base rates'!D$109)\n+($G928*'fnd base rates'!D$110)\n+($H928*'fnd base rates'!D$111)\n+($I928*'fnd base rates'!D$112)\n+($J928*'fnd base rates'!D$113)\n+($K928*'fnd base rates'!D$114)\n+($M928*'fnd base rates'!D$116)\n+($N928*'fnd base rates'!D$117)\n+($O928*'fnd base rates'!D$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,4)))\n*$R928","v":22784.22},{"$f":"(($D928*'fnd base rates'!E$107)\n+($E928*'fnd base rates'!E$108)\n+($F928*'fnd base rates'!E$109)\n+($G928*'fnd base rates'!E$110)\n+($H928*'fnd base rates'!E$111)\n+($I928*'fnd base rates'!E$112)\n+($J928*'fnd base rates'!E$113)\n+($K928*'fnd base rates'!E$114)\n+($M928*'fnd base rates'!E$116)\n+($N928*'fnd base rates'!E$117)\n+($O928*'fnd base rates'!E$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,5)))\n*$R928","v":120649.31169},{"$f":"(($D928*'fnd base rates'!F$107)\n+($E928*'fnd base rates'!F$108)\n+($F928*'fnd base rates'!F$109)\n+($G928*'fnd base rates'!F$110)\n+($H928*'fnd base rates'!F$111)\n+($I928*'fnd base rates'!F$112)\n+($J928*'fnd base rates'!F$113)\n+($K928*'fnd base rates'!F$114)\n+($M928*'fnd base rates'!F$116)\n+($N928*'fnd base rates'!F$117)\n+($O928*'fnd base rates'!F$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,6)))\n*$R928","v":35135.347529999999},{"$f":"(($D928*'fnd base rates'!G$107)\n+($E928*'fnd base rates'!G$108)\n+($F928*'fnd base rates'!G$109)\n+($G928*'fnd base rates'!G$110)\n+($H928*'fnd base rates'!G$111)\n+($I928*'fnd base rates'!G$112)\n+($J928*'fnd base rates'!G$113)\n+($K928*'fnd base rates'!G$114)\n+($M928*'fnd base rates'!G$116)\n+($N928*'fnd base rates'!G$117)\n+($O928*'fnd base rates'!G$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,7)))\n*$R928","v":4962.3821799999996},{"$f":"(($D928*'fnd base rates'!H$107)\n+($E928*'fnd base rates'!H$108)\n+($F928*'fnd base rates'!H$109)\n+($G928*'fnd base rates'!H$110)\n+($H928*'fnd base rates'!H$111)\n+($I928*'fnd base rates'!H$112)\n+($J928*'fnd base rates'!H$113)\n+($K928*'fnd base rates'!H$114)\n+($M928*'fnd base rates'!H$116)\n+($N928*'fnd base rates'!H$117)\n+($O928*'fnd base rates'!H$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,8)))","v":14891.432099999998},{"$f":"(($D928*'fnd base rates'!I$107)\n+($E928*'fnd base rates'!I$108)\n+($F928*'fnd base rates'!I$109)\n+($G928*'fnd base rates'!I$110)\n+($H928*'fnd base rates'!I$111)\n+($I928*'fnd base rates'!I$112)\n+($J928*'fnd base rates'!I$113)\n+($K928*'fnd base rates'!I$114)\n+($M928*'fnd base rates'!I$116)\n+($N928*'fnd base rates'!I$117)\n+($O928*'fnd base rates'!I$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,9)))\n*$R928","v":7671.6999999999989},{"$f":"(($D928*'fnd base rates'!J$107)\n+($E928*'fnd base rates'!J$108)\n+($F928*'fnd base rates'!J$109)\n+($G928*'fnd base rates'!J$110)\n+($H928*'fnd base rates'!J$111)\n+($I928*'fnd base rates'!J$112)\n+($J928*'fnd base rates'!J$113)\n+($K928*'fnd base rates'!J$114)\n+($M928*'fnd base rates'!J$116)\n+($N928*'fnd base rates'!J$117)\n+($O928*'fnd base rates'!J$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,10)))\n*$R928","v":6432.66},{"$f":"(($D928*'fnd base rates'!K$107)\n+($E928*'fnd base rates'!K$108)\n+($F928*'fnd base rates'!K$109)\n+($G928*'fnd base rates'!K$110)\n+($H928*'fnd base rates'!K$111)\n+($I928*'fnd base rates'!K$112)\n+($J928*'fnd base rates'!K$113)\n+($K928*'fnd base rates'!K$114)\n+($M928*'fnd base rates'!K$116)\n+($N928*'fnd base rates'!K$117)\n+($O928*'fnd base rates'!K$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,11)))\n*$R928","v":31081.11564},{"$f":"(($D928*'fnd base rates'!L$107)\n+($E928*'fnd base rates'!L$108)\n+($F928*'fnd base rates'!L$109)\n+($G928*'fnd base rates'!L$110)\n+($H928*'fnd base rates'!L$111)\n+($I928*'fnd base rates'!L$112)\n+($J928*'fnd base rates'!L$113)\n+($K928*'fnd base rates'!L$114)\n+($M928*'fnd base rates'!L$116)\n+($N928*'fnd base rates'!L$117)\n+($O928*'fnd base rates'!L$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,12)))","v":37474.782629999994},{"$f":"(($D928*'fnd base rates'!M$107)\n+($E928*'fnd base rates'!M$108)\n+($F928*'fnd base rates'!M$109)\n+($G928*'fnd base rates'!M$110)\n+($H928*'fnd base rates'!M$111)\n+($I928*'fnd base rates'!M$112)\n+($J928*'fnd base rates'!M$113)\n+($K928*'fnd base rates'!M$114)\n+($M928*'fnd base rates'!M$116)\n+($N928*'fnd base rates'!M$117)\n+($O928*'fnd base rates'!M$118)\n+($P928*VLOOKUP($S928+12,rate_basefnd,13)))","v":0},296449.21873999998,null,3515287191,"3515","287","191",1,30,296449.21873999998,9882,0,9882,null,null,null,null,null,9959,3,9962,-80,9882,0,9882]
[3515,3515287215,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D929","v":0},{"$f":"'fnd enro'!E929","v":0},{"$f":"'fnd enro'!F929","v":2},{"$f":"'fnd enro'!G929","v":6},{"$f":"'fnd enro'!H929","v":0},{"$f":"'fnd enro'!I929","v":0},{"$f":"'fnd enro'!J929","v":0},{"$f":"'fnd enro'!K929","v":0.30320000000000003},{"$f":"'fnd enro'!L929","v":0},{"$f":"'fnd enro'!M929+'fnd enro'!N929","v":0},{"$f":"'fnd enro'!O929","v":0},{"$f":"'fnd enro'!P929","v":0},{"$f":"'fnd enro'!Q929","v":2},{"$f":"'fnd enro'!S929","v":8},1,{"$f":"VALUE('fnd enro'!R929)","v":8},null,{"$f":"(($D929*'fnd base rates'!C$107)\n+($E929*'fnd base rates'!C$108)\n+($F929*'fnd base rates'!C$109)\n+($G929*'fnd base rates'!C$110)\n+($H929*'fnd base rates'!C$111)\n+($I929*'fnd base rates'!C$112)\n+($J929*'fnd base rates'!C$113)\n+($K929*'fnd base rates'!C$114)\n+($M929*'fnd base rates'!C$116)\n+($N929*'fnd base rates'!C$117)\n+($O929*'fnd base rates'!C$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,3)))\n*$R929","v":4155.8711920000005},{"$f":"(($D929*'fnd base rates'!D$107)\n+($E929*'fnd base rates'!D$108)\n+($F929*'fnd base rates'!D$109)\n+($G929*'fnd base rates'!D$110)\n+($H929*'fnd base rates'!D$111)\n+($I929*'fnd base rates'!D$112)\n+($J929*'fnd base rates'!D$113)\n+($K929*'fnd base rates'!D$114)\n+($M929*'fnd base rates'!D$116)\n+($N929*'fnd base rates'!D$117)\n+($O929*'fnd base rates'!D$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,4)))\n*$R929","v":6351.56},{"$f":"(($D929*'fnd base rates'!E$107)\n+($E929*'fnd base rates'!E$108)\n+($F929*'fnd base rates'!E$109)\n+($G929*'fnd base rates'!E$110)\n+($H929*'fnd base rates'!E$111)\n+($I929*'fnd base rates'!E$112)\n+($J929*'fnd base rates'!E$113)\n+($K929*'fnd base rates'!E$114)\n+($M929*'fnd base rates'!E$116)\n+($N929*'fnd base rates'!E$117)\n+($O929*'fnd base rates'!E$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,5)))\n*$R929","v":34865.121784000003},{"$f":"(($D929*'fnd base rates'!F$107)\n+($E929*'fnd base rates'!F$108)\n+($F929*'fnd base rates'!F$109)\n+($G929*'fnd base rates'!F$110)\n+($H929*'fnd base rates'!F$111)\n+($I929*'fnd base rates'!F$112)\n+($J929*'fnd base rates'!F$113)\n+($K929*'fnd base rates'!F$114)\n+($M929*'fnd base rates'!F$116)\n+($N929*'fnd base rates'!F$117)\n+($O929*'fnd base rates'!F$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,6)))\n*$R929","v":9369.4260080000004},{"$f":"(($D929*'fnd base rates'!G$107)\n+($E929*'fnd base rates'!G$108)\n+($F929*'fnd base rates'!G$109)\n+($G929*'fnd base rates'!G$110)\n+($H929*'fnd base rates'!G$111)\n+($I929*'fnd base rates'!G$112)\n+($J929*'fnd base rates'!G$113)\n+($K929*'fnd base rates'!G$114)\n+($M929*'fnd base rates'!G$116)\n+($N929*'fnd base rates'!G$117)\n+($O929*'fnd base rates'!G$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,7)))\n*$R929","v":1453.867248},{"$f":"(($D929*'fnd base rates'!H$107)\n+($E929*'fnd base rates'!H$108)\n+($F929*'fnd base rates'!H$109)\n+($G929*'fnd base rates'!H$110)\n+($H929*'fnd base rates'!H$111)\n+($I929*'fnd base rates'!H$112)\n+($J929*'fnd base rates'!H$113)\n+($K929*'fnd base rates'!H$114)\n+($M929*'fnd base rates'!H$116)\n+($N929*'fnd base rates'!H$117)\n+($O929*'fnd base rates'!H$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,8)))","v":3991.07656},{"$f":"(($D929*'fnd base rates'!I$107)\n+($E929*'fnd base rates'!I$108)\n+($F929*'fnd base rates'!I$109)\n+($G929*'fnd base rates'!I$110)\n+($H929*'fnd base rates'!I$111)\n+($I929*'fnd base rates'!I$112)\n+($J929*'fnd base rates'!I$113)\n+($K929*'fnd base rates'!I$114)\n+($M929*'fnd base rates'!I$116)\n+($N929*'fnd base rates'!I$117)\n+($O929*'fnd base rates'!I$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,9)))\n*$R929","v":2154.7799999999997},{"$f":"(($D929*'fnd base rates'!J$107)\n+($E929*'fnd base rates'!J$108)\n+($F929*'fnd base rates'!J$109)\n+($G929*'fnd base rates'!J$110)\n+($H929*'fnd base rates'!J$111)\n+($I929*'fnd base rates'!J$112)\n+($J929*'fnd base rates'!J$113)\n+($K929*'fnd base rates'!J$114)\n+($M929*'fnd base rates'!J$116)\n+($N929*'fnd base rates'!J$117)\n+($O929*'fnd base rates'!J$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,10)))\n*$R929","v":2237.08},{"$f":"(($D929*'fnd base rates'!K$107)\n+($E929*'fnd base rates'!K$108)\n+($F929*'fnd base rates'!K$109)\n+($G929*'fnd base rates'!K$110)\n+($H929*'fnd base rates'!K$111)\n+($I929*'fnd base rates'!K$112)\n+($J929*'fnd base rates'!K$113)\n+($K929*'fnd base rates'!K$114)\n+($M929*'fnd base rates'!K$116)\n+($N929*'fnd base rates'!K$117)\n+($O929*'fnd base rates'!K$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,11)))\n*$R929","v":8288.2975040000001},{"$f":"(($D929*'fnd base rates'!L$107)\n+($E929*'fnd base rates'!L$108)\n+($F929*'fnd base rates'!L$109)\n+($G929*'fnd base rates'!L$110)\n+($H929*'fnd base rates'!L$111)\n+($I929*'fnd base rates'!L$112)\n+($J929*'fnd base rates'!L$113)\n+($K929*'fnd base rates'!L$114)\n+($M929*'fnd base rates'!L$116)\n+($N929*'fnd base rates'!L$117)\n+($O929*'fnd base rates'!L$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,12)))","v":10428.671367999999},{"$f":"(($D929*'fnd base rates'!M$107)\n+($E929*'fnd base rates'!M$108)\n+($F929*'fnd base rates'!M$109)\n+($G929*'fnd base rates'!M$110)\n+($H929*'fnd base rates'!M$111)\n+($I929*'fnd base rates'!M$112)\n+($J929*'fnd base rates'!M$113)\n+($K929*'fnd base rates'!M$114)\n+($M929*'fnd base rates'!M$116)\n+($N929*'fnd base rates'!M$117)\n+($O929*'fnd base rates'!M$118)\n+($P929*VLOOKUP($S929+12,rate_basefnd,13)))","v":0},83295.75166400001,null,3515287215,"3515","287","215",1,8,83295.75166400001,10412,0,10412,null,null,null,null,null,10480,9,10489,-77,10412,0,10412]
[3515,3515287227,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D930","v":0},{"$f":"'fnd enro'!E930","v":0},{"$f":"'fnd enro'!F930","v":2},{"$f":"'fnd enro'!G930","v":8},{"$f":"'fnd enro'!H930","v":0},{"$f":"'fnd enro'!I930","v":0},{"$f":"'fnd enro'!J930","v":0},{"$f":"'fnd enro'!K930","v":0.379},{"$f":"'fnd enro'!L930","v":0},{"$f":"'fnd enro'!M930+'fnd enro'!N930","v":1},{"$f":"'fnd enro'!O930","v":0},{"$f":"'fnd enro'!P930","v":0},{"$f":"'fnd enro'!Q930","v":5},{"$f":"'fnd enro'!S930","v":10},1,{"$f":"VALUE('fnd enro'!R930)","v":9},null,{"$f":"(($D930*'fnd base rates'!C$107)\n+($E930*'fnd base rates'!C$108)\n+($F930*'fnd base rates'!C$109)\n+($G930*'fnd base rates'!C$110)\n+($H930*'fnd base rates'!C$111)\n+($I930*'fnd base rates'!C$112)\n+($J930*'fnd base rates'!C$113)\n+($K930*'fnd base rates'!C$114)\n+($M930*'fnd base rates'!C$116)\n+($N930*'fnd base rates'!C$117)\n+($O930*'fnd base rates'!C$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,3)))\n*$R930","v":5445.6189900000008},{"$f":"(($D930*'fnd base rates'!D$107)\n+($E930*'fnd base rates'!D$108)\n+($F930*'fnd base rates'!D$109)\n+($G930*'fnd base rates'!D$110)\n+($H930*'fnd base rates'!D$111)\n+($I930*'fnd base rates'!D$112)\n+($J930*'fnd base rates'!D$113)\n+($K930*'fnd base rates'!D$114)\n+($M930*'fnd base rates'!D$116)\n+($N930*'fnd base rates'!D$117)\n+($O930*'fnd base rates'!D$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,4)))\n*$R930","v":8852.98},{"$f":"(($D930*'fnd base rates'!E$107)\n+($E930*'fnd base rates'!E$108)\n+($F930*'fnd base rates'!E$109)\n+($G930*'fnd base rates'!E$110)\n+($H930*'fnd base rates'!E$111)\n+($I930*'fnd base rates'!E$112)\n+($J930*'fnd base rates'!E$113)\n+($K930*'fnd base rates'!E$114)\n+($M930*'fnd base rates'!E$116)\n+($N930*'fnd base rates'!E$117)\n+($O930*'fnd base rates'!E$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,5)))\n*$R930","v":52054.887230000008},{"$f":"(($D930*'fnd base rates'!F$107)\n+($E930*'fnd base rates'!F$108)\n+($F930*'fnd base rates'!F$109)\n+($G930*'fnd base rates'!F$110)\n+($H930*'fnd base rates'!F$111)\n+($I930*'fnd base rates'!F$112)\n+($J930*'fnd base rates'!F$113)\n+($K930*'fnd base rates'!F$114)\n+($M930*'fnd base rates'!F$116)\n+($N930*'fnd base rates'!F$117)\n+($O930*'fnd base rates'!F$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,6)))\n*$R930","v":11872.66251},{"$f":"(($D930*'fnd base rates'!G$107)\n+($E930*'fnd base rates'!G$108)\n+($F930*'fnd base rates'!G$109)\n+($G930*'fnd base rates'!G$110)\n+($H930*'fnd base rates'!G$111)\n+($I930*'fnd base rates'!G$112)\n+($J930*'fnd base rates'!G$113)\n+($K930*'fnd base rates'!G$114)\n+($M930*'fnd base rates'!G$116)\n+($N930*'fnd base rates'!G$117)\n+($O930*'fnd base rates'!G$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,7)))\n*$R930","v":2219.7540600000002},{"$f":"(($D930*'fnd base rates'!H$107)\n+($E930*'fnd base rates'!H$108)\n+($F930*'fnd base rates'!H$109)\n+($G930*'fnd base rates'!H$110)\n+($H930*'fnd base rates'!H$111)\n+($I930*'fnd base rates'!H$112)\n+($J930*'fnd base rates'!H$113)\n+($K930*'fnd base rates'!H$114)\n+($M930*'fnd base rates'!H$116)\n+($N930*'fnd base rates'!H$117)\n+($O930*'fnd base rates'!H$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,8)))","v":5158.3706999999995},{"$f":"(($D930*'fnd base rates'!I$107)\n+($E930*'fnd base rates'!I$108)\n+($F930*'fnd base rates'!I$109)\n+($G930*'fnd base rates'!I$110)\n+($H930*'fnd base rates'!I$111)\n+($I930*'fnd base rates'!I$112)\n+($J930*'fnd base rates'!I$113)\n+($K930*'fnd base rates'!I$114)\n+($M930*'fnd base rates'!I$116)\n+($N930*'fnd base rates'!I$117)\n+($O930*'fnd base rates'!I$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,9)))\n*$R930","v":3059.9499999999994},{"$f":"(($D930*'fnd base rates'!J$107)\n+($E930*'fnd base rates'!J$108)\n+($F930*'fnd base rates'!J$109)\n+($G930*'fnd base rates'!J$110)\n+($H930*'fnd base rates'!J$111)\n+($I930*'fnd base rates'!J$112)\n+($J930*'fnd base rates'!J$113)\n+($K930*'fnd base rates'!J$114)\n+($M930*'fnd base rates'!J$116)\n+($N930*'fnd base rates'!J$117)\n+($O930*'fnd base rates'!J$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,10)))\n*$R930","v":4389.26},{"$f":"(($D930*'fnd base rates'!K$107)\n+($E930*'fnd base rates'!K$108)\n+($F930*'fnd base rates'!K$109)\n+($G930*'fnd base rates'!K$110)\n+($H930*'fnd base rates'!K$111)\n+($I930*'fnd base rates'!K$112)\n+($J930*'fnd base rates'!K$113)\n+($K930*'fnd base rates'!K$114)\n+($M930*'fnd base rates'!K$116)\n+($N930*'fnd base rates'!K$117)\n+($O930*'fnd base rates'!K$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,11)))\n*$R930","v":10636.151879999999},{"$f":"(($D930*'fnd base rates'!L$107)\n+($E930*'fnd base rates'!L$108)\n+($F930*'fnd base rates'!L$109)\n+($G930*'fnd base rates'!L$110)\n+($H930*'fnd base rates'!L$111)\n+($I930*'fnd base rates'!L$112)\n+($J930*'fnd base rates'!L$113)\n+($K930*'fnd base rates'!L$114)\n+($M930*'fnd base rates'!L$116)\n+($N930*'fnd base rates'!L$117)\n+($O930*'fnd base rates'!L$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,12)))","v":14477.124210000002},{"$f":"(($D930*'fnd base rates'!M$107)\n+($E930*'fnd base rates'!M$108)\n+($F930*'fnd base rates'!M$109)\n+($G930*'fnd base rates'!M$110)\n+($H930*'fnd base rates'!M$111)\n+($I930*'fnd base rates'!M$112)\n+($J930*'fnd base rates'!M$113)\n+($K930*'fnd base rates'!M$114)\n+($M930*'fnd base rates'!M$116)\n+($N930*'fnd base rates'!M$117)\n+($O930*'fnd base rates'!M$118)\n+($P930*VLOOKUP($S930+12,rate_basefnd,13)))","v":0},118166.75958000001,null,3515287227,"3515","287","227",1,10,118166.75958000001,11817,0,11817,null,null,null,null,null,11921,31,11952,-135,11817,0,11817]
[3515,3515287277,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D931","v":0},{"$f":"'fnd enro'!E931","v":0},{"$f":"'fnd enro'!F931","v":14},{"$f":"'fnd enro'!G931","v":79},{"$f":"'fnd enro'!H931","v":0},{"$f":"'fnd enro'!I931","v":0},{"$f":"'fnd enro'!J931","v":0},{"$f":"'fnd enro'!K931","v":3.5247000000000002},{"$f":"'fnd enro'!L931","v":0},{"$f":"'fnd enro'!M931+'fnd enro'!N931","v":10},{"$f":"'fnd enro'!O931","v":0},{"$f":"'fnd enro'!P931","v":0},{"$f":"'fnd enro'!Q931","v":46},{"$f":"'fnd enro'!S931","v":93},1,{"$f":"VALUE('fnd enro'!R931)","v":10},null,{"$f":"(($D931*'fnd base rates'!C$107)\n+($E931*'fnd base rates'!C$108)\n+($F931*'fnd base rates'!C$109)\n+($G931*'fnd base rates'!C$110)\n+($H931*'fnd base rates'!C$111)\n+($I931*'fnd base rates'!C$112)\n+($J931*'fnd base rates'!C$113)\n+($K931*'fnd base rates'!C$114)\n+($M931*'fnd base rates'!C$116)\n+($N931*'fnd base rates'!C$117)\n+($O931*'fnd base rates'!C$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,3)))\n*$R931","v":50741.007607000007},{"$f":"(($D931*'fnd base rates'!D$107)\n+($E931*'fnd base rates'!D$108)\n+($F931*'fnd base rates'!D$109)\n+($G931*'fnd base rates'!D$110)\n+($H931*'fnd base rates'!D$111)\n+($I931*'fnd base rates'!D$112)\n+($J931*'fnd base rates'!D$113)\n+($K931*'fnd base rates'!D$114)\n+($M931*'fnd base rates'!D$116)\n+($N931*'fnd base rates'!D$117)\n+($O931*'fnd base rates'!D$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,4)))\n*$R931","v":82598.91},{"$f":"(($D931*'fnd base rates'!E$107)\n+($E931*'fnd base rates'!E$108)\n+($F931*'fnd base rates'!E$109)\n+($G931*'fnd base rates'!E$110)\n+($H931*'fnd base rates'!E$111)\n+($I931*'fnd base rates'!E$112)\n+($J931*'fnd base rates'!E$113)\n+($K931*'fnd base rates'!E$114)\n+($M931*'fnd base rates'!E$116)\n+($N931*'fnd base rates'!E$117)\n+($O931*'fnd base rates'!E$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,5)))\n*$R931","v":486398.99823899998},{"$f":"(($D931*'fnd base rates'!F$107)\n+($E931*'fnd base rates'!F$108)\n+($F931*'fnd base rates'!F$109)\n+($G931*'fnd base rates'!F$110)\n+($H931*'fnd base rates'!F$111)\n+($I931*'fnd base rates'!F$112)\n+($J931*'fnd base rates'!F$113)\n+($K931*'fnd base rates'!F$114)\n+($M931*'fnd base rates'!F$116)\n+($N931*'fnd base rates'!F$117)\n+($O931*'fnd base rates'!F$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,6)))\n*$R931","v":110528.37734300001},{"$f":"(($D931*'fnd base rates'!G$107)\n+($E931*'fnd base rates'!G$108)\n+($F931*'fnd base rates'!G$109)\n+($G931*'fnd base rates'!G$110)\n+($H931*'fnd base rates'!G$111)\n+($I931*'fnd base rates'!G$112)\n+($J931*'fnd base rates'!G$113)\n+($K931*'fnd base rates'!G$114)\n+($M931*'fnd base rates'!G$116)\n+($N931*'fnd base rates'!G$117)\n+($O931*'fnd base rates'!G$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,7)))\n*$R931","v":20748.836757999998},{"$f":"(($D931*'fnd base rates'!H$107)\n+($E931*'fnd base rates'!H$108)\n+($F931*'fnd base rates'!H$109)\n+($G931*'fnd base rates'!H$110)\n+($H931*'fnd base rates'!H$111)\n+($I931*'fnd base rates'!H$112)\n+($J931*'fnd base rates'!H$113)\n+($K931*'fnd base rates'!H$114)\n+($M931*'fnd base rates'!H$116)\n+($N931*'fnd base rates'!H$117)\n+($O931*'fnd base rates'!H$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,8)))","v":48064.667509999992},{"$f":"(($D931*'fnd base rates'!I$107)\n+($E931*'fnd base rates'!I$108)\n+($F931*'fnd base rates'!I$109)\n+($G931*'fnd base rates'!I$110)\n+($H931*'fnd base rates'!I$111)\n+($I931*'fnd base rates'!I$112)\n+($J931*'fnd base rates'!I$113)\n+($K931*'fnd base rates'!I$114)\n+($M931*'fnd base rates'!I$116)\n+($N931*'fnd base rates'!I$117)\n+($O931*'fnd base rates'!I$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,9)))\n*$R931","v":28566.729999999996},{"$f":"(($D931*'fnd base rates'!J$107)\n+($E931*'fnd base rates'!J$108)\n+($F931*'fnd base rates'!J$109)\n+($G931*'fnd base rates'!J$110)\n+($H931*'fnd base rates'!J$111)\n+($I931*'fnd base rates'!J$112)\n+($J931*'fnd base rates'!J$113)\n+($K931*'fnd base rates'!J$114)\n+($M931*'fnd base rates'!J$116)\n+($N931*'fnd base rates'!J$117)\n+($O931*'fnd base rates'!J$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,10)))\n*$R931","v":41372.729999999996},{"$f":"(($D931*'fnd base rates'!K$107)\n+($E931*'fnd base rates'!K$108)\n+($F931*'fnd base rates'!K$109)\n+($G931*'fnd base rates'!K$110)\n+($H931*'fnd base rates'!K$111)\n+($I931*'fnd base rates'!K$112)\n+($J931*'fnd base rates'!K$113)\n+($K931*'fnd base rates'!K$114)\n+($M931*'fnd base rates'!K$116)\n+($N931*'fnd base rates'!K$117)\n+($O931*'fnd base rates'!K$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,11)))\n*$R931","v":99109.258484000005},{"$f":"(($D931*'fnd base rates'!L$107)\n+($E931*'fnd base rates'!L$108)\n+($F931*'fnd base rates'!L$109)\n+($G931*'fnd base rates'!L$110)\n+($H931*'fnd base rates'!L$111)\n+($I931*'fnd base rates'!L$112)\n+($J931*'fnd base rates'!L$113)\n+($K931*'fnd base rates'!L$114)\n+($M931*'fnd base rates'!L$116)\n+($N931*'fnd base rates'!L$117)\n+($O931*'fnd base rates'!L$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,12)))","v":135057.962153},{"$f":"(($D931*'fnd base rates'!M$107)\n+($E931*'fnd base rates'!M$108)\n+($F931*'fnd base rates'!M$109)\n+($G931*'fnd base rates'!M$110)\n+($H931*'fnd base rates'!M$111)\n+($I931*'fnd base rates'!M$112)\n+($J931*'fnd base rates'!M$113)\n+($K931*'fnd base rates'!M$114)\n+($M931*'fnd base rates'!M$116)\n+($N931*'fnd base rates'!M$117)\n+($O931*'fnd base rates'!M$118)\n+($P931*VLOOKUP($S931+12,rate_basefnd,13)))","v":0},1103187.4780939999,null,3515287277,"3515","287","277",1,93,1103187.4780939999,11862,0,11862,null,null,null,null,null,12886,70,12956,-1094,11862,0,11862]
[3515,3515287287,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D932","v":0},{"$f":"'fnd enro'!E932","v":0},{"$f":"'fnd enro'!F932","v":3},{"$f":"'fnd enro'!G932","v":7},{"$f":"'fnd enro'!H932","v":0},{"$f":"'fnd enro'!I932","v":0},{"$f":"'fnd enro'!J932","v":0},{"$f":"'fnd enro'!K932","v":0.379},{"$f":"'fnd enro'!L932","v":0},{"$f":"'fnd enro'!M932+'fnd enro'!N932","v":0},{"$f":"'fnd enro'!O932","v":0},{"$f":"'fnd enro'!P932","v":0},{"$f":"'fnd enro'!Q932","v":2},{"$f":"'fnd enro'!S932","v":10},1,{"$f":"VALUE('fnd enro'!R932)","v":3},null,{"$f":"(($D932*'fnd base rates'!C$107)\n+($E932*'fnd base rates'!C$108)\n+($F932*'fnd base rates'!C$109)\n+($G932*'fnd base rates'!C$110)\n+($H932*'fnd base rates'!C$111)\n+($I932*'fnd base rates'!C$112)\n+($J932*'fnd base rates'!C$113)\n+($K932*'fnd base rates'!C$114)\n+($M932*'fnd base rates'!C$116)\n+($N932*'fnd base rates'!C$117)\n+($O932*'fnd base rates'!C$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,3)))\n*$R932","v":5149.1689900000001},{"$f":"(($D932*'fnd base rates'!D$107)\n+($E932*'fnd base rates'!D$108)\n+($F932*'fnd base rates'!D$109)\n+($G932*'fnd base rates'!D$110)\n+($H932*'fnd base rates'!D$111)\n+($I932*'fnd base rates'!D$112)\n+($J932*'fnd base rates'!D$113)\n+($K932*'fnd base rates'!D$114)\n+($M932*'fnd base rates'!D$116)\n+($N932*'fnd base rates'!D$117)\n+($O932*'fnd base rates'!D$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,4)))\n*$R932","v":7723.0600000000013},{"$f":"(($D932*'fnd base rates'!E$107)\n+($E932*'fnd base rates'!E$108)\n+($F932*'fnd base rates'!E$109)\n+($G932*'fnd base rates'!E$110)\n+($H932*'fnd base rates'!E$111)\n+($I932*'fnd base rates'!E$112)\n+($J932*'fnd base rates'!E$113)\n+($K932*'fnd base rates'!E$114)\n+($M932*'fnd base rates'!E$116)\n+($N932*'fnd base rates'!E$117)\n+($O932*'fnd base rates'!E$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,5)))\n*$R932","v":41469.257230000003},{"$f":"(($D932*'fnd base rates'!F$107)\n+($E932*'fnd base rates'!F$108)\n+($F932*'fnd base rates'!F$109)\n+($G932*'fnd base rates'!F$110)\n+($H932*'fnd base rates'!F$111)\n+($I932*'fnd base rates'!F$112)\n+($J932*'fnd base rates'!F$113)\n+($K932*'fnd base rates'!F$114)\n+($M932*'fnd base rates'!F$116)\n+($N932*'fnd base rates'!F$117)\n+($O932*'fnd base rates'!F$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,6)))\n*$R932","v":11711.782510000001},{"$f":"(($D932*'fnd base rates'!G$107)\n+($E932*'fnd base rates'!G$108)\n+($F932*'fnd base rates'!G$109)\n+($G932*'fnd base rates'!G$110)\n+($H932*'fnd base rates'!G$111)\n+($I932*'fnd base rates'!G$112)\n+($J932*'fnd base rates'!G$113)\n+($K932*'fnd base rates'!G$114)\n+($M932*'fnd base rates'!G$116)\n+($N932*'fnd base rates'!G$117)\n+($O932*'fnd base rates'!G$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,7)))\n*$R932","v":1714.8740600000001},{"$f":"(($D932*'fnd base rates'!H$107)\n+($E932*'fnd base rates'!H$108)\n+($F932*'fnd base rates'!H$109)\n+($G932*'fnd base rates'!H$110)\n+($H932*'fnd base rates'!H$111)\n+($I932*'fnd base rates'!H$112)\n+($J932*'fnd base rates'!H$113)\n+($K932*'fnd base rates'!H$114)\n+($M932*'fnd base rates'!H$116)\n+($N932*'fnd base rates'!H$117)\n+($O932*'fnd base rates'!H$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,8)))","v":4973.1306999999997},{"$f":"(($D932*'fnd base rates'!I$107)\n+($E932*'fnd base rates'!I$108)\n+($F932*'fnd base rates'!I$109)\n+($G932*'fnd base rates'!I$110)\n+($H932*'fnd base rates'!I$111)\n+($I932*'fnd base rates'!I$112)\n+($J932*'fnd base rates'!I$113)\n+($K932*'fnd base rates'!I$114)\n+($M932*'fnd base rates'!I$116)\n+($N932*'fnd base rates'!I$117)\n+($O932*'fnd base rates'!I$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,9)))\n*$R932","v":2607.96},{"$f":"(($D932*'fnd base rates'!J$107)\n+($E932*'fnd base rates'!J$108)\n+($F932*'fnd base rates'!J$109)\n+($G932*'fnd base rates'!J$110)\n+($H932*'fnd base rates'!J$111)\n+($I932*'fnd base rates'!J$112)\n+($J932*'fnd base rates'!J$113)\n+($K932*'fnd base rates'!J$114)\n+($M932*'fnd base rates'!J$116)\n+($N932*'fnd base rates'!J$117)\n+($O932*'fnd base rates'!J$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,10)))\n*$R932","v":2327.9899999999998},{"$f":"(($D932*'fnd base rates'!K$107)\n+($E932*'fnd base rates'!K$108)\n+($F932*'fnd base rates'!K$109)\n+($G932*'fnd base rates'!K$110)\n+($H932*'fnd base rates'!K$111)\n+($I932*'fnd base rates'!K$112)\n+($J932*'fnd base rates'!K$113)\n+($K932*'fnd base rates'!K$114)\n+($M932*'fnd base rates'!K$116)\n+($N932*'fnd base rates'!K$117)\n+($O932*'fnd base rates'!K$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,11)))\n*$R932","v":10360.371880000001},{"$f":"(($D932*'fnd base rates'!L$107)\n+($E932*'fnd base rates'!L$108)\n+($F932*'fnd base rates'!L$109)\n+($G932*'fnd base rates'!L$110)\n+($H932*'fnd base rates'!L$111)\n+($I932*'fnd base rates'!L$112)\n+($J932*'fnd base rates'!L$113)\n+($K932*'fnd base rates'!L$114)\n+($M932*'fnd base rates'!L$116)\n+($N932*'fnd base rates'!L$117)\n+($O932*'fnd base rates'!L$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,12)))","v":12694.174209999999},{"$f":"(($D932*'fnd base rates'!M$107)\n+($E932*'fnd base rates'!M$108)\n+($F932*'fnd base rates'!M$109)\n+($G932*'fnd base rates'!M$110)\n+($H932*'fnd base rates'!M$111)\n+($I932*'fnd base rates'!M$112)\n+($J932*'fnd base rates'!M$113)\n+($K932*'fnd base rates'!M$114)\n+($M932*'fnd base rates'!M$116)\n+($N932*'fnd base rates'!M$117)\n+($O932*'fnd base rates'!M$118)\n+($P932*VLOOKUP($S932+12,rate_basefnd,13)))","v":0},100731.76958000002,null,3515287287,"3515","287","287",1,10,100731.76958000002,10073,0,10073,null,null,null,null,null,10173,1,10174,-101,10073,0,10073]
[3515,3515287306,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D933","v":0},{"$f":"'fnd enro'!E933","v":0},{"$f":"'fnd enro'!F933","v":2},{"$f":"'fnd enro'!G933","v":6},{"$f":"'fnd enro'!H933","v":0},{"$f":"'fnd enro'!I933","v":0},{"$f":"'fnd enro'!J933","v":0},{"$f":"'fnd enro'!K933","v":0.30320000000000003},{"$f":"'fnd enro'!L933","v":0},{"$f":"'fnd enro'!M933+'fnd enro'!N933","v":0},{"$f":"'fnd enro'!O933","v":0},{"$f":"'fnd enro'!P933","v":0},{"$f":"'fnd enro'!Q933","v":1},{"$f":"'fnd enro'!S933","v":8},1,{"$f":"VALUE('fnd enro'!R933)","v":8},null,{"$f":"(($D933*'fnd base rates'!C$107)\n+($E933*'fnd base rates'!C$108)\n+($F933*'fnd base rates'!C$109)\n+($G933*'fnd base rates'!C$110)\n+($H933*'fnd base rates'!C$111)\n+($I933*'fnd base rates'!C$112)\n+($J933*'fnd base rates'!C$113)\n+($K933*'fnd base rates'!C$114)\n+($M933*'fnd base rates'!C$116)\n+($N933*'fnd base rates'!C$117)\n+($O933*'fnd base rates'!C$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,3)))\n*$R933","v":4095.0911920000003},{"$f":"(($D933*'fnd base rates'!D$107)\n+($E933*'fnd base rates'!D$108)\n+($F933*'fnd base rates'!D$109)\n+($G933*'fnd base rates'!D$110)\n+($H933*'fnd base rates'!D$111)\n+($I933*'fnd base rates'!D$112)\n+($J933*'fnd base rates'!D$113)\n+($K933*'fnd base rates'!D$114)\n+($M933*'fnd base rates'!D$116)\n+($N933*'fnd base rates'!D$117)\n+($O933*'fnd base rates'!D$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,4)))\n*$R933","v":6063.58},{"$f":"(($D933*'fnd base rates'!E$107)\n+($E933*'fnd base rates'!E$108)\n+($F933*'fnd base rates'!E$109)\n+($G933*'fnd base rates'!E$110)\n+($H933*'fnd base rates'!E$111)\n+($I933*'fnd base rates'!E$112)\n+($J933*'fnd base rates'!E$113)\n+($K933*'fnd base rates'!E$114)\n+($M933*'fnd base rates'!E$116)\n+($N933*'fnd base rates'!E$117)\n+($O933*'fnd base rates'!E$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,5)))\n*$R933","v":32053.911784},{"$f":"(($D933*'fnd base rates'!F$107)\n+($E933*'fnd base rates'!F$108)\n+($F933*'fnd base rates'!F$109)\n+($G933*'fnd base rates'!F$110)\n+($H933*'fnd base rates'!F$111)\n+($I933*'fnd base rates'!F$112)\n+($J933*'fnd base rates'!F$113)\n+($K933*'fnd base rates'!F$114)\n+($M933*'fnd base rates'!F$116)\n+($N933*'fnd base rates'!F$117)\n+($O933*'fnd base rates'!F$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,6)))\n*$R933","v":9369.4260080000004},{"$f":"(($D933*'fnd base rates'!G$107)\n+($E933*'fnd base rates'!G$108)\n+($F933*'fnd base rates'!G$109)\n+($G933*'fnd base rates'!G$110)\n+($H933*'fnd base rates'!G$111)\n+($I933*'fnd base rates'!G$112)\n+($J933*'fnd base rates'!G$113)\n+($K933*'fnd base rates'!G$114)\n+($M933*'fnd base rates'!G$116)\n+($N933*'fnd base rates'!G$117)\n+($O933*'fnd base rates'!G$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,7)))\n*$R933","v":1317.4872479999999},{"$f":"(($D933*'fnd base rates'!H$107)\n+($E933*'fnd base rates'!H$108)\n+($F933*'fnd base rates'!H$109)\n+($G933*'fnd base rates'!H$110)\n+($H933*'fnd base rates'!H$111)\n+($I933*'fnd base rates'!H$112)\n+($J933*'fnd base rates'!H$113)\n+($K933*'fnd base rates'!H$114)\n+($M933*'fnd base rates'!H$116)\n+($N933*'fnd base rates'!H$117)\n+($O933*'fnd base rates'!H$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,8)))","v":3970.1665599999997},{"$f":"(($D933*'fnd base rates'!I$107)\n+($E933*'fnd base rates'!I$108)\n+($F933*'fnd base rates'!I$109)\n+($G933*'fnd base rates'!I$110)\n+($H933*'fnd base rates'!I$111)\n+($I933*'fnd base rates'!I$112)\n+($J933*'fnd base rates'!I$113)\n+($K933*'fnd base rates'!I$114)\n+($M933*'fnd base rates'!I$116)\n+($N933*'fnd base rates'!I$117)\n+($O933*'fnd base rates'!I$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,9)))\n*$R933","v":2040.9499999999998},{"$f":"(($D933*'fnd base rates'!J$107)\n+($E933*'fnd base rates'!J$108)\n+($F933*'fnd base rates'!J$109)\n+($G933*'fnd base rates'!J$110)\n+($H933*'fnd base rates'!J$111)\n+($I933*'fnd base rates'!J$112)\n+($J933*'fnd base rates'!J$113)\n+($K933*'fnd base rates'!J$114)\n+($M933*'fnd base rates'!J$116)\n+($N933*'fnd base rates'!J$117)\n+($O933*'fnd base rates'!J$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,10)))\n*$R933","v":1645.57},{"$f":"(($D933*'fnd base rates'!K$107)\n+($E933*'fnd base rates'!K$108)\n+($F933*'fnd base rates'!K$109)\n+($G933*'fnd base rates'!K$110)\n+($H933*'fnd base rates'!K$111)\n+($I933*'fnd base rates'!K$112)\n+($J933*'fnd base rates'!K$113)\n+($K933*'fnd base rates'!K$114)\n+($M933*'fnd base rates'!K$116)\n+($N933*'fnd base rates'!K$117)\n+($O933*'fnd base rates'!K$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,11)))\n*$R933","v":8288.2975040000001},{"$f":"(($D933*'fnd base rates'!L$107)\n+($E933*'fnd base rates'!L$108)\n+($F933*'fnd base rates'!L$109)\n+($G933*'fnd base rates'!L$110)\n+($H933*'fnd base rates'!L$111)\n+($I933*'fnd base rates'!L$112)\n+($J933*'fnd base rates'!L$113)\n+($K933*'fnd base rates'!L$114)\n+($M933*'fnd base rates'!L$116)\n+($N933*'fnd base rates'!L$117)\n+($O933*'fnd base rates'!L$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,12)))","v":9973.9413679999998},{"$f":"(($D933*'fnd base rates'!M$107)\n+($E933*'fnd base rates'!M$108)\n+($F933*'fnd base rates'!M$109)\n+($G933*'fnd base rates'!M$110)\n+($H933*'fnd base rates'!M$111)\n+($I933*'fnd base rates'!M$112)\n+($J933*'fnd base rates'!M$113)\n+($K933*'fnd base rates'!M$114)\n+($M933*'fnd base rates'!M$116)\n+($N933*'fnd base rates'!M$117)\n+($O933*'fnd base rates'!M$118)\n+($P933*VLOOKUP($S933+12,rate_basefnd,13)))","v":0},78818.421663999994,null,3515287306,"3515","287","306",1,8,78818.421663999994,9852,0,9852,null,null,null,null,null,9931,5,9936,-84,9852,0,9852]
[3515,3515287316,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D934","v":0},{"$f":"'fnd enro'!E934","v":0},{"$f":"'fnd enro'!F934","v":2},{"$f":"'fnd enro'!G934","v":6},{"$f":"'fnd enro'!H934","v":0},{"$f":"'fnd enro'!I934","v":0},{"$f":"'fnd enro'!J934","v":0},{"$f":"'fnd enro'!K934","v":0.30320000000000003},{"$f":"'fnd enro'!L934","v":0},{"$f":"'fnd enro'!M934+'fnd enro'!N934","v":0},{"$f":"'fnd enro'!O934","v":0},{"$f":"'fnd enro'!P934","v":0},{"$f":"'fnd enro'!Q934","v":3},{"$f":"'fnd enro'!S934","v":8},1,{"$f":"VALUE('fnd enro'!R934)","v":10},null,{"$f":"(($D934*'fnd base rates'!C$107)\n+($E934*'fnd base rates'!C$108)\n+($F934*'fnd base rates'!C$109)\n+($G934*'fnd base rates'!C$110)\n+($H934*'fnd base rates'!C$111)\n+($I934*'fnd base rates'!C$112)\n+($J934*'fnd base rates'!C$113)\n+($K934*'fnd base rates'!C$114)\n+($M934*'fnd base rates'!C$116)\n+($N934*'fnd base rates'!C$117)\n+($O934*'fnd base rates'!C$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,3)))\n*$R934","v":4224.931192},{"$f":"(($D934*'fnd base rates'!D$107)\n+($E934*'fnd base rates'!D$108)\n+($F934*'fnd base rates'!D$109)\n+($G934*'fnd base rates'!D$110)\n+($H934*'fnd base rates'!D$111)\n+($I934*'fnd base rates'!D$112)\n+($J934*'fnd base rates'!D$113)\n+($K934*'fnd base rates'!D$114)\n+($M934*'fnd base rates'!D$116)\n+($N934*'fnd base rates'!D$117)\n+($O934*'fnd base rates'!D$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,4)))\n*$R934","v":6678.7800000000007},{"$f":"(($D934*'fnd base rates'!E$107)\n+($E934*'fnd base rates'!E$108)\n+($F934*'fnd base rates'!E$109)\n+($G934*'fnd base rates'!E$110)\n+($H934*'fnd base rates'!E$111)\n+($I934*'fnd base rates'!E$112)\n+($J934*'fnd base rates'!E$113)\n+($K934*'fnd base rates'!E$114)\n+($M934*'fnd base rates'!E$116)\n+($N934*'fnd base rates'!E$117)\n+($O934*'fnd base rates'!E$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,5)))\n*$R934","v":38059.581784000002},{"$f":"(($D934*'fnd base rates'!F$107)\n+($E934*'fnd base rates'!F$108)\n+($F934*'fnd base rates'!F$109)\n+($G934*'fnd base rates'!F$110)\n+($H934*'fnd base rates'!F$111)\n+($I934*'fnd base rates'!F$112)\n+($J934*'fnd base rates'!F$113)\n+($K934*'fnd base rates'!F$114)\n+($M934*'fnd base rates'!F$116)\n+($N934*'fnd base rates'!F$117)\n+($O934*'fnd base rates'!F$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,6)))\n*$R934","v":9369.4260080000004},{"$f":"(($D934*'fnd base rates'!G$107)\n+($E934*'fnd base rates'!G$108)\n+($F934*'fnd base rates'!G$109)\n+($G934*'fnd base rates'!G$110)\n+($H934*'fnd base rates'!G$111)\n+($I934*'fnd base rates'!G$112)\n+($J934*'fnd base rates'!G$113)\n+($K934*'fnd base rates'!G$114)\n+($M934*'fnd base rates'!G$116)\n+($N934*'fnd base rates'!G$117)\n+($O934*'fnd base rates'!G$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,7)))\n*$R934","v":1608.847248},{"$f":"(($D934*'fnd base rates'!H$107)\n+($E934*'fnd base rates'!H$108)\n+($F934*'fnd base rates'!H$109)\n+($G934*'fnd base rates'!H$110)\n+($H934*'fnd base rates'!H$111)\n+($I934*'fnd base rates'!H$112)\n+($J934*'fnd base rates'!H$113)\n+($K934*'fnd base rates'!H$114)\n+($M934*'fnd base rates'!H$116)\n+($N934*'fnd base rates'!H$117)\n+($O934*'fnd base rates'!H$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,8)))","v":4014.8365599999997},{"$f":"(($D934*'fnd base rates'!I$107)\n+($E934*'fnd base rates'!I$108)\n+($F934*'fnd base rates'!I$109)\n+($G934*'fnd base rates'!I$110)\n+($H934*'fnd base rates'!I$111)\n+($I934*'fnd base rates'!I$112)\n+($J934*'fnd base rates'!I$113)\n+($K934*'fnd base rates'!I$114)\n+($M934*'fnd base rates'!I$116)\n+($N934*'fnd base rates'!I$117)\n+($O934*'fnd base rates'!I$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,9)))\n*$R934","v":2284.15},{"$f":"(($D934*'fnd base rates'!J$107)\n+($E934*'fnd base rates'!J$108)\n+($F934*'fnd base rates'!J$109)\n+($G934*'fnd base rates'!J$110)\n+($H934*'fnd base rates'!J$111)\n+($I934*'fnd base rates'!J$112)\n+($J934*'fnd base rates'!J$113)\n+($K934*'fnd base rates'!J$114)\n+($M934*'fnd base rates'!J$116)\n+($N934*'fnd base rates'!J$117)\n+($O934*'fnd base rates'!J$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,10)))\n*$R934","v":2909.2599999999998},{"$f":"(($D934*'fnd base rates'!K$107)\n+($E934*'fnd base rates'!K$108)\n+($F934*'fnd base rates'!K$109)\n+($G934*'fnd base rates'!K$110)\n+($H934*'fnd base rates'!K$111)\n+($I934*'fnd base rates'!K$112)\n+($J934*'fnd base rates'!K$113)\n+($K934*'fnd base rates'!K$114)\n+($M934*'fnd base rates'!K$116)\n+($N934*'fnd base rates'!K$117)\n+($O934*'fnd base rates'!K$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,11)))\n*$R934","v":8288.2975040000001},{"$f":"(($D934*'fnd base rates'!L$107)\n+($E934*'fnd base rates'!L$108)\n+($F934*'fnd base rates'!L$109)\n+($G934*'fnd base rates'!L$110)\n+($H934*'fnd base rates'!L$111)\n+($I934*'fnd base rates'!L$112)\n+($J934*'fnd base rates'!L$113)\n+($K934*'fnd base rates'!L$114)\n+($M934*'fnd base rates'!L$116)\n+($N934*'fnd base rates'!L$117)\n+($O934*'fnd base rates'!L$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,12)))","v":10945.441368},{"$f":"(($D934*'fnd base rates'!M$107)\n+($E934*'fnd base rates'!M$108)\n+($F934*'fnd base rates'!M$109)\n+($G934*'fnd base rates'!M$110)\n+($H934*'fnd base rates'!M$111)\n+($I934*'fnd base rates'!M$112)\n+($J934*'fnd base rates'!M$113)\n+($K934*'fnd base rates'!M$114)\n+($M934*'fnd base rates'!M$116)\n+($N934*'fnd base rates'!M$117)\n+($O934*'fnd base rates'!M$118)\n+($P934*VLOOKUP($S934+12,rate_basefnd,13)))","v":0},88383.551663999999,null,3515287316,"3515","287","316",1,8,88383.551663999999,11048,0,11048,null,null,null,null,null,12324,47,12371,-1323,11048,0,11048]
[3515,3515287658,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D935","v":0},{"$f":"'fnd enro'!E935","v":0},{"$f":"'fnd enro'!F935","v":0},{"$f":"'fnd enro'!G935","v":8},{"$f":"'fnd enro'!H935","v":0},{"$f":"'fnd enro'!I935","v":0},{"$f":"'fnd enro'!J935","v":0},{"$f":"'fnd enro'!K935","v":0.30320000000000003},{"$f":"'fnd enro'!L935","v":0},{"$f":"'fnd enro'!M935+'fnd enro'!N935","v":0},{"$f":"'fnd enro'!O935","v":0},{"$f":"'fnd enro'!P935","v":0},{"$f":"'fnd enro'!Q935","v":1},{"$f":"'fnd enro'!S935","v":8},1,{"$f":"VALUE('fnd enro'!R935)","v":5},null,{"$f":"(($D935*'fnd base rates'!C$107)\n+($E935*'fnd base rates'!C$108)\n+($F935*'fnd base rates'!C$109)\n+($G935*'fnd base rates'!C$110)\n+($H935*'fnd base rates'!C$111)\n+($I935*'fnd base rates'!C$112)\n+($J935*'fnd base rates'!C$113)\n+($K935*'fnd base rates'!C$114)\n+($M935*'fnd base rates'!C$116)\n+($N935*'fnd base rates'!C$117)\n+($O935*'fnd base rates'!C$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,3)))\n*$R935","v":4088.6011920000001},{"$f":"(($D935*'fnd base rates'!D$107)\n+($E935*'fnd base rates'!D$108)\n+($F935*'fnd base rates'!D$109)\n+($G935*'fnd base rates'!D$110)\n+($H935*'fnd base rates'!D$111)\n+($I935*'fnd base rates'!D$112)\n+($J935*'fnd base rates'!D$113)\n+($K935*'fnd base rates'!D$114)\n+($M935*'fnd base rates'!D$116)\n+($N935*'fnd base rates'!D$117)\n+($O935*'fnd base rates'!D$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,4)))\n*$R935","v":6032.83},{"$f":"(($D935*'fnd base rates'!E$107)\n+($E935*'fnd base rates'!E$108)\n+($F935*'fnd base rates'!E$109)\n+($G935*'fnd base rates'!E$110)\n+($H935*'fnd base rates'!E$111)\n+($I935*'fnd base rates'!E$112)\n+($J935*'fnd base rates'!E$113)\n+($K935*'fnd base rates'!E$114)\n+($M935*'fnd base rates'!E$116)\n+($N935*'fnd base rates'!E$117)\n+($O935*'fnd base rates'!E$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,5)))\n*$R935","v":31753.711783999999},{"$f":"(($D935*'fnd base rates'!F$107)\n+($E935*'fnd base rates'!F$108)\n+($F935*'fnd base rates'!F$109)\n+($G935*'fnd base rates'!F$110)\n+($H935*'fnd base rates'!F$111)\n+($I935*'fnd base rates'!F$112)\n+($J935*'fnd base rates'!F$113)\n+($K935*'fnd base rates'!F$114)\n+($M935*'fnd base rates'!F$116)\n+($N935*'fnd base rates'!F$117)\n+($O935*'fnd base rates'!F$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,6)))\n*$R935","v":9369.4260080000004},{"$f":"(($D935*'fnd base rates'!G$107)\n+($E935*'fnd base rates'!G$108)\n+($F935*'fnd base rates'!G$109)\n+($G935*'fnd base rates'!G$110)\n+($H935*'fnd base rates'!G$111)\n+($I935*'fnd base rates'!G$112)\n+($J935*'fnd base rates'!G$113)\n+($K935*'fnd base rates'!G$114)\n+($M935*'fnd base rates'!G$116)\n+($N935*'fnd base rates'!G$117)\n+($O935*'fnd base rates'!G$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,7)))\n*$R935","v":1302.9772479999999},{"$f":"(($D935*'fnd base rates'!H$107)\n+($E935*'fnd base rates'!H$108)\n+($F935*'fnd base rates'!H$109)\n+($G935*'fnd base rates'!H$110)\n+($H935*'fnd base rates'!H$111)\n+($I935*'fnd base rates'!H$112)\n+($J935*'fnd base rates'!H$113)\n+($K935*'fnd base rates'!H$114)\n+($M935*'fnd base rates'!H$116)\n+($N935*'fnd base rates'!H$117)\n+($O935*'fnd base rates'!H$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,8)))","v":3967.9265599999999},{"$f":"(($D935*'fnd base rates'!I$107)\n+($E935*'fnd base rates'!I$108)\n+($F935*'fnd base rates'!I$109)\n+($G935*'fnd base rates'!I$110)\n+($H935*'fnd base rates'!I$111)\n+($I935*'fnd base rates'!I$112)\n+($J935*'fnd base rates'!I$113)\n+($K935*'fnd base rates'!I$114)\n+($M935*'fnd base rates'!I$116)\n+($N935*'fnd base rates'!I$117)\n+($O935*'fnd base rates'!I$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,9)))\n*$R935","v":2028.8},{"$f":"(($D935*'fnd base rates'!J$107)\n+($E935*'fnd base rates'!J$108)\n+($F935*'fnd base rates'!J$109)\n+($G935*'fnd base rates'!J$110)\n+($H935*'fnd base rates'!J$111)\n+($I935*'fnd base rates'!J$112)\n+($J935*'fnd base rates'!J$113)\n+($K935*'fnd base rates'!J$114)\n+($M935*'fnd base rates'!J$116)\n+($N935*'fnd base rates'!J$117)\n+($O935*'fnd base rates'!J$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,10)))\n*$R935","v":1678.21},{"$f":"(($D935*'fnd base rates'!K$107)\n+($E935*'fnd base rates'!K$108)\n+($F935*'fnd base rates'!K$109)\n+($G935*'fnd base rates'!K$110)\n+($H935*'fnd base rates'!K$111)\n+($I935*'fnd base rates'!K$112)\n+($J935*'fnd base rates'!K$113)\n+($K935*'fnd base rates'!K$114)\n+($M935*'fnd base rates'!K$116)\n+($N935*'fnd base rates'!K$117)\n+($O935*'fnd base rates'!K$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,11)))\n*$R935","v":8288.2975040000001},{"$f":"(($D935*'fnd base rates'!L$107)\n+($E935*'fnd base rates'!L$108)\n+($F935*'fnd base rates'!L$109)\n+($G935*'fnd base rates'!L$110)\n+($H935*'fnd base rates'!L$111)\n+($I935*'fnd base rates'!L$112)\n+($J935*'fnd base rates'!L$113)\n+($K935*'fnd base rates'!L$114)\n+($M935*'fnd base rates'!L$116)\n+($N935*'fnd base rates'!L$117)\n+($O935*'fnd base rates'!L$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,12)))","v":9925.4813680000007},{"$f":"(($D935*'fnd base rates'!M$107)\n+($E935*'fnd base rates'!M$108)\n+($F935*'fnd base rates'!M$109)\n+($G935*'fnd base rates'!M$110)\n+($H935*'fnd base rates'!M$111)\n+($I935*'fnd base rates'!M$112)\n+($J935*'fnd base rates'!M$113)\n+($K935*'fnd base rates'!M$114)\n+($M935*'fnd base rates'!M$116)\n+($N935*'fnd base rates'!M$117)\n+($O935*'fnd base rates'!M$118)\n+($P935*VLOOKUP($S935+12,rate_basefnd,13)))","v":0},78436.26166400002,null,3515287658,"3515","287","658",1,8,78436.26166400002,9805,0,9805,null,null,null,null,null,9895,2,9897,-92,9805,0,9805]
[3515,3515287753,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D936","v":0},{"$f":"'fnd enro'!E936","v":0},{"$f":"'fnd enro'!F936","v":0},{"$f":"'fnd enro'!G936","v":1},{"$f":"'fnd enro'!H936","v":0},{"$f":"'fnd enro'!I936","v":0},{"$f":"'fnd enro'!J936","v":0},{"$f":"'fnd enro'!K936","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L936","v":0},{"$f":"'fnd enro'!M936+'fnd enro'!N936","v":0},{"$f":"'fnd enro'!O936","v":0},{"$f":"'fnd enro'!P936","v":0},{"$f":"'fnd enro'!Q936","v":1},{"$f":"'fnd enro'!S936","v":1},1,{"$f":"VALUE('fnd enro'!R936)","v":6},null,{"$f":"(($D936*'fnd base rates'!C$107)\n+($E936*'fnd base rates'!C$108)\n+($F936*'fnd base rates'!C$109)\n+($G936*'fnd base rates'!C$110)\n+($H936*'fnd base rates'!C$111)\n+($I936*'fnd base rates'!C$112)\n+($J936*'fnd base rates'!C$113)\n+($K936*'fnd base rates'!C$114)\n+($M936*'fnd base rates'!C$116)\n+($N936*'fnd base rates'!C$117)\n+($O936*'fnd base rates'!C$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,3)))\n*$R936","v":562.308899},{"$f":"(($D936*'fnd base rates'!D$107)\n+($E936*'fnd base rates'!D$108)\n+($F936*'fnd base rates'!D$109)\n+($G936*'fnd base rates'!D$110)\n+($H936*'fnd base rates'!D$111)\n+($I936*'fnd base rates'!D$112)\n+($J936*'fnd base rates'!D$113)\n+($K936*'fnd base rates'!D$114)\n+($M936*'fnd base rates'!D$116)\n+($N936*'fnd base rates'!D$117)\n+($O936*'fnd base rates'!D$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,4)))\n*$R936","v":996.83},{"$f":"(($D936*'fnd base rates'!E$107)\n+($E936*'fnd base rates'!E$108)\n+($F936*'fnd base rates'!E$109)\n+($G936*'fnd base rates'!E$110)\n+($H936*'fnd base rates'!E$111)\n+($I936*'fnd base rates'!E$112)\n+($J936*'fnd base rates'!E$113)\n+($K936*'fnd base rates'!E$114)\n+($M936*'fnd base rates'!E$116)\n+($N936*'fnd base rates'!E$117)\n+($O936*'fnd base rates'!E$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,5)))\n*$R936","v":6338.7777229999992},{"$f":"(($D936*'fnd base rates'!F$107)\n+($E936*'fnd base rates'!F$108)\n+($F936*'fnd base rates'!F$109)\n+($G936*'fnd base rates'!F$110)\n+($H936*'fnd base rates'!F$111)\n+($I936*'fnd base rates'!F$112)\n+($J936*'fnd base rates'!F$113)\n+($K936*'fnd base rates'!F$114)\n+($M936*'fnd base rates'!F$116)\n+($N936*'fnd base rates'!F$117)\n+($O936*'fnd base rates'!F$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,6)))\n*$R936","v":1171.178251},{"$f":"(($D936*'fnd base rates'!G$107)\n+($E936*'fnd base rates'!G$108)\n+($F936*'fnd base rates'!G$109)\n+($G936*'fnd base rates'!G$110)\n+($H936*'fnd base rates'!G$111)\n+($I936*'fnd base rates'!G$112)\n+($J936*'fnd base rates'!G$113)\n+($K936*'fnd base rates'!G$114)\n+($M936*'fnd base rates'!G$116)\n+($N936*'fnd base rates'!G$117)\n+($O936*'fnd base rates'!G$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,7)))\n*$R936","v":277.83340599999997},{"$f":"(($D936*'fnd base rates'!H$107)\n+($E936*'fnd base rates'!H$108)\n+($F936*'fnd base rates'!H$109)\n+($G936*'fnd base rates'!H$110)\n+($H936*'fnd base rates'!H$111)\n+($I936*'fnd base rates'!H$112)\n+($J936*'fnd base rates'!H$113)\n+($K936*'fnd base rates'!H$114)\n+($M936*'fnd base rates'!H$116)\n+($N936*'fnd base rates'!H$117)\n+($O936*'fnd base rates'!H$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,8)))","v":513.61707000000001},{"$f":"(($D936*'fnd base rates'!I$107)\n+($E936*'fnd base rates'!I$108)\n+($F936*'fnd base rates'!I$109)\n+($G936*'fnd base rates'!I$110)\n+($H936*'fnd base rates'!I$111)\n+($I936*'fnd base rates'!I$112)\n+($J936*'fnd base rates'!I$113)\n+($K936*'fnd base rates'!I$114)\n+($M936*'fnd base rates'!I$116)\n+($N936*'fnd base rates'!I$117)\n+($O936*'fnd base rates'!I$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,9)))\n*$R936","v":349.54999999999995},{"$f":"(($D936*'fnd base rates'!J$107)\n+($E936*'fnd base rates'!J$108)\n+($F936*'fnd base rates'!J$109)\n+($G936*'fnd base rates'!J$110)\n+($H936*'fnd base rates'!J$111)\n+($I936*'fnd base rates'!J$112)\n+($J936*'fnd base rates'!J$113)\n+($K936*'fnd base rates'!J$114)\n+($M936*'fnd base rates'!J$116)\n+($N936*'fnd base rates'!J$117)\n+($O936*'fnd base rates'!J$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,10)))\n*$R936","v":708.37},{"$f":"(($D936*'fnd base rates'!K$107)\n+($E936*'fnd base rates'!K$108)\n+($F936*'fnd base rates'!K$109)\n+($G936*'fnd base rates'!K$110)\n+($H936*'fnd base rates'!K$111)\n+($I936*'fnd base rates'!K$112)\n+($J936*'fnd base rates'!K$113)\n+($K936*'fnd base rates'!K$114)\n+($M936*'fnd base rates'!K$116)\n+($N936*'fnd base rates'!K$117)\n+($O936*'fnd base rates'!K$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,11)))\n*$R936","v":1036.037188},{"$f":"(($D936*'fnd base rates'!L$107)\n+($E936*'fnd base rates'!L$108)\n+($F936*'fnd base rates'!L$109)\n+($G936*'fnd base rates'!L$110)\n+($H936*'fnd base rates'!L$111)\n+($I936*'fnd base rates'!L$112)\n+($J936*'fnd base rates'!L$113)\n+($K936*'fnd base rates'!L$114)\n+($M936*'fnd base rates'!L$116)\n+($N936*'fnd base rates'!L$117)\n+($O936*'fnd base rates'!L$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,12)))","v":1623.981421},{"$f":"(($D936*'fnd base rates'!M$107)\n+($E936*'fnd base rates'!M$108)\n+($F936*'fnd base rates'!M$109)\n+($G936*'fnd base rates'!M$110)\n+($H936*'fnd base rates'!M$111)\n+($I936*'fnd base rates'!M$112)\n+($J936*'fnd base rates'!M$113)\n+($K936*'fnd base rates'!M$114)\n+($M936*'fnd base rates'!M$116)\n+($N936*'fnd base rates'!M$117)\n+($O936*'fnd base rates'!M$118)\n+($P936*VLOOKUP($S936+12,rate_basefnd,13)))","v":0},13578.483957999999,null,3515287753,"3515","287","753",1,1,13578.483957999999,13578,0,13578,null,null,null,null,null,13676,23,13699,-121,13578,0,13578]
[3515,3515287767,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D937","v":0},{"$f":"'fnd enro'!E937","v":0},{"$f":"'fnd enro'!F937","v":5},{"$f":"'fnd enro'!G937","v":42},{"$f":"'fnd enro'!H937","v":0},{"$f":"'fnd enro'!I937","v":0},{"$f":"'fnd enro'!J937","v":0},{"$f":"'fnd enro'!K937","v":1.7813000000000001},{"$f":"'fnd enro'!L937","v":0},{"$f":"'fnd enro'!M937+'fnd enro'!N937","v":0},{"$f":"'fnd enro'!O937","v":0},{"$f":"'fnd enro'!P937","v":0},{"$f":"'fnd enro'!Q937","v":9},{"$f":"'fnd enro'!S937","v":47},1,{"$f":"VALUE('fnd enro'!R937)","v":9},null,{"$f":"(($D937*'fnd base rates'!C$107)\n+($E937*'fnd base rates'!C$108)\n+($F937*'fnd base rates'!C$109)\n+($G937*'fnd base rates'!C$110)\n+($H937*'fnd base rates'!C$111)\n+($I937*'fnd base rates'!C$112)\n+($J937*'fnd base rates'!C$113)\n+($K937*'fnd base rates'!C$114)\n+($M937*'fnd base rates'!C$116)\n+($N937*'fnd base rates'!C$117)\n+($O937*'fnd base rates'!C$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,3)))\n*$R937","v":24261.018252999998},{"$f":"(($D937*'fnd base rates'!D$107)\n+($E937*'fnd base rates'!D$108)\n+($F937*'fnd base rates'!D$109)\n+($G937*'fnd base rates'!D$110)\n+($H937*'fnd base rates'!D$111)\n+($I937*'fnd base rates'!D$112)\n+($J937*'fnd base rates'!D$113)\n+($K937*'fnd base rates'!D$114)\n+($M937*'fnd base rates'!D$116)\n+($N937*'fnd base rates'!D$117)\n+($O937*'fnd base rates'!D$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,4)))\n*$R937","v":36582.33},{"$f":"(($D937*'fnd base rates'!E$107)\n+($E937*'fnd base rates'!E$108)\n+($F937*'fnd base rates'!E$109)\n+($G937*'fnd base rates'!E$110)\n+($H937*'fnd base rates'!E$111)\n+($I937*'fnd base rates'!E$112)\n+($J937*'fnd base rates'!E$113)\n+($K937*'fnd base rates'!E$114)\n+($M937*'fnd base rates'!E$116)\n+($N937*'fnd base rates'!E$117)\n+($O937*'fnd base rates'!E$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,5)))\n*$R937","v":197676.412981},{"$f":"(($D937*'fnd base rates'!F$107)\n+($E937*'fnd base rates'!F$108)\n+($F937*'fnd base rates'!F$109)\n+($G937*'fnd base rates'!F$110)\n+($H937*'fnd base rates'!F$111)\n+($I937*'fnd base rates'!F$112)\n+($J937*'fnd base rates'!F$113)\n+($K937*'fnd base rates'!F$114)\n+($M937*'fnd base rates'!F$116)\n+($N937*'fnd base rates'!F$117)\n+($O937*'fnd base rates'!F$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,6)))\n*$R937","v":55045.377797000001},{"$f":"(($D937*'fnd base rates'!G$107)\n+($E937*'fnd base rates'!G$108)\n+($F937*'fnd base rates'!G$109)\n+($G937*'fnd base rates'!G$110)\n+($H937*'fnd base rates'!G$111)\n+($I937*'fnd base rates'!G$112)\n+($J937*'fnd base rates'!G$113)\n+($K937*'fnd base rates'!G$114)\n+($M937*'fnd base rates'!G$116)\n+($N937*'fnd base rates'!G$117)\n+($O937*'fnd base rates'!G$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,7)))\n*$R937","v":8194.4600819999996},{"$f":"(($D937*'fnd base rates'!H$107)\n+($E937*'fnd base rates'!H$108)\n+($F937*'fnd base rates'!H$109)\n+($G937*'fnd base rates'!H$110)\n+($H937*'fnd base rates'!H$111)\n+($I937*'fnd base rates'!H$112)\n+($J937*'fnd base rates'!H$113)\n+($K937*'fnd base rates'!H$114)\n+($M937*'fnd base rates'!H$116)\n+($N937*'fnd base rates'!H$117)\n+($O937*'fnd base rates'!H$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,8)))","v":23394.30229},{"$f":"(($D937*'fnd base rates'!I$107)\n+($E937*'fnd base rates'!I$108)\n+($F937*'fnd base rates'!I$109)\n+($G937*'fnd base rates'!I$110)\n+($H937*'fnd base rates'!I$111)\n+($I937*'fnd base rates'!I$112)\n+($J937*'fnd base rates'!I$113)\n+($K937*'fnd base rates'!I$114)\n+($M937*'fnd base rates'!I$116)\n+($N937*'fnd base rates'!I$117)\n+($O937*'fnd base rates'!I$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,9)))\n*$R937","v":12369.609999999999},{"$f":"(($D937*'fnd base rates'!J$107)\n+($E937*'fnd base rates'!J$108)\n+($F937*'fnd base rates'!J$109)\n+($G937*'fnd base rates'!J$110)\n+($H937*'fnd base rates'!J$111)\n+($I937*'fnd base rates'!J$112)\n+($J937*'fnd base rates'!J$113)\n+($K937*'fnd base rates'!J$114)\n+($M937*'fnd base rates'!J$116)\n+($N937*'fnd base rates'!J$117)\n+($O937*'fnd base rates'!J$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,10)))\n*$R937","v":11960.41},{"$f":"(($D937*'fnd base rates'!K$107)\n+($E937*'fnd base rates'!K$108)\n+($F937*'fnd base rates'!K$109)\n+($G937*'fnd base rates'!K$110)\n+($H937*'fnd base rates'!K$111)\n+($I937*'fnd base rates'!K$112)\n+($J937*'fnd base rates'!K$113)\n+($K937*'fnd base rates'!K$114)\n+($M937*'fnd base rates'!K$116)\n+($N937*'fnd base rates'!K$117)\n+($O937*'fnd base rates'!K$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,11)))\n*$R937","v":48693.747835999995},{"$f":"(($D937*'fnd base rates'!L$107)\n+($E937*'fnd base rates'!L$108)\n+($F937*'fnd base rates'!L$109)\n+($G937*'fnd base rates'!L$110)\n+($H937*'fnd base rates'!L$111)\n+($I937*'fnd base rates'!L$112)\n+($J937*'fnd base rates'!L$113)\n+($K937*'fnd base rates'!L$114)\n+($M937*'fnd base rates'!L$116)\n+($N937*'fnd base rates'!L$117)\n+($O937*'fnd base rates'!L$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,12)))","v":60111.176786999997},{"$f":"(($D937*'fnd base rates'!M$107)\n+($E937*'fnd base rates'!M$108)\n+($F937*'fnd base rates'!M$109)\n+($G937*'fnd base rates'!M$110)\n+($H937*'fnd base rates'!M$111)\n+($I937*'fnd base rates'!M$112)\n+($J937*'fnd base rates'!M$113)\n+($K937*'fnd base rates'!M$114)\n+($M937*'fnd base rates'!M$116)\n+($N937*'fnd base rates'!M$117)\n+($O937*'fnd base rates'!M$118)\n+($P937*VLOOKUP($S937+12,rate_basefnd,13)))","v":0},478288.84602599998,null,3515287767,"3515","287","767",1,47,478288.84602599998,10176,0,10176,null,null,null,null,null,10250,10,10260,-84,10176,0,10176]
[3515,3515287778,"OLD STURBRIDGE ACADEMY ",{"$f":"'fnd enro'!D938","v":0},{"$f":"'fnd enro'!E938","v":0},{"$f":"'fnd enro'!F938","v":0},{"$f":"'fnd enro'!G938","v":2},{"$f":"'fnd enro'!H938","v":0},{"$f":"'fnd enro'!I938","v":0},{"$f":"'fnd enro'!J938","v":0},{"$f":"'fnd enro'!K938","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L938","v":0},{"$f":"'fnd enro'!M938+'fnd enro'!N938","v":0},{"$f":"'fnd enro'!O938","v":0},{"$f":"'fnd enro'!P938","v":0},{"$f":"'fnd enro'!Q938","v":1},{"$f":"'fnd enro'!S938","v":2},1,{"$f":"VALUE('fnd enro'!R938)","v":9},null,{"$f":"(($D938*'fnd base rates'!C$107)\n+($E938*'fnd base rates'!C$108)\n+($F938*'fnd base rates'!C$109)\n+($G938*'fnd base rates'!C$110)\n+($H938*'fnd base rates'!C$111)\n+($I938*'fnd base rates'!C$112)\n+($J938*'fnd base rates'!C$113)\n+($K938*'fnd base rates'!C$114)\n+($M938*'fnd base rates'!C$116)\n+($N938*'fnd base rates'!C$117)\n+($O938*'fnd base rates'!C$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,3)))\n*$R938","v":1070.7377980000001},{"$f":"(($D938*'fnd base rates'!D$107)\n+($E938*'fnd base rates'!D$108)\n+($F938*'fnd base rates'!D$109)\n+($G938*'fnd base rates'!D$110)\n+($H938*'fnd base rates'!D$111)\n+($I938*'fnd base rates'!D$112)\n+($J938*'fnd base rates'!D$113)\n+($K938*'fnd base rates'!D$114)\n+($M938*'fnd base rates'!D$116)\n+($N938*'fnd base rates'!D$117)\n+($O938*'fnd base rates'!D$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,4)))\n*$R938","v":1738.42},{"$f":"(($D938*'fnd base rates'!E$107)\n+($E938*'fnd base rates'!E$108)\n+($F938*'fnd base rates'!E$109)\n+($G938*'fnd base rates'!E$110)\n+($H938*'fnd base rates'!E$111)\n+($I938*'fnd base rates'!E$112)\n+($J938*'fnd base rates'!E$113)\n+($K938*'fnd base rates'!E$114)\n+($M938*'fnd base rates'!E$116)\n+($N938*'fnd base rates'!E$117)\n+($O938*'fnd base rates'!E$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,5)))\n*$R938","v":10185.745446000001},{"$f":"(($D938*'fnd base rates'!F$107)\n+($E938*'fnd base rates'!F$108)\n+($F938*'fnd base rates'!F$109)\n+($G938*'fnd base rates'!F$110)\n+($H938*'fnd base rates'!F$111)\n+($I938*'fnd base rates'!F$112)\n+($J938*'fnd base rates'!F$113)\n+($K938*'fnd base rates'!F$114)\n+($M938*'fnd base rates'!F$116)\n+($N938*'fnd base rates'!F$117)\n+($O938*'fnd base rates'!F$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,6)))\n*$R938","v":2342.3565020000001},{"$f":"(($D938*'fnd base rates'!G$107)\n+($E938*'fnd base rates'!G$108)\n+($F938*'fnd base rates'!G$109)\n+($G938*'fnd base rates'!G$110)\n+($H938*'fnd base rates'!G$111)\n+($I938*'fnd base rates'!G$112)\n+($J938*'fnd base rates'!G$113)\n+($K938*'fnd base rates'!G$114)\n+($M938*'fnd base rates'!G$116)\n+($N938*'fnd base rates'!G$117)\n+($O938*'fnd base rates'!G$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,7)))\n*$R938","v":434.76681199999996},{"$f":"(($D938*'fnd base rates'!H$107)\n+($E938*'fnd base rates'!H$108)\n+($F938*'fnd base rates'!H$109)\n+($G938*'fnd base rates'!H$110)\n+($H938*'fnd base rates'!H$111)\n+($I938*'fnd base rates'!H$112)\n+($J938*'fnd base rates'!H$113)\n+($K938*'fnd base rates'!H$114)\n+($M938*'fnd base rates'!H$116)\n+($N938*'fnd base rates'!H$117)\n+($O938*'fnd base rates'!H$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,8)))","v":1008.6941399999999},{"$f":"(($D938*'fnd base rates'!I$107)\n+($E938*'fnd base rates'!I$108)\n+($F938*'fnd base rates'!I$109)\n+($G938*'fnd base rates'!I$110)\n+($H938*'fnd base rates'!I$111)\n+($I938*'fnd base rates'!I$112)\n+($J938*'fnd base rates'!I$113)\n+($K938*'fnd base rates'!I$114)\n+($M938*'fnd base rates'!I$116)\n+($N938*'fnd base rates'!I$117)\n+($O938*'fnd base rates'!I$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,9)))\n*$R938","v":598.19999999999993},{"$f":"(($D938*'fnd base rates'!J$107)\n+($E938*'fnd base rates'!J$108)\n+($F938*'fnd base rates'!J$109)\n+($G938*'fnd base rates'!J$110)\n+($H938*'fnd base rates'!J$111)\n+($I938*'fnd base rates'!J$112)\n+($J938*'fnd base rates'!J$113)\n+($K938*'fnd base rates'!J$114)\n+($M938*'fnd base rates'!J$116)\n+($N938*'fnd base rates'!J$117)\n+($O938*'fnd base rates'!J$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,10)))\n*$R938","v":892.41000000000008},{"$f":"(($D938*'fnd base rates'!K$107)\n+($E938*'fnd base rates'!K$108)\n+($F938*'fnd base rates'!K$109)\n+($G938*'fnd base rates'!K$110)\n+($H938*'fnd base rates'!K$111)\n+($I938*'fnd base rates'!K$112)\n+($J938*'fnd base rates'!K$113)\n+($K938*'fnd base rates'!K$114)\n+($M938*'fnd base rates'!K$116)\n+($N938*'fnd base rates'!K$117)\n+($O938*'fnd base rates'!K$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,11)))\n*$R938","v":2072.074376},{"$f":"(($D938*'fnd base rates'!L$107)\n+($E938*'fnd base rates'!L$108)\n+($F938*'fnd base rates'!L$109)\n+($G938*'fnd base rates'!L$110)\n+($H938*'fnd base rates'!L$111)\n+($I938*'fnd base rates'!L$112)\n+($J938*'fnd base rates'!L$113)\n+($K938*'fnd base rates'!L$114)\n+($M938*'fnd base rates'!L$116)\n+($N938*'fnd base rates'!L$117)\n+($O938*'fnd base rates'!L$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,12)))","v":2844.882842},{"$f":"(($D938*'fnd base rates'!M$107)\n+($E938*'fnd base rates'!M$108)\n+($F938*'fnd base rates'!M$109)\n+($G938*'fnd base rates'!M$110)\n+($H938*'fnd base rates'!M$111)\n+($I938*'fnd base rates'!M$112)\n+($J938*'fnd base rates'!M$113)\n+($K938*'fnd base rates'!M$114)\n+($M938*'fnd base rates'!M$116)\n+($N938*'fnd base rates'!M$117)\n+($O938*'fnd base rates'!M$118)\n+($P938*VLOOKUP($S938+12,rate_basefnd,13)))","v":0},23188.287916000001,null,3515287778,"3515","287","778",1,2,23188.287916000001,11594,0,11594,null,null,null,null,null,11695,31,11726,-132,11594,0,11594]
[3516,3516332005,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D939","v":0},{"$f":"'fnd enro'!E939","v":0},{"$f":"'fnd enro'!F939","v":0},{"$f":"'fnd enro'!G939","v":0},{"$f":"'fnd enro'!H939","v":25},{"$f":"'fnd enro'!I939","v":8},{"$f":"'fnd enro'!J939","v":0},{"$f":"'fnd enro'!K939","v":1.2506999999999999},{"$f":"'fnd enro'!L939","v":0},{"$f":"'fnd enro'!M939+'fnd enro'!N939","v":0},{"$f":"'fnd enro'!O939","v":2},{"$f":"'fnd enro'!P939","v":2},{"$f":"'fnd enro'!Q939","v":9},{"$f":"'fnd enro'!S939","v":33},1,{"$f":"VALUE('fnd enro'!R939)","v":7},null,{"$f":"(($D939*'fnd base rates'!C$107)\n+($E939*'fnd base rates'!C$108)\n+($F939*'fnd base rates'!C$109)\n+($G939*'fnd base rates'!C$110)\n+($H939*'fnd base rates'!C$111)\n+($I939*'fnd base rates'!C$112)\n+($J939*'fnd base rates'!C$113)\n+($K939*'fnd base rates'!C$114)\n+($M939*'fnd base rates'!C$116)\n+($N939*'fnd base rates'!C$117)\n+($O939*'fnd base rates'!C$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,3)))\n*$R939","v":17518.553666999996},{"$f":"(($D939*'fnd base rates'!D$107)\n+($E939*'fnd base rates'!D$108)\n+($F939*'fnd base rates'!D$109)\n+($G939*'fnd base rates'!D$110)\n+($H939*'fnd base rates'!D$111)\n+($I939*'fnd base rates'!D$112)\n+($J939*'fnd base rates'!D$113)\n+($K939*'fnd base rates'!D$114)\n+($M939*'fnd base rates'!D$116)\n+($N939*'fnd base rates'!D$117)\n+($O939*'fnd base rates'!D$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,4)))\n*$R939","v":26956.46},{"$f":"(($D939*'fnd base rates'!E$107)\n+($E939*'fnd base rates'!E$108)\n+($F939*'fnd base rates'!E$109)\n+($G939*'fnd base rates'!E$110)\n+($H939*'fnd base rates'!E$111)\n+($I939*'fnd base rates'!E$112)\n+($J939*'fnd base rates'!E$113)\n+($K939*'fnd base rates'!E$114)\n+($M939*'fnd base rates'!E$116)\n+($N939*'fnd base rates'!E$117)\n+($O939*'fnd base rates'!E$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,5)))\n*$R939","v":147404.844859},{"$f":"(($D939*'fnd base rates'!F$107)\n+($E939*'fnd base rates'!F$108)\n+($F939*'fnd base rates'!F$109)\n+($G939*'fnd base rates'!F$110)\n+($H939*'fnd base rates'!F$111)\n+($I939*'fnd base rates'!F$112)\n+($J939*'fnd base rates'!F$113)\n+($K939*'fnd base rates'!F$114)\n+($M939*'fnd base rates'!F$116)\n+($N939*'fnd base rates'!F$117)\n+($O939*'fnd base rates'!F$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,6)))\n*$R939","v":30579.782283},{"$f":"(($D939*'fnd base rates'!G$107)\n+($E939*'fnd base rates'!G$108)\n+($F939*'fnd base rates'!G$109)\n+($G939*'fnd base rates'!G$110)\n+($H939*'fnd base rates'!G$111)\n+($I939*'fnd base rates'!G$112)\n+($J939*'fnd base rates'!G$113)\n+($K939*'fnd base rates'!G$114)\n+($M939*'fnd base rates'!G$116)\n+($N939*'fnd base rates'!G$117)\n+($O939*'fnd base rates'!G$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,7)))\n*$R939","v":6571.8723980000004},{"$f":"(($D939*'fnd base rates'!H$107)\n+($E939*'fnd base rates'!H$108)\n+($F939*'fnd base rates'!H$109)\n+($G939*'fnd base rates'!H$110)\n+($H939*'fnd base rates'!H$111)\n+($I939*'fnd base rates'!H$112)\n+($J939*'fnd base rates'!H$113)\n+($K939*'fnd base rates'!H$114)\n+($M939*'fnd base rates'!H$116)\n+($N939*'fnd base rates'!H$117)\n+($O939*'fnd base rates'!H$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,8)))","v":19202.393309999999},{"$f":"(($D939*'fnd base rates'!I$107)\n+($E939*'fnd base rates'!I$108)\n+($F939*'fnd base rates'!I$109)\n+($G939*'fnd base rates'!I$110)\n+($H939*'fnd base rates'!I$111)\n+($I939*'fnd base rates'!I$112)\n+($J939*'fnd base rates'!I$113)\n+($K939*'fnd base rates'!I$114)\n+($M939*'fnd base rates'!I$116)\n+($N939*'fnd base rates'!I$117)\n+($O939*'fnd base rates'!I$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,9)))\n*$R939","v":12489.51},{"$f":"(($D939*'fnd base rates'!J$107)\n+($E939*'fnd base rates'!J$108)\n+($F939*'fnd base rates'!J$109)\n+($G939*'fnd base rates'!J$110)\n+($H939*'fnd base rates'!J$111)\n+($I939*'fnd base rates'!J$112)\n+($J939*'fnd base rates'!J$113)\n+($K939*'fnd base rates'!J$114)\n+($M939*'fnd base rates'!J$116)\n+($N939*'fnd base rates'!J$117)\n+($O939*'fnd base rates'!J$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,10)))\n*$R939","v":15489.369999999999},{"$f":"(($D939*'fnd base rates'!K$107)\n+($E939*'fnd base rates'!K$108)\n+($F939*'fnd base rates'!K$109)\n+($G939*'fnd base rates'!K$110)\n+($H939*'fnd base rates'!K$111)\n+($I939*'fnd base rates'!K$112)\n+($J939*'fnd base rates'!K$113)\n+($K939*'fnd base rates'!K$114)\n+($M939*'fnd base rates'!K$116)\n+($N939*'fnd base rates'!K$117)\n+($O939*'fnd base rates'!K$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,11)))\n*$R939","v":37526.037203999993},{"$f":"(($D939*'fnd base rates'!L$107)\n+($E939*'fnd base rates'!L$108)\n+($F939*'fnd base rates'!L$109)\n+($G939*'fnd base rates'!L$110)\n+($H939*'fnd base rates'!L$111)\n+($I939*'fnd base rates'!L$112)\n+($J939*'fnd base rates'!L$113)\n+($K939*'fnd base rates'!L$114)\n+($M939*'fnd base rates'!L$116)\n+($N939*'fnd base rates'!L$117)\n+($O939*'fnd base rates'!L$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,12)))","v":44419.766892999993},{"$f":"(($D939*'fnd base rates'!M$107)\n+($E939*'fnd base rates'!M$108)\n+($F939*'fnd base rates'!M$109)\n+($G939*'fnd base rates'!M$110)\n+($H939*'fnd base rates'!M$111)\n+($I939*'fnd base rates'!M$112)\n+($J939*'fnd base rates'!M$113)\n+($K939*'fnd base rates'!M$114)\n+($M939*'fnd base rates'!M$116)\n+($N939*'fnd base rates'!M$117)\n+($O939*'fnd base rates'!M$118)\n+($P939*VLOOKUP($S939+12,rate_basefnd,13)))","v":0},358158.59061399999,null,3516332005,"3516","332","005",1,33,358158.59061399999,10853,0,10853,null,null,null,null,null,10930,6,10936,-83,10853,0,10853]
[3516,3516332061,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D940","v":0},{"$f":"'fnd enro'!E940","v":0},{"$f":"'fnd enro'!F940","v":0},{"$f":"'fnd enro'!G940","v":0},{"$f":"'fnd enro'!H940","v":6},{"$f":"'fnd enro'!I940","v":1},{"$f":"'fnd enro'!J940","v":0},{"$f":"'fnd enro'!K940","v":0.26529999999999998},{"$f":"'fnd enro'!L940","v":0},{"$f":"'fnd enro'!M940+'fnd enro'!N940","v":0},{"$f":"'fnd enro'!O940","v":0},{"$f":"'fnd enro'!P940","v":0},{"$f":"'fnd enro'!Q940","v":5},{"$f":"'fnd enro'!S940","v":7},1,{"$f":"VALUE('fnd enro'!R940)","v":10},null,{"$f":"(($D940*'fnd base rates'!C$107)\n+($E940*'fnd base rates'!C$108)\n+($F940*'fnd base rates'!C$109)\n+($G940*'fnd base rates'!C$110)\n+($H940*'fnd base rates'!C$111)\n+($I940*'fnd base rates'!C$112)\n+($J940*'fnd base rates'!C$113)\n+($K940*'fnd base rates'!C$114)\n+($M940*'fnd base rates'!C$116)\n+($N940*'fnd base rates'!C$117)\n+($O940*'fnd base rates'!C$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,3)))\n*$R940","v":3847.7222929999998},{"$f":"(($D940*'fnd base rates'!D$107)\n+($E940*'fnd base rates'!D$108)\n+($F940*'fnd base rates'!D$109)\n+($G940*'fnd base rates'!D$110)\n+($H940*'fnd base rates'!D$111)\n+($I940*'fnd base rates'!D$112)\n+($J940*'fnd base rates'!D$113)\n+($K940*'fnd base rates'!D$114)\n+($M940*'fnd base rates'!D$116)\n+($N940*'fnd base rates'!D$117)\n+($O940*'fnd base rates'!D$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,4)))\n*$R940","v":6558.9500000000007},{"$f":"(($D940*'fnd base rates'!E$107)\n+($E940*'fnd base rates'!E$108)\n+($F940*'fnd base rates'!E$109)\n+($G940*'fnd base rates'!E$110)\n+($H940*'fnd base rates'!E$111)\n+($I940*'fnd base rates'!E$112)\n+($J940*'fnd base rates'!E$113)\n+($K940*'fnd base rates'!E$114)\n+($M940*'fnd base rates'!E$116)\n+($N940*'fnd base rates'!E$117)\n+($O940*'fnd base rates'!E$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,5)))\n*$R940","v":38872.394060999999},{"$f":"(($D940*'fnd base rates'!F$107)\n+($E940*'fnd base rates'!F$108)\n+($F940*'fnd base rates'!F$109)\n+($G940*'fnd base rates'!F$110)\n+($H940*'fnd base rates'!F$111)\n+($I940*'fnd base rates'!F$112)\n+($J940*'fnd base rates'!F$113)\n+($K940*'fnd base rates'!F$114)\n+($M940*'fnd base rates'!F$116)\n+($N940*'fnd base rates'!F$117)\n+($O940*'fnd base rates'!F$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,6)))\n*$R940","v":6430.8577569999998},{"$f":"(($D940*'fnd base rates'!G$107)\n+($E940*'fnd base rates'!G$108)\n+($F940*'fnd base rates'!G$109)\n+($G940*'fnd base rates'!G$110)\n+($H940*'fnd base rates'!G$111)\n+($I940*'fnd base rates'!G$112)\n+($J940*'fnd base rates'!G$113)\n+($K940*'fnd base rates'!G$114)\n+($M940*'fnd base rates'!G$116)\n+($N940*'fnd base rates'!G$117)\n+($O940*'fnd base rates'!G$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,7)))\n*$R940","v":1819.1638420000002},{"$f":"(($D940*'fnd base rates'!H$107)\n+($E940*'fnd base rates'!H$108)\n+($F940*'fnd base rates'!H$109)\n+($G940*'fnd base rates'!H$110)\n+($H940*'fnd base rates'!H$111)\n+($I940*'fnd base rates'!H$112)\n+($J940*'fnd base rates'!H$113)\n+($K940*'fnd base rates'!H$114)\n+($M940*'fnd base rates'!H$116)\n+($N940*'fnd base rates'!H$117)\n+($O940*'fnd base rates'!H$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,8)))","v":3852.3794900000003},{"$f":"(($D940*'fnd base rates'!I$107)\n+($E940*'fnd base rates'!I$108)\n+($F940*'fnd base rates'!I$109)\n+($G940*'fnd base rates'!I$110)\n+($H940*'fnd base rates'!I$111)\n+($I940*'fnd base rates'!I$112)\n+($J940*'fnd base rates'!I$113)\n+($K940*'fnd base rates'!I$114)\n+($M940*'fnd base rates'!I$116)\n+($N940*'fnd base rates'!I$117)\n+($O940*'fnd base rates'!I$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,9)))\n*$R940","v":2920.82},{"$f":"(($D940*'fnd base rates'!J$107)\n+($E940*'fnd base rates'!J$108)\n+($F940*'fnd base rates'!J$109)\n+($G940*'fnd base rates'!J$110)\n+($H940*'fnd base rates'!J$111)\n+($I940*'fnd base rates'!J$112)\n+($J940*'fnd base rates'!J$113)\n+($K940*'fnd base rates'!J$114)\n+($M940*'fnd base rates'!J$116)\n+($N940*'fnd base rates'!J$117)\n+($O940*'fnd base rates'!J$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,10)))\n*$R940","v":5042.1499999999996},{"$f":"(($D940*'fnd base rates'!K$107)\n+($E940*'fnd base rates'!K$108)\n+($F940*'fnd base rates'!K$109)\n+($G940*'fnd base rates'!K$110)\n+($H940*'fnd base rates'!K$111)\n+($I940*'fnd base rates'!K$112)\n+($J940*'fnd base rates'!K$113)\n+($K940*'fnd base rates'!K$114)\n+($M940*'fnd base rates'!K$116)\n+($N940*'fnd base rates'!K$117)\n+($O940*'fnd base rates'!K$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,11)))\n*$R940","v":7763.2803159999994},{"$f":"(($D940*'fnd base rates'!L$107)\n+($E940*'fnd base rates'!L$108)\n+($F940*'fnd base rates'!L$109)\n+($G940*'fnd base rates'!L$110)\n+($H940*'fnd base rates'!L$111)\n+($I940*'fnd base rates'!L$112)\n+($J940*'fnd base rates'!L$113)\n+($K940*'fnd base rates'!L$114)\n+($M940*'fnd base rates'!L$116)\n+($N940*'fnd base rates'!L$117)\n+($O940*'fnd base rates'!L$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,12)))","v":10823.739946999998},{"$f":"(($D940*'fnd base rates'!M$107)\n+($E940*'fnd base rates'!M$108)\n+($F940*'fnd base rates'!M$109)\n+($G940*'fnd base rates'!M$110)\n+($H940*'fnd base rates'!M$111)\n+($I940*'fnd base rates'!M$112)\n+($J940*'fnd base rates'!M$113)\n+($K940*'fnd base rates'!M$114)\n+($M940*'fnd base rates'!M$116)\n+($N940*'fnd base rates'!M$117)\n+($O940*'fnd base rates'!M$118)\n+($P940*VLOOKUP($S940+12,rate_basefnd,13)))","v":0},87931.457705999987,null,3516332061,"3516","332","061",1,7,87931.457705999987,12562,0,12562,null,null,null,null,null,12668,54,12722,-160,12562,0,12562]
[3516,3516332087,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D941","v":0},{"$f":"'fnd enro'!E941","v":0},{"$f":"'fnd enro'!F941","v":0},{"$f":"'fnd enro'!G941","v":0},{"$f":"'fnd enro'!H941","v":0},{"$f":"'fnd enro'!I941","v":1},{"$f":"'fnd enro'!J941","v":0},{"$f":"'fnd enro'!K941","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L941","v":0},{"$f":"'fnd enro'!M941+'fnd enro'!N941","v":0},{"$f":"'fnd enro'!O941","v":0},{"$f":"'fnd enro'!P941","v":1},{"$f":"'fnd enro'!Q941","v":1},{"$f":"'fnd enro'!S941","v":1},1,{"$f":"VALUE('fnd enro'!R941)","v":5},null,{"$f":"(($D941*'fnd base rates'!C$107)\n+($E941*'fnd base rates'!C$108)\n+($F941*'fnd base rates'!C$109)\n+($G941*'fnd base rates'!C$110)\n+($H941*'fnd base rates'!C$111)\n+($I941*'fnd base rates'!C$112)\n+($J941*'fnd base rates'!C$113)\n+($K941*'fnd base rates'!C$114)\n+($M941*'fnd base rates'!C$116)\n+($N941*'fnd base rates'!C$117)\n+($O941*'fnd base rates'!C$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,3)))\n*$R941","v":633.62889899999993},{"$f":"(($D941*'fnd base rates'!D$107)\n+($E941*'fnd base rates'!D$108)\n+($F941*'fnd base rates'!D$109)\n+($G941*'fnd base rates'!D$110)\n+($H941*'fnd base rates'!D$111)\n+($I941*'fnd base rates'!D$112)\n+($J941*'fnd base rates'!D$113)\n+($K941*'fnd base rates'!D$114)\n+($M941*'fnd base rates'!D$116)\n+($N941*'fnd base rates'!D$117)\n+($O941*'fnd base rates'!D$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,4)))\n*$R941","v":1110.5300000000002},{"$f":"(($D941*'fnd base rates'!E$107)\n+($E941*'fnd base rates'!E$108)\n+($F941*'fnd base rates'!E$109)\n+($G941*'fnd base rates'!E$110)\n+($H941*'fnd base rates'!E$111)\n+($I941*'fnd base rates'!E$112)\n+($J941*'fnd base rates'!E$113)\n+($K941*'fnd base rates'!E$114)\n+($M941*'fnd base rates'!E$116)\n+($N941*'fnd base rates'!E$117)\n+($O941*'fnd base rates'!E$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,5)))\n*$R941","v":8059.4577230000004},{"$f":"(($D941*'fnd base rates'!F$107)\n+($E941*'fnd base rates'!F$108)\n+($F941*'fnd base rates'!F$109)\n+($G941*'fnd base rates'!F$110)\n+($H941*'fnd base rates'!F$111)\n+($I941*'fnd base rates'!F$112)\n+($J941*'fnd base rates'!F$113)\n+($K941*'fnd base rates'!F$114)\n+($M941*'fnd base rates'!F$116)\n+($N941*'fnd base rates'!F$117)\n+($O941*'fnd base rates'!F$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,6)))\n*$R941","v":962.29825100000005},{"$f":"(($D941*'fnd base rates'!G$107)\n+($E941*'fnd base rates'!G$108)\n+($F941*'fnd base rates'!G$109)\n+($G941*'fnd base rates'!G$110)\n+($H941*'fnd base rates'!G$111)\n+($I941*'fnd base rates'!G$112)\n+($J941*'fnd base rates'!G$113)\n+($K941*'fnd base rates'!G$114)\n+($M941*'fnd base rates'!G$116)\n+($N941*'fnd base rates'!G$117)\n+($O941*'fnd base rates'!G$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,7)))\n*$R941","v":313.69340599999998},{"$f":"(($D941*'fnd base rates'!H$107)\n+($E941*'fnd base rates'!H$108)\n+($F941*'fnd base rates'!H$109)\n+($G941*'fnd base rates'!H$110)\n+($H941*'fnd base rates'!H$111)\n+($I941*'fnd base rates'!H$112)\n+($J941*'fnd base rates'!H$113)\n+($K941*'fnd base rates'!H$114)\n+($M941*'fnd base rates'!H$116)\n+($N941*'fnd base rates'!H$117)\n+($O941*'fnd base rates'!H$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,8)))","v":893.6170699999999},{"$f":"(($D941*'fnd base rates'!I$107)\n+($E941*'fnd base rates'!I$108)\n+($F941*'fnd base rates'!I$109)\n+($G941*'fnd base rates'!I$110)\n+($H941*'fnd base rates'!I$111)\n+($I941*'fnd base rates'!I$112)\n+($J941*'fnd base rates'!I$113)\n+($K941*'fnd base rates'!I$114)\n+($M941*'fnd base rates'!I$116)\n+($N941*'fnd base rates'!I$117)\n+($O941*'fnd base rates'!I$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,9)))\n*$R941","v":559.90000000000009},{"$f":"(($D941*'fnd base rates'!J$107)\n+($E941*'fnd base rates'!J$108)\n+($F941*'fnd base rates'!J$109)\n+($G941*'fnd base rates'!J$110)\n+($H941*'fnd base rates'!J$111)\n+($I941*'fnd base rates'!J$112)\n+($J941*'fnd base rates'!J$113)\n+($K941*'fnd base rates'!J$114)\n+($M941*'fnd base rates'!J$116)\n+($N941*'fnd base rates'!J$117)\n+($O941*'fnd base rates'!J$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,10)))\n*$R941","v":1088.55},{"$f":"(($D941*'fnd base rates'!K$107)\n+($E941*'fnd base rates'!K$108)\n+($F941*'fnd base rates'!K$109)\n+($G941*'fnd base rates'!K$110)\n+($H941*'fnd base rates'!K$111)\n+($I941*'fnd base rates'!K$112)\n+($J941*'fnd base rates'!K$113)\n+($K941*'fnd base rates'!K$114)\n+($M941*'fnd base rates'!K$116)\n+($N941*'fnd base rates'!K$117)\n+($O941*'fnd base rates'!K$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,11)))\n*$R941","v":1308.2371880000001},{"$f":"(($D941*'fnd base rates'!L$107)\n+($E941*'fnd base rates'!L$108)\n+($F941*'fnd base rates'!L$109)\n+($G941*'fnd base rates'!L$110)\n+($H941*'fnd base rates'!L$111)\n+($I941*'fnd base rates'!L$112)\n+($J941*'fnd base rates'!L$113)\n+($K941*'fnd base rates'!L$114)\n+($M941*'fnd base rates'!L$116)\n+($N941*'fnd base rates'!L$117)\n+($O941*'fnd base rates'!L$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,12)))","v":1730.1514210000003},{"$f":"(($D941*'fnd base rates'!M$107)\n+($E941*'fnd base rates'!M$108)\n+($F941*'fnd base rates'!M$109)\n+($G941*'fnd base rates'!M$110)\n+($H941*'fnd base rates'!M$111)\n+($I941*'fnd base rates'!M$112)\n+($J941*'fnd base rates'!M$113)\n+($K941*'fnd base rates'!M$114)\n+($M941*'fnd base rates'!M$116)\n+($N941*'fnd base rates'!M$117)\n+($O941*'fnd base rates'!M$118)\n+($P941*VLOOKUP($S941+12,rate_basefnd,13)))","v":0},16660.063957999999,null,3516332087,"3516","332","087",1,1,16660.063957999999,16660,0,16660,null,null,null,null,null,16896,9,16905,-245,16660,0,16660]
[3516,3516332137,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D942","v":0},{"$f":"'fnd enro'!E942","v":0},{"$f":"'fnd enro'!F942","v":0},{"$f":"'fnd enro'!G942","v":0},{"$f":"'fnd enro'!H942","v":29},{"$f":"'fnd enro'!I942","v":17},{"$f":"'fnd enro'!J942","v":0},{"$f":"'fnd enro'!K942","v":1.7434000000000001},{"$f":"'fnd enro'!L942","v":0},{"$f":"'fnd enro'!M942+'fnd enro'!N942","v":0},{"$f":"'fnd enro'!O942","v":4},{"$f":"'fnd enro'!P942","v":3},{"$f":"'fnd enro'!Q942","v":27},{"$f":"'fnd enro'!S942","v":46},1,{"$f":"VALUE('fnd enro'!R942)","v":10},null,{"$f":"(($D942*'fnd base rates'!C$107)\n+($E942*'fnd base rates'!C$108)\n+($F942*'fnd base rates'!C$109)\n+($G942*'fnd base rates'!C$110)\n+($H942*'fnd base rates'!C$111)\n+($I942*'fnd base rates'!C$112)\n+($J942*'fnd base rates'!C$113)\n+($K942*'fnd base rates'!C$114)\n+($M942*'fnd base rates'!C$116)\n+($N942*'fnd base rates'!C$117)\n+($O942*'fnd base rates'!C$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,3)))\n*$R942","v":25522.659354000003},{"$f":"(($D942*'fnd base rates'!D$107)\n+($E942*'fnd base rates'!D$108)\n+($F942*'fnd base rates'!D$109)\n+($G942*'fnd base rates'!D$110)\n+($H942*'fnd base rates'!D$111)\n+($I942*'fnd base rates'!D$112)\n+($J942*'fnd base rates'!D$113)\n+($K942*'fnd base rates'!D$114)\n+($M942*'fnd base rates'!D$116)\n+($N942*'fnd base rates'!D$117)\n+($O942*'fnd base rates'!D$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,4)))\n*$R942","v":42405.450000000012},{"$f":"(($D942*'fnd base rates'!E$107)\n+($E942*'fnd base rates'!E$108)\n+($F942*'fnd base rates'!E$109)\n+($G942*'fnd base rates'!E$110)\n+($H942*'fnd base rates'!E$111)\n+($I942*'fnd base rates'!E$112)\n+($J942*'fnd base rates'!E$113)\n+($K942*'fnd base rates'!E$114)\n+($M942*'fnd base rates'!E$116)\n+($N942*'fnd base rates'!E$117)\n+($O942*'fnd base rates'!E$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,5)))\n*$R942","v":259998.93525799998},{"$f":"(($D942*'fnd base rates'!F$107)\n+($E942*'fnd base rates'!F$108)\n+($F942*'fnd base rates'!F$109)\n+($G942*'fnd base rates'!F$110)\n+($H942*'fnd base rates'!F$111)\n+($I942*'fnd base rates'!F$112)\n+($J942*'fnd base rates'!F$113)\n+($K942*'fnd base rates'!F$114)\n+($M942*'fnd base rates'!F$116)\n+($N942*'fnd base rates'!F$117)\n+($O942*'fnd base rates'!F$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,6)))\n*$R942","v":42259.479546000002},{"$f":"(($D942*'fnd base rates'!G$107)\n+($E942*'fnd base rates'!G$108)\n+($F942*'fnd base rates'!G$109)\n+($G942*'fnd base rates'!G$110)\n+($H942*'fnd base rates'!G$111)\n+($I942*'fnd base rates'!G$112)\n+($J942*'fnd base rates'!G$113)\n+($K942*'fnd base rates'!G$114)\n+($M942*'fnd base rates'!G$116)\n+($N942*'fnd base rates'!G$117)\n+($O942*'fnd base rates'!G$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,7)))\n*$R942","v":11379.286676},{"$f":"(($D942*'fnd base rates'!H$107)\n+($E942*'fnd base rates'!H$108)\n+($F942*'fnd base rates'!H$109)\n+($G942*'fnd base rates'!H$110)\n+($H942*'fnd base rates'!H$111)\n+($I942*'fnd base rates'!H$112)\n+($J942*'fnd base rates'!H$113)\n+($K942*'fnd base rates'!H$114)\n+($M942*'fnd base rates'!H$116)\n+($N942*'fnd base rates'!H$117)\n+($O942*'fnd base rates'!H$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,8)))","v":28947.79522},{"$f":"(($D942*'fnd base rates'!I$107)\n+($E942*'fnd base rates'!I$108)\n+($F942*'fnd base rates'!I$109)\n+($G942*'fnd base rates'!I$110)\n+($H942*'fnd base rates'!I$111)\n+($I942*'fnd base rates'!I$112)\n+($J942*'fnd base rates'!I$113)\n+($K942*'fnd base rates'!I$114)\n+($M942*'fnd base rates'!I$116)\n+($N942*'fnd base rates'!I$117)\n+($O942*'fnd base rates'!I$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,9)))\n*$R942","v":19801.989999999998},{"$f":"(($D942*'fnd base rates'!J$107)\n+($E942*'fnd base rates'!J$108)\n+($F942*'fnd base rates'!J$109)\n+($G942*'fnd base rates'!J$110)\n+($H942*'fnd base rates'!J$111)\n+($I942*'fnd base rates'!J$112)\n+($J942*'fnd base rates'!J$113)\n+($K942*'fnd base rates'!J$114)\n+($M942*'fnd base rates'!J$116)\n+($N942*'fnd base rates'!J$117)\n+($O942*'fnd base rates'!J$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,10)))\n*$R942","v":32862.149999999994},{"$f":"(($D942*'fnd base rates'!K$107)\n+($E942*'fnd base rates'!K$108)\n+($F942*'fnd base rates'!K$109)\n+($G942*'fnd base rates'!K$110)\n+($H942*'fnd base rates'!K$111)\n+($I942*'fnd base rates'!K$112)\n+($J942*'fnd base rates'!K$113)\n+($K942*'fnd base rates'!K$114)\n+($M942*'fnd base rates'!K$116)\n+($N942*'fnd base rates'!K$117)\n+($O942*'fnd base rates'!K$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,11)))\n*$R942","v":52529.280648},{"$f":"(($D942*'fnd base rates'!L$107)\n+($E942*'fnd base rates'!L$108)\n+($F942*'fnd base rates'!L$109)\n+($G942*'fnd base rates'!L$110)\n+($H942*'fnd base rates'!L$111)\n+($I942*'fnd base rates'!L$112)\n+($J942*'fnd base rates'!L$113)\n+($K942*'fnd base rates'!L$114)\n+($M942*'fnd base rates'!L$116)\n+($N942*'fnd base rates'!L$117)\n+($O942*'fnd base rates'!L$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,12)))","v":68935.615365999998},{"$f":"(($D942*'fnd base rates'!M$107)\n+($E942*'fnd base rates'!M$108)\n+($F942*'fnd base rates'!M$109)\n+($G942*'fnd base rates'!M$110)\n+($H942*'fnd base rates'!M$111)\n+($I942*'fnd base rates'!M$112)\n+($J942*'fnd base rates'!M$113)\n+($K942*'fnd base rates'!M$114)\n+($M942*'fnd base rates'!M$116)\n+($N942*'fnd base rates'!M$117)\n+($O942*'fnd base rates'!M$118)\n+($P942*VLOOKUP($S942+12,rate_basefnd,13)))","v":0},584642.64206800004,null,3516332137,"3516","332","137",1,46,584642.64206800004,12710,0,12710,null,null,null,null,null,13863,104,13967,-1257,12710,0,12710]
[3516,3516332278,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D943","v":0},{"$f":"'fnd enro'!E943","v":0},{"$f":"'fnd enro'!F943","v":0},{"$f":"'fnd enro'!G943","v":0},{"$f":"'fnd enro'!H943","v":0},{"$f":"'fnd enro'!I943","v":3},{"$f":"'fnd enro'!J943","v":0},{"$f":"'fnd enro'!K943","v":0.1137},{"$f":"'fnd enro'!L943","v":0},{"$f":"'fnd enro'!M943+'fnd enro'!N943","v":0},{"$f":"'fnd enro'!O943","v":0},{"$f":"'fnd enro'!P943","v":0},{"$f":"'fnd enro'!Q943","v":0},{"$f":"'fnd enro'!S943","v":3},1,{"$f":"VALUE('fnd enro'!R943)","v":6},null,{"$f":"(($D943*'fnd base rates'!C$107)\n+($E943*'fnd base rates'!C$108)\n+($F943*'fnd base rates'!C$109)\n+($G943*'fnd base rates'!C$110)\n+($H943*'fnd base rates'!C$111)\n+($I943*'fnd base rates'!C$112)\n+($J943*'fnd base rates'!C$113)\n+($K943*'fnd base rates'!C$114)\n+($M943*'fnd base rates'!C$116)\n+($N943*'fnd base rates'!C$117)\n+($O943*'fnd base rates'!C$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,3)))\n*$R943","v":1512.8666969999999},{"$f":"(($D943*'fnd base rates'!D$107)\n+($E943*'fnd base rates'!D$108)\n+($F943*'fnd base rates'!D$109)\n+($G943*'fnd base rates'!D$110)\n+($H943*'fnd base rates'!D$111)\n+($I943*'fnd base rates'!D$112)\n+($J943*'fnd base rates'!D$113)\n+($K943*'fnd base rates'!D$114)\n+($M943*'fnd base rates'!D$116)\n+($N943*'fnd base rates'!D$117)\n+($O943*'fnd base rates'!D$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,4)))\n*$R943","v":2165.8500000000004},{"$f":"(($D943*'fnd base rates'!E$107)\n+($E943*'fnd base rates'!E$108)\n+($F943*'fnd base rates'!E$109)\n+($G943*'fnd base rates'!E$110)\n+($H943*'fnd base rates'!E$111)\n+($I943*'fnd base rates'!E$112)\n+($J943*'fnd base rates'!E$113)\n+($K943*'fnd base rates'!E$114)\n+($M943*'fnd base rates'!E$116)\n+($N943*'fnd base rates'!E$117)\n+($O943*'fnd base rates'!E$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,5)))\n*$R943","v":13886.843169000002},{"$f":"(($D943*'fnd base rates'!F$107)\n+($E943*'fnd base rates'!F$108)\n+($F943*'fnd base rates'!F$109)\n+($G943*'fnd base rates'!F$110)\n+($H943*'fnd base rates'!F$111)\n+($I943*'fnd base rates'!F$112)\n+($J943*'fnd base rates'!F$113)\n+($K943*'fnd base rates'!F$114)\n+($M943*'fnd base rates'!F$116)\n+($N943*'fnd base rates'!F$117)\n+($O943*'fnd base rates'!F$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,6)))\n*$R943","v":2492.8447530000003},{"$f":"(($D943*'fnd base rates'!G$107)\n+($E943*'fnd base rates'!G$108)\n+($F943*'fnd base rates'!G$109)\n+($G943*'fnd base rates'!G$110)\n+($H943*'fnd base rates'!G$111)\n+($I943*'fnd base rates'!G$112)\n+($J943*'fnd base rates'!G$113)\n+($K943*'fnd base rates'!G$114)\n+($M943*'fnd base rates'!G$116)\n+($N943*'fnd base rates'!G$117)\n+($O943*'fnd base rates'!G$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,7)))\n*$R943","v":463.03021799999999},{"$f":"(($D943*'fnd base rates'!H$107)\n+($E943*'fnd base rates'!H$108)\n+($F943*'fnd base rates'!H$109)\n+($G943*'fnd base rates'!H$110)\n+($H943*'fnd base rates'!H$111)\n+($I943*'fnd base rates'!H$112)\n+($J943*'fnd base rates'!H$113)\n+($K943*'fnd base rates'!H$114)\n+($M943*'fnd base rates'!H$116)\n+($N943*'fnd base rates'!H$117)\n+($O943*'fnd base rates'!H$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,8)))","v":2343.4112099999998},{"$f":"(($D943*'fnd base rates'!I$107)\n+($E943*'fnd base rates'!I$108)\n+($F943*'fnd base rates'!I$109)\n+($G943*'fnd base rates'!I$110)\n+($H943*'fnd base rates'!I$111)\n+($I943*'fnd base rates'!I$112)\n+($J943*'fnd base rates'!I$113)\n+($K943*'fnd base rates'!I$114)\n+($M943*'fnd base rates'!I$116)\n+($N943*'fnd base rates'!I$117)\n+($O943*'fnd base rates'!I$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,9)))\n*$R943","v":1205.79},{"$f":"(($D943*'fnd base rates'!J$107)\n+($E943*'fnd base rates'!J$108)\n+($F943*'fnd base rates'!J$109)\n+($G943*'fnd base rates'!J$110)\n+($H943*'fnd base rates'!J$111)\n+($I943*'fnd base rates'!J$112)\n+($J943*'fnd base rates'!J$113)\n+($K943*'fnd base rates'!J$114)\n+($M943*'fnd base rates'!J$116)\n+($N943*'fnd base rates'!J$117)\n+($O943*'fnd base rates'!J$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,10)))\n*$R943","v":1624.23},{"$f":"(($D943*'fnd base rates'!K$107)\n+($E943*'fnd base rates'!K$108)\n+($F943*'fnd base rates'!K$109)\n+($G943*'fnd base rates'!K$110)\n+($H943*'fnd base rates'!K$111)\n+($I943*'fnd base rates'!K$112)\n+($J943*'fnd base rates'!K$113)\n+($K943*'fnd base rates'!K$114)\n+($M943*'fnd base rates'!K$116)\n+($N943*'fnd base rates'!K$117)\n+($O943*'fnd base rates'!K$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,11)))\n*$R943","v":3249.2315640000002},{"$f":"(($D943*'fnd base rates'!L$107)\n+($E943*'fnd base rates'!L$108)\n+($F943*'fnd base rates'!L$109)\n+($G943*'fnd base rates'!L$110)\n+($H943*'fnd base rates'!L$111)\n+($I943*'fnd base rates'!L$112)\n+($J943*'fnd base rates'!L$113)\n+($K943*'fnd base rates'!L$114)\n+($M943*'fnd base rates'!L$116)\n+($N943*'fnd base rates'!L$117)\n+($O943*'fnd base rates'!L$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,12)))","v":3352.6842630000001},{"$f":"(($D943*'fnd base rates'!M$107)\n+($E943*'fnd base rates'!M$108)\n+($F943*'fnd base rates'!M$109)\n+($G943*'fnd base rates'!M$110)\n+($H943*'fnd base rates'!M$111)\n+($I943*'fnd base rates'!M$112)\n+($J943*'fnd base rates'!M$113)\n+($K943*'fnd base rates'!M$114)\n+($M943*'fnd base rates'!M$116)\n+($N943*'fnd base rates'!M$117)\n+($O943*'fnd base rates'!M$118)\n+($P943*VLOOKUP($S943+12,rate_basefnd,13)))","v":0},32296.781874000004,null,3516332278,"3516","332","278",1,3,32296.781874000004,10766,0,10766,null,null,null,null,null,10835,0,10835,-69,10766,0,10766]
[3516,3516332281,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D944","v":0},{"$f":"'fnd enro'!E944","v":0},{"$f":"'fnd enro'!F944","v":0},{"$f":"'fnd enro'!G944","v":0},{"$f":"'fnd enro'!H944","v":83},{"$f":"'fnd enro'!I944","v":25},{"$f":"'fnd enro'!J944","v":0},{"$f":"'fnd enro'!K944","v":4.0932000000000004},{"$f":"'fnd enro'!L944","v":0},{"$f":"'fnd enro'!M944+'fnd enro'!N944","v":0},{"$f":"'fnd enro'!O944","v":7},{"$f":"'fnd enro'!P944","v":2},{"$f":"'fnd enro'!Q944","v":75},{"$f":"'fnd enro'!S944","v":108},1,{"$f":"VALUE('fnd enro'!R944)","v":10},null,{"$f":"(($D944*'fnd base rates'!C$107)\n+($E944*'fnd base rates'!C$108)\n+($F944*'fnd base rates'!C$109)\n+($G944*'fnd base rates'!C$110)\n+($H944*'fnd base rates'!C$111)\n+($I944*'fnd base rates'!C$112)\n+($J944*'fnd base rates'!C$113)\n+($K944*'fnd base rates'!C$114)\n+($M944*'fnd base rates'!C$116)\n+($N944*'fnd base rates'!C$117)\n+($O944*'fnd base rates'!C$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,3)))\n*$R944","v":60051.921092000004},{"$f":"(($D944*'fnd base rates'!D$107)\n+($E944*'fnd base rates'!D$108)\n+($F944*'fnd base rates'!D$109)\n+($G944*'fnd base rates'!D$110)\n+($H944*'fnd base rates'!D$111)\n+($I944*'fnd base rates'!D$112)\n+($J944*'fnd base rates'!D$113)\n+($K944*'fnd base rates'!D$114)\n+($M944*'fnd base rates'!D$116)\n+($N944*'fnd base rates'!D$117)\n+($O944*'fnd base rates'!D$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,4)))\n*$R944","v":101990.69},{"$f":"(($D944*'fnd base rates'!E$107)\n+($E944*'fnd base rates'!E$108)\n+($F944*'fnd base rates'!E$109)\n+($G944*'fnd base rates'!E$110)\n+($H944*'fnd base rates'!E$111)\n+($I944*'fnd base rates'!E$112)\n+($J944*'fnd base rates'!E$113)\n+($K944*'fnd base rates'!E$114)\n+($M944*'fnd base rates'!E$116)\n+($N944*'fnd base rates'!E$117)\n+($O944*'fnd base rates'!E$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,5)))\n*$R944","v":616652.63408400002},{"$f":"(($D944*'fnd base rates'!F$107)\n+($E944*'fnd base rates'!F$108)\n+($F944*'fnd base rates'!F$109)\n+($G944*'fnd base rates'!F$110)\n+($H944*'fnd base rates'!F$111)\n+($I944*'fnd base rates'!F$112)\n+($J944*'fnd base rates'!F$113)\n+($K944*'fnd base rates'!F$114)\n+($M944*'fnd base rates'!F$116)\n+($N944*'fnd base rates'!F$117)\n+($O944*'fnd base rates'!F$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,6)))\n*$R944","v":99679.711107999989},{"$f":"(($D944*'fnd base rates'!G$107)\n+($E944*'fnd base rates'!G$108)\n+($F944*'fnd base rates'!G$109)\n+($G944*'fnd base rates'!G$110)\n+($H944*'fnd base rates'!G$111)\n+($I944*'fnd base rates'!G$112)\n+($J944*'fnd base rates'!G$113)\n+($K944*'fnd base rates'!G$114)\n+($M944*'fnd base rates'!G$116)\n+($N944*'fnd base rates'!G$117)\n+($O944*'fnd base rates'!G$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,7)))\n*$R944","v":28131.847848000005},{"$f":"(($D944*'fnd base rates'!H$107)\n+($E944*'fnd base rates'!H$108)\n+($F944*'fnd base rates'!H$109)\n+($G944*'fnd base rates'!H$110)\n+($H944*'fnd base rates'!H$111)\n+($I944*'fnd base rates'!H$112)\n+($J944*'fnd base rates'!H$113)\n+($K944*'fnd base rates'!H$114)\n+($M944*'fnd base rates'!H$116)\n+($N944*'fnd base rates'!H$117)\n+($O944*'fnd base rates'!H$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,8)))","v":63170.413560000008},{"$f":"(($D944*'fnd base rates'!I$107)\n+($E944*'fnd base rates'!I$108)\n+($F944*'fnd base rates'!I$109)\n+($G944*'fnd base rates'!I$110)\n+($H944*'fnd base rates'!I$111)\n+($I944*'fnd base rates'!I$112)\n+($J944*'fnd base rates'!I$113)\n+($K944*'fnd base rates'!I$114)\n+($M944*'fnd base rates'!I$116)\n+($N944*'fnd base rates'!I$117)\n+($O944*'fnd base rates'!I$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,9)))\n*$R944","v":46204.539999999994},{"$f":"(($D944*'fnd base rates'!J$107)\n+($E944*'fnd base rates'!J$108)\n+($F944*'fnd base rates'!J$109)\n+($G944*'fnd base rates'!J$110)\n+($H944*'fnd base rates'!J$111)\n+($I944*'fnd base rates'!J$112)\n+($J944*'fnd base rates'!J$113)\n+($K944*'fnd base rates'!J$114)\n+($M944*'fnd base rates'!J$116)\n+($N944*'fnd base rates'!J$117)\n+($O944*'fnd base rates'!J$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,10)))\n*$R944","v":79608.639999999999},{"$f":"(($D944*'fnd base rates'!K$107)\n+($E944*'fnd base rates'!K$108)\n+($F944*'fnd base rates'!K$109)\n+($G944*'fnd base rates'!K$110)\n+($H944*'fnd base rates'!K$111)\n+($I944*'fnd base rates'!K$112)\n+($J944*'fnd base rates'!K$113)\n+($K944*'fnd base rates'!K$114)\n+($M944*'fnd base rates'!K$116)\n+($N944*'fnd base rates'!K$117)\n+($O944*'fnd base rates'!K$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,11)))\n*$R944","v":121955.94630400001},{"$f":"(($D944*'fnd base rates'!L$107)\n+($E944*'fnd base rates'!L$108)\n+($F944*'fnd base rates'!L$109)\n+($G944*'fnd base rates'!L$110)\n+($H944*'fnd base rates'!L$111)\n+($I944*'fnd base rates'!L$112)\n+($J944*'fnd base rates'!L$113)\n+($K944*'fnd base rates'!L$114)\n+($M944*'fnd base rates'!L$116)\n+($N944*'fnd base rates'!L$117)\n+($O944*'fnd base rates'!L$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,12)))","v":167244.80346799997},{"$f":"(($D944*'fnd base rates'!M$107)\n+($E944*'fnd base rates'!M$108)\n+($F944*'fnd base rates'!M$109)\n+($G944*'fnd base rates'!M$110)\n+($H944*'fnd base rates'!M$111)\n+($I944*'fnd base rates'!M$112)\n+($J944*'fnd base rates'!M$113)\n+($K944*'fnd base rates'!M$114)\n+($M944*'fnd base rates'!M$116)\n+($N944*'fnd base rates'!M$117)\n+($O944*'fnd base rates'!M$118)\n+($P944*VLOOKUP($S944+12,rate_basefnd,13)))","v":0},1384691.1474639999,null,3516332281,"3516","332","281",1,108,1384691.1474639999,12821,0,12821,null,null,null,null,null,13557,106,13663,-842,12821,0,12821]
[3516,3516332325,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D945","v":0},{"$f":"'fnd enro'!E945","v":0},{"$f":"'fnd enro'!F945","v":0},{"$f":"'fnd enro'!G945","v":0},{"$f":"'fnd enro'!H945","v":25},{"$f":"'fnd enro'!I945","v":8},{"$f":"'fnd enro'!J945","v":0},{"$f":"'fnd enro'!K945","v":1.2506999999999999},{"$f":"'fnd enro'!L945","v":0},{"$f":"'fnd enro'!M945+'fnd enro'!N945","v":0},{"$f":"'fnd enro'!O945","v":0},{"$f":"'fnd enro'!P945","v":0},{"$f":"'fnd enro'!Q945","v":5},{"$f":"'fnd enro'!S945","v":33},1,{"$f":"VALUE('fnd enro'!R945)","v":9},null,{"$f":"(($D945*'fnd base rates'!C$107)\n+($E945*'fnd base rates'!C$108)\n+($F945*'fnd base rates'!C$109)\n+($G945*'fnd base rates'!C$110)\n+($H945*'fnd base rates'!C$111)\n+($I945*'fnd base rates'!C$112)\n+($J945*'fnd base rates'!C$113)\n+($K945*'fnd base rates'!C$114)\n+($M945*'fnd base rates'!C$116)\n+($N945*'fnd base rates'!C$117)\n+($O945*'fnd base rates'!C$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,3)))\n*$R945","v":16952.333666999999},{"$f":"(($D945*'fnd base rates'!D$107)\n+($E945*'fnd base rates'!D$108)\n+($F945*'fnd base rates'!D$109)\n+($G945*'fnd base rates'!D$110)\n+($H945*'fnd base rates'!D$111)\n+($I945*'fnd base rates'!D$112)\n+($J945*'fnd base rates'!D$113)\n+($K945*'fnd base rates'!D$114)\n+($M945*'fnd base rates'!D$116)\n+($N945*'fnd base rates'!D$117)\n+($O945*'fnd base rates'!D$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,4)))\n*$R945","v":25296.949999999997},{"$f":"(($D945*'fnd base rates'!E$107)\n+($E945*'fnd base rates'!E$108)\n+($F945*'fnd base rates'!E$109)\n+($G945*'fnd base rates'!E$110)\n+($H945*'fnd base rates'!E$111)\n+($I945*'fnd base rates'!E$112)\n+($J945*'fnd base rates'!E$113)\n+($K945*'fnd base rates'!E$114)\n+($M945*'fnd base rates'!E$116)\n+($N945*'fnd base rates'!E$117)\n+($O945*'fnd base rates'!E$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,5)))\n*$R945","v":132859.72485900001},{"$f":"(($D945*'fnd base rates'!F$107)\n+($E945*'fnd base rates'!F$108)\n+($F945*'fnd base rates'!F$109)\n+($G945*'fnd base rates'!F$110)\n+($H945*'fnd base rates'!F$111)\n+($I945*'fnd base rates'!F$112)\n+($J945*'fnd base rates'!F$113)\n+($K945*'fnd base rates'!F$114)\n+($M945*'fnd base rates'!F$116)\n+($N945*'fnd base rates'!F$117)\n+($O945*'fnd base rates'!F$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,6)))\n*$R945","v":29980.542282999999},{"$f":"(($D945*'fnd base rates'!G$107)\n+($E945*'fnd base rates'!G$108)\n+($F945*'fnd base rates'!G$109)\n+($G945*'fnd base rates'!G$110)\n+($H945*'fnd base rates'!G$111)\n+($I945*'fnd base rates'!G$112)\n+($J945*'fnd base rates'!G$113)\n+($K945*'fnd base rates'!G$114)\n+($M945*'fnd base rates'!G$116)\n+($N945*'fnd base rates'!G$117)\n+($O945*'fnd base rates'!G$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,7)))\n*$R945","v":5898.4823980000001},{"$f":"(($D945*'fnd base rates'!H$107)\n+($E945*'fnd base rates'!H$108)\n+($F945*'fnd base rates'!H$109)\n+($G945*'fnd base rates'!H$110)\n+($H945*'fnd base rates'!H$111)\n+($I945*'fnd base rates'!H$112)\n+($J945*'fnd base rates'!H$113)\n+($K945*'fnd base rates'!H$114)\n+($M945*'fnd base rates'!H$116)\n+($N945*'fnd base rates'!H$117)\n+($O945*'fnd base rates'!H$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,8)))","v":18697.423310000002},{"$f":"(($D945*'fnd base rates'!I$107)\n+($E945*'fnd base rates'!I$108)\n+($F945*'fnd base rates'!I$109)\n+($G945*'fnd base rates'!I$110)\n+($H945*'fnd base rates'!I$111)\n+($I945*'fnd base rates'!I$112)\n+($J945*'fnd base rates'!I$113)\n+($K945*'fnd base rates'!I$114)\n+($M945*'fnd base rates'!I$116)\n+($N945*'fnd base rates'!I$117)\n+($O945*'fnd base rates'!I$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,9)))\n*$R945","v":11813.54},{"$f":"(($D945*'fnd base rates'!J$107)\n+($E945*'fnd base rates'!J$108)\n+($F945*'fnd base rates'!J$109)\n+($G945*'fnd base rates'!J$110)\n+($H945*'fnd base rates'!J$111)\n+($I945*'fnd base rates'!J$112)\n+($J945*'fnd base rates'!J$113)\n+($K945*'fnd base rates'!J$114)\n+($M945*'fnd base rates'!J$116)\n+($N945*'fnd base rates'!J$117)\n+($O945*'fnd base rates'!J$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,10)))\n*$R945","v":13225.779999999999},{"$f":"(($D945*'fnd base rates'!K$107)\n+($E945*'fnd base rates'!K$108)\n+($F945*'fnd base rates'!K$109)\n+($G945*'fnd base rates'!K$110)\n+($H945*'fnd base rates'!K$111)\n+($I945*'fnd base rates'!K$112)\n+($J945*'fnd base rates'!K$113)\n+($K945*'fnd base rates'!K$114)\n+($M945*'fnd base rates'!K$116)\n+($N945*'fnd base rates'!K$117)\n+($O945*'fnd base rates'!K$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,11)))\n*$R945","v":36498.797203999995},{"$f":"(($D945*'fnd base rates'!L$107)\n+($E945*'fnd base rates'!L$108)\n+($F945*'fnd base rates'!L$109)\n+($G945*'fnd base rates'!L$110)\n+($H945*'fnd base rates'!L$111)\n+($I945*'fnd base rates'!L$112)\n+($J945*'fnd base rates'!L$113)\n+($K945*'fnd base rates'!L$114)\n+($M945*'fnd base rates'!L$116)\n+($N945*'fnd base rates'!L$117)\n+($O945*'fnd base rates'!L$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,12)))","v":41803.826892999998},{"$f":"(($D945*'fnd base rates'!M$107)\n+($E945*'fnd base rates'!M$108)\n+($F945*'fnd base rates'!M$109)\n+($G945*'fnd base rates'!M$110)\n+($H945*'fnd base rates'!M$111)\n+($I945*'fnd base rates'!M$112)\n+($J945*'fnd base rates'!M$113)\n+($K945*'fnd base rates'!M$114)\n+($M945*'fnd base rates'!M$116)\n+($N945*'fnd base rates'!M$117)\n+($O945*'fnd base rates'!M$118)\n+($P945*VLOOKUP($S945+12,rate_basefnd,13)))","v":0},333027.40061399998,null,3516332325,"3516","332","325",1,33,333027.40061399998,10092,0,10092,null,null,null,null,null,10165,8,10173,-97,10076,16,10092]
[3516,3516332332,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D946","v":0},{"$f":"'fnd enro'!E946","v":0},{"$f":"'fnd enro'!F946","v":0},{"$f":"'fnd enro'!G946","v":0},{"$f":"'fnd enro'!H946","v":22},{"$f":"'fnd enro'!I946","v":8},{"$f":"'fnd enro'!J946","v":0},{"$f":"'fnd enro'!K946","v":1.137},{"$f":"'fnd enro'!L946","v":0},{"$f":"'fnd enro'!M946+'fnd enro'!N946","v":0},{"$f":"'fnd enro'!O946","v":1},{"$f":"'fnd enro'!P946","v":2},{"$f":"'fnd enro'!Q946","v":14},{"$f":"'fnd enro'!S946","v":30},1,{"$f":"VALUE('fnd enro'!R946)","v":9},null,{"$f":"(($D946*'fnd base rates'!C$107)\n+($E946*'fnd base rates'!C$108)\n+($F946*'fnd base rates'!C$109)\n+($G946*'fnd base rates'!C$110)\n+($H946*'fnd base rates'!C$111)\n+($I946*'fnd base rates'!C$112)\n+($J946*'fnd base rates'!C$113)\n+($K946*'fnd base rates'!C$114)\n+($M946*'fnd base rates'!C$116)\n+($N946*'fnd base rates'!C$117)\n+($O946*'fnd base rates'!C$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,3)))\n*$R946","v":16245.166970000002},{"$f":"(($D946*'fnd base rates'!D$107)\n+($E946*'fnd base rates'!D$108)\n+($F946*'fnd base rates'!D$109)\n+($G946*'fnd base rates'!D$110)\n+($H946*'fnd base rates'!D$111)\n+($I946*'fnd base rates'!D$112)\n+($J946*'fnd base rates'!D$113)\n+($K946*'fnd base rates'!D$114)\n+($M946*'fnd base rates'!D$116)\n+($N946*'fnd base rates'!D$117)\n+($O946*'fnd base rates'!D$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,4)))\n*$R946","v":26212.75},{"$f":"(($D946*'fnd base rates'!E$107)\n+($E946*'fnd base rates'!E$108)\n+($F946*'fnd base rates'!E$109)\n+($G946*'fnd base rates'!E$110)\n+($H946*'fnd base rates'!E$111)\n+($I946*'fnd base rates'!E$112)\n+($J946*'fnd base rates'!E$113)\n+($K946*'fnd base rates'!E$114)\n+($M946*'fnd base rates'!E$116)\n+($N946*'fnd base rates'!E$117)\n+($O946*'fnd base rates'!E$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,5)))\n*$R946","v":151977.93169000003},{"$f":"(($D946*'fnd base rates'!F$107)\n+($E946*'fnd base rates'!F$108)\n+($F946*'fnd base rates'!F$109)\n+($G946*'fnd base rates'!F$110)\n+($H946*'fnd base rates'!F$111)\n+($I946*'fnd base rates'!F$112)\n+($J946*'fnd base rates'!F$113)\n+($K946*'fnd base rates'!F$114)\n+($M946*'fnd base rates'!F$116)\n+($N946*'fnd base rates'!F$117)\n+($O946*'fnd base rates'!F$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,6)))\n*$R946","v":27611.557529999998},{"$f":"(($D946*'fnd base rates'!G$107)\n+($E946*'fnd base rates'!G$108)\n+($F946*'fnd base rates'!G$109)\n+($G946*'fnd base rates'!G$110)\n+($H946*'fnd base rates'!G$111)\n+($I946*'fnd base rates'!G$112)\n+($J946*'fnd base rates'!G$113)\n+($K946*'fnd base rates'!G$114)\n+($M946*'fnd base rates'!G$116)\n+($N946*'fnd base rates'!G$117)\n+($O946*'fnd base rates'!G$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,7)))\n*$R946","v":6800.9521799999984},{"$f":"(($D946*'fnd base rates'!H$107)\n+($E946*'fnd base rates'!H$108)\n+($F946*'fnd base rates'!H$109)\n+($G946*'fnd base rates'!H$110)\n+($H946*'fnd base rates'!H$111)\n+($I946*'fnd base rates'!H$112)\n+($J946*'fnd base rates'!H$113)\n+($K946*'fnd base rates'!H$114)\n+($M946*'fnd base rates'!H$116)\n+($N946*'fnd base rates'!H$117)\n+($O946*'fnd base rates'!H$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,8)))","v":17716.682099999998},{"$f":"(($D946*'fnd base rates'!I$107)\n+($E946*'fnd base rates'!I$108)\n+($F946*'fnd base rates'!I$109)\n+($G946*'fnd base rates'!I$110)\n+($H946*'fnd base rates'!I$111)\n+($I946*'fnd base rates'!I$112)\n+($J946*'fnd base rates'!I$113)\n+($K946*'fnd base rates'!I$114)\n+($M946*'fnd base rates'!I$116)\n+($N946*'fnd base rates'!I$117)\n+($O946*'fnd base rates'!I$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,9)))\n*$R946","v":12084.100000000002},{"$f":"(($D946*'fnd base rates'!J$107)\n+($E946*'fnd base rates'!J$108)\n+($F946*'fnd base rates'!J$109)\n+($G946*'fnd base rates'!J$110)\n+($H946*'fnd base rates'!J$111)\n+($I946*'fnd base rates'!J$112)\n+($J946*'fnd base rates'!J$113)\n+($K946*'fnd base rates'!J$114)\n+($M946*'fnd base rates'!J$116)\n+($N946*'fnd base rates'!J$117)\n+($O946*'fnd base rates'!J$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,10)))\n*$R946","v":18027.54},{"$f":"(($D946*'fnd base rates'!K$107)\n+($E946*'fnd base rates'!K$108)\n+($F946*'fnd base rates'!K$109)\n+($G946*'fnd base rates'!K$110)\n+($H946*'fnd base rates'!K$111)\n+($I946*'fnd base rates'!K$112)\n+($J946*'fnd base rates'!K$113)\n+($K946*'fnd base rates'!K$114)\n+($M946*'fnd base rates'!K$116)\n+($N946*'fnd base rates'!K$117)\n+($O946*'fnd base rates'!K$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,11)))\n*$R946","v":33897.475639999997},{"$f":"(($D946*'fnd base rates'!L$107)\n+($E946*'fnd base rates'!L$108)\n+($F946*'fnd base rates'!L$109)\n+($G946*'fnd base rates'!L$110)\n+($H946*'fnd base rates'!L$111)\n+($I946*'fnd base rates'!L$112)\n+($J946*'fnd base rates'!L$113)\n+($K946*'fnd base rates'!L$114)\n+($M946*'fnd base rates'!L$116)\n+($N946*'fnd base rates'!L$117)\n+($O946*'fnd base rates'!L$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,12)))","v":43002.022629999992},{"$f":"(($D946*'fnd base rates'!M$107)\n+($E946*'fnd base rates'!M$108)\n+($F946*'fnd base rates'!M$109)\n+($G946*'fnd base rates'!M$110)\n+($H946*'fnd base rates'!M$111)\n+($I946*'fnd base rates'!M$112)\n+($J946*'fnd base rates'!M$113)\n+($K946*'fnd base rates'!M$114)\n+($M946*'fnd base rates'!M$116)\n+($N946*'fnd base rates'!M$117)\n+($O946*'fnd base rates'!M$118)\n+($P946*VLOOKUP($S946+12,rate_basefnd,13)))","v":0},353576.17874,null,3516332332,"3516","332","332",1,30,353576.17874,11786,0,11786,null,null,null,null,null,12417,42,12459,-673,11786,0,11786]
[3516,3516332680,"HAMPDEN CS OF SCIENCE WEST",{"$f":"'fnd enro'!D947","v":0},{"$f":"'fnd enro'!E947","v":0},{"$f":"'fnd enro'!F947","v":0},{"$f":"'fnd enro'!G947","v":0},{"$f":"'fnd enro'!H947","v":1},{"$f":"'fnd enro'!I947","v":0},{"$f":"'fnd enro'!J947","v":0},{"$f":"'fnd enro'!K947","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L947","v":0},{"$f":"'fnd enro'!M947+'fnd enro'!N947","v":0},{"$f":"'fnd enro'!O947","v":0},{"$f":"'fnd enro'!P947","v":0},{"$f":"'fnd enro'!Q947","v":0},{"$f":"'fnd enro'!S947","v":1},1,{"$f":"VALUE('fnd enro'!R947)","v":4},null,{"$f":"(($D947*'fnd base rates'!C$107)\n+($E947*'fnd base rates'!C$108)\n+($F947*'fnd base rates'!C$109)\n+($G947*'fnd base rates'!C$110)\n+($H947*'fnd base rates'!C$111)\n+($I947*'fnd base rates'!C$112)\n+($J947*'fnd base rates'!C$113)\n+($K947*'fnd base rates'!C$114)\n+($M947*'fnd base rates'!C$116)\n+($N947*'fnd base rates'!C$117)\n+($O947*'fnd base rates'!C$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,3)))\n*$R947","v":504.28889900000001},{"$f":"(($D947*'fnd base rates'!D$107)\n+($E947*'fnd base rates'!D$108)\n+($F947*'fnd base rates'!D$109)\n+($G947*'fnd base rates'!D$110)\n+($H947*'fnd base rates'!D$111)\n+($I947*'fnd base rates'!D$112)\n+($J947*'fnd base rates'!D$113)\n+($K947*'fnd base rates'!D$114)\n+($M947*'fnd base rates'!D$116)\n+($N947*'fnd base rates'!D$117)\n+($O947*'fnd base rates'!D$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,4)))\n*$R947","v":721.95},{"$f":"(($D947*'fnd base rates'!E$107)\n+($E947*'fnd base rates'!E$108)\n+($F947*'fnd base rates'!E$109)\n+($G947*'fnd base rates'!E$110)\n+($H947*'fnd base rates'!E$111)\n+($I947*'fnd base rates'!E$112)\n+($J947*'fnd base rates'!E$113)\n+($K947*'fnd base rates'!E$114)\n+($M947*'fnd base rates'!E$116)\n+($N947*'fnd base rates'!E$117)\n+($O947*'fnd base rates'!E$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,5)))\n*$R947","v":3258.1077230000001},{"$f":"(($D947*'fnd base rates'!F$107)\n+($E947*'fnd base rates'!F$108)\n+($F947*'fnd base rates'!F$109)\n+($G947*'fnd base rates'!F$110)\n+($H947*'fnd base rates'!F$111)\n+($I947*'fnd base rates'!F$112)\n+($J947*'fnd base rates'!F$113)\n+($K947*'fnd base rates'!F$114)\n+($M947*'fnd base rates'!F$116)\n+($N947*'fnd base rates'!F$117)\n+($O947*'fnd base rates'!F$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,6)))\n*$R947","v":933.31825099999992},{"$f":"(($D947*'fnd base rates'!G$107)\n+($E947*'fnd base rates'!G$108)\n+($F947*'fnd base rates'!G$109)\n+($G947*'fnd base rates'!G$110)\n+($H947*'fnd base rates'!G$111)\n+($I947*'fnd base rates'!G$112)\n+($J947*'fnd base rates'!G$113)\n+($K947*'fnd base rates'!G$114)\n+($M947*'fnd base rates'!G$116)\n+($N947*'fnd base rates'!G$117)\n+($O947*'fnd base rates'!G$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,7)))\n*$R947","v":158.65340599999999},{"$f":"(($D947*'fnd base rates'!H$107)\n+($E947*'fnd base rates'!H$108)\n+($F947*'fnd base rates'!H$109)\n+($G947*'fnd base rates'!H$110)\n+($H947*'fnd base rates'!H$111)\n+($I947*'fnd base rates'!H$112)\n+($J947*'fnd base rates'!H$113)\n+($K947*'fnd base rates'!H$114)\n+($M947*'fnd base rates'!H$116)\n+($N947*'fnd base rates'!H$117)\n+($O947*'fnd base rates'!H$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,8)))","v":493.65706999999998},{"$f":"(($D947*'fnd base rates'!I$107)\n+($E947*'fnd base rates'!I$108)\n+($F947*'fnd base rates'!I$109)\n+($G947*'fnd base rates'!I$110)\n+($H947*'fnd base rates'!I$111)\n+($I947*'fnd base rates'!I$112)\n+($J947*'fnd base rates'!I$113)\n+($K947*'fnd base rates'!I$114)\n+($M947*'fnd base rates'!I$116)\n+($N947*'fnd base rates'!I$117)\n+($O947*'fnd base rates'!I$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,9)))\n*$R947","v":320.64},{"$f":"(($D947*'fnd base rates'!J$107)\n+($E947*'fnd base rates'!J$108)\n+($F947*'fnd base rates'!J$109)\n+($G947*'fnd base rates'!J$110)\n+($H947*'fnd base rates'!J$111)\n+($I947*'fnd base rates'!J$112)\n+($J947*'fnd base rates'!J$113)\n+($K947*'fnd base rates'!J$114)\n+($M947*'fnd base rates'!J$116)\n+($N947*'fnd base rates'!J$117)\n+($O947*'fnd base rates'!J$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,10)))\n*$R947","v":234.79},{"$f":"(($D947*'fnd base rates'!K$107)\n+($E947*'fnd base rates'!K$108)\n+($F947*'fnd base rates'!K$109)\n+($G947*'fnd base rates'!K$110)\n+($H947*'fnd base rates'!K$111)\n+($I947*'fnd base rates'!K$112)\n+($J947*'fnd base rates'!K$113)\n+($K947*'fnd base rates'!K$114)\n+($M947*'fnd base rates'!K$116)\n+($N947*'fnd base rates'!K$117)\n+($O947*'fnd base rates'!K$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,11)))\n*$R947","v":1113.3671880000002},{"$f":"(($D947*'fnd base rates'!L$107)\n+($E947*'fnd base rates'!L$108)\n+($F947*'fnd base rates'!L$109)\n+($G947*'fnd base rates'!L$110)\n+($H947*'fnd base rates'!L$111)\n+($I947*'fnd base rates'!L$112)\n+($J947*'fnd base rates'!L$113)\n+($K947*'fnd base rates'!L$114)\n+($M947*'fnd base rates'!L$116)\n+($N947*'fnd base rates'!L$117)\n+($O947*'fnd base rates'!L$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,12)))","v":1221.5214209999999},{"$f":"(($D947*'fnd base rates'!M$107)\n+($E947*'fnd base rates'!M$108)\n+($F947*'fnd base rates'!M$109)\n+($G947*'fnd base rates'!M$110)\n+($H947*'fnd base rates'!M$111)\n+($I947*'fnd base rates'!M$112)\n+($J947*'fnd base rates'!M$113)\n+($K947*'fnd base rates'!M$114)\n+($M947*'fnd base rates'!M$116)\n+($N947*'fnd base rates'!M$117)\n+($O947*'fnd base rates'!M$118)\n+($P947*VLOOKUP($S947+12,rate_basefnd,13)))","v":0},8960.2939580000002,null,3516332680,"3516","332","680",1,1,8960.2939580000002,8960,0,8960,null,null,null,null,null,9052,0,9052,-92,8960,0,8960]
[3517,3517239020,"MAP ACADEMY",{"$f":"'fnd enro'!D948","v":0},{"$f":"'fnd enro'!E948","v":0},{"$f":"'fnd enro'!F948","v":0},{"$f":"'fnd enro'!G948","v":0},{"$f":"'fnd enro'!H948","v":0},{"$f":"'fnd enro'!I948","v":1},{"$f":"'fnd enro'!J948","v":0},{"$f":"'fnd enro'!K948","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L948","v":0},{"$f":"'fnd enro'!M948+'fnd enro'!N948","v":0},{"$f":"'fnd enro'!O948","v":0},{"$f":"'fnd enro'!P948","v":0},{"$f":"'fnd enro'!Q948","v":0},{"$f":"'fnd enro'!S948","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R948)","v":9},null,{"$f":"(($D948*'fnd base rates'!C$107)\n+($E948*'fnd base rates'!C$108)\n+($F948*'fnd base rates'!C$109)\n+($G948*'fnd base rates'!C$110)\n+($H948*'fnd base rates'!C$111)\n+($I948*'fnd base rates'!C$112)\n+($J948*'fnd base rates'!C$113)\n+($K948*'fnd base rates'!C$114)\n+($M948*'fnd base rates'!C$116)\n+($N948*'fnd base rates'!C$117)\n+($O948*'fnd base rates'!C$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,3)))\n*$R948","v":521.93901046500002},{"$f":"(($D948*'fnd base rates'!D$107)\n+($E948*'fnd base rates'!D$108)\n+($F948*'fnd base rates'!D$109)\n+($G948*'fnd base rates'!D$110)\n+($H948*'fnd base rates'!D$111)\n+($I948*'fnd base rates'!D$112)\n+($J948*'fnd base rates'!D$113)\n+($K948*'fnd base rates'!D$114)\n+($M948*'fnd base rates'!D$116)\n+($N948*'fnd base rates'!D$117)\n+($O948*'fnd base rates'!D$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,4)))\n*$R948","v":747.21825000000001},{"$f":"(($D948*'fnd base rates'!E$107)\n+($E948*'fnd base rates'!E$108)\n+($F948*'fnd base rates'!E$109)\n+($G948*'fnd base rates'!E$110)\n+($H948*'fnd base rates'!E$111)\n+($I948*'fnd base rates'!E$112)\n+($J948*'fnd base rates'!E$113)\n+($K948*'fnd base rates'!E$114)\n+($M948*'fnd base rates'!E$116)\n+($N948*'fnd base rates'!E$117)\n+($O948*'fnd base rates'!E$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,5)))\n*$R948","v":4790.9608933049994},{"$f":"(($D948*'fnd base rates'!F$107)\n+($E948*'fnd base rates'!F$108)\n+($F948*'fnd base rates'!F$109)\n+($G948*'fnd base rates'!F$110)\n+($H948*'fnd base rates'!F$111)\n+($I948*'fnd base rates'!F$112)\n+($J948*'fnd base rates'!F$113)\n+($K948*'fnd base rates'!F$114)\n+($M948*'fnd base rates'!F$116)\n+($N948*'fnd base rates'!F$117)\n+($O948*'fnd base rates'!F$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,6)))\n*$R948","v":860.03143978499998},{"$f":"(($D948*'fnd base rates'!G$107)\n+($E948*'fnd base rates'!G$108)\n+($F948*'fnd base rates'!G$109)\n+($G948*'fnd base rates'!G$110)\n+($H948*'fnd base rates'!G$111)\n+($I948*'fnd base rates'!G$112)\n+($J948*'fnd base rates'!G$113)\n+($K948*'fnd base rates'!G$114)\n+($M948*'fnd base rates'!G$116)\n+($N948*'fnd base rates'!G$117)\n+($O948*'fnd base rates'!G$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,7)))\n*$R948","v":159.74542520999998},{"$f":"(($D948*'fnd base rates'!H$107)\n+($E948*'fnd base rates'!H$108)\n+($F948*'fnd base rates'!H$109)\n+($G948*'fnd base rates'!H$110)\n+($H948*'fnd base rates'!H$111)\n+($I948*'fnd base rates'!H$112)\n+($J948*'fnd base rates'!H$113)\n+($K948*'fnd base rates'!H$114)\n+($M948*'fnd base rates'!H$116)\n+($N948*'fnd base rates'!H$117)\n+($O948*'fnd base rates'!H$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D948*'fnd base rates'!I$107)\n+($E948*'fnd base rates'!I$108)\n+($F948*'fnd base rates'!I$109)\n+($G948*'fnd base rates'!I$110)\n+($H948*'fnd base rates'!I$111)\n+($I948*'fnd base rates'!I$112)\n+($J948*'fnd base rates'!I$113)\n+($K948*'fnd base rates'!I$114)\n+($M948*'fnd base rates'!I$116)\n+($N948*'fnd base rates'!I$117)\n+($O948*'fnd base rates'!I$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,9)))\n*$R948","v":415.99754999999999},{"$f":"(($D948*'fnd base rates'!J$107)\n+($E948*'fnd base rates'!J$108)\n+($F948*'fnd base rates'!J$109)\n+($G948*'fnd base rates'!J$110)\n+($H948*'fnd base rates'!J$111)\n+($I948*'fnd base rates'!J$112)\n+($J948*'fnd base rates'!J$113)\n+($K948*'fnd base rates'!J$114)\n+($M948*'fnd base rates'!J$116)\n+($N948*'fnd base rates'!J$117)\n+($O948*'fnd base rates'!J$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,10)))\n*$R948","v":560.35934999999995},{"$f":"(($D948*'fnd base rates'!K$107)\n+($E948*'fnd base rates'!K$108)\n+($F948*'fnd base rates'!K$109)\n+($G948*'fnd base rates'!K$110)\n+($H948*'fnd base rates'!K$111)\n+($I948*'fnd base rates'!K$112)\n+($J948*'fnd base rates'!K$113)\n+($K948*'fnd base rates'!K$114)\n+($M948*'fnd base rates'!K$116)\n+($N948*'fnd base rates'!K$117)\n+($O948*'fnd base rates'!K$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,11)))\n*$R948","v":1120.9848895799998},{"$f":"(($D948*'fnd base rates'!L$107)\n+($E948*'fnd base rates'!L$108)\n+($F948*'fnd base rates'!L$109)\n+($G948*'fnd base rates'!L$110)\n+($H948*'fnd base rates'!L$111)\n+($I948*'fnd base rates'!L$112)\n+($J948*'fnd base rates'!L$113)\n+($K948*'fnd base rates'!L$114)\n+($M948*'fnd base rates'!L$116)\n+($N948*'fnd base rates'!L$117)\n+($O948*'fnd base rates'!L$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D948*'fnd base rates'!M$107)\n+($E948*'fnd base rates'!M$108)\n+($F948*'fnd base rates'!M$109)\n+($G948*'fnd base rates'!M$110)\n+($H948*'fnd base rates'!M$111)\n+($I948*'fnd base rates'!M$112)\n+($J948*'fnd base rates'!M$113)\n+($K948*'fnd base rates'!M$114)\n+($M948*'fnd base rates'!M$116)\n+($N948*'fnd base rates'!M$117)\n+($O948*'fnd base rates'!M$118)\n+($P948*VLOOKUP($S948+12,rate_basefnd,13)))","v":0},11075.935299344999,null,3517239020,"3517","239","020",1,1,11075.935299344999,11076,0,11076,null,null,null,null,null,11146,0,11146,-70,11076,0,11076]
[3517,3517239036,"MAP ACADEMY",{"$f":"'fnd enro'!D949","v":0},{"$f":"'fnd enro'!E949","v":0},{"$f":"'fnd enro'!F949","v":0},{"$f":"'fnd enro'!G949","v":0},{"$f":"'fnd enro'!H949","v":0},{"$f":"'fnd enro'!I949","v":3},{"$f":"'fnd enro'!J949","v":0},{"$f":"'fnd enro'!K949","v":0.1137},{"$f":"'fnd enro'!L949","v":0},{"$f":"'fnd enro'!M949+'fnd enro'!N949","v":0},{"$f":"'fnd enro'!O949","v":0},{"$f":"'fnd enro'!P949","v":0},{"$f":"'fnd enro'!Q949","v":3},{"$f":"'fnd enro'!S949","v":3},1.0349999999999999,{"$f":"VALUE('fnd enro'!R949)","v":6},null,{"$f":"(($D949*'fnd base rates'!C$107)\n+($E949*'fnd base rates'!C$108)\n+($F949*'fnd base rates'!C$109)\n+($G949*'fnd base rates'!C$110)\n+($H949*'fnd base rates'!C$111)\n+($I949*'fnd base rates'!C$112)\n+($J949*'fnd base rates'!C$113)\n+($K949*'fnd base rates'!C$114)\n+($M949*'fnd base rates'!C$116)\n+($N949*'fnd base rates'!C$117)\n+($O949*'fnd base rates'!C$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,3)))\n*$R949","v":1745.9691313949997},{"$f":"(($D949*'fnd base rates'!D$107)\n+($E949*'fnd base rates'!D$108)\n+($F949*'fnd base rates'!D$109)\n+($G949*'fnd base rates'!D$110)\n+($H949*'fnd base rates'!D$111)\n+($I949*'fnd base rates'!D$112)\n+($J949*'fnd base rates'!D$113)\n+($K949*'fnd base rates'!D$114)\n+($M949*'fnd base rates'!D$116)\n+($N949*'fnd base rates'!D$117)\n+($O949*'fnd base rates'!D$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,4)))\n*$R949","v":3095.15715},{"$f":"(($D949*'fnd base rates'!E$107)\n+($E949*'fnd base rates'!E$108)\n+($F949*'fnd base rates'!E$109)\n+($G949*'fnd base rates'!E$110)\n+($H949*'fnd base rates'!E$111)\n+($I949*'fnd base rates'!E$112)\n+($J949*'fnd base rates'!E$113)\n+($K949*'fnd base rates'!E$114)\n+($M949*'fnd base rates'!E$116)\n+($N949*'fnd base rates'!E$117)\n+($O949*'fnd base rates'!E$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,5)))\n*$R949","v":22704.994929914999},{"$f":"(($D949*'fnd base rates'!F$107)\n+($E949*'fnd base rates'!F$108)\n+($F949*'fnd base rates'!F$109)\n+($G949*'fnd base rates'!F$110)\n+($H949*'fnd base rates'!F$111)\n+($I949*'fnd base rates'!F$112)\n+($J949*'fnd base rates'!F$113)\n+($K949*'fnd base rates'!F$114)\n+($M949*'fnd base rates'!F$116)\n+($N949*'fnd base rates'!F$117)\n+($O949*'fnd base rates'!F$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,6)))\n*$R949","v":2580.0943193550002},{"$f":"(($D949*'fnd base rates'!G$107)\n+($E949*'fnd base rates'!G$108)\n+($F949*'fnd base rates'!G$109)\n+($G949*'fnd base rates'!G$110)\n+($H949*'fnd base rates'!G$111)\n+($I949*'fnd base rates'!G$112)\n+($J949*'fnd base rates'!G$113)\n+($K949*'fnd base rates'!G$114)\n+($M949*'fnd base rates'!G$116)\n+($N949*'fnd base rates'!G$117)\n+($O949*'fnd base rates'!G$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,7)))\n*$R949","v":883.47622562999993},{"$f":"(($D949*'fnd base rates'!H$107)\n+($E949*'fnd base rates'!H$108)\n+($F949*'fnd base rates'!H$109)\n+($G949*'fnd base rates'!H$110)\n+($H949*'fnd base rates'!H$111)\n+($I949*'fnd base rates'!H$112)\n+($J949*'fnd base rates'!H$113)\n+($K949*'fnd base rates'!H$114)\n+($M949*'fnd base rates'!H$116)\n+($N949*'fnd base rates'!H$117)\n+($O949*'fnd base rates'!H$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,8)))","v":2403.2912099999999},{"$f":"(($D949*'fnd base rates'!I$107)\n+($E949*'fnd base rates'!I$108)\n+($F949*'fnd base rates'!I$109)\n+($G949*'fnd base rates'!I$110)\n+($H949*'fnd base rates'!I$111)\n+($I949*'fnd base rates'!I$112)\n+($J949*'fnd base rates'!I$113)\n+($K949*'fnd base rates'!I$114)\n+($M949*'fnd base rates'!I$116)\n+($N949*'fnd base rates'!I$117)\n+($O949*'fnd base rates'!I$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,9)))\n*$R949","v":1585.38195},{"$f":"(($D949*'fnd base rates'!J$107)\n+($E949*'fnd base rates'!J$108)\n+($F949*'fnd base rates'!J$109)\n+($G949*'fnd base rates'!J$110)\n+($H949*'fnd base rates'!J$111)\n+($I949*'fnd base rates'!J$112)\n+($J949*'fnd base rates'!J$113)\n+($K949*'fnd base rates'!J$114)\n+($M949*'fnd base rates'!J$116)\n+($N949*'fnd base rates'!J$117)\n+($O949*'fnd base rates'!J$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,10)))\n*$R949","v":3434.2852499999999},{"$f":"(($D949*'fnd base rates'!K$107)\n+($E949*'fnd base rates'!K$108)\n+($F949*'fnd base rates'!K$109)\n+($G949*'fnd base rates'!K$110)\n+($H949*'fnd base rates'!K$111)\n+($I949*'fnd base rates'!K$112)\n+($J949*'fnd base rates'!K$113)\n+($K949*'fnd base rates'!K$114)\n+($M949*'fnd base rates'!K$116)\n+($N949*'fnd base rates'!K$117)\n+($O949*'fnd base rates'!K$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,11)))\n*$R949","v":3362.9546687399998},{"$f":"(($D949*'fnd base rates'!L$107)\n+($E949*'fnd base rates'!L$108)\n+($F949*'fnd base rates'!L$109)\n+($G949*'fnd base rates'!L$110)\n+($H949*'fnd base rates'!L$111)\n+($I949*'fnd base rates'!L$112)\n+($J949*'fnd base rates'!L$113)\n+($K949*'fnd base rates'!L$114)\n+($M949*'fnd base rates'!L$116)\n+($N949*'fnd base rates'!L$117)\n+($O949*'fnd base rates'!L$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,12)))","v":4654.8942630000001},{"$f":"(($D949*'fnd base rates'!M$107)\n+($E949*'fnd base rates'!M$108)\n+($F949*'fnd base rates'!M$109)\n+($G949*'fnd base rates'!M$110)\n+($H949*'fnd base rates'!M$111)\n+($I949*'fnd base rates'!M$112)\n+($J949*'fnd base rates'!M$113)\n+($K949*'fnd base rates'!M$114)\n+($M949*'fnd base rates'!M$116)\n+($N949*'fnd base rates'!M$117)\n+($O949*'fnd base rates'!M$118)\n+($P949*VLOOKUP($S949+12,rate_basefnd,13)))","v":0},46450.499098035005,null,3517239036,"3517","239","036",1,3,46450.499098035005,15483,0,15483,null,null,null,null,null,15561,23,15584,-101,15483,0,15483]
[3517,3517239044,"MAP ACADEMY",{"$f":"'fnd enro'!D950","v":0},{"$f":"'fnd enro'!E950","v":0},{"$f":"'fnd enro'!F950","v":0},{"$f":"'fnd enro'!G950","v":0},{"$f":"'fnd enro'!H950","v":0},{"$f":"'fnd enro'!I950","v":1},{"$f":"'fnd enro'!J950","v":0},{"$f":"'fnd enro'!K950","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L950","v":0},{"$f":"'fnd enro'!M950+'fnd enro'!N950","v":0},{"$f":"'fnd enro'!O950","v":0},{"$f":"'fnd enro'!P950","v":0},{"$f":"'fnd enro'!Q950","v":1},{"$f":"'fnd enro'!S950","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R950)","v":10},null,{"$f":"(($D950*'fnd base rates'!C$107)\n+($E950*'fnd base rates'!C$108)\n+($F950*'fnd base rates'!C$109)\n+($G950*'fnd base rates'!C$110)\n+($H950*'fnd base rates'!C$111)\n+($I950*'fnd base rates'!C$112)\n+($J950*'fnd base rates'!C$113)\n+($K950*'fnd base rates'!C$114)\n+($M950*'fnd base rates'!C$116)\n+($N950*'fnd base rates'!C$117)\n+($O950*'fnd base rates'!C$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,3)))\n*$R950","v":587.70291046499995},{"$f":"(($D950*'fnd base rates'!D$107)\n+($E950*'fnd base rates'!D$108)\n+($F950*'fnd base rates'!D$109)\n+($G950*'fnd base rates'!D$110)\n+($H950*'fnd base rates'!D$111)\n+($I950*'fnd base rates'!D$112)\n+($J950*'fnd base rates'!D$113)\n+($K950*'fnd base rates'!D$114)\n+($M950*'fnd base rates'!D$116)\n+($N950*'fnd base rates'!D$117)\n+($O950*'fnd base rates'!D$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,4)))\n*$R950","v":1058.8153499999999},{"$f":"(($D950*'fnd base rates'!E$107)\n+($E950*'fnd base rates'!E$108)\n+($F950*'fnd base rates'!E$109)\n+($G950*'fnd base rates'!E$110)\n+($H950*'fnd base rates'!E$111)\n+($I950*'fnd base rates'!E$112)\n+($J950*'fnd base rates'!E$113)\n+($K950*'fnd base rates'!E$114)\n+($M950*'fnd base rates'!E$116)\n+($N950*'fnd base rates'!E$117)\n+($O950*'fnd base rates'!E$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,5)))\n*$R950","v":7832.7844933050001},{"$f":"(($D950*'fnd base rates'!F$107)\n+($E950*'fnd base rates'!F$108)\n+($F950*'fnd base rates'!F$109)\n+($G950*'fnd base rates'!F$110)\n+($H950*'fnd base rates'!F$111)\n+($I950*'fnd base rates'!F$112)\n+($J950*'fnd base rates'!F$113)\n+($K950*'fnd base rates'!F$114)\n+($M950*'fnd base rates'!F$116)\n+($N950*'fnd base rates'!F$117)\n+($O950*'fnd base rates'!F$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,6)))\n*$R950","v":860.03143978499998},{"$f":"(($D950*'fnd base rates'!G$107)\n+($E950*'fnd base rates'!G$108)\n+($F950*'fnd base rates'!G$109)\n+($G950*'fnd base rates'!G$110)\n+($H950*'fnd base rates'!G$111)\n+($I950*'fnd base rates'!G$112)\n+($J950*'fnd base rates'!G$113)\n+($K950*'fnd base rates'!G$114)\n+($M950*'fnd base rates'!G$116)\n+($N950*'fnd base rates'!G$117)\n+($O950*'fnd base rates'!G$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,7)))\n*$R950","v":307.31572520999998},{"$f":"(($D950*'fnd base rates'!H$107)\n+($E950*'fnd base rates'!H$108)\n+($F950*'fnd base rates'!H$109)\n+($G950*'fnd base rates'!H$110)\n+($H950*'fnd base rates'!H$111)\n+($I950*'fnd base rates'!H$112)\n+($J950*'fnd base rates'!H$113)\n+($K950*'fnd base rates'!H$114)\n+($M950*'fnd base rates'!H$116)\n+($N950*'fnd base rates'!H$117)\n+($O950*'fnd base rates'!H$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,8)))","v":802.99707000000001},{"$f":"(($D950*'fnd base rates'!I$107)\n+($E950*'fnd base rates'!I$108)\n+($F950*'fnd base rates'!I$109)\n+($G950*'fnd base rates'!I$110)\n+($H950*'fnd base rates'!I$111)\n+($I950*'fnd base rates'!I$112)\n+($J950*'fnd base rates'!I$113)\n+($K950*'fnd base rates'!I$114)\n+($M950*'fnd base rates'!I$116)\n+($N950*'fnd base rates'!I$117)\n+($O950*'fnd base rates'!I$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,9)))\n*$R950","v":539.17290000000003},{"$f":"(($D950*'fnd base rates'!J$107)\n+($E950*'fnd base rates'!J$108)\n+($F950*'fnd base rates'!J$109)\n+($G950*'fnd base rates'!J$110)\n+($H950*'fnd base rates'!J$111)\n+($I950*'fnd base rates'!J$112)\n+($J950*'fnd base rates'!J$113)\n+($K950*'fnd base rates'!J$114)\n+($M950*'fnd base rates'!J$116)\n+($N950*'fnd base rates'!J$117)\n+($O950*'fnd base rates'!J$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,10)))\n*$R950","v":1200.4033499999998},{"$f":"(($D950*'fnd base rates'!K$107)\n+($E950*'fnd base rates'!K$108)\n+($F950*'fnd base rates'!K$109)\n+($G950*'fnd base rates'!K$110)\n+($H950*'fnd base rates'!K$111)\n+($I950*'fnd base rates'!K$112)\n+($J950*'fnd base rates'!K$113)\n+($K950*'fnd base rates'!K$114)\n+($M950*'fnd base rates'!K$116)\n+($N950*'fnd base rates'!K$117)\n+($O950*'fnd base rates'!K$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,11)))\n*$R950","v":1120.9848895799998},{"$f":"(($D950*'fnd base rates'!L$107)\n+($E950*'fnd base rates'!L$108)\n+($F950*'fnd base rates'!L$109)\n+($G950*'fnd base rates'!L$110)\n+($H950*'fnd base rates'!L$111)\n+($I950*'fnd base rates'!L$112)\n+($J950*'fnd base rates'!L$113)\n+($K950*'fnd base rates'!L$114)\n+($M950*'fnd base rates'!L$116)\n+($N950*'fnd base rates'!L$117)\n+($O950*'fnd base rates'!L$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,12)))","v":1592.9714210000002},{"$f":"(($D950*'fnd base rates'!M$107)\n+($E950*'fnd base rates'!M$108)\n+($F950*'fnd base rates'!M$109)\n+($G950*'fnd base rates'!M$110)\n+($H950*'fnd base rates'!M$111)\n+($I950*'fnd base rates'!M$112)\n+($J950*'fnd base rates'!M$113)\n+($K950*'fnd base rates'!M$114)\n+($M950*'fnd base rates'!M$116)\n+($N950*'fnd base rates'!M$117)\n+($O950*'fnd base rates'!M$118)\n+($P950*VLOOKUP($S950+12,rate_basefnd,13)))","v":0},15903.179549345001,null,3517239044,"3517","239","044",1,1,15903.179549345001,15903,0,15903,null,null,null,null,null,16017,133,16150,-247,15903,0,15903]
[3517,3517239052,"MAP ACADEMY",{"$f":"'fnd enro'!D951","v":0},{"$f":"'fnd enro'!E951","v":0},{"$f":"'fnd enro'!F951","v":0},{"$f":"'fnd enro'!G951","v":0},{"$f":"'fnd enro'!H951","v":0},{"$f":"'fnd enro'!I951","v":10},{"$f":"'fnd enro'!J951","v":0},{"$f":"'fnd enro'!K951","v":0.379},{"$f":"'fnd enro'!L951","v":0},{"$f":"'fnd enro'!M951+'fnd enro'!N951","v":0},{"$f":"'fnd enro'!O951","v":0},{"$f":"'fnd enro'!P951","v":0},{"$f":"'fnd enro'!Q951","v":4},{"$f":"'fnd enro'!S951","v":10},1.0349999999999999,{"$f":"VALUE('fnd enro'!R951)","v":5},null,{"$f":"(($D951*'fnd base rates'!C$107)\n+($E951*'fnd base rates'!C$108)\n+($F951*'fnd base rates'!C$109)\n+($G951*'fnd base rates'!C$110)\n+($H951*'fnd base rates'!C$111)\n+($I951*'fnd base rates'!C$112)\n+($J951*'fnd base rates'!C$113)\n+($K951*'fnd base rates'!C$114)\n+($M951*'fnd base rates'!C$116)\n+($N951*'fnd base rates'!C$117)\n+($O951*'fnd base rates'!C$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,3)))\n*$R951","v":5444.1507046500001},{"$f":"(($D951*'fnd base rates'!D$107)\n+($E951*'fnd base rates'!D$108)\n+($F951*'fnd base rates'!D$109)\n+($G951*'fnd base rates'!D$110)\n+($H951*'fnd base rates'!D$111)\n+($I951*'fnd base rates'!D$112)\n+($J951*'fnd base rates'!D$113)\n+($K951*'fnd base rates'!D$114)\n+($M951*'fnd base rates'!D$116)\n+($N951*'fnd base rates'!D$117)\n+($O951*'fnd base rates'!D$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,4)))\n*$R951","v":8537.1147000000001},{"$f":"(($D951*'fnd base rates'!E$107)\n+($E951*'fnd base rates'!E$108)\n+($F951*'fnd base rates'!E$109)\n+($G951*'fnd base rates'!E$110)\n+($H951*'fnd base rates'!E$111)\n+($I951*'fnd base rates'!E$112)\n+($J951*'fnd base rates'!E$113)\n+($K951*'fnd base rates'!E$114)\n+($M951*'fnd base rates'!E$116)\n+($N951*'fnd base rates'!E$117)\n+($O951*'fnd base rates'!E$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,5)))\n*$R951","v":58305.52153305},{"$f":"(($D951*'fnd base rates'!F$107)\n+($E951*'fnd base rates'!F$108)\n+($F951*'fnd base rates'!F$109)\n+($G951*'fnd base rates'!F$110)\n+($H951*'fnd base rates'!F$111)\n+($I951*'fnd base rates'!F$112)\n+($J951*'fnd base rates'!F$113)\n+($K951*'fnd base rates'!F$114)\n+($M951*'fnd base rates'!F$116)\n+($N951*'fnd base rates'!F$117)\n+($O951*'fnd base rates'!F$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,6)))\n*$R951","v":8600.3143978500011},{"$f":"(($D951*'fnd base rates'!G$107)\n+($E951*'fnd base rates'!G$108)\n+($F951*'fnd base rates'!G$109)\n+($G951*'fnd base rates'!G$110)\n+($H951*'fnd base rates'!G$111)\n+($I951*'fnd base rates'!G$112)\n+($J951*'fnd base rates'!G$113)\n+($K951*'fnd base rates'!G$114)\n+($M951*'fnd base rates'!G$116)\n+($N951*'fnd base rates'!G$117)\n+($O951*'fnd base rates'!G$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,7)))\n*$R951","v":2101.8304521},{"$f":"(($D951*'fnd base rates'!H$107)\n+($E951*'fnd base rates'!H$108)\n+($F951*'fnd base rates'!H$109)\n+($G951*'fnd base rates'!H$110)\n+($H951*'fnd base rates'!H$111)\n+($I951*'fnd base rates'!H$112)\n+($J951*'fnd base rates'!H$113)\n+($K951*'fnd base rates'!H$114)\n+($M951*'fnd base rates'!H$116)\n+($N951*'fnd base rates'!H$117)\n+($O951*'fnd base rates'!H$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,8)))","v":7886.0507000000007},{"$f":"(($D951*'fnd base rates'!I$107)\n+($E951*'fnd base rates'!I$108)\n+($F951*'fnd base rates'!I$109)\n+($G951*'fnd base rates'!I$110)\n+($H951*'fnd base rates'!I$111)\n+($I951*'fnd base rates'!I$112)\n+($J951*'fnd base rates'!I$113)\n+($K951*'fnd base rates'!I$114)\n+($M951*'fnd base rates'!I$116)\n+($N951*'fnd base rates'!I$117)\n+($O951*'fnd base rates'!I$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,9)))\n*$R951","v":4580.9306999999999},{"$f":"(($D951*'fnd base rates'!J$107)\n+($E951*'fnd base rates'!J$108)\n+($F951*'fnd base rates'!J$109)\n+($G951*'fnd base rates'!J$110)\n+($H951*'fnd base rates'!J$111)\n+($I951*'fnd base rates'!J$112)\n+($J951*'fnd base rates'!J$113)\n+($K951*'fnd base rates'!J$114)\n+($M951*'fnd base rates'!J$116)\n+($N951*'fnd base rates'!J$117)\n+($O951*'fnd base rates'!J$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,10)))\n*$R951","v":7791.0452999999998},{"$f":"(($D951*'fnd base rates'!K$107)\n+($E951*'fnd base rates'!K$108)\n+($F951*'fnd base rates'!K$109)\n+($G951*'fnd base rates'!K$110)\n+($H951*'fnd base rates'!K$111)\n+($I951*'fnd base rates'!K$112)\n+($J951*'fnd base rates'!K$113)\n+($K951*'fnd base rates'!K$114)\n+($M951*'fnd base rates'!K$116)\n+($N951*'fnd base rates'!K$117)\n+($O951*'fnd base rates'!K$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,11)))\n*$R951","v":11209.848895799998},{"$f":"(($D951*'fnd base rates'!L$107)\n+($E951*'fnd base rates'!L$108)\n+($F951*'fnd base rates'!L$109)\n+($G951*'fnd base rates'!L$110)\n+($H951*'fnd base rates'!L$111)\n+($I951*'fnd base rates'!L$112)\n+($J951*'fnd base rates'!L$113)\n+($K951*'fnd base rates'!L$114)\n+($M951*'fnd base rates'!L$116)\n+($N951*'fnd base rates'!L$117)\n+($O951*'fnd base rates'!L$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,12)))","v":12800.37421},{"$f":"(($D951*'fnd base rates'!M$107)\n+($E951*'fnd base rates'!M$108)\n+($F951*'fnd base rates'!M$109)\n+($G951*'fnd base rates'!M$110)\n+($H951*'fnd base rates'!M$111)\n+($I951*'fnd base rates'!M$112)\n+($J951*'fnd base rates'!M$113)\n+($K951*'fnd base rates'!M$114)\n+($M951*'fnd base rates'!M$116)\n+($N951*'fnd base rates'!M$117)\n+($O951*'fnd base rates'!M$118)\n+($P951*VLOOKUP($S951+12,rate_basefnd,13)))","v":0},127257.18159344999,null,3517239052,"3517","239","052",1,10,127257.18159344999,12726,0,12726,null,null,null,null,null,12798,6,12804,-78,12726,0,12726]
[3517,3517239082,"MAP ACADEMY",{"$f":"'fnd enro'!D952","v":0},{"$f":"'fnd enro'!E952","v":0},{"$f":"'fnd enro'!F952","v":0},{"$f":"'fnd enro'!G952","v":0},{"$f":"'fnd enro'!H952","v":0},{"$f":"'fnd enro'!I952","v":1},{"$f":"'fnd enro'!J952","v":0},{"$f":"'fnd enro'!K952","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L952","v":0},{"$f":"'fnd enro'!M952+'fnd enro'!N952","v":0},{"$f":"'fnd enro'!O952","v":0},{"$f":"'fnd enro'!P952","v":0},{"$f":"'fnd enro'!Q952","v":1},{"$f":"'fnd enro'!S952","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R952)","v":1},null,{"$f":"(($D952*'fnd base rates'!C$107)\n+($E952*'fnd base rates'!C$108)\n+($F952*'fnd base rates'!C$109)\n+($G952*'fnd base rates'!C$110)\n+($H952*'fnd base rates'!C$111)\n+($I952*'fnd base rates'!C$112)\n+($J952*'fnd base rates'!C$113)\n+($K952*'fnd base rates'!C$114)\n+($M952*'fnd base rates'!C$116)\n+($N952*'fnd base rates'!C$117)\n+($O952*'fnd base rates'!C$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,3)))\n*$R952","v":575.74866046499994},{"$f":"(($D952*'fnd base rates'!D$107)\n+($E952*'fnd base rates'!D$108)\n+($F952*'fnd base rates'!D$109)\n+($G952*'fnd base rates'!D$110)\n+($H952*'fnd base rates'!D$111)\n+($I952*'fnd base rates'!D$112)\n+($J952*'fnd base rates'!D$113)\n+($K952*'fnd base rates'!D$114)\n+($M952*'fnd base rates'!D$116)\n+($N952*'fnd base rates'!D$117)\n+($O952*'fnd base rates'!D$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,4)))\n*$R952","v":1002.1905},{"$f":"(($D952*'fnd base rates'!E$107)\n+($E952*'fnd base rates'!E$108)\n+($F952*'fnd base rates'!E$109)\n+($G952*'fnd base rates'!E$110)\n+($H952*'fnd base rates'!E$111)\n+($I952*'fnd base rates'!E$112)\n+($J952*'fnd base rates'!E$113)\n+($K952*'fnd base rates'!E$114)\n+($M952*'fnd base rates'!E$116)\n+($N952*'fnd base rates'!E$117)\n+($O952*'fnd base rates'!E$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,5)))\n*$R952","v":7279.9081933049993},{"$f":"(($D952*'fnd base rates'!F$107)\n+($E952*'fnd base rates'!F$108)\n+($F952*'fnd base rates'!F$109)\n+($G952*'fnd base rates'!F$110)\n+($H952*'fnd base rates'!F$111)\n+($I952*'fnd base rates'!F$112)\n+($J952*'fnd base rates'!F$113)\n+($K952*'fnd base rates'!F$114)\n+($M952*'fnd base rates'!F$116)\n+($N952*'fnd base rates'!F$117)\n+($O952*'fnd base rates'!F$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,6)))\n*$R952","v":860.03143978499998},{"$f":"(($D952*'fnd base rates'!G$107)\n+($E952*'fnd base rates'!G$108)\n+($F952*'fnd base rates'!G$109)\n+($G952*'fnd base rates'!G$110)\n+($H952*'fnd base rates'!G$111)\n+($I952*'fnd base rates'!G$112)\n+($J952*'fnd base rates'!G$113)\n+($K952*'fnd base rates'!G$114)\n+($M952*'fnd base rates'!G$116)\n+($N952*'fnd base rates'!G$117)\n+($O952*'fnd base rates'!G$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,7)))\n*$R952","v":280.49887520999994},{"$f":"(($D952*'fnd base rates'!H$107)\n+($E952*'fnd base rates'!H$108)\n+($F952*'fnd base rates'!H$109)\n+($G952*'fnd base rates'!H$110)\n+($H952*'fnd base rates'!H$111)\n+($I952*'fnd base rates'!H$112)\n+($J952*'fnd base rates'!H$113)\n+($K952*'fnd base rates'!H$114)\n+($M952*'fnd base rates'!H$116)\n+($N952*'fnd base rates'!H$117)\n+($O952*'fnd base rates'!H$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,8)))","v":799.02706999999998},{"$f":"(($D952*'fnd base rates'!I$107)\n+($E952*'fnd base rates'!I$108)\n+($F952*'fnd base rates'!I$109)\n+($G952*'fnd base rates'!I$110)\n+($H952*'fnd base rates'!I$111)\n+($I952*'fnd base rates'!I$112)\n+($J952*'fnd base rates'!I$113)\n+($K952*'fnd base rates'!I$114)\n+($M952*'fnd base rates'!I$116)\n+($N952*'fnd base rates'!I$117)\n+($O952*'fnd base rates'!I$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,9)))\n*$R952","v":516.78584999999998},{"$f":"(($D952*'fnd base rates'!J$107)\n+($E952*'fnd base rates'!J$108)\n+($F952*'fnd base rates'!J$109)\n+($G952*'fnd base rates'!J$110)\n+($H952*'fnd base rates'!J$111)\n+($I952*'fnd base rates'!J$112)\n+($J952*'fnd base rates'!J$113)\n+($K952*'fnd base rates'!J$114)\n+($M952*'fnd base rates'!J$116)\n+($N952*'fnd base rates'!J$117)\n+($O952*'fnd base rates'!J$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,10)))\n*$R952","v":1084.0693499999998},{"$f":"(($D952*'fnd base rates'!K$107)\n+($E952*'fnd base rates'!K$108)\n+($F952*'fnd base rates'!K$109)\n+($G952*'fnd base rates'!K$110)\n+($H952*'fnd base rates'!K$111)\n+($I952*'fnd base rates'!K$112)\n+($J952*'fnd base rates'!K$113)\n+($K952*'fnd base rates'!K$114)\n+($M952*'fnd base rates'!K$116)\n+($N952*'fnd base rates'!K$117)\n+($O952*'fnd base rates'!K$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,11)))\n*$R952","v":1120.9848895799998},{"$f":"(($D952*'fnd base rates'!L$107)\n+($E952*'fnd base rates'!L$108)\n+($F952*'fnd base rates'!L$109)\n+($G952*'fnd base rates'!L$110)\n+($H952*'fnd base rates'!L$111)\n+($I952*'fnd base rates'!L$112)\n+($J952*'fnd base rates'!L$113)\n+($K952*'fnd base rates'!L$114)\n+($M952*'fnd base rates'!L$116)\n+($N952*'fnd base rates'!L$117)\n+($O952*'fnd base rates'!L$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,12)))","v":1506.5514210000001},{"$f":"(($D952*'fnd base rates'!M$107)\n+($E952*'fnd base rates'!M$108)\n+($F952*'fnd base rates'!M$109)\n+($G952*'fnd base rates'!M$110)\n+($H952*'fnd base rates'!M$111)\n+($I952*'fnd base rates'!M$112)\n+($J952*'fnd base rates'!M$113)\n+($K952*'fnd base rates'!M$114)\n+($M952*'fnd base rates'!M$116)\n+($N952*'fnd base rates'!M$117)\n+($O952*'fnd base rates'!M$118)\n+($P952*VLOOKUP($S952+12,rate_basefnd,13)))","v":0},15025.796249345,null,3517239082,"3517","239","082",1,1,15025.796249345,15026,0,15026,null,null,null,null,null,15139,-2,15137,-111,15026,0,15026]
[3517,3517239099,"MAP ACADEMY",{"$f":"'fnd enro'!D953","v":0},{"$f":"'fnd enro'!E953","v":0},{"$f":"'fnd enro'!F953","v":0},{"$f":"'fnd enro'!G953","v":0},{"$f":"'fnd enro'!H953","v":0},{"$f":"'fnd enro'!I953","v":1},{"$f":"'fnd enro'!J953","v":0},{"$f":"'fnd enro'!K953","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L953","v":0},{"$f":"'fnd enro'!M953+'fnd enro'!N953","v":0},{"$f":"'fnd enro'!O953","v":0},{"$f":"'fnd enro'!P953","v":0},{"$f":"'fnd enro'!Q953","v":0},{"$f":"'fnd enro'!S953","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R953)","v":4},null,{"$f":"(($D953*'fnd base rates'!C$107)\n+($E953*'fnd base rates'!C$108)\n+($F953*'fnd base rates'!C$109)\n+($G953*'fnd base rates'!C$110)\n+($H953*'fnd base rates'!C$111)\n+($I953*'fnd base rates'!C$112)\n+($J953*'fnd base rates'!C$113)\n+($K953*'fnd base rates'!C$114)\n+($M953*'fnd base rates'!C$116)\n+($N953*'fnd base rates'!C$117)\n+($O953*'fnd base rates'!C$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,3)))\n*$R953","v":521.93901046500002},{"$f":"(($D953*'fnd base rates'!D$107)\n+($E953*'fnd base rates'!D$108)\n+($F953*'fnd base rates'!D$109)\n+($G953*'fnd base rates'!D$110)\n+($H953*'fnd base rates'!D$111)\n+($I953*'fnd base rates'!D$112)\n+($J953*'fnd base rates'!D$113)\n+($K953*'fnd base rates'!D$114)\n+($M953*'fnd base rates'!D$116)\n+($N953*'fnd base rates'!D$117)\n+($O953*'fnd base rates'!D$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,4)))\n*$R953","v":747.21825000000001},{"$f":"(($D953*'fnd base rates'!E$107)\n+($E953*'fnd base rates'!E$108)\n+($F953*'fnd base rates'!E$109)\n+($G953*'fnd base rates'!E$110)\n+($H953*'fnd base rates'!E$111)\n+($I953*'fnd base rates'!E$112)\n+($J953*'fnd base rates'!E$113)\n+($K953*'fnd base rates'!E$114)\n+($M953*'fnd base rates'!E$116)\n+($N953*'fnd base rates'!E$117)\n+($O953*'fnd base rates'!E$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,5)))\n*$R953","v":4790.9608933049994},{"$f":"(($D953*'fnd base rates'!F$107)\n+($E953*'fnd base rates'!F$108)\n+($F953*'fnd base rates'!F$109)\n+($G953*'fnd base rates'!F$110)\n+($H953*'fnd base rates'!F$111)\n+($I953*'fnd base rates'!F$112)\n+($J953*'fnd base rates'!F$113)\n+($K953*'fnd base rates'!F$114)\n+($M953*'fnd base rates'!F$116)\n+($N953*'fnd base rates'!F$117)\n+($O953*'fnd base rates'!F$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,6)))\n*$R953","v":860.03143978499998},{"$f":"(($D953*'fnd base rates'!G$107)\n+($E953*'fnd base rates'!G$108)\n+($F953*'fnd base rates'!G$109)\n+($G953*'fnd base rates'!G$110)\n+($H953*'fnd base rates'!G$111)\n+($I953*'fnd base rates'!G$112)\n+($J953*'fnd base rates'!G$113)\n+($K953*'fnd base rates'!G$114)\n+($M953*'fnd base rates'!G$116)\n+($N953*'fnd base rates'!G$117)\n+($O953*'fnd base rates'!G$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,7)))\n*$R953","v":159.74542520999998},{"$f":"(($D953*'fnd base rates'!H$107)\n+($E953*'fnd base rates'!H$108)\n+($F953*'fnd base rates'!H$109)\n+($G953*'fnd base rates'!H$110)\n+($H953*'fnd base rates'!H$111)\n+($I953*'fnd base rates'!H$112)\n+($J953*'fnd base rates'!H$113)\n+($K953*'fnd base rates'!H$114)\n+($M953*'fnd base rates'!H$116)\n+($N953*'fnd base rates'!H$117)\n+($O953*'fnd base rates'!H$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D953*'fnd base rates'!I$107)\n+($E953*'fnd base rates'!I$108)\n+($F953*'fnd base rates'!I$109)\n+($G953*'fnd base rates'!I$110)\n+($H953*'fnd base rates'!I$111)\n+($I953*'fnd base rates'!I$112)\n+($J953*'fnd base rates'!I$113)\n+($K953*'fnd base rates'!I$114)\n+($M953*'fnd base rates'!I$116)\n+($N953*'fnd base rates'!I$117)\n+($O953*'fnd base rates'!I$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,9)))\n*$R953","v":415.99754999999999},{"$f":"(($D953*'fnd base rates'!J$107)\n+($E953*'fnd base rates'!J$108)\n+($F953*'fnd base rates'!J$109)\n+($G953*'fnd base rates'!J$110)\n+($H953*'fnd base rates'!J$111)\n+($I953*'fnd base rates'!J$112)\n+($J953*'fnd base rates'!J$113)\n+($K953*'fnd base rates'!J$114)\n+($M953*'fnd base rates'!J$116)\n+($N953*'fnd base rates'!J$117)\n+($O953*'fnd base rates'!J$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,10)))\n*$R953","v":560.35934999999995},{"$f":"(($D953*'fnd base rates'!K$107)\n+($E953*'fnd base rates'!K$108)\n+($F953*'fnd base rates'!K$109)\n+($G953*'fnd base rates'!K$110)\n+($H953*'fnd base rates'!K$111)\n+($I953*'fnd base rates'!K$112)\n+($J953*'fnd base rates'!K$113)\n+($K953*'fnd base rates'!K$114)\n+($M953*'fnd base rates'!K$116)\n+($N953*'fnd base rates'!K$117)\n+($O953*'fnd base rates'!K$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,11)))\n*$R953","v":1120.9848895799998},{"$f":"(($D953*'fnd base rates'!L$107)\n+($E953*'fnd base rates'!L$108)\n+($F953*'fnd base rates'!L$109)\n+($G953*'fnd base rates'!L$110)\n+($H953*'fnd base rates'!L$111)\n+($I953*'fnd base rates'!L$112)\n+($J953*'fnd base rates'!L$113)\n+($K953*'fnd base rates'!L$114)\n+($M953*'fnd base rates'!L$116)\n+($N953*'fnd base rates'!L$117)\n+($O953*'fnd base rates'!L$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D953*'fnd base rates'!M$107)\n+($E953*'fnd base rates'!M$108)\n+($F953*'fnd base rates'!M$109)\n+($G953*'fnd base rates'!M$110)\n+($H953*'fnd base rates'!M$111)\n+($I953*'fnd base rates'!M$112)\n+($J953*'fnd base rates'!M$113)\n+($K953*'fnd base rates'!M$114)\n+($M953*'fnd base rates'!M$116)\n+($N953*'fnd base rates'!M$117)\n+($O953*'fnd base rates'!M$118)\n+($P953*VLOOKUP($S953+12,rate_basefnd,13)))","v":0},11075.935299344999,null,3517239099,"3517","239","099",1,1,11075.935299344999,11076,0,11076,null,null,null,null,null,11146,0,11146,-70,11076,0,11076]
[3517,3517239131,"MAP ACADEMY",{"$f":"'fnd enro'!D954","v":0},{"$f":"'fnd enro'!E954","v":0},{"$f":"'fnd enro'!F954","v":0},{"$f":"'fnd enro'!G954","v":0},{"$f":"'fnd enro'!H954","v":0},{"$f":"'fnd enro'!I954","v":1},{"$f":"'fnd enro'!J954","v":0},{"$f":"'fnd enro'!K954","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L954","v":0},{"$f":"'fnd enro'!M954+'fnd enro'!N954","v":0},{"$f":"'fnd enro'!O954","v":0},{"$f":"'fnd enro'!P954","v":0},{"$f":"'fnd enro'!Q954","v":0},{"$f":"'fnd enro'!S954","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R954)","v":1},null,{"$f":"(($D954*'fnd base rates'!C$107)\n+($E954*'fnd base rates'!C$108)\n+($F954*'fnd base rates'!C$109)\n+($G954*'fnd base rates'!C$110)\n+($H954*'fnd base rates'!C$111)\n+($I954*'fnd base rates'!C$112)\n+($J954*'fnd base rates'!C$113)\n+($K954*'fnd base rates'!C$114)\n+($M954*'fnd base rates'!C$116)\n+($N954*'fnd base rates'!C$117)\n+($O954*'fnd base rates'!C$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,3)))\n*$R954","v":521.93901046500002},{"$f":"(($D954*'fnd base rates'!D$107)\n+($E954*'fnd base rates'!D$108)\n+($F954*'fnd base rates'!D$109)\n+($G954*'fnd base rates'!D$110)\n+($H954*'fnd base rates'!D$111)\n+($I954*'fnd base rates'!D$112)\n+($J954*'fnd base rates'!D$113)\n+($K954*'fnd base rates'!D$114)\n+($M954*'fnd base rates'!D$116)\n+($N954*'fnd base rates'!D$117)\n+($O954*'fnd base rates'!D$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,4)))\n*$R954","v":747.21825000000001},{"$f":"(($D954*'fnd base rates'!E$107)\n+($E954*'fnd base rates'!E$108)\n+($F954*'fnd base rates'!E$109)\n+($G954*'fnd base rates'!E$110)\n+($H954*'fnd base rates'!E$111)\n+($I954*'fnd base rates'!E$112)\n+($J954*'fnd base rates'!E$113)\n+($K954*'fnd base rates'!E$114)\n+($M954*'fnd base rates'!E$116)\n+($N954*'fnd base rates'!E$117)\n+($O954*'fnd base rates'!E$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,5)))\n*$R954","v":4790.9608933049994},{"$f":"(($D954*'fnd base rates'!F$107)\n+($E954*'fnd base rates'!F$108)\n+($F954*'fnd base rates'!F$109)\n+($G954*'fnd base rates'!F$110)\n+($H954*'fnd base rates'!F$111)\n+($I954*'fnd base rates'!F$112)\n+($J954*'fnd base rates'!F$113)\n+($K954*'fnd base rates'!F$114)\n+($M954*'fnd base rates'!F$116)\n+($N954*'fnd base rates'!F$117)\n+($O954*'fnd base rates'!F$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,6)))\n*$R954","v":860.03143978499998},{"$f":"(($D954*'fnd base rates'!G$107)\n+($E954*'fnd base rates'!G$108)\n+($F954*'fnd base rates'!G$109)\n+($G954*'fnd base rates'!G$110)\n+($H954*'fnd base rates'!G$111)\n+($I954*'fnd base rates'!G$112)\n+($J954*'fnd base rates'!G$113)\n+($K954*'fnd base rates'!G$114)\n+($M954*'fnd base rates'!G$116)\n+($N954*'fnd base rates'!G$117)\n+($O954*'fnd base rates'!G$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,7)))\n*$R954","v":159.74542520999998},{"$f":"(($D954*'fnd base rates'!H$107)\n+($E954*'fnd base rates'!H$108)\n+($F954*'fnd base rates'!H$109)\n+($G954*'fnd base rates'!H$110)\n+($H954*'fnd base rates'!H$111)\n+($I954*'fnd base rates'!H$112)\n+($J954*'fnd base rates'!H$113)\n+($K954*'fnd base rates'!H$114)\n+($M954*'fnd base rates'!H$116)\n+($N954*'fnd base rates'!H$117)\n+($O954*'fnd base rates'!H$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D954*'fnd base rates'!I$107)\n+($E954*'fnd base rates'!I$108)\n+($F954*'fnd base rates'!I$109)\n+($G954*'fnd base rates'!I$110)\n+($H954*'fnd base rates'!I$111)\n+($I954*'fnd base rates'!I$112)\n+($J954*'fnd base rates'!I$113)\n+($K954*'fnd base rates'!I$114)\n+($M954*'fnd base rates'!I$116)\n+($N954*'fnd base rates'!I$117)\n+($O954*'fnd base rates'!I$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,9)))\n*$R954","v":415.99754999999999},{"$f":"(($D954*'fnd base rates'!J$107)\n+($E954*'fnd base rates'!J$108)\n+($F954*'fnd base rates'!J$109)\n+($G954*'fnd base rates'!J$110)\n+($H954*'fnd base rates'!J$111)\n+($I954*'fnd base rates'!J$112)\n+($J954*'fnd base rates'!J$113)\n+($K954*'fnd base rates'!J$114)\n+($M954*'fnd base rates'!J$116)\n+($N954*'fnd base rates'!J$117)\n+($O954*'fnd base rates'!J$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,10)))\n*$R954","v":560.35934999999995},{"$f":"(($D954*'fnd base rates'!K$107)\n+($E954*'fnd base rates'!K$108)\n+($F954*'fnd base rates'!K$109)\n+($G954*'fnd base rates'!K$110)\n+($H954*'fnd base rates'!K$111)\n+($I954*'fnd base rates'!K$112)\n+($J954*'fnd base rates'!K$113)\n+($K954*'fnd base rates'!K$114)\n+($M954*'fnd base rates'!K$116)\n+($N954*'fnd base rates'!K$117)\n+($O954*'fnd base rates'!K$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,11)))\n*$R954","v":1120.9848895799998},{"$f":"(($D954*'fnd base rates'!L$107)\n+($E954*'fnd base rates'!L$108)\n+($F954*'fnd base rates'!L$109)\n+($G954*'fnd base rates'!L$110)\n+($H954*'fnd base rates'!L$111)\n+($I954*'fnd base rates'!L$112)\n+($J954*'fnd base rates'!L$113)\n+($K954*'fnd base rates'!L$114)\n+($M954*'fnd base rates'!L$116)\n+($N954*'fnd base rates'!L$117)\n+($O954*'fnd base rates'!L$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D954*'fnd base rates'!M$107)\n+($E954*'fnd base rates'!M$108)\n+($F954*'fnd base rates'!M$109)\n+($G954*'fnd base rates'!M$110)\n+($H954*'fnd base rates'!M$111)\n+($I954*'fnd base rates'!M$112)\n+($J954*'fnd base rates'!M$113)\n+($K954*'fnd base rates'!M$114)\n+($M954*'fnd base rates'!M$116)\n+($N954*'fnd base rates'!M$117)\n+($O954*'fnd base rates'!M$118)\n+($P954*VLOOKUP($S954+12,rate_basefnd,13)))","v":0},11075.935299344999,null,3517239131,"3517","239","131",1,1,11075.935299344999,11076,0,11076,null,null,null,null,null,11146,0,11146,-70,11076,0,11076]
[3517,3517239165,"MAP ACADEMY",{"$f":"'fnd enro'!D955","v":0},{"$f":"'fnd enro'!E955","v":0},{"$f":"'fnd enro'!F955","v":0},{"$f":"'fnd enro'!G955","v":0},{"$f":"'fnd enro'!H955","v":0},{"$f":"'fnd enro'!I955","v":1},{"$f":"'fnd enro'!J955","v":0},{"$f":"'fnd enro'!K955","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L955","v":0},{"$f":"'fnd enro'!M955+'fnd enro'!N955","v":0},{"$f":"'fnd enro'!O955","v":0},{"$f":"'fnd enro'!P955","v":0},{"$f":"'fnd enro'!Q955","v":1},{"$f":"'fnd enro'!S955","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R955)","v":9},null,{"$f":"(($D955*'fnd base rates'!C$107)\n+($E955*'fnd base rates'!C$108)\n+($F955*'fnd base rates'!C$109)\n+($G955*'fnd base rates'!C$110)\n+($H955*'fnd base rates'!C$111)\n+($I955*'fnd base rates'!C$112)\n+($J955*'fnd base rates'!C$113)\n+($K955*'fnd base rates'!C$114)\n+($M955*'fnd base rates'!C$116)\n+($N955*'fnd base rates'!C$117)\n+($O955*'fnd base rates'!C$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,3)))\n*$R955","v":586.27461046499991},{"$f":"(($D955*'fnd base rates'!D$107)\n+($E955*'fnd base rates'!D$108)\n+($F955*'fnd base rates'!D$109)\n+($G955*'fnd base rates'!D$110)\n+($H955*'fnd base rates'!D$111)\n+($I955*'fnd base rates'!D$112)\n+($J955*'fnd base rates'!D$113)\n+($K955*'fnd base rates'!D$114)\n+($M955*'fnd base rates'!D$116)\n+($N955*'fnd base rates'!D$117)\n+($O955*'fnd base rates'!D$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,4)))\n*$R955","v":1052.04645},{"$f":"(($D955*'fnd base rates'!E$107)\n+($E955*'fnd base rates'!E$108)\n+($F955*'fnd base rates'!E$109)\n+($G955*'fnd base rates'!E$110)\n+($H955*'fnd base rates'!E$111)\n+($I955*'fnd base rates'!E$112)\n+($J955*'fnd base rates'!E$113)\n+($K955*'fnd base rates'!E$114)\n+($M955*'fnd base rates'!E$116)\n+($N955*'fnd base rates'!E$117)\n+($O955*'fnd base rates'!E$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,5)))\n*$R955","v":7766.6790433050001},{"$f":"(($D955*'fnd base rates'!F$107)\n+($E955*'fnd base rates'!F$108)\n+($F955*'fnd base rates'!F$109)\n+($G955*'fnd base rates'!F$110)\n+($H955*'fnd base rates'!F$111)\n+($I955*'fnd base rates'!F$112)\n+($J955*'fnd base rates'!F$113)\n+($K955*'fnd base rates'!F$114)\n+($M955*'fnd base rates'!F$116)\n+($N955*'fnd base rates'!F$117)\n+($O955*'fnd base rates'!F$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,6)))\n*$R955","v":860.03143978499998},{"$f":"(($D955*'fnd base rates'!G$107)\n+($E955*'fnd base rates'!G$108)\n+($F955*'fnd base rates'!G$109)\n+($G955*'fnd base rates'!G$110)\n+($H955*'fnd base rates'!G$111)\n+($I955*'fnd base rates'!G$112)\n+($J955*'fnd base rates'!G$113)\n+($K955*'fnd base rates'!G$114)\n+($M955*'fnd base rates'!G$116)\n+($N955*'fnd base rates'!G$117)\n+($O955*'fnd base rates'!G$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,7)))\n*$R955","v":304.10722520999997},{"$f":"(($D955*'fnd base rates'!H$107)\n+($E955*'fnd base rates'!H$108)\n+($F955*'fnd base rates'!H$109)\n+($G955*'fnd base rates'!H$110)\n+($H955*'fnd base rates'!H$111)\n+($I955*'fnd base rates'!H$112)\n+($J955*'fnd base rates'!H$113)\n+($K955*'fnd base rates'!H$114)\n+($M955*'fnd base rates'!H$116)\n+($N955*'fnd base rates'!H$117)\n+($O955*'fnd base rates'!H$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,8)))","v":802.51706999999999},{"$f":"(($D955*'fnd base rates'!I$107)\n+($E955*'fnd base rates'!I$108)\n+($F955*'fnd base rates'!I$109)\n+($G955*'fnd base rates'!I$110)\n+($H955*'fnd base rates'!I$111)\n+($I955*'fnd base rates'!I$112)\n+($J955*'fnd base rates'!I$113)\n+($K955*'fnd base rates'!I$114)\n+($M955*'fnd base rates'!I$116)\n+($N955*'fnd base rates'!I$117)\n+($O955*'fnd base rates'!I$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,9)))\n*$R955","v":536.49225000000001},{"$f":"(($D955*'fnd base rates'!J$107)\n+($E955*'fnd base rates'!J$108)\n+($F955*'fnd base rates'!J$109)\n+($G955*'fnd base rates'!J$110)\n+($H955*'fnd base rates'!J$111)\n+($I955*'fnd base rates'!J$112)\n+($J955*'fnd base rates'!J$113)\n+($K955*'fnd base rates'!J$114)\n+($M955*'fnd base rates'!J$116)\n+($N955*'fnd base rates'!J$117)\n+($O955*'fnd base rates'!J$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,10)))\n*$R955","v":1186.4826},{"$f":"(($D955*'fnd base rates'!K$107)\n+($E955*'fnd base rates'!K$108)\n+($F955*'fnd base rates'!K$109)\n+($G955*'fnd base rates'!K$110)\n+($H955*'fnd base rates'!K$111)\n+($I955*'fnd base rates'!K$112)\n+($J955*'fnd base rates'!K$113)\n+($K955*'fnd base rates'!K$114)\n+($M955*'fnd base rates'!K$116)\n+($N955*'fnd base rates'!K$117)\n+($O955*'fnd base rates'!K$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,11)))\n*$R955","v":1120.9848895799998},{"$f":"(($D955*'fnd base rates'!L$107)\n+($E955*'fnd base rates'!L$108)\n+($F955*'fnd base rates'!L$109)\n+($G955*'fnd base rates'!L$110)\n+($H955*'fnd base rates'!L$111)\n+($I955*'fnd base rates'!L$112)\n+($J955*'fnd base rates'!L$113)\n+($K955*'fnd base rates'!L$114)\n+($M955*'fnd base rates'!L$116)\n+($N955*'fnd base rates'!L$117)\n+($O955*'fnd base rates'!L$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,12)))","v":1582.6214210000001},{"$f":"(($D955*'fnd base rates'!M$107)\n+($E955*'fnd base rates'!M$108)\n+($F955*'fnd base rates'!M$109)\n+($G955*'fnd base rates'!M$110)\n+($H955*'fnd base rates'!M$111)\n+($I955*'fnd base rates'!M$112)\n+($J955*'fnd base rates'!M$113)\n+($K955*'fnd base rates'!M$114)\n+($M955*'fnd base rates'!M$116)\n+($N955*'fnd base rates'!M$117)\n+($O955*'fnd base rates'!M$118)\n+($P955*VLOOKUP($S955+12,rate_basefnd,13)))","v":0},15798.236999344999,null,3517239165,"3517","239","165",1,1,15798.236999344999,15798,0,15798,null,null,null,null,null,15999,77,16076,-278,15798,0,15798]
[3517,3517239167,"MAP ACADEMY",{"$f":"'fnd enro'!D956","v":0},{"$f":"'fnd enro'!E956","v":0},{"$f":"'fnd enro'!F956","v":0},{"$f":"'fnd enro'!G956","v":0},{"$f":"'fnd enro'!H956","v":0},{"$f":"'fnd enro'!I956","v":1},{"$f":"'fnd enro'!J956","v":0},{"$f":"'fnd enro'!K956","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L956","v":0},{"$f":"'fnd enro'!M956+'fnd enro'!N956","v":0},{"$f":"'fnd enro'!O956","v":0},{"$f":"'fnd enro'!P956","v":0},{"$f":"'fnd enro'!Q956","v":1},{"$f":"'fnd enro'!S956","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R956)","v":3},null,{"$f":"(($D956*'fnd base rates'!C$107)\n+($E956*'fnd base rates'!C$108)\n+($F956*'fnd base rates'!C$109)\n+($G956*'fnd base rates'!C$110)\n+($H956*'fnd base rates'!C$111)\n+($I956*'fnd base rates'!C$112)\n+($J956*'fnd base rates'!C$113)\n+($K956*'fnd base rates'!C$114)\n+($M956*'fnd base rates'!C$116)\n+($N956*'fnd base rates'!C$117)\n+($O956*'fnd base rates'!C$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,3)))\n*$R956","v":576.93891046499994},{"$f":"(($D956*'fnd base rates'!D$107)\n+($E956*'fnd base rates'!D$108)\n+($F956*'fnd base rates'!D$109)\n+($G956*'fnd base rates'!D$110)\n+($H956*'fnd base rates'!D$111)\n+($I956*'fnd base rates'!D$112)\n+($J956*'fnd base rates'!D$113)\n+($K956*'fnd base rates'!D$114)\n+($M956*'fnd base rates'!D$116)\n+($N956*'fnd base rates'!D$117)\n+($O956*'fnd base rates'!D$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,4)))\n*$R956","v":1007.8105499999999},{"$f":"(($D956*'fnd base rates'!E$107)\n+($E956*'fnd base rates'!E$108)\n+($F956*'fnd base rates'!E$109)\n+($G956*'fnd base rates'!E$110)\n+($H956*'fnd base rates'!E$111)\n+($I956*'fnd base rates'!E$112)\n+($J956*'fnd base rates'!E$113)\n+($K956*'fnd base rates'!E$114)\n+($M956*'fnd base rates'!E$116)\n+($N956*'fnd base rates'!E$117)\n+($O956*'fnd base rates'!E$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,5)))\n*$R956","v":7334.9184433049986},{"$f":"(($D956*'fnd base rates'!F$107)\n+($E956*'fnd base rates'!F$108)\n+($F956*'fnd base rates'!F$109)\n+($G956*'fnd base rates'!F$110)\n+($H956*'fnd base rates'!F$111)\n+($I956*'fnd base rates'!F$112)\n+($J956*'fnd base rates'!F$113)\n+($K956*'fnd base rates'!F$114)\n+($M956*'fnd base rates'!F$116)\n+($N956*'fnd base rates'!F$117)\n+($O956*'fnd base rates'!F$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,6)))\n*$R956","v":860.03143978499998},{"$f":"(($D956*'fnd base rates'!G$107)\n+($E956*'fnd base rates'!G$108)\n+($F956*'fnd base rates'!G$109)\n+($G956*'fnd base rates'!G$110)\n+($H956*'fnd base rates'!G$111)\n+($I956*'fnd base rates'!G$112)\n+($J956*'fnd base rates'!G$113)\n+($K956*'fnd base rates'!G$114)\n+($M956*'fnd base rates'!G$116)\n+($N956*'fnd base rates'!G$117)\n+($O956*'fnd base rates'!G$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,7)))\n*$R956","v":283.16917520999993},{"$f":"(($D956*'fnd base rates'!H$107)\n+($E956*'fnd base rates'!H$108)\n+($F956*'fnd base rates'!H$109)\n+($G956*'fnd base rates'!H$110)\n+($H956*'fnd base rates'!H$111)\n+($I956*'fnd base rates'!H$112)\n+($J956*'fnd base rates'!H$113)\n+($K956*'fnd base rates'!H$114)\n+($M956*'fnd base rates'!H$116)\n+($N956*'fnd base rates'!H$117)\n+($O956*'fnd base rates'!H$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,8)))","v":799.41706999999997},{"$f":"(($D956*'fnd base rates'!I$107)\n+($E956*'fnd base rates'!I$108)\n+($F956*'fnd base rates'!I$109)\n+($G956*'fnd base rates'!I$110)\n+($H956*'fnd base rates'!I$111)\n+($I956*'fnd base rates'!I$112)\n+($J956*'fnd base rates'!I$113)\n+($K956*'fnd base rates'!I$114)\n+($M956*'fnd base rates'!I$116)\n+($N956*'fnd base rates'!I$117)\n+($O956*'fnd base rates'!I$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,9)))\n*$R956","v":519.01109999999994},{"$f":"(($D956*'fnd base rates'!J$107)\n+($E956*'fnd base rates'!J$108)\n+($F956*'fnd base rates'!J$109)\n+($G956*'fnd base rates'!J$110)\n+($H956*'fnd base rates'!J$111)\n+($I956*'fnd base rates'!J$112)\n+($J956*'fnd base rates'!J$113)\n+($K956*'fnd base rates'!J$114)\n+($M956*'fnd base rates'!J$116)\n+($N956*'fnd base rates'!J$117)\n+($O956*'fnd base rates'!J$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,10)))\n*$R956","v":1095.6406499999998},{"$f":"(($D956*'fnd base rates'!K$107)\n+($E956*'fnd base rates'!K$108)\n+($F956*'fnd base rates'!K$109)\n+($G956*'fnd base rates'!K$110)\n+($H956*'fnd base rates'!K$111)\n+($I956*'fnd base rates'!K$112)\n+($J956*'fnd base rates'!K$113)\n+($K956*'fnd base rates'!K$114)\n+($M956*'fnd base rates'!K$116)\n+($N956*'fnd base rates'!K$117)\n+($O956*'fnd base rates'!K$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,11)))\n*$R956","v":1120.9848895799998},{"$f":"(($D956*'fnd base rates'!L$107)\n+($E956*'fnd base rates'!L$108)\n+($F956*'fnd base rates'!L$109)\n+($G956*'fnd base rates'!L$110)\n+($H956*'fnd base rates'!L$111)\n+($I956*'fnd base rates'!L$112)\n+($J956*'fnd base rates'!L$113)\n+($K956*'fnd base rates'!L$114)\n+($M956*'fnd base rates'!L$116)\n+($N956*'fnd base rates'!L$117)\n+($O956*'fnd base rates'!L$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,12)))","v":1515.151421},{"$f":"(($D956*'fnd base rates'!M$107)\n+($E956*'fnd base rates'!M$108)\n+($F956*'fnd base rates'!M$109)\n+($G956*'fnd base rates'!M$110)\n+($H956*'fnd base rates'!M$111)\n+($I956*'fnd base rates'!M$112)\n+($J956*'fnd base rates'!M$113)\n+($K956*'fnd base rates'!M$114)\n+($M956*'fnd base rates'!M$116)\n+($N956*'fnd base rates'!M$117)\n+($O956*'fnd base rates'!M$118)\n+($P956*VLOOKUP($S956+12,rate_basefnd,13)))","v":0},15113.073649344997,null,3517239167,"3517","239","167",1,1,15113.073649344997,15113,0,15113,null,null,null,null,null,15184,4,15188,-75,15113,0,15113]
[3517,3517239171,"MAP ACADEMY",{"$f":"'fnd enro'!D957","v":0},{"$f":"'fnd enro'!E957","v":0},{"$f":"'fnd enro'!F957","v":0},{"$f":"'fnd enro'!G957","v":0},{"$f":"'fnd enro'!H957","v":0},{"$f":"'fnd enro'!I957","v":2},{"$f":"'fnd enro'!J957","v":0},{"$f":"'fnd enro'!K957","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L957","v":0},{"$f":"'fnd enro'!M957+'fnd enro'!N957","v":0},{"$f":"'fnd enro'!O957","v":0},{"$f":"'fnd enro'!P957","v":0},{"$f":"'fnd enro'!Q957","v":1},{"$f":"'fnd enro'!S957","v":2},1.0349999999999999,{"$f":"VALUE('fnd enro'!R957)","v":3},null,{"$f":"(($D957*'fnd base rates'!C$107)\n+($E957*'fnd base rates'!C$108)\n+($F957*'fnd base rates'!C$109)\n+($G957*'fnd base rates'!C$110)\n+($H957*'fnd base rates'!C$111)\n+($I957*'fnd base rates'!C$112)\n+($J957*'fnd base rates'!C$113)\n+($K957*'fnd base rates'!C$114)\n+($M957*'fnd base rates'!C$116)\n+($N957*'fnd base rates'!C$117)\n+($O957*'fnd base rates'!C$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,3)))\n*$R957","v":1098.8779209300001},{"$f":"(($D957*'fnd base rates'!D$107)\n+($E957*'fnd base rates'!D$108)\n+($F957*'fnd base rates'!D$109)\n+($G957*'fnd base rates'!D$110)\n+($H957*'fnd base rates'!D$111)\n+($I957*'fnd base rates'!D$112)\n+($J957*'fnd base rates'!D$113)\n+($K957*'fnd base rates'!D$114)\n+($M957*'fnd base rates'!D$116)\n+($N957*'fnd base rates'!D$117)\n+($O957*'fnd base rates'!D$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,4)))\n*$R957","v":1755.0287999999998},{"$f":"(($D957*'fnd base rates'!E$107)\n+($E957*'fnd base rates'!E$108)\n+($F957*'fnd base rates'!E$109)\n+($G957*'fnd base rates'!E$110)\n+($H957*'fnd base rates'!E$111)\n+($I957*'fnd base rates'!E$112)\n+($J957*'fnd base rates'!E$113)\n+($K957*'fnd base rates'!E$114)\n+($M957*'fnd base rates'!E$116)\n+($N957*'fnd base rates'!E$117)\n+($O957*'fnd base rates'!E$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,5)))\n*$R957","v":12125.87933661},{"$f":"(($D957*'fnd base rates'!F$107)\n+($E957*'fnd base rates'!F$108)\n+($F957*'fnd base rates'!F$109)\n+($G957*'fnd base rates'!F$110)\n+($H957*'fnd base rates'!F$111)\n+($I957*'fnd base rates'!F$112)\n+($J957*'fnd base rates'!F$113)\n+($K957*'fnd base rates'!F$114)\n+($M957*'fnd base rates'!F$116)\n+($N957*'fnd base rates'!F$117)\n+($O957*'fnd base rates'!F$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,6)))\n*$R957","v":1720.06287957},{"$f":"(($D957*'fnd base rates'!G$107)\n+($E957*'fnd base rates'!G$108)\n+($F957*'fnd base rates'!G$109)\n+($G957*'fnd base rates'!G$110)\n+($H957*'fnd base rates'!G$111)\n+($I957*'fnd base rates'!G$112)\n+($J957*'fnd base rates'!G$113)\n+($K957*'fnd base rates'!G$114)\n+($M957*'fnd base rates'!G$116)\n+($N957*'fnd base rates'!G$117)\n+($O957*'fnd base rates'!G$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,7)))\n*$R957","v":442.91460041999994},{"$f":"(($D957*'fnd base rates'!H$107)\n+($E957*'fnd base rates'!H$108)\n+($F957*'fnd base rates'!H$109)\n+($G957*'fnd base rates'!H$110)\n+($H957*'fnd base rates'!H$111)\n+($I957*'fnd base rates'!H$112)\n+($J957*'fnd base rates'!H$113)\n+($K957*'fnd base rates'!H$114)\n+($M957*'fnd base rates'!H$116)\n+($N957*'fnd base rates'!H$117)\n+($O957*'fnd base rates'!H$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,8)))","v":1580.55414},{"$f":"(($D957*'fnd base rates'!I$107)\n+($E957*'fnd base rates'!I$108)\n+($F957*'fnd base rates'!I$109)\n+($G957*'fnd base rates'!I$110)\n+($H957*'fnd base rates'!I$111)\n+($I957*'fnd base rates'!I$112)\n+($J957*'fnd base rates'!I$113)\n+($K957*'fnd base rates'!I$114)\n+($M957*'fnd base rates'!I$116)\n+($N957*'fnd base rates'!I$117)\n+($O957*'fnd base rates'!I$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,9)))\n*$R957","v":935.00864999999988},{"$f":"(($D957*'fnd base rates'!J$107)\n+($E957*'fnd base rates'!J$108)\n+($F957*'fnd base rates'!J$109)\n+($G957*'fnd base rates'!J$110)\n+($H957*'fnd base rates'!J$111)\n+($I957*'fnd base rates'!J$112)\n+($J957*'fnd base rates'!J$113)\n+($K957*'fnd base rates'!J$114)\n+($M957*'fnd base rates'!J$116)\n+($N957*'fnd base rates'!J$117)\n+($O957*'fnd base rates'!J$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,10)))\n*$R957","v":1655.9999999999998},{"$f":"(($D957*'fnd base rates'!K$107)\n+($E957*'fnd base rates'!K$108)\n+($F957*'fnd base rates'!K$109)\n+($G957*'fnd base rates'!K$110)\n+($H957*'fnd base rates'!K$111)\n+($I957*'fnd base rates'!K$112)\n+($J957*'fnd base rates'!K$113)\n+($K957*'fnd base rates'!K$114)\n+($M957*'fnd base rates'!K$116)\n+($N957*'fnd base rates'!K$117)\n+($O957*'fnd base rates'!K$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,11)))\n*$R957","v":2241.9697791599997},{"$f":"(($D957*'fnd base rates'!L$107)\n+($E957*'fnd base rates'!L$108)\n+($F957*'fnd base rates'!L$109)\n+($G957*'fnd base rates'!L$110)\n+($H957*'fnd base rates'!L$111)\n+($I957*'fnd base rates'!L$112)\n+($J957*'fnd base rates'!L$113)\n+($K957*'fnd base rates'!L$114)\n+($M957*'fnd base rates'!L$116)\n+($N957*'fnd base rates'!L$117)\n+($O957*'fnd base rates'!L$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,12)))","v":2632.7128420000004},{"$f":"(($D957*'fnd base rates'!M$107)\n+($E957*'fnd base rates'!M$108)\n+($F957*'fnd base rates'!M$109)\n+($G957*'fnd base rates'!M$110)\n+($H957*'fnd base rates'!M$111)\n+($I957*'fnd base rates'!M$112)\n+($J957*'fnd base rates'!M$113)\n+($K957*'fnd base rates'!M$114)\n+($M957*'fnd base rates'!M$116)\n+($N957*'fnd base rates'!M$117)\n+($O957*'fnd base rates'!M$118)\n+($P957*VLOOKUP($S957+12,rate_basefnd,13)))","v":0},26189.008948690003,null,3517239171,"3517","239","171",1,2,26189.008948690003,13095,0,13095,null,null,null,null,null,13165,2,13167,-72,13095,0,13095]
[3517,3517239182,"MAP ACADEMY",{"$f":"'fnd enro'!D958","v":0},{"$f":"'fnd enro'!E958","v":0},{"$f":"'fnd enro'!F958","v":0},{"$f":"'fnd enro'!G958","v":0},{"$f":"'fnd enro'!H958","v":0},{"$f":"'fnd enro'!I958","v":6},{"$f":"'fnd enro'!J958","v":0},{"$f":"'fnd enro'!K958","v":0.22739999999999999},{"$f":"'fnd enro'!L958","v":0},{"$f":"'fnd enro'!M958+'fnd enro'!N958","v":0},{"$f":"'fnd enro'!O958","v":0},{"$f":"'fnd enro'!P958","v":0},{"$f":"'fnd enro'!Q958","v":5},{"$f":"'fnd enro'!S958","v":6},1.0349999999999999,{"$f":"VALUE('fnd enro'!R958)","v":7},null,{"$f":"(($D958*'fnd base rates'!C$107)\n+($E958*'fnd base rates'!C$108)\n+($F958*'fnd base rates'!C$109)\n+($G958*'fnd base rates'!C$110)\n+($H958*'fnd base rates'!C$111)\n+($I958*'fnd base rates'!C$112)\n+($J958*'fnd base rates'!C$113)\n+($K958*'fnd base rates'!C$114)\n+($M958*'fnd base rates'!C$116)\n+($N958*'fnd base rates'!C$117)\n+($O958*'fnd base rates'!C$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,3)))\n*$R958","v":3439.0290627899994},{"$f":"(($D958*'fnd base rates'!D$107)\n+($E958*'fnd base rates'!D$108)\n+($F958*'fnd base rates'!D$109)\n+($G958*'fnd base rates'!D$110)\n+($H958*'fnd base rates'!D$111)\n+($I958*'fnd base rates'!D$112)\n+($J958*'fnd base rates'!D$113)\n+($K958*'fnd base rates'!D$114)\n+($M958*'fnd base rates'!D$116)\n+($N958*'fnd base rates'!D$117)\n+($O958*'fnd base rates'!D$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,4)))\n*$R958","v":5939.70975},{"$f":"(($D958*'fnd base rates'!E$107)\n+($E958*'fnd base rates'!E$108)\n+($F958*'fnd base rates'!E$109)\n+($G958*'fnd base rates'!E$110)\n+($H958*'fnd base rates'!E$111)\n+($I958*'fnd base rates'!E$112)\n+($J958*'fnd base rates'!E$113)\n+($K958*'fnd base rates'!E$114)\n+($M958*'fnd base rates'!E$116)\n+($N958*'fnd base rates'!E$117)\n+($O958*'fnd base rates'!E$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,5)))\n*$R958","v":42963.198109829995},{"$f":"(($D958*'fnd base rates'!F$107)\n+($E958*'fnd base rates'!F$108)\n+($F958*'fnd base rates'!F$109)\n+($G958*'fnd base rates'!F$110)\n+($H958*'fnd base rates'!F$111)\n+($I958*'fnd base rates'!F$112)\n+($J958*'fnd base rates'!F$113)\n+($K958*'fnd base rates'!F$114)\n+($M958*'fnd base rates'!F$116)\n+($N958*'fnd base rates'!F$117)\n+($O958*'fnd base rates'!F$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,6)))\n*$R958","v":5160.1886387100003},{"$f":"(($D958*'fnd base rates'!G$107)\n+($E958*'fnd base rates'!G$108)\n+($F958*'fnd base rates'!G$109)\n+($G958*'fnd base rates'!G$110)\n+($H958*'fnd base rates'!G$111)\n+($I958*'fnd base rates'!G$112)\n+($J958*'fnd base rates'!G$113)\n+($K958*'fnd base rates'!G$114)\n+($M958*'fnd base rates'!G$116)\n+($N958*'fnd base rates'!G$117)\n+($O958*'fnd base rates'!G$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,7)))\n*$R958","v":1648.2483012599998},{"$f":"(($D958*'fnd base rates'!H$107)\n+($E958*'fnd base rates'!H$108)\n+($F958*'fnd base rates'!H$109)\n+($G958*'fnd base rates'!H$110)\n+($H958*'fnd base rates'!H$111)\n+($I958*'fnd base rates'!H$112)\n+($J958*'fnd base rates'!H$113)\n+($K958*'fnd base rates'!H$114)\n+($M958*'fnd base rates'!H$116)\n+($N958*'fnd base rates'!H$117)\n+($O958*'fnd base rates'!H$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,8)))","v":4788.9724199999991},{"$f":"(($D958*'fnd base rates'!I$107)\n+($E958*'fnd base rates'!I$108)\n+($F958*'fnd base rates'!I$109)\n+($G958*'fnd base rates'!I$110)\n+($H958*'fnd base rates'!I$111)\n+($I958*'fnd base rates'!I$112)\n+($J958*'fnd base rates'!I$113)\n+($K958*'fnd base rates'!I$114)\n+($M958*'fnd base rates'!I$116)\n+($N958*'fnd base rates'!I$117)\n+($O958*'fnd base rates'!I$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,9)))\n*$R958","v":3071.7040499999998},{"$f":"(($D958*'fnd base rates'!J$107)\n+($E958*'fnd base rates'!J$108)\n+($F958*'fnd base rates'!J$109)\n+($G958*'fnd base rates'!J$110)\n+($H958*'fnd base rates'!J$111)\n+($I958*'fnd base rates'!J$112)\n+($J958*'fnd base rates'!J$113)\n+($K958*'fnd base rates'!J$114)\n+($M958*'fnd base rates'!J$116)\n+($N958*'fnd base rates'!J$117)\n+($O958*'fnd base rates'!J$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,10)))\n*$R958","v":6353.7201000000005},{"$f":"(($D958*'fnd base rates'!K$107)\n+($E958*'fnd base rates'!K$108)\n+($F958*'fnd base rates'!K$109)\n+($G958*'fnd base rates'!K$110)\n+($H958*'fnd base rates'!K$111)\n+($I958*'fnd base rates'!K$112)\n+($J958*'fnd base rates'!K$113)\n+($K958*'fnd base rates'!K$114)\n+($M958*'fnd base rates'!K$116)\n+($N958*'fnd base rates'!K$117)\n+($O958*'fnd base rates'!K$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,11)))\n*$R958","v":6725.9093374799995},{"$f":"(($D958*'fnd base rates'!L$107)\n+($E958*'fnd base rates'!L$108)\n+($F958*'fnd base rates'!L$109)\n+($G958*'fnd base rates'!L$110)\n+($H958*'fnd base rates'!L$111)\n+($I958*'fnd base rates'!L$112)\n+($J958*'fnd base rates'!L$113)\n+($K958*'fnd base rates'!L$114)\n+($M958*'fnd base rates'!L$116)\n+($N958*'fnd base rates'!L$117)\n+($O958*'fnd base rates'!L$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,12)))","v":8927.3685260000002},{"$f":"(($D958*'fnd base rates'!M$107)\n+($E958*'fnd base rates'!M$108)\n+($F958*'fnd base rates'!M$109)\n+($G958*'fnd base rates'!M$110)\n+($H958*'fnd base rates'!M$111)\n+($I958*'fnd base rates'!M$112)\n+($J958*'fnd base rates'!M$113)\n+($K958*'fnd base rates'!M$114)\n+($M958*'fnd base rates'!M$116)\n+($N958*'fnd base rates'!M$117)\n+($O958*'fnd base rates'!M$118)\n+($P958*VLOOKUP($S958+12,rate_basefnd,13)))","v":0},89018.048296070003,null,3517239182,"3517","239","182",1,6,89018.048296070003,14836,0,14836,null,null,null,null,null,14825,20,14845,-9,14836,0,14836]
[3517,3517239231,"MAP ACADEMY",{"$f":"'fnd enro'!D959","v":0},{"$f":"'fnd enro'!E959","v":0},{"$f":"'fnd enro'!F959","v":0},{"$f":"'fnd enro'!G959","v":0},{"$f":"'fnd enro'!H959","v":0},{"$f":"'fnd enro'!I959","v":9},{"$f":"'fnd enro'!J959","v":0},{"$f":"'fnd enro'!K959","v":0.34110000000000001},{"$f":"'fnd enro'!L959","v":0},{"$f":"'fnd enro'!M959+'fnd enro'!N959","v":0},{"$f":"'fnd enro'!O959","v":0},{"$f":"'fnd enro'!P959","v":0},{"$f":"'fnd enro'!Q959","v":7},{"$f":"'fnd enro'!S959","v":9},1.0349999999999999,{"$f":"VALUE('fnd enro'!R959)","v":3},null,{"$f":"(($D959*'fnd base rates'!C$107)\n+($E959*'fnd base rates'!C$108)\n+($F959*'fnd base rates'!C$109)\n+($G959*'fnd base rates'!C$110)\n+($H959*'fnd base rates'!C$111)\n+($I959*'fnd base rates'!C$112)\n+($J959*'fnd base rates'!C$113)\n+($K959*'fnd base rates'!C$114)\n+($M959*'fnd base rates'!C$116)\n+($N959*'fnd base rates'!C$117)\n+($O959*'fnd base rates'!C$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,3)))\n*$R959","v":5082.4503941849998},{"$f":"(($D959*'fnd base rates'!D$107)\n+($E959*'fnd base rates'!D$108)\n+($F959*'fnd base rates'!D$109)\n+($G959*'fnd base rates'!D$110)\n+($H959*'fnd base rates'!D$111)\n+($I959*'fnd base rates'!D$112)\n+($J959*'fnd base rates'!D$113)\n+($K959*'fnd base rates'!D$114)\n+($M959*'fnd base rates'!D$116)\n+($N959*'fnd base rates'!D$117)\n+($O959*'fnd base rates'!D$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,4)))\n*$R959","v":8549.110349999999},{"$f":"(($D959*'fnd base rates'!E$107)\n+($E959*'fnd base rates'!E$108)\n+($F959*'fnd base rates'!E$109)\n+($G959*'fnd base rates'!E$110)\n+($H959*'fnd base rates'!E$111)\n+($I959*'fnd base rates'!E$112)\n+($J959*'fnd base rates'!E$113)\n+($K959*'fnd base rates'!E$114)\n+($M959*'fnd base rates'!E$116)\n+($N959*'fnd base rates'!E$117)\n+($O959*'fnd base rates'!E$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,5)))\n*$R959","v":60926.350889744986},{"$f":"(($D959*'fnd base rates'!F$107)\n+($E959*'fnd base rates'!F$108)\n+($F959*'fnd base rates'!F$109)\n+($G959*'fnd base rates'!F$110)\n+($H959*'fnd base rates'!F$111)\n+($I959*'fnd base rates'!F$112)\n+($J959*'fnd base rates'!F$113)\n+($K959*'fnd base rates'!F$114)\n+($M959*'fnd base rates'!F$116)\n+($N959*'fnd base rates'!F$117)\n+($O959*'fnd base rates'!F$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,6)))\n*$R959","v":7740.2829580649995},{"$f":"(($D959*'fnd base rates'!G$107)\n+($E959*'fnd base rates'!G$108)\n+($F959*'fnd base rates'!G$109)\n+($G959*'fnd base rates'!G$110)\n+($H959*'fnd base rates'!G$111)\n+($I959*'fnd base rates'!G$112)\n+($J959*'fnd base rates'!G$113)\n+($K959*'fnd base rates'!G$114)\n+($M959*'fnd base rates'!G$116)\n+($N959*'fnd base rates'!G$117)\n+($O959*'fnd base rates'!G$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,7)))\n*$R959","v":2301.6750768899992},{"$f":"(($D959*'fnd base rates'!H$107)\n+($E959*'fnd base rates'!H$108)\n+($F959*'fnd base rates'!H$109)\n+($G959*'fnd base rates'!H$110)\n+($H959*'fnd base rates'!H$111)\n+($I959*'fnd base rates'!H$112)\n+($J959*'fnd base rates'!H$113)\n+($K959*'fnd base rates'!H$114)\n+($M959*'fnd base rates'!H$116)\n+($N959*'fnd base rates'!H$117)\n+($O959*'fnd base rates'!H$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,8)))","v":7158.1936299999998},{"$f":"(($D959*'fnd base rates'!I$107)\n+($E959*'fnd base rates'!I$108)\n+($F959*'fnd base rates'!I$109)\n+($G959*'fnd base rates'!I$110)\n+($H959*'fnd base rates'!I$111)\n+($I959*'fnd base rates'!I$112)\n+($J959*'fnd base rates'!I$113)\n+($K959*'fnd base rates'!I$114)\n+($M959*'fnd base rates'!I$116)\n+($N959*'fnd base rates'!I$117)\n+($O959*'fnd base rates'!I$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,9)))\n*$R959","v":4465.0727999999999},{"$f":"(($D959*'fnd base rates'!J$107)\n+($E959*'fnd base rates'!J$108)\n+($F959*'fnd base rates'!J$109)\n+($G959*'fnd base rates'!J$110)\n+($H959*'fnd base rates'!J$111)\n+($I959*'fnd base rates'!J$112)\n+($J959*'fnd base rates'!J$113)\n+($K959*'fnd base rates'!J$114)\n+($M959*'fnd base rates'!J$116)\n+($N959*'fnd base rates'!J$117)\n+($O959*'fnd base rates'!J$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,10)))\n*$R959","v":8790.2032499999987},{"$f":"(($D959*'fnd base rates'!K$107)\n+($E959*'fnd base rates'!K$108)\n+($F959*'fnd base rates'!K$109)\n+($G959*'fnd base rates'!K$110)\n+($H959*'fnd base rates'!K$111)\n+($I959*'fnd base rates'!K$112)\n+($J959*'fnd base rates'!K$113)\n+($K959*'fnd base rates'!K$114)\n+($M959*'fnd base rates'!K$116)\n+($N959*'fnd base rates'!K$117)\n+($O959*'fnd base rates'!K$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,11)))\n*$R959","v":10088.864006220001},{"$f":"(($D959*'fnd base rates'!L$107)\n+($E959*'fnd base rates'!L$108)\n+($F959*'fnd base rates'!L$109)\n+($G959*'fnd base rates'!L$110)\n+($H959*'fnd base rates'!L$111)\n+($I959*'fnd base rates'!L$112)\n+($J959*'fnd base rates'!L$113)\n+($K959*'fnd base rates'!L$114)\n+($M959*'fnd base rates'!L$116)\n+($N959*'fnd base rates'!L$117)\n+($O959*'fnd base rates'!L$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,12)))","v":12841.182788999999},{"$f":"(($D959*'fnd base rates'!M$107)\n+($E959*'fnd base rates'!M$108)\n+($F959*'fnd base rates'!M$109)\n+($G959*'fnd base rates'!M$110)\n+($H959*'fnd base rates'!M$111)\n+($I959*'fnd base rates'!M$112)\n+($J959*'fnd base rates'!M$113)\n+($K959*'fnd base rates'!M$114)\n+($M959*'fnd base rates'!M$116)\n+($N959*'fnd base rates'!M$117)\n+($O959*'fnd base rates'!M$118)\n+($P959*VLOOKUP($S959+12,rate_basefnd,13)))","v":0},127943.38614410497,null,3517239231,"3517","239","231",1,9,127943.38614410497,14216,0,14216,null,null,null,null,null,14322,8,14330,-114,14216,0,14216]
[3517,3517239239,"MAP ACADEMY",{"$f":"'fnd enro'!D960","v":0},{"$f":"'fnd enro'!E960","v":0},{"$f":"'fnd enro'!F960","v":0},{"$f":"'fnd enro'!G960","v":0},{"$f":"'fnd enro'!H960","v":0},{"$f":"'fnd enro'!I960","v":88},{"$f":"'fnd enro'!J960","v":0},{"$f":"'fnd enro'!K960","v":3.3351999999999999},{"$f":"'fnd enro'!L960","v":0},{"$f":"'fnd enro'!M960+'fnd enro'!N960","v":0},{"$f":"'fnd enro'!O960","v":0},{"$f":"'fnd enro'!P960","v":1},{"$f":"'fnd enro'!Q960","v":54},{"$f":"'fnd enro'!S960","v":88},1.0349999999999999,{"$f":"VALUE('fnd enro'!R960)","v":5},null,{"$f":"(($D960*'fnd base rates'!C$107)\n+($E960*'fnd base rates'!C$108)\n+($F960*'fnd base rates'!C$109)\n+($G960*'fnd base rates'!C$110)\n+($H960*'fnd base rates'!C$111)\n+($I960*'fnd base rates'!C$112)\n+($J960*'fnd base rates'!C$113)\n+($K960*'fnd base rates'!C$114)\n+($M960*'fnd base rates'!C$116)\n+($N960*'fnd base rates'!C$117)\n+($O960*'fnd base rates'!C$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,3)))\n*$R960","v":49042.577770920005},{"$f":"(($D960*'fnd base rates'!D$107)\n+($E960*'fnd base rates'!D$108)\n+($F960*'fnd base rates'!D$109)\n+($G960*'fnd base rates'!D$110)\n+($H960*'fnd base rates'!D$111)\n+($I960*'fnd base rates'!D$112)\n+($J960*'fnd base rates'!D$113)\n+($K960*'fnd base rates'!D$114)\n+($M960*'fnd base rates'!D$116)\n+($N960*'fnd base rates'!D$117)\n+($O960*'fnd base rates'!D$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,4)))\n*$R960","v":80267.73795000001},{"$f":"(($D960*'fnd base rates'!E$107)\n+($E960*'fnd base rates'!E$108)\n+($F960*'fnd base rates'!E$109)\n+($G960*'fnd base rates'!E$110)\n+($H960*'fnd base rates'!E$111)\n+($I960*'fnd base rates'!E$112)\n+($J960*'fnd base rates'!E$113)\n+($K960*'fnd base rates'!E$114)\n+($M960*'fnd base rates'!E$116)\n+($N960*'fnd base rates'!E$117)\n+($O960*'fnd base rates'!E$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,5)))\n*$R960","v":562900.97841083992},{"$f":"(($D960*'fnd base rates'!F$107)\n+($E960*'fnd base rates'!F$108)\n+($F960*'fnd base rates'!F$109)\n+($G960*'fnd base rates'!F$110)\n+($H960*'fnd base rates'!F$111)\n+($I960*'fnd base rates'!F$112)\n+($J960*'fnd base rates'!F$113)\n+($K960*'fnd base rates'!F$114)\n+($M960*'fnd base rates'!F$116)\n+($N960*'fnd base rates'!F$117)\n+($O960*'fnd base rates'!F$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,6)))\n*$R960","v":75818.71395107999},{"$f":"(($D960*'fnd base rates'!G$107)\n+($E960*'fnd base rates'!G$108)\n+($F960*'fnd base rates'!G$109)\n+($G960*'fnd base rates'!G$110)\n+($H960*'fnd base rates'!G$111)\n+($I960*'fnd base rates'!G$112)\n+($J960*'fnd base rates'!G$113)\n+($K960*'fnd base rates'!G$114)\n+($M960*'fnd base rates'!G$116)\n+($N960*'fnd base rates'!G$117)\n+($O960*'fnd base rates'!G$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,7)))\n*$R960","v":20905.509318479999},{"$f":"(($D960*'fnd base rates'!H$107)\n+($E960*'fnd base rates'!H$108)\n+($F960*'fnd base rates'!H$109)\n+($G960*'fnd base rates'!H$110)\n+($H960*'fnd base rates'!H$111)\n+($I960*'fnd base rates'!H$112)\n+($J960*'fnd base rates'!H$113)\n+($K960*'fnd base rates'!H$114)\n+($M960*'fnd base rates'!H$116)\n+($N960*'fnd base rates'!H$117)\n+($O960*'fnd base rates'!H$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,8)))","v":69842.052159999992},{"$f":"(($D960*'fnd base rates'!I$107)\n+($E960*'fnd base rates'!I$108)\n+($F960*'fnd base rates'!I$109)\n+($G960*'fnd base rates'!I$110)\n+($H960*'fnd base rates'!I$111)\n+($I960*'fnd base rates'!I$112)\n+($J960*'fnd base rates'!I$113)\n+($K960*'fnd base rates'!I$114)\n+($M960*'fnd base rates'!I$116)\n+($N960*'fnd base rates'!I$117)\n+($O960*'fnd base rates'!I$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,9)))\n*$R960","v":42348.939750000005},{"$f":"(($D960*'fnd base rates'!J$107)\n+($E960*'fnd base rates'!J$108)\n+($F960*'fnd base rates'!J$109)\n+($G960*'fnd base rates'!J$110)\n+($H960*'fnd base rates'!J$111)\n+($I960*'fnd base rates'!J$112)\n+($J960*'fnd base rates'!J$113)\n+($K960*'fnd base rates'!J$114)\n+($M960*'fnd base rates'!J$116)\n+($N960*'fnd base rates'!J$117)\n+($O960*'fnd base rates'!J$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,10)))\n*$R960","v":78861.649049999978},{"$f":"(($D960*'fnd base rates'!K$107)\n+($E960*'fnd base rates'!K$108)\n+($F960*'fnd base rates'!K$109)\n+($G960*'fnd base rates'!K$110)\n+($H960*'fnd base rates'!K$111)\n+($I960*'fnd base rates'!K$112)\n+($J960*'fnd base rates'!K$113)\n+($K960*'fnd base rates'!K$114)\n+($M960*'fnd base rates'!K$116)\n+($N960*'fnd base rates'!K$117)\n+($O960*'fnd base rates'!K$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,11)))\n*$R960","v":98879.710883039996},{"$f":"(($D960*'fnd base rates'!L$107)\n+($E960*'fnd base rates'!L$108)\n+($F960*'fnd base rates'!L$109)\n+($G960*'fnd base rates'!L$110)\n+($H960*'fnd base rates'!L$111)\n+($I960*'fnd base rates'!L$112)\n+($J960*'fnd base rates'!L$113)\n+($K960*'fnd base rates'!L$114)\n+($M960*'fnd base rates'!L$116)\n+($N960*'fnd base rates'!L$117)\n+($O960*'fnd base rates'!L$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,12)))","v":120486.06504799999},{"$f":"(($D960*'fnd base rates'!M$107)\n+($E960*'fnd base rates'!M$108)\n+($F960*'fnd base rates'!M$109)\n+($G960*'fnd base rates'!M$110)\n+($H960*'fnd base rates'!M$111)\n+($I960*'fnd base rates'!M$112)\n+($J960*'fnd base rates'!M$113)\n+($K960*'fnd base rates'!M$114)\n+($M960*'fnd base rates'!M$116)\n+($N960*'fnd base rates'!M$117)\n+($O960*'fnd base rates'!M$118)\n+($P960*VLOOKUP($S960+12,rate_basefnd,13)))","v":0},1199353.93429236,null,3517239239,"3517","239","239",1,88,1199353.93429236,13629,0,13629,null,null,null,null,null,13880,14,13894,-265,13629,0,13629]
[3517,3517239243,"MAP ACADEMY",{"$f":"'fnd enro'!D961","v":0},{"$f":"'fnd enro'!E961","v":0},{"$f":"'fnd enro'!F961","v":0},{"$f":"'fnd enro'!G961","v":0},{"$f":"'fnd enro'!H961","v":0},{"$f":"'fnd enro'!I961","v":1},{"$f":"'fnd enro'!J961","v":0},{"$f":"'fnd enro'!K961","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L961","v":0},{"$f":"'fnd enro'!M961+'fnd enro'!N961","v":0},{"$f":"'fnd enro'!O961","v":0},{"$f":"'fnd enro'!P961","v":0},{"$f":"'fnd enro'!Q961","v":0},{"$f":"'fnd enro'!S961","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R961)","v":8},null,{"$f":"(($D961*'fnd base rates'!C$107)\n+($E961*'fnd base rates'!C$108)\n+($F961*'fnd base rates'!C$109)\n+($G961*'fnd base rates'!C$110)\n+($H961*'fnd base rates'!C$111)\n+($I961*'fnd base rates'!C$112)\n+($J961*'fnd base rates'!C$113)\n+($K961*'fnd base rates'!C$114)\n+($M961*'fnd base rates'!C$116)\n+($N961*'fnd base rates'!C$117)\n+($O961*'fnd base rates'!C$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,3)))\n*$R961","v":521.93901046500002},{"$f":"(($D961*'fnd base rates'!D$107)\n+($E961*'fnd base rates'!D$108)\n+($F961*'fnd base rates'!D$109)\n+($G961*'fnd base rates'!D$110)\n+($H961*'fnd base rates'!D$111)\n+($I961*'fnd base rates'!D$112)\n+($J961*'fnd base rates'!D$113)\n+($K961*'fnd base rates'!D$114)\n+($M961*'fnd base rates'!D$116)\n+($N961*'fnd base rates'!D$117)\n+($O961*'fnd base rates'!D$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,4)))\n*$R961","v":747.21825000000001},{"$f":"(($D961*'fnd base rates'!E$107)\n+($E961*'fnd base rates'!E$108)\n+($F961*'fnd base rates'!E$109)\n+($G961*'fnd base rates'!E$110)\n+($H961*'fnd base rates'!E$111)\n+($I961*'fnd base rates'!E$112)\n+($J961*'fnd base rates'!E$113)\n+($K961*'fnd base rates'!E$114)\n+($M961*'fnd base rates'!E$116)\n+($N961*'fnd base rates'!E$117)\n+($O961*'fnd base rates'!E$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,5)))\n*$R961","v":4790.9608933049994},{"$f":"(($D961*'fnd base rates'!F$107)\n+($E961*'fnd base rates'!F$108)\n+($F961*'fnd base rates'!F$109)\n+($G961*'fnd base rates'!F$110)\n+($H961*'fnd base rates'!F$111)\n+($I961*'fnd base rates'!F$112)\n+($J961*'fnd base rates'!F$113)\n+($K961*'fnd base rates'!F$114)\n+($M961*'fnd base rates'!F$116)\n+($N961*'fnd base rates'!F$117)\n+($O961*'fnd base rates'!F$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,6)))\n*$R961","v":860.03143978499998},{"$f":"(($D961*'fnd base rates'!G$107)\n+($E961*'fnd base rates'!G$108)\n+($F961*'fnd base rates'!G$109)\n+($G961*'fnd base rates'!G$110)\n+($H961*'fnd base rates'!G$111)\n+($I961*'fnd base rates'!G$112)\n+($J961*'fnd base rates'!G$113)\n+($K961*'fnd base rates'!G$114)\n+($M961*'fnd base rates'!G$116)\n+($N961*'fnd base rates'!G$117)\n+($O961*'fnd base rates'!G$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,7)))\n*$R961","v":159.74542520999998},{"$f":"(($D961*'fnd base rates'!H$107)\n+($E961*'fnd base rates'!H$108)\n+($F961*'fnd base rates'!H$109)\n+($G961*'fnd base rates'!H$110)\n+($H961*'fnd base rates'!H$111)\n+($I961*'fnd base rates'!H$112)\n+($J961*'fnd base rates'!H$113)\n+($K961*'fnd base rates'!H$114)\n+($M961*'fnd base rates'!H$116)\n+($N961*'fnd base rates'!H$117)\n+($O961*'fnd base rates'!H$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D961*'fnd base rates'!I$107)\n+($E961*'fnd base rates'!I$108)\n+($F961*'fnd base rates'!I$109)\n+($G961*'fnd base rates'!I$110)\n+($H961*'fnd base rates'!I$111)\n+($I961*'fnd base rates'!I$112)\n+($J961*'fnd base rates'!I$113)\n+($K961*'fnd base rates'!I$114)\n+($M961*'fnd base rates'!I$116)\n+($N961*'fnd base rates'!I$117)\n+($O961*'fnd base rates'!I$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,9)))\n*$R961","v":415.99754999999999},{"$f":"(($D961*'fnd base rates'!J$107)\n+($E961*'fnd base rates'!J$108)\n+($F961*'fnd base rates'!J$109)\n+($G961*'fnd base rates'!J$110)\n+($H961*'fnd base rates'!J$111)\n+($I961*'fnd base rates'!J$112)\n+($J961*'fnd base rates'!J$113)\n+($K961*'fnd base rates'!J$114)\n+($M961*'fnd base rates'!J$116)\n+($N961*'fnd base rates'!J$117)\n+($O961*'fnd base rates'!J$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,10)))\n*$R961","v":560.35934999999995},{"$f":"(($D961*'fnd base rates'!K$107)\n+($E961*'fnd base rates'!K$108)\n+($F961*'fnd base rates'!K$109)\n+($G961*'fnd base rates'!K$110)\n+($H961*'fnd base rates'!K$111)\n+($I961*'fnd base rates'!K$112)\n+($J961*'fnd base rates'!K$113)\n+($K961*'fnd base rates'!K$114)\n+($M961*'fnd base rates'!K$116)\n+($N961*'fnd base rates'!K$117)\n+($O961*'fnd base rates'!K$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,11)))\n*$R961","v":1120.9848895799998},{"$f":"(($D961*'fnd base rates'!L$107)\n+($E961*'fnd base rates'!L$108)\n+($F961*'fnd base rates'!L$109)\n+($G961*'fnd base rates'!L$110)\n+($H961*'fnd base rates'!L$111)\n+($I961*'fnd base rates'!L$112)\n+($J961*'fnd base rates'!L$113)\n+($K961*'fnd base rates'!L$114)\n+($M961*'fnd base rates'!L$116)\n+($N961*'fnd base rates'!L$117)\n+($O961*'fnd base rates'!L$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D961*'fnd base rates'!M$107)\n+($E961*'fnd base rates'!M$108)\n+($F961*'fnd base rates'!M$109)\n+($G961*'fnd base rates'!M$110)\n+($H961*'fnd base rates'!M$111)\n+($I961*'fnd base rates'!M$112)\n+($J961*'fnd base rates'!M$113)\n+($K961*'fnd base rates'!M$114)\n+($M961*'fnd base rates'!M$116)\n+($N961*'fnd base rates'!M$117)\n+($O961*'fnd base rates'!M$118)\n+($P961*VLOOKUP($S961+12,rate_basefnd,13)))","v":0},11075.935299344999,null,3517239243,"3517","239","243",1,1,11075.935299344999,11076,0,11076,null,null,null,null,null,15889,64,15953,-4877,11076,0,11076]
[3517,3517239261,"MAP ACADEMY",{"$f":"'fnd enro'!D962","v":0},{"$f":"'fnd enro'!E962","v":0},{"$f":"'fnd enro'!F962","v":0},{"$f":"'fnd enro'!G962","v":0},{"$f":"'fnd enro'!H962","v":0},{"$f":"'fnd enro'!I962","v":2},{"$f":"'fnd enro'!J962","v":0},{"$f":"'fnd enro'!K962","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L962","v":0},{"$f":"'fnd enro'!M962+'fnd enro'!N962","v":0},{"$f":"'fnd enro'!O962","v":0},{"$f":"'fnd enro'!P962","v":0},{"$f":"'fnd enro'!Q962","v":1},{"$f":"'fnd enro'!S962","v":2},1.0349999999999999,{"$f":"VALUE('fnd enro'!R962)","v":4},null,{"$f":"(($D962*'fnd base rates'!C$107)\n+($E962*'fnd base rates'!C$108)\n+($F962*'fnd base rates'!C$109)\n+($G962*'fnd base rates'!C$110)\n+($H962*'fnd base rates'!C$111)\n+($I962*'fnd base rates'!C$112)\n+($J962*'fnd base rates'!C$113)\n+($K962*'fnd base rates'!C$114)\n+($M962*'fnd base rates'!C$116)\n+($N962*'fnd base rates'!C$117)\n+($O962*'fnd base rates'!C$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,3)))\n*$R962","v":1099.4782209299999},{"$f":"(($D962*'fnd base rates'!D$107)\n+($E962*'fnd base rates'!D$108)\n+($F962*'fnd base rates'!D$109)\n+($G962*'fnd base rates'!D$110)\n+($H962*'fnd base rates'!D$111)\n+($I962*'fnd base rates'!D$112)\n+($J962*'fnd base rates'!D$113)\n+($K962*'fnd base rates'!D$114)\n+($M962*'fnd base rates'!D$116)\n+($N962*'fnd base rates'!D$117)\n+($O962*'fnd base rates'!D$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,4)))\n*$R962","v":1757.8543499999998},{"$f":"(($D962*'fnd base rates'!E$107)\n+($E962*'fnd base rates'!E$108)\n+($F962*'fnd base rates'!E$109)\n+($G962*'fnd base rates'!E$110)\n+($H962*'fnd base rates'!E$111)\n+($I962*'fnd base rates'!E$112)\n+($J962*'fnd base rates'!E$113)\n+($K962*'fnd base rates'!E$114)\n+($M962*'fnd base rates'!E$116)\n+($N962*'fnd base rates'!E$117)\n+($O962*'fnd base rates'!E$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,5)))\n*$R962","v":12153.38963661},{"$f":"(($D962*'fnd base rates'!F$107)\n+($E962*'fnd base rates'!F$108)\n+($F962*'fnd base rates'!F$109)\n+($G962*'fnd base rates'!F$110)\n+($H962*'fnd base rates'!F$111)\n+($I962*'fnd base rates'!F$112)\n+($J962*'fnd base rates'!F$113)\n+($K962*'fnd base rates'!F$114)\n+($M962*'fnd base rates'!F$116)\n+($N962*'fnd base rates'!F$117)\n+($O962*'fnd base rates'!F$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,6)))\n*$R962","v":1720.06287957},{"$f":"(($D962*'fnd base rates'!G$107)\n+($E962*'fnd base rates'!G$108)\n+($F962*'fnd base rates'!G$109)\n+($G962*'fnd base rates'!G$110)\n+($H962*'fnd base rates'!G$111)\n+($I962*'fnd base rates'!G$112)\n+($J962*'fnd base rates'!G$113)\n+($K962*'fnd base rates'!G$114)\n+($M962*'fnd base rates'!G$116)\n+($N962*'fnd base rates'!G$117)\n+($O962*'fnd base rates'!G$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,7)))\n*$R962","v":444.23940041999998},{"$f":"(($D962*'fnd base rates'!H$107)\n+($E962*'fnd base rates'!H$108)\n+($F962*'fnd base rates'!H$109)\n+($G962*'fnd base rates'!H$110)\n+($H962*'fnd base rates'!H$111)\n+($I962*'fnd base rates'!H$112)\n+($J962*'fnd base rates'!H$113)\n+($K962*'fnd base rates'!H$114)\n+($M962*'fnd base rates'!H$116)\n+($N962*'fnd base rates'!H$117)\n+($O962*'fnd base rates'!H$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,8)))","v":1580.75414},{"$f":"(($D962*'fnd base rates'!I$107)\n+($E962*'fnd base rates'!I$108)\n+($F962*'fnd base rates'!I$109)\n+($G962*'fnd base rates'!I$110)\n+($H962*'fnd base rates'!I$111)\n+($I962*'fnd base rates'!I$112)\n+($J962*'fnd base rates'!I$113)\n+($K962*'fnd base rates'!I$114)\n+($M962*'fnd base rates'!I$116)\n+($N962*'fnd base rates'!I$117)\n+($O962*'fnd base rates'!I$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,9)))\n*$R962","v":936.11609999999996},{"$f":"(($D962*'fnd base rates'!J$107)\n+($E962*'fnd base rates'!J$108)\n+($F962*'fnd base rates'!J$109)\n+($G962*'fnd base rates'!J$110)\n+($H962*'fnd base rates'!J$111)\n+($I962*'fnd base rates'!J$112)\n+($J962*'fnd base rates'!J$113)\n+($K962*'fnd base rates'!J$114)\n+($M962*'fnd base rates'!J$116)\n+($N962*'fnd base rates'!J$117)\n+($O962*'fnd base rates'!J$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,10)))\n*$R962","v":1661.7856499999998},{"$f":"(($D962*'fnd base rates'!K$107)\n+($E962*'fnd base rates'!K$108)\n+($F962*'fnd base rates'!K$109)\n+($G962*'fnd base rates'!K$110)\n+($H962*'fnd base rates'!K$111)\n+($I962*'fnd base rates'!K$112)\n+($J962*'fnd base rates'!K$113)\n+($K962*'fnd base rates'!K$114)\n+($M962*'fnd base rates'!K$116)\n+($N962*'fnd base rates'!K$117)\n+($O962*'fnd base rates'!K$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,11)))\n*$R962","v":2241.9697791599997},{"$f":"(($D962*'fnd base rates'!L$107)\n+($E962*'fnd base rates'!L$108)\n+($F962*'fnd base rates'!L$109)\n+($G962*'fnd base rates'!L$110)\n+($H962*'fnd base rates'!L$111)\n+($I962*'fnd base rates'!L$112)\n+($J962*'fnd base rates'!L$113)\n+($K962*'fnd base rates'!L$114)\n+($M962*'fnd base rates'!L$116)\n+($N962*'fnd base rates'!L$117)\n+($O962*'fnd base rates'!L$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,12)))","v":2637.0128420000001},{"$f":"(($D962*'fnd base rates'!M$107)\n+($E962*'fnd base rates'!M$108)\n+($F962*'fnd base rates'!M$109)\n+($G962*'fnd base rates'!M$110)\n+($H962*'fnd base rates'!M$111)\n+($I962*'fnd base rates'!M$112)\n+($J962*'fnd base rates'!M$113)\n+($K962*'fnd base rates'!M$114)\n+($M962*'fnd base rates'!M$116)\n+($N962*'fnd base rates'!M$117)\n+($O962*'fnd base rates'!M$118)\n+($P962*VLOOKUP($S962+12,rate_basefnd,13)))","v":0},26232.662998690001,null,3517239261,"3517","239","261",1,2,26232.662998690001,13116,0,13116,null,null,null,null,null,13188,5,13193,-77,13116,0,13116]
[3517,3517239293,"MAP ACADEMY",{"$f":"'fnd enro'!D963","v":0},{"$f":"'fnd enro'!E963","v":0},{"$f":"'fnd enro'!F963","v":0},{"$f":"'fnd enro'!G963","v":0},{"$f":"'fnd enro'!H963","v":0},{"$f":"'fnd enro'!I963","v":3},{"$f":"'fnd enro'!J963","v":0},{"$f":"'fnd enro'!K963","v":0.1137},{"$f":"'fnd enro'!L963","v":0},{"$f":"'fnd enro'!M963+'fnd enro'!N963","v":0},{"$f":"'fnd enro'!O963","v":0},{"$f":"'fnd enro'!P963","v":0},{"$f":"'fnd enro'!Q963","v":2},{"$f":"'fnd enro'!S963","v":3},1.0349999999999999,{"$f":"VALUE('fnd enro'!R963)","v":9},null,{"$f":"(($D963*'fnd base rates'!C$107)\n+($E963*'fnd base rates'!C$108)\n+($F963*'fnd base rates'!C$109)\n+($G963*'fnd base rates'!C$110)\n+($H963*'fnd base rates'!C$111)\n+($I963*'fnd base rates'!C$112)\n+($J963*'fnd base rates'!C$113)\n+($K963*'fnd base rates'!C$114)\n+($M963*'fnd base rates'!C$116)\n+($N963*'fnd base rates'!C$117)\n+($O963*'fnd base rates'!C$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,3)))\n*$R963","v":1694.4882313949997},{"$f":"(($D963*'fnd base rates'!D$107)\n+($E963*'fnd base rates'!D$108)\n+($F963*'fnd base rates'!D$109)\n+($G963*'fnd base rates'!D$110)\n+($H963*'fnd base rates'!D$111)\n+($I963*'fnd base rates'!D$112)\n+($J963*'fnd base rates'!D$113)\n+($K963*'fnd base rates'!D$114)\n+($M963*'fnd base rates'!D$116)\n+($N963*'fnd base rates'!D$117)\n+($O963*'fnd base rates'!D$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,4)))\n*$R963","v":2851.31115},{"$f":"(($D963*'fnd base rates'!E$107)\n+($E963*'fnd base rates'!E$108)\n+($F963*'fnd base rates'!E$109)\n+($G963*'fnd base rates'!E$110)\n+($H963*'fnd base rates'!E$111)\n+($I963*'fnd base rates'!E$112)\n+($J963*'fnd base rates'!E$113)\n+($K963*'fnd base rates'!E$114)\n+($M963*'fnd base rates'!E$116)\n+($N963*'fnd base rates'!E$117)\n+($O963*'fnd base rates'!E$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,5)))\n*$R963","v":20324.318979914999},{"$f":"(($D963*'fnd base rates'!F$107)\n+($E963*'fnd base rates'!F$108)\n+($F963*'fnd base rates'!F$109)\n+($G963*'fnd base rates'!F$110)\n+($H963*'fnd base rates'!F$111)\n+($I963*'fnd base rates'!F$112)\n+($J963*'fnd base rates'!F$113)\n+($K963*'fnd base rates'!F$114)\n+($M963*'fnd base rates'!F$116)\n+($N963*'fnd base rates'!F$117)\n+($O963*'fnd base rates'!F$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,6)))\n*$R963","v":2580.0943193550002},{"$f":"(($D963*'fnd base rates'!G$107)\n+($E963*'fnd base rates'!G$108)\n+($F963*'fnd base rates'!G$109)\n+($G963*'fnd base rates'!G$110)\n+($H963*'fnd base rates'!G$111)\n+($I963*'fnd base rates'!G$112)\n+($J963*'fnd base rates'!G$113)\n+($K963*'fnd base rates'!G$114)\n+($M963*'fnd base rates'!G$116)\n+($N963*'fnd base rates'!G$117)\n+($O963*'fnd base rates'!G$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,7)))\n*$R963","v":767.95987562999983},{"$f":"(($D963*'fnd base rates'!H$107)\n+($E963*'fnd base rates'!H$108)\n+($F963*'fnd base rates'!H$109)\n+($G963*'fnd base rates'!H$110)\n+($H963*'fnd base rates'!H$111)\n+($I963*'fnd base rates'!H$112)\n+($J963*'fnd base rates'!H$113)\n+($K963*'fnd base rates'!H$114)\n+($M963*'fnd base rates'!H$116)\n+($N963*'fnd base rates'!H$117)\n+($O963*'fnd base rates'!H$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,8)))","v":2386.17121},{"$f":"(($D963*'fnd base rates'!I$107)\n+($E963*'fnd base rates'!I$108)\n+($F963*'fnd base rates'!I$109)\n+($G963*'fnd base rates'!I$110)\n+($H963*'fnd base rates'!I$111)\n+($I963*'fnd base rates'!I$112)\n+($J963*'fnd base rates'!I$113)\n+($K963*'fnd base rates'!I$114)\n+($M963*'fnd base rates'!I$116)\n+($N963*'fnd base rates'!I$117)\n+($O963*'fnd base rates'!I$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,9)))\n*$R963","v":1488.9820499999998},{"$f":"(($D963*'fnd base rates'!J$107)\n+($E963*'fnd base rates'!J$108)\n+($F963*'fnd base rates'!J$109)\n+($G963*'fnd base rates'!J$110)\n+($H963*'fnd base rates'!J$111)\n+($I963*'fnd base rates'!J$112)\n+($J963*'fnd base rates'!J$113)\n+($K963*'fnd base rates'!J$114)\n+($M963*'fnd base rates'!J$116)\n+($N963*'fnd base rates'!J$117)\n+($O963*'fnd base rates'!J$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,10)))\n*$R963","v":2933.3245499999998},{"$f":"(($D963*'fnd base rates'!K$107)\n+($E963*'fnd base rates'!K$108)\n+($F963*'fnd base rates'!K$109)\n+($G963*'fnd base rates'!K$110)\n+($H963*'fnd base rates'!K$111)\n+($I963*'fnd base rates'!K$112)\n+($J963*'fnd base rates'!K$113)\n+($K963*'fnd base rates'!K$114)\n+($M963*'fnd base rates'!K$116)\n+($N963*'fnd base rates'!K$117)\n+($O963*'fnd base rates'!K$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,11)))\n*$R963","v":3362.9546687399998},{"$f":"(($D963*'fnd base rates'!L$107)\n+($E963*'fnd base rates'!L$108)\n+($F963*'fnd base rates'!L$109)\n+($G963*'fnd base rates'!L$110)\n+($H963*'fnd base rates'!L$111)\n+($I963*'fnd base rates'!L$112)\n+($J963*'fnd base rates'!L$113)\n+($K963*'fnd base rates'!L$114)\n+($M963*'fnd base rates'!L$116)\n+($N963*'fnd base rates'!L$117)\n+($O963*'fnd base rates'!L$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,12)))","v":4282.804263},{"$f":"(($D963*'fnd base rates'!M$107)\n+($E963*'fnd base rates'!M$108)\n+($F963*'fnd base rates'!M$109)\n+($G963*'fnd base rates'!M$110)\n+($H963*'fnd base rates'!M$111)\n+($I963*'fnd base rates'!M$112)\n+($J963*'fnd base rates'!M$113)\n+($K963*'fnd base rates'!M$114)\n+($M963*'fnd base rates'!M$116)\n+($N963*'fnd base rates'!M$117)\n+($O963*'fnd base rates'!M$118)\n+($P963*VLOOKUP($S963+12,rate_basefnd,13)))","v":0},42672.409298034996,null,3517239293,"3517","239","293",1,3,42672.409298034996,14224,0,14224,null,null,null,null,null,14308,43,14351,-127,14224,0,14224]
[3517,3517239310,"MAP ACADEMY",{"$f":"'fnd enro'!D964","v":0},{"$f":"'fnd enro'!E964","v":0},{"$f":"'fnd enro'!F964","v":0},{"$f":"'fnd enro'!G964","v":0},{"$f":"'fnd enro'!H964","v":0},{"$f":"'fnd enro'!I964","v":14},{"$f":"'fnd enro'!J964","v":0},{"$f":"'fnd enro'!K964","v":0.53059999999999996},{"$f":"'fnd enro'!L964","v":0},{"$f":"'fnd enro'!M964+'fnd enro'!N964","v":0},{"$f":"'fnd enro'!O964","v":0},{"$f":"'fnd enro'!P964","v":0},{"$f":"'fnd enro'!Q964","v":11},{"$f":"'fnd enro'!S964","v":14},1.0349999999999999,{"$f":"VALUE('fnd enro'!R964)","v":10},null,{"$f":"(($D964*'fnd base rates'!C$107)\n+($E964*'fnd base rates'!C$108)\n+($F964*'fnd base rates'!C$109)\n+($G964*'fnd base rates'!C$110)\n+($H964*'fnd base rates'!C$111)\n+($I964*'fnd base rates'!C$112)\n+($J964*'fnd base rates'!C$113)\n+($K964*'fnd base rates'!C$114)\n+($M964*'fnd base rates'!C$116)\n+($N964*'fnd base rates'!C$117)\n+($O964*'fnd base rates'!C$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,3)))\n*$R964","v":8030.5490465099992},{"$f":"(($D964*'fnd base rates'!D$107)\n+($E964*'fnd base rates'!D$108)\n+($F964*'fnd base rates'!D$109)\n+($G964*'fnd base rates'!D$110)\n+($H964*'fnd base rates'!D$111)\n+($I964*'fnd base rates'!D$112)\n+($J964*'fnd base rates'!D$113)\n+($K964*'fnd base rates'!D$114)\n+($M964*'fnd base rates'!D$116)\n+($N964*'fnd base rates'!D$117)\n+($O964*'fnd base rates'!D$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,4)))\n*$R964","v":13888.623600000001},{"$f":"(($D964*'fnd base rates'!E$107)\n+($E964*'fnd base rates'!E$108)\n+($F964*'fnd base rates'!E$109)\n+($G964*'fnd base rates'!E$110)\n+($H964*'fnd base rates'!E$111)\n+($I964*'fnd base rates'!E$112)\n+($J964*'fnd base rates'!E$113)\n+($K964*'fnd base rates'!E$114)\n+($M964*'fnd base rates'!E$116)\n+($N964*'fnd base rates'!E$117)\n+($O964*'fnd base rates'!E$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,5)))\n*$R964","v":100533.51210627001},{"$f":"(($D964*'fnd base rates'!F$107)\n+($E964*'fnd base rates'!F$108)\n+($F964*'fnd base rates'!F$109)\n+($G964*'fnd base rates'!F$110)\n+($H964*'fnd base rates'!F$111)\n+($I964*'fnd base rates'!F$112)\n+($J964*'fnd base rates'!F$113)\n+($K964*'fnd base rates'!F$114)\n+($M964*'fnd base rates'!F$116)\n+($N964*'fnd base rates'!F$117)\n+($O964*'fnd base rates'!F$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,6)))\n*$R964","v":12040.44015699},{"$f":"(($D964*'fnd base rates'!G$107)\n+($E964*'fnd base rates'!G$108)\n+($F964*'fnd base rates'!G$109)\n+($G964*'fnd base rates'!G$110)\n+($H964*'fnd base rates'!G$111)\n+($I964*'fnd base rates'!G$112)\n+($J964*'fnd base rates'!G$113)\n+($K964*'fnd base rates'!G$114)\n+($M964*'fnd base rates'!G$116)\n+($N964*'fnd base rates'!G$117)\n+($O964*'fnd base rates'!G$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,7)))\n*$R964","v":3859.7092529399997},{"$f":"(($D964*'fnd base rates'!H$107)\n+($E964*'fnd base rates'!H$108)\n+($F964*'fnd base rates'!H$109)\n+($G964*'fnd base rates'!H$110)\n+($H964*'fnd base rates'!H$111)\n+($I964*'fnd base rates'!H$112)\n+($J964*'fnd base rates'!H$113)\n+($K964*'fnd base rates'!H$114)\n+($M964*'fnd base rates'!H$116)\n+($N964*'fnd base rates'!H$117)\n+($O964*'fnd base rates'!H$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,8)))","v":11176.37898},{"$f":"(($D964*'fnd base rates'!I$107)\n+($E964*'fnd base rates'!I$108)\n+($F964*'fnd base rates'!I$109)\n+($G964*'fnd base rates'!I$110)\n+($H964*'fnd base rates'!I$111)\n+($I964*'fnd base rates'!I$112)\n+($J964*'fnd base rates'!I$113)\n+($K964*'fnd base rates'!I$114)\n+($M964*'fnd base rates'!I$116)\n+($N964*'fnd base rates'!I$117)\n+($O964*'fnd base rates'!I$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,9)))\n*$R964","v":7178.8945500000009},{"$f":"(($D964*'fnd base rates'!J$107)\n+($E964*'fnd base rates'!J$108)\n+($F964*'fnd base rates'!J$109)\n+($G964*'fnd base rates'!J$110)\n+($H964*'fnd base rates'!J$111)\n+($I964*'fnd base rates'!J$112)\n+($J964*'fnd base rates'!J$113)\n+($K964*'fnd base rates'!J$114)\n+($M964*'fnd base rates'!J$116)\n+($N964*'fnd base rates'!J$117)\n+($O964*'fnd base rates'!J$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,10)))\n*$R964","v":14885.514899999998},{"$f":"(($D964*'fnd base rates'!K$107)\n+($E964*'fnd base rates'!K$108)\n+($F964*'fnd base rates'!K$109)\n+($G964*'fnd base rates'!K$110)\n+($H964*'fnd base rates'!K$111)\n+($I964*'fnd base rates'!K$112)\n+($J964*'fnd base rates'!K$113)\n+($K964*'fnd base rates'!K$114)\n+($M964*'fnd base rates'!K$116)\n+($N964*'fnd base rates'!K$117)\n+($O964*'fnd base rates'!K$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,11)))\n*$R964","v":15693.788454119998},{"$f":"(($D964*'fnd base rates'!L$107)\n+($E964*'fnd base rates'!L$108)\n+($F964*'fnd base rates'!L$109)\n+($G964*'fnd base rates'!L$110)\n+($H964*'fnd base rates'!L$111)\n+($I964*'fnd base rates'!L$112)\n+($J964*'fnd base rates'!L$113)\n+($K964*'fnd base rates'!L$114)\n+($M964*'fnd base rates'!L$116)\n+($N964*'fnd base rates'!L$117)\n+($O964*'fnd base rates'!L$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,12)))","v":20875.369894000003},{"$f":"(($D964*'fnd base rates'!M$107)\n+($E964*'fnd base rates'!M$108)\n+($F964*'fnd base rates'!M$109)\n+($G964*'fnd base rates'!M$110)\n+($H964*'fnd base rates'!M$111)\n+($I964*'fnd base rates'!M$112)\n+($J964*'fnd base rates'!M$113)\n+($K964*'fnd base rates'!M$114)\n+($M964*'fnd base rates'!M$116)\n+($N964*'fnd base rates'!M$117)\n+($O964*'fnd base rates'!M$118)\n+($P964*VLOOKUP($S964+12,rate_basefnd,13)))","v":0},208162.78094083001,null,3517239310,"3517","239","310",1,14,208162.78094083001,14869,0,14869,null,null,null,null,null,14959,61,15020,-151,14869,0,14869]
[3517,3517239336,"MAP ACADEMY",{"$f":"'fnd enro'!D965","v":0},{"$f":"'fnd enro'!E965","v":0},{"$f":"'fnd enro'!F965","v":0},{"$f":"'fnd enro'!G965","v":0},{"$f":"'fnd enro'!H965","v":0},{"$f":"'fnd enro'!I965","v":1},{"$f":"'fnd enro'!J965","v":0},{"$f":"'fnd enro'!K965","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L965","v":0},{"$f":"'fnd enro'!M965+'fnd enro'!N965","v":0},{"$f":"'fnd enro'!O965","v":0},{"$f":"'fnd enro'!P965","v":0},{"$f":"'fnd enro'!Q965","v":1},{"$f":"'fnd enro'!S965","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R965)","v":7},null,{"$f":"(($D965*'fnd base rates'!C$107)\n+($E965*'fnd base rates'!C$108)\n+($F965*'fnd base rates'!C$109)\n+($G965*'fnd base rates'!C$110)\n+($H965*'fnd base rates'!C$111)\n+($I965*'fnd base rates'!C$112)\n+($J965*'fnd base rates'!C$113)\n+($K965*'fnd base rates'!C$114)\n+($M965*'fnd base rates'!C$116)\n+($N965*'fnd base rates'!C$117)\n+($O965*'fnd base rates'!C$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,3)))\n*$R965","v":583.41801046499995},{"$f":"(($D965*'fnd base rates'!D$107)\n+($E965*'fnd base rates'!D$108)\n+($F965*'fnd base rates'!D$109)\n+($G965*'fnd base rates'!D$110)\n+($H965*'fnd base rates'!D$111)\n+($I965*'fnd base rates'!D$112)\n+($J965*'fnd base rates'!D$113)\n+($K965*'fnd base rates'!D$114)\n+($M965*'fnd base rates'!D$116)\n+($N965*'fnd base rates'!D$117)\n+($O965*'fnd base rates'!D$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,4)))\n*$R965","v":1038.4983},{"$f":"(($D965*'fnd base rates'!E$107)\n+($E965*'fnd base rates'!E$108)\n+($F965*'fnd base rates'!E$109)\n+($G965*'fnd base rates'!E$110)\n+($H965*'fnd base rates'!E$111)\n+($I965*'fnd base rates'!E$112)\n+($J965*'fnd base rates'!E$113)\n+($K965*'fnd base rates'!E$114)\n+($M965*'fnd base rates'!E$116)\n+($N965*'fnd base rates'!E$117)\n+($O965*'fnd base rates'!E$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,5)))\n*$R965","v":7634.447443305},{"$f":"(($D965*'fnd base rates'!F$107)\n+($E965*'fnd base rates'!F$108)\n+($F965*'fnd base rates'!F$109)\n+($G965*'fnd base rates'!F$110)\n+($H965*'fnd base rates'!F$111)\n+($I965*'fnd base rates'!F$112)\n+($J965*'fnd base rates'!F$113)\n+($K965*'fnd base rates'!F$114)\n+($M965*'fnd base rates'!F$116)\n+($N965*'fnd base rates'!F$117)\n+($O965*'fnd base rates'!F$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,6)))\n*$R965","v":860.03143978499998},{"$f":"(($D965*'fnd base rates'!G$107)\n+($E965*'fnd base rates'!G$108)\n+($F965*'fnd base rates'!G$109)\n+($G965*'fnd base rates'!G$110)\n+($H965*'fnd base rates'!G$111)\n+($I965*'fnd base rates'!G$112)\n+($J965*'fnd base rates'!G$113)\n+($K965*'fnd base rates'!G$114)\n+($M965*'fnd base rates'!G$116)\n+($N965*'fnd base rates'!G$117)\n+($O965*'fnd base rates'!G$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,7)))\n*$R965","v":297.70057520999995},{"$f":"(($D965*'fnd base rates'!H$107)\n+($E965*'fnd base rates'!H$108)\n+($F965*'fnd base rates'!H$109)\n+($G965*'fnd base rates'!H$110)\n+($H965*'fnd base rates'!H$111)\n+($I965*'fnd base rates'!H$112)\n+($J965*'fnd base rates'!H$113)\n+($K965*'fnd base rates'!H$114)\n+($M965*'fnd base rates'!H$116)\n+($N965*'fnd base rates'!H$117)\n+($O965*'fnd base rates'!H$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,8)))","v":801.56706999999994},{"$f":"(($D965*'fnd base rates'!I$107)\n+($E965*'fnd base rates'!I$108)\n+($F965*'fnd base rates'!I$109)\n+($G965*'fnd base rates'!I$110)\n+($H965*'fnd base rates'!I$111)\n+($I965*'fnd base rates'!I$112)\n+($J965*'fnd base rates'!I$113)\n+($K965*'fnd base rates'!I$114)\n+($M965*'fnd base rates'!I$116)\n+($N965*'fnd base rates'!I$117)\n+($O965*'fnd base rates'!I$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,9)))\n*$R965","v":531.1413},{"$f":"(($D965*'fnd base rates'!J$107)\n+($E965*'fnd base rates'!J$108)\n+($F965*'fnd base rates'!J$109)\n+($G965*'fnd base rates'!J$110)\n+($H965*'fnd base rates'!J$111)\n+($I965*'fnd base rates'!J$112)\n+($J965*'fnd base rates'!J$113)\n+($K965*'fnd base rates'!J$114)\n+($M965*'fnd base rates'!J$116)\n+($N965*'fnd base rates'!J$117)\n+($O965*'fnd base rates'!J$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,10)))\n*$R965","v":1158.6721499999999},{"$f":"(($D965*'fnd base rates'!K$107)\n+($E965*'fnd base rates'!K$108)\n+($F965*'fnd base rates'!K$109)\n+($G965*'fnd base rates'!K$110)\n+($H965*'fnd base rates'!K$111)\n+($I965*'fnd base rates'!K$112)\n+($J965*'fnd base rates'!K$113)\n+($K965*'fnd base rates'!K$114)\n+($M965*'fnd base rates'!K$116)\n+($N965*'fnd base rates'!K$117)\n+($O965*'fnd base rates'!K$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,11)))\n*$R965","v":1120.9848895799998},{"$f":"(($D965*'fnd base rates'!L$107)\n+($E965*'fnd base rates'!L$108)\n+($F965*'fnd base rates'!L$109)\n+($G965*'fnd base rates'!L$110)\n+($H965*'fnd base rates'!L$111)\n+($I965*'fnd base rates'!L$112)\n+($J965*'fnd base rates'!L$113)\n+($K965*'fnd base rates'!L$114)\n+($M965*'fnd base rates'!L$116)\n+($N965*'fnd base rates'!L$117)\n+($O965*'fnd base rates'!L$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,12)))","v":1561.961421},{"$f":"(($D965*'fnd base rates'!M$107)\n+($E965*'fnd base rates'!M$108)\n+($F965*'fnd base rates'!M$109)\n+($G965*'fnd base rates'!M$110)\n+($H965*'fnd base rates'!M$111)\n+($I965*'fnd base rates'!M$112)\n+($J965*'fnd base rates'!M$113)\n+($K965*'fnd base rates'!M$114)\n+($M965*'fnd base rates'!M$116)\n+($N965*'fnd base rates'!M$117)\n+($O965*'fnd base rates'!M$118)\n+($P965*VLOOKUP($S965+12,rate_basefnd,13)))","v":0},15588.422599344998,null,3517239336,"3517","239","336",1,1,15588.422599344998,15588,0,15588,null,null,null,null,null,15561,23,15584,4,15588,0,15588]
[3517,3517239625,"MAP ACADEMY",{"$f":"'fnd enro'!D966","v":0},{"$f":"'fnd enro'!E966","v":0},{"$f":"'fnd enro'!F966","v":0},{"$f":"'fnd enro'!G966","v":0},{"$f":"'fnd enro'!H966","v":0},{"$f":"'fnd enro'!I966","v":1},{"$f":"'fnd enro'!J966","v":0},{"$f":"'fnd enro'!K966","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L966","v":0},{"$f":"'fnd enro'!M966+'fnd enro'!N966","v":0},{"$f":"'fnd enro'!O966","v":0},{"$f":"'fnd enro'!P966","v":0},{"$f":"'fnd enro'!Q966","v":0},{"$f":"'fnd enro'!S966","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R966)","v":4},null,{"$f":"(($D966*'fnd base rates'!C$107)\n+($E966*'fnd base rates'!C$108)\n+($F966*'fnd base rates'!C$109)\n+($G966*'fnd base rates'!C$110)\n+($H966*'fnd base rates'!C$111)\n+($I966*'fnd base rates'!C$112)\n+($J966*'fnd base rates'!C$113)\n+($K966*'fnd base rates'!C$114)\n+($M966*'fnd base rates'!C$116)\n+($N966*'fnd base rates'!C$117)\n+($O966*'fnd base rates'!C$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,3)))\n*$R966","v":521.93901046500002},{"$f":"(($D966*'fnd base rates'!D$107)\n+($E966*'fnd base rates'!D$108)\n+($F966*'fnd base rates'!D$109)\n+($G966*'fnd base rates'!D$110)\n+($H966*'fnd base rates'!D$111)\n+($I966*'fnd base rates'!D$112)\n+($J966*'fnd base rates'!D$113)\n+($K966*'fnd base rates'!D$114)\n+($M966*'fnd base rates'!D$116)\n+($N966*'fnd base rates'!D$117)\n+($O966*'fnd base rates'!D$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,4)))\n*$R966","v":747.21825000000001},{"$f":"(($D966*'fnd base rates'!E$107)\n+($E966*'fnd base rates'!E$108)\n+($F966*'fnd base rates'!E$109)\n+($G966*'fnd base rates'!E$110)\n+($H966*'fnd base rates'!E$111)\n+($I966*'fnd base rates'!E$112)\n+($J966*'fnd base rates'!E$113)\n+($K966*'fnd base rates'!E$114)\n+($M966*'fnd base rates'!E$116)\n+($N966*'fnd base rates'!E$117)\n+($O966*'fnd base rates'!E$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,5)))\n*$R966","v":4790.9608933049994},{"$f":"(($D966*'fnd base rates'!F$107)\n+($E966*'fnd base rates'!F$108)\n+($F966*'fnd base rates'!F$109)\n+($G966*'fnd base rates'!F$110)\n+($H966*'fnd base rates'!F$111)\n+($I966*'fnd base rates'!F$112)\n+($J966*'fnd base rates'!F$113)\n+($K966*'fnd base rates'!F$114)\n+($M966*'fnd base rates'!F$116)\n+($N966*'fnd base rates'!F$117)\n+($O966*'fnd base rates'!F$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,6)))\n*$R966","v":860.03143978499998},{"$f":"(($D966*'fnd base rates'!G$107)\n+($E966*'fnd base rates'!G$108)\n+($F966*'fnd base rates'!G$109)\n+($G966*'fnd base rates'!G$110)\n+($H966*'fnd base rates'!G$111)\n+($I966*'fnd base rates'!G$112)\n+($J966*'fnd base rates'!G$113)\n+($K966*'fnd base rates'!G$114)\n+($M966*'fnd base rates'!G$116)\n+($N966*'fnd base rates'!G$117)\n+($O966*'fnd base rates'!G$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,7)))\n*$R966","v":159.74542520999998},{"$f":"(($D966*'fnd base rates'!H$107)\n+($E966*'fnd base rates'!H$108)\n+($F966*'fnd base rates'!H$109)\n+($G966*'fnd base rates'!H$110)\n+($H966*'fnd base rates'!H$111)\n+($I966*'fnd base rates'!H$112)\n+($J966*'fnd base rates'!H$113)\n+($K966*'fnd base rates'!H$114)\n+($M966*'fnd base rates'!H$116)\n+($N966*'fnd base rates'!H$117)\n+($O966*'fnd base rates'!H$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D966*'fnd base rates'!I$107)\n+($E966*'fnd base rates'!I$108)\n+($F966*'fnd base rates'!I$109)\n+($G966*'fnd base rates'!I$110)\n+($H966*'fnd base rates'!I$111)\n+($I966*'fnd base rates'!I$112)\n+($J966*'fnd base rates'!I$113)\n+($K966*'fnd base rates'!I$114)\n+($M966*'fnd base rates'!I$116)\n+($N966*'fnd base rates'!I$117)\n+($O966*'fnd base rates'!I$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,9)))\n*$R966","v":415.99754999999999},{"$f":"(($D966*'fnd base rates'!J$107)\n+($E966*'fnd base rates'!J$108)\n+($F966*'fnd base rates'!J$109)\n+($G966*'fnd base rates'!J$110)\n+($H966*'fnd base rates'!J$111)\n+($I966*'fnd base rates'!J$112)\n+($J966*'fnd base rates'!J$113)\n+($K966*'fnd base rates'!J$114)\n+($M966*'fnd base rates'!J$116)\n+($N966*'fnd base rates'!J$117)\n+($O966*'fnd base rates'!J$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,10)))\n*$R966","v":560.35934999999995},{"$f":"(($D966*'fnd base rates'!K$107)\n+($E966*'fnd base rates'!K$108)\n+($F966*'fnd base rates'!K$109)\n+($G966*'fnd base rates'!K$110)\n+($H966*'fnd base rates'!K$111)\n+($I966*'fnd base rates'!K$112)\n+($J966*'fnd base rates'!K$113)\n+($K966*'fnd base rates'!K$114)\n+($M966*'fnd base rates'!K$116)\n+($N966*'fnd base rates'!K$117)\n+($O966*'fnd base rates'!K$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,11)))\n*$R966","v":1120.9848895799998},{"$f":"(($D966*'fnd base rates'!L$107)\n+($E966*'fnd base rates'!L$108)\n+($F966*'fnd base rates'!L$109)\n+($G966*'fnd base rates'!L$110)\n+($H966*'fnd base rates'!L$111)\n+($I966*'fnd base rates'!L$112)\n+($J966*'fnd base rates'!L$113)\n+($K966*'fnd base rates'!L$114)\n+($M966*'fnd base rates'!L$116)\n+($N966*'fnd base rates'!L$117)\n+($O966*'fnd base rates'!L$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D966*'fnd base rates'!M$107)\n+($E966*'fnd base rates'!M$108)\n+($F966*'fnd base rates'!M$109)\n+($G966*'fnd base rates'!M$110)\n+($H966*'fnd base rates'!M$111)\n+($I966*'fnd base rates'!M$112)\n+($J966*'fnd base rates'!M$113)\n+($K966*'fnd base rates'!M$114)\n+($M966*'fnd base rates'!M$116)\n+($N966*'fnd base rates'!M$117)\n+($O966*'fnd base rates'!M$118)\n+($P966*VLOOKUP($S966+12,rate_basefnd,13)))","v":0},11075.935299344999,null,3517239625,"3517","239","625",1,1,11075.935299344999,11076,0,11076,null,null,null,null,null,11146,0,11146,-70,11076,0,11076]
[3517,3517239665,"MAP ACADEMY",{"$f":"'fnd enro'!D967","v":0},{"$f":"'fnd enro'!E967","v":0},{"$f":"'fnd enro'!F967","v":0},{"$f":"'fnd enro'!G967","v":0},{"$f":"'fnd enro'!H967","v":0},{"$f":"'fnd enro'!I967","v":1},{"$f":"'fnd enro'!J967","v":0},{"$f":"'fnd enro'!K967","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L967","v":0},{"$f":"'fnd enro'!M967+'fnd enro'!N967","v":0},{"$f":"'fnd enro'!O967","v":0},{"$f":"'fnd enro'!P967","v":0},{"$f":"'fnd enro'!Q967","v":1},{"$f":"'fnd enro'!S967","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R967)","v":4},null,{"$f":"(($D967*'fnd base rates'!C$107)\n+($E967*'fnd base rates'!C$108)\n+($F967*'fnd base rates'!C$109)\n+($G967*'fnd base rates'!C$110)\n+($H967*'fnd base rates'!C$111)\n+($I967*'fnd base rates'!C$112)\n+($J967*'fnd base rates'!C$113)\n+($K967*'fnd base rates'!C$114)\n+($M967*'fnd base rates'!C$116)\n+($N967*'fnd base rates'!C$117)\n+($O967*'fnd base rates'!C$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,3)))\n*$R967","v":577.539210465},{"$f":"(($D967*'fnd base rates'!D$107)\n+($E967*'fnd base rates'!D$108)\n+($F967*'fnd base rates'!D$109)\n+($G967*'fnd base rates'!D$110)\n+($H967*'fnd base rates'!D$111)\n+($I967*'fnd base rates'!D$112)\n+($J967*'fnd base rates'!D$113)\n+($K967*'fnd base rates'!D$114)\n+($M967*'fnd base rates'!D$116)\n+($N967*'fnd base rates'!D$117)\n+($O967*'fnd base rates'!D$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,4)))\n*$R967","v":1010.6360999999999},{"$f":"(($D967*'fnd base rates'!E$107)\n+($E967*'fnd base rates'!E$108)\n+($F967*'fnd base rates'!E$109)\n+($G967*'fnd base rates'!E$110)\n+($H967*'fnd base rates'!E$111)\n+($I967*'fnd base rates'!E$112)\n+($J967*'fnd base rates'!E$113)\n+($K967*'fnd base rates'!E$114)\n+($M967*'fnd base rates'!E$116)\n+($N967*'fnd base rates'!E$117)\n+($O967*'fnd base rates'!E$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,5)))\n*$R967","v":7362.4287433049994},{"$f":"(($D967*'fnd base rates'!F$107)\n+($E967*'fnd base rates'!F$108)\n+($F967*'fnd base rates'!F$109)\n+($G967*'fnd base rates'!F$110)\n+($H967*'fnd base rates'!F$111)\n+($I967*'fnd base rates'!F$112)\n+($J967*'fnd base rates'!F$113)\n+($K967*'fnd base rates'!F$114)\n+($M967*'fnd base rates'!F$116)\n+($N967*'fnd base rates'!F$117)\n+($O967*'fnd base rates'!F$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,6)))\n*$R967","v":860.03143978499998},{"$f":"(($D967*'fnd base rates'!G$107)\n+($E967*'fnd base rates'!G$108)\n+($F967*'fnd base rates'!G$109)\n+($G967*'fnd base rates'!G$110)\n+($H967*'fnd base rates'!G$111)\n+($I967*'fnd base rates'!G$112)\n+($J967*'fnd base rates'!G$113)\n+($K967*'fnd base rates'!G$114)\n+($M967*'fnd base rates'!G$116)\n+($N967*'fnd base rates'!G$117)\n+($O967*'fnd base rates'!G$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,7)))\n*$R967","v":284.49397520999997},{"$f":"(($D967*'fnd base rates'!H$107)\n+($E967*'fnd base rates'!H$108)\n+($F967*'fnd base rates'!H$109)\n+($G967*'fnd base rates'!H$110)\n+($H967*'fnd base rates'!H$111)\n+($I967*'fnd base rates'!H$112)\n+($J967*'fnd base rates'!H$113)\n+($K967*'fnd base rates'!H$114)\n+($M967*'fnd base rates'!H$116)\n+($N967*'fnd base rates'!H$117)\n+($O967*'fnd base rates'!H$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,8)))","v":799.61707000000001},{"$f":"(($D967*'fnd base rates'!I$107)\n+($E967*'fnd base rates'!I$108)\n+($F967*'fnd base rates'!I$109)\n+($G967*'fnd base rates'!I$110)\n+($H967*'fnd base rates'!I$111)\n+($I967*'fnd base rates'!I$112)\n+($J967*'fnd base rates'!I$113)\n+($K967*'fnd base rates'!I$114)\n+($M967*'fnd base rates'!I$116)\n+($N967*'fnd base rates'!I$117)\n+($O967*'fnd base rates'!I$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,9)))\n*$R967","v":520.11854999999991},{"$f":"(($D967*'fnd base rates'!J$107)\n+($E967*'fnd base rates'!J$108)\n+($F967*'fnd base rates'!J$109)\n+($G967*'fnd base rates'!J$110)\n+($H967*'fnd base rates'!J$111)\n+($I967*'fnd base rates'!J$112)\n+($J967*'fnd base rates'!J$113)\n+($K967*'fnd base rates'!J$114)\n+($M967*'fnd base rates'!J$116)\n+($N967*'fnd base rates'!J$117)\n+($O967*'fnd base rates'!J$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,10)))\n*$R967","v":1101.4262999999999},{"$f":"(($D967*'fnd base rates'!K$107)\n+($E967*'fnd base rates'!K$108)\n+($F967*'fnd base rates'!K$109)\n+($G967*'fnd base rates'!K$110)\n+($H967*'fnd base rates'!K$111)\n+($I967*'fnd base rates'!K$112)\n+($J967*'fnd base rates'!K$113)\n+($K967*'fnd base rates'!K$114)\n+($M967*'fnd base rates'!K$116)\n+($N967*'fnd base rates'!K$117)\n+($O967*'fnd base rates'!K$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,11)))\n*$R967","v":1120.9848895799998},{"$f":"(($D967*'fnd base rates'!L$107)\n+($E967*'fnd base rates'!L$108)\n+($F967*'fnd base rates'!L$109)\n+($G967*'fnd base rates'!L$110)\n+($H967*'fnd base rates'!L$111)\n+($I967*'fnd base rates'!L$112)\n+($J967*'fnd base rates'!L$113)\n+($K967*'fnd base rates'!L$114)\n+($M967*'fnd base rates'!L$116)\n+($N967*'fnd base rates'!L$117)\n+($O967*'fnd base rates'!L$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,12)))","v":1519.4514210000002},{"$f":"(($D967*'fnd base rates'!M$107)\n+($E967*'fnd base rates'!M$108)\n+($F967*'fnd base rates'!M$109)\n+($G967*'fnd base rates'!M$110)\n+($H967*'fnd base rates'!M$111)\n+($I967*'fnd base rates'!M$112)\n+($J967*'fnd base rates'!M$113)\n+($K967*'fnd base rates'!M$114)\n+($M967*'fnd base rates'!M$116)\n+($N967*'fnd base rates'!M$117)\n+($O967*'fnd base rates'!M$118)\n+($P967*VLOOKUP($S967+12,rate_basefnd,13)))","v":0},15156.727699344998,null,3517239665,"3517","239","665",1,1,15156.727699344998,15157,0,15157,null,null,null,null,null,15230,9,15239,-82,15157,0,15157]
[3517,3517239740,"MAP ACADEMY",{"$f":"'fnd enro'!D968","v":0},{"$f":"'fnd enro'!E968","v":0},{"$f":"'fnd enro'!F968","v":0},{"$f":"'fnd enro'!G968","v":0},{"$f":"'fnd enro'!H968","v":0},{"$f":"'fnd enro'!I968","v":1},{"$f":"'fnd enro'!J968","v":0},{"$f":"'fnd enro'!K968","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L968","v":0},{"$f":"'fnd enro'!M968+'fnd enro'!N968","v":0},{"$f":"'fnd enro'!O968","v":0},{"$f":"'fnd enro'!P968","v":0},{"$f":"'fnd enro'!Q968","v":1},{"$f":"'fnd enro'!S968","v":1},1.0349999999999999,{"$f":"VALUE('fnd enro'!R968)","v":3},null,{"$f":"(($D968*'fnd base rates'!C$107)\n+($E968*'fnd base rates'!C$108)\n+($F968*'fnd base rates'!C$109)\n+($G968*'fnd base rates'!C$110)\n+($H968*'fnd base rates'!C$111)\n+($I968*'fnd base rates'!C$112)\n+($J968*'fnd base rates'!C$113)\n+($K968*'fnd base rates'!C$114)\n+($M968*'fnd base rates'!C$116)\n+($N968*'fnd base rates'!C$117)\n+($O968*'fnd base rates'!C$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,3)))\n*$R968","v":576.93891046499994},{"$f":"(($D968*'fnd base rates'!D$107)\n+($E968*'fnd base rates'!D$108)\n+($F968*'fnd base rates'!D$109)\n+($G968*'fnd base rates'!D$110)\n+($H968*'fnd base rates'!D$111)\n+($I968*'fnd base rates'!D$112)\n+($J968*'fnd base rates'!D$113)\n+($K968*'fnd base rates'!D$114)\n+($M968*'fnd base rates'!D$116)\n+($N968*'fnd base rates'!D$117)\n+($O968*'fnd base rates'!D$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,4)))\n*$R968","v":1007.8105499999999},{"$f":"(($D968*'fnd base rates'!E$107)\n+($E968*'fnd base rates'!E$108)\n+($F968*'fnd base rates'!E$109)\n+($G968*'fnd base rates'!E$110)\n+($H968*'fnd base rates'!E$111)\n+($I968*'fnd base rates'!E$112)\n+($J968*'fnd base rates'!E$113)\n+($K968*'fnd base rates'!E$114)\n+($M968*'fnd base rates'!E$116)\n+($N968*'fnd base rates'!E$117)\n+($O968*'fnd base rates'!E$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,5)))\n*$R968","v":7334.9184433049986},{"$f":"(($D968*'fnd base rates'!F$107)\n+($E968*'fnd base rates'!F$108)\n+($F968*'fnd base rates'!F$109)\n+($G968*'fnd base rates'!F$110)\n+($H968*'fnd base rates'!F$111)\n+($I968*'fnd base rates'!F$112)\n+($J968*'fnd base rates'!F$113)\n+($K968*'fnd base rates'!F$114)\n+($M968*'fnd base rates'!F$116)\n+($N968*'fnd base rates'!F$117)\n+($O968*'fnd base rates'!F$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,6)))\n*$R968","v":860.03143978499998},{"$f":"(($D968*'fnd base rates'!G$107)\n+($E968*'fnd base rates'!G$108)\n+($F968*'fnd base rates'!G$109)\n+($G968*'fnd base rates'!G$110)\n+($H968*'fnd base rates'!G$111)\n+($I968*'fnd base rates'!G$112)\n+($J968*'fnd base rates'!G$113)\n+($K968*'fnd base rates'!G$114)\n+($M968*'fnd base rates'!G$116)\n+($N968*'fnd base rates'!G$117)\n+($O968*'fnd base rates'!G$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,7)))\n*$R968","v":283.16917520999993},{"$f":"(($D968*'fnd base rates'!H$107)\n+($E968*'fnd base rates'!H$108)\n+($F968*'fnd base rates'!H$109)\n+($G968*'fnd base rates'!H$110)\n+($H968*'fnd base rates'!H$111)\n+($I968*'fnd base rates'!H$112)\n+($J968*'fnd base rates'!H$113)\n+($K968*'fnd base rates'!H$114)\n+($M968*'fnd base rates'!H$116)\n+($N968*'fnd base rates'!H$117)\n+($O968*'fnd base rates'!H$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,8)))","v":799.41706999999997},{"$f":"(($D968*'fnd base rates'!I$107)\n+($E968*'fnd base rates'!I$108)\n+($F968*'fnd base rates'!I$109)\n+($G968*'fnd base rates'!I$110)\n+($H968*'fnd base rates'!I$111)\n+($I968*'fnd base rates'!I$112)\n+($J968*'fnd base rates'!I$113)\n+($K968*'fnd base rates'!I$114)\n+($M968*'fnd base rates'!I$116)\n+($N968*'fnd base rates'!I$117)\n+($O968*'fnd base rates'!I$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,9)))\n*$R968","v":519.01109999999994},{"$f":"(($D968*'fnd base rates'!J$107)\n+($E968*'fnd base rates'!J$108)\n+($F968*'fnd base rates'!J$109)\n+($G968*'fnd base rates'!J$110)\n+($H968*'fnd base rates'!J$111)\n+($I968*'fnd base rates'!J$112)\n+($J968*'fnd base rates'!J$113)\n+($K968*'fnd base rates'!J$114)\n+($M968*'fnd base rates'!J$116)\n+($N968*'fnd base rates'!J$117)\n+($O968*'fnd base rates'!J$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,10)))\n*$R968","v":1095.6406499999998},{"$f":"(($D968*'fnd base rates'!K$107)\n+($E968*'fnd base rates'!K$108)\n+($F968*'fnd base rates'!K$109)\n+($G968*'fnd base rates'!K$110)\n+($H968*'fnd base rates'!K$111)\n+($I968*'fnd base rates'!K$112)\n+($J968*'fnd base rates'!K$113)\n+($K968*'fnd base rates'!K$114)\n+($M968*'fnd base rates'!K$116)\n+($N968*'fnd base rates'!K$117)\n+($O968*'fnd base rates'!K$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,11)))\n*$R968","v":1120.9848895799998},{"$f":"(($D968*'fnd base rates'!L$107)\n+($E968*'fnd base rates'!L$108)\n+($F968*'fnd base rates'!L$109)\n+($G968*'fnd base rates'!L$110)\n+($H968*'fnd base rates'!L$111)\n+($I968*'fnd base rates'!L$112)\n+($J968*'fnd base rates'!L$113)\n+($K968*'fnd base rates'!L$114)\n+($M968*'fnd base rates'!L$116)\n+($N968*'fnd base rates'!L$117)\n+($O968*'fnd base rates'!L$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,12)))","v":1515.151421},{"$f":"(($D968*'fnd base rates'!M$107)\n+($E968*'fnd base rates'!M$108)\n+($F968*'fnd base rates'!M$109)\n+($G968*'fnd base rates'!M$110)\n+($H968*'fnd base rates'!M$111)\n+($I968*'fnd base rates'!M$112)\n+($J968*'fnd base rates'!M$113)\n+($K968*'fnd base rates'!M$114)\n+($M968*'fnd base rates'!M$116)\n+($N968*'fnd base rates'!M$117)\n+($O968*'fnd base rates'!M$118)\n+($P968*VLOOKUP($S968+12,rate_basefnd,13)))","v":0},15113.073649344997,null,3517239740,"3517","239","740",1,1,15113.073649344997,15113,0,15113,null,null,null,null,null,15184,4,15188,-75,15113,0,15113]
[3517,3517239760,"MAP ACADEMY",{"$f":"'fnd enro'!D969","v":0},{"$f":"'fnd enro'!E969","v":0},{"$f":"'fnd enro'!F969","v":0},{"$f":"'fnd enro'!G969","v":0},{"$f":"'fnd enro'!H969","v":0},{"$f":"'fnd enro'!I969","v":9},{"$f":"'fnd enro'!J969","v":0},{"$f":"'fnd enro'!K969","v":0.34110000000000001},{"$f":"'fnd enro'!L969","v":0},{"$f":"'fnd enro'!M969+'fnd enro'!N969","v":0},{"$f":"'fnd enro'!O969","v":0},{"$f":"'fnd enro'!P969","v":0},{"$f":"'fnd enro'!Q969","v":3},{"$f":"'fnd enro'!S969","v":9},1.0349999999999999,{"$f":"VALUE('fnd enro'!R969)","v":4},null,{"$f":"(($D969*'fnd base rates'!C$107)\n+($E969*'fnd base rates'!C$108)\n+($F969*'fnd base rates'!C$109)\n+($G969*'fnd base rates'!C$110)\n+($H969*'fnd base rates'!C$111)\n+($I969*'fnd base rates'!C$112)\n+($J969*'fnd base rates'!C$113)\n+($K969*'fnd base rates'!C$114)\n+($M969*'fnd base rates'!C$116)\n+($N969*'fnd base rates'!C$117)\n+($O969*'fnd base rates'!C$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,3)))\n*$R969","v":4864.2516941849999},{"$f":"(($D969*'fnd base rates'!D$107)\n+($E969*'fnd base rates'!D$108)\n+($F969*'fnd base rates'!D$109)\n+($G969*'fnd base rates'!D$110)\n+($H969*'fnd base rates'!D$111)\n+($I969*'fnd base rates'!D$112)\n+($J969*'fnd base rates'!D$113)\n+($K969*'fnd base rates'!D$114)\n+($M969*'fnd base rates'!D$116)\n+($N969*'fnd base rates'!D$117)\n+($O969*'fnd base rates'!D$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,4)))\n*$R969","v":7515.2177999999994},{"$f":"(($D969*'fnd base rates'!E$107)\n+($E969*'fnd base rates'!E$108)\n+($F969*'fnd base rates'!E$109)\n+($G969*'fnd base rates'!E$110)\n+($H969*'fnd base rates'!E$111)\n+($I969*'fnd base rates'!E$112)\n+($J969*'fnd base rates'!E$113)\n+($K969*'fnd base rates'!E$114)\n+($M969*'fnd base rates'!E$116)\n+($N969*'fnd base rates'!E$117)\n+($O969*'fnd base rates'!E$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,5)))\n*$R969","v":50833.051589744995},{"$f":"(($D969*'fnd base rates'!F$107)\n+($E969*'fnd base rates'!F$108)\n+($F969*'fnd base rates'!F$109)\n+($G969*'fnd base rates'!F$110)\n+($H969*'fnd base rates'!F$111)\n+($I969*'fnd base rates'!F$112)\n+($J969*'fnd base rates'!F$113)\n+($K969*'fnd base rates'!F$114)\n+($M969*'fnd base rates'!F$116)\n+($N969*'fnd base rates'!F$117)\n+($O969*'fnd base rates'!F$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,6)))\n*$R969","v":7740.2829580649995},{"$f":"(($D969*'fnd base rates'!G$107)\n+($E969*'fnd base rates'!G$108)\n+($F969*'fnd base rates'!G$109)\n+($G969*'fnd base rates'!G$110)\n+($H969*'fnd base rates'!G$111)\n+($I969*'fnd base rates'!G$112)\n+($J969*'fnd base rates'!G$113)\n+($K969*'fnd base rates'!G$114)\n+($M969*'fnd base rates'!G$116)\n+($N969*'fnd base rates'!G$117)\n+($O969*'fnd base rates'!G$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,7)))\n*$R969","v":1811.9544768899996},{"$f":"(($D969*'fnd base rates'!H$107)\n+($E969*'fnd base rates'!H$108)\n+($F969*'fnd base rates'!H$109)\n+($G969*'fnd base rates'!H$110)\n+($H969*'fnd base rates'!H$111)\n+($I969*'fnd base rates'!H$112)\n+($J969*'fnd base rates'!H$113)\n+($K969*'fnd base rates'!H$114)\n+($M969*'fnd base rates'!H$116)\n+($N969*'fnd base rates'!H$117)\n+($O969*'fnd base rates'!H$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,8)))","v":7085.6736299999993},{"$f":"(($D969*'fnd base rates'!I$107)\n+($E969*'fnd base rates'!I$108)\n+($F969*'fnd base rates'!I$109)\n+($G969*'fnd base rates'!I$110)\n+($H969*'fnd base rates'!I$111)\n+($I969*'fnd base rates'!I$112)\n+($J969*'fnd base rates'!I$113)\n+($K969*'fnd base rates'!I$114)\n+($M969*'fnd base rates'!I$116)\n+($N969*'fnd base rates'!I$117)\n+($O969*'fnd base rates'!I$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,9)))\n*$R969","v":4056.3409499999998},{"$f":"(($D969*'fnd base rates'!J$107)\n+($E969*'fnd base rates'!J$108)\n+($F969*'fnd base rates'!J$109)\n+($G969*'fnd base rates'!J$110)\n+($H969*'fnd base rates'!J$111)\n+($I969*'fnd base rates'!J$112)\n+($J969*'fnd base rates'!J$113)\n+($K969*'fnd base rates'!J$114)\n+($M969*'fnd base rates'!J$116)\n+($N969*'fnd base rates'!J$117)\n+($O969*'fnd base rates'!J$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,10)))\n*$R969","v":6666.4349999999995},{"$f":"(($D969*'fnd base rates'!K$107)\n+($E969*'fnd base rates'!K$108)\n+($F969*'fnd base rates'!K$109)\n+($G969*'fnd base rates'!K$110)\n+($H969*'fnd base rates'!K$111)\n+($I969*'fnd base rates'!K$112)\n+($J969*'fnd base rates'!K$113)\n+($K969*'fnd base rates'!K$114)\n+($M969*'fnd base rates'!K$116)\n+($N969*'fnd base rates'!K$117)\n+($O969*'fnd base rates'!K$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,11)))\n*$R969","v":10088.864006220001},{"$f":"(($D969*'fnd base rates'!L$107)\n+($E969*'fnd base rates'!L$108)\n+($F969*'fnd base rates'!L$109)\n+($G969*'fnd base rates'!L$110)\n+($H969*'fnd base rates'!L$111)\n+($I969*'fnd base rates'!L$112)\n+($J969*'fnd base rates'!L$113)\n+($K969*'fnd base rates'!L$114)\n+($M969*'fnd base rates'!L$116)\n+($N969*'fnd base rates'!L$117)\n+($O969*'fnd base rates'!L$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,12)))","v":11263.722788999999},{"$f":"(($D969*'fnd base rates'!M$107)\n+($E969*'fnd base rates'!M$108)\n+($F969*'fnd base rates'!M$109)\n+($G969*'fnd base rates'!M$110)\n+($H969*'fnd base rates'!M$111)\n+($I969*'fnd base rates'!M$112)\n+($J969*'fnd base rates'!M$113)\n+($K969*'fnd base rates'!M$114)\n+($M969*'fnd base rates'!M$116)\n+($N969*'fnd base rates'!M$117)\n+($O969*'fnd base rates'!M$118)\n+($P969*VLOOKUP($S969+12,rate_basefnd,13)))","v":0},111925.794894105,null,3517239760,"3517","239","760",1,9,111925.794894105,12436,0,12436,null,null,null,null,null,12507,3,12510,-74,12436,0,12436]
[3517,3517239780,"MAP ACADEMY",{"$f":"'fnd enro'!D970","v":0},{"$f":"'fnd enro'!E970","v":0},{"$f":"'fnd enro'!F970","v":0},{"$f":"'fnd enro'!G970","v":0},{"$f":"'fnd enro'!H970","v":0},{"$f":"'fnd enro'!I970","v":3},{"$f":"'fnd enro'!J970","v":0},{"$f":"'fnd enro'!K970","v":0.1137},{"$f":"'fnd enro'!L970","v":0},{"$f":"'fnd enro'!M970+'fnd enro'!N970","v":0},{"$f":"'fnd enro'!O970","v":0},{"$f":"'fnd enro'!P970","v":0},{"$f":"'fnd enro'!Q970","v":0},{"$f":"'fnd enro'!S970","v":3},1.0349999999999999,{"$f":"VALUE('fnd enro'!R970)","v":5},null,{"$f":"(($D970*'fnd base rates'!C$107)\n+($E970*'fnd base rates'!C$108)\n+($F970*'fnd base rates'!C$109)\n+($G970*'fnd base rates'!C$110)\n+($H970*'fnd base rates'!C$111)\n+($I970*'fnd base rates'!C$112)\n+($J970*'fnd base rates'!C$113)\n+($K970*'fnd base rates'!C$114)\n+($M970*'fnd base rates'!C$116)\n+($N970*'fnd base rates'!C$117)\n+($O970*'fnd base rates'!C$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,3)))\n*$R970","v":1565.8170313949997},{"$f":"(($D970*'fnd base rates'!D$107)\n+($E970*'fnd base rates'!D$108)\n+($F970*'fnd base rates'!D$109)\n+($G970*'fnd base rates'!D$110)\n+($H970*'fnd base rates'!D$111)\n+($I970*'fnd base rates'!D$112)\n+($J970*'fnd base rates'!D$113)\n+($K970*'fnd base rates'!D$114)\n+($M970*'fnd base rates'!D$116)\n+($N970*'fnd base rates'!D$117)\n+($O970*'fnd base rates'!D$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,4)))\n*$R970","v":2241.6547500000001},{"$f":"(($D970*'fnd base rates'!E$107)\n+($E970*'fnd base rates'!E$108)\n+($F970*'fnd base rates'!E$109)\n+($G970*'fnd base rates'!E$110)\n+($H970*'fnd base rates'!E$111)\n+($I970*'fnd base rates'!E$112)\n+($J970*'fnd base rates'!E$113)\n+($K970*'fnd base rates'!E$114)\n+($M970*'fnd base rates'!E$116)\n+($N970*'fnd base rates'!E$117)\n+($O970*'fnd base rates'!E$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,5)))\n*$R970","v":14372.882679915001},{"$f":"(($D970*'fnd base rates'!F$107)\n+($E970*'fnd base rates'!F$108)\n+($F970*'fnd base rates'!F$109)\n+($G970*'fnd base rates'!F$110)\n+($H970*'fnd base rates'!F$111)\n+($I970*'fnd base rates'!F$112)\n+($J970*'fnd base rates'!F$113)\n+($K970*'fnd base rates'!F$114)\n+($M970*'fnd base rates'!F$116)\n+($N970*'fnd base rates'!F$117)\n+($O970*'fnd base rates'!F$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,6)))\n*$R970","v":2580.0943193550002},{"$f":"(($D970*'fnd base rates'!G$107)\n+($E970*'fnd base rates'!G$108)\n+($F970*'fnd base rates'!G$109)\n+($G970*'fnd base rates'!G$110)\n+($H970*'fnd base rates'!G$111)\n+($I970*'fnd base rates'!G$112)\n+($J970*'fnd base rates'!G$113)\n+($K970*'fnd base rates'!G$114)\n+($M970*'fnd base rates'!G$116)\n+($N970*'fnd base rates'!G$117)\n+($O970*'fnd base rates'!G$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,7)))\n*$R970","v":479.23627562999997},{"$f":"(($D970*'fnd base rates'!H$107)\n+($E970*'fnd base rates'!H$108)\n+($F970*'fnd base rates'!H$109)\n+($G970*'fnd base rates'!H$110)\n+($H970*'fnd base rates'!H$111)\n+($I970*'fnd base rates'!H$112)\n+($J970*'fnd base rates'!H$113)\n+($K970*'fnd base rates'!H$114)\n+($M970*'fnd base rates'!H$116)\n+($N970*'fnd base rates'!H$117)\n+($O970*'fnd base rates'!H$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,8)))","v":2343.4112099999998},{"$f":"(($D970*'fnd base rates'!I$107)\n+($E970*'fnd base rates'!I$108)\n+($F970*'fnd base rates'!I$109)\n+($G970*'fnd base rates'!I$110)\n+($H970*'fnd base rates'!I$111)\n+($I970*'fnd base rates'!I$112)\n+($J970*'fnd base rates'!I$113)\n+($K970*'fnd base rates'!I$114)\n+($M970*'fnd base rates'!I$116)\n+($N970*'fnd base rates'!I$117)\n+($O970*'fnd base rates'!I$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,9)))\n*$R970","v":1247.9926499999999},{"$f":"(($D970*'fnd base rates'!J$107)\n+($E970*'fnd base rates'!J$108)\n+($F970*'fnd base rates'!J$109)\n+($G970*'fnd base rates'!J$110)\n+($H970*'fnd base rates'!J$111)\n+($I970*'fnd base rates'!J$112)\n+($J970*'fnd base rates'!J$113)\n+($K970*'fnd base rates'!J$114)\n+($M970*'fnd base rates'!J$116)\n+($N970*'fnd base rates'!J$117)\n+($O970*'fnd base rates'!J$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,10)))\n*$R970","v":1681.0780499999998},{"$f":"(($D970*'fnd base rates'!K$107)\n+($E970*'fnd base rates'!K$108)\n+($F970*'fnd base rates'!K$109)\n+($G970*'fnd base rates'!K$110)\n+($H970*'fnd base rates'!K$111)\n+($I970*'fnd base rates'!K$112)\n+($J970*'fnd base rates'!K$113)\n+($K970*'fnd base rates'!K$114)\n+($M970*'fnd base rates'!K$116)\n+($N970*'fnd base rates'!K$117)\n+($O970*'fnd base rates'!K$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,11)))\n*$R970","v":3362.9546687399998},{"$f":"(($D970*'fnd base rates'!L$107)\n+($E970*'fnd base rates'!L$108)\n+($F970*'fnd base rates'!L$109)\n+($G970*'fnd base rates'!L$110)\n+($H970*'fnd base rates'!L$111)\n+($I970*'fnd base rates'!L$112)\n+($J970*'fnd base rates'!L$113)\n+($K970*'fnd base rates'!L$114)\n+($M970*'fnd base rates'!L$116)\n+($N970*'fnd base rates'!L$117)\n+($O970*'fnd base rates'!L$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,12)))","v":3352.6842630000001},{"$f":"(($D970*'fnd base rates'!M$107)\n+($E970*'fnd base rates'!M$108)\n+($F970*'fnd base rates'!M$109)\n+($G970*'fnd base rates'!M$110)\n+($H970*'fnd base rates'!M$111)\n+($I970*'fnd base rates'!M$112)\n+($J970*'fnd base rates'!M$113)\n+($K970*'fnd base rates'!M$114)\n+($M970*'fnd base rates'!M$116)\n+($N970*'fnd base rates'!M$117)\n+($O970*'fnd base rates'!M$118)\n+($P970*VLOOKUP($S970+12,rate_basefnd,13)))","v":0},33227.805898035003,null,3517239780,"3517","239","780",1,{"$f":"enro","v":3},33227.805898035003,11076,0,11076,null,null,null,null,null,11146,0,11146,-70,11076,0,11076]
[3518,3518149128,"PHOENIX CHARTER ACADEMY LAWRENCE",{"$f":"'fnd enro'!D971","v":0},{"$f":"'fnd enro'!E971","v":0},{"$f":"'fnd enro'!F971","v":0},{"$f":"'fnd enro'!G971","v":0},{"$f":"'fnd enro'!H971","v":0},{"$f":"'fnd enro'!I971","v":8},{"$f":"'fnd enro'!J971","v":0},{"$f":"'fnd enro'!K971","v":0.30320000000000003},{"$f":"'fnd enro'!L971","v":0},{"$f":"'fnd enro'!M971+'fnd enro'!N971","v":0},{"$f":"'fnd enro'!O971","v":0},{"$f":"'fnd enro'!P971","v":0},{"$f":"'fnd enro'!Q971","v":7},{"$f":"'fnd enro'!S971","v":8},{"$f":"VLOOKUP(B971,charterinfo_b,6)","v":1},{"$f":"VALUE('fnd enro'!R971)","v":9},null,{"$f":"(($D971*'fnd base rates'!C$107)\n+($E971*'fnd base rates'!C$108)\n+($F971*'fnd base rates'!C$109)\n+($G971*'fnd base rates'!C$110)\n+($H971*'fnd base rates'!C$111)\n+($I971*'fnd base rates'!C$112)\n+($J971*'fnd base rates'!C$113)\n+($K971*'fnd base rates'!C$114)\n+($M971*'fnd base rates'!C$116)\n+($N971*'fnd base rates'!C$117)\n+($O971*'fnd base rates'!C$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,3)))\n*$R971","v":4469.431192},{"$f":"(($D971*'fnd base rates'!D$107)\n+($E971*'fnd base rates'!D$108)\n+($F971*'fnd base rates'!D$109)\n+($G971*'fnd base rates'!D$110)\n+($H971*'fnd base rates'!D$111)\n+($I971*'fnd base rates'!D$112)\n+($J971*'fnd base rates'!D$113)\n+($K971*'fnd base rates'!D$114)\n+($M971*'fnd base rates'!D$116)\n+($N971*'fnd base rates'!D$117)\n+($O971*'fnd base rates'!D$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,4)))\n*$R971","v":7837.24},{"$f":"(($D971*'fnd base rates'!E$107)\n+($E971*'fnd base rates'!E$108)\n+($F971*'fnd base rates'!E$109)\n+($G971*'fnd base rates'!E$110)\n+($H971*'fnd base rates'!E$111)\n+($I971*'fnd base rates'!E$112)\n+($J971*'fnd base rates'!E$113)\n+($K971*'fnd base rates'!E$114)\n+($M971*'fnd base rates'!E$116)\n+($N971*'fnd base rates'!E$117)\n+($O971*'fnd base rates'!E$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,5)))\n*$R971","v":57157.211783999999},{"$f":"(($D971*'fnd base rates'!F$107)\n+($E971*'fnd base rates'!F$108)\n+($F971*'fnd base rates'!F$109)\n+($G971*'fnd base rates'!F$110)\n+($H971*'fnd base rates'!F$111)\n+($I971*'fnd base rates'!F$112)\n+($J971*'fnd base rates'!F$113)\n+($K971*'fnd base rates'!F$114)\n+($M971*'fnd base rates'!F$116)\n+($N971*'fnd base rates'!F$117)\n+($O971*'fnd base rates'!F$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,6)))\n*$R971","v":6647.5860080000002},{"$f":"(($D971*'fnd base rates'!G$107)\n+($E971*'fnd base rates'!G$108)\n+($F971*'fnd base rates'!G$109)\n+($G971*'fnd base rates'!G$110)\n+($H971*'fnd base rates'!G$111)\n+($I971*'fnd base rates'!G$112)\n+($J971*'fnd base rates'!G$113)\n+($K971*'fnd base rates'!G$114)\n+($M971*'fnd base rates'!G$116)\n+($N971*'fnd base rates'!G$117)\n+($O971*'fnd base rates'!G$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,7)))\n*$R971","v":2211.1072479999998},{"$f":"(($D971*'fnd base rates'!H$107)\n+($E971*'fnd base rates'!H$108)\n+($F971*'fnd base rates'!H$109)\n+($G971*'fnd base rates'!H$110)\n+($H971*'fnd base rates'!H$111)\n+($I971*'fnd base rates'!H$112)\n+($J971*'fnd base rates'!H$113)\n+($K971*'fnd base rates'!H$114)\n+($M971*'fnd base rates'!H$116)\n+($N971*'fnd base rates'!H$117)\n+($O971*'fnd base rates'!H$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,8)))","v":6398.7565599999998},{"$f":"(($D971*'fnd base rates'!I$107)\n+($E971*'fnd base rates'!I$108)\n+($F971*'fnd base rates'!I$109)\n+($G971*'fnd base rates'!I$110)\n+($H971*'fnd base rates'!I$111)\n+($I971*'fnd base rates'!I$112)\n+($J971*'fnd base rates'!I$113)\n+($K971*'fnd base rates'!I$114)\n+($M971*'fnd base rates'!I$116)\n+($N971*'fnd base rates'!I$117)\n+($O971*'fnd base rates'!I$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,9)))\n*$R971","v":4030.38},{"$f":"(($D971*'fnd base rates'!J$107)\n+($E971*'fnd base rates'!J$108)\n+($F971*'fnd base rates'!J$109)\n+($G971*'fnd base rates'!J$110)\n+($H971*'fnd base rates'!J$111)\n+($I971*'fnd base rates'!J$112)\n+($J971*'fnd base rates'!J$113)\n+($K971*'fnd base rates'!J$114)\n+($M971*'fnd base rates'!J$116)\n+($N971*'fnd base rates'!J$117)\n+($O971*'fnd base rates'!J$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,10)))\n*$R971","v":8565.93},{"$f":"(($D971*'fnd base rates'!K$107)\n+($E971*'fnd base rates'!K$108)\n+($F971*'fnd base rates'!K$109)\n+($G971*'fnd base rates'!K$110)\n+($H971*'fnd base rates'!K$111)\n+($I971*'fnd base rates'!K$112)\n+($J971*'fnd base rates'!K$113)\n+($K971*'fnd base rates'!K$114)\n+($M971*'fnd base rates'!K$116)\n+($N971*'fnd base rates'!K$117)\n+($O971*'fnd base rates'!K$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,11)))\n*$R971","v":8664.6175039999998},{"$f":"(($D971*'fnd base rates'!L$107)\n+($E971*'fnd base rates'!L$108)\n+($F971*'fnd base rates'!L$109)\n+($G971*'fnd base rates'!L$110)\n+($H971*'fnd base rates'!L$111)\n+($I971*'fnd base rates'!L$112)\n+($J971*'fnd base rates'!L$113)\n+($K971*'fnd base rates'!L$114)\n+($M971*'fnd base rates'!L$116)\n+($N971*'fnd base rates'!L$117)\n+($O971*'fnd base rates'!L$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,12)))","v":12195.911368000001},{"$f":"(($D971*'fnd base rates'!M$107)\n+($E971*'fnd base rates'!M$108)\n+($F971*'fnd base rates'!M$109)\n+($G971*'fnd base rates'!M$110)\n+($H971*'fnd base rates'!M$111)\n+($I971*'fnd base rates'!M$112)\n+($J971*'fnd base rates'!M$113)\n+($K971*'fnd base rates'!M$114)\n+($M971*'fnd base rates'!M$116)\n+($N971*'fnd base rates'!M$117)\n+($O971*'fnd base rates'!M$118)\n+($P971*VLOOKUP($S971+12,rate_basefnd,13)))","v":0},{"$f":"SUM(U971:AE971)","v":118178.17166399999},null,{"$f":"B971","v":3518149128},{"$f":"IF($B971<499999999,MID($B971,1,3),MID($B971,1,4))","v":"3518"},{"$f":"IF($B971<499999999,MID($B971,4,3),MID($B971,5,3))","v":"149"},{"$f":"IF($B971<499999999,MID($B971,7,3),MID($B971,8,3))","v":"128"},{"$f":"IF(VLOOKUP(VALUE(IF(AH971<499999999,MID(AH971,4,3),MID(AH971,5,3))),distinfo,4)=R971,1,0)","v":1},8,{"$f":"AF971","v":118178.17166399999},{"$f":"IF(OR(AF971=0,AM971=0),0,ROUND(AN971/AM971,0))","v":14772},{"$f":"AO971-AQ971","v":0},14772,null,null,null,null,null,14953,{"$f":"AY971-AW971","v":65},15018,-246,14772,0,14772]
[3518,3518149149,"PHOENIX CHARTER ACADEMY LAWRENCE",{"$f":"'fnd enro'!D972","v":0},{"$f":"'fnd enro'!E972","v":0},{"$f":"'fnd enro'!F972","v":0},{"$f":"'fnd enro'!G972","v":0},{"$f":"'fnd enro'!H972","v":0},{"$f":"'fnd enro'!I972","v":109},{"$f":"'fnd enro'!J972","v":0},{"$f":"'fnd enro'!K972","v":4.1311},{"$f":"'fnd enro'!L972","v":0},{"$f":"'fnd enro'!M972+'fnd enro'!N972","v":0},{"$f":"'fnd enro'!O972","v":0},{"$f":"'fnd enro'!P972","v":37},{"$f":"'fnd enro'!Q972","v":96},{"$f":"'fnd enro'!S972","v":109},1,{"$f":"VALUE('fnd enro'!R972)","v":10},null,{"$f":"(($D972*'fnd base rates'!C$107)\n+($E972*'fnd base rates'!C$108)\n+($F972*'fnd base rates'!C$109)\n+($G972*'fnd base rates'!C$110)\n+($H972*'fnd base rates'!C$111)\n+($I972*'fnd base rates'!C$112)\n+($J972*'fnd base rates'!C$113)\n+($K972*'fnd base rates'!C$114)\n+($M972*'fnd base rates'!C$116)\n+($N972*'fnd base rates'!C$117)\n+($O972*'fnd base rates'!C$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,3)))\n*$R972","v":63844.179990999997},{"$f":"(($D972*'fnd base rates'!D$107)\n+($E972*'fnd base rates'!D$108)\n+($F972*'fnd base rates'!D$109)\n+($G972*'fnd base rates'!D$110)\n+($H972*'fnd base rates'!D$111)\n+($I972*'fnd base rates'!D$112)\n+($J972*'fnd base rates'!D$113)\n+($K972*'fnd base rates'!D$114)\n+($M972*'fnd base rates'!D$116)\n+($N972*'fnd base rates'!D$117)\n+($O972*'fnd base rates'!D$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,4)))\n*$R972","v":112454.26000000001},{"$f":"(($D972*'fnd base rates'!E$107)\n+($E972*'fnd base rates'!E$108)\n+($F972*'fnd base rates'!E$109)\n+($G972*'fnd base rates'!E$110)\n+($H972*'fnd base rates'!E$111)\n+($I972*'fnd base rates'!E$112)\n+($J972*'fnd base rates'!E$113)\n+($K972*'fnd base rates'!E$114)\n+($M972*'fnd base rates'!E$116)\n+($N972*'fnd base rates'!E$117)\n+($O972*'fnd base rates'!E$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,5)))\n*$R972","v":820714.00180700014},{"$f":"(($D972*'fnd base rates'!F$107)\n+($E972*'fnd base rates'!F$108)\n+($F972*'fnd base rates'!F$109)\n+($G972*'fnd base rates'!F$110)\n+($H972*'fnd base rates'!F$111)\n+($I972*'fnd base rates'!F$112)\n+($J972*'fnd base rates'!F$113)\n+($K972*'fnd base rates'!F$114)\n+($M972*'fnd base rates'!F$116)\n+($N972*'fnd base rates'!F$117)\n+($O972*'fnd base rates'!F$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,6)))\n*$R972","v":95433.309358999992},{"$f":"(($D972*'fnd base rates'!G$107)\n+($E972*'fnd base rates'!G$108)\n+($F972*'fnd base rates'!G$109)\n+($G972*'fnd base rates'!G$110)\n+($H972*'fnd base rates'!G$111)\n+($I972*'fnd base rates'!G$112)\n+($J972*'fnd base rates'!G$113)\n+($K972*'fnd base rates'!G$114)\n+($M972*'fnd base rates'!G$116)\n+($N972*'fnd base rates'!G$117)\n+($O972*'fnd base rates'!G$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,7)))\n*$R972","v":31899.351254000001},{"$f":"(($D972*'fnd base rates'!H$107)\n+($E972*'fnd base rates'!H$108)\n+($F972*'fnd base rates'!H$109)\n+($G972*'fnd base rates'!H$110)\n+($H972*'fnd base rates'!H$111)\n+($I972*'fnd base rates'!H$112)\n+($J972*'fnd base rates'!H$113)\n+($K972*'fnd base rates'!H$114)\n+($M972*'fnd base rates'!H$116)\n+($N972*'fnd base rates'!H$117)\n+($O972*'fnd base rates'!H$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,8)))","v":90713.470630000011},{"$f":"(($D972*'fnd base rates'!I$107)\n+($E972*'fnd base rates'!I$108)\n+($F972*'fnd base rates'!I$109)\n+($G972*'fnd base rates'!I$110)\n+($H972*'fnd base rates'!I$111)\n+($I972*'fnd base rates'!I$112)\n+($J972*'fnd base rates'!I$113)\n+($K972*'fnd base rates'!I$114)\n+($M972*'fnd base rates'!I$116)\n+($N972*'fnd base rates'!I$117)\n+($O972*'fnd base rates'!I$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,9)))\n*$R972","v":57318.060000000005},{"$f":"(($D972*'fnd base rates'!J$107)\n+($E972*'fnd base rates'!J$108)\n+($F972*'fnd base rates'!J$109)\n+($G972*'fnd base rates'!J$110)\n+($H972*'fnd base rates'!J$111)\n+($I972*'fnd base rates'!J$112)\n+($J972*'fnd base rates'!J$113)\n+($K972*'fnd base rates'!J$114)\n+($M972*'fnd base rates'!J$116)\n+($N972*'fnd base rates'!J$117)\n+($O972*'fnd base rates'!J$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,10)))\n*$R972","v":119074.57999999999},{"$f":"(($D972*'fnd base rates'!K$107)\n+($E972*'fnd base rates'!K$108)\n+($F972*'fnd base rates'!K$109)\n+($G972*'fnd base rates'!K$110)\n+($H972*'fnd base rates'!K$111)\n+($I972*'fnd base rates'!K$112)\n+($J972*'fnd base rates'!K$113)\n+($K972*'fnd base rates'!K$114)\n+($M972*'fnd base rates'!K$116)\n+($N972*'fnd base rates'!K$117)\n+($O972*'fnd base rates'!K$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,11)))\n*$R972","v":126386.33349200001},{"$f":"(($D972*'fnd base rates'!L$107)\n+($E972*'fnd base rates'!L$108)\n+($F972*'fnd base rates'!L$109)\n+($G972*'fnd base rates'!L$110)\n+($H972*'fnd base rates'!L$111)\n+($I972*'fnd base rates'!L$112)\n+($J972*'fnd base rates'!L$113)\n+($K972*'fnd base rates'!L$114)\n+($M972*'fnd base rates'!L$116)\n+($N972*'fnd base rates'!L$117)\n+($O972*'fnd base rates'!L$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,12)))","v":175090.35488900001},{"$f":"(($D972*'fnd base rates'!M$107)\n+($E972*'fnd base rates'!M$108)\n+($F972*'fnd base rates'!M$109)\n+($G972*'fnd base rates'!M$110)\n+($H972*'fnd base rates'!M$111)\n+($I972*'fnd base rates'!M$112)\n+($J972*'fnd base rates'!M$113)\n+($K972*'fnd base rates'!M$114)\n+($M972*'fnd base rates'!M$116)\n+($N972*'fnd base rates'!M$117)\n+($O972*'fnd base rates'!M$118)\n+($P972*VLOOKUP($S972+12,rate_basefnd,13)))","v":0},1692927.9014220007,null,3518149149,"3518","149","149",1,109,1692927.9014220007,15531,0,15531,null,null,null,null,null,15882,118,16000,-469,15531,0,15531]
[3518,3518149160,"PHOENIX CHARTER ACADEMY LAWRENCE",{"$f":"'fnd enro'!D973","v":0},{"$f":"'fnd enro'!E973","v":0},{"$f":"'fnd enro'!F973","v":0},{"$f":"'fnd enro'!G973","v":0},{"$f":"'fnd enro'!H973","v":0},{"$f":"'fnd enro'!I973","v":2},{"$f":"'fnd enro'!J973","v":0},{"$f":"'fnd enro'!K973","v":7.5800000000000006E-2},{"$f":"'fnd enro'!L973","v":0},{"$f":"'fnd enro'!M973+'fnd enro'!N973","v":0},{"$f":"'fnd enro'!O973","v":0},{"$f":"'fnd enro'!P973","v":0},{"$f":"'fnd enro'!Q973","v":2},{"$f":"'fnd enro'!S973","v":2},1,{"$f":"VALUE('fnd enro'!R973)","v":10},null,{"$f":"(($D973*'fnd base rates'!C$107)\n+($E973*'fnd base rates'!C$108)\n+($F973*'fnd base rates'!C$109)\n+($G973*'fnd base rates'!C$110)\n+($H973*'fnd base rates'!C$111)\n+($I973*'fnd base rates'!C$112)\n+($J973*'fnd base rates'!C$113)\n+($K973*'fnd base rates'!C$114)\n+($M973*'fnd base rates'!C$116)\n+($N973*'fnd base rates'!C$117)\n+($O973*'fnd base rates'!C$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,3)))\n*$R973","v":1135.657798},{"$f":"(($D973*'fnd base rates'!D$107)\n+($E973*'fnd base rates'!D$108)\n+($F973*'fnd base rates'!D$109)\n+($G973*'fnd base rates'!D$110)\n+($H973*'fnd base rates'!D$111)\n+($I973*'fnd base rates'!D$112)\n+($J973*'fnd base rates'!D$113)\n+($K973*'fnd base rates'!D$114)\n+($M973*'fnd base rates'!D$116)\n+($N973*'fnd base rates'!D$117)\n+($O973*'fnd base rates'!D$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,4)))\n*$R973","v":2046.02},{"$f":"(($D973*'fnd base rates'!E$107)\n+($E973*'fnd base rates'!E$108)\n+($F973*'fnd base rates'!E$109)\n+($G973*'fnd base rates'!E$110)\n+($H973*'fnd base rates'!E$111)\n+($I973*'fnd base rates'!E$112)\n+($J973*'fnd base rates'!E$113)\n+($K973*'fnd base rates'!E$114)\n+($M973*'fnd base rates'!E$116)\n+($N973*'fnd base rates'!E$117)\n+($O973*'fnd base rates'!E$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,5)))\n*$R973","v":15135.815446000001},{"$f":"(($D973*'fnd base rates'!F$107)\n+($E973*'fnd base rates'!F$108)\n+($F973*'fnd base rates'!F$109)\n+($G973*'fnd base rates'!F$110)\n+($H973*'fnd base rates'!F$111)\n+($I973*'fnd base rates'!F$112)\n+($J973*'fnd base rates'!F$113)\n+($K973*'fnd base rates'!F$114)\n+($M973*'fnd base rates'!F$116)\n+($N973*'fnd base rates'!F$117)\n+($O973*'fnd base rates'!F$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,6)))\n*$R973","v":1661.8965020000001},{"$f":"(($D973*'fnd base rates'!G$107)\n+($E973*'fnd base rates'!G$108)\n+($F973*'fnd base rates'!G$109)\n+($G973*'fnd base rates'!G$110)\n+($H973*'fnd base rates'!G$111)\n+($I973*'fnd base rates'!G$112)\n+($J973*'fnd base rates'!G$113)\n+($K973*'fnd base rates'!G$114)\n+($M973*'fnd base rates'!G$116)\n+($N973*'fnd base rates'!G$117)\n+($O973*'fnd base rates'!G$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,7)))\n*$R973","v":593.846812},{"$f":"(($D973*'fnd base rates'!H$107)\n+($E973*'fnd base rates'!H$108)\n+($F973*'fnd base rates'!H$109)\n+($G973*'fnd base rates'!H$110)\n+($H973*'fnd base rates'!H$111)\n+($I973*'fnd base rates'!H$112)\n+($J973*'fnd base rates'!H$113)\n+($K973*'fnd base rates'!H$114)\n+($M973*'fnd base rates'!H$116)\n+($N973*'fnd base rates'!H$117)\n+($O973*'fnd base rates'!H$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,8)))","v":1605.99414},{"$f":"(($D973*'fnd base rates'!I$107)\n+($E973*'fnd base rates'!I$108)\n+($F973*'fnd base rates'!I$109)\n+($G973*'fnd base rates'!I$110)\n+($H973*'fnd base rates'!I$111)\n+($I973*'fnd base rates'!I$112)\n+($J973*'fnd base rates'!I$113)\n+($K973*'fnd base rates'!I$114)\n+($M973*'fnd base rates'!I$116)\n+($N973*'fnd base rates'!I$117)\n+($O973*'fnd base rates'!I$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,9)))\n*$R973","v":1041.8800000000001},{"$f":"(($D973*'fnd base rates'!J$107)\n+($E973*'fnd base rates'!J$108)\n+($F973*'fnd base rates'!J$109)\n+($G973*'fnd base rates'!J$110)\n+($H973*'fnd base rates'!J$111)\n+($I973*'fnd base rates'!J$112)\n+($J973*'fnd base rates'!J$113)\n+($K973*'fnd base rates'!J$114)\n+($M973*'fnd base rates'!J$116)\n+($N973*'fnd base rates'!J$117)\n+($O973*'fnd base rates'!J$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,10)))\n*$R973","v":2319.62},{"$f":"(($D973*'fnd base rates'!K$107)\n+($E973*'fnd base rates'!K$108)\n+($F973*'fnd base rates'!K$109)\n+($G973*'fnd base rates'!K$110)\n+($H973*'fnd base rates'!K$111)\n+($I973*'fnd base rates'!K$112)\n+($J973*'fnd base rates'!K$113)\n+($K973*'fnd base rates'!K$114)\n+($M973*'fnd base rates'!K$116)\n+($N973*'fnd base rates'!K$117)\n+($O973*'fnd base rates'!K$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,11)))\n*$R973","v":2166.154376},{"$f":"(($D973*'fnd base rates'!L$107)\n+($E973*'fnd base rates'!L$108)\n+($F973*'fnd base rates'!L$109)\n+($G973*'fnd base rates'!L$110)\n+($H973*'fnd base rates'!L$111)\n+($I973*'fnd base rates'!L$112)\n+($J973*'fnd base rates'!L$113)\n+($K973*'fnd base rates'!L$114)\n+($M973*'fnd base rates'!L$116)\n+($N973*'fnd base rates'!L$117)\n+($O973*'fnd base rates'!L$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,12)))","v":3185.9428420000004},{"$f":"(($D973*'fnd base rates'!M$107)\n+($E973*'fnd base rates'!M$108)\n+($F973*'fnd base rates'!M$109)\n+($G973*'fnd base rates'!M$110)\n+($H973*'fnd base rates'!M$111)\n+($I973*'fnd base rates'!M$112)\n+($J973*'fnd base rates'!M$113)\n+($K973*'fnd base rates'!M$114)\n+($M973*'fnd base rates'!M$116)\n+($N973*'fnd base rates'!M$117)\n+($O973*'fnd base rates'!M$118)\n+($P973*VLOOKUP($S973+12,rate_basefnd,13)))","v":0},30892.827915999998,null,3518149160,"3518","149","160",1,2,30892.827915999998,15446,0,15446,null,null,null,null,null,15550,102,15652,-206,15446,0,15446]
[3518,3518149165,"PHOENIX CHARTER ACADEMY LAWRENCE",{"$f":"'fnd enro'!D974","v":0},{"$f":"'fnd enro'!E974","v":0},{"$f":"'fnd enro'!F974","v":0},{"$f":"'fnd enro'!G974","v":0},{"$f":"'fnd enro'!H974","v":0},{"$f":"'fnd enro'!I974","v":1},{"$f":"'fnd enro'!J974","v":0},{"$f":"'fnd enro'!K974","v":3.7900000000000003E-2},{"$f":"'fnd enro'!L974","v":0},{"$f":"'fnd enro'!M974+'fnd enro'!N974","v":0},{"$f":"'fnd enro'!O974","v":0},{"$f":"'fnd enro'!P974","v":0},{"$f":"'fnd enro'!Q974","v":0},{"$f":"'fnd enro'!S974","v":1},1,{"$f":"VALUE('fnd enro'!R974)","v":9},null,{"$f":"(($D974*'fnd base rates'!C$107)\n+($E974*'fnd base rates'!C$108)\n+($F974*'fnd base rates'!C$109)\n+($G974*'fnd base rates'!C$110)\n+($H974*'fnd base rates'!C$111)\n+($I974*'fnd base rates'!C$112)\n+($J974*'fnd base rates'!C$113)\n+($K974*'fnd base rates'!C$114)\n+($M974*'fnd base rates'!C$116)\n+($N974*'fnd base rates'!C$117)\n+($O974*'fnd base rates'!C$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,3)))\n*$R974","v":504.28889900000001},{"$f":"(($D974*'fnd base rates'!D$107)\n+($E974*'fnd base rates'!D$108)\n+($F974*'fnd base rates'!D$109)\n+($G974*'fnd base rates'!D$110)\n+($H974*'fnd base rates'!D$111)\n+($I974*'fnd base rates'!D$112)\n+($J974*'fnd base rates'!D$113)\n+($K974*'fnd base rates'!D$114)\n+($M974*'fnd base rates'!D$116)\n+($N974*'fnd base rates'!D$117)\n+($O974*'fnd base rates'!D$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,4)))\n*$R974","v":721.95},{"$f":"(($D974*'fnd base rates'!E$107)\n+($E974*'fnd base rates'!E$108)\n+($F974*'fnd base rates'!E$109)\n+($G974*'fnd base rates'!E$110)\n+($H974*'fnd base rates'!E$111)\n+($I974*'fnd base rates'!E$112)\n+($J974*'fnd base rates'!E$113)\n+($K974*'fnd base rates'!E$114)\n+($M974*'fnd base rates'!E$116)\n+($N974*'fnd base rates'!E$117)\n+($O974*'fnd base rates'!E$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,5)))\n*$R974","v":4628.9477230000002},{"$f":"(($D974*'fnd base rates'!F$107)\n+($E974*'fnd base rates'!F$108)\n+($F974*'fnd base rates'!F$109)\n+($G974*'fnd base rates'!F$110)\n+($H974*'fnd base rates'!F$111)\n+($I974*'fnd base rates'!F$112)\n+($J974*'fnd base rates'!F$113)\n+($K974*'fnd base rates'!F$114)\n+($M974*'fnd base rates'!F$116)\n+($N974*'fnd base rates'!F$117)\n+($O974*'fnd base rates'!F$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,6)))\n*$R974","v":830.94825100000003},{"$f":"(($D974*'fnd base rates'!G$107)\n+($E974*'fnd base rates'!G$108)\n+($F974*'fnd base rates'!G$109)\n+($G974*'fnd base rates'!G$110)\n+($H974*'fnd base rates'!G$111)\n+($I974*'fnd base rates'!G$112)\n+($J974*'fnd base rates'!G$113)\n+($K974*'fnd base rates'!G$114)\n+($M974*'fnd base rates'!G$116)\n+($N974*'fnd base rates'!G$117)\n+($O974*'fnd base rates'!G$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,7)))\n*$R974","v":154.34340599999999},{"$f":"(($D974*'fnd base rates'!H$107)\n+($E974*'fnd base rates'!H$108)\n+($F974*'fnd base rates'!H$109)\n+($G974*'fnd base rates'!H$110)\n+($H974*'fnd base rates'!H$111)\n+($I974*'fnd base rates'!H$112)\n+($J974*'fnd base rates'!H$113)\n+($K974*'fnd base rates'!H$114)\n+($M974*'fnd base rates'!H$116)\n+($N974*'fnd base rates'!H$117)\n+($O974*'fnd base rates'!H$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,8)))","v":781.13706999999999},{"$f":"(($D974*'fnd base rates'!I$107)\n+($E974*'fnd base rates'!I$108)\n+($F974*'fnd base rates'!I$109)\n+($G974*'fnd base rates'!I$110)\n+($H974*'fnd base rates'!I$111)\n+($I974*'fnd base rates'!I$112)\n+($J974*'fnd base rates'!I$113)\n+($K974*'fnd base rates'!I$114)\n+($M974*'fnd base rates'!I$116)\n+($N974*'fnd base rates'!I$117)\n+($O974*'fnd base rates'!I$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,9)))\n*$R974","v":401.93},{"$f":"(($D974*'fnd base rates'!J$107)\n+($E974*'fnd base rates'!J$108)\n+($F974*'fnd base rates'!J$109)\n+($G974*'fnd base rates'!J$110)\n+($H974*'fnd base rates'!J$111)\n+($I974*'fnd base rates'!J$112)\n+($J974*'fnd base rates'!J$113)\n+($K974*'fnd base rates'!J$114)\n+($M974*'fnd base rates'!J$116)\n+($N974*'fnd base rates'!J$117)\n+($O974*'fnd base rates'!J$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,10)))\n*$R974","v":541.41},{"$f":"(($D974*'fnd base rates'!K$107)\n+($E974*'fnd base rates'!K$108)\n+($F974*'fnd base rates'!K$109)\n+($G974*'fnd base rates'!K$110)\n+($H974*'fnd base rates'!K$111)\n+($I974*'fnd base rates'!K$112)\n+($J974*'fnd base rates'!K$113)\n+($K974*'fnd base rates'!K$114)\n+($M974*'fnd base rates'!K$116)\n+($N974*'fnd base rates'!K$117)\n+($O974*'fnd base rates'!K$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,11)))\n*$R974","v":1083.077188},{"$f":"(($D974*'fnd base rates'!L$107)\n+($E974*'fnd base rates'!L$108)\n+($F974*'fnd base rates'!L$109)\n+($G974*'fnd base rates'!L$110)\n+($H974*'fnd base rates'!L$111)\n+($I974*'fnd base rates'!L$112)\n+($J974*'fnd base rates'!L$113)\n+($K974*'fnd base rates'!L$114)\n+($M974*'fnd base rates'!L$116)\n+($N974*'fnd base rates'!L$117)\n+($O974*'fnd base rates'!L$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,12)))","v":1117.5614210000001},{"$f":"(($D974*'fnd base rates'!M$107)\n+($E974*'fnd base rates'!M$108)\n+($F974*'fnd base rates'!M$109)\n+($G974*'fnd base rates'!M$110)\n+($H974*'fnd base rates'!M$111)\n+($I974*'fnd base rates'!M$112)\n+($J974*'fnd base rates'!M$113)\n+($K974*'fnd base rates'!M$114)\n+($M974*'fnd base rates'!M$116)\n+($N974*'fnd base rates'!M$117)\n+($O974*'fnd base rates'!M$118)\n+($P974*VLOOKUP($S974+12,rate_basefnd,13)))","v":0},10765.593957999999,null,3518149165,"3518","149","165",1,1,10765.593957999999,10766,0,10766,null,null,null,null,null,15541,75,15616,-4850,10766,0,10766]
[3518,3518149181,"PHOENIX CHARTER ACADEMY LAWRENCE",{"$f":"'fnd enro'!D975","v":0},{"$f":"'fnd enro'!E975","v":0},{"$f":"'fnd enro'!F975","v":0},{"$f":"'fnd enro'!G975","v":0},{"$f":"'fnd enro'!H975","v":0},{"$f":"'fnd enro'!I975","v":4},{"$f":"'fnd enro'!J975","v":0},{"$f":"'fnd enro'!K975","v":0.15160000000000001},{"$f":"'fnd enro'!L975","v":0},{"$f":"'fnd enro'!M975+'fnd enro'!N975","v":0},{"$f":"'fnd enro'!O975","v":0},{"$f":"'fnd enro'!P975","v":2},{"$f":"'fnd enro'!Q975","v":2},{"$f":"'fnd enro'!S975","v":4},1,{"$f":"VALUE('fnd enro'!R975)","v":9},null,{"$f":"(($D975*'fnd base rates'!C$107)\n+($E975*'fnd base rates'!C$108)\n+($F975*'fnd base rates'!C$109)\n+($G975*'fnd base rates'!C$110)\n+($H975*'fnd base rates'!C$111)\n+($I975*'fnd base rates'!C$112)\n+($J975*'fnd base rates'!C$113)\n+($K975*'fnd base rates'!C$114)\n+($M975*'fnd base rates'!C$116)\n+($N975*'fnd base rates'!C$117)\n+($O975*'fnd base rates'!C$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,3)))\n*$R975","v":2291.5755960000001},{"$f":"(($D975*'fnd base rates'!D$107)\n+($E975*'fnd base rates'!D$108)\n+($F975*'fnd base rates'!D$109)\n+($G975*'fnd base rates'!D$110)\n+($H975*'fnd base rates'!D$111)\n+($I975*'fnd base rates'!D$112)\n+($J975*'fnd base rates'!D$113)\n+($K975*'fnd base rates'!D$114)\n+($M975*'fnd base rates'!D$116)\n+($N975*'fnd base rates'!D$117)\n+($O975*'fnd base rates'!D$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,4)))\n*$R975","v":3739.54},{"$f":"(($D975*'fnd base rates'!E$107)\n+($E975*'fnd base rates'!E$108)\n+($F975*'fnd base rates'!E$109)\n+($G975*'fnd base rates'!E$110)\n+($H975*'fnd base rates'!E$111)\n+($I975*'fnd base rates'!E$112)\n+($J975*'fnd base rates'!E$113)\n+($K975*'fnd base rates'!E$114)\n+($M975*'fnd base rates'!E$116)\n+($N975*'fnd base rates'!E$117)\n+($O975*'fnd base rates'!E$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,5)))\n*$R975","v":26104.810892000001},{"$f":"(($D975*'fnd base rates'!F$107)\n+($E975*'fnd base rates'!F$108)\n+($F975*'fnd base rates'!F$109)\n+($G975*'fnd base rates'!F$110)\n+($H975*'fnd base rates'!F$111)\n+($I975*'fnd base rates'!F$112)\n+($J975*'fnd base rates'!F$113)\n+($K975*'fnd base rates'!F$114)\n+($M975*'fnd base rates'!F$116)\n+($N975*'fnd base rates'!F$117)\n+($O975*'fnd base rates'!F$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,6)))\n*$R975","v":3586.4930039999999},{"$f":"(($D975*'fnd base rates'!G$107)\n+($E975*'fnd base rates'!G$108)\n+($F975*'fnd base rates'!G$109)\n+($G975*'fnd base rates'!G$110)\n+($H975*'fnd base rates'!G$111)\n+($I975*'fnd base rates'!G$112)\n+($J975*'fnd base rates'!G$113)\n+($K975*'fnd base rates'!G$114)\n+($M975*'fnd base rates'!G$116)\n+($N975*'fnd base rates'!G$117)\n+($O975*'fnd base rates'!G$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,7)))\n*$R975","v":971.37362399999984},{"$f":"(($D975*'fnd base rates'!H$107)\n+($E975*'fnd base rates'!H$108)\n+($F975*'fnd base rates'!H$109)\n+($G975*'fnd base rates'!H$110)\n+($H975*'fnd base rates'!H$111)\n+($I975*'fnd base rates'!H$112)\n+($J975*'fnd base rates'!H$113)\n+($K975*'fnd base rates'!H$114)\n+($M975*'fnd base rates'!H$116)\n+($N975*'fnd base rates'!H$117)\n+($O975*'fnd base rates'!H$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,8)))","v":3354.9282800000001},{"$f":"(($D975*'fnd base rates'!I$107)\n+($E975*'fnd base rates'!I$108)\n+($F975*'fnd base rates'!I$109)\n+($G975*'fnd base rates'!I$110)\n+($H975*'fnd base rates'!I$111)\n+($I975*'fnd base rates'!I$112)\n+($J975*'fnd base rates'!I$113)\n+($K975*'fnd base rates'!I$114)\n+($M975*'fnd base rates'!I$116)\n+($N975*'fnd base rates'!I$117)\n+($O975*'fnd base rates'!I$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,9)))\n*$R975","v":1953.1399999999999},{"$f":"(($D975*'fnd base rates'!J$107)\n+($E975*'fnd base rates'!J$108)\n+($F975*'fnd base rates'!J$109)\n+($G975*'fnd base rates'!J$110)\n+($H975*'fnd base rates'!J$111)\n+($I975*'fnd base rates'!J$112)\n+($J975*'fnd base rates'!J$113)\n+($K975*'fnd base rates'!J$114)\n+($M975*'fnd base rates'!J$116)\n+($N975*'fnd base rates'!J$117)\n+($O975*'fnd base rates'!J$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,10)))\n*$R975","v":3413.08},{"$f":"(($D975*'fnd base rates'!K$107)\n+($E975*'fnd base rates'!K$108)\n+($F975*'fnd base rates'!K$109)\n+($G975*'fnd base rates'!K$110)\n+($H975*'fnd base rates'!K$111)\n+($I975*'fnd base rates'!K$112)\n+($J975*'fnd base rates'!K$113)\n+($K975*'fnd base rates'!K$114)\n+($M975*'fnd base rates'!K$116)\n+($N975*'fnd base rates'!K$117)\n+($O975*'fnd base rates'!K$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,11)))\n*$R975","v":4782.6287519999996},{"$f":"(($D975*'fnd base rates'!L$107)\n+($E975*'fnd base rates'!L$108)\n+($F975*'fnd base rates'!L$109)\n+($G975*'fnd base rates'!L$110)\n+($H975*'fnd base rates'!L$111)\n+($I975*'fnd base rates'!L$112)\n+($J975*'fnd base rates'!L$113)\n+($K975*'fnd base rates'!L$114)\n+($M975*'fnd base rates'!L$116)\n+($N975*'fnd base rates'!L$117)\n+($O975*'fnd base rates'!L$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,12)))","v":5813.1656840000005},{"$f":"(($D975*'fnd base rates'!M$107)\n+($E975*'fnd base rates'!M$108)\n+($F975*'fnd base rates'!M$109)\n+($G975*'fnd base rates'!M$110)\n+($H975*'fnd base rates'!M$111)\n+($I975*'fnd base rates'!M$112)\n+($J975*'fnd base rates'!M$113)\n+($K975*'fnd base rates'!M$114)\n+($M975*'fnd base rates'!M$116)\n+($N975*'fnd base rates'!M$117)\n+($O975*'fnd base rates'!M$118)\n+($P975*VLOOKUP($S975+12,rate_basefnd,13)))","v":0},56010.735831999998,null,3518149181,"3518","149","181",1,4,56010.735831999998,14003,0,14003,null,null,null,null,null,14185,31,14216,-213,14003,0,14003]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check",1087.0835,1087.0835,{"$f":"W1813-X1813","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1763.98,1763.98,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10869.391250000001,10869.391250000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1778.3987500000003,1778.3987500000003,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449.31274999999999,449.31274999999999,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1454.9064999999978,1454.9064999999978,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827.94,827.94,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1387.3600000000001,1387.3600000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2256.0792500000002,2256.0792500000002,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2716.9312563649696,2716.9312563649696,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24591.383256364967]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,W1813:W1832)","v":24591.383256364967},{"$f":"SUBTOTAL(9,X1813:X1832)","v":49182.766512729933}]

{"sheet":"fnd enro","index":3,"n_rows":983,"n_cols":52,"rows_kept":983,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"SUM(D10:I976)","v":44960},null,null,null,null,null,{"$f":"SUM(M10:P976)","v":5648},null,{"$f":"SUM(Q10:Q976)","v":22172},null,null,null,null,null,null,null,null,"Source:  21 - PROJe  fnd enro",null,null,null,null,null,null,null,{"$f":"SUM(AC10:AH976)","v":44960},null,null,null,null,{"$f":"SUM(AJ10:AM976)","v":5715},null,null,null,null,{"$f":"SUM(AN10:AR976)","v":22322}]
[]
[]
[]
[]
["FOUNDATION ENROLLMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMS OCTOBER 1 DATA"]
[null,null,null,"A l l    P u p i l s",null,null,null,null,null,"Voke","Sped",null,"Eng Lang Learners",null,null,null,"EcoDis","Decile","TOTAL",null,null,null,null,null,null,null,null,null," A l l    P u p i l s",null,null,null,null,null,"Voke","Early ELP",null,null,null,"EcoDis",null,null,null,null,null,"Campus","Sending","Lowinc"]
["LEA","chalocsend","charter school","PK","K2","KF","G1-5","G6-8","G9-12","Reg","In","Tuit","PK","KF-5","G6-8","G9-12","All","--","Enro",null,null,null,null,null,null,"lea","chalocsend","charter school","PK","K2","K","G1-5","G6-8","G9-12","Reg","PK","KF-5","G6-8","G9-12","g1-8","PK","K2","KF","g9-12",null,"LEA","LEA","Group"," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROUND(ao10*0.5,0)+ROUND(ap10*0.5,0)+ROUND(SUM(an10,aq10:ar10),0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[409,409201003,"ALMA DEL MAR",{"$f":"ROUND(AC10,0)","v":0},{"$f":"ROUND(AD10,0)","v":0},0,1,1,{"$f":"ROUND(AH10,0)","v":0},{"$f":"ROUND(AI10,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE10:AH10)+(AD10*0.5))+0.0479*AI10,4)","v":7.5800000000000006E-2},null,{"$f":"ROUND(AJ10*0.5,0)","v":0},{"$f":"ROUND(AK10,0)","v":0},{"$f":"ROUND(AL10,0)","v":0},{"$f":"ROUND(AM10,0)","v":0},{"$f":"ROUND(AO10*0.5,0)+ROUND(AP10*0.5,0)+ROUND(SUM(AN10,AQ10:AR10),0)","v":0},{"$f":"AV10","v":6},{"$f":"SUM(F10:I10)+ROUND(D10*0.5,0)+ROUND(E10*0.5,0)","v":2},null,null,null,null,null,null,409,409201003,"ALMA DEL MAR",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,201,3,6," "]
[409,409201072,"ALMA DEL MAR",{"$f":"ROUND(AC11,0)","v":0},{"$f":"ROUND(AD11,0)","v":0},{"$f":"ROUND(AE11,0)","v":0},{"$f":"ROUND(AF11,0)","v":1},{"$f":"ROUND(AG11,0)","v":0},{"$f":"ROUND(AH11,0)","v":0},{"$f":"ROUND(AI11,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE11:AH11)+(AD11*0.5))+0.0479*AI11,4)","v":3.7900000000000003E-2},null,{"$f":"ROUND(AJ11*0.5,0)","v":0},{"$f":"ROUND(AK11,0)","v":0},{"$f":"ROUND(AL11,0)","v":0},{"$f":"ROUND(AM11,0)","v":0},{"$f":"ROUND(AO11*0.5,0)+ROUND(AP11*0.5,0)+ROUND(SUM(AN11,AQ11:AR11),0)","v":1},5,{"$f":"SUM(F11:I11)+ROUND(D11*0.5,0)+ROUND(E11*0.5,0)","v":1},null,null,null,null,null,null,409,409201072,"ALMA DEL MAR",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,201,72,5]
[409,409201094,"ALMA DEL MAR",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,3,7,3,null,null,null,null,null,null,409,409201094,"ALMA DEL MAR",0,0,0,2,1,0,0,0,0,0,0,3,0,0,0,0,null,201,94,7]
[409,409201201,"ALMA DEL MAR",0,0,103,355,185,0,0,24.369700000000002,null,0,184,18,0,443,10,643,null,null,null,null,null,null,409,409201201,"ALMA DEL MAR",0,0,103,355,185,0,0,0,184,18,0,380,0,0,63,0,null,201,201,10]
[409,409201293,"ALMA DEL MAR",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,409,409201293,"ALMA DEL MAR",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,201,293,9]
[409,409201331,"ALMA DEL MAR",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,0,6,3,null,null,null,null,null,null,409,409201331,"ALMA DEL MAR",0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,0,null,201,331,6]
[410,410035031,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,410,410035031,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,31,4]
[410,410035035,"EXCEL ACADEMY",0,0,0,79,250,303,0,23.9528,null,0,11,18,32,334,10,632,null,null,null,null,null,null,410,410035035,"EXCEL ACADEMY",0,0,0,79,250,303,0,0,11,18,32,173,0,0,0,161,null,35,35,10]
[410,410035057,"EXCEL ACADEMY",0,0,0,33,85,297,0,15.7285,null,0,4,4,15,242,10,415,null,null,null,null,null,null,410,410035057,"EXCEL ACADEMY",0,0,0,33,85,297,0,0,4,4,15,75,0,0,0,167,null,35,57,10]
[410,410035093,"EXCEL ACADEMY",0,0,0,1,0,5,0,0.22739999999999999,null,0,0,0,0,4,10,6,null,null,null,null,null,null,410,410035093,"EXCEL ACADEMY",0,0,0,1,0,5,0,0,0,0,0,1,0,0,0,3,null,35,93,10]
[410,410035163,"EXCEL ACADEMY",0,0,0,1,3,15,0,0.72009999999999996,null,0,0,0,2,9,10,19,null,null,null,null,null,null,410,410035163,"EXCEL ACADEMY",0,0,0,1,3,15,0,0,0,0,2,1,0,0,0,8,null,35,163,10]
[410,410035165,"EXCEL ACADEMY",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,1,9,4,null,null,null,null,null,null,410,410035165,"EXCEL ACADEMY",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,1,null,35,165,9]
[410,410035176,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,410,410035176,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,176,7]
[410,410035217,"EXCEL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,410,410035217,"EXCEL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,217,2]
[410,410035248,"EXCEL ACADEMY",0,0,0,1,12,30,0,1.6296999999999999,null,0,0,3,3,23,10,43,null,null,null,null,null,null,410,410035248,"EXCEL ACADEMY",0,0,0,1,12,30,0,0,0,3,3,10,0,0,0,13,null,35,248,10]
[410,410035262,"EXCEL ACADEMY",0,0,0,0,1,4,0,0.1895,null,0,0,0,0,3,8,5,null,null,null,null,null,null,410,410035262,"EXCEL ACADEMY",0,0,0,0,1,4,0,0,0,0,0,1,0,0,0,2,null,35,262,8]
[410,410035346,"EXCEL ACADEMY",0,0,0,0,1,6,0,0.26529999999999998,null,0,0,0,1,3,7,7,null,null,null,null,null,null,410,410035346,"EXCEL ACADEMY",0,0,0,0,1,6,0,0,0,0,1,0,0,0,0,3,null,35,346,7]
[410,410057035,"EXCEL ACADEMY",0,0,0,0,9,0,0,0.34110000000000001,null,0,0,4,0,7,10,9,null,null,null,null,null,null,410,410057035,"EXCEL ACADEMY",0,0,0,0,9,0,0,0,0,4,0,7,0,0,0,0,null,57,35,10]
[410,410057057,"EXCEL ACADEMY",0,0,0,57,151,0,0,7.8832000000000004,null,0,5,17,0,133,10,208,null,null,null,null,null,null,410,410057057,"EXCEL ACADEMY",0,0,0,57,151,0,0,0,5,17,0,133,0,0,0,0,null,57,57,10]
[410,410057093,"EXCEL ACADEMY",0,0,0,0,6,0,0,0.22739999999999999,null,0,0,0,0,3,10,6,null,null,null,null,null,null,410,410057093,"EXCEL ACADEMY",0,0,0,0,6,0,0,0,0,0,0,3,0,0,0,0,null,57,93,10]
[410,410057163,"EXCEL ACADEMY",0,0,0,1,2,0,0,0.1137,null,0,0,0,0,2,10,3,null,null,null,null,null,null,410,410057163,"EXCEL ACADEMY",0,0,0,1,2,0,0,0,0,0,0,2,0,0,0,0,null,57,163,10]
[410,410057176,"EXCEL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,410,410057176,"EXCEL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,57,176,7]
[410,410057248,"EXCEL ACADEMY",0,0,0,3,5,0,0,0.30320000000000003,null,0,0,1,0,3,10,8,null,null,null,null,null,null,410,410057248,"EXCEL ACADEMY",0,0,0,3,5,0,0,0,0,1,0,3,0,0,0,0,null,57,248,10]
[410,410057262,"EXCEL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,8,1,null,null,null,null,null,null,410,410057262,"EXCEL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,57,262,8]
[412,412035035,"ACADEMY OF THE PACIFIC RIM",0,0,0,66,216,215,0,18.836300000000001,null,0,17,23,18,248,10,497,null,null,null,null,null,null,412,412035035,"ACADEMY OF THE PACIFIC RIM",0,0,0,66,216,215,0,0,17,23,18,142,0,0,0,106,null,35,35,10]
[412,412035044,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,6,0,0.26529999999999998,null,0,0,0,0,3,10,7,null,null,null,null,null,null,412,412035044,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,6,0,0,0,0,0,1,0,0,0,2,null,35,44,10]
[412,412035073,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,5,1,null,null,null,null,null,null,412,412035073,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,73,5]
[412,412035220,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,1,0,0.1137,null,0,0,1,0,1,6,3,null,null,null,null,null,null,412,412035220,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,1,0,0,0,1,0,1,0,0,0,0,null,35,220,6]
[412,412035244,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,6,0,0.26529999999999998,null,0,0,0,0,3,9,7,null,null,null,null,null,null,412,412035244,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,1,6,0,0,0,0,0,0,0,0,0,3,null,35,244,9]
[412,412035285,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,5,0,0.26529999999999998,null,0,0,0,0,0,7,7,null,null,null,null,null,null,412,412035285,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,5,0,0,0,0,0,0,0,0,0,0,null,35,285,7]
[412,412035293,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,1,0,0,9,2,null,null,null,null,null,null,412,412035293,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,2,0,0,0,0,1,0,0,0,0,0,0,null,35,293,9]
[412,412035314,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,412,412035314,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,314,7]
[412,412035335,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,1,null,null,null,null,null,null,412,412035335,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,335,1]
[412,412035336,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,412,412035336,"ACADEMY OF THE PACIFIC RIM",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,336,7]
[413,413114091,"FOUR RIVERS",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,1,7,2,null,null,null,null,null,null,413,413114091,"FOUR RIVERS",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,114,91,7]
[413,413114114,"FOUR RIVERS",0,0,0,0,30,40,0,2.653,null,0,0,0,0,25,10,70,null,null,null,null,null,null,413,413114114,"FOUR RIVERS",0,0,0,0,30,40,0,0,0,0,0,5,0,0,0,20,null,114,114,10]
[413,413114127,"FOUR RIVERS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,413,413114127,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,127,4]
[413,413114253,"FOUR RIVERS",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,413,413114253,"FOUR RIVERS",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,114,253,9]
[413,413114605,"FOUR RIVERS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,6,1,null,null,null,null,null,null,413,413114605,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,114,605,6]
[413,413114670,"FOUR RIVERS",0,0,0,0,7,21,0,1.0611999999999999,null,0,0,0,0,3,4,28,null,null,null,null,null,null,413,413114670,"FOUR RIVERS",0,0,0,0,7,21,0,0,0,0,0,0,0,0,0,3,null,114,670,4]
[413,413114674,"FOUR RIVERS",0,0,0,0,15,27,0,1.5918000000000001,null,0,0,0,0,14,10,42,null,null,null,null,null,null,413,413114674,"FOUR RIVERS",0,0,0,0,15,27,0,0,0,0,0,5,0,0,0,9,null,114,674,10]
[413,413114683,"FOUR RIVERS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,413,413114683,"FOUR RIVERS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,114,683,4]
[413,413114717,"FOUR RIVERS",0,0,0,0,13,31,0,1.6676,null,0,0,0,0,17,8,44,null,null,null,null,null,null,413,413114717,"FOUR RIVERS",0,0,0,0,13,31,0,0,0,0,0,4,0,0,0,13,null,114,717,8]
[413,413114750,"FOUR RIVERS",0,0,0,0,6,16,0,0.83379999999999999,null,0,0,0,0,3,6,22,null,null,null,null,null,null,413,413114750,"FOUR RIVERS",0,0,0,0,6,16,0,0,0,0,0,0,0,0,0,3,null,114,750,6]
[413,413114755,"FOUR RIVERS",0,0,0,0,4,1,0,0.1895,null,0,0,0,0,2,9,5,null,null,null,null,null,null,413,413114755,"FOUR RIVERS",0,0,0,0,4,1,0,0,0,0,0,1,0,0,0,1,null,114,755,9]
[414,414603098,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,2,1,0,0.1137,null,0,0,0,0,1,7,3,null,null,null,null,null,null,414,414603098,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,2,1,0,0,0,0,0,1,0,0,0,0,null,603,98,7]
[414,414603152,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,414,414603152,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,603,152,4]
[414,414603209,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,40,33,0,2.7667000000000002,null,0,0,0,0,39,10,73,null,null,null,null,null,null,414,414603209,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,40,33,0,0,0,0,0,20,0,0,0,19,null,603,209,10]
[414,414603236,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,100,82,0,6.8978000000000002,null,0,0,0,2,99,10,182,null,null,null,null,null,null,414,414603236,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,100,82,0,0,0,0,2,59,0,0,0,40,null,603,236,10]
[414,414603263,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,10,3,null,null,null,null,null,null,414,414603263,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,null,603,263,10]
[414,414603603,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,48,33,0,3.0699000000000001,null,0,0,0,1,42,10,81,null,null,null,null,null,null,414,414603603,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,48,33,0,0,0,0,1,28,0,0,0,14,null,603,603,10]
[414,414603635,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,10,11,0,0.79590000000000005,null,0,0,0,0,4,7,21,null,null,null,null,null,null,414,414603635,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,10,11,0,0,0,0,0,1,0,0,0,3,null,603,635,7]
[414,414603715,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,3,5,0,0.30320000000000003,null,0,0,0,0,2,4,8,null,null,null,null,null,null,414,414603715,"BERKSHIRE ARTS AND TECHNOLOGY",0,0,0,0,3,5,0,0,0,0,0,0,0,0,0,2,null,603,715,4]
[416,416035001,"BOSTON PREPARATORY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,416,416035001,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,1,6]
[416,416035035,"BOSTON PREPARATORY",0,0,0,0,288,269,0,21.110299999999999,null,0,0,70,38,348,10,557,null,null,null,null,null,null,416,416035035,"BOSTON PREPARATORY",0,0,0,0,288,269,0,0,0,70,38,190,0,0,0,158,null,35,35,10]
[416,416035044,"BOSTON PREPARATORY",0,0,0,0,0,7,0,0.26529999999999998,null,0,0,0,0,2,10,7,null,null,null,null,null,null,416,416035044,"BOSTON PREPARATORY",0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,2,null,35,44,10]
[416,416035049,"BOSTON PREPARATORY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,416,416035049,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,49,7]
[416,416035073,"BOSTON PREPARATORY",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,1,5,3,null,null,null,null,null,null,416,416035073,"BOSTON PREPARATORY",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,1,null,35,73,5]
[416,416035220,"BOSTON PREPARATORY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,6,1,null,null,null,null,null,null,416,416035220,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,220,6]
[416,416035244,"BOSTON PREPARATORY",0,0,0,0,1,5,0,0.22739999999999999,null,0,0,0,0,3,9,6,null,null,null,null,null,null,416,416035244,"BOSTON PREPARATORY",0,0,0,0,1,5,0,0,0,0,0,0,0,0,0,3,null,35,244,9]
[416,416035285,"BOSTON PREPARATORY",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,7,3,null,null,null,null,null,null,416,416035285,"BOSTON PREPARATORY",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,null,35,285,7]
[416,416035305,"BOSTON PREPARATORY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,416,416035305,"BOSTON PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,305,3]
[416,416035307,"BOSTON PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,416,416035307,"BOSTON PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,307,3]
[417,417035035,"BRIDGE BOSTON",29,0,34,176,74,0,0,10.7636,null,4,80,6,0,220,10,299,null,null,null,null,null,null,417,417035035,"BRIDGE BOSTON",29,0,34,176,74,0,0,8,80,6,0,184,18,0,27,0,null,35,35,10]
[417,417035044,"BRIDGE BOSTON",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,10,2,null,null,null,null,null,null,417,417035044,"BRIDGE BOSTON",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,35,44,10]
[417,417035100,"BRIDGE BOSTON",{"$f":"ROUND(AC75,0)","v":1},{"$f":"ROUND(AD75,0)","v":0},{"$f":"ROUND(AE75,0)","v":0},{"$f":"ROUND(AF75,0)","v":3},{"$f":"ROUND(AG75,0)","v":0},{"$f":"ROUND(AH75,0)","v":0},{"$f":"ROUND(AI75,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE75:AH75)+(AD75*0.5))+0.0479*AI75,4)","v":0.1137},null,{"$f":"ROUND(AJ75*0.5,0)","v":0},{"$f":"ROUND(AK75,0)","v":0},{"$f":"ROUND(AL75,0)","v":0},{"$f":"ROUND(AM75,0)","v":0},{"$f":"ROUND(AO75*0.5,0)+ROUND(AP75*0.5,0)+ROUND(SUM(AN75,AQ75:AR75),0)","v":4},{"$f":"AV75","v":9},{"$f":"SUM(F75:I75)+ROUND(D75*0.5,0)+ROUND(E75*0.5,0)","v":4},null,null,null,null,null,null,417,417035100,"BRIDGE BOSTON",1,0,0,3,0,0,0,0,0,0,0,3,1,0,0,0,null,35,100,9]
[417,417035133,"BRIDGE BOSTON",0,0,1,0,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,417,417035133,"BRIDGE BOSTON",0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,133,7]
[417,417035220,"BRIDGE BOSTON",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,6,1,null,null,null,null,null,null,417,417035220,"BRIDGE BOSTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,220,6]
[417,417035243,"BRIDGE BOSTON",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,8,1,null,null,null,null,null,null,417,417035243,"BRIDGE BOSTON",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,243,8]
[417,417035244,"BRIDGE BOSTON",0,0,1,3,2,0,0,0.22739999999999999,null,0,2,2,0,2,9,6,null,null,null,null,null,null,417,417035244,"BRIDGE BOSTON",0,0,1,3,2,0,0,0,2,2,0,2,0,0,0,0,null,35,244,9]
[417,417035258,"BRIDGE BOSTON",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,2,10,2,null,null,null,null,null,null,417,417035258,"BRIDGE BOSTON",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,35,258,10]
[417,417035285,"BRIDGE BOSTON",1,0,0,2,0,0,0,7.5800000000000006E-2,null,0,2,0,0,0,7,3,null,null,null,null,null,null,417,417035285,"BRIDGE BOSTON",1,0,0,2,0,0,0,0,2,0,0,0,0,0,0,0,null,35,285,7]
[418,418100014,"CHRISTA MCAULIFFE",0,0,0,0,4,0,0,0.15160000000000001,null,0,0,0,0,2,4,4,null,null,null,null,null,null,418,418100014,"CHRISTA MCAULIFFE",0,0,0,0,4,0,0,0,0,0,0,2,0,0,0,0,null,100,14,4]
[418,418100100,"CHRISTA MCAULIFFE",0,0,0,0,352,0,0,13.3408,null,0,0,14,0,124,9,352,null,null,null,null,null,null,418,418100100,"CHRISTA MCAULIFFE",0,0,0,0,352,0,0,0,0,14,0,124,0,0,0,0,null,100,100,9]
[418,418100136,"CHRISTA MCAULIFFE",0,0,0,0,12,0,0,0.45479999999999998,null,0,0,0,0,3,2,12,null,null,null,null,null,null,418,418100136,"CHRISTA MCAULIFFE",0,0,0,0,12,0,0,0,0,0,0,3,0,0,0,0,null,100,136,2]
[418,418100139,"CHRISTA MCAULIFFE",0,0,0,0,4,0,0,0.15160000000000001,null,0,0,0,0,1,1,4,null,null,null,null,null,null,418,418100139,"CHRISTA MCAULIFFE",0,0,0,0,4,0,0,0,0,0,0,1,0,0,0,0,null,100,139,1]
[418,418100170,"CHRISTA MCAULIFFE",0,0,0,0,7,0,0,0.26529999999999998,null,0,0,0,0,3,9,7,null,null,null,null,null,null,418,418100170,"CHRISTA MCAULIFFE",0,0,0,0,7,0,0,0,0,0,0,3,0,0,0,0,null,100,170,9]
[418,418100185,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,418,418100185,"CHRISTA MCAULIFFE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,100,185,9]
[418,418100198,"CHRISTA MCAULIFFE",0,0,0,0,18,0,0,0.68220000000000003,null,0,0,0,0,2,2,18,null,null,null,null,null,null,418,418100198,"CHRISTA MCAULIFFE",0,0,0,0,18,0,0,0,0,0,0,2,0,0,0,0,null,100,198,2]
[418,418100288,"CHRISTA MCAULIFFE",0,0,0,0,3,0,0,0.1137,null,0,0,0,0,2,1,3,null,null,null,null,null,null,418,418100288,"CHRISTA MCAULIFFE",0,0,0,0,3,0,0,0,0,0,0,2,0,0,0,0,null,100,288,1]
[419,419035035,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,192,0,0,7.2767999999999997,null,0,0,12,0,127,10,192,null,null,null,null,null,null,419,419035035,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,192,0,0,0,0,12,0,127,0,0,0,0,null,35,35,10]
[419,419035040,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,419,419035040,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,40,4]
[419,419035044,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,1,10,2,null,null,null,null,null,null,419,419035044,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,35,44,10]
[419,419035049,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,419,419035049,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,49,7]
[419,419035165,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,9,2,null,null,null,null,null,null,419,419035165,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,35,165,9]
[419,419035243,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,1,8,2,null,null,null,null,null,null,419,419035243,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,35,243,8]
[419,419035244,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,5,0,0,0.1895,null,0,0,0,0,5,9,5,null,null,null,null,null,null,419,419035244,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,5,0,0,0,0,0,0,5,0,0,0,0,null,35,244,9]
[419,419035251,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,8,1,null,null,null,null,null,null,419,419035251,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,251,8]
[419,419035285,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,419,419035285,"HELEN Y. DAVIS LEADERSHIP ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,285,7]
[420,420049010,"BENJAMIN BANNEKER",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,3,2,3,null,null,null,null,null,null,420,420049010,"BENJAMIN BANNEKER",0,0,0,3,0,0,0,0,0,0,0,3,0,0,0,0,null,49,10,2]
[420,420049014,"BENJAMIN BANNEKER",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,4,2,null,null,null,null,null,null,420,420049014,"BENJAMIN BANNEKER",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,49,14,4]
[420,420049023,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,420,420049023,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,49,23,2]
[420,420049026,"BENJAMIN BANNEKER",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,2,2,null,null,null,null,null,null,420,420049026,"BENJAMIN BANNEKER",0,0,1,1,0,0,0,0,0,0,0,1,0,0,1,0,null,49,26,2]
[420,420049031,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,4,2,null,null,null,null,null,null,420,420049031,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,49,31,4]
[420,420049035,"BENJAMIN BANNEKER",0,0,5,42,10,0,0,2.1602999999999999,null,0,1,0,0,39,10,57,null,null,null,null,null,null,420,420049035,"BENJAMIN BANNEKER",0,0,5,42,10,0,0,0,1,0,0,36,0,0,3,0,null,49,35,10]
[420,420049044,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,10,2,null,null,null,null,null,null,420,420049044,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,49,44,10]
[420,420049049,"BENJAMIN BANNEKER",19,0,33,126,15,0,0,6.5945999999999998,null,0,12,2,0,114,7,184,null,null,null,null,null,null,420,420049049,"BENJAMIN BANNEKER",19,0,33,126,15,0,0,0,12,2,0,86,8,0,24,0,null,49,49,7]
[420,420049057,"BENJAMIN BANNEKER",0,0,1,4,1,0,0,0.22739999999999999,null,0,0,0,0,1,10,6,null,null,null,null,null,null,420,420049057,"BENJAMIN BANNEKER",0,0,1,4,1,0,0,0,0,0,0,1,0,0,0,0,null,49,57,10]
[420,420049067,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,1,null,null,null,null,null,null,420,420049067,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,49,67,1]
[420,420049093,"BENJAMIN BANNEKER",1,0,0,14,3,0,0,0.64429999999999998,null,0,0,0,0,9,10,18,null,null,null,null,null,null,420,420049093,"BENJAMIN BANNEKER",1,0,0,14,3,0,0,0,0,0,0,9,0,0,0,0,null,49,93,10]
[420,420049155,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,1,1,null,null,null,null,null,null,420,420049155,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,49,155,1]
[420,420049160,"BENJAMIN BANNEKER",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,420,420049160,"BENJAMIN BANNEKER",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,49,160,10]
[420,420049163,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,420,420049163,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,49,163,10]
[420,420049165,"BENJAMIN BANNEKER",0,0,0,9,1,0,0,0.379,null,0,0,0,0,7,9,10,null,null,null,null,null,null,420,420049165,"BENJAMIN BANNEKER",0,0,0,9,1,0,0,0,0,0,0,7,0,0,0,0,null,49,165,9]
[420,420049176,"BENJAMIN BANNEKER",1,0,1,8,1,0,0,0.379,null,0,0,0,0,1,7,11,null,null,null,null,null,null,420,420049176,"BENJAMIN BANNEKER",1,0,1,8,1,0,0,0,0,0,0,1,0,0,0,0,null,49,176,7]
[420,420049181,"BENJAMIN BANNEKER",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,1,0,0,0,9,2,null,null,null,null,null,null,420,420049181,"BENJAMIN BANNEKER",0,0,0,1,1,0,0,0,1,0,0,0,0,0,0,0,null,49,181,9]
[420,420049199,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,1,0,0,2,1,2,null,null,null,null,null,null,420,420049199,"BENJAMIN BANNEKER",0,0,0,2,0,0,0,0,1,0,0,2,0,0,0,0,null,49,199,1]
[420,420049243,"BENJAMIN BANNEKER",0,0,1,1,1,0,0,0.1137,null,0,0,0,0,1,8,3,null,null,null,null,null,null,420,420049243,"BENJAMIN BANNEKER",0,0,1,1,1,0,0,0,0,0,0,1,0,0,0,0,null,49,243,8]
[420,420049244,"BENJAMIN BANNEKER",0,0,0,3,1,0,0,0.15160000000000001,null,0,0,0,0,0,9,4,null,null,null,null,null,null,420,420049244,"BENJAMIN BANNEKER",0,0,0,3,1,0,0,0,0,0,0,0,0,0,0,0,null,49,244,9]
[420,420049248,"BENJAMIN BANNEKER",2,0,0,3,1,0,0,0.15160000000000001,null,0,0,0,0,1,10,5,null,null,null,null,null,null,420,420049248,"BENJAMIN BANNEKER",2,0,0,3,1,0,0,0,0,0,0,0,1,0,0,0,null,49,248,10]
[420,420049258,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,420,420049258,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,49,258,10]
[420,420049262,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,8,1,null,null,null,null,null,null,420,420049262,"BENJAMIN BANNEKER",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,49,262,8]
[420,420049295,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,3,1,null,null,null,null,null,null,420,420049295,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,49,295,3]
[420,420049314,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,420,420049314,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,49,314,7]
[420,420049347,"BENJAMIN BANNEKER",0,0,1,1,1,0,0,0.1137,null,0,0,0,0,2,7,3,null,null,null,null,null,null,420,420049347,"BENJAMIN BANNEKER",0,0,1,1,1,0,0,0,0,0,0,1,0,0,1,0,null,49,347,7]
[420,420049616,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,420,420049616,"BENJAMIN BANNEKER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,49,616,6]
[426,426149128,"COMMUNITY DAY - GATEWAY",1,0,2,8,2,0,0,0.45479999999999998,null,0,2,0,0,8,9,13,null,null,null,null,null,null,426,426149128,"COMMUNITY DAY - GATEWAY",1,0,2,8,2,0,0,0,2,0,0,6,0,0,2,0,null,149,128,9]
[426,426149149,"COMMUNITY DAY - GATEWAY",38,0,36,195,100,0,0,12.5449,null,8,62,8,0,216,10,350,null,null,null,null,null,null,426,426149149,"COMMUNITY DAY - GATEWAY",38,0,36,195,100,0,0,16,62,8,0,174,21,0,31,0,null,149,149,10]
[426,426149181,"COMMUNITY DAY - GATEWAY",1,0,2,10,3,0,0,0.56850000000000001,null,0,2,0,0,4,9,16,null,null,null,null,null,null,426,426149181,"COMMUNITY DAY - GATEWAY",1,0,2,10,3,0,0,0,2,0,0,4,0,0,0,0,null,149,181,9]
[426,426149211,"COMMUNITY DAY - GATEWAY",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,2,4,2,null,null,null,null,null,null,426,426149211,"COMMUNITY DAY - GATEWAY",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,149,211,4]
[428,428035016,"BROOKE",0,0,0,3,1,1,0,0.1895,null,0,0,0,0,0,7,5,null,null,null,null,null,null,428,428035016,"BROOKE",0,0,0,3,1,1,0,0,0,0,0,0,0,0,0,0,null,35,16,7]
[428,428035018,"BROOKE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,8,1,null,null,null,null,null,null,428,428035018,"BROOKE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,18,8]
[428,428035025,"BROOKE",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,5,2,null,null,null,null,null,null,428,428035025,"BROOKE",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,null,35,25,5]
[428,428035035,"BROOKE",0,0,166,783,447,280,0,63.520400000000002,null,0,92,12,5,967,10,1676,null,null,null,null,null,null,428,428035035,"BROOKE",0,0,166,783,447,280,0,0,92,12,5,718,0,0,89,160,null,35,35,10]
[428,428035044,"BROOKE",0,0,0,5,7,6,0,0.68220000000000003,null,0,2,0,0,4,10,18,null,null,null,null,null,null,428,428035044,"BROOKE",0,0,0,5,7,6,0,0,2,0,0,4,0,0,0,0,null,35,44,10]
[428,428035049,"BROOKE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,428,428035049,"BROOKE",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,49,7]
[428,428035050,"BROOKE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,3,1,null,null,null,null,null,null,428,428035050,"BROOKE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,50,3]
[428,428035057,"BROOKE",0,0,16,76,43,22,0,5.9503000000000004,null,0,21,2,0,88,10,157,null,null,null,null,null,null,428,428035057,"BROOKE",0,0,16,76,43,22,0,0,21,2,0,69,0,0,9,10,null,35,57,10]
[428,428035073,"BROOKE",0,0,0,6,2,4,0,0.45479999999999998,null,0,1,0,0,6,5,12,null,null,null,null,null,null,428,428035073,"BROOKE",0,0,0,6,2,4,0,0,1,0,0,4,0,0,0,2,null,35,73,5]
[428,428035088,"BROOKE",{"$f":"ROUND(AC139,0)","v":0},{"$f":"ROUND(AD139,0)","v":0},{"$f":"ROUND(AE139,0)","v":0},{"$f":"ROUND(AF139,0)","v":1},{"$f":"ROUND(AG139,0)","v":1},{"$f":"ROUND(AH139,0)","v":0},{"$f":"ROUND(AI139,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE139:AH139)+(AD139*0.5))+0.0479*AI139,4)","v":7.5800000000000006E-2},null,{"$f":"ROUND(AJ139*0.5,0)","v":0},{"$f":"ROUND(AK139,0)","v":0},{"$f":"ROUND(AL139,0)","v":0},{"$f":"ROUND(AM139,0)","v":0},{"$f":"ROUND(AO139*0.5,0)+ROUND(AP139*0.5,0)+ROUND(SUM(AN139,AQ139:AR139),0)","v":2},{"$f":"AV139","v":3},{"$f":"SUM(F139:I139)+ROUND(D139*0.5,0)+ROUND(E139*0.5,0)","v":2},null,null,null,null,null,null,428,428035088,"BROOKE",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,35,88,3]
[428,428035093,"BROOKE",0,0,0,3,2,1,0,0.22739999999999999,null,0,0,0,0,2,10,6,null,null,null,null,null,null,428,428035093,"BROOKE",0,0,0,3,2,1,0,0,0,0,0,2,0,0,0,0,null,35,93,10]
[428,428035099,"BROOKE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,428,428035099,"BROOKE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,99,4]
[428,428035133,"BROOKE",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,2,7,2,null,null,null,null,null,null,428,428035133,"BROOKE",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,35,133,7]
[428,428035163,"BROOKE",0,0,0,5,3,2,0,0.379,null,0,0,0,0,4,10,10,null,null,null,null,null,null,428,428035163,"BROOKE",0,0,0,5,3,2,0,0,0,0,0,2,0,0,0,2,null,35,163,10]
[428,428035165,"BROOKE",0,0,0,2,0,1,0,0.1137,null,0,0,0,0,1,9,3,null,null,null,null,null,null,428,428035165,"BROOKE",0,0,0,2,0,1,0,0,0,0,0,0,0,0,0,1,null,35,165,9]
[428,428035189,"BROOKE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,428,428035189,"BROOKE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,189,2]
[428,428035220,"BROOKE",0,0,0,2,3,1,0,0.22739999999999999,null,0,0,0,0,5,6,6,null,null,null,null,null,null,428,428035220,"BROOKE",0,0,0,2,3,1,0,0,0,0,0,4,0,0,0,1,null,35,220,6]
[428,428035243,"BROOKE",0,0,0,4,0,1,0,0.1895,null,0,0,0,0,3,8,5,null,null,null,null,null,null,428,428035243,"BROOKE",0,0,0,4,0,1,0,0,0,0,0,3,0,0,0,0,null,35,243,8]
[428,428035244,"BROOKE",0,0,0,5,8,1,0,0.53059999999999996,null,0,0,0,0,4,9,14,null,null,null,null,null,null,428,428035244,"BROOKE",0,0,0,5,8,1,0,0,0,0,0,3,0,0,0,1,null,35,244,9]
[428,428035248,"BROOKE",0,0,2,8,11,2,0,0.87170000000000003,null,0,3,0,0,16,10,23,null,null,null,null,null,null,428,428035248,"BROOKE",0,0,2,8,11,2,0,0,3,0,0,14,0,0,0,2,null,35,248,10]
[428,428035262,"BROOKE",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,8,2,null,null,null,null,null,null,428,428035262,"BROOKE",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,35,262,8]
[428,428035274,"BROOKE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,9,1,null,null,null,null,null,null,428,428035274,"BROOKE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,274,9]
[428,428035285,"BROOKE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,428,428035285,"BROOKE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,285,7]
[428,428035293,"BROOKE",0,0,1,2,1,1,0,0.1895,null,0,0,0,0,5,9,5,null,null,null,null,null,null,428,428035293,"BROOKE",0,0,1,2,1,1,0,0,0,0,0,3,0,0,1,1,null,35,293,9]
[428,428035305,"BROOKE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,428,428035305,"BROOKE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,305,3]
[428,428035307,"BROOKE",0,0,1,2,0,0,0,0.1137,null,0,0,0,0,2,3,3,null,null,null,null,null,null,428,428035307,"BROOKE",0,0,1,2,0,0,0,0,0,0,0,2,0,0,0,0,null,35,307,3]
[428,428035336,"BROOKE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,428,428035336,"BROOKE",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,35,336,7]
[428,428035346,"BROOKE",0,0,0,5,3,0,0,0.30320000000000003,null,0,3,0,0,3,7,8,null,null,null,null,null,null,428,428035346,"BROOKE",0,0,0,5,3,0,0,0,3,0,0,3,0,0,0,0,null,35,346,7]
[429,429163030,"KIPP ACADEMY LYNN",0,0,0,1,2,3,0,0.22739999999999999,null,0,0,0,0,6,6,6,null,null,null,null,null,null,429,429163030,"KIPP ACADEMY LYNN",0,0,0,1,2,3,0,0,0,0,0,3,0,0,0,3,null,163,30,6]
[429,429163035,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,429,429163035,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,163,35,10]
[429,429163057,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,1,1,10,1,null,null,null,null,null,null,429,429163057,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,163,57,10]
[429,429163163,"KIPP ACADEMY LYNN",0,0,124,606,357,461,0,58.669199999999996,null,0,155,27,40,944,10,1548,null,null,null,null,null,null,429,429163163,"KIPP ACADEMY LYNN",0,0,124,606,357,461,0,0,155,27,40,612,0,0,77,255,null,163,163,10]
[429,429163164,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,2,1,null,null,null,null,null,null,429,429163164,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,163,164,2]
[429,429163165,"KIPP ACADEMY LYNN",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,2,9,2,null,null,null,null,null,null,429,429163165,"KIPP ACADEMY LYNN",0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,1,null,163,165,9]
[429,429163168,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,429,429163168,"KIPP ACADEMY LYNN",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,163,168,2]
[429,429163181,"KIPP ACADEMY LYNN",0,0,0,1,1,1,0,0.1137,null,0,1,0,0,0,9,3,null,null,null,null,null,null,429,429163181,"KIPP ACADEMY LYNN",0,0,0,1,1,1,0,0,1,0,0,0,0,0,0,0,null,163,181,9]
[429,429163229,"KIPP ACADEMY LYNN",0,0,0,4,4,3,0,0.41689999999999999,null,0,0,0,0,9,8,11,null,null,null,null,null,null,429,429163229,"KIPP ACADEMY LYNN",0,0,0,4,4,3,0,0,0,0,0,7,0,0,0,2,null,163,229,8]
[429,429163248,"KIPP ACADEMY LYNN",0,0,0,2,1,2,0,0.1895,null,0,0,1,0,2,10,5,null,null,null,null,null,null,429,429163248,"KIPP ACADEMY LYNN",0,0,0,2,1,2,0,0,0,1,0,1,0,0,0,1,null,163,248,10]
[429,429163258,"KIPP ACADEMY LYNN",0,0,1,7,2,4,0,0.53059999999999996,null,0,0,1,1,11,10,14,null,null,null,null,null,null,429,429163258,"KIPP ACADEMY LYNN",0,0,1,7,2,4,0,0,0,1,1,8,0,0,0,3,null,163,258,10]
[429,429163262,"KIPP ACADEMY LYNN",0,0,0,2,2,0,0,0.15160000000000001,null,0,0,1,0,1,8,4,null,null,null,null,null,null,429,429163262,"KIPP ACADEMY LYNN",0,0,0,2,2,0,0,0,0,1,0,1,0,0,0,0,null,163,262,8]
[429,429163291,"KIPP ACADEMY LYNN",0,0,0,0,2,2,0,0.15160000000000001,null,0,0,0,0,2,4,4,null,null,null,null,null,null,429,429163291,"KIPP ACADEMY LYNN",0,0,0,0,2,2,0,0,0,0,0,1,0,0,0,1,null,163,291,4]
[429,429163773,"KIPP ACADEMY LYNN",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,5,1,null,null,null,null,null,null,429,429163773,"KIPP ACADEMY LYNN",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,163,773,5]
[430,430170009,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,430,430170009,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,9,2]
[430,430170014,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,10,0,0.379,null,0,0,0,0,0,4,10,null,null,null,null,null,null,430,430170014,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,null,170,14,4]
[430,430170017,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,5,1,null,null,null,null,null,null,430,430170017,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,17,5]
[430,430170025,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,5,3,null,null,null,null,null,null,430,430170025,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,null,170,25,5]
[430,430170064,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,41,32,0,2.7667000000000002,null,0,0,3,1,7,9,73,null,null,null,null,null,null,430,430170064,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,41,32,0,0,0,3,1,6,0,0,0,1,null,170,64,9]
[430,430170100,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,5,8,0,0.49270000000000003,null,0,0,0,0,0,9,13,null,null,null,null,null,null,430,430170100,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,5,8,0,0,0,0,0,0,0,0,0,0,null,170,100,9]
[430,430170101,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,430,430170101,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,101,2]
[430,430170110,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,4,19,0,0.87170000000000003,null,0,0,0,0,1,3,23,null,null,null,null,null,null,430,430170110,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,4,19,0,0,0,0,0,0,0,0,0,1,null,170,110,3]
[430,430170136,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,1,0,0,2,2,null,null,null,null,null,null,430,430170136,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,1,0,0,0,0,0,0,null,170,136,2]
[430,430170139,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,6,0,0.34110000000000001,null,0,0,0,0,0,1,9,null,null,null,null,null,null,430,430170139,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,6,0,0,0,0,0,0,0,0,0,0,null,170,139,1]
[430,430170141,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,60,72,0,5.0027999999999997,null,0,0,2,0,11,6,132,null,null,null,null,null,null,430,430170141,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,60,72,0,0,0,2,0,7,0,0,0,4,null,170,141,6]
[430,430170153,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,430,430170153,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,153,9]
[430,430170158,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,2,null,null,null,null,null,null,430,430170158,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,170,158,2]
[430,430170170,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,208,336,0,20.617599999999999,null,0,0,12,8,70,9,544,null,null,null,null,null,null,430,430170170,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,208,336,0,0,0,12,8,31,0,0,0,39,null,170,170,9]
[430,430170174,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,32,22,0,2.0466000000000002,null,0,0,1,1,3,4,54,null,null,null,null,null,null,430,430170174,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,32,22,0,0,0,1,1,2,0,0,0,1,null,170,174,4]
[430,430170185,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,430,430170185,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,170,185,9]
[430,430170198,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,2,2,null,null,null,null,null,null,430,430170198,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,170,198,2]
[430,430170213,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,430,430170213,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,170,213,3]
[430,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,5,16,0,0.79590000000000005,null,0,0,0,0,0,3,21,null,null,null,null,null,null,430,430170271,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,5,16,0,0,0,0,0,0,0,0,0,0,null,170,271,3]
[430,430170276,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,1,null,null,null,null,null,null,430,430170276,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,170,276,1]
[430,430170288,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,1,2,null,null,null,null,null,null,430,430170288,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,170,288,1]
[430,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,5,0,0.30320000000000003,null,0,0,0,1,2,2,8,null,null,null,null,null,null,430,430170321,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,5,0,0,0,0,1,1,0,0,0,1,null,170,321,2]
[430,430170322,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,4,0,0.15160000000000001,null,0,0,0,0,1,5,4,null,null,null,null,null,null,430,430170322,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,1,null,170,322,5]
[430,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,14,0,0.56850000000000001,null,0,0,0,1,3,10,15,null,null,null,null,null,null,430,430170348,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,14,0,0,0,0,1,0,0,0,0,3,null,170,348,10]
[430,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,9,0,0.379,null,0,0,0,0,1,3,10,null,null,null,null,null,null,430,430170620,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,9,0,0,0,0,0,0,0,0,0,1,null,170,620,3]
[430,430170695,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,1,2,null,null,null,null,null,null,430,430170695,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,170,695,1]
[430,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,5,0,0.1895,null,0,0,0,0,0,2,5,null,null,null,null,null,null,430,430170710,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,null,170,710,2]
[430,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,8,0,0.41689999999999999,null,0,0,0,1,1,2,11,null,null,null,null,null,null,430,430170725,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,3,8,0,0,0,0,1,1,0,0,0,0,null,170,725,2]
[430,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,8,0,0.30320000000000003,null,0,0,0,0,3,1,8,null,null,null,null,null,null,430,430170730,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,3,null,170,730,1]
[430,430170735,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,4,2,null,null,null,null,null,null,430,430170735,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,170,735,4]
[430,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,430,430170775,"ADVANCED MATH AND SCIENCE ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,170,775,3]
[431,431149009,"COMMUNITY DAY - R. KINGMAN WEBSTER",{"$f":"ROUND(AC203,0)","v":0},{"$f":"ROUND(AD203,0)","v":0},{"$f":"ROUND(AE203,0)","v":0},{"$f":"ROUND(AF203,0)","v":1},{"$f":"ROUND(AG203,0)","v":0},{"$f":"ROUND(AH203,0)","v":0},{"$f":"ROUND(AI203,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE203:AH203)+(AD203*0.5))+0.0479*AI203,4)","v":3.7900000000000003E-2},null,{"$f":"ROUND(AJ203*0.5,0)","v":0},{"$f":"ROUND(AK203,0)","v":1},{"$f":"ROUND(AL203,0)","v":0},{"$f":"ROUND(AM203,0)","v":0},{"$f":"ROUND(AO203*0.5,0)+ROUND(AP203*0.5,0)+ROUND(SUM(AN203,AQ203:AR203),0)","v":1},{"$f":"AV203","v":2},{"$f":"SUM(F203:I203)+ROUND(D203*0.5,0)+ROUND(E203*0.5,0)","v":1},null,null,null,null,null,null,431,431149009,"COMMUNITY DAY - R. KINGMAN WEBSTER",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,149,9,2]
[431,431149128,"COMMUNITY DAY - R. KINGMAN WEBSTER",0,0,1,6,4,0,0,0.41689999999999999,null,0,0,0,0,5,9,11,null,null,null,null,null,null,431,431149128,"COMMUNITY DAY - R. KINGMAN WEBSTER",0,0,1,6,4,0,0,0,0,0,0,5,0,0,0,0,null,149,128,9]
[431,431149149,"COMMUNITY DAY - R. KINGMAN WEBSTER",41,0,40,200,94,0,0,12.6586,null,7,78,5,0,228,10,355,null,null,null,null,null,null,431,431149149,"COMMUNITY DAY - R. KINGMAN WEBSTER",41,0,40,200,94,0,0,13,78,5,0,191,23,0,25,0,null,149,149,10]
[431,431149181,"COMMUNITY DAY - R. KINGMAN WEBSTER",0,0,0,9,3,0,0,0.45479999999999998,null,0,0,0,0,7,9,12,null,null,null,null,null,null,431,431149181,"COMMUNITY DAY - R. KINGMAN WEBSTER",0,0,0,9,3,0,0,0,0,0,0,7,0,0,0,0,null,149,181,9]
[432,432712020,"CAPE COD LIGHTHOUSE",0,0,0,0,75,0,0,2.8424999999999998,null,0,0,2,0,7,9,75,null,null,null,null,null,null,432,432712020,"CAPE COD LIGHTHOUSE",0,0,0,0,75,0,0,0,0,2,0,7,0,0,0,0,null,712,20,9]
[432,432712096,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,432,432712096,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,712,96,7]
[432,432712172,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,432,432712172,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,712,172,7]
[432,432712261,"CAPE COD LIGHTHOUSE",0,0,0,0,18,0,0,0.68220000000000003,null,0,0,0,0,0,4,18,null,null,null,null,null,null,432,432712261,"CAPE COD LIGHTHOUSE",0,0,0,0,18,0,0,0,0,0,0,0,0,0,0,0,null,712,261,4]
[432,432712300,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,8,1,null,null,null,null,null,null,432,432712300,"CAPE COD LIGHTHOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,712,300,8]
[432,432712645,"CAPE COD LIGHTHOUSE",0,0,0,0,64,0,0,2.4256000000000002,null,0,0,0,0,20,9,64,null,null,null,null,null,null,432,432712645,"CAPE COD LIGHTHOUSE",0,0,0,0,64,0,0,0,0,0,0,20,0,0,0,0,null,712,645,9]
[432,432712660,"CAPE COD LIGHTHOUSE",0,0,0,0,49,0,0,1.8571,null,0,0,0,0,21,5,49,null,null,null,null,null,null,432,432712660,"CAPE COD LIGHTHOUSE",0,0,0,0,49,0,0,0,0,0,0,21,0,0,0,0,null,712,660,5]
[432,432712712,"CAPE COD LIGHTHOUSE",0,0,0,0,30,0,0,1.137,null,0,0,0,0,7,7,30,null,null,null,null,null,null,432,432712712,"CAPE COD LIGHTHOUSE",0,0,0,0,30,0,0,0,0,0,0,7,0,0,0,0,null,712,712,7]
[435,435301009,"INNOVATION ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,2,2,null,null,null,null,null,null,435,435301009,"INNOVATION ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,301,9,2]
[435,435301031,"INNOVATION ACADEMY",0,0,0,10,33,50,0,3.5247000000000002,null,0,0,0,0,10,4,93,null,null,null,null,null,null,435,435301031,"INNOVATION ACADEMY",0,0,0,10,33,50,0,0,0,0,0,5,0,0,0,5,null,301,31,4]
[435,435301048,"INNOVATION ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,3,2,null,null,null,null,null,null,435,435301048,"INNOVATION ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,301,48,3]
[435,435301056,"INNOVATION ACADEMY",0,0,0,10,34,49,0,3.5247000000000002,null,0,0,0,0,10,3,93,null,null,null,null,null,null,435,435301056,"INNOVATION ACADEMY",0,0,0,10,34,49,0,0,0,0,0,3,0,0,0,7,null,301,56,3]
[435,435301079,"INNOVATION ACADEMY",0,0,0,26,64,68,0,5.9882,null,0,2,1,1,21,6,158,null,null,null,null,null,null,435,435301079,"INNOVATION ACADEMY",0,0,0,26,64,68,0,0,2,1,1,15,0,0,0,6,null,301,79,6]
[435,435301149,"INNOVATION ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,435,435301149,"INNOVATION ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,301,149,10]
[435,435301160,"INNOVATION ACADEMY",0,0,0,44,112,144,0,11.37,null,0,2,1,11,89,10,300,null,null,null,null,null,null,435,435301160,"INNOVATION ACADEMY",0,0,0,44,112,144,0,0,2,1,11,29,0,0,0,60,null,301,160,10]
[435,435301162,"INNOVATION ACADEMY",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,4,2,null,null,null,null,null,null,435,435301162,"INNOVATION ACADEMY",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,null,301,162,4]
[435,435301295,"INNOVATION ACADEMY",0,0,0,2,26,24,0,1.9708000000000001,null,0,0,0,0,3,3,52,null,null,null,null,null,null,435,435301295,"INNOVATION ACADEMY",0,0,0,2,26,24,0,0,0,0,0,2,0,0,0,1,null,301,295,3]
[435,435301301,"INNOVATION ACADEMY",0,0,0,5,21,41,0,2.5392999999999999,null,0,1,0,1,10,3,67,null,null,null,null,null,null,435,435301301,"INNOVATION ACADEMY",0,0,0,5,21,41,0,0,1,0,1,4,0,0,0,6,null,301,301,3]
[435,435301308,"INNOVATION ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,9,1,null,null,null,null,null,null,435,435301308,"INNOVATION ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,301,308,9]
[435,435301326,"INNOVATION ACADEMY",0,0,0,0,4,4,0,0.30320000000000003,null,0,0,0,0,0,1,8,null,null,null,null,null,null,435,435301326,"INNOVATION ACADEMY",0,0,0,0,4,4,0,0,0,0,0,0,0,0,0,0,null,301,326,1]
[435,435301673,"INNOVATION ACADEMY",0,0,0,1,5,8,0,0.53059999999999996,null,0,0,0,0,1,2,14,null,null,null,null,null,null,435,435301673,"INNOVATION ACADEMY",0,0,0,1,5,8,0,0,0,0,0,1,0,0,0,0,null,301,673,2]
[435,435301725,"INNOVATION ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,2,1,null,null,null,null,null,null,435,435301725,"INNOVATION ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,301,725,2]
[435,435301735,"INNOVATION ACADEMY",0,0,0,1,1,2,0,0.15160000000000001,null,0,0,0,0,0,4,4,null,null,null,null,null,null,435,435301735,"INNOVATION ACADEMY",0,0,0,1,1,2,0,0,0,0,0,0,0,0,0,0,null,301,735,4]
[436,436049001,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,436,436049001,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,1,6]
[436,436049035,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,6,27,0,1.2506999999999999,null,0,0,1,1,8,10,33,null,null,null,null,null,null,436,436049035,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,6,27,0,0,0,1,1,2,0,0,0,6,null,49,35,10]
[436,436049044,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,2,10,2,null,null,null,null,null,null,436,436049044,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,49,44,10]
[436,436049049,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,124,92,0,8.1864000000000008,null,0,0,14,4,106,7,216,null,null,null,null,null,null,436,436049049,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,124,92,0,0,0,14,4,64,0,0,0,42,null,49,49,7]
[436,436049057,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,4,0,0.1895,null,0,0,0,0,1,10,5,null,null,null,null,null,null,436,436049057,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,4,0,0,0,0,0,0,0,0,0,1,null,49,57,10]
[436,436049093,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,9,0,0.379,null,0,0,0,0,5,10,10,null,null,null,null,null,null,436,436049093,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,9,0,0,0,0,0,0,0,0,0,5,null,49,93,10]
[436,436049133,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,436,436049133,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,49,133,7]
[436,436049149,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,436,436049149,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,49,149,10]
[436,436049155,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,1,null,null,null,null,null,null,436,436049155,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,49,155,1]
[436,436049163,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,436,436049163,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,49,163,10]
[436,436049165,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,7,14,0,0.79590000000000005,null,0,0,1,0,6,9,21,null,null,null,null,null,null,436,436049165,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,7,14,0,0,0,1,0,3,0,0,0,3,null,49,165,9]
[436,436049176,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,4,8,0,0.45479999999999998,null,0,0,2,0,4,7,12,null,null,null,null,null,null,436,436049176,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,4,8,0,0,0,2,0,0,0,0,0,4,null,49,176,7]
[436,436049199,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,1,1,null,null,null,null,null,null,436,436049199,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,199,1]
[436,436049244,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,5,0,0.22739999999999999,null,0,0,0,0,0,9,6,null,null,null,null,null,null,436,436049244,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,5,0,0,0,0,0,0,0,0,0,0,null,49,244,9]
[436,436049248,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,1,10,2,null,null,null,null,null,null,436,436049248,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,49,248,10]
[436,436049262,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,8,1,null,null,null,null,null,null,436,436049262,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,262,8]
[436,436049274,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,3,3,0,0.22739999999999999,null,0,0,0,0,4,9,6,null,null,null,null,null,null,436,436049274,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,3,3,0,0,0,0,0,3,0,0,0,1,null,49,274,9]
[436,436049308,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,1,9,3,null,null,null,null,null,null,436,436049308,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,1,2,0,0,0,0,0,1,0,0,0,0,null,49,308,9]
[436,436049336,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,436,436049336,"COMMUNITY CS OF CAMBRIDGE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,49,336,7]
[437,437035035,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,227,0,8.6033000000000008,null,0,0,0,33,146,10,227,null,null,null,null,null,null,437,437035035,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,227,0,0,0,0,33,0,0,0,0,146,null,35,35,10]
[437,437035285,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,437,437035285,"CITY ON A HILL - CIRCUIT ST",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,285,7]
[438,438035035,"CODMAN ACADEMY",20,0,22,98,57,133,0,11.749000000000001,null,3,19,5,12,228,10,320,null,null,null,null,null,null,438,438035035,"CODMAN ACADEMY",20,0,22,98,57,133,0,6,19,5,12,116,13,0,15,90,null,35,35,10]
[438,438035057,"CODMAN ACADEMY",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,10,2,null,null,null,null,null,null,438,438035057,"CODMAN ACADEMY",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,null,35,57,10]
[438,438035244,"CODMAN ACADEMY",0,0,0,3,0,2,0,0.1895,null,0,1,0,0,4,9,5,null,null,null,null,null,null,438,438035244,"CODMAN ACADEMY",0,0,0,3,0,2,0,0,1,0,0,3,0,0,0,1,null,35,244,9]
[438,438035336,"CODMAN ACADEMY",1,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,438,438035336,"CODMAN ACADEMY",1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,336,7]
[439,439035035,"CONSERVATORY LAB",50,0,47,254,96,0,0,15.0463,null,0,59,15,0,257,10,422,null,null,null,null,null,null,439,439035035,"CONSERVATORY LAB",50,0,47,254,96,0,0,0,59,15,0,210,29,0,32,0,null,35,35,10]
[439,439035044,"CONSERVATORY LAB",1,0,0,0,0,0,0,0,null,0,0,0,0,0,10,1,null,null,null,null,null,null,439,439035044,"CONSERVATORY LAB",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,44,10]
[439,439035073,"CONSERVATORY LAB",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,5,2,null,null,null,null,null,null,439,439035073,"CONSERVATORY LAB",0,0,1,1,0,0,0,0,0,0,0,1,0,0,1,0,null,35,73,5]
[439,439035133,"CONSERVATORY LAB",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,439,439035133,"CONSERVATORY LAB",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,133,7]
[439,439035165,"CONSERVATORY LAB",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,9,1,null,null,null,null,null,null,439,439035165,"CONSERVATORY LAB",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,165,9]
[439,439035244,"CONSERVATORY LAB",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,1,9,1,null,null,null,null,null,null,439,439035244,"CONSERVATORY LAB",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,35,244,9]
[440,440149128,"COMMUNITY DAY - PROSPECT",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,1,9,3,null,null,null,null,null,null,440,440149128,"COMMUNITY DAY - PROSPECT",0,0,0,2,1,0,0,0,0,0,0,1,0,0,0,0,null,149,128,9]
[440,440149149,"COMMUNITY DAY - PROSPECT",20,0,22,223,103,0,0,13.1892,null,5,89,7,0,220,10,358,null,null,null,null,null,null,440,440149149,"COMMUNITY DAY - PROSPECT",20,0,22,223,103,0,0,10,89,7,0,201,15,0,11,0,null,149,149,10]
[440,440149160,"COMMUNITY DAY - PROSPECT",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,1,0,1,10,2,null,null,null,null,null,null,440,440149160,"COMMUNITY DAY - PROSPECT",0,0,0,0,2,0,0,0,0,1,0,1,0,0,0,0,null,149,160,10]
[440,440149181,"COMMUNITY DAY - PROSPECT",1,0,3,11,10,0,0,0.90959999999999996,null,1,3,2,0,8,9,25,null,null,null,null,null,null,440,440149181,"COMMUNITY DAY - PROSPECT",1,0,3,11,10,0,0,1,3,2,0,7,1,0,0,0,null,149,181,9]
[440,440149211,"COMMUNITY DAY - PROSPECT",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,4,1,null,null,null,null,null,null,440,440149211,"COMMUNITY DAY - PROSPECT",0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,null,149,211,4]
[440,440149745,"COMMUNITY DAY - PROSPECT",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,440,440149745,"COMMUNITY DAY - PROSPECT",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,149,745,3]
[441,441281005,"SABIS INTERNATIONAL",{"$f":"ROUND(AC267,0)","v":0},{"$f":"ROUND(AD267,0)","v":0},{"$f":"ROUND(AE267,0)","v":0},{"$f":"ROUND(AF267,0)","v":0},{"$f":"ROUND(AG267,0)","v":0},{"$f":"ROUND(AH267,0)","v":1},{"$f":"ROUND(AI267,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE267:AH267)+(AD267*0.5))+0.0479*AI267,4)","v":3.7900000000000003E-2},null,{"$f":"ROUND(AJ267*0.5,0)","v":0},{"$f":"ROUND(AK267,0)","v":0},{"$f":"ROUND(AL267,0)","v":0},{"$f":"ROUND(AM267,0)","v":0},{"$f":"ROUND(AO267*0.5,0)+ROUND(AP267*0.5,0)+ROUND(SUM(AN267,AQ267:AR267),0)","v":0},{"$f":"AV267","v":7},{"$f":"SUM(F267:I267)+ROUND(D267*0.5,0)+ROUND(E267*0.5,0)","v":1},null,null,null,null,null,null,441,441281005,"SABIS INTERNATIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,281,5,7]
[441,441281061,"SABIS INTERNATIONAL",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,3,10,3,null,null,null,null,null,null,441,441281061,"SABIS INTERNATIONAL",0,0,0,2,1,0,0,0,0,0,0,3,0,0,0,0,null,281,61,10]
[441,441281087,"SABIS INTERNATIONAL",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,1,5,2,null,null,null,null,null,null,441,441281087,"SABIS INTERNATIONAL",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,1,null,281,87,5]
[441,441281137,"SABIS INTERNATIONAL",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,2,10,2,null,null,null,null,null,null,441,441281137,"SABIS INTERNATIONAL",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,281,137,10]
[441,441281159,"SABIS INTERNATIONAL",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,1,2,2,null,null,null,null,null,null,441,441281159,"SABIS INTERNATIONAL",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,0,null,281,159,2]
[441,441281161,"SABIS INTERNATIONAL",0,0,0,3,1,2,0,0.22739999999999999,null,0,0,0,0,5,7,6,null,null,null,null,null,null,441,441281161,"SABIS INTERNATIONAL",0,0,0,3,1,2,0,0,0,0,0,3,0,0,0,2,null,281,161,7]
[441,441281191,"SABIS INTERNATIONAL",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,7,2,null,null,null,null,null,null,441,441281191,"SABIS INTERNATIONAL",0,0,1,1,0,0,0,0,0,0,0,1,0,0,1,0,null,281,191,7]
[441,441281227,"SABIS INTERNATIONAL",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,9,2,null,null,null,null,null,null,441,441281227,"SABIS INTERNATIONAL",0,0,1,1,0,0,0,0,0,0,0,1,0,0,1,0,null,281,227,9]
[441,441281281,"SABIS INTERNATIONAL",0,0,103,672,385,392,0,58.820799999999998,null,0,108,10,7,747,10,1552,null,null,null,null,null,null,441,441281281,"SABIS INTERNATIONAL",0,0,103,672,385,392,0,0,108,10,7,535,0,0,55,157,null,281,281,10]
[441,441281332,"SABIS INTERNATIONAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,441,441281332,"SABIS INTERNATIONAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,281,332,9]
[441,441281680,"SABIS INTERNATIONAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,4,1,null,null,null,null,null,null,441,441281680,"SABIS INTERNATIONAL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,281,680,4]
[444,444035001,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,444,444035001,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,1,6]
[444,444035035,"NEIGHBORHOOD HOUSE",38,0,36,227,198,179,0,24.256,null,0,48,13,17,335,10,659,null,null,null,null,null,null,444,444035035,"NEIGHBORHOOD HOUSE",38,0,36,227,198,179,0,0,48,13,17,205,20,0,19,101,null,35,35,10]
[444,444035044,"NEIGHBORHOOD HOUSE",1,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,10,3,null,null,null,null,null,null,444,444035044,"NEIGHBORHOOD HOUSE",1,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,35,44,10]
[444,444035133,"NEIGHBORHOOD HOUSE",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,444,444035133,"NEIGHBORHOOD HOUSE",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,null,35,133,7]
[444,444035189,"NEIGHBORHOOD HOUSE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,1,2,2,null,null,null,null,null,null,444,444035189,"NEIGHBORHOOD HOUSE",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,1,null,35,189,2]
[444,444035220,"NEIGHBORHOOD HOUSE",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,444,444035220,"NEIGHBORHOOD HOUSE",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,220,6]
[444,444035243,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,8,1,null,null,null,null,null,null,444,444035243,"NEIGHBORHOOD HOUSE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,243,8]
[444,444035244,"NEIGHBORHOOD HOUSE",0,0,2,1,2,4,0,0.34110000000000001,null,0,0,0,1,6,9,9,null,null,null,null,null,null,444,444035244,"NEIGHBORHOOD HOUSE",0,0,2,1,2,4,0,0,0,0,1,1,0,0,2,3,null,35,244,9]
[444,444035248,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,444,444035248,"NEIGHBORHOOD HOUSE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,248,10]
[444,444035336,"NEIGHBORHOOD HOUSE",0,0,0,4,1,0,0,0.1895,null,0,0,0,0,1,7,5,null,null,null,null,null,null,444,444035336,"NEIGHBORHOOD HOUSE",0,0,0,4,1,0,0,0,0,0,0,1,0,0,0,0,null,35,336,7]
[445,445348017,"ABBY KELLEY FOSTER",0,0,0,3,2,3,0,0.30320000000000003,null,0,0,0,0,8,5,8,null,null,null,null,null,null,445,445348017,"ABBY KELLEY FOSTER",0,0,0,3,2,3,0,0,0,0,0,5,0,0,0,3,null,348,17,5]
[445,445348064,"ABBY KELLEY FOSTER",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,9,2,null,null,null,null,null,null,445,445348064,"ABBY KELLEY FOSTER",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,348,64,9]
[445,445348097,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,1,10,1,null,null,null,null,null,null,445,445348097,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,348,97,10]
[445,445348110,"ABBY KELLEY FOSTER",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,2,3,2,null,null,null,null,null,null,445,445348110,"ABBY KELLEY FOSTER",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,348,110,3]
[445,445348151,"ABBY KELLEY FOSTER",0,0,3,6,3,6,0,0.68220000000000003,null,0,0,0,0,8,7,18,null,null,null,null,null,null,445,445348151,"ABBY KELLEY FOSTER",0,0,3,6,3,6,0,0,0,0,0,5,0,0,1,2,null,348,151,7]
[445,445348186,"ABBY KELLEY FOSTER",0,0,0,3,1,1,0,0.1895,null,0,1,0,0,3,6,5,null,null,null,null,null,null,445,445348186,"ABBY KELLEY FOSTER",0,0,0,3,1,1,0,0,1,0,0,2,0,0,0,1,null,348,186,6]
[445,445348213,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,3,1,null,null,null,null,null,null,445,445348213,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,348,213,3]
[445,445348226,"ABBY KELLEY FOSTER",0,0,4,18,3,6,0,1.1749000000000001,null,0,3,0,0,9,8,31,null,null,null,null,null,null,445,445348226,"ABBY KELLEY FOSTER",0,0,4,18,3,6,0,0,3,0,0,6,0,0,0,3,null,348,226,8]
[445,445348271,"ABBY KELLEY FOSTER",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,1,0,0,2,3,2,null,null,null,null,null,null,445,445348271,"ABBY KELLEY FOSTER",0,0,1,1,0,0,0,0,1,0,0,1,0,0,1,0,null,348,271,3]
[445,445348277,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,445,445348277,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,348,277,10]
[445,445348290,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,445,445348290,"ABBY KELLEY FOSTER",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,348,290,3]
[445,445348316,"ABBY KELLEY FOSTER",0,0,0,1,2,4,0,0.26529999999999998,null,0,0,0,0,3,10,7,null,null,null,null,null,null,445,445348316,"ABBY KELLEY FOSTER",0,0,0,1,2,4,0,0,0,0,0,2,0,0,0,1,null,348,316,10]
[445,445348321,"ABBY KELLEY FOSTER",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,445,445348321,"ABBY KELLEY FOSTER",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,348,321,2]
[445,445348322,"ABBY KELLEY FOSTER",0,0,0,1,2,1,0,0.15160000000000001,null,0,0,1,0,1,5,4,null,null,null,null,null,null,445,445348322,"ABBY KELLEY FOSTER",0,0,0,1,2,1,0,0,0,1,0,1,0,0,0,0,null,348,322,5]
[445,445348348,"ABBY KELLEY FOSTER",0,0,105,542,321,351,0,49.990099999999998,null,0,133,9,6,635,10,1319,null,null,null,null,null,null,445,445348348,"ABBY KELLEY FOSTER",0,0,105,542,321,351,0,0,133,9,6,446,0,0,55,134,null,348,348,10]
[445,445348615,"ABBY KELLEY FOSTER",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,2,0,0,0,10,2,null,null,null,null,null,null,445,445348615,"ABBY KELLEY FOSTER",0,0,0,2,0,0,0,0,2,0,0,0,0,0,0,0,null,348,615,10]
[445,445348658,"ABBY KELLEY FOSTER",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,5,2,null,null,null,null,null,null,445,445348658,"ABBY KELLEY FOSTER",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,null,348,658,5]
[445,445348753,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,445,445348753,"ABBY KELLEY FOSTER",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,348,753,6]
[445,445348767,"ABBY KELLEY FOSTER",0,0,0,1,1,1,0,0.1137,null,0,0,0,0,0,9,3,null,null,null,null,null,null,445,445348767,"ABBY KELLEY FOSTER",0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,null,348,767,9]
[445,445348775,"ABBY KELLEY FOSTER",0,0,1,7,4,2,0,0.53059999999999996,null,0,0,0,0,3,3,14,null,null,null,null,null,null,445,445348775,"ABBY KELLEY FOSTER",0,0,1,7,4,2,0,0,0,0,0,3,0,0,0,0,null,348,775,3]
[446,446099001,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,6,1,null,null,null,null,null,null,446,446099001,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,99,1,6]
[446,446099016,"FOXBOROUGH REGIONAL",0,0,31,149,93,67,0,12.885999999999999,null,0,9,0,1,72,7,340,null,null,null,null,null,null,446,446099016,"FOXBOROUGH REGIONAL",0,0,31,149,93,67,0,0,9,0,1,61,0,0,5,6,null,99,16,7]
[446,446099018,"FOXBOROUGH REGIONAL",0,0,0,1,1,3,0,0.1895,null,0,0,0,0,1,8,5,null,null,null,null,null,null,446,446099018,"FOXBOROUGH REGIONAL",0,0,0,1,1,3,0,0,0,0,0,0,0,0,0,1,null,99,18,8]
[446,446099035,"FOXBOROUGH REGIONAL",0,0,0,0,2,4,0,0.22739999999999999,null,0,0,0,3,1,10,6,null,null,null,null,null,null,446,446099035,"FOXBOROUGH REGIONAL",0,0,0,0,2,4,0,0,0,0,3,0,0,0,0,1,null,99,35,10]
[446,446099044,"FOXBOROUGH REGIONAL",0,0,42,244,167,113,0,21.4514,null,0,48,7,3,239,10,566,null,null,null,null,null,null,446,446099044,"FOXBOROUGH REGIONAL",0,0,42,244,167,113,0,0,48,7,3,182,0,0,19,38,null,99,44,10]
[446,446099050,"FOXBOROUGH REGIONAL",0,0,1,2,5,0,0,0.30320000000000003,null,0,0,1,0,2,3,8,null,null,null,null,null,null,446,446099050,"FOXBOROUGH REGIONAL",0,0,1,2,5,0,0,0,0,1,0,1,0,0,1,0,null,99,50,3]
[446,446099083,"FOXBOROUGH REGIONAL",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,1,5,2,null,null,null,null,null,null,446,446099083,"FOXBOROUGH REGIONAL",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,99,83,5]
[446,446099088,"FOXBOROUGH REGIONAL",0,0,1,7,8,5,0,0.79590000000000005,null,0,0,0,0,8,3,21,null,null,null,null,null,null,446,446099088,"FOXBOROUGH REGIONAL",0,0,1,7,8,5,0,0,0,0,0,4,0,0,0,4,null,99,88,3]
[446,446099099,"FOXBOROUGH REGIONAL",0,0,13,59,21,20,0,4.2827000000000002,null,0,8,2,0,32,4,113,null,null,null,null,null,null,446,446099099,"FOXBOROUGH REGIONAL",0,0,13,59,21,20,0,0,8,2,0,22,0,0,5,5,null,99,99,4]
[446,446099101,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,2,1,null,null,null,null,null,null,446,446099101,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,99,101,2]
[446,446099133,"FOXBOROUGH REGIONAL",0,0,0,2,0,2,0,0.15160000000000001,null,0,1,0,0,4,7,4,null,null,null,null,null,null,446,446099133,"FOXBOROUGH REGIONAL",0,0,0,2,0,2,0,0,1,0,0,2,0,0,0,2,null,99,133,7]
[446,446099167,"FOXBOROUGH REGIONAL",0,0,10,29,19,13,0,2.6909000000000001,null,0,1,0,0,20,3,71,null,null,null,null,null,null,446,446099167,"FOXBOROUGH REGIONAL",0,0,10,29,19,13,0,0,1,0,0,15,0,0,2,3,null,99,167,3]
[446,446099177,"FOXBOROUGH REGIONAL",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,2,2,null,null,null,null,null,null,446,446099177,"FOXBOROUGH REGIONAL",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,null,99,177,2]
[446,446099182,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,1,7,1,null,null,null,null,null,null,446,446099182,"FOXBOROUGH REGIONAL",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,99,182,7]
[446,446099208,"FOXBOROUGH REGIONAL",0,0,0,3,1,0,0,0.15160000000000001,null,0,0,0,0,0,1,4,null,null,null,null,null,null,446,446099208,"FOXBOROUGH REGIONAL",0,0,0,3,1,0,0,0,0,0,0,0,0,0,0,0,null,99,208,1]
[446,446099212,"FOXBOROUGH REGIONAL",0,0,21,74,20,21,0,5.1543999999999999,null,0,7,1,0,29,4,136,null,null,null,null,null,null,446,446099212,"FOXBOROUGH REGIONAL",0,0,21,74,20,21,0,0,7,1,0,24,0,0,2,3,null,99,212,4]
[446,446099218,"FOXBOROUGH REGIONAL",0,0,6,27,28,26,0,3.2972999999999999,null,0,2,0,2,13,5,87,null,null,null,null,null,null,446,446099218,"FOXBOROUGH REGIONAL",0,0,6,27,28,26,0,0,2,0,2,9,0,0,2,2,null,99,218,5]
[446,446099220,"FOXBOROUGH REGIONAL",0,0,4,18,7,2,0,1.1749000000000001,null,0,5,0,0,9,6,31,null,null,null,null,null,null,446,446099220,"FOXBOROUGH REGIONAL",0,0,4,18,7,2,0,0,5,0,0,8,0,0,0,1,null,99,220,6]
[446,446099238,"FOXBOROUGH REGIONAL",0,0,1,17,5,0,0,0.87170000000000003,null,0,0,0,0,4,4,23,null,null,null,null,null,null,446,446099238,"FOXBOROUGH REGIONAL",0,0,1,17,5,0,0,0,0,0,0,4,0,0,0,0,null,99,238,4]
[446,446099244,"FOXBOROUGH REGIONAL",0,0,0,11,8,11,0,1.137,null,0,0,1,0,6,9,30,null,null,null,null,null,null,446,446099244,"FOXBOROUGH REGIONAL",0,0,0,11,8,11,0,0,0,1,0,4,0,0,0,2,null,99,244,9]
[446,446099266,"FOXBOROUGH REGIONAL",0,0,0,2,1,1,0,0.15160000000000001,null,0,0,0,0,0,2,4,null,null,null,null,null,null,446,446099266,"FOXBOROUGH REGIONAL",0,0,0,2,1,1,0,0,0,0,0,0,0,0,0,0,null,99,266,2]
[446,446099285,"FOXBOROUGH REGIONAL",0,0,10,56,33,15,0,4.3205999999999998,null,0,10,1,1,24,7,114,null,null,null,null,null,null,446,446099285,"FOXBOROUGH REGIONAL",0,0,10,56,33,15,0,0,10,1,1,20,0,0,2,2,null,99,285,7]
[446,446099293,"FOXBOROUGH REGIONAL",0,0,0,9,4,4,0,0.64429999999999998,null,0,0,0,0,9,9,17,null,null,null,null,null,null,446,446099293,"FOXBOROUGH REGIONAL",0,0,0,9,4,4,0,0,0,0,0,8,0,0,0,1,null,99,293,9]
[446,446099307,"FOXBOROUGH REGIONAL",{"$f":"ROUND(AC331,0)","v":0},{"$f":"ROUND(AD331,0)","v":0},{"$f":"ROUND(AE331,0)","v":4},{"$f":"ROUND(AF331,0)","v":18},{"$f":"ROUND(AG331,0)","v":6},{"$f":"ROUND(AH331,0)","v":3},{"$f":"ROUND(AI331,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE331:AH331)+(AD331*0.5))+0.0479*AI331,4)","v":1.1749000000000001},null,{"$f":"ROUND(AJ331*0.5,0)","v":0},{"$f":"ROUND(AK331,0)","v":4},{"$f":"ROUND(AL331,0)","v":0},{"$f":"ROUND(AM331,0)","v":0},{"$f":"ROUND(AO331*0.5,0)+ROUND(AP331*0.5,0)+ROUND(SUM(AN331,AQ331:AR331),0)","v":15},{"$f":"AV331","v":3},{"$f":"SUM(F331:I331)+ROUND(D331*0.5,0)+ROUND(E331*0.5,0)","v":31},null,null,null,null,null,null,446,446099307,"FOXBOROUGH REGIONAL",0,0,4,18,6,3,0,0,4,0,0,12,0,0,2,1,null,99,307,3]
[446,446099310,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,446,446099310,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,99,310,10]
[446,446099323,"FOXBOROUGH REGIONAL",0,0,0,1,1,1,0,0.1137,null,0,0,1,0,0,4,3,null,null,null,null,null,null,446,446099323,"FOXBOROUGH REGIONAL",0,0,0,1,1,1,0,0,0,1,0,0,0,0,0,0,null,99,323,4]
[446,446099336,"FOXBOROUGH REGIONAL",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,0,7,3,null,null,null,null,null,null,446,446099336,"FOXBOROUGH REGIONAL",0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,0,null,99,336,7]
[446,446099350,"FOXBOROUGH REGIONAL",0,0,1,5,0,0,0,0.22739999999999999,null,0,1,0,0,4,3,6,null,null,null,null,null,null,446,446099350,"FOXBOROUGH REGIONAL",0,0,1,5,0,0,0,0,1,0,0,3,0,0,1,0,null,99,350,3]
[446,446099625,"FOXBOROUGH REGIONAL",0,0,0,8,5,5,0,0.68220000000000003,null,0,2,1,0,6,4,18,null,null,null,null,null,null,446,446099625,"FOXBOROUGH REGIONAL",0,0,0,8,5,5,0,0,2,1,0,6,0,0,0,0,null,99,625,4]
[446,446099650,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,446,446099650,"FOXBOROUGH REGIONAL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,99,650,4]
[446,446099690,"FOXBOROUGH REGIONAL",0,0,0,0,2,6,0,0.30320000000000003,null,0,0,0,0,1,2,8,null,null,null,null,null,null,446,446099690,"FOXBOROUGH REGIONAL",0,0,0,0,2,6,0,0,0,0,0,0,0,0,0,1,null,99,690,2]
[447,447101025,"BENJAMIN FRANKLIN CLASSICAL",0,0,13,84,16,0,0,4.2827000000000002,null,0,8,0,0,26,5,113,null,null,null,null,null,null,447,447101025,"BENJAMIN FRANKLIN CLASSICAL",0,0,13,84,16,0,0,0,8,0,0,21,0,0,5,0,null,101,25,5]
[447,447101100,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,9,1,null,null,null,null,null,null,447,447101100,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,101,100,9]
[447,447101101,"BENJAMIN FRANKLIN CLASSICAL",0,0,34,224,112,0,0,14.023,null,0,18,0,0,25,2,370,null,null,null,null,null,null,447,447101101,"BENJAMIN FRANKLIN CLASSICAL",0,0,34,224,112,0,0,0,18,0,0,20,0,0,5,0,null,101,101,2]
[447,447101136,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,3,1,0,0,0.1895,null,0,1,0,0,0,2,5,null,null,null,null,null,null,447,447101136,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,3,1,0,0,0,1,0,0,0,0,0,0,0,null,101,136,2]
[447,447101138,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,4,1,0,0,0.26529999999999998,null,0,1,0,0,2,3,7,null,null,null,null,null,null,447,447101138,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,4,1,0,0,0,1,0,0,1,0,0,1,0,null,101,138,3]
[447,447101139,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,0,1,0,0,7.5800000000000006E-2,null,0,0,0,0,2,1,2,null,null,null,null,null,null,447,447101139,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,0,1,0,0,0,0,0,0,1,0,0,1,0,null,101,139,1]
[447,447101167,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,447,447101167,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,101,167,3]
[447,447101177,"BENJAMIN FRANKLIN CLASSICAL",0,0,5,11,3,0,0,0.72009999999999996,null,0,1,0,0,2,2,19,null,null,null,null,null,null,447,447101177,"BENJAMIN FRANKLIN CLASSICAL",0,0,5,11,3,0,0,0,1,0,0,1,0,0,1,0,null,101,177,2]
[447,447101185,"BENJAMIN FRANKLIN CLASSICAL",0,0,15,43,9,0,0,2.5392999999999999,null,0,8,0,0,19,9,67,null,null,null,null,null,null,447,447101185,"BENJAMIN FRANKLIN CLASSICAL",0,0,15,43,9,0,0,0,8,0,0,18,0,0,1,0,null,101,185,9]
[447,447101187,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,3,1,0,0,0.15160000000000001,null,0,0,0,0,1,3,4,null,null,null,null,null,null,447,447101187,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,3,1,0,0,0,0,0,0,1,0,0,0,0,null,101,187,3]
[447,447101208,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,6,1,0,0,0.30320000000000003,null,0,1,0,0,0,1,8,null,null,null,null,null,null,447,447101208,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,6,1,0,0,0,1,0,0,0,0,0,0,0,null,101,208,1]
[447,447101212,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,4,2,null,null,null,null,null,null,447,447101212,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,101,212,4]
[447,447101214,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,1,0,0,1,7,1,null,null,null,null,null,null,447,447101214,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,null,101,214,7]
[447,447101220,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,4,2,0,0,0.22739999999999999,null,0,0,0,0,0,6,6,null,null,null,null,null,null,447,447101220,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,4,2,0,0,0,0,0,0,0,0,0,0,0,null,101,220,6]
[447,447101238,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,14,0,0,0,0.56850000000000001,null,0,1,0,0,2,4,15,null,null,null,null,null,null,447,447101238,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,14,0,0,0,0,1,0,0,2,0,0,0,0,null,101,238,4]
[447,447101265,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,447,447101265,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,101,265,3]
[447,447101307,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,1,0,0,0,0.1137,null,0,1,0,0,0,3,3,null,null,null,null,null,null,447,447101307,"BENJAMIN FRANKLIN CLASSICAL",0,0,2,1,0,0,0,0,1,0,0,0,0,0,0,0,null,101,307,3]
[447,447101350,"BENJAMIN FRANKLIN CLASSICAL",0,0,7,28,1,0,0,1.3644000000000001,null,0,2,0,0,4,3,36,null,null,null,null,null,null,447,447101350,"BENJAMIN FRANKLIN CLASSICAL",0,0,7,28,1,0,0,0,2,0,0,4,0,0,0,0,null,101,350,3]
[447,447101622,"BENJAMIN FRANKLIN CLASSICAL",0,0,8,27,0,0,0,1.3265,null,0,3,0,0,9,6,35,null,null,null,null,null,null,447,447101622,"BENJAMIN FRANKLIN CLASSICAL",0,0,8,27,0,0,0,0,3,0,0,8,0,0,1,0,null,101,622,6]
[447,447101690,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,5,0,0,0.1895,null,0,0,0,0,0,2,5,null,null,null,null,null,null,447,447101690,"BENJAMIN FRANKLIN CLASSICAL",0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,null,101,690,2]
[447,447101710,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,4,2,0,0,0.26529999999999998,null,0,1,0,0,1,2,7,null,null,null,null,null,null,447,447101710,"BENJAMIN FRANKLIN CLASSICAL",0,0,1,4,2,0,0,0,1,0,0,1,0,0,0,0,null,101,710,2]
[449,449035035,"BOSTON COLLEGIATE",0,0,0,98,286,289,0,25.506699999999999,null,0,6,21,7,250,10,673,null,null,null,null,null,null,449,449035035,"BOSTON COLLEGIATE",0,0,0,98,286,289,0,0,6,21,7,150,0,0,0,100,null,35,35,10]
[449,449035044,"BOSTON COLLEGIATE",0,0,0,0,1,4,0,0.1895,null,0,0,0,0,1,10,5,null,null,null,null,null,null,449,449035044,"BOSTON COLLEGIATE",0,0,0,0,1,4,0,0,0,0,0,1,0,0,0,0,null,35,44,10]
[449,449035073,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,2,5,2,null,null,null,null,null,null,449,449035073,"BOSTON COLLEGIATE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,35,73,5]
[449,449035243,"BOSTON COLLEGIATE",0,0,0,0,2,2,0,0.15160000000000001,null,0,0,0,0,1,8,4,null,null,null,null,null,null,449,449035243,"BOSTON COLLEGIATE",0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,1,null,35,243,8]
[449,449035244,"BOSTON COLLEGIATE",0,0,0,0,2,2,0,0.15160000000000001,null,0,0,0,0,1,9,4,null,null,null,null,null,null,449,449035244,"BOSTON COLLEGIATE",0,0,0,0,2,2,0,0,0,0,0,1,0,0,0,0,null,35,244,9]
[449,449035285,"BOSTON COLLEGIATE",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,2,7,4,null,null,null,null,null,null,449,449035285,"BOSTON COLLEGIATE",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,2,null,35,285,7]
[449,449035336,"BOSTON COLLEGIATE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,449,449035336,"BOSTON COLLEGIATE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,336,7]
[450,450086008,"HILLTOWN COOPERATIVE",0,0,1,5,1,0,0,0.26529999999999998,null,0,0,0,0,0,7,7,null,null,null,null,null,null,450,450086008,"HILLTOWN COOPERATIVE",0,0,1,5,1,0,0,0,0,0,0,0,0,0,0,0,null,86,8,7]
[450,450086086,"HILLTOWN COOPERATIVE",0,0,9,38,28,0,0,2.8424999999999998,null,0,0,0,0,19,7,75,null,null,null,null,null,null,450,450086086,"HILLTOWN COOPERATIVE",0,0,9,38,28,0,0,0,0,0,0,18,0,0,1,0,null,86,86,7]
[450,450086117,"HILLTOWN COOPERATIVE",0,0,1,0,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,5,2,null,null,null,null,null,null,450,450086117,"HILLTOWN COOPERATIVE",0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,null,86,117,5]
[450,450086127,"HILLTOWN COOPERATIVE",0,0,1,2,3,0,0,0.22739999999999999,null,0,0,0,0,0,4,6,null,null,null,null,null,null,450,450086127,"HILLTOWN COOPERATIVE",0,0,1,2,3,0,0,0,0,0,0,0,0,0,0,0,null,86,127,4]
[450,450086210,"HILLTOWN COOPERATIVE",0,0,6,44,42,0,0,3.4868000000000001,null,0,0,0,0,15,6,92,null,null,null,null,null,null,450,450086210,"HILLTOWN COOPERATIVE",0,0,6,44,42,0,0,0,0,0,0,15,0,0,0,0,null,86,210,6]
[450,450086275,"HILLTOWN COOPERATIVE",0,0,2,1,2,0,0,0.1895,null,0,0,0,0,1,3,5,null,null,null,null,null,null,450,450086275,"HILLTOWN COOPERATIVE",0,0,2,1,2,0,0,0,0,0,0,1,0,0,0,0,null,86,275,3]
[450,450086278,"HILLTOWN COOPERATIVE",0,0,0,5,4,0,0,0.34110000000000001,null,0,0,0,0,2,6,9,null,null,null,null,null,null,450,450086278,"HILLTOWN COOPERATIVE",0,0,0,5,4,0,0,0,0,0,0,2,0,0,0,0,null,86,278,6]
[450,450086327,"HILLTOWN COOPERATIVE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,3,2,null,null,null,null,null,null,450,450086327,"HILLTOWN COOPERATIVE",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,86,327,3]
[450,450086337,"HILLTOWN COOPERATIVE",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,3,5,3,null,null,null,null,null,null,450,450086337,"HILLTOWN COOPERATIVE",0,0,0,3,0,0,0,0,0,0,0,3,0,0,0,0,null,86,337,5]
[450,450086340,"HILLTOWN COOPERATIVE",0,0,0,7,4,0,0,0.41689999999999999,null,0,0,0,0,0,5,11,null,null,null,null,null,null,450,450086340,"HILLTOWN COOPERATIVE",0,0,0,7,4,0,0,0,0,0,0,0,0,0,0,0,null,86,340,5]
[450,450086605,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,450,450086605,"HILLTOWN COOPERATIVE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,86,605,6]
[450,450086683,"HILLTOWN COOPERATIVE",0,0,0,0,5,0,0,0.1895,null,0,0,0,0,0,4,5,null,null,null,null,null,null,450,450086683,"HILLTOWN COOPERATIVE",0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,0,null,86,683,4]
[453,453137005,"HOLYOKE COMMUNITY",0,0,1,4,0,0,0,0.1895,null,0,0,0,0,4,7,5,null,null,null,null,null,null,453,453137005,"HOLYOKE COMMUNITY",0,0,1,4,0,0,0,0,0,0,0,3,0,0,1,0,null,137,5,7]
[453,453137061,"HOLYOKE COMMUNITY",0,0,7,32,14,0,0,2.0087000000000002,null,0,4,1,0,37,10,53,null,null,null,null,null,null,453,453137061,"HOLYOKE COMMUNITY",0,0,7,32,14,0,0,0,4,1,0,32,0,0,5,0,null,137,61,10]
[453,453137086,"HOLYOKE COMMUNITY",0,0,0,1,2,0,0,0.1137,null,0,0,0,0,3,7,3,null,null,null,null,null,null,453,453137086,"HOLYOKE COMMUNITY",0,0,0,1,2,0,0,0,0,0,0,3,0,0,0,0,null,137,86,7]
[453,453137137,"HOLYOKE COMMUNITY",0,0,62,310,160,0,0,20.162800000000001,null,0,59,14,0,402,10,532,null,null,null,null,null,null,453,453137137,"HOLYOKE COMMUNITY",0,0,62,310,160,0,0,0,59,14,0,356,0,0,46,0,null,137,137,10]
[453,453137161,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,453,453137161,"HOLYOKE COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,137,161,7]
[453,453137210,"HOLYOKE COMMUNITY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,6,1,null,null,null,null,null,null,453,453137210,"HOLYOKE COMMUNITY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,137,210,6]
[453,453137227,"HOLYOKE COMMUNITY",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,453,453137227,"HOLYOKE COMMUNITY",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,137,227,9]
[453,453137278,"HOLYOKE COMMUNITY",0,0,0,3,4,0,0,0.26529999999999998,null,0,1,1,0,6,6,7,null,null,null,null,null,null,453,453137278,"HOLYOKE COMMUNITY",0,0,0,3,4,0,0,0,1,1,0,6,0,0,0,0,null,137,278,6]
[453,453137281,"HOLYOKE COMMUNITY",0,0,8,47,29,0,0,3.1836000000000002,null,0,11,0,0,70,10,84,null,null,null,null,null,null,453,453137281,"HOLYOKE COMMUNITY",0,0,8,47,29,0,0,0,11,0,0,63,0,0,7,0,null,137,281,10]
[453,453137325,"HOLYOKE COMMUNITY",0,0,1,1,3,0,0,0.1895,null,0,0,0,0,4,9,5,null,null,null,null,null,null,453,453137325,"HOLYOKE COMMUNITY",0,0,1,1,3,0,0,0,0,0,0,3,0,0,1,0,null,137,325,9]
[453,453137332,"HOLYOKE COMMUNITY",0,0,1,8,0,0,0,0.34110000000000001,null,0,0,0,0,4,9,9,null,null,null,null,null,null,453,453137332,"HOLYOKE COMMUNITY",0,0,1,8,0,0,0,0,0,0,0,3,0,0,1,0,null,137,332,9]
[454,454149009,"LAWRENCE FAMILY DEVELOPMENT",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,2,1,null,null,null,null,null,null,454,454149009,"LAWRENCE FAMILY DEVELOPMENT",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,149,9,2]
[454,454149128,"LAWRENCE FAMILY DEVELOPMENT",0,0,1,10,2,0,0,0.49270000000000003,null,0,0,0,0,5,9,13,null,null,null,null,null,null,454,454149128,"LAWRENCE FAMILY DEVELOPMENT",0,0,1,10,2,0,0,0,0,0,0,5,0,0,0,0,null,149,128,9]
[454,454149149,"LAWRENCE FAMILY DEVELOPMENT",76,0,76,366,186,0,0,23.801200000000001,null,24,144,0,0,444,10,666,null,null,null,null,null,null,454,454149149,"LAWRENCE FAMILY DEVELOPMENT",76,0,76,366,186,0,0,47,144,0,0,360,49,0,59,0,null,149,149,10]
[454,454149181,"LAWRENCE FAMILY DEVELOPMENT",5,0,4,34,17,0,0,2.0844999999999998,null,1,7,0,0,35,9,58,null,null,null,null,null,null,454,454149181,"LAWRENCE FAMILY DEVELOPMENT",5,0,4,34,17,0,0,2,7,0,0,32,4,0,1,0,null,149,181,9]
[454,454149211,"LAWRENCE FAMILY DEVELOPMENT",1,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,2,4,2,null,null,null,null,null,null,454,454149211,"LAWRENCE FAMILY DEVELOPMENT",1,0,0,1,0,0,0,0,0,0,0,1,1,0,0,0,null,149,211,4]
[455,455128007,"HILL VIEW MONTESSORI",{"$f":"ROUND(AC395,0)","v":0},{"$f":"ROUND(AD395,0)","v":0},{"$f":"ROUND(AE395,0)","v":0},{"$f":"ROUND(AF395,0)","v":1},{"$f":"ROUND(AG395,0)","v":2},{"$f":"ROUND(AH395,0)","v":0},{"$f":"ROUND(AI395,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE395:AH395)+(AD395*0.5))+0.0479*AI395,4)","v":0.1137},null,{"$f":"ROUND(AJ395*0.5,0)","v":0},{"$f":"ROUND(AK395,0)","v":0},{"$f":"ROUND(AL395,0)","v":0},{"$f":"ROUND(AM395,0)","v":0},{"$f":"ROUND(AO395*0.5,0)+ROUND(AP395*0.5,0)+ROUND(SUM(AN395,AQ395:AR395),0)","v":1},{"$f":"AV395","v":5},{"$f":"SUM(F395:I395)+ROUND(D395*0.5,0)+ROUND(E395*0.5,0)","v":3},null,null,null,null,null,null,455,455128007,"HILL VIEW MONTESSORI",0,0,0,1,2,0,0,0,0,0,0,1,0,0,0,0,null,128,7,5]
[455,455128009,"HILL VIEW MONTESSORI",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,455,455128009,"HILL VIEW MONTESSORI",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,128,9,2]
[455,455128128,"HILL VIEW MONTESSORI",0,0,36,162,100,0,0,11.2942,null,0,20,4,0,70,9,298,null,null,null,null,null,null,455,455128128,"HILL VIEW MONTESSORI",0,0,36,162,100,0,0,0,20,4,0,57,0,0,13,0,null,128,128,9]
[455,455128149,"HILL VIEW MONTESSORI",0,0,0,4,0,0,0,0.15160000000000001,null,0,0,0,0,0,10,4,null,null,null,null,null,null,455,455128149,"HILL VIEW MONTESSORI",0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,null,128,149,10]
[455,455128181,"HILL VIEW MONTESSORI",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,455,455128181,"HILL VIEW MONTESSORI",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,128,181,9]
[456,456160009,"LOWELL COMMUNITY",1,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,2,2,null,null,null,null,null,null,456,456160009,"LOWELL COMMUNITY",1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,160,9,2]
[456,456160031,"LOWELL COMMUNITY",1,0,0,6,0,0,0,0.22739999999999999,null,0,0,0,0,2,4,7,null,null,null,null,null,null,456,456160031,"LOWELL COMMUNITY",1,0,0,6,0,0,0,0,0,0,0,2,0,0,0,0,null,160,31,4]
[456,456160056,"LOWELL COMMUNITY",0,0,1,2,3,0,0,0.22739999999999999,null,0,1,2,0,3,3,6,null,null,null,null,null,null,456,456160056,"LOWELL COMMUNITY",0,0,1,2,3,0,0,0,1,2,0,2,0,0,1,0,null,160,56,3]
[456,456160079,"LOWELL COMMUNITY",1,0,2,16,12,0,0,1.137,null,1,11,6,0,21,6,31,null,null,null,null,null,null,456,456160079,"LOWELL COMMUNITY",1,0,2,16,12,0,0,1,11,6,0,18,1,0,2,0,null,160,79,6]
[456,456160128,"LOWELL COMMUNITY",0,0,1,0,2,0,0,0.1137,null,0,0,1,0,2,9,3,null,null,null,null,null,null,456,456160128,"LOWELL COMMUNITY",0,0,1,0,2,0,0,0,0,1,0,1,0,0,1,0,null,160,128,9]
[456,456160149,"LOWELL COMMUNITY",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,1,0,0,0,10,2,null,null,null,null,null,null,456,456160149,"LOWELL COMMUNITY",0,0,0,2,0,0,0,0,1,0,0,0,0,0,0,0,null,160,149,10]
[456,456160153,"LOWELL COMMUNITY",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,1,0,0,2,9,2,null,null,null,null,null,null,456,456160153,"LOWELL COMMUNITY",0,0,1,1,0,0,0,0,1,0,0,1,0,0,1,0,null,160,153,9]
[456,456160160,"LOWELL COMMUNITY",36,0,95,425,198,0,0,27.212199999999999,null,13,290,86,0,440,10,736,null,null,null,null,null,null,456,456160160,"LOWELL COMMUNITY",36,0,95,425,198,0,0,25,290,86,0,379,21,0,50,0,null,160,160,10]
[456,456160170,"LOWELL COMMUNITY",0,0,0,2,1,0,0,0.1137,null,0,2,1,0,0,9,3,null,null,null,null,null,null,456,456160170,"LOWELL COMMUNITY",0,0,0,2,1,0,0,0,2,1,0,0,0,0,0,0,null,160,170,9]
[456,456160181,"LOWELL COMMUNITY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,456,456160181,"LOWELL COMMUNITY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,160,181,9]
[456,456160295,"LOWELL COMMUNITY",0,0,0,3,2,0,0,0.1895,null,0,1,1,0,3,3,5,null,null,null,null,null,null,456,456160295,"LOWELL COMMUNITY",0,0,0,3,2,0,0,0,1,1,0,3,0,0,0,0,null,160,295,3]
[456,456160301,"LOWELL COMMUNITY",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,1,1,0,0,3,2,null,null,null,null,null,null,456,456160301,"LOWELL COMMUNITY",0,0,0,1,1,0,0,0,1,1,0,0,0,0,0,0,null,160,301,3]
[456,456160673,"LOWELL COMMUNITY",1,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,2,2,2,null,null,null,null,null,null,456,456160673,"LOWELL COMMUNITY",1,0,0,1,0,0,0,0,1,0,0,1,1,0,0,0,null,160,673,2]
[456,456160735,"LOWELL COMMUNITY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,1,4,1,null,null,null,null,null,null,456,456160735,"LOWELL COMMUNITY",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,160,735,4]
[458,458160031,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,2,4,2,null,null,null,null,null,null,458,458160031,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,160,31,4]
[458,458160079,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,7,0,0.26529999999999998,null,0,0,0,0,4,6,7,null,null,null,null,null,null,458,458160079,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,7,0,0,0,0,0,0,0,0,0,4,null,160,79,6]
[458,458160160,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,74,0,2.8046000000000002,null,0,0,0,8,54,10,74,null,null,null,null,null,null,458,458160160,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,74,0,0,0,0,8,0,0,0,0,54,null,160,160,10]
[458,458160301,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,3,1,null,null,null,null,null,null,458,458160301,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,160,301,3]
[458,458160326,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,1,null,null,null,null,null,null,458,458160326,"LOWELL MIDDLESEX ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,160,326,1]
[463,463035035,"KIPP ACADEMY BOSTON",0,0,60,334,174,0,0,21.527200000000001,null,0,77,39,0,416,10,568,null,null,null,null,null,null,463,463035035,"KIPP ACADEMY BOSTON",0,0,60,334,174,0,0,0,77,39,0,380,0,0,36,0,null,35,35,10]
[463,463035057,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,10,1,null,null,null,null,null,null,463,463035057,"KIPP ACADEMY BOSTON",0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,null,35,57,10]
[463,463035163,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,463,463035163,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,163,10]
[463,463035220,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,463,463035220,"KIPP ACADEMY BOSTON",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,220,6]
[463,463035244,"KIPP ACADEMY BOSTON",0,0,0,5,0,0,0,0.1895,null,0,0,0,0,3,9,5,null,null,null,null,null,null,463,463035244,"KIPP ACADEMY BOSTON",0,0,0,5,0,0,0,0,0,0,0,3,0,0,0,0,null,35,244,9]
[463,463035285,"KIPP ACADEMY BOSTON",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,463,463035285,"KIPP ACADEMY BOSTON",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,35,285,7]
[463,463035293,"KIPP ACADEMY BOSTON",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,9,2,null,null,null,null,null,null,463,463035293,"KIPP ACADEMY BOSTON",0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,293,9]
[463,463035307,"KIPP ACADEMY BOSTON",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,3,2,null,null,null,null,null,null,463,463035307,"KIPP ACADEMY BOSTON",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,35,307,3]
[464,464168030,"MARBLEHEAD COMMUNITY",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,6,2,null,null,null,null,null,null,464,464168030,"MARBLEHEAD COMMUNITY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,168,30,6]
[464,464168163,"MARBLEHEAD COMMUNITY",0,0,0,9,9,0,0,0.68220000000000003,null,0,0,0,0,5,10,18,null,null,null,null,null,null,464,464168163,"MARBLEHEAD COMMUNITY",0,0,0,9,9,0,0,0,0,0,0,5,0,0,0,0,null,168,163,10]
[464,464168168,"MARBLEHEAD COMMUNITY",0,0,0,54,64,0,0,4.4722,null,0,3,0,0,19,2,118,null,null,null,null,null,null,464,464168168,"MARBLEHEAD COMMUNITY",0,0,0,54,64,0,0,0,3,0,0,19,0,0,0,0,null,168,168,2]
[464,464168196,"MARBLEHEAD COMMUNITY",0,0,0,5,2,0,0,0.26529999999999998,null,0,0,0,0,1,5,7,null,null,null,null,null,null,464,464168196,"MARBLEHEAD COMMUNITY",0,0,0,5,2,0,0,0,0,0,0,1,0,0,0,0,null,168,196,5]
[464,464168229,"MARBLEHEAD COMMUNITY",0,0,0,3,2,0,0,0.1895,null,0,0,0,0,4,8,5,null,null,null,null,null,null,464,464168229,"MARBLEHEAD COMMUNITY",0,0,0,3,2,0,0,0,0,0,0,4,0,0,0,0,null,168,229,8]
[464,464168258,"MARBLEHEAD COMMUNITY",0,0,0,1,12,0,0,0.49270000000000003,null,0,0,0,0,1,10,13,null,null,null,null,null,null,464,464168258,"MARBLEHEAD COMMUNITY",0,0,0,1,12,0,0,0,0,0,0,1,0,0,0,0,null,168,258,10]
[464,464168262,"MARBLEHEAD COMMUNITY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,8,1,null,null,null,null,null,null,464,464168262,"MARBLEHEAD COMMUNITY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,168,262,8]
[464,464168291,"MARBLEHEAD COMMUNITY",0,0,0,24,17,0,0,1.5539000000000001,null,0,0,0,0,3,4,41,null,null,null,null,null,null,464,464168291,"MARBLEHEAD COMMUNITY",0,0,0,24,17,0,0,0,0,0,0,3,0,0,0,0,null,168,291,4]
[466,466700096,"MARTHA'S VINEYARD",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,466,466700096,"MARTHA'S VINEYARD",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,700,96,7]
[466,466700700,"MARTHA'S VINEYARD",0,0,0,0,0,27,0,1.0233000000000001,null,0,0,0,0,12,7,27,null,null,null,null,null,null,466,466700700,"MARTHA'S VINEYARD",0,0,0,0,0,27,0,0,0,0,0,0,0,0,0,12,null,700,700,7]
[466,466774089,"MARTHA'S VINEYARD",0,0,1,14,16,0,0,1.1749000000000001,null,0,2,1,0,17,9,31,null,null,null,null,null,null,466,466774089,"MARTHA'S VINEYARD",0,0,1,14,16,0,0,0,2,1,0,16,0,0,1,0,null,774,89,9]
[466,466774096,"MARTHA'S VINEYARD",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,466,466774096,"MARTHA'S VINEYARD",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,774,96,7]
[466,466774221,"MARTHA'S VINEYARD",0,0,7,16,12,0,0,1.3265,null,0,1,2,0,17,7,35,null,null,null,null,null,null,466,466774221,"MARTHA'S VINEYARD",0,0,7,16,12,0,0,0,1,2,0,13,0,0,4,0,null,774,221,7]
[466,466774296,"MARTHA'S VINEYARD",0,0,3,16,13,0,0,1.2128000000000001,null,0,1,0,0,15,9,32,null,null,null,null,null,null,466,466774296,"MARTHA'S VINEYARD",0,0,3,16,13,0,0,0,1,0,0,14,0,0,1,0,null,774,296,9]
[466,466774774,"MARTHA'S VINEYARD",0,0,3,30,12,0,0,1.7055,null,0,1,0,0,19,6,45,null,null,null,null,null,null,466,466774774,"MARTHA'S VINEYARD",0,0,3,30,12,0,0,0,1,0,0,19,0,0,0,0,null,774,774,6]
[469,469035018,"MATCH",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,8,1,null,null,null,null,null,null,469,469035018,"MATCH",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,18,8]
[469,469035035,"MATCH",50,0,91,480,278,300,0,43.5471,null,5,150,41,31,833,10,1174,null,null,null,null,null,null,469,469035035,"MATCH",50,0,91,480,278,300,0,10,150,41,31,553,33,0,65,198,null,35,35,10]
[469,469035044,"MATCH",0,0,0,2,0,3,0,0.1895,null,0,1,0,0,2,10,5,null,null,null,null,null,null,469,469035044,"MATCH",0,0,0,2,0,3,0,0,1,0,0,2,0,0,0,0,null,35,44,10]
[469,469035073,"MATCH",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,5,1,null,null,null,null,null,null,469,469035073,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,73,5]
[469,469035093,"MATCH",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,469,469035093,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,93,10]
[469,469035163,"MATCH",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,469,469035163,"MATCH",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,163,10]
[469,469035165,"MATCH",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,1,0,9,2,null,null,null,null,null,null,469,469035165,"MATCH",0,0,0,0,0,2,0,0,0,0,1,0,0,0,0,0,null,35,165,9]
[469,469035176,"MATCH",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,1,2,7,2,null,null,null,null,null,null,469,469035176,"MATCH",0,0,0,0,0,2,0,0,0,0,1,0,0,0,0,2,null,35,176,7]
[469,469035207,"MATCH",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,1,2,2,null,null,null,null,null,null,469,469035207,"MATCH",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,35,207,2]
[469,469035243,"MATCH",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,0,0,0,1,8,2,null,null,null,null,null,null,469,469035243,"MATCH",0,0,1,1,0,0,0,0,0,0,0,1,0,0,0,0,null,35,243,8]
[469,469035244,"MATCH",1,0,0,1,1,3,0,0.1895,null,0,0,0,0,4,9,6,null,null,null,null,null,null,469,469035244,"MATCH",1,0,0,1,1,3,0,0,0,0,0,2,1,0,0,1,null,35,244,9]
[469,469035336,"MATCH",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,469,469035336,"MATCH",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,336,7]
[470,470165009,"MYSTIC VALLEY REGIONAL",0,0,0,2,2,0,0,0.15160000000000001,null,0,0,0,0,1,2,4,null,null,null,null,null,null,470,470165009,"MYSTIC VALLEY REGIONAL",0,0,0,2,2,0,0,0,0,0,0,1,0,0,0,0,null,165,9,2]
[470,470165035,"MYSTIC VALLEY REGIONAL",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,10,2,null,null,null,null,null,null,470,470165035,"MYSTIC VALLEY REGIONAL",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,165,35,10]
[470,470165057,"MYSTIC VALLEY REGIONAL",0,0,0,1,2,0,0,0.1137,null,0,0,0,0,0,10,3,null,null,null,null,null,null,470,470165057,"MYSTIC VALLEY REGIONAL",0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,null,165,57,10]
[470,470165071,"MYSTIC VALLEY REGIONAL",0,0,0,1,2,0,0,0.1137,null,0,0,0,0,0,4,3,null,null,null,null,null,null,470,470165071,"MYSTIC VALLEY REGIONAL",0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,null,165,71,4]
[470,470165093,"MYSTIC VALLEY REGIONAL",0,0,10,79,40,36,0,6.2534999999999998,null,0,2,0,0,52,10,165,null,null,null,null,null,null,470,470165093,"MYSTIC VALLEY REGIONAL",0,0,10,79,40,36,0,0,2,0,0,45,0,0,2,5,null,165,93,10]
[470,470165128,"MYSTIC VALLEY REGIONAL",{"$f":"ROUND(AC459,0)","v":0},{"$f":"ROUND(AD459,0)","v":0},{"$f":"ROUND(AE459,0)","v":0},{"$f":"ROUND(AF459,0)","v":0},{"$f":"ROUND(AG459,0)","v":1},{"$f":"ROUND(AH459,0)","v":0},{"$f":"ROUND(AI459,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE459:AH459)+(AD459*0.5))+0.0479*AI459,4)","v":3.7900000000000003E-2},null,{"$f":"ROUND(AJ459*0.5,0)","v":0},{"$f":"ROUND(AK459,0)","v":0},{"$f":"ROUND(AL459,0)","v":0},{"$f":"ROUND(AM459,0)","v":0},{"$f":"ROUND(AO459*0.5,0)+ROUND(AP459*0.5,0)+ROUND(SUM(AN459,AQ459:AR459),0)","v":0},{"$f":"AV459","v":9},{"$f":"SUM(F459:I459)+ROUND(D459*0.5,0)+ROUND(E459*0.5,0)","v":1},null,null,null,null,null,null,470,470165128,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,165,128,9]
[470,470165149,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,10,2,null,null,null,null,null,null,470,470165149,"MYSTIC VALLEY REGIONAL",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,165,149,10]
[470,470165163,"MYSTIC VALLEY REGIONAL",0,0,2,18,7,4,0,1.1749000000000001,null,0,0,0,0,11,10,31,null,null,null,null,null,null,470,470165163,"MYSTIC VALLEY REGIONAL",0,0,2,18,7,4,0,0,0,0,0,10,0,0,0,1,null,165,163,10]
[470,470165164,"MYSTIC VALLEY REGIONAL",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,2,2,3,null,null,null,null,null,null,470,470165164,"MYSTIC VALLEY REGIONAL",0,0,0,2,1,0,0,0,0,0,0,2,0,0,0,0,null,165,164,2]
[470,470165165,"MYSTIC VALLEY REGIONAL",0,0,26,254,184,132,0,22.5884,null,0,16,1,0,196,9,596,null,null,null,null,null,null,470,470165165,"MYSTIC VALLEY REGIONAL",0,0,26,254,184,132,0,0,16,1,0,146,0,0,9,41,null,165,165,9]
[470,470165176,"MYSTIC VALLEY REGIONAL",0,0,53,135,50,43,0,10.649900000000001,null,0,3,1,0,80,7,281,null,null,null,null,null,null,470,470165176,"MYSTIC VALLEY REGIONAL",0,0,53,135,50,43,0,0,3,1,0,58,0,0,11,11,null,165,176,7]
[470,470165178,"MYSTIC VALLEY REGIONAL",0,0,36,99,55,47,0,8.9823000000000004,null,0,2,0,0,22,2,237,null,null,null,null,null,null,470,470165178,"MYSTIC VALLEY REGIONAL",0,0,36,99,55,47,0,0,2,0,0,9,0,0,4,9,null,165,178,2]
[470,470165184,"MYSTIC VALLEY REGIONAL",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,2,null,null,null,null,null,null,470,470165184,"MYSTIC VALLEY REGIONAL",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,165,184,2]
[470,470165217,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,470,470165217,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,165,217,2]
[470,470165229,"MYSTIC VALLEY REGIONAL",0,0,1,1,1,4,0,0.26529999999999998,null,0,0,0,0,0,8,7,null,null,null,null,null,null,470,470165229,"MYSTIC VALLEY REGIONAL",0,0,1,1,1,4,0,0,0,0,0,0,0,0,0,0,null,165,229,8]
[470,470165248,"MYSTIC VALLEY REGIONAL",0,0,0,8,9,8,0,0.94750000000000001,null,0,0,0,0,3,10,25,null,null,null,null,null,null,470,470165248,"MYSTIC VALLEY REGIONAL",0,0,0,8,9,8,0,0,0,0,0,3,0,0,0,0,null,165,248,10]
[470,470165262,"MYSTIC VALLEY REGIONAL",0,0,1,32,18,18,0,2.6151,null,0,0,0,0,16,8,69,null,null,null,null,null,null,470,470165262,"MYSTIC VALLEY REGIONAL",0,0,1,32,18,18,0,0,0,0,0,11,0,0,0,5,null,165,262,8]
[470,470165274,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,470,470165274,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,165,274,9]
[470,470165284,"MYSTIC VALLEY REGIONAL",0,0,16,36,25,20,0,3.6762999999999999,null,0,2,0,0,11,4,97,null,null,null,null,null,null,470,470165284,"MYSTIC VALLEY REGIONAL",0,0,16,36,25,20,0,0,2,0,0,9,0,0,1,1,null,165,284,4]
[470,470165305,"MYSTIC VALLEY REGIONAL",0,0,9,19,21,13,0,2.3498000000000001,null,0,0,0,0,3,3,62,null,null,null,null,null,null,470,470165305,"MYSTIC VALLEY REGIONAL",0,0,9,19,21,13,0,0,0,0,0,3,0,0,0,0,null,165,305,3]
[470,470165314,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,470,470165314,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,165,314,7]
[470,470165342,"MYSTIC VALLEY REGIONAL",0,0,0,2,2,0,0,0.15160000000000001,null,0,0,0,0,0,2,4,null,null,null,null,null,null,470,470165342,"MYSTIC VALLEY REGIONAL",0,0,0,2,2,0,0,0,0,0,0,0,0,0,0,0,null,165,342,2]
[470,470165347,"MYSTIC VALLEY REGIONAL",0,0,1,2,2,1,0,0.22739999999999999,null,0,0,1,0,0,7,6,null,null,null,null,null,null,470,470165347,"MYSTIC VALLEY REGIONAL",0,0,1,2,2,1,0,0,0,1,0,0,0,0,0,0,null,165,347,7]
[470,470165705,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,1,null,null,null,null,null,null,470,470165705,"MYSTIC VALLEY REGIONAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,165,705,1]
[474,474097057,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,474,474097057,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,97,57,10]
[474,474097064,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,474,474097064,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,97,64,9]
[474,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,85,119,0,7.7316000000000003,null,0,0,2,2,101,10,204,null,null,null,null,null,null,474,474097097,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,85,119,0,0,0,2,2,30,0,0,0,71,null,97,97,10]
[474,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,3,19,0,0.83379999999999999,null,0,0,0,0,16,10,22,null,null,null,null,null,null,474,474097103,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,3,19,0,0,0,0,0,3,0,0,0,13,null,97,103,10]
[474,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,11,27,0,1.4401999999999999,null,0,0,0,0,11,9,38,null,null,null,null,null,null,474,474097153,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,11,27,0,0,0,0,0,5,0,0,0,6,null,97,153,9]
[474,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,7,6,0,0.49270000000000003,null,0,0,0,0,2,4,13,null,null,null,null,null,null,474,474097162,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,7,6,0,0,0,0,0,2,0,0,0,0,null,97,162,4]
[474,474097322,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,5,1,null,null,null,null,null,null,474,474097322,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,97,322,5]
[474,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,11,11,0,0.83379999999999999,null,0,0,0,0,4,9,22,null,null,null,null,null,null,474,474097343,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,11,11,0,0,0,0,0,2,0,0,0,2,null,97,343,9]
[474,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,5,5,0,0.379,null,0,0,0,0,4,4,10,null,null,null,null,null,null,474,474097610,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,5,5,0,0,0,0,0,3,0,0,0,1,null,97,610,4]
[474,474097615,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,2,1,0,0.1137,null,0,0,0,0,0,10,3,null,null,null,null,null,null,474,474097615,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,null,97,615,10]
[474,474097616,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,6,2,null,null,null,null,null,null,474,474097616,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,97,616,6]
[474,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,3,4,0,0.26529999999999998,null,0,0,0,0,3,7,7,null,null,null,null,null,null,474,474097720,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,3,4,0,0,0,0,0,2,0,0,0,1,null,97,720,7]
[474,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,6,8,0,0.53059999999999996,null,0,0,0,0,7,4,14,null,null,null,null,null,null,474,474097735,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,6,8,0,0,0,0,0,3,0,0,0,4,null,97,735,4]
[474,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,4,8,0,0.45479999999999998,null,0,0,0,0,0,6,12,null,null,null,null,null,null,474,474097753,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,4,8,0,0,0,0,0,0,0,0,0,0,null,97,753,6]
[474,474097755,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,9,1,null,null,null,null,null,null,474,474097755,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,97,755,9]
[474,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,2,2,0,0.15160000000000001,null,0,0,0,0,2,3,4,null,null,null,null,null,null,474,474097775,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL",0,0,0,0,2,2,0,0,0,0,0,1,0,0,0,1,null,97,775,3]
[478,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,9,2,null,null,null,null,null,null,478,478352064,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,352,64,9]
[478,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,1,null,null,null,null,null,null,478,478352067,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,352,67,1]
[478,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,2,0,0.22739999999999999,null,0,0,0,0,4,10,6,null,null,null,null,null,null,478,478352097,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,2,0,0,0,0,0,3,0,0,0,1,null,352,97,10]
[478,478352103,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,478,478352103,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,103,10]
[478,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,12,10,0,0.83379999999999999,null,0,0,0,0,2,1,22,null,null,null,null,null,null,478,478352125,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,12,10,0,0,0,0,0,1,0,0,0,1,null,352,125,1]
[478,478352141,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,3,1,0,0.15160000000000001,null,0,0,0,0,0,6,4,null,null,null,null,null,null,478,478352141,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,3,1,0,0,0,0,0,0,0,0,0,0,null,352,141,6]
[478,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,17,30,0,1.7813000000000001,null,0,0,0,0,5,9,47,null,null,null,null,null,null,478,478352153,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,17,30,0,0,0,0,0,1,0,0,0,4,null,352,153,9]
[478,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,18,34,0,1.9708000000000001,null,0,0,0,0,7,2,52,null,null,null,null,null,null,478,478352158,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,18,34,0,0,0,0,0,2,0,0,0,5,null,352,158,2]
[478,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,5,7,0,0.45479999999999998,null,0,0,0,0,1,4,12,null,null,null,null,null,null,478,478352162,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,5,7,0,0,0,0,0,1,0,0,0,0,null,352,162,4]
[478,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,4,0,0.30320000000000003,null,0,0,0,0,0,4,8,null,null,null,null,null,null,478,478352174,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,4,4,0,0,0,0,0,0,0,0,0,0,null,352,174,4]
[478,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,1,2,null,null,null,null,null,null,478,478352288,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,352,288,1]
[478,478352322,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,5,1,null,null,null,null,null,null,478,478352322,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,352,322,5]
[478,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,3,0,0.1895,null,0,0,0,0,0,1,5,null,null,null,null,null,null,478,478352326,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,3,0,0,0,0,0,0,0,0,0,0,null,352,326,1]
[478,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,8,0,0.379,null,0,0,0,0,1,10,10,null,null,null,null,null,null,478,478352348,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,8,0,0,0,0,0,1,0,0,0,0,null,352,348,10]
[478,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,5,0,0.26529999999999998,null,0,0,0,0,3,1,7,null,null,null,null,null,null,478,478352352,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,2,5,0,0,0,0,0,1,0,0,0,2,null,352,352,1]
[478,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,12,14,0,0.98540000000000005,null,0,0,0,0,1,2,26,null,null,null,null,null,null,478,478352600,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,12,14,0,0,0,0,0,0,0,0,0,1,null,352,600,2]
[478,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,3,6,0,0.34110000000000001,null,0,0,0,0,2,4,9,null,null,null,null,null,null,478,478352610,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,3,6,0,0,0,0,0,1,0,0,0,1,null,352,610,4]
[478,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,16,48,0,2.4256000000000002,null,0,0,0,0,7,6,64,null,null,null,null,null,null,478,478352616,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,16,48,0,0,0,0,0,1,0,0,0,6,null,352,616,6]
[478,478352620,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,3,2,null,null,null,null,null,null,478,478352620,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,352,620,3]
[478,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,1,3,null,null,null,null,null,null,478,478352640,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,352,640,1]
[478,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,10,16,0,0.98540000000000005,null,0,0,0,0,1,2,26,null,null,null,null,null,null,478,478352673,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,10,16,0,0,0,0,0,0,0,0,0,1,null,352,673,2]
[478,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,1,2,null,null,null,null,null,null,478,478352695,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,352,695,1]
[478,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,478,478352720,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,720,7]
[478,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,14,0,0.83379999999999999,null,0,0,0,0,1,2,22,null,null,null,null,null,null,478,478352725,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,14,0,0,0,0,0,0,0,0,0,1,null,352,725,2]
[478,478352730,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,1,null,null,null,null,null,null,478,478352730,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,730,1]
[478,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,13,20,0,1.2506999999999999,null,0,0,0,0,5,4,33,null,null,null,null,null,null,478,478352735,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,13,20,0,0,0,0,0,2,0,0,0,3,null,352,735,4]
[478,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,6,0,0.26529999999999998,null,0,0,0,0,0,6,7,null,null,null,null,null,null,478,478352753,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,1,6,0,0,0,0,0,0,0,0,0,0,null,352,753,6]
[478,478352755,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,478,478352755,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,352,755,9]
[478,478352770,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,5,2,null,null,null,null,null,null,478,478352770,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,352,770,5]
[478,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",{"$f":"ROUND(AC523,0)","v":0},{"$f":"ROUND(AD523,0)","v":0},{"$f":"ROUND(AE523,0)","v":0},{"$f":"ROUND(AF523,0)","v":0},{"$f":"ROUND(AG523,0)","v":8},{"$f":"ROUND(AH523,0)","v":10},{"$f":"ROUND(AI523,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE523:AH523)+(AD523*0.5))+0.0479*AI523,4)","v":0.68220000000000003},null,{"$f":"ROUND(AJ523*0.5,0)","v":0},{"$f":"ROUND(AK523,0)","v":0},{"$f":"ROUND(AL523,0)","v":0},{"$f":"ROUND(AM523,0)","v":0},{"$f":"ROUND(AO523*0.5,0)+ROUND(AP523*0.5,0)+ROUND(SUM(AN523,AQ523:AR523),0)","v":0},{"$f":"AV523","v":3},{"$f":"SUM(F523:I523)+ROUND(D523*0.5,0)+ROUND(E523*0.5,0)","v":18},null,null,null,null,null,null,478,478352775,"FRANCIS W. PARKER CHARTER ESSENTIAL",0,0,0,0,8,10,0,0,0,0,0,0,0,0,0,0,null,352,775,3]
[479,479278005,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,5,0,0.1895,null,0,0,0,0,0,7,5,null,null,null,null,null,null,479,479278005,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,5,0,0,0,0,0,0,0,0,0,0,null,278,5,7]
[479,479278024,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,5,16,0,0.79590000000000005,null,0,0,0,0,1,4,21,null,null,null,null,null,null,479,479278024,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,5,16,0,0,0,0,0,0,0,0,0,1,null,278,24,4]
[479,479278061,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,14,24,0,1.4401999999999999,null,0,0,0,0,20,10,38,null,null,null,null,null,null,479,479278061,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,14,24,0,0,0,0,0,7,0,0,0,13,null,278,61,10]
[479,479278086,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,5,0,0.34110000000000001,null,0,0,0,0,0,7,9,null,null,null,null,null,null,479,479278086,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,5,0,0,0,0,0,0,0,0,0,0,null,278,86,7]
[479,479278087,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,4,0,0.22739999999999999,null,0,0,0,0,3,5,6,null,null,null,null,null,null,479,479278087,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,4,0,0,0,0,0,1,0,0,0,2,null,278,87,5]
[479,479278091,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,479,479278091,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,278,91,7]
[479,479278111,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,5,0,0.34110000000000001,null,0,0,0,0,4,6,9,null,null,null,null,null,null,479,479278111,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,5,0,0,0,0,0,2,0,0,0,2,null,278,111,6]
[479,479278114,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,1,10,4,null,null,null,null,null,null,479,479278114,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0,0,0,0,1,0,0,0,0,null,278,114,10]
[479,479278117,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,7,0,0.379,null,0,0,0,0,3,5,10,null,null,null,null,null,null,479,479278117,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,7,0,0,0,0,0,1,0,0,0,2,null,278,117,5]
[479,479278127,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,1,0,0.1895,null,0,0,0,0,1,4,5,null,null,null,null,null,null,479,479278127,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,4,1,0,0,0,0,0,0,0,0,0,1,null,278,127,4]
[479,479278137,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,12,12,0,0.90959999999999996,null,0,0,0,0,10,10,24,null,null,null,null,null,null,479,479278137,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,12,12,0,0,0,0,0,5,0,0,0,5,null,278,137,10]
[479,479278159,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,2,3,null,null,null,null,null,null,479,479278159,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,278,159,2]
[479,479278161,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,6,0,0.30320000000000003,null,0,0,0,0,3,7,8,null,null,null,null,null,null,479,479278161,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,6,0,0,0,0,0,1,0,0,0,2,null,278,161,7]
[479,479278191,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,1,7,3,null,null,null,null,null,null,479,479278191,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,278,191,7]
[479,479278210,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,10,17,0,1.0233000000000001,null,0,0,0,0,9,6,27,null,null,null,null,null,null,479,479278210,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,10,17,0,0,0,0,0,1,0,0,0,8,null,278,210,6]
[479,479278227,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,4,0,0.1895,null,0,0,0,0,2,9,5,null,null,null,null,null,null,479,479278227,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,4,0,0,0,0,0,1,0,0,0,1,null,278,227,9]
[479,479278278,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,24,33,0,2.1602999999999999,null,0,0,0,2,15,6,57,null,null,null,null,null,null,479,479278278,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,24,33,0,0,0,0,2,8,0,0,0,7,null,278,278,6]
[479,479278281,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,18,40,0,2.1981999999999999,null,0,0,0,0,37,10,58,null,null,null,null,null,null,479,479278281,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,18,40,0,0,0,0,0,13,0,0,0,24,null,278,281,10]
[479,479278309,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,1,0,0.1137,null,0,0,0,0,2,10,3,null,null,null,null,null,null,479,479278309,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,1,0,0,0,0,0,1,0,0,0,1,null,278,309,10]
[479,479278325,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,6,0,0.34110000000000001,null,0,0,0,0,1,9,9,null,null,null,null,null,null,479,479278325,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,6,0,0,0,0,0,0,0,0,0,1,null,278,325,9]
[479,479278332,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,9,0,0.41689999999999999,null,0,0,0,0,3,9,11,null,null,null,null,null,null,479,479278332,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,2,9,0,0,0,0,0,1,0,0,0,2,null,278,332,9]
[479,479278605,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,15,24,0,1.4781,null,0,0,0,0,7,6,39,null,null,null,null,null,null,479,479278605,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,15,24,0,0,0,0,0,3,0,0,0,4,null,278,605,6]
[479,479278635,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,1,7,2,null,null,null,null,null,null,479,479278635,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,278,635,7]
[479,479278670,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,10,0,0.49270000000000003,null,0,0,0,0,2,4,13,null,null,null,null,null,null,479,479278670,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,10,0,0,0,0,0,0,0,0,0,2,null,278,670,4]
[479,479278672,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,2,8,2,null,null,null,null,null,null,479,479278672,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,278,672,8]
[479,479278674,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,1,10,4,null,null,null,null,null,null,479,479278674,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,1,null,278,674,10]
[479,479278680,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,1,4,4,null,null,null,null,null,null,479,479278680,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,1,null,278,680,4]
[479,479278683,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,6,0,0.34110000000000001,null,0,0,0,0,3,4,9,null,null,null,null,null,null,479,479278683,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,6,0,0,0,0,0,2,0,0,0,1,null,278,683,4]
[479,479278717,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,8,1,null,null,null,null,null,null,479,479278717,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,278,717,8]
[479,479278755,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,0,0,0.1137,null,0,0,0,0,2,9,3,null,null,null,null,null,null,479,479278755,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,3,0,0,0,0,0,0,2,0,0,0,0,null,278,755,9]
[479,479278766,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,2,6,3,null,null,null,null,null,null,479,479278766,"PIONEER VALLEY PERFORMING ARTS",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,2,null,278,766,6]
[481,481035016,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,481,481035016,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,35,16,7]
[481,481035018,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,8,1,null,null,null,null,null,null,481,481035018,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,18,8]
[481,481035035,"BOSTON RENAISSANCE",110,0,130,565,71,0,0,29.031400000000001,null,0,107,0,0,511,10,821,null,null,null,null,null,null,481,481035035,"BOSTON RENAISSANCE",110,0,130,565,71,0,0,0,107,0,0,399,55,0,84,0,null,35,35,10]
[481,481035044,"BOSTON RENAISSANCE",2,0,0,5,1,0,0,0.22739999999999999,null,0,2,0,0,5,10,7,null,null,null,null,null,null,481,481035044,"BOSTON RENAISSANCE",2,0,0,5,1,0,0,0,2,0,0,4,1,0,0,0,null,35,44,10]
[481,481035050,"BOSTON RENAISSANCE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,3,2,null,null,null,null,null,null,481,481035050,"BOSTON RENAISSANCE",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,35,50,3]
[481,481035073,"BOSTON RENAISSANCE",0,0,0,2,1,0,0,0.1137,null,0,1,1,0,2,5,3,null,null,null,null,null,null,481,481035073,"BOSTON RENAISSANCE",0,0,0,2,1,0,0,0,1,1,0,2,0,0,0,0,null,35,73,5]
[481,481035189,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,481,481035189,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,189,2]
[481,481035212,"BOSTON RENAISSANCE",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,4,2,null,null,null,null,null,null,481,481035212,"BOSTON RENAISSANCE",0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,212,4]
[481,481035218,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,5,1,null,null,null,null,null,null,481,481035218,"BOSTON RENAISSANCE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,35,218,5]
[481,481035220,"BOSTON RENAISSANCE",2,0,0,4,0,0,0,0.15160000000000001,null,0,1,0,0,1,6,5,null,null,null,null,null,null,481,481035220,"BOSTON RENAISSANCE",2,0,0,4,0,0,0,0,1,0,0,1,0,0,0,0,null,35,220,6]
[481,481035243,"BOSTON RENAISSANCE",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,3,8,3,null,null,null,null,null,null,481,481035243,"BOSTON RENAISSANCE",0,0,0,3,0,0,0,0,0,0,0,3,0,0,0,0,null,35,243,8]
[481,481035244,"BOSTON RENAISSANCE",0,0,1,13,4,0,0,0.68220000000000003,null,0,0,0,0,7,9,18,null,null,null,null,null,null,481,481035244,"BOSTON RENAISSANCE",0,0,1,13,4,0,0,0,0,0,0,7,0,0,0,0,null,35,244,9]
[481,481035251,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,8,1,null,null,null,null,null,null,481,481035251,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,null,35,251,8]
[481,481035285,"BOSTON RENAISSANCE",1,0,0,4,0,0,0,0.15160000000000001,null,0,1,0,0,1,7,5,null,null,null,null,null,null,481,481035285,"BOSTON RENAISSANCE",1,0,0,4,0,0,0,0,1,0,0,1,0,0,0,0,null,35,285,7]
[481,481035307,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,481,481035307,"BOSTON RENAISSANCE",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,307,3]
[481,481035625,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,null,0,0,0,0,0,4,1,null,null,null,null,null,null,481,481035625,"BOSTON RENAISSANCE",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35,625,4]
[482,482204007,"RIVER VALLEY",0,0,6,36,19,0,0,2.3119000000000001,null,0,0,0,0,9,5,61,null,null,null,null,null,null,482,482204007,"RIVER VALLEY",0,0,6,36,19,0,0,0,0,0,0,9,0,0,0,0,null,204,7,5]
[482,482204030,"RIVER VALLEY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,482,482204030,"RIVER VALLEY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,204,30,6]
[482,482204105,"RIVER VALLEY",0,0,1,1,1,0,0,0.1137,null,0,0,0,0,0,2,3,null,null,null,null,null,null,482,482204105,"RIVER VALLEY",0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,null,204,105,2]
[482,482204128,"RIVER VALLEY",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,482,482204128,"RIVER VALLEY",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,204,128,9]
[482,482204204,"RIVER VALLEY",0,0,17,76,46,0,0,5.2680999999999996,null,0,0,0,0,12,2,139,null,null,null,null,null,null,482,482204204,"RIVER VALLEY",0,0,17,76,46,0,0,0,0,0,0,11,0,0,1,0,null,204,204,2]
[482,482204705,"RIVER VALLEY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,1,1,null,null,null,null,null,null,482,482204705,"RIVER VALLEY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,204,705,1]
[482,482204745,"RIVER VALLEY",0,0,2,14,10,0,0,0.98540000000000005,null,0,0,0,0,2,3,26,null,null,null,null,null,null,482,482204745,"RIVER VALLEY",0,0,2,14,10,0,0,0,0,0,0,2,0,0,0,0,null,204,745,3]
[482,482204773,"RIVER VALLEY",0,0,7,35,14,0,0,2.1223999999999998,null,0,0,0,0,6,5,56,null,null,null,null,null,null,482,482204773,"RIVER VALLEY",0,0,7,35,14,0,0,0,0,0,0,6,0,0,0,0,null,204,773,5]
[483,483239020,"RISING TIDE",0,0,0,0,5,3,0,0.30320000000000003,null,0,0,0,0,3,9,8,null,null,null,null,null,null,483,483239020,"RISING TIDE",0,0,0,0,5,3,0,0,0,0,0,1,0,0,0,2,null,239,20,9]
[483,483239036,"RISING TIDE",0,0,0,2,13,9,0,0.90959999999999996,null,0,0,0,0,4,6,24,null,null,null,null,null,null,483,483239036,"RISING TIDE",0,0,0,2,13,9,0,0,0,0,0,3,0,0,0,1,null,239,36,6]
[483,483239052,"RISING TIDE",0,0,0,6,12,17,0,1.3265,null,0,0,0,0,4,5,35,null,null,null,null,null,null,483,483239052,"RISING TIDE",0,0,0,6,12,17,0,0,0,0,0,0,0,0,0,4,null,239,52,5]
[483,483239082,"RISING TIDE",0,0,0,3,1,3,0,0.26529999999999998,null,0,0,0,0,1,1,7,null,null,null,null,null,null,483,483239082,"RISING TIDE",0,0,0,3,1,3,0,0,0,0,0,0,0,0,0,1,null,239,82,1]
[483,483239083,"RISING TIDE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,5,1,null,null,null,null,null,null,483,483239083,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,83,5]
[483,483239096,"RISING TIDE",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,1,7,2,null,null,null,null,null,null,483,483239096,"RISING TIDE",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,1,null,239,96,7]
[483,483239118,"RISING TIDE",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,1,5,2,null,null,null,null,null,null,483,483239118,"RISING TIDE",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,239,118,5]
[483,483239145,"RISING TIDE",0,0,0,4,8,0,0,0.45479999999999998,null,0,1,0,0,1,4,12,null,null,null,null,null,null,483,483239145,"RISING TIDE",0,0,0,4,8,0,0,0,1,0,0,1,0,0,0,0,null,239,145,4]
[483,483239171,"RISING TIDE",{"$f":"ROUND(AC587,0)","v":0},{"$f":"ROUND(AD587,0)","v":0},{"$f":"ROUND(AE587,0)","v":0},{"$f":"ROUND(AF587,0)","v":1},{"$f":"ROUND(AG587,0)","v":6},{"$f":"ROUND(AH587,0)","v":3},{"$f":"ROUND(AI587,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE587:AH587)+(AD587*0.5))+0.0479*AI587,4)","v":0.379},null,{"$f":"ROUND(AJ587*0.5,0)","v":0},{"$f":"ROUND(AK587,0)","v":0},{"$f":"ROUND(AL587,0)","v":0},{"$f":"ROUND(AM587,0)","v":0},{"$f":"ROUND(AO587*0.5,0)+ROUND(AP587*0.5,0)+ROUND(SUM(AN587,AQ587:AR587),0)","v":3},{"$f":"AV587","v":3},{"$f":"SUM(F587:I587)+ROUND(D587*0.5,0)+ROUND(E587*0.5,0)","v":10},null,null,null,null,null,null,483,483239171,"RISING TIDE",0,0,0,1,6,3,0,0,0,0,0,1,0,0,0,2,null,239,171,3]
[483,483239172,"RISING TIDE",0,0,0,1,0,2,0,0.1137,null,0,0,0,0,1,7,3,null,null,null,null,null,null,483,483239172,"RISING TIDE",0,0,0,1,0,2,0,0,0,0,0,0,0,0,0,1,null,239,172,7]
[483,483239173,"RISING TIDE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,4,1,null,null,null,null,null,null,483,483239173,"RISING TIDE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,239,173,4]
[483,483239182,"RISING TIDE",0,0,0,1,11,21,0,1.2506999999999999,null,0,0,0,0,4,7,33,null,null,null,null,null,null,483,483239182,"RISING TIDE",0,0,0,1,11,21,0,0,0,0,0,1,0,0,0,3,null,239,182,7]
[483,483239231,"RISING TIDE",0,0,0,1,3,10,0,0.53059999999999996,null,0,0,0,0,1,3,14,null,null,null,null,null,null,483,483239231,"RISING TIDE",0,0,0,1,3,10,0,0,0,0,0,0,0,0,0,1,null,239,231,3]
[483,483239239,"RISING TIDE",0,0,0,50,176,153,0,14.364100000000001,null,0,0,1,0,53,5,379,null,null,null,null,null,null,483,483239239,"RISING TIDE",0,0,0,50,176,153,0,0,0,1,0,37,0,0,0,16,null,239,239,5]
[483,483239261,"RISING TIDE",0,0,0,5,1,3,0,0.34110000000000001,null,0,0,0,0,1,4,9,null,null,null,null,null,null,483,483239261,"RISING TIDE",0,0,0,5,1,3,0,0,0,0,0,0,0,0,0,1,null,239,261,4]
[483,483239310,"RISING TIDE",0,0,0,12,24,24,0,2.274,null,0,0,1,0,20,10,60,null,null,null,null,null,null,483,483239310,"RISING TIDE",0,0,0,12,24,24,0,0,0,1,0,13,0,0,0,7,null,239,310,10]
[483,483239336,"RISING TIDE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,483,483239336,"RISING TIDE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,239,336,7]
[483,483239625,"RISING TIDE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,483,483239625,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,625,4]
[483,483239665,"RISING TIDE",0,0,0,0,1,8,0,0.34110000000000001,null,0,0,0,0,3,4,9,null,null,null,null,null,null,483,483239665,"RISING TIDE",0,0,0,0,1,8,0,0,0,0,0,0,0,0,0,3,null,239,665,4]
[483,483239740,"RISING TIDE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,3,2,null,null,null,null,null,null,483,483239740,"RISING TIDE",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,239,740,3]
[483,483239760,"RISING TIDE",0,0,0,0,10,32,0,1.5918000000000001,null,0,0,0,0,4,4,42,null,null,null,null,null,null,483,483239760,"RISING TIDE",0,0,0,0,10,32,0,0,0,0,0,1,0,0,0,3,null,239,760,4]
[483,483239780,"RISING TIDE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,5,1,null,null,null,null,null,null,483,483239780,"RISING TIDE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,780,5]
[484,484035018,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,8,1,null,null,null,null,null,null,484,484035018,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,18,8]
[484,484035035,"ROXBURY PREPARATORY",0,0,0,221,697,614,0,58.062800000000003,null,0,37,122,65,1058,10,1532,null,null,null,null,null,null,484,484035035,"ROXBURY PREPARATORY",0,0,0,221,697,614,0,0,37,122,65,665,0,0,0,393,null,35,35,10]
[484,484035040,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,1,4,1,null,null,null,null,null,null,484,484035040,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,35,40,4]
[484,484035044,"ROXBURY PREPARATORY",0,0,0,0,3,1,0,0.15160000000000001,null,0,0,1,0,1,10,4,null,null,null,null,null,null,484,484035044,"ROXBURY PREPARATORY",0,0,0,0,3,1,0,0,0,1,0,1,0,0,0,0,null,35,44,10]
[484,484035046,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,2,1,null,null,null,null,null,null,484,484035046,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,46,2]
[484,484035050,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,1,3,1,null,null,null,null,null,null,484,484035050,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,35,50,3]
[484,484035057,"ROXBURY PREPARATORY",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,10,2,null,null,null,null,null,null,484,484035057,"ROXBURY PREPARATORY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,35,57,10]
[484,484035073,"ROXBURY PREPARATORY",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,2,5,3,null,null,null,null,null,null,484,484035073,"ROXBURY PREPARATORY",0,0,0,0,1,2,0,0,0,0,0,1,0,0,0,1,null,35,73,5]
[484,484035093,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,484,484035093,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,93,10]
[484,484035095,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,484,484035095,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,35,95,10]
[484,484035097,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,484,484035097,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,35,97,10]
[484,484035133,"ROXBURY PREPARATORY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,1,0,7,2,null,null,null,null,null,null,484,484035133,"ROXBURY PREPARATORY",0,0,0,0,1,1,0,0,0,0,1,0,0,0,0,0,null,35,133,7]
[484,484035239,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,5,1,null,null,null,null,null,null,484,484035239,"ROXBURY PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,35,239,5]
[484,484035243,"ROXBURY PREPARATORY",0,0,0,1,1,1,0,0.1137,null,0,0,0,0,1,8,3,null,null,null,null,null,null,484,484035243,"ROXBURY PREPARATORY",0,0,0,1,1,1,0,0,0,0,0,1,0,0,0,0,null,35,243,8]
[484,484035244,"ROXBURY PREPARATORY",0,0,0,4,4,2,0,0.379,null,0,0,1,0,3,9,10,null,null,null,null,null,null,484,484035244,"ROXBURY PREPARATORY",0,0,0,4,4,2,0,0,0,1,0,3,0,0,0,0,null,35,244,9]
[484,484035285,"ROXBURY PREPARATORY",0,0,0,1,1,1,0,0.1137,null,0,0,1,0,1,7,3,null,null,null,null,null,null,484,484035285,"ROXBURY PREPARATORY",0,0,0,1,1,1,0,0,0,1,0,1,0,0,0,0,null,35,285,7]
[484,484035307,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,3,1,null,null,null,null,null,null,484,484035307,"ROXBURY PREPARATORY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,307,3]
[485,485258071,"SALEM ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,485,485258071,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,258,71,4]
[485,485258107,"SALEM ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,485,485258107,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,258,107,9]
[485,485258163,"SALEM ACADEMY",0,0,0,0,4,10,0,0.53059999999999996,null,0,0,0,0,6,10,14,null,null,null,null,null,null,485,485258163,"SALEM ACADEMY",0,0,0,0,4,10,0,0,0,0,0,1,0,0,0,5,null,258,163,10]
[485,485258168,"SALEM ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,485,485258168,"SALEM ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,258,168,2]
[485,485258229,"SALEM ACADEMY",0,0,0,0,3,9,0,0.45479999999999998,null,0,0,1,0,4,8,12,null,null,null,null,null,null,485,485258229,"SALEM ACADEMY",0,0,0,0,3,9,0,0,0,1,0,1,0,0,0,3,null,258,229,8]
[485,485258248,"SALEM ACADEMY",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,0,10,2,null,null,null,null,null,null,485,485258248,"SALEM ACADEMY",0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,null,258,248,10]
[485,485258258,"SALEM ACADEMY",0,0,0,0,207,253,0,17.434000000000001,null,0,0,10,11,185,10,460,null,null,null,null,null,null,485,485258258,"SALEM ACADEMY",0,0,0,0,207,253,0,0,0,10,11,94,0,0,0,91,null,258,258,10]
[485,485258291,"SALEM ACADEMY",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,2,4,3,null,null,null,null,null,null,485,485258291,"SALEM ACADEMY",0,0,0,0,1,2,0,0,0,0,0,1,0,0,0,1,null,258,291,4]
[485,485258305,"SALEM ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,485,485258305,"SALEM ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,258,305,3]
[486,486348017,"SEVEN HILLS",0,0,0,1,2,0,0,0.1137,null,0,1,0,0,2,5,3,null,null,null,null,null,null,486,486348017,"LEARNING FIRST",0,0,0,1,2,0,0,0,1,0,0,2,0,0,0,0,null,348,17,5]
[486,486348151,"SEVEN HILLS",0,0,1,1,1,0,0,0.1137,null,0,0,0,0,2,7,3,null,null,null,null,null,null,486,486348151,"LEARNING FIRST",0,0,1,1,1,0,0,0,0,0,0,2,0,0,0,0,null,348,151,7]
[486,486348186,"SEVEN HILLS",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,1,1,0,2,6,2,null,null,null,null,null,null,486,486348186,"LEARNING FIRST",0,0,0,1,1,0,0,0,1,1,0,2,0,0,0,0,null,348,186,6]
[486,486348214,"SEVEN HILLS",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,486,486348214,"LEARNING FIRST",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,348,214,7]
[486,486348226,"SEVEN HILLS",0,0,0,1,2,0,0,0.1137,null,0,0,0,0,1,8,3,null,null,null,null,null,null,486,486348226,"LEARNING FIRST",0,0,0,1,2,0,0,0,0,0,0,1,0,0,0,0,null,348,226,8]
[486,486348271,"SEVEN HILLS",0,0,1,3,2,0,0,0.22739999999999999,null,0,0,0,0,4,3,6,null,null,null,null,null,null,486,486348271,"LEARNING FIRST",0,0,1,3,2,0,0,0,0,0,0,4,0,0,0,0,null,348,271,3]
[486,486348277,"SEVEN HILLS",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,486,486348277,"LEARNING FIRST",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,348,277,10]
[486,486348316,"SEVEN HILLS",0,0,1,6,1,0,0,0.30320000000000003,null,0,1,0,0,7,10,8,null,null,null,null,null,null,486,486348316,"LEARNING FIRST",0,0,1,6,1,0,0,0,1,0,0,6,0,0,1,0,null,348,316,10]
[486,486348348,"SEVEN HILLS",0,0,72,359,203,0,0,24.028600000000001,null,0,143,27,0,442,10,634,null,null,null,null,null,null,486,486348348,"LEARNING FIRST",0,0,72,359,203,0,0,0,143,27,0,391,0,0,51,0,null,348,348,10]
[486,486348753,"SEVEN HILLS",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,486,486348753,"LEARNING FIRST",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,348,753,6]
[486,486348767,"SEVEN HILLS",0,0,0,4,1,0,0,0.1895,null,0,2,0,0,3,9,5,null,null,null,null,null,null,486,486348767,"LEARNING FIRST",0,0,0,4,1,0,0,0,2,0,0,3,0,0,0,0,null,348,767,9]
[486,486348775,"SEVEN HILLS",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,486,486348775,"LEARNING FIRST",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,348,775,3]
[487,487049031,"PROSPECT HILL ACADEMY",0,0,0,0,2,2,0,0.15160000000000001,null,0,0,0,0,0,4,4,null,null,null,null,null,null,487,487049031,"PROSPECT HILL ACADEMY",0,0,0,0,2,2,0,0,0,0,0,0,0,0,0,0,null,49,31,4]
[487,487049035,"PROSPECT HILL ACADEMY",0,0,0,0,15,33,0,1.8191999999999999,null,0,0,0,0,28,10,48,null,null,null,null,null,null,487,487049035,"PROSPECT HILL ACADEMY",0,0,0,0,15,33,0,0,0,0,0,11,0,0,0,17,null,49,35,10]
[487,487049044,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,487,487049044,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,49,44,10]
[487,487049046,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,2,1,null,null,null,null,null,null,487,487049046,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,46,2]
[487,487049048,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,487,487049048,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,49,48,3]
[487,487049049,"PROSPECT HILL ACADEMY",0,0,0,0,23,30,0,2.0087000000000002,null,0,0,3,0,34,7,53,null,null,null,null,null,null,487,487049049,"PROSPECT HILL ACADEMY",0,0,0,0,23,30,0,0,0,3,0,14,0,0,0,20,null,49,49,7]
[487,487049057,"PROSPECT HILL ACADEMY",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,1,10,4,null,null,null,null,null,null,487,487049057,"PROSPECT HILL ACADEMY",0,0,0,0,1,3,0,0,0,0,0,1,0,0,0,0,null,49,57,10]
[487,487049093,"PROSPECT HILL ACADEMY",0,0,0,0,17,30,0,1.7813000000000001,null,0,0,0,0,10,10,47,null,null,null,null,null,null,487,487049093,"PROSPECT HILL ACADEMY",0,0,0,0,17,30,0,0,0,0,0,5,0,0,0,5,null,49,93,10]
[487,487049095,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,487,487049095,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,49,95,10]
[487,487049128,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,487,487049128,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,128,9]
[487,487049149,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,487,487049149,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,149,10]
[487,487049153,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,487,487049153,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,49,153,9]
[487,487049163,"PROSPECT HILL ACADEMY",{"$f":"ROUND(AC651,0)","v":0},{"$f":"ROUND(AD651,0)","v":0},{"$f":"ROUND(AE651,0)","v":0},{"$f":"ROUND(AF651,0)","v":0},{"$f":"ROUND(AG651,0)","v":5},{"$f":"ROUND(AH651,0)","v":12},{"$f":"ROUND(AI651,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE651:AH651)+(AD651*0.5))+0.0479*AI651,4)","v":0.64429999999999998},null,{"$f":"ROUND(AJ651*0.5,0)","v":0},{"$f":"ROUND(AK651,0)","v":0},{"$f":"ROUND(AL651,0)","v":0},{"$f":"ROUND(AM651,0)","v":1},{"$f":"ROUND(AO651*0.5,0)+ROUND(AP651*0.5,0)+ROUND(SUM(AN651,AQ651:AR651),0)","v":9},{"$f":"AV651","v":10},{"$f":"SUM(F651:I651)+ROUND(D651*0.5,0)+ROUND(E651*0.5,0)","v":17},null,null,null,null,null,null,487,487049163,"PROSPECT HILL ACADEMY",0,0,0,0,5,12,0,0,0,0,1,2,0,0,0,7,null,49,163,10]
[487,487049165,"PROSPECT HILL ACADEMY",0,0,0,0,20,27,0,1.7813000000000001,null,0,0,0,0,16,9,47,null,null,null,null,null,null,487,487049165,"PROSPECT HILL ACADEMY",0,0,0,0,20,27,0,0,0,0,0,6,0,0,0,10,null,49,165,9]
[487,487049176,"PROSPECT HILL ACADEMY",0,0,0,0,20,32,0,1.9708000000000001,null,0,0,3,1,27,7,52,null,null,null,null,null,null,487,487049176,"PROSPECT HILL ACADEMY",0,0,0,0,20,32,0,0,0,3,1,12,0,0,0,15,null,49,176,7]
[487,487049178,"PROSPECT HILL ACADEMY",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,1,2,3,null,null,null,null,null,null,487,487049178,"PROSPECT HILL ACADEMY",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,1,null,49,178,2]
[487,487049181,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,1,9,2,null,null,null,null,null,null,487,487049181,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,0,0,0,0,1,0,0,0,0,null,49,181,9]
[487,487049211,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,4,1,null,null,null,null,null,null,487,487049211,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,211,4]
[487,487049229,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,8,2,null,null,null,null,null,null,487,487049229,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,49,229,8]
[487,487049243,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,8,1,null,null,null,null,null,null,487,487049243,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,243,8]
[487,487049244,"PROSPECT HILL ACADEMY",0,0,0,0,3,8,0,0.41689999999999999,null,0,0,0,0,4,9,11,null,null,null,null,null,null,487,487049244,"PROSPECT HILL ACADEMY",0,0,0,0,3,8,0,0,0,0,0,1,0,0,0,3,null,49,244,9]
[487,487049246,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,2,1,null,null,null,null,null,null,487,487049246,"PROSPECT HILL ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,49,246,2]
[487,487049248,"PROSPECT HILL ACADEMY",0,0,0,0,5,4,0,0.34110000000000001,null,0,0,0,1,6,10,9,null,null,null,null,null,null,487,487049248,"PROSPECT HILL ACADEMY",0,0,0,0,5,4,0,0,0,0,1,3,0,0,0,3,null,49,248,10]
[487,487049262,"PROSPECT HILL ACADEMY",0,0,0,0,4,5,0,0.34110000000000001,null,0,0,0,0,5,8,9,null,null,null,null,null,null,487,487049262,"PROSPECT HILL ACADEMY",0,0,0,0,4,5,0,0,0,0,0,3,0,0,0,2,null,49,262,8]
[487,487049274,"PROSPECT HILL ACADEMY",0,0,0,0,56,95,0,5.7229000000000001,null,0,0,6,2,76,9,151,null,null,null,null,null,null,487,487049274,"PROSPECT HILL ACADEMY",0,0,0,0,56,95,0,0,0,6,2,30,0,0,0,46,null,49,274,9]
[487,487049285,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,487,487049285,"PROSPECT HILL ACADEMY",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,49,285,7]
[487,487049308,"PROSPECT HILL ACADEMY",0,0,0,0,2,1,0,0.1137,null,0,0,0,0,1,9,3,null,null,null,null,null,null,487,487049308,"PROSPECT HILL ACADEMY",0,0,0,0,2,1,0,0,0,0,0,1,0,0,0,0,null,49,308,9]
[487,487049314,"PROSPECT HILL ACADEMY",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,7,3,null,null,null,null,null,null,487,487049314,"PROSPECT HILL ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,49,314,7]
[487,487049347,"PROSPECT HILL ACADEMY",0,0,0,0,2,3,0,0.1895,null,0,0,0,0,3,7,5,null,null,null,null,null,null,487,487049347,"PROSPECT HILL ACADEMY",0,0,0,0,2,3,0,0,0,0,0,1,0,0,0,2,null,49,347,7]
[487,487274010,"PROSPECT HILL ACADEMY",0,0,1,7,0,0,0,0.30320000000000003,null,0,1,0,0,2,2,8,null,null,null,null,null,null,487,487274010,"PROSPECT HILL ACADEMY",0,0,1,7,0,0,0,0,1,0,0,1,0,0,1,0,null,274,10,2]
[487,487274031,"PROSPECT HILL ACADEMY",0,0,1,2,0,0,0,0.1137,null,0,0,0,0,0,4,3,null,null,null,null,null,null,487,487274031,"PROSPECT HILL ACADEMY",0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,null,274,31,4]
[487,487274035,"PROSPECT HILL ACADEMY",0,0,7,19,4,0,0,1.137,null,0,4,0,0,18,10,30,null,null,null,null,null,null,487,487274035,"PROSPECT HILL ACADEMY",0,0,7,19,4,0,0,0,4,0,0,14,0,0,4,0,null,274,35,10]
[487,487274048,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,487,487274048,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,274,48,3]
[487,487274049,"PROSPECT HILL ACADEMY",0,0,7,58,12,0,0,2.9182999999999999,null,0,21,0,0,51,7,77,null,null,null,null,null,null,487,487274049,"PROSPECT HILL ACADEMY",0,0,7,58,12,0,0,0,21,0,0,47,0,0,4,0,null,274,49,7]
[487,487274057,"PROSPECT HILL ACADEMY",0,0,1,15,3,0,0,0.72009999999999996,null,0,3,0,0,9,10,19,null,null,null,null,null,null,487,487274057,"PROSPECT HILL ACADEMY",0,0,1,15,3,0,0,0,3,0,0,8,0,0,1,0,null,274,57,10]
[487,487274071,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,487,487274071,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,274,71,4]
[487,487274093,"PROSPECT HILL ACADEMY",0,0,3,27,7,0,0,1.4023000000000001,null,0,10,0,0,19,10,37,null,null,null,null,null,null,487,487274093,"PROSPECT HILL ACADEMY",0,0,3,27,7,0,0,0,10,0,0,17,0,0,2,0,null,274,93,10]
[487,487274095,"PROSPECT HILL ACADEMY",0,0,2,0,0,0,0,7.5800000000000006E-2,null,0,1,0,0,2,10,2,null,null,null,null,null,null,487,487274095,"PROSPECT HILL ACADEMY",0,0,2,0,0,0,0,0,1,0,0,0,0,0,2,0,null,274,95,10]
[487,487274103,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,10,1,null,null,null,null,null,null,487,487274103,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,274,103,10]
[487,487274149,"PROSPECT HILL ACADEMY",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,1,10,2,null,null,null,null,null,null,487,487274149,"PROSPECT HILL ACADEMY",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,274,149,10]
[487,487274163,"PROSPECT HILL ACADEMY",0,0,1,10,2,0,0,0.49270000000000003,null,0,3,0,0,4,10,13,null,null,null,null,null,null,487,487274163,"PROSPECT HILL ACADEMY",0,0,1,10,2,0,0,0,3,0,0,4,0,0,0,0,null,274,163,10]
[487,487274165,"PROSPECT HILL ACADEMY",0,0,4,30,9,0,0,1.6296999999999999,null,0,7,1,0,19,9,43,null,null,null,null,null,null,487,487274165,"PROSPECT HILL ACADEMY",0,0,4,30,9,0,0,0,7,1,0,18,0,0,1,0,null,274,165,9]
[487,487274174,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,4,2,null,null,null,null,null,null,487,487274174,"PROSPECT HILL ACADEMY",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,274,174,4]
[487,487274176,"PROSPECT HILL ACADEMY",0,0,11,57,12,0,0,3.032,null,0,23,0,0,51,7,80,null,null,null,null,null,null,487,487274176,"PROSPECT HILL ACADEMY",0,0,11,57,12,0,0,0,23,0,0,43,0,0,8,0,null,274,176,7]
[487,487274178,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,2,1,null,null,null,null,null,null,487,487274178,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,178,2]
[487,487274181,"PROSPECT HILL ACADEMY",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,2,9,3,null,null,null,null,null,null,487,487274181,"PROSPECT HILL ACADEMY",0,0,0,2,1,0,0,0,0,0,0,2,0,0,0,0,null,274,181,9]
[487,487274182,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,0,7,3,null,null,null,null,null,null,487,487274182,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,null,274,182,7]
[487,487274220,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,6,1,null,null,null,null,null,null,487,487274220,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,220,6]
[487,487274229,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0.1137,null,0,2,0,0,0,8,3,null,null,null,null,null,null,487,487274229,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0,2,0,0,0,0,0,0,0,null,274,229,8]
[487,487274243,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,1,8,3,null,null,null,null,null,null,487,487274243,"PROSPECT HILL ACADEMY",0,0,0,3,0,0,0,0,0,0,0,1,0,0,0,0,null,274,243,8]
[487,487274244,"PROSPECT HILL ACADEMY",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,9,2,null,null,null,null,null,null,487,487274244,"PROSPECT HILL ACADEMY",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,274,244,9]
[487,487274248,"PROSPECT HILL ACADEMY",0,0,3,17,1,0,0,0.79590000000000005,null,0,6,0,0,9,10,21,null,null,null,null,null,null,487,487274248,"PROSPECT HILL ACADEMY",0,0,3,17,1,0,0,0,6,0,0,7,0,0,2,0,null,274,248,10]
[487,487274258,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,487,487274258,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,258,10]
[487,487274262,"PROSPECT HILL ACADEMY",0,0,1,5,2,0,0,0.30320000000000003,null,0,2,0,0,4,8,8,null,null,null,null,null,null,487,487274262,"PROSPECT HILL ACADEMY",0,0,1,5,2,0,0,0,2,0,0,4,0,0,0,0,null,274,262,8]
[487,487274274,"PROSPECT HILL ACADEMY",0,0,32,169,34,0,0,8.9064999999999994,null,0,50,1,0,146,9,235,null,null,null,null,null,null,487,487274274,"PROSPECT HILL ACADEMY",0,0,32,169,34,0,0,0,50,1,0,126,0,0,20,0,null,274,274,9]
[487,487274284,"PROSPECT HILL ACADEMY",0,0,0,4,0,0,0,0.15160000000000001,null,0,0,0,0,1,4,4,null,null,null,null,null,null,487,487274284,"PROSPECT HILL ACADEMY",0,0,0,4,0,0,0,0,0,0,0,1,0,0,0,0,null,274,284,4]
[487,487274285,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,487,487274285,"PROSPECT HILL ACADEMY",0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,null,274,285,7]
[487,487274308,"PROSPECT HILL ACADEMY",0,0,2,5,2,0,0,0.34110000000000001,null,0,2,0,0,7,9,9,null,null,null,null,null,null,487,487274308,"PROSPECT HILL ACADEMY",0,0,2,5,2,0,0,0,2,0,0,6,0,0,1,0,null,274,308,9]
[487,487274344,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,1,1,null,null,null,null,null,null,487,487274344,"PROSPECT HILL ACADEMY",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,274,344,1]
[487,487274346,"PROSPECT HILL ACADEMY",0,0,1,0,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,7,1,null,null,null,null,null,null,487,487274346,"PROSPECT HILL ACADEMY",0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,null,274,346,7]
[487,487274347,"PROSPECT HILL ACADEMY",0,0,3,3,2,0,0,0.30320000000000003,null,0,1,0,0,2,7,8,null,null,null,null,null,null,487,487274347,"PROSPECT HILL ACADEMY",0,0,3,3,2,0,0,0,1,0,0,2,0,0,0,0,null,274,347,7]
[488,488219001,"SOUTH SHORE",0,0,1,10,5,8,0,0.90959999999999996,null,0,3,0,0,3,6,24,null,null,null,null,null,null,488,488219001,"SOUTH SHORE",0,0,1,10,5,8,0,0,3,0,0,1,0,0,0,2,null,219,1,6]
[488,488219016,"SOUTH SHORE",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,2,7,2,null,null,null,null,null,null,488,488219016,"SOUTH SHORE",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,219,16,7]
[488,488219018,"SOUTH SHORE",0,0,1,2,0,0,0,0.1137,null,0,2,0,0,3,8,3,null,null,null,null,null,null,488,488219018,"SOUTH SHORE",0,0,1,2,0,0,0,0,2,0,0,2,0,0,1,0,null,219,18,8]
[488,488219035,"SOUTH SHORE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,488,488219035,"SOUTH SHORE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,219,35,10]
[488,488219040,"SOUTH SHORE",0,0,2,5,3,5,0,0.56850000000000001,null,0,0,1,0,10,4,15,null,null,null,null,null,null,488,488219040,"SOUTH SHORE",0,0,2,5,3,5,0,0,0,1,0,6,0,0,0,4,null,219,40,4]
[488,488219044,"SOUTH SHORE",0,0,6,28,41,33,0,4.0932000000000004,null,0,19,10,8,45,10,108,null,null,null,null,null,null,488,488219044,"SOUTH SHORE",0,0,6,28,41,33,0,0,19,10,8,28,0,0,1,16,null,219,44,10]
[488,488219065,"SOUTH SHORE",0,0,0,4,1,2,0,0.26529999999999998,null,0,0,0,0,4,1,7,null,null,null,null,null,null,488,488219065,"SOUTH SHORE",0,0,0,4,1,2,0,0,0,0,0,3,0,0,0,1,null,219,65,1]
[488,488219082,"SOUTH SHORE",0,0,0,2,0,1,0,0.1137,null,0,0,0,0,0,1,3,null,null,null,null,null,null,488,488219082,"SOUTH SHORE",0,0,0,2,0,1,0,0,0,0,0,0,0,0,0,0,null,219,82,1]
[488,488219083,"SOUTH SHORE",0,0,1,0,1,7,0,0.34110000000000001,null,0,0,0,1,0,5,9,null,null,null,null,null,null,488,488219083,"SOUTH SHORE",0,0,1,0,1,7,0,0,0,0,1,0,0,0,0,0,null,219,83,5]
[488,488219118,"SOUTH SHORE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,5,1,null,null,null,null,null,null,488,488219118,"SOUTH SHORE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,219,118,5]
[488,488219122,"SOUTH SHORE",0,0,4,10,2,15,0,1.1749000000000001,null,0,1,1,0,7,2,31,null,null,null,null,null,null,488,488219122,"SOUTH SHORE",0,0,4,10,2,15,0,0,1,1,0,2,0,0,1,4,null,219,122,2]
[488,488219131,"SOUTH SHORE",0,0,0,1,2,9,0,0.45479999999999998,null,0,0,0,0,2,1,12,null,null,null,null,null,null,488,488219131,"SOUTH SHORE",0,0,0,1,2,9,0,0,0,0,0,0,0,0,0,2,null,219,131,1]
[488,488219133,"SOUTH SHORE",0,0,1,6,5,15,0,1.0233000000000001,null,0,3,1,1,6,7,27,null,null,null,null,null,null,488,488219133,"SOUTH SHORE",0,0,1,6,5,15,0,0,3,1,1,3,0,0,1,2,null,219,133,7]
[488,488219142,"SOUTH SHORE",0,0,2,13,7,8,0,1.137,null,0,1,0,0,3,7,30,null,null,null,null,null,null,488,488219142,"SOUTH SHORE",0,0,2,13,7,8,0,0,1,0,0,2,0,0,0,1,null,219,142,7]
[488,488219145,"SOUTH SHORE",0,0,0,7,0,0,0,0.26529999999999998,null,0,0,0,0,1,4,7,null,null,null,null,null,null,488,488219145,"SOUTH SHORE",0,0,0,7,0,0,0,0,0,0,0,1,0,0,0,0,null,219,145,4]
[488,488219171,"SOUTH SHORE",{"$f":"ROUND(AC715,0)","v":0},{"$f":"ROUND(AD715,0)","v":0},{"$f":"ROUND(AE715,0)","v":0},{"$f":"ROUND(AF715,0)","v":3},{"$f":"ROUND(AG715,0)","v":2},{"$f":"ROUND(AH715,0)","v":4},{"$f":"ROUND(AI715,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE715:AH715)+(AD715*0.5))+0.0479*AI715,4)","v":0.34110000000000001},null,{"$f":"ROUND(AJ715*0.5,0)","v":0},{"$f":"ROUND(AK715,0)","v":0},{"$f":"ROUND(AL715,0)","v":0},{"$f":"ROUND(AM715,0)","v":0},{"$f":"ROUND(AO715*0.5,0)+ROUND(AP715*0.5,0)+ROUND(SUM(AN715,AQ715:AR715),0)","v":3},{"$f":"AV715","v":3},{"$f":"SUM(F715:I715)+ROUND(D715*0.5,0)+ROUND(E715*0.5,0)","v":9},null,null,null,null,null,null,488,488219171,"SOUTH SHORE",0,0,0,3,2,4,0,0,0,0,0,1,0,0,0,2,null,219,171,3]
[488,488219219,"SOUTH SHORE",0,0,0,8,2,3,0,0.49270000000000003,null,0,2,1,0,3,1,13,null,null,null,null,null,null,488,488219219,"SOUTH SHORE",0,0,0,8,2,3,0,0,2,1,0,1,0,0,0,2,null,219,219,1]
[488,488219231,"SOUTH SHORE",0,0,1,8,3,14,0,0.98540000000000005,null,0,0,0,0,6,3,26,null,null,null,null,null,null,488,488219231,"SOUTH SHORE",0,0,1,8,3,14,0,0,0,0,0,2,0,0,0,4,null,219,231,3]
[488,488219239,"SOUTH SHORE",0,0,2,2,1,3,0,0.30320000000000003,null,0,0,0,0,1,5,8,null,null,null,null,null,null,488,488219239,"SOUTH SHORE",0,0,2,2,1,3,0,0,0,0,0,1,0,0,0,0,null,219,239,5]
[488,488219243,"SOUTH SHORE",0,0,1,12,7,4,0,0.90959999999999996,null,0,3,0,0,6,8,24,null,null,null,null,null,null,488,488219243,"SOUTH SHORE",0,0,1,12,7,4,0,0,3,0,0,4,0,0,1,1,null,219,243,8]
[488,488219244,"SOUTH SHORE",0,0,13,68,55,65,0,7.6178999999999997,null,0,33,7,9,64,9,201,null,null,null,null,null,null,488,488219244,"SOUTH SHORE",0,0,13,68,55,65,0,0,33,7,9,47,0,0,2,15,null,219,244,9]
[488,488219251,"SOUTH SHORE",0,0,8,48,23,21,0,3.79,null,0,10,0,1,26,8,100,null,null,null,null,null,null,488,488219251,"SOUTH SHORE",0,0,8,48,23,21,0,0,10,0,1,22,0,0,1,3,null,219,251,8]
[488,488219264,"SOUTH SHORE",0,0,0,7,3,7,0,0.64429999999999998,null,0,0,0,0,1,2,17,null,null,null,null,null,null,488,488219264,"SOUTH SHORE",0,0,0,7,3,7,0,0,0,0,0,1,0,0,0,0,null,219,264,2]
[488,488219285,"SOUTH SHORE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,488,488219285,"SOUTH SHORE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,219,285,7]
[488,488219293,"SOUTH SHORE",0,0,0,1,1,1,0,0.1137,null,0,0,0,0,3,9,3,null,null,null,null,null,null,488,488219293,"SOUTH SHORE",0,0,0,1,1,1,0,0,0,0,0,2,0,0,0,1,null,219,293,9]
[488,488219336,"SOUTH SHORE",0,0,24,117,61,64,0,10.0814,null,0,26,3,0,50,7,266,null,null,null,null,null,null,488,488219336,"SOUTH SHORE",0,0,24,117,61,64,0,0,26,3,0,36,0,0,2,12,null,219,336,7]
[488,488219625,"SOUTH SHORE",0,0,2,3,0,0,0,0.1895,null,0,1,0,0,1,4,5,null,null,null,null,null,null,488,488219625,"SOUTH SHORE",0,0,2,3,0,0,0,0,1,0,0,0,0,0,1,0,null,219,625,4]
[488,488219760,"SOUTH SHORE",0,0,0,0,2,6,0,0.30320000000000003,null,0,0,0,0,0,4,8,null,null,null,null,null,null,488,488219760,"SOUTH SHORE",0,0,0,0,2,6,0,0,0,0,0,0,0,0,0,0,null,219,760,4]
[488,488219780,"SOUTH SHORE",0,0,6,16,9,9,0,1.516,null,0,1,0,0,9,5,40,null,null,null,null,null,null,488,488219780,"SOUTH SHORE",0,0,6,16,9,9,0,0,1,0,0,4,0,0,0,5,null,219,780,5]
[489,489020020,"STURGIS",0,0,0,0,0,177,0,6.7083000000000004,null,0,0,0,5,39,9,177,null,null,null,null,null,null,489,489020020,"STURGIS",0,0,0,0,0,177,0,0,0,0,5,0,0,0,0,39,null,20,20,9]
[489,489020036,"STURGIS",0,0,0,0,0,101,0,3.8279000000000001,null,0,0,0,1,16,6,101,null,null,null,null,null,null,489,489020036,"STURGIS",0,0,0,0,0,101,0,0,0,0,1,0,0,0,0,16,null,20,36,6]
[489,489020052,"STURGIS",0,0,0,0,0,10,0,0.379,null,0,0,0,0,2,5,10,null,null,null,null,null,null,489,489020052,"STURGIS",0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,2,null,20,52,5]
[489,489020096,"STURGIS",0,0,0,0,0,103,0,3.9037000000000002,null,0,0,0,0,20,7,103,null,null,null,null,null,null,489,489020096,"STURGIS",0,0,0,0,0,103,0,0,0,0,0,0,0,0,0,20,null,20,96,7]
[489,489020172,"STURGIS",0,0,0,0,0,47,0,1.7813000000000001,null,0,0,0,0,4,7,47,null,null,null,null,null,null,489,489020172,"STURGIS",0,0,0,0,0,47,0,0,0,0,0,0,0,0,0,4,null,20,172,7]
[489,489020201,"STURGIS",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,489,489020201,"STURGIS",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,20,201,10]
[489,489020239,"STURGIS",0,0,0,0,0,61,0,2.3119000000000001,null,0,0,0,0,6,5,61,null,null,null,null,null,null,489,489020239,"STURGIS",0,0,0,0,0,61,0,0,0,0,0,0,0,0,0,6,null,20,239,5]
[489,489020242,"STURGIS",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,3,9,3,null,null,null,null,null,null,489,489020242,"STURGIS",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,3,null,20,242,9]
[489,489020261,"STURGIS",0,0,0,0,0,187,0,7.0872999999999999,null,0,0,0,0,16,4,187,null,null,null,null,null,null,489,489020261,"STURGIS",0,0,0,0,0,187,0,0,0,0,0,0,0,0,0,16,null,20,261,4]
[489,489020300,"STURGIS",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,1,8,3,null,null,null,null,null,null,489,489020300,"STURGIS",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,20,300,8]
[489,489020310,"STURGIS",0,0,0,0,0,17,0,0.64429999999999998,null,0,0,0,0,1,10,17,null,null,null,null,null,null,489,489020310,"STURGIS",0,0,0,0,0,17,0,0,0,0,0,0,0,0,0,1,null,20,310,10]
[489,489020645,"STURGIS",0,0,0,0,0,75,0,2.8424999999999998,null,0,0,0,0,20,9,75,null,null,null,null,null,null,489,489020645,"STURGIS",0,0,0,0,0,75,0,0,0,0,0,0,0,0,0,20,null,20,645,9]
[489,489020660,"STURGIS",0,0,0,0,0,13,0,0.49270000000000003,null,0,0,0,0,2,5,13,null,null,null,null,null,null,489,489020660,"STURGIS",0,0,0,0,0,13,0,0,0,0,0,0,0,0,0,2,null,20,660,5]
[489,489020712,"STURGIS",0,0,0,0,0,34,0,1.2886,null,0,0,0,0,6,7,34,null,null,null,null,null,null,489,489020712,"STURGIS",0,0,0,0,0,34,0,0,0,0,0,0,0,0,0,6,null,20,712,7]
[491,491095072,"ATLANTIS",0,0,0,3,1,0,0,0.15160000000000001,null,0,2,0,0,3,5,4,null,null,null,null,null,null,491,491095072,"ATLANTIS",0,0,0,3,1,0,0,0,2,0,0,3,0,0,0,0,null,95,72,5]
[491,491095094,"ATLANTIS",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,491,491095094,"ATLANTIS",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,95,94,7]
[491,491095095,"ATLANTIS",0,0,108,522,312,290,0,46.692799999999998,null,0,87,19,58,638,10,1232,null,null,null,null,null,null,491,491095095,"ATLANTIS",0,0,108,522,312,290,0,0,87,19,58,419,0,0,50,169,null,95,95,10]
[491,491095185,"ATLANTIS",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,9,1,null,null,null,null,null,null,491,491095185,"ATLANTIS",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,95,185,9]
[491,491095201,"ATLANTIS",0,0,0,2,2,3,0,0.26529999999999998,null,0,0,0,0,5,10,7,null,null,null,null,null,null,491,491095201,"ATLANTIS",0,0,0,2,2,3,0,0,0,0,0,2,0,0,0,3,null,95,201,10]
[491,491095218,"ATLANTIS",0,0,0,1,0,2,0,0.1137,null,0,0,0,0,3,5,3,null,null,null,null,null,null,491,491095218,"ATLANTIS",0,0,0,1,0,2,0,0,0,0,0,1,0,0,0,2,null,95,218,5]
[491,491095273,"ATLANTIS",0,0,0,6,1,0,0,0.26529999999999998,null,0,0,0,0,0,5,7,null,null,null,null,null,null,491,491095273,"ATLANTIS",0,0,0,6,1,0,0,0,0,0,0,0,0,0,0,0,null,95,273,5]
[491,491095292,"ATLANTIS",0,0,0,3,2,3,0,0.30320000000000003,null,0,0,0,0,1,5,8,null,null,null,null,null,null,491,491095292,"ATLANTIS",0,0,0,3,2,3,0,0,0,0,0,1,0,0,0,0,null,95,292,5]
[491,491095293,"ATLANTIS",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,9,1,null,null,null,null,null,null,491,491095293,"ATLANTIS",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,95,293,9]
[491,491095331,"ATLANTIS",0,0,0,9,9,9,0,1.0233000000000001,null,0,0,0,0,7,6,27,null,null,null,null,null,null,491,491095331,"ATLANTIS",0,0,0,9,9,9,0,0,0,0,0,7,0,0,0,0,null,95,331,6]
[491,491095650,"ATLANTIS",0,0,2,1,0,2,0,0.1895,null,0,1,0,0,0,4,5,null,null,null,null,null,null,491,491095650,"ATLANTIS",0,0,2,1,0,2,0,0,1,0,0,0,0,0,0,0,null,95,650,4]
[491,491095665,"ATLANTIS",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,1,4,2,null,null,null,null,null,null,491,491095665,"ATLANTIS",0,0,0,2,0,0,0,0,0,0,0,1,0,0,0,0,null,95,665,4]
[491,491095763,"ATLANTIS",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,4,3,null,null,null,null,null,null,491,491095763,"ATLANTIS",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,95,763,4]
[492,492281005,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,1,7,1,null,null,null,null,null,null,492,492281005,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,1,0,0,0,0,1,0,0,1,0,0,0,0,null,281,5,7]
[492,492281137,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,10,2,null,null,null,null,null,null,492,492281137,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,281,137,10]
[492,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,62,295,0,0,0,13.5303,null,0,92,0,0,285,10,357,null,null,null,null,null,null,492,492281281,"MARTIN LUTHER KING JR CS OF EXCELLENCE",0,0,62,295,0,0,0,0,92,0,0,243,0,0,42,0,null,281,281,10]
[493,493057035,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,28,0,1.0611999999999999,null,0,0,0,17,20,10,28,null,null,null,null,null,null,493,493057035,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,28,0,0,0,0,17,0,0,0,0,20,null,57,35,10]
[493,493057057,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,112,0,4.2447999999999997,null,0,0,0,75,75,10,112,null,null,null,null,null,null,493,493057057,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,112,0,0,0,0,75,0,0,0,0,75,null,57,57,10]
[493,493057093,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,29,0,1.0991,null,0,0,0,23,18,10,29,null,null,null,null,null,null,493,493057093,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,29,0,0,0,0,23,0,0,0,0,18,null,57,93,10]
[493,493057163,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,10,0,0.379,null,0,0,0,7,7,10,10,null,null,null,null,null,null,493,493057163,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,10,0,0,0,0,7,0,0,0,0,7,null,57,163,10]
[493,493057165,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,5,0,0.1895,null,0,0,0,1,3,9,5,null,null,null,null,null,null,493,493057165,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,5,0,0,0,0,1,0,0,0,0,3,null,57,165,9]
[493,493057176,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,3,0,0.1137,null,0,0,0,2,3,7,3,null,null,null,null,null,null,493,493057176,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,3,0,0,0,0,2,0,0,0,0,3,null,57,176,7]
[493,493057229,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,8,1,null,null,null,null,null,null,493,493057229,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,57,229,8]
[493,493057248,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,23,0,0.87170000000000003,null,0,0,0,18,19,10,23,null,null,null,null,null,null,493,493057248,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,23,0,0,0,0,18,0,0,0,0,19,null,57,248,10]
[493,493057262,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,3,0,0.1137,null,0,0,0,1,2,8,3,null,null,null,null,null,null,493,493057262,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,2,null,57,262,8]
[493,493057274,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,1,1,9,2,null,null,null,null,null,null,493,493057274,"PHOENIX CHARTER ACADEMY",0,0,0,0,0,2,0,0,0,0,1,0,0,0,0,1,null,57,274,9]
[494,494093035,"PIONEER CS OF SCIENCE",0,0,1,2,1,0,0,0.15160000000000001,null,0,1,0,0,4,10,4,null,null,null,null,null,null,494,494093035,"PIONEER CS OF SCIENCE",0,0,1,2,1,0,0,0,1,0,0,3,0,0,1,0,null,93,35,10]
[494,494093049,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,494,494093049,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,93,49,7]
[494,494093056,"PIONEER CS OF SCIENCE",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,0,3,2,null,null,null,null,null,null,494,494093056,"PIONEER CS OF SCIENCE",0,0,0,1,0,1,0,0,0,0,0,0,0,0,0,0,null,93,56,3]
[494,494093057,"PIONEER CS OF SCIENCE",0,0,11,35,23,10,0,2.9941,null,0,18,3,0,44,10,79,null,null,null,null,null,null,494,494093057,"PIONEER CS OF SCIENCE",0,0,11,35,23,10,0,0,18,3,0,31,0,0,7,6,null,93,57,10]
[494,494093071,"PIONEER CS OF SCIENCE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,2,0,0,0,4,2,null,null,null,null,null,null,494,494093071,"PIONEER CS OF SCIENCE",0,0,0,2,0,0,0,0,2,0,0,0,0,0,0,0,null,93,71,4]
[494,494093093,"PIONEER CS OF SCIENCE",0,0,18,128,70,112,0,12.4312,null,0,60,8,5,134,10,328,null,null,null,null,null,null,494,494093093,"PIONEER CS OF SCIENCE",0,0,18,128,70,112,0,0,60,8,5,83,0,0,2,49,null,93,93,10]
[494,494093128,"PIONEER CS OF SCIENCE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,494,494093128,"PIONEER CS OF SCIENCE",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,93,128,9]
[494,494093133,"PIONEER CS OF SCIENCE",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,1,0,0,0,7,1,null,null,null,null,null,null,494,494093133,"PIONEER CS OF SCIENCE",0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,null,93,133,7]
[494,494093149,"PIONEER CS OF SCIENCE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,10,2,null,null,null,null,null,null,494,494093149,"PIONEER CS OF SCIENCE",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,93,149,10]
[494,494093163,"PIONEER CS OF SCIENCE",0,0,0,7,2,1,0,0.379,null,0,0,0,0,5,10,10,null,null,null,null,null,null,494,494093163,"PIONEER CS OF SCIENCE",0,0,0,7,2,1,0,0,0,0,0,4,0,0,0,1,null,93,163,10]
[494,494093165,"PIONEER CS OF SCIENCE",{"$f":"ROUND(AC779,0)","v":0},{"$f":"ROUND(AD779,0)","v":0},{"$f":"ROUND(AE779,0)","v":1},{"$f":"ROUND(AF779,0)","v":27},{"$f":"ROUND(AG779,0)","v":9},{"$f":"ROUND(AH779,0)","v":26},{"$f":"ROUND(AI779,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE779:AH779)+(AD779*0.5))+0.0479*AI779,4)","v":2.3877000000000002},null,{"$f":"ROUND(AJ779*0.5,0)","v":0},{"$f":"ROUND(AK779,0)","v":13},{"$f":"ROUND(AL779,0)","v":1},{"$f":"ROUND(AM779,0)","v":1},{"$f":"ROUND(AO779*0.5,0)+ROUND(AP779*0.5,0)+ROUND(SUM(AN779,AQ779:AR779),0)","v":32},{"$f":"AV779","v":9},{"$f":"SUM(F779:I779)+ROUND(D779*0.5,0)+ROUND(E779*0.5,0)","v":63},null,null,null,null,null,null,494,494093165,"PIONEER CS OF SCIENCE",0,0,1,27,9,26,0,0,13,1,1,22,0,0,0,10,null,93,165,9]
[494,494093176,"PIONEER CS OF SCIENCE",0,0,1,4,0,0,0,0.1895,null,0,0,0,0,5,7,5,null,null,null,null,null,null,494,494093176,"PIONEER CS OF SCIENCE",0,0,1,4,0,0,0,0,0,0,0,4,0,0,1,0,null,93,176,7]
[494,494093178,"PIONEER CS OF SCIENCE",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,2,2,null,null,null,null,null,null,494,494093178,"PIONEER CS OF SCIENCE",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,93,178,2]
[494,494093181,"PIONEER CS OF SCIENCE",0,0,0,3,1,1,0,0.1895,null,0,0,0,0,5,9,5,null,null,null,null,null,null,494,494093181,"PIONEER CS OF SCIENCE",0,0,0,3,1,1,0,0,0,0,0,4,0,0,0,1,null,93,181,9]
[494,494093229,"PIONEER CS OF SCIENCE",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,2,4,8,4,null,null,null,null,null,null,494,494093229,"PIONEER CS OF SCIENCE",0,0,0,0,1,3,0,0,0,0,2,1,0,0,0,3,null,93,229,8]
[494,494093244,"PIONEER CS OF SCIENCE",0,0,1,1,2,0,0,0.15160000000000001,null,0,2,1,0,3,9,4,null,null,null,null,null,null,494,494093244,"PIONEER CS OF SCIENCE",0,0,1,1,2,0,0,0,2,1,0,2,0,0,1,0,null,93,244,9]
[494,494093248,"PIONEER CS OF SCIENCE",0,0,27,100,66,62,0,9.6645000000000003,null,0,44,8,2,113,10,255,null,null,null,null,null,null,494,494093248,"PIONEER CS OF SCIENCE",0,0,27,100,66,62,0,0,44,8,2,74,0,0,10,29,null,93,248,10]
[494,494093262,"PIONEER CS OF SCIENCE",0,0,0,6,3,4,0,0.49270000000000003,null,0,2,0,0,8,8,13,null,null,null,null,null,null,494,494093262,"PIONEER CS OF SCIENCE",0,0,0,6,3,4,0,0,2,0,0,7,0,0,0,1,null,93,262,8]
[494,494093291,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,2,4,2,null,null,null,null,null,null,494,494093291,"PIONEER CS OF SCIENCE",0,0,0,1,1,0,0,0,0,0,0,2,0,0,0,0,null,93,291,4]
[494,494093293,"PIONEER CS OF SCIENCE",0,0,0,1,0,2,0,0.1137,null,0,0,0,0,3,9,3,null,null,null,null,null,null,494,494093293,"PIONEER CS OF SCIENCE",0,0,0,1,0,2,0,0,0,0,0,1,0,0,0,2,null,93,293,9]
[494,494093295,"PIONEER CS OF SCIENCE",0,0,0,1,0,1,0,7.5800000000000006E-2,null,0,0,0,0,1,3,2,null,null,null,null,null,null,494,494093295,"PIONEER CS OF SCIENCE",0,0,0,1,0,1,0,0,0,0,0,1,0,0,0,0,null,93,295,3]
[494,494093346,"PIONEER CS OF SCIENCE",0,0,0,1,3,0,0,0.15160000000000001,null,0,0,0,0,3,7,4,null,null,null,null,null,null,494,494093346,"PIONEER CS OF SCIENCE",0,0,0,1,3,0,0,0,0,0,0,3,0,0,0,0,null,93,346,7]
[494,494093347,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,494,494093347,"PIONEER CS OF SCIENCE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,93,347,7]
[496,496201003,"GLOBAL LEARNING",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,6,2,null,null,null,null,null,null,496,496201003,"GLOBAL LEARNING",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,201,3,6]
[496,496201072,"GLOBAL LEARNING",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,0,0,1,5,4,null,null,null,null,null,null,496,496201072,"GLOBAL LEARNING",0,0,0,0,1,3,0,0,0,0,0,0,0,0,0,1,null,201,72,5]
[496,496201095,"GLOBAL LEARNING",0,0,0,0,2,1,0,0.1137,null,0,0,0,0,2,10,3,null,null,null,null,null,null,496,496201095,"GLOBAL LEARNING",0,0,0,0,2,1,0,0,0,0,0,1,0,0,0,1,null,201,95,10]
[496,496201201,"GLOBAL LEARNING",0,0,0,94,269,133,0,18.798400000000001,null,0,14,20,11,312,10,496,null,null,null,null,null,null,496,496201201,"GLOBAL LEARNING",0,0,0,94,269,133,0,0,14,20,11,231,0,0,0,81,null,201,201,10]
[496,496201292,"GLOBAL LEARNING",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,5,1,null,null,null,null,null,null,496,496201292,"GLOBAL LEARNING",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,201,292,5]
[496,496201763,"GLOBAL LEARNING",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,4,1,null,null,null,null,null,null,496,496201763,"GLOBAL LEARNING",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,201,763,4]
[497,497117005,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,4,2,0,0,0.30320000000000003,null,0,1,0,0,1,7,8,null,null,null,null,null,null,497,497117005,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,4,2,0,0,0,1,0,0,0,0,0,1,0,null,117,5,7]
[497,497117008,"PIONEER VALLEY CHINESE IMMERSION",0,0,14,49,19,0,0,3.1078000000000001,null,0,3,0,0,11,7,82,null,null,null,null,null,null,497,497117008,"PIONEER VALLEY CHINESE IMMERSION",0,0,14,49,19,0,0,0,3,0,0,8,0,0,3,0,null,117,8,7]
[497,497117024,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,9,9,6,0,0.94750000000000001,null,0,0,0,0,7,4,25,null,null,null,null,null,null,497,497117024,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,9,9,6,0,0,0,0,0,5,0,0,0,2,null,117,24,4]
[497,497117035,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,0,10,2,null,null,null,null,null,null,497,497117035,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,null,117,35,10]
[497,497117061,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,6,6,4,0,0.64429999999999998,null,0,0,0,0,4,10,17,null,null,null,null,null,null,497,497117061,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,6,6,4,0,0,0,0,0,3,0,0,0,1,null,117,61,10]
[497,497117074,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,5,0,0,0,0.1895,null,0,0,0,0,1,5,5,null,null,null,null,null,null,497,497117074,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,5,0,0,0,0,0,0,0,1,0,0,0,0,null,117,74,5]
[497,497117086,"PIONEER VALLEY CHINESE IMMERSION",0,0,3,15,7,5,0,1.137,null,0,1,0,0,2,7,30,null,null,null,null,null,null,497,497117086,"PIONEER VALLEY CHINESE IMMERSION",0,0,3,15,7,5,0,0,1,0,0,2,0,0,0,0,null,117,86,7]
[497,497117087,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,5,2,null,null,null,null,null,null,497,497117087,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,1,0,0,0,0,0,0,0,1,0,0,1,0,null,117,87,5]
[497,497117111,"PIONEER VALLEY CHINESE IMMERSION",0,0,3,5,1,0,0,0.34110000000000001,null,0,1,0,0,2,6,9,null,null,null,null,null,null,497,497117111,"PIONEER VALLEY CHINESE IMMERSION",0,0,3,5,1,0,0,0,1,0,0,2,0,0,0,0,null,117,111,6]
[497,497117114,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,7,3,2,0,0.49270000000000003,null,0,1,0,1,5,10,13,null,null,null,null,null,null,497,497117114,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,7,3,2,0,0,1,0,1,3,0,0,1,1,null,117,114,10]
[497,497117117,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,17,6,4,0,1.0991,null,0,0,0,0,0,5,29,null,null,null,null,null,null,497,497117117,"PIONEER VALLEY CHINESE IMMERSION",0,0,2,17,6,4,0,0,0,0,0,0,0,0,0,0,null,117,117,5]
[497,497117137,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,8,18,9,0,1.3265,null,0,0,0,0,3,10,35,null,null,null,null,null,null,497,497117137,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,8,18,9,0,0,0,0,0,2,0,0,0,1,null,117,137,10]
[497,497117154,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,2,0,0,0.22739999999999999,null,0,0,0,0,0,4,6,null,null,null,null,null,null,497,497117154,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,2,0,0,0,0,0,0,0,0,0,0,0,null,117,154,4]
[497,497117159,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,3,2,0,0,0.1895,null,0,0,0,0,0,2,5,null,null,null,null,null,null,497,497117159,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,3,2,0,0,0,0,0,0,0,0,0,0,0,null,117,159,2]
[497,497117210,"PIONEER VALLEY CHINESE IMMERSION",0,0,5,17,12,14,0,1.8191999999999999,null,0,0,0,0,6,6,48,null,null,null,null,null,null,497,497117210,"PIONEER VALLEY CHINESE IMMERSION",0,0,5,17,12,14,0,0,0,0,0,3,0,0,1,2,null,117,210,6]
[497,497117223,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,0,0,0,0.15160000000000001,null,0,0,0,0,0,10,4,null,null,null,null,null,null,497,497117223,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,null,117,223,10]
[497,497117272,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,8,2,null,null,null,null,null,null,497,497117272,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,117,272,8]
[497,497117275,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,1,3,2,null,null,null,null,null,null,497,497117275,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,0,0,0,0,0,0,0,1,0,0,0,0,null,117,275,3]
[497,497117278,"PIONEER VALLEY CHINESE IMMERSION",0,0,4,16,14,8,0,1.5918000000000001,null,0,1,0,0,4,6,42,null,null,null,null,null,null,497,497117278,"PIONEER VALLEY CHINESE IMMERSION",0,0,4,16,14,8,0,0,1,0,0,4,0,0,0,0,null,117,278,6]
[497,497117281,"PIONEER VALLEY CHINESE IMMERSION",0,0,6,26,29,13,0,2.8046000000000002,null,0,1,0,0,51,10,74,null,null,null,null,null,null,497,497117281,"PIONEER VALLEY CHINESE IMMERSION",0,0,6,26,29,13,0,0,1,0,0,34,0,0,5,12,null,117,281,10]
[497,497117325,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,3,3,0,0,0.22739999999999999,null,0,0,0,0,1,9,6,null,null,null,null,null,null,497,497117325,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,3,3,0,0,0,0,0,0,1,0,0,0,0,null,117,325,9]
[497,497117327,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,1,0,0,0.1137,null,0,0,0,0,0,3,3,null,null,null,null,null,null,497,497117327,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,1,0,0,0,0,0,0,0,0,0,0,0,null,117,327,3]
[497,497117332,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,2,0,0,0.15160000000000001,null,0,0,0,0,0,9,4,null,null,null,null,null,null,497,497117332,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,2,2,0,0,0,0,0,0,0,0,0,0,0,null,117,332,9]
[497,497117340,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,0,0,0,0.15160000000000001,null,0,0,0,0,2,5,4,null,null,null,null,null,null,497,497117340,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,4,0,0,0,0,0,0,0,2,0,0,0,0,null,117,340,5]
[497,497117605,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,24,23,0,1.7813000000000001,null,0,0,3,1,11,6,47,null,null,null,null,null,null,497,497117605,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,24,23,0,0,0,3,1,7,0,0,0,4,null,117,605,6]
[497,497117670,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,3,5,0,0.30320000000000003,null,0,0,0,0,0,4,8,null,null,null,null,null,null,497,497117670,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,3,5,0,0,0,0,0,0,0,0,0,0,null,117,670,4]
[497,497117674,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,10,2,5,0,0.68220000000000003,null,0,1,0,0,7,10,18,null,null,null,null,null,null,497,497117674,"PIONEER VALLEY CHINESE IMMERSION",0,0,1,10,2,5,0,0,1,0,0,5,0,0,0,2,null,117,674,10]
[497,497117680,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,497,497117680,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,117,680,4]
[497,497117683,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,2,4,3,null,null,null,null,null,null,497,497117683,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,2,0,0,0,0,0,1,0,0,0,1,null,117,683,4]
[497,497117750,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,497,497117750,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,117,750,6]
[497,497117755,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,1,9,3,null,null,null,null,null,null,497,497117755,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,1,null,117,755,9]
[497,497117766,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,2,6,2,null,null,null,null,null,null,497,497117766,"PIONEER VALLEY CHINESE IMMERSION",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,117,766,6]
[498,498281061,"VERITAS PREPARATORY",0,0,0,0,4,0,0,0.15160000000000001,null,0,0,0,0,4,10,4,null,null,null,null,null,null,498,498281061,"VERITAS PREPARATORY",0,0,0,0,4,0,0,0,0,0,0,4,0,0,0,0,null,281,61,10]
[498,498281281,"VERITAS PREPARATORY",0,0,0,110,250,0,0,13.644,null,0,7,10,0,317,10,360,null,null,null,null,null,null,498,498281281,"VERITAS PREPARATORY",0,0,0,110,250,0,0,0,7,10,0,317,0,0,0,0,null,281,281,10]
[498,498281332,"VERITAS PREPARATORY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,9,1,null,null,null,null,null,null,498,498281332,"VERITAS PREPARATORY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,281,332,9]
[499,499061061,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,70,58,0,4.8512000000000004,null,0,0,4,1,46,10,128,null,null,null,null,null,null,499,499061061,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,70,58,0,0,0,4,1,29,0,0,0,17,null,61,61,10]
[499,499061111,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,6,1,null,null,null,null,null,null,499,499061111,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,61,111,6]
[499,499061137,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,3,4,0,0.26529999999999998,null,0,0,0,0,5,10,7,null,null,null,null,null,null,499,499061137,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,3,4,0,0,0,0,0,2,0,0,0,3,null,61,137,10]
[499,499061161,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,13,0,0.49270000000000003,null,0,0,0,0,5,7,13,null,null,null,null,null,null,499,499061161,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,13,0,0,0,0,0,0,0,0,0,5,null,61,161,7]
[499,499061278,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,1,6,3,null,null,null,null,null,null,499,499061278,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,1,null,61,278,6]
[499,499061281,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,189,171,0,13.644,null,0,0,14,4,197,10,360,null,null,null,null,null,null,499,499061281,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,189,171,0,0,0,14,4,114,0,0,0,83,null,61,281,10]
[499,499061325,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,2,9,2,null,null,null,null,null,null,499,499061325,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,61,325,9]
[499,499061332,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,4,5,0,0.34110000000000001,null,0,0,1,1,5,9,9,null,null,null,null,null,null,499,499061332,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,4,5,0,0,0,1,1,2,0,0,0,3,null,61,332,9]
[499,499061672,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,8,1,null,null,null,null,null,null,499,499061672,"HAMPDEN CS OF SCIENCE EAST",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,672,8]
[3501,3501061061,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,31,0,1.1749000000000001,null,0,0,0,1,25,10,31,null,null,null,null,null,null,3501,3501061061,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,31,0,0,0,0,1,0,0,0,0,25,null,61,61,10]
[3501,3501061111,"PAULO FREIRE SOCIAL JUSTICE",{"$f":"ROUND(AC843,0)","v":0},{"$f":"ROUND(AD843,0)","v":0},{"$f":"ROUND(AE843,0)","v":0},{"$f":"ROUND(AF843,0)","v":0},{"$f":"ROUND(AG843,0)","v":0},{"$f":"ROUND(AH843,0)","v":1},{"$f":"ROUND(AI843,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE843:AH843)+(AD843*0.5))+0.0479*AI843,4)","v":3.7900000000000003E-2},null,{"$f":"ROUND(AJ843*0.5,0)","v":0},{"$f":"ROUND(AK843,0)","v":0},{"$f":"ROUND(AL843,0)","v":0},{"$f":"ROUND(AM843,0)","v":0},{"$f":"ROUND(AO843*0.5,0)+ROUND(AP843*0.5,0)+ROUND(SUM(AN843,AQ843:AR843),0)","v":0},{"$f":"AV843","v":6},{"$f":"SUM(F843:I843)+ROUND(D843*0.5,0)+ROUND(E843*0.5,0)","v":1},null,null,null,null,null,null,3501,3501061111,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,61,111,6]
[3501,3501061117,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,5,1,null,null,null,null,null,null,3501,3501061117,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,117,5]
[3501,3501061137,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,148,0,5.6092000000000004,null,0,0,0,19,135,10,148,null,null,null,null,null,null,3501,3501061137,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,148,0,0,0,0,19,0,0,0,0,135,null,61,137,10]
[3501,3501061161,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,3501,3501061161,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,61,161,7]
[3501,3501061210,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,6,1,null,null,null,null,null,null,3501,3501061210,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,210,6]
[3501,3501061278,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,3,0,0.1137,null,0,0,0,1,2,6,3,null,null,null,null,null,null,3501,3501061278,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,2,null,61,278,6]
[3501,3501061281,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,88,0,3.3351999999999999,null,0,0,0,4,83,10,88,null,null,null,null,null,null,3501,3501061281,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,88,0,0,0,0,4,0,0,0,0,83,null,61,281,10]
[3501,3501061332,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,3,0,0.1137,null,0,0,0,1,3,9,3,null,null,null,null,null,null,3501,3501061332,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,3,null,61,332,9]
[3501,3501061683,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,4,1,null,null,null,null,null,null,3501,3501061683,"PAULO FREIRE SOCIAL JUSTICE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,61,683,4]
[3502,3502281061,"BAYSTATE ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,2,10,2,null,null,null,null,null,null,3502,3502281061,"BAYSTATE ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,281,61,10]
[3502,3502281281,"BAYSTATE ACADEMY",0,0,0,0,231,230,0,17.471900000000002,null,0,0,19,22,349,10,461,null,null,null,null,null,null,3502,3502281281,"BAYSTATE ACADEMY",0,0,0,0,231,230,0,0,0,19,22,176,0,0,0,173,null,281,281,10]
[3503,3503160031,"COLLEGIATE CS OF LOWELL",0,0,0,3,2,0,0,0.1895,null,0,0,0,0,2,4,5,null,null,null,null,null,null,3503,3503160031,"COLLEGIATE CS OF LOWELL",0,0,0,3,2,0,0,0,0,0,0,2,0,0,0,0,null,160,31,4]
[3503,3503160044,"COLLEGIATE CS OF LOWELL",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,10,2,null,null,null,null,null,null,3503,3503160044,"COLLEGIATE CS OF LOWELL",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,160,44,10]
[3503,3503160048,"COLLEGIATE CS OF LOWELL",0,0,0,3,1,0,0,0.15160000000000001,null,0,0,0,0,0,3,4,null,null,null,null,null,null,3503,3503160048,"COLLEGIATE CS OF LOWELL",0,0,0,3,1,0,0,0,0,0,0,0,0,0,0,0,null,160,48,3]
[3503,3503160056,"COLLEGIATE CS OF LOWELL",0,0,0,1,1,0,0,7.5800000000000006E-2,null,0,0,0,0,1,3,2,null,null,null,null,null,null,3503,3503160056,"COLLEGIATE CS OF LOWELL",0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,null,160,56,3]
[3503,3503160079,"COLLEGIATE CS OF LOWELL",0,0,3,29,13,2,0,1.7813000000000001,null,0,3,0,0,10,6,47,null,null,null,null,null,null,3503,3503160079,"COLLEGIATE CS OF LOWELL",0,0,3,29,13,2,0,0,3,0,0,9,0,0,1,0,null,160,79,6]
[3503,3503160149,"COLLEGIATE CS OF LOWELL",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,2,10,2,null,null,null,null,null,null,3503,3503160149,"COLLEGIATE CS OF LOWELL",0,0,0,2,0,0,0,0,0,0,0,2,0,0,0,0,null,160,149,10]
[3503,3503160160,"COLLEGIATE CS OF LOWELL",0,0,75,494,255,40,0,32.745600000000003,null,0,167,50,7,487,10,864,null,null,null,null,null,null,3503,3503160160,"COLLEGIATE CS OF LOWELL",0,0,75,494,255,40,0,0,167,50,7,425,0,0,46,16,null,160,160,10]
[3503,3503160301,"COLLEGIATE CS OF LOWELL",0,0,0,2,0,1,0,0.1137,null,0,1,0,0,3,3,3,null,null,null,null,null,null,3503,3503160301,"COLLEGIATE CS OF LOWELL",0,0,0,2,0,1,0,0,1,0,0,2,0,0,0,1,null,160,301,3]
[3503,3503160673,"COLLEGIATE CS OF LOWELL",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,2,1,null,null,null,null,null,null,3503,3503160673,"COLLEGIATE CS OF LOWELL",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,160,673,2]
[3503,3503160735,"COLLEGIATE CS OF LOWELL",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,0,4,2,null,null,null,null,null,null,3503,3503160735,"COLLEGIATE CS OF LOWELL",0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,null,160,735,4]
[3504,3504035035,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,188,0,7.1252000000000004,null,0,0,0,48,125,10,188,null,null,null,null,null,null,3504,3504035035,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,188,0,0,0,0,48,0,0,0,0,125,null,35,35,10]
[3504,3504035044,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,1,10,2,null,null,null,null,null,null,3504,3504035044,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,35,44,10]
[3504,3504035088,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,3,1,null,null,null,null,null,null,3504,3504035088,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,88,3]
[3504,3504035189,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,2,1,null,null,null,null,null,null,3504,3504035189,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,189,2]
[3504,3504035308,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,9,1,null,null,null,null,null,null,3504,3504035308,"CITY ON A HILL - DUDLEY SQUARE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,35,308,9]
[3506,3506262030,"PIONEER CS OF SCIENCE II",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,1,0,0,6,2,null,null,null,null,null,null,3506,3506262030,"PIONEER CS OF SCIENCE II",0,0,0,0,1,1,0,0,0,1,0,0,0,0,0,0,null,262,30,6]
[3506,3506262049,"PIONEER CS OF SCIENCE II",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,1,0,2,7,2,null,null,null,null,null,null,3506,3506262049,"PIONEER CS OF SCIENCE II",0,0,0,0,1,1,0,0,0,1,0,1,0,0,0,1,null,262,49,7]
[3506,3506262071,"PIONEER CS OF SCIENCE II",0,0,0,0,1,2,0,0.1137,null,0,0,0,0,0,4,3,null,null,null,null,null,null,3506,3506262071,"PIONEER CS OF SCIENCE II",0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,null,262,71,4]
[3506,3506262093,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0.1137,null,0,0,0,1,1,10,3,null,null,null,null,null,null,3506,3506262093,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,1,null,262,93,10]
[3506,3506262149,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,2,10,3,null,null,null,null,null,null,3506,3506262149,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,2,null,262,149,10]
[3506,3506262163,"PIONEER CS OF SCIENCE II",0,0,0,0,58,92,0,5.6849999999999996,null,0,0,17,20,64,10,150,null,null,null,null,null,null,3506,3506262163,"PIONEER CS OF SCIENCE II",0,0,0,0,58,92,0,0,0,17,20,24,0,0,0,40,null,262,163,10]
[3506,3506262165,"PIONEER CS OF SCIENCE II",0,0,0,0,5,34,0,1.4781,null,0,0,2,3,12,9,39,null,null,null,null,null,null,3506,3506262165,"PIONEER CS OF SCIENCE II",0,0,0,0,5,34,0,0,0,2,3,2,0,0,0,10,null,262,165,9]
[3506,3506262176,"PIONEER CS OF SCIENCE II",0,0,0,0,4,6,0,0.379,null,0,0,2,0,4,7,10,null,null,null,null,null,null,3506,3506262176,"PIONEER CS OF SCIENCE II",0,0,0,0,4,6,0,0,0,2,0,2,0,0,0,2,null,262,176,7]
[3506,3506262178,"PIONEER CS OF SCIENCE II",0,0,0,0,2,4,0,0.22739999999999999,null,0,0,0,1,2,2,6,null,null,null,null,null,null,3506,3506262178,"PIONEER CS OF SCIENCE II",0,0,0,0,2,4,0,0,0,0,1,1,0,0,0,1,null,262,178,2]
[3506,3506262229,"PIONEER CS OF SCIENCE II",0,0,0,0,7,8,0,0.56850000000000001,null,0,0,1,0,5,8,15,null,null,null,null,null,null,3506,3506262229,"PIONEER CS OF SCIENCE II",0,0,0,0,7,8,0,0,0,1,0,3,0,0,0,2,null,262,229,8]
[3506,3506262244,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,9,2,null,null,null,null,null,null,3506,3506262244,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,262,244,9]
[3506,3506262248,"PIONEER CS OF SCIENCE II",0,0,0,0,3,6,0,0.34110000000000001,null,0,0,1,0,3,10,9,null,null,null,null,null,null,3506,3506262248,"PIONEER CS OF SCIENCE II",0,0,0,0,3,6,0,0,0,1,0,0,0,0,0,3,null,262,248,10]
[3506,3506262258,"PIONEER CS OF SCIENCE II",0,0,0,0,1,7,0,0.30320000000000003,null,0,0,1,2,3,10,8,null,null,null,null,null,null,3506,3506262258,"PIONEER CS OF SCIENCE II",0,0,0,0,1,7,0,0,0,1,2,0,0,0,0,3,null,262,258,10]
[3506,3506262262,"PIONEER CS OF SCIENCE II",0,0,0,0,44,46,0,3.411,null,0,0,11,6,25,8,90,null,null,null,null,null,null,3506,3506262262,"PIONEER CS OF SCIENCE II",0,0,0,0,44,46,0,0,0,11,6,9,0,0,0,16,null,262,262,8]
[3506,3506262274,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0.1137,null,0,0,0,1,0,9,3,null,null,null,null,null,null,3506,3506262274,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,0,null,262,274,9]
[3506,3506262284,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0.1137,null,0,0,0,1,0,4,3,null,null,null,null,null,null,3506,3506262284,"PIONEER CS OF SCIENCE II",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,0,null,262,284,4]
[3506,3506262295,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,3,2,null,null,null,null,null,null,3506,3506262295,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,262,295,3]
[3506,3506262346,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,7,2,null,null,null,null,null,null,3506,3506262346,"PIONEER CS OF SCIENCE II",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,262,346,7]
[3506,3506262347,"PIONEER CS OF SCIENCE II",0,0,0,0,4,4,0,0.30320000000000003,null,0,0,1,1,2,7,8,null,null,null,null,null,null,3506,3506262347,"PIONEER CS OF SCIENCE II",0,0,0,0,4,4,0,0,0,1,1,1,0,0,0,1,null,262,347,7]
[3507,3507201072,"CITY ON A HILL NEW BEDFORD",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,5,1,null,null,null,null,null,null,3507,3507201072,"CITY ON A HILL NEW BEDFORD",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,201,72,5]
[3507,3507201094,"CITY ON A HILL NEW BEDFORD",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,3507,3507201094,"CITY ON A HILL NEW BEDFORD",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,201,94,7]
[3507,3507201095,"CITY ON A HILL NEW BEDFORD",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,10,2,null,null,null,null,null,null,3507,3507201095,"CITY ON A HILL NEW BEDFORD",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,201,95,10]
[3507,3507201201,"CITY ON A HILL NEW BEDFORD",0,0,0,0,0,145,0,5.4954999999999998,null,0,0,0,34,118,10,145,null,null,null,null,null,null,3507,3507201201,"CITY ON A HILL NEW BEDFORD",0,0,0,0,0,145,0,0,0,0,34,0,0,0,0,118,null,201,201,10]
[3508,3508281061,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,3,0,0.1137,null,0,0,0,1,2,10,3,null,null,null,null,null,null,3508,3508281061,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,3,0,0,0,0,1,0,0,0,0,2,null,281,61,10]
[3508,3508281137,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,3,0,0.1137,null,0,0,0,2,3,10,3,null,null,null,null,null,null,3508,3508281137,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,3,0,0,0,0,2,0,0,0,0,3,null,281,137,10]
[3508,3508281278,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,6,1,null,null,null,null,null,null,3508,3508281278,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,281,278,6]
[3508,3508281281,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,178,0,6.7462,null,0,0,0,36,164,10,178,null,null,null,null,null,null,3508,3508281281,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,178,0,0,0,0,36,0,0,0,0,164,null,281,281,10]
[3508,3508281332,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,3,0,0.1137,null,0,0,0,2,3,9,3,null,null,null,null,null,null,3508,3508281332,"PHOENIX CHARTER ACADEMY SPRINGFIELD",0,0,0,0,0,3,0,0,0,0,2,0,0,0,0,3,null,281,332,9]
[3509,3509095072,"ARGOSY COLLEGIATE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,1,5,2,null,null,null,null,null,null,3509,3509095072,"ARGOSY COLLEGIATE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,95,72,5]
[3509,3509095088,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,3,1,null,null,null,null,null,null,3509,3509095088,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,95,88,3]
[3509,3509095095,"ARGOSY COLLEGIATE",0,0,0,0,334,179,0,19.442699999999999,null,0,0,93,36,341,10,513,null,null,null,null,null,null,3509,3509095095,"ARGOSY COLLEGIATE",0,0,0,0,334,179,0,0,0,93,36,226,0,0,0,115,null,95,95,10]
[3509,3509095201,"ARGOSY COLLEGIATE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,2,10,2,null,null,null,null,null,null,3509,3509095201,"ARGOSY COLLEGIATE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,95,201,10]
[3509,3509095265,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,1,1,3,1,null,null,null,null,null,null,3509,3509095265,"ARGOSY COLLEGIATE",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,95,265,3]
[3509,3509095273,"ARGOSY COLLEGIATE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,5,1,null,null,null,null,null,null,3509,3509095273,"ARGOSY COLLEGIATE",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,95,273,5]
[3509,3509095331,"ARGOSY COLLEGIATE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,0,6,2,null,null,null,null,null,null,3509,3509095331,"ARGOSY COLLEGIATE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,null,95,331,6]
[3509,3509095650,"ARGOSY COLLEGIATE",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,3509,3509095650,"ARGOSY COLLEGIATE",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,95,650,4]
[3509,3509095763,"ARGOSY COLLEGIATE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,2,4,2,null,null,null,null,null,null,3509,3509095763,"ARGOSY COLLEGIATE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,95,763,4]
[3510,3510281061,"SPRINGFIELD PREPARATORY",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,3,10,3,null,null,null,null,null,null,3510,3510281061,"SPRINGFIELD PREPARATORY",0,0,0,3,0,0,0,0,0,0,0,3,0,0,0,0,null,281,61,10]
[3510,3510281137,"SPRINGFIELD PREPARATORY",{"$f":"ROUND(AC907,0)","v":0},{"$f":"ROUND(AD907,0)","v":0},{"$f":"ROUND(AE907,0)","v":0},{"$f":"ROUND(AF907,0)","v":4},{"$f":"ROUND(AG907,0)","v":0},{"$f":"ROUND(AH907,0)","v":0},{"$f":"ROUND(AI907,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE907:AH907)+(AD907*0.5))+0.0479*AI907,4)","v":0.15160000000000001},null,{"$f":"ROUND(AJ907*0.5,0)","v":0},{"$f":"ROUND(AK907,0)","v":1},{"$f":"ROUND(AL907,0)","v":0},{"$f":"ROUND(AM907,0)","v":0},{"$f":"ROUND(AO907*0.5,0)+ROUND(AP907*0.5,0)+ROUND(SUM(AN907,AQ907:AR907),0)","v":4},{"$f":"AV907","v":10},{"$f":"SUM(F907:I907)+ROUND(D907*0.5,0)+ROUND(E907*0.5,0)","v":4},null,null,null,null,null,null,3510,3510281137,"SPRINGFIELD PREPARATORY",0,0,0,4,0,0,0,0,1,0,0,4,0,0,0,0,null,281,137,10]
[3510,3510281281,"SPRINGFIELD PREPARATORY",0,0,54,260,0,0,0,11.900600000000001,null,0,45,0,0,236,10,314,null,null,null,null,null,null,3510,3510281281,"SPRINGFIELD PREPARATORY",0,0,54,260,0,0,0,0,45,0,0,200,0,0,36,0,null,281,281,10]
[3510,3510281332,"SPRINGFIELD PREPARATORY",0,0,0,3,0,0,0,0.1137,null,0,0,0,0,2,9,3,null,null,null,null,null,null,3510,3510281332,"SPRINGFIELD PREPARATORY",0,0,0,3,0,0,0,0,0,0,0,2,0,0,0,0,null,281,332,9]
[3513,3513044018,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,7.5800000000000006E-2,null,0,0,0,0,2,8,2,null,null,null,null,null,null,3513,3513044018,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,1,0,0,0,0,0,1,0,0,0,1,null,44,18,8]
[3513,3513044035,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,3513,3513044035,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,44,35,10]
[3513,3513044044,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,277,234,0,19.366900000000001,null,0,0,43,28,280,10,511,null,null,null,null,null,null,3513,3513044044,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,277,234,0,0,0,43,28,150,0,0,0,130,null,44,44,10]
[3513,3513044050,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,3,1,null,null,null,null,null,null,3513,3513044050,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,44,50,3]
[3513,3513044095,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,1,0,2,10,2,null,null,null,null,null,null,3513,3513044095,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,2,0,0,0,0,1,0,2,0,0,0,0,null,44,95,10]
[3513,3513044182,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,3,0,0.15160000000000001,null,0,0,1,1,4,7,4,null,null,null,null,null,null,3513,3513044182,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,3,0,0,0,1,1,1,0,0,0,3,null,44,182,7]
[3513,3513044244,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,31,32,0,2.3877000000000002,null,0,0,7,3,30,9,63,null,null,null,null,null,null,3513,3513044244,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,31,32,0,0,0,7,3,17,0,0,0,13,null,44,244,9]
[3513,3513044251,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,2,0,0,7.5800000000000006E-2,null,0,0,0,0,2,8,2,null,null,null,null,null,null,3513,3513044251,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,2,0,0,0,0,0,0,2,0,0,0,0,null,44,251,8]
[3513,3513044293,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,17,15,0,1.2128000000000001,null,0,0,0,1,11,9,32,null,null,null,null,null,null,3513,3513044293,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,17,15,0,0,0,0,1,9,0,0,0,2,null,44,293,9]
[3513,3513044625,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,4,1,null,null,null,null,null,null,3513,3513044625,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,44,625,4]
[3513,3513044690,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,1,0,1,2,1,null,null,null,null,null,null,3513,3513044690,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,1,0,0,0,0,1,0,1,0,0,0,0,null,44,690,2]
[3513,3513044780,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,5,1,null,null,null,null,null,null,3513,3513044780,"NEW HEIGHTS CS OF BROCKTON",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,44,780,5]
[3514,3514281137,"LIBERTAS ACADEMY",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,3514,3514281137,"LIBERTAS ACADEMY",0,0,0,0,1,0,0,0,0,0,0,1,0,0,0,0,null,281,137,10]
[3514,3514281281,"LIBERTAS ACADEMY",0,0,0,0,266,0,0,10.0814,null,0,0,95,0,225,10,266,null,null,null,null,null,null,3514,3514281281,"LIBERTAS ACADEMY",0,0,0,0,266,0,0,0,0,95,0,225,0,0,0,0,null,281,281,10]
[3515,3515287043,"OLD STURBRIDGE ACADEMY ",0,0,2,2,0,0,0,0.15160000000000001,null,0,0,0,0,1,6,4,null,null,null,null,null,null,3515,3515287043,"OLD STURBRIDGE ACADEMY ",0,0,2,2,0,0,0,0,0,0,0,1,0,0,0,0,null,287,43,6]
[3515,3515287045,"OLD STURBRIDGE ACADEMY ",0,0,3,1,0,0,0,0.15160000000000001,null,0,0,0,0,0,7,4,null,null,null,null,null,null,3515,3515287045,"OLD STURBRIDGE ACADEMY ",0,0,3,1,0,0,0,0,0,0,0,0,0,0,0,0,null,287,45,7]
[3515,3515287135,"OLD STURBRIDGE ACADEMY ",0,0,1,5,0,0,0,0.22739999999999999,null,0,1,0,0,1,8,6,null,null,null,null,null,null,3515,3515287135,"OLD STURBRIDGE ACADEMY ",0,0,1,5,0,0,0,0,1,0,0,1,0,0,0,0,null,287,135,8]
[3515,3515287151,"OLD STURBRIDGE ACADEMY ",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,0,7,1,null,null,null,null,null,null,3515,3515287151,"OLD STURBRIDGE ACADEMY ",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,287,151,7]
[3515,3515287191,"OLD STURBRIDGE ACADEMY ",0,0,4,26,0,0,0,1.137,null,0,0,0,0,4,7,30,null,null,null,null,null,null,3515,3515287191,"OLD STURBRIDGE ACADEMY ",0,0,4,26,0,0,0,0,0,0,0,3,0,0,1,0,null,287,191,7]
[3515,3515287215,"OLD STURBRIDGE ACADEMY ",0,0,2,6,0,0,0,0.30320000000000003,null,0,0,0,0,2,8,8,null,null,null,null,null,null,3515,3515287215,"OLD STURBRIDGE ACADEMY ",0,0,2,6,0,0,0,0,0,0,0,1,0,0,1,0,null,287,215,8]
[3515,3515287227,"OLD STURBRIDGE ACADEMY ",0,0,2,8,0,0,0,0.379,null,0,1,0,0,5,9,10,null,null,null,null,null,null,3515,3515287227,"OLD STURBRIDGE ACADEMY ",0,0,2,8,0,0,0,0,1,0,0,5,0,0,0,0,null,287,227,9]
[3515,3515287277,"OLD STURBRIDGE ACADEMY ",0,0,14,79,0,0,0,3.5247000000000002,null,0,10,0,0,46,10,93,null,null,null,null,null,null,3515,3515287277,"OLD STURBRIDGE ACADEMY ",0,0,14,79,0,0,0,0,10,0,0,38,0,0,8,0,null,287,277,10]
[3515,3515287287,"OLD STURBRIDGE ACADEMY ",0,0,3,7,0,0,0,0.379,null,0,0,0,0,2,3,10,null,null,null,null,null,null,3515,3515287287,"OLD STURBRIDGE ACADEMY ",0,0,3,7,0,0,0,0,0,0,0,0,0,0,2,0,null,287,287,3]
[3515,3515287306,"OLD STURBRIDGE ACADEMY ",0,0,2,6,0,0,0,0.30320000000000003,null,0,0,0,0,1,8,8,null,null,null,null,null,null,3515,3515287306,"OLD STURBRIDGE ACADEMY ",0,0,2,6,0,0,0,0,0,0,0,1,0,0,0,0,null,287,306,8]
[3515,3515287316,"OLD STURBRIDGE ACADEMY ",0,0,2,6,0,0,0,0.30320000000000003,null,0,0,0,0,3,10,8,null,null,null,null,null,null,3515,3515287316,"OLD STURBRIDGE ACADEMY ",0,0,2,6,0,0,0,0,0,0,0,3,0,0,0,0,null,287,316,10]
[3515,3515287658,"OLD STURBRIDGE ACADEMY ",0,0,0,8,0,0,0,0.30320000000000003,null,0,0,0,0,1,5,8,null,null,null,null,null,null,3515,3515287658,"OLD STURBRIDGE ACADEMY ",0,0,0,8,0,0,0,0,0,0,0,1,0,0,0,0,null,287,658,5]
[3515,3515287753,"OLD STURBRIDGE ACADEMY ",0,0,0,1,0,0,0,3.7900000000000003E-2,null,0,0,0,0,1,6,1,null,null,null,null,null,null,3515,3515287753,"OLD STURBRIDGE ACADEMY ",0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,0,null,287,753,6]
[3515,3515287767,"OLD STURBRIDGE ACADEMY ",0,0,5,42,0,0,0,1.7813000000000001,null,0,0,0,0,9,9,47,null,null,null,null,null,null,3515,3515287767,"OLD STURBRIDGE ACADEMY ",0,0,5,42,0,0,0,0,0,0,0,8,0,0,1,0,null,287,767,9]
[3515,3515287778,"OLD STURBRIDGE ACADEMY ",0,0,0,2,0,0,0,7.5800000000000006E-2,null,0,0,0,0,1,9,2,null,null,null,null,null,null,3515,3515287778,"OLD STURBRIDGE ACADEMY ",0,0,0,2,0,0,0,0,0,0,0,1,0,0,0,0,null,287,778,9]
[3516,3516332005,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,25,8,0,1.2506999999999999,null,0,0,2,2,9,7,33,null,null,null,null,null,null,3516,3516332005,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,25,8,0,0,0,2,2,6,0,0,0,3,null,332,5,7]
[3516,3516332061,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,6,1,0,0.26529999999999998,null,0,0,0,0,5,10,7,null,null,null,null,null,null,3516,3516332061,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,6,1,0,0,0,0,0,4,0,0,0,1,null,332,61,10]
[3516,3516332087,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,1,1,5,1,null,null,null,null,null,null,3516,3516332087,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,null,332,87,5]
[3516,3516332137,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,29,17,0,1.7434000000000001,null,0,0,4,3,27,10,46,null,null,null,null,null,null,3516,3516332137,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,29,17,0,0,0,4,3,19,0,0,0,8,null,332,137,10]
[3516,3516332278,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,6,3,null,null,null,null,null,null,3516,3516332278,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,332,278,6]
[3516,3516332281,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,83,25,0,4.0932000000000004,null,0,0,7,2,75,10,108,null,null,null,null,null,null,3516,3516332281,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,83,25,0,0,0,7,2,57,0,0,0,18,null,332,281,10]
[3516,3516332325,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,25,8,0,1.2506999999999999,null,0,0,0,0,5,9,33,null,null,null,null,null,null,3516,3516332325,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,25,8,0,0,0,0,0,3,0,0,0,2,null,332,325,9]
[3516,3516332332,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,22,8,0,1.137,null,0,0,1,2,14,9,30,null,null,null,null,null,null,3516,3516332332,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,22,8,0,0,0,1,2,11,0,0,0,3,null,332,332,9]
[3516,3516332680,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,0,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,3516,3516332680,"HAMPDEN CS OF SCIENCE WEST",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,null,332,680,4]
[3517,3517239020,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,3517,3517239020,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,20,9]
[3517,3517239036,"MAP ACADEMY",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,3,6,3,null,null,null,null,null,null,3517,3517239036,"MAP ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,3,null,239,36,6]
[3517,3517239044,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,10,1,null,null,null,null,null,null,3517,3517239044,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,44,10]
[3517,3517239052,"MAP ACADEMY",0,0,0,0,0,10,0,0.379,null,0,0,0,0,4,5,10,null,null,null,null,null,null,3517,3517239052,"MAP ACADEMY",0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,4,null,239,52,5]
[3517,3517239082,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,1,1,null,null,null,null,null,null,3517,3517239082,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,82,1]
[3517,3517239099,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,3517,3517239099,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,99,4]
[3517,3517239131,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,1,1,null,null,null,null,null,null,3517,3517239131,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,131,1]
[3517,3517239165,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,9,1,null,null,null,null,null,null,3517,3517239165,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,165,9]
[3517,3517239167,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,3,1,null,null,null,null,null,null,3517,3517239167,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,167,3]
[3517,3517239171,"MAP ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,1,3,2,null,null,null,null,null,null,3517,3517239171,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,239,171,3]
[3517,3517239182,"MAP ACADEMY",0,0,0,0,0,6,0,0.22739999999999999,null,0,0,0,0,5,7,6,null,null,null,null,null,null,3517,3517239182,"MAP ACADEMY",0,0,0,0,0,6,0,0,0,0,0,0,0,0,0,5,null,239,182,7]
[3517,3517239231,"MAP ACADEMY",0,0,0,0,0,9,0,0.34110000000000001,null,0,0,0,0,7,3,9,null,null,null,null,null,null,3517,3517239231,"MAP ACADEMY",0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,7,null,239,231,3]
[3517,3517239239,"MAP ACADEMY",0,0,0,0,0,88,0,3.3351999999999999,null,0,0,0,1,54,5,88,null,null,null,null,null,null,3517,3517239239,"MAP ACADEMY",0,0,0,0,0,88,0,0,0,0,1,0,0,0,0,54,null,239,239,5]
[3517,3517239243,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,8,1,null,null,null,null,null,null,3517,3517239243,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,243,8]
[3517,3517239261,"MAP ACADEMY",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,1,4,2,null,null,null,null,null,null,3517,3517239261,"MAP ACADEMY",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,239,261,4]
[3517,3517239293,"MAP ACADEMY",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,2,9,3,null,null,null,null,null,null,3517,3517239293,"MAP ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,2,null,239,293,9]
[3517,3517239310,"MAP ACADEMY",0,0,0,0,0,14,0,0.53059999999999996,null,0,0,0,0,11,10,14,null,null,null,null,null,null,3517,3517239310,"MAP ACADEMY",0,0,0,0,0,14,0,0,0,0,0,0,0,0,0,11,null,239,310,10]
[3517,3517239336,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,7,1,null,null,null,null,null,null,3517,3517239336,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,336,7]
[3517,3517239625,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,4,1,null,null,null,null,null,null,3517,3517239625,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,239,625,4]
[3517,3517239665,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,4,1,null,null,null,null,null,null,3517,3517239665,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,665,4]
[3517,3517239740,"MAP ACADEMY",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,1,3,1,null,null,null,null,null,null,3517,3517239740,"MAP ACADEMY",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,null,239,740,3]
[3517,3517239760,"MAP ACADEMY",0,0,0,0,0,9,0,0.34110000000000001,null,0,0,0,0,3,4,9,null,null,null,null,null,null,3517,3517239760,"MAP ACADEMY",0,0,0,0,0,9,0,0,0,0,0,0,0,0,0,3,null,239,760,4]
[3517,3517239780,"MAP ACADEMY",0,0,0,0,0,3,0,0.1137,null,0,0,0,0,0,5,3,null,null,null,null,null,null,3517,3517239780,"MAP ACADEMY",0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,null,239,780,5]
[3518,3518149128,"PHOENIX CHARTER ACADEMY LAWRENCE",{"$f":"ROUND(AC971,0)","v":0},{"$f":"ROUND(AD971,0)","v":0},{"$f":"ROUND(AE971,0)","v":0},{"$f":"ROUND(AF971,0)","v":0},{"$f":"ROUND(AG971,0)","v":0},{"$f":"ROUND(AH971,0)","v":8},{"$f":"ROUND(AI971,0)","v":0},{"$f":"ROUND(0.0379*(SUM(AE971:AH971)+(AD971*0.5))+0.0479*AI971,4)","v":0.30320000000000003},null,{"$f":"ROUND(AJ971*0.5,0)","v":0},{"$f":"ROUND(AK971,0)","v":0},{"$f":"ROUND(AL971,0)","v":0},{"$f":"ROUND(AM971,0)","v":0},{"$f":"ROUND(AO971*0.5,0)+ROUND(AP971*0.5,0)+ROUND(SUM(AN971,AQ971:AR971),0)","v":7},{"$f":"AV971","v":9},{"$f":"SUM(F971:I971)+ROUND(D971*0.5,0)+ROUND(E971*0.5,0)","v":8},null,null,null,null,null,null,3518,3518149128,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,7,null,149,128,9]
[3518,3518149149,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,109,0,4.1311,null,0,0,0,37,96,10,109,null,null,null,null,null,null,3518,3518149149,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,109,0,0,0,0,37,0,0,0,0,96,null,149,149,10]
[3518,3518149160,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,2,0,7.5800000000000006E-2,null,0,0,0,0,2,10,2,null,null,null,null,null,null,3518,3518149160,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,2,null,149,160,10]
[3518,3518149165,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,1,0,3.7900000000000003E-2,null,0,0,0,0,0,9,1,null,null,null,null,null,null,3518,3518149165,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,null,149,165,9]
[3518,3518149181,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,4,0,0.15160000000000001,null,0,0,0,2,2,9,4,null,null,null,null,null,null,3518,3518149181,"PHOENIX CHARTER ACADEMY LAWRENCE",0,0,0,0,0,4,0,0,0,0,2,0,0,0,0,2,null,149,181,9]
[]
[9999,999999999,"State Total",{"$f":"SUBTOTAL(9,D10:D976)","v":556},0,2657,14653,14169,12925,0,1682.9116000000124,0,72,3312,1262,1002,22172,"--",{"$f":"SUBTOTAL(9,S10:S976)","v":44693},null,null,null,null,null,null,9999,999999999,"State Total",{"$f":"SUM(AC10:AC976)","v":556},0,2657,14653,14169,12925,0,139,3312,1262,1002,14846,317,0,1349,5810,null,"--","--","--",null,"--","--","--"]
[]
[9999,999999999,"FY20 State Total - PROJc",567,0,2602,14081,13721,12577,0,1628.97990000001,0,85,3271,1425,980,20762,"--",43274,43274]
[]
[null,null,null,{"$f":"IFERROR((D977-D979)/D979*100,\"--\")","v":-1.9400352733686066},"--",2.1137586471944658,4.0622114906611744,3.2650681437213032,2.7669555537886619,"--",3.3107652218423342,"--",-15.294117647058824,1.2534393151941303,-11.43859649122807,2.2448979591836733,6.7912532511318746,"--",3.2791052364006106]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]

{"sheet":"fnd enro explain","index":4,"n_rows":49,"n_cols":55,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["Massachusetts Department of Elementary and Secondary Education"]
["Office of District and School Finance"]
[" FOUNDATION ENROLLMENT",null,null,null,null,null,null,null,null,null,null,null,"2020-08-10",null,"FY20 SWM Budget",null,null,null,null,null,null,null,null,null,null,null,"Draft at time of run, 5/7/2019",null,"FY20 Governor's Budget",null,null,null,null,null,null,null,null,null,null,null,"2019-01-14",null,"Prior Year",null,null,null,null,null,null,null,null,null,null,null,"2018-05-01"]
[]
["Foundation enrollment is the total headcount of pupils in grades PK - 12.  Pupils are further divided into program",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Pupils are further divided into program",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Enrollment is broken into two categories, ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment is the total headcount of pupils in grades PK - 12.  Enrollment is broken into two categories, "]
["groups: pre-kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"groups: pre-kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"regular education pupils and traditional or Path vocational pupils.   Pupils are further divided into program groups: pre-",null,null,null,null,null,null,null,null,null,null,null,null,null,"regular education pupils or English language learners (ELL).   Pupils are further divided into program groups: pre-"]
["through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6",null,null,null,null,null,null,null,null,null,null,null,null,null,"kindergarten; half-time kindergarten; full-time kindergarten; elementary, grades 1 to 5; middle school, grades 6"]
["vocational programs.",null,null,null,null,null,null,null,null,null,null,null,null,null,"vocational programs.",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12 under the Regular Education section, but reported in bulk for",null,null,null,null,null,null,null,null,null,null,null,null,null,"through 8; or high school, grades 9 through 12."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"vocational programs.  The Path enrollment categories are new in FY20.  See below."]
["Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost"]
["of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment considers PK and K2 to be half day programs.  The PK and K2 rates are essentially half the cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment."]
["PK enrollment is not included in the special education FTE increment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the special education FTE increment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"of KF.   The headcount is divided by two, rounded to the nearest whole number, then folded into the total enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the SPED FTE increment."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PK enrollment is not included in the special education FTE increment."]
["The halftime PK also effects Ecodis and ELL.  Where full enrollment is shown under the regular ed PK column, the",null,null,null,null,null,null,null,null,null,null,null,null,null,"The halftime PK also effects Ecodis and ELL.  Where full enrollment is shown under the regular ed PK column, the",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and "]
["same enrollment is presented as halved.   So, total enrollment, ELL, and Ecodis all show PK/K2 enrollment as",null,null,null,null,null,null,null,null,null,null,null,null,null,"same enrollment is presented as halved.   So, total enrollment, ELL, and Ecodis all show PK/K2 enrollment as",null,null,null,null,null,null,null,null,null,null,null,null,null,"The halftime PK also effects Ecodis and ELL.  Where full enrollment is shown under the regular ed PK column, the",null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment."]
["halved.",null,null,null,null,null,null,null,null,null,null,null,null,null,"halved.",null,null,null,null,null,null,null,null,null,null,null,null,null,"same enrollment is presented as halved.   So, total enrollment, ELL, and Ecodis all show PK/K2 enrollment as"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"halved.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The SPED increment FTE is "]
["Foundation enrollment does not use actual special education enrollment.  The incremental FTE is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The incremental FTE is ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"determined by formula.  The formula determines SPED FTE to be 3.75% of grade K - 12 enrollment.  PK enrollment"]
["determined by formula.  Special education FTE is set at 3.79% of grade K - 12 regular ed.  PK enrollment",null,null,null,null,null,null,null,null,null,null,null,null,null,"determined by formula.  Special education FTE is set at 3.79% of grade K - 12 regular ed.  PK enrollment",null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation enrollment does not use actual special education enrollment.  The incremental FTE is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"is excluded.  District foundation budgets round the SPED FTE to a whole number.  Charter foundation budets"]
["is excluded.  District foundation budgets round the increment's FTE to a whole number.  Charter foundation budets",null,null,null,null,null,null,null,null,null,null,null,null,null,"is excluded.  District foundation budgets round the increment's FTE to a whole number.  Charter foundation budets",null,null,null,null,null,null,null,null,null,null,null,null,null,"determined by formula.  Special education FTE is set at 3.75% of grade K - 12 regular ed and Path enrollment.  PK enrollment",null,null,null,null,null,null,null,null,null,null,null,null,null,"do not round, returning enrollment to the 4th decimal point, as there are many rates based on only one (1) pupil."]
["round to the 4th decimal point, in order to capture special education tuition in rates with only one (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,"round to the 4th decimal point, in order to capture special education tuition in rates with only one (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,"is excluded.  District foundation budgets round the increment's FTE to a whole number.  Charter foundation budets"]
["pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,"pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,"round to the 4th decimal point, in order to capture special education tuition in rates with only one (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Prior to FY17 October SIMS was the sole source for foundation enrollment.  In FY16 six (6) charter schools "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pupil.",null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 Changes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining"]
["FY20 Changes",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 Changes",null,null,null,null,null,null,null,null,null,null,null,null,null,"schools."]
["FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used ",null,null,null,null,null,null,null,null,null,null,null,null,null,"in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY20 projections incorporate a revision to the recent English Language Learner remodel.    The seven (7) categories used "]
["in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in FY19 have been pared down to three, with vocational ELL funding removed altogether. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"In FY17 DESE transistioned to the ECODIS low income model.  ECODIS low income is sourced from the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more"]
["Historic Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Transitions",null,null,null,null,null,null,null,null,null,null,null,null,null,"There is the  addition of non-chapter 74 vocational program identified as Early College Innovation Pathways enrollment.",null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those"]
["FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Three categories have been set up, but only one population identified, Path1.",null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is "]
["role model enrollment, which was set at 2 times the PK headcount.",null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment, which was set at 2 times the PK headcount.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Path enrollment is duplicately reported in the regular education high school cohort.  Foundation enrollment ",null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deductions the enrollment from regular education high school enrollment."]
["FY17 marks the first transition year for using EcoDis in place of SIMS low income reporting.   In FY16 six (6) charter schools ",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17 marks the first transition year for using EcoDis in place of SIMS low income reporting.   In FY16 six (6) charter schools "]
["did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income ",null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Historic Transitions"]
["percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining",null,null,null,null,null,null,null,null,null,null,null,null,null,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY15 marks the first year all PK enrollment was included.   In prior years PK enrollment included only SPED and "]
["schools.  In FY18 to the present all rates are set using EcoDis.  ECODIS low income is sourced from the",null,null,null,null,null,null,null,null,null,null,null,null,null,"schools.  In FY18 to the present all rates are set using EcoDis.  ECODIS low income is sourced from the",null,null,null,null,null,null,null,null,null,null,null,null,null,"role model enrollment, which was set at 2 times the PK headcount."]
["Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more",null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more"]
["public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those",null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17 marks the first transition year for using EcoDis in place of SIMS low income reporting.   In FY16 six (6) charter schools "]
["direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is ",null,null,null,null,null,null,null,null,null,null,null,null,null,"did not use SIMS to report  their their low income enrollment.  For these districts, prior year low income "]
["given to a pupil if they counted as low income in as little as one of the last four collections, current October,",null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,",null,null,null,null,null,null,null,null,null,null,null,null,null,"percentages were used to project their low income foundation enrollment.   The October SIMS was used for the remaining"]
["June, March, and prior year October.",null,null,null,null,null,null,null,null,null,null,null,null,null,"June, March, and prior year October.",null,null,null,null,null,null,null,null,null,null,null,null,null,"schools.  In FY18 to the present all rates are set using EcoDis.  ECODIS low income is sourced from the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Department of Health and Human Services.  Low income status is given to pupils enrolled in one or more"]
["FY19 marks the first year ELL is transitioned from being based on standalone rates, to the increment side of the formula.",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY19 marks the first year ELL is transitioned from being based on standalone rates, to the increment side of the formula.",null,null,null,null,null,null,null,null,null,null,null,null,null,"public assistence program, specifically SNAP, TANF, Medicaid, and DCF foster care.    DESE matches those"]
["A different rate is presented for each regular ed & chapter 74 voke cohort.",null,null,null,null,null,null,null,null,null,null,null,null,null,"A different rate is presented for each regular ed & chapter 74 voke cohort.",null,null,null,null,null,null,null,null,null,null,null,null,null,"direct certified with each SIMS collection, October, March, and June.  Foundation Enrollment low income status is "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"given to a pupil if they counted as low income in as little as one of the last four collections, current October,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June, March, and prior year October."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY19 marks the first year ELL is transitioned from being based on standalone rates, to the increment side of the formula."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A different rate is presented for each regular ed & chapter 74 voke cohort."]

{"sheet":"charterinfo","index":5,"n_rows":975,"n_cols":14,"rows_kept":975,"cut":false,"hidden":true,"merged":[]}
["source:  21 - proje fnd enro",null,null,"Input fnd enro chalocsend",null,null,null,null,null,4]
[]
[]
[]
[]
[]
["Cha","Order",null,null,"Cha","Campus","Send","# of District/","Wage",null,"Above","Found","Above","Fac"]
["Lea","#","Drop Down Menu Chalocsend","chalocsend","Lea","Lea","Lea","Campuses","Adj Factor","decile","Fnd %","Rate","Fnd Rate","Rate"]
[null,"a",null,"b"]
[{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,1,3)),VALUE(MID(D10,1,4)))","v":409},1,{"$f":"IF(H10=1,A10 & \" - \" &VLOOKUP(A10,codeCHA,2)&\" Charter School - \"&VLOOKUP(G10,code436,2)&\" pupils\",IF(OR(A10=450,A10=466),A10 & \" - \" &VLOOKUP(A10,codeCHA,2)&\" Charter School - \"&VLOOKUP(F10,code436,2)&\" District - \"&VLOOKUP(G10,code436,2)&\" pupils\",A10 & \" - \" &VLOOKUP(A10,codeCHA,2)&\" Charter School - \"&VLOOKUP(F10,code436,2)&\" Campus - \"&VLOOKUP(G10,code436,2)&\" pupils\"))","v":"409 - ALMA DEL MAR Charter School - ACUSHNET pupils"},409201003,{"$f":"A10","v":409},{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,4,3)),VALUE(MID(D10,5,3)))","v":201},{"$f":"IF(VALUE(MID(D10,1,1))=4,VALUE(MID(D10,7,3)),VALUE(MID(D10,8,3)))","v":3},{"$f":"IF(OR(A10=410,A10=466,A10=487),2,1)","v":1},{"$f":"VLOOKUP(F10,distinfo,4)","v":1},{"$f":"VLOOKUP(D10,enro_chafnd,17)","v":6},null,{"$f":"IF(VLOOKUP(D10,rate_chafnd,40,FALSE)>0,VLOOKUP(D10,rate_chafnd,40),VLOOKUP(G10,distinfo,7))","v":9132}]
[409,2,{"$f":"IF(H11=1,A11 & \" - \" &VLOOKUP(A11,codeCHA,2)&\" Charter School - \"&VLOOKUP(G11,code436,2)&\" pupils\",IF(OR(A11=450,A11=466),A11 & \" - \" &VLOOKUP(A11,codeCHA,2)&\" Charter School - \"&VLOOKUP(F11,code436,2)&\" District - \"&VLOOKUP(G11,code436,2)&\" pupils\",A11 & \" - \" &VLOOKUP(A11,codeCHA,2)&\" Charter School - \"&VLOOKUP(F11,code436,2)&\" Campus - \"&VLOOKUP(G11,code436,2)&\" pupils\"))","v":"409 - ALMA DEL MAR Charter School - DARTMOUTH pupils"},409201072,{"$f":"A11","v":409},{"$f":"IF(VALUE(MID(D11,1,1))=4,VALUE(MID(D11,4,3)),VALUE(MID(D11,5,3)))","v":201},{"$f":"IF(VALUE(MID(D11,1,1))=4,VALUE(MID(D11,7,3)),VALUE(MID(D11,8,3)))","v":72},1,{"$f":"VLOOKUP(F11,distinfo,4)","v":1},{"$f":"VLOOKUP(D11,enro_chafnd,17)","v":5},null,{"$f":"IF(VLOOKUP(D11,rate_chafnd,40,FALSE)>0,VLOOKUP(D11,rate_chafnd,40),VLOOKUP(G11,distinfo,7))","v":13304}]
[409,3,"409 - ALMA DEL MAR Charter School - FAIRHAVEN pupils",409201094,409,201,94,1,1,7,null,13565]
[409,4,"409 - ALMA DEL MAR Charter School - NEW BEDFORD pupils",409201201,409,201,201,1,1,10,null,13155]
[409,5,"409 - ALMA DEL MAR Charter School - TAUNTON pupils",409201293,409,201,293,1,1,9,null,9305]
[409,6,"409 - ALMA DEL MAR Charter School - WESTPORT pupils",409201331,409,201,331,1,1,6,null,9190]
[410,7,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - BILLERICA pupils",410035031,410,35,31,2,1.085,4,null,11519]
[410,8,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - BOSTON pupils",410035035,410,35,35,2,1.085,10,null,13437]
[410,9,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - CHELSEA pupils",410035057,410,35,57,2,1.085,10,null,14056]
[410,10,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - EVERETT pupils",410035093,410,35,93,2,1.085,10,null,14616]
[410,11,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - LYNN pupils",410035163,410,35,163,2,1.085,10,null,13729]
[410,12,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - MALDEN pupils",410035165,410,35,165,2,1.085,9,null,12265]
[410,13,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - MEDFORD pupils",410035176,410,35,176,2,1.085,7,null,16227]
[410,14,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - NORTH READING pupils",410035217,410,35,217,2,1.085,2,null,11519]
[410,15,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - REVERE pupils",410035248,410,35,248,2,1.085,10,null,13958]
[410,16,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - SAUGUS pupils",410035262,410,35,262,2,1.085,8,null,14021]
[410,17,"410 - EXCEL ACADEMY Charter School - BOSTON Campus - WINTHROP pupils",410035346,410,35,346,2,1.085,7,null,13550]
[410,18,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - BOSTON pupils",410057035,410,57,35,2,1.038,10,null,14113]
[410,19,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - CHELSEA pupils",410057057,410,57,57,2,1.038,10,null,12691]
[410,20,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - EVERETT pupils",410057093,410,57,93,2,1.038,10,null,11656]
[410,21,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - LYNN pupils",410057163,410,57,163,2,1.038,10,null,12582]
[410,22,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - MEDFORD pupils",410057176,410,57,176,2,1.038,7,null,13760]
[410,23,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - REVERE pupils",410057248,410,57,248,2,1.038,10,null,11498]
[410,24,"410 - EXCEL ACADEMY Charter School - CHELSEA Campus - SAUGUS pupils",410057262,410,57,262,2,1.038,8,null,9236]
[412,25,"412 - ACADEMY OF THE PACIFIC RIM Charter School - BOSTON pupils",412035035,412,35,35,1,1.085,10,null,13259]
[412,26,"412 - ACADEMY OF THE PACIFIC RIM Charter School - BROCKTON pupils",412035044,412,35,44,1,1.085,10,null,13400]
[412,27,"412 - ACADEMY OF THE PACIFIC RIM Charter School - DEDHAM pupils",412035073,412,35,73,1,1.085,5,null,15822]
[412,28,"412 - ACADEMY OF THE PACIFIC RIM Charter School - NORWOOD pupils",412035220,412,35,220,1,1.085,6,null,12624]
[412,29,"412 - ACADEMY OF THE PACIFIC RIM Charter School - RANDOLPH pupils",412035244,412,35,244,1,1.085,9,null,13353]
[412,30,"412 - ACADEMY OF THE PACIFIC RIM Charter School - STOUGHTON pupils",412035285,412,35,285,1,1.085,7,null,10964]
[412,31,"412 - ACADEMY OF THE PACIFIC RIM Charter School - TAUNTON pupils",412035293,412,35,293,1,1.085,9,null,10877]
[412,32,"412 - ACADEMY OF THE PACIFIC RIM Charter School - WATERTOWN pupils",412035314,412,35,314,1,1.085,7,null,11519]
[412,33,"412 - ACADEMY OF THE PACIFIC RIM Charter School - WESTWOOD pupils",412035335,412,35,335,1,1.085,1,null,11519]
[412,34,"412 - ACADEMY OF THE PACIFIC RIM Charter School - WEYMOUTH pupils",412035336,412,35,336,1,1.085,7,null,11519]
[413,35,"413 - FOUR RIVERS Charter School - ERVING pupils",413114091,413,114,91,1,1,7,null,12953]
[413,36,"413 - FOUR RIVERS Charter School - GREENFIELD pupils",413114114,413,114,114,1,1,10,null,11664]
[413,37,"413 - FOUR RIVERS Charter School - HATFIELD pupils",413114127,413,114,127,1,1,4,null,10766]
[413,38,"413 - FOUR RIVERS Charter School - ROWE pupils",413114253,413,114,253,1,1,9,null,8960]
[413,39,"413 - FOUR RIVERS Charter School - AMHERST PELHAM pupils",413114605,413,114,605,1,1,6,null,15039]
[413,40,"413 - FOUR RIVERS Charter School - FRONTIER pupils",413114670,413,114,670,1,1,4,null,10738]
[413,41,"413 - FOUR RIVERS Charter School - GILL MONTAGUE pupils",413114674,413,114,674,1,1,10,null,11681]
[413,42,"413 - FOUR RIVERS Charter School - HAMPSHIRE pupils",413114683,413,114,683,1,1,4,null,10766]
[413,43,"413 - FOUR RIVERS Charter School - MOHAWK TRAIL pupils",413114717,413,114,717,1,1,8,null,11962]
[413,44,"413 - FOUR RIVERS Charter School - PIONEER pupils",413114750,413,114,750,1,1,6,null,10856]
[413,45,"413 - FOUR RIVERS Charter School - RALPH C MAHAR pupils",413114755,413,114,755,1,1,9,null,11153]
[414,46,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - FLORIDA pupils",414603098,414,603,98,1,1,7,null,11021]
[414,47,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - LENOX pupils",414603152,414,603,152,1,1,4,null,10766]
[414,48,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - NORTH ADAMS pupils",414603209,414,603,209,1,1,10,null,12277]
[414,49,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - PITTSFIELD pupils",414603236,414,603,236,1,1,10,null,12341]
[414,50,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - SAVOY pupils",414603263,414,603,263,1,1,10,null,10164]
[414,51,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - HOOSAC VALLEY pupils",414603603,414,603,603,1,1,10,null,12146]
[414,52,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - CENTRAL BERKSHIRE pupils",414603635,414,603,635,1,1,7,null,10739]
[414,53,"414 - BERKSHIRE ARTS AND TECHNOLOGY Charter School - MOUNT GREYLOCK pupils",414603715,414,603,715,1,1,4,null,11078]
[416,54,"416 - BOSTON PREPARATORY Charter School - ABINGTON pupils",416035001,416,35,1,1,1.085,6,null,11519]
[416,55,"416 - BOSTON PREPARATORY Charter School - BOSTON pupils",416035035,416,35,35,1,1.085,10,null,14127]
[416,56,"416 - BOSTON PREPARATORY Charter School - BROCKTON pupils",416035044,416,35,44,1,1.085,10,null,12958]
[416,57,"416 - BOSTON PREPARATORY Charter School - CAMBRIDGE pupils",416035049,416,35,49,1,1.085,7,null,11519]
[416,58,"416 - BOSTON PREPARATORY Charter School - DEDHAM pupils",416035073,416,35,73,1,1.085,5,null,12306]
[416,59,"416 - BOSTON PREPARATORY Charter School - NORWOOD pupils",416035220,416,35,220,1,1.085,6,null,16118]
[416,60,"416 - BOSTON PREPARATORY Charter School - RANDOLPH pupils",416035244,416,35,244,1,1.085,9,null,13659]
[416,61,"416 - BOSTON PREPARATORY Charter School - STOUGHTON pupils",416035285,416,35,285,1,1.085,7,null,10872]
[416,62,"416 - BOSTON PREPARATORY Charter School - WAKEFIELD pupils",416035305,416,35,305,1,1.085,3,null,11519]
[416,63,"416 - BOSTON PREPARATORY Charter School - WALPOLE pupils",416035307,416,35,307,1,1.085,3,null,9576]
[417,64,"417 - BRIDGE BOSTON Charter School - BOSTON pupils",417035035,417,35,35,1,1.085,10,null,14236]
[{"$f":"IF(VALUE(MID(D74,1,1))=4,VALUE(MID(D74,1,3)),VALUE(MID(D74,1,4)))","v":417},65,"417 - BRIDGE BOSTON Charter School - BROCKTON pupils",417035044,417,35,44,1,1.085,10,null,14989]
[417,66,{"$f":"IF(H75=1,A75 & \" - \" &VLOOKUP(A75,codeCHA,2)&\" Charter School - \"&VLOOKUP(G75,code436,2)&\" pupils\",IF(OR(A75=450,A75=466),A75 & \" - \" &VLOOKUP(A75,codeCHA,2)&\" Charter School - \"&VLOOKUP(F75,code436,2)&\" District - \"&VLOOKUP(G75,code436,2)&\" pupils\",A75 & \" - \" &VLOOKUP(A75,codeCHA,2)&\" Charter School - \"&VLOOKUP(F75,code436,2)&\" Campus - \"&VLOOKUP(G75,code436,2)&\" pupils\"))","v":"417 - BRIDGE BOSTON Charter School - FRAMINGHAM pupils"},417035100,{"$f":"A75","v":417},{"$f":"IF(VALUE(MID(D75,1,1))=4,VALUE(MID(D75,4,3)),VALUE(MID(D75,5,3)))","v":35},{"$f":"IF(VALUE(MID(D75,1,1))=4,VALUE(MID(D75,7,3)),VALUE(MID(D75,8,3)))","v":100},1,{"$f":"VLOOKUP(F75,distinfo,4)","v":1.085},{"$f":"VLOOKUP(D75,enro_chafnd,17)","v":9},null,{"$f":"IF(VLOOKUP(D75,rate_chafnd,40,FALSE)>0,VLOOKUP(D75,rate_chafnd,40),VLOOKUP(G75,distinfo,7))","v":13488}]
[417,67,"417 - BRIDGE BOSTON Charter School - HOLBROOK pupils",417035133,417,35,133,1,1.085,7,null,9738]
[417,68,"417 - BRIDGE BOSTON Charter School - NORWOOD pupils",417035220,417,35,220,1,1.085,6,null,14175]
[417,69,"417 - BRIDGE BOSTON Charter School - QUINCY pupils",417035243,417,35,243,1,1.085,8,null,9952]
[417,70,"417 - BRIDGE BOSTON Charter School - RANDOLPH pupils",417035244,417,35,244,1,1.085,9,null,13157]
[417,71,"417 - BRIDGE BOSTON Charter School - SALEM pupils",417035258,417,35,258,1,1.085,10,null,14801]
[417,72,"417 - BRIDGE BOSTON Charter School - STOUGHTON pupils",417035285,417,35,285,1,1.085,7,null,9755]
[418,73,"418 - CHRISTA MCAULIFFE Charter School - ASHLAND pupils",418100014,418,100,14,1,1.0269999999999999,4,null,11182]
[418,74,"418 - CHRISTA MCAULIFFE Charter School - FRAMINGHAM pupils",418100100,418,100,100,1,1.0269999999999999,9,null,10907]
[418,75,"418 - CHRISTA MCAULIFFE Charter School - HOLLISTON pupils",418100136,418,100,136,1,1.0269999999999999,2,null,10147]
[418,76,"418 - CHRISTA MCAULIFFE Charter School - HOPKINTON pupils",418100139,418,100,139,1,1.0269999999999999,1,null,10137]
[418,77,"418 - CHRISTA MCAULIFFE Charter School - MARLBOROUGH pupils",418100170,418,100,170,1,1.0269999999999999,9,null,11166]
[418,78,"418 - CHRISTA MCAULIFFE Charter School - MILFORD pupils",418100185,418,100,185,1,1.0269999999999999,9,null,9156]
[418,79,"418 - CHRISTA MCAULIFFE Charter School - NATICK pupils",418100198,418,100,198,1,1.0269999999999999,2,null,9597]
[418,80,"418 - CHRISTA MCAULIFFE Charter School - SUDBURY pupils",418100288,418,100,288,1,1.0269999999999999,1,null,11771]
[419,81,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - BOSTON pupils",419035035,419,35,35,1,1.085,10,null,13070]
[419,82,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - BRAINTREE pupils",419035040,419,35,40,1,1.085,4,null,9576]
[419,83,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - BROCKTON pupils",419035044,419,35,44,1,1.085,10,null,12094]
[419,84,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - CAMBRIDGE pupils",419035049,419,35,49,1,1.085,7,null,14284]
[419,85,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - MALDEN pupils",419035165,419,35,165,1,1.085,9,null,9576]
[419,86,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - QUINCY pupils",419035243,419,35,243,1,1.085,8,null,11985]
[419,87,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - RANDOLPH pupils",419035244,419,35,244,1,1.085,9,null,14503]
[419,88,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - ROCKLAND pupils",419035251,419,35,251,1,1.085,8,null,14394]
[419,89,"419 - HELEN Y. DAVIS LEADERSHIP ACADEMY Charter School - STOUGHTON pupils",419035285,419,35,285,1,1.085,7,null,14284]
[420,90,"420 - BENJAMIN BANNEKER Charter School - ARLINGTON pupils",420049010,420,49,10,1,1.1080000000000001,2,null,14374]
[420,91,"420 - BENJAMIN BANNEKER Charter School - ASHLAND pupils",420049014,420,49,14,1,1.1080000000000001,4,null,9935]
[420,92,"420 - BENJAMIN BANNEKER Charter School - BEDFORD pupils",420049023,420,49,23,1,1.1080000000000001,2,null,10075]
[420,93,"420 - BENJAMIN BANNEKER Charter School - BELMONT pupils",420049026,420,49,26,1,1.1080000000000001,2,null,14347]
[420,94,"420 - BENJAMIN BANNEKER Charter School - BILLERICA pupils",420049031,420,49,31,1,1.1080000000000001,4,null,10128]
[420,95,"420 - BENJAMIN BANNEKER Charter School - BOSTON pupils",420049035,420,49,35,1,1.1080000000000001,10,null,13612]
[420,96,"420 - BENJAMIN BANNEKER Charter School - BROCKTON pupils",420049044,420,49,44,1,1.1080000000000001,10,null,15260]
[420,97,"420 - BENJAMIN BANNEKER Charter School - CAMBRIDGE pupils",420049049,420,49,49,1,1.1080000000000001,7,null,13164]
[420,98,"420 - BENJAMIN BANNEKER Charter School - CHELSEA pupils",420049057,420,49,57,1,1.1080000000000001,10,null,10910]
[420,99,"420 - BENJAMIN BANNEKER Charter School - CONCORD pupils",420049067,420,49,67,1,1.1080000000000001,1,null,10128]
[420,100,"420 - BENJAMIN BANNEKER Charter School - EVERETT pupils",420049093,420,49,93,1,1.1080000000000001,10,null,12315]
[420,101,"420 - BENJAMIN BANNEKER Charter School - LEXINGTON pupils",420049155,420,49,155,1,1.1080000000000001,1,null,14327]
[420,102,"420 - BENJAMIN BANNEKER Charter School - LOWELL pupils",420049160,420,49,160,1,1.1080000000000001,10,null,9743]
[420,103,"420 - BENJAMIN BANNEKER Charter School - LYNN pupils",420049163,420,49,163,1,1.1080000000000001,10,null,15207]
[420,104,"420 - BENJAMIN BANNEKER Charter School - MALDEN pupils",420049165,420,49,165,1,1.1080000000000001,9,null,13604]
[420,105,"420 - BENJAMIN BANNEKER Charter School - MEDFORD pupils",420049176,420,49,176,1,1.1080000000000001,7,null,10009]
[420,106,"420 - BENJAMIN BANNEKER Charter School - METHUEN pupils",420049181,420,49,181,1,1.1080000000000001,9,null,11201]
[420,107,"420 - BENJAMIN BANNEKER Charter School - NEEDHAM pupils",420049199,420,49,199,1,1.1080000000000001,1,null,15593]
[420,108,"420 - BENJAMIN BANNEKER Charter School - QUINCY pupils",420049243,420,49,243,1,1.1080000000000001,8,null,11618]
[420,109,"420 - BENJAMIN BANNEKER Charter School - RANDOLPH pupils",420049244,420,49,244,1,1.1080000000000001,9,null,10031]
[420,110,"420 - BENJAMIN BANNEKER Charter School - REVERE pupils",420049248,420,49,248,1,1.1080000000000001,10,null,10837]
[420,111,"420 - BENJAMIN BANNEKER Charter School - SALEM pupils",420049258,420,49,258,1,1.1080000000000001,10,null,10128]
[420,112,"420 - BENJAMIN BANNEKER Charter School - SAUGUS pupils",420049262,420,49,262,1,1.1080000000000001,8,null,14984]
[420,113,"420 - BENJAMIN BANNEKER Charter School - TEWKSBURY pupils",420049295,420,49,295,1,1.1080000000000001,3,null,14420]
[420,114,"420 - BENJAMIN BANNEKER Charter School - WATERTOWN pupils",420049314,420,49,314,1,1.1080000000000001,7,null,14926]
[420,115,"420 - BENJAMIN BANNEKER Charter School - WOBURN pupils",420049347,420,49,347,1,1.1080000000000001,7,null,13180]
[420,116,"420 - BENJAMIN BANNEKER Charter School - AYER SHIRLEY pupils",420049616,420,49,616,1,1.1080000000000001,6,null,10128]
[426,117,"426 - COMMUNITY DAY - GATEWAY Charter School - HAVERHILL pupils",426149128,426,149,128,1,1,9,null,12019]
[426,118,"426 - COMMUNITY DAY - GATEWAY Charter School - LAWRENCE pupils",426149149,426,149,149,1,1,10,null,12550]
[426,119,"426 - COMMUNITY DAY - GATEWAY Charter School - METHUEN pupils",426149181,426,149,181,1,1,9,null,10344]
[426,120,"426 - COMMUNITY DAY - GATEWAY Charter School - NORTH ANDOVER pupils",426149211,426,149,211,1,1,4,null,13089]
[428,121,"428 - BROOKE Charter School - ATTLEBORO pupils",428035016,428,35,16,1,1.085,7,null,10191]
[428,122,"428 - BROOKE Charter School - AVON pupils",428035018,428,35,18,1,1.085,8,null,9952]
[428,123,"428 - BROOKE Charter School - BELLINGHAM pupils",428035025,428,35,25,1,1.085,5,null,10736]
[428,124,"428 - BROOKE Charter School - BOSTON pupils",428035035,428,35,35,1,1.085,10,null,13176]
[428,125,"428 - BROOKE Charter School - BROCKTON pupils",428035044,428,35,44,1,1.085,10,null,11724]
[428,126,"428 - BROOKE Charter School - CAMBRIDGE pupils",428035049,428,35,49,1,1.085,7,null,14660]
[428,127,"428 - BROOKE Charter School - CANTON pupils",428035050,428,35,50,1,1.085,3,null,13788]
[428,128,"428 - BROOKE Charter School - CHELSEA pupils",428035057,428,35,57,1,1.085,10,null,13252]
[{"$f":"IF(VALUE(MID(D138,1,1))=4,VALUE(MID(D138,1,3)),VALUE(MID(D138,1,4)))","v":428},129,"428 - BROOKE Charter School - DEDHAM pupils",428035073,428,35,73,1,1.085,5,null,12771]
[428,130,{"$f":"IF(H139=1,A139 & \" - \" &VLOOKUP(A139,codeCHA,2)&\" Charter School - \"&VLOOKUP(G139,code436,2)&\" pupils\",IF(OR(A139=450,A139=466),A139 & \" - \" &VLOOKUP(A139,codeCHA,2)&\" Charter School - \"&VLOOKUP(F139,code436,2)&\" District - \"&VLOOKUP(G139,code436,2)&\" pupils\",A139 & \" - \" &VLOOKUP(A139,codeCHA,2)&\" Charter School - \"&VLOOKUP(F139,code436,2)&\" Campus - \"&VLOOKUP(G139,code436,2)&\" pupils\"))","v":"428 - BROOKE Charter School - EASTON pupils"},428035088,{"$f":"A139","v":428},{"$f":"IF(VALUE(MID(D139,1,1))=4,VALUE(MID(D139,4,3)),VALUE(MID(D139,5,3)))","v":35},{"$f":"IF(VALUE(MID(D139,1,1))=4,VALUE(MID(D139,7,3)),VALUE(MID(D139,8,3)))","v":88},1,{"$f":"VLOOKUP(F139,distinfo,4)","v":1.085},{"$f":"VLOOKUP(D139,enro_chafnd,17)","v":3},null,{"$f":"IF(VLOOKUP(D139,rate_chafnd,40,FALSE)>0,VLOOKUP(D139,rate_chafnd,40),VLOOKUP(G139,distinfo,7))","v":13976}]
[428,131,"428 - BROOKE Charter School - EVERETT pupils",428035093,428,35,93,1,1.085,10,null,11767]
[428,132,"428 - BROOKE Charter School - FOXBOROUGH pupils",428035099,428,35,99,1,1.085,4,null,11519]
[428,133,"428 - BROOKE Charter School - HOLBROOK pupils",428035133,428,35,133,1,1.085,7,null,14472]
[428,134,"428 - BROOKE Charter School - LYNN pupils",428035163,428,35,163,1,1.085,10,null,12167]
[428,135,"428 - BROOKE Charter School - MALDEN pupils",428035165,428,35,165,1,1.085,9,null,12117]
[428,136,"428 - BROOKE Charter School - MILTON pupils",428035189,428,35,189,1,1.085,2,null,9576]
[428,137,"428 - BROOKE Charter School - NORWOOD pupils",428035220,428,35,220,1,1.085,6,null,13858]
[428,138,"428 - BROOKE Charter School - QUINCY pupils",428035243,428,35,243,1,1.085,8,null,13156]
[428,139,"428 - BROOKE Charter School - RANDOLPH pupils",428035244,428,35,244,1,1.085,9,null,11257]
[428,140,"428 - BROOKE Charter School - REVERE pupils",428035248,428,35,248,1,1.085,10,null,13732]
[428,141,"428 - BROOKE Charter School - SAUGUS pupils",428035262,428,35,262,1,1.085,8,null,9764]
[428,142,"428 - BROOKE Charter School - SOMERVILLE pupils",428035274,428,35,274,1,1.085,9,null,14503]
[428,143,"428 - BROOKE Charter School - STOUGHTON pupils",428035285,428,35,285,1,1.085,7,null,11519]
[428,144,"428 - BROOKE Charter School - TAUNTON pupils",428035293,428,35,293,1,1.085,9,null,15107]
[428,145,"428 - BROOKE Charter School - WAKEFIELD pupils",428035305,428,35,305,1,1.085,3,null,9952]
[428,146,"428 - BROOKE Charter School - WALPOLE pupils",428035307,428,35,307,1,1.085,3,null,12743]
[428,147,"428 - BROOKE Charter School - WEYMOUTH pupils",428035336,428,35,336,1,1.085,7,null,9952]
[428,148,"428 - BROOKE Charter School - WINTHROP pupils",428035346,428,35,346,1,1.085,7,null,12510]
[429,149,"429 - KIPP ACADEMY LYNN Charter School - BEVERLY pupils",429163030,429,163,30,1,1,6,null,14194]
[429,150,"429 - KIPP ACADEMY LYNN Charter School - BOSTON pupils",429163035,429,163,35,1,1,10,null,15446]
[429,151,"429 - KIPP ACADEMY LYNN Charter School - CHELSEA pupils",429163057,429,163,57,1,1,10,null,17342]
[429,152,"429 - KIPP ACADEMY LYNN Charter School - LYNN pupils",429163163,429,163,163,1,1,10,null,12835]
[429,153,"429 - KIPP ACADEMY LYNN Charter School - LYNNFIELD pupils",429163164,429,163,164,1,1,2,null,14638]
[429,154,"429 - KIPP ACADEMY LYNN Charter School - MALDEN pupils",429163165,429,163,165,1,1,9,null,14614]
[429,155,"429 - KIPP ACADEMY LYNN Charter School - MARBLEHEAD pupils",429163168,429,163,168,1,1,2,null,10766]
[429,156,"429 - KIPP ACADEMY LYNN Charter School - METHUEN pupils",429163181,429,163,181,1,1,9,null,10451]
[429,157,"429 - KIPP ACADEMY LYNN Charter School - PEABODY pupils",429163229,429,163,229,1,1,8,null,13241]
[429,158,"429 - KIPP ACADEMY LYNN Charter School - REVERE pupils",429163248,429,163,248,1,1,10,null,12178]
[429,159,"429 - KIPP ACADEMY LYNN Charter School - SALEM pupils",429163258,429,163,258,1,1,10,null,13656]
[429,160,"429 - KIPP ACADEMY LYNN Charter School - SAUGUS pupils",429163262,429,163,262,1,1,8,null,10859]
[429,161,"429 - KIPP ACADEMY LYNN Charter School - SWAMPSCOTT pupils",429163291,429,163,291,1,1,4,null,11841]
[429,162,"429 - KIPP ACADEMY LYNN Charter School - TRITON pupils",429163773,429,163,773,1,1,5,null,12960]
[430,163,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - ANDOVER pupils",430170009,430,170,9,1,1.032,2,null,11049]
[430,164,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - ASHLAND pupils",430170014,430,170,14,1,1.032,4,null,11049]
[430,165,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - AUBURN pupils",430170017,430,170,17,1,1.032,5,null,11049]
[430,166,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - BELLINGHAM pupils",430170025,430,170,25,1,1.032,5,null,10430]
[430,167,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - CLINTON pupils",430170064,430,170,64,1,1.032,9,null,10587]
[430,168,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - FRAMINGHAM pupils",430170100,430,170,100,1,1.032,9,null,10335]
[430,169,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - FRANKLIN pupils",430170101,430,170,101,1,1.032,2,null,11049]
[430,170,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - GRAFTON pupils",430170110,430,170,110,1,1.032,3,null,10901]
[430,171,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HOLLISTON pupils",430170136,430,170,136,1,1.032,2,null,11367]
[430,172,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HOPKINTON pupils",430170139,430,170,139,1,1.032,1,null,10430]
[430,173,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - HUDSON pupils",430170141,430,170,141,1,1.032,6,null,10609]
[430,174,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LEOMINSTER pupils",430170153,430,170,153,1,1.032,9,null,11049]
[430,175,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LITTLETON pupils",430170158,430,170,158,1,1.032,2,null,11049]
[430,176,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MARLBOROUGH pupils",430170170,430,170,170,1,1.032,9,null,11029]
[430,177,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MAYNARD pupils",430170174,430,170,174,1,1.032,4,null,10257]
[430,178,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MILFORD pupils",430170185,430,170,185,1,1.032,9,null,11049]
[430,179,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NATICK pupils",430170198,430,170,198,1,1.032,2,null,10121]
[430,180,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTHBOROUGH pupils",430170213,430,170,213,1,1.032,3,null,9192]
[430,181,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - SHREWSBURY pupils",430170271,430,170,271,1,1.032,3,null,10607]
[430,182,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - SOUTHBOROUGH pupils",430170276,430,170,276,1,1.032,1,null,9192]
[430,183,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - SUDBURY pupils",430170288,430,170,288,1,1.032,1,null,9192]
[430,184,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WESTBOROUGH pupils",430170321,430,170,321,1,1.032,2,null,11592]
[430,185,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WEST BOYLSTON pupils",430170322,430,170,322,1,1.032,5,null,12078]
[430,186,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WORCESTER pupils",430170348,430,170,348,1,1.032,10,null,12018]
[430,187,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - BERLIN BOYLSTON pupils",430170620,430,170,620,1,1.032,3,null,11266]
[430,188,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - LINCOLN SUDBURY pupils",430170695,430,170,695,1,1.032,1,null,11049]
[430,189,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - MENDON UPTON pupils",430170710,430,170,710,1,1.032,2,null,11049]
[430,190,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NASHOBA pupils",430170725,430,170,725,1,1.032,2,null,11082]
[430,191,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTHBORO SOUTHBORO pupils",430170730,430,170,730,1,1.032,1,null,12527]
[430,192,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - NORTH MIDDLESEX pupils",430170735,430,170,735,1,1.032,4,null,10121]
[{"$f":"IF(VALUE(MID(D202,1,1))=4,VALUE(MID(D202,1,3)),VALUE(MID(D202,1,4)))","v":430},193,"430 - ADVANCED MATH AND SCIENCE ACADEMY Charter School - WACHUSETT pupils",430170775,430,170,775,1,1.032,3,null,9192]
[431,194,{"$f":"IF(H203=1,A203 & \" - \" &VLOOKUP(A203,codeCHA,2)&\" Charter School - \"&VLOOKUP(G203,code436,2)&\" pupils\",IF(OR(A203=450,A203=466),A203 & \" - \" &VLOOKUP(A203,codeCHA,2)&\" Charter School - \"&VLOOKUP(F203,code436,2)&\" District - \"&VLOOKUP(G203,code436,2)&\" pupils\",A203 & \" - \" &VLOOKUP(A203,codeCHA,2)&\" Charter School - \"&VLOOKUP(F203,code436,2)&\" Campus - \"&VLOOKUP(G203,code436,2)&\" pupils\"))","v":"431 - COMMUNITY DAY - R. KINGMAN WEBSTER Charter School - ANDOVER pupils"},431149009,{"$f":"A203","v":431},{"$f":"IF(VALUE(MID(D203,1,1))=4,VALUE(MID(D203,4,3)),VALUE(MID(D203,5,3)))","v":149},{"$f":"IF(VALUE(MID(D203,1,1))=4,VALUE(MID(D203,7,3)),VALUE(MID(D203,8,3)))","v":9},1,{"$f":"VLOOKUP(F203,distinfo,4)","v":1},{"$f":"VLOOKUP(D203,enro_chafnd,17)","v":2},null,{"$f":"IF(VLOOKUP(D203,rate_chafnd,40,FALSE)>0,VLOOKUP(D203,rate_chafnd,40),VLOOKUP(G203,distinfo,7))","v":15498}]
[431,195,"431 - COMMUNITY DAY - R. KINGMAN WEBSTER Charter School - HAVERHILL pupils",431149128,431,149,128,1,1,9,null,11256]
[431,196,"431 - COMMUNITY DAY - R. KINGMAN WEBSTER Charter School - LAWRENCE pupils",431149149,431,149,149,1,1,10,null,12728]
[431,197,"431 - COMMUNITY DAY - R. KINGMAN WEBSTER Charter School - METHUEN pupils",431149181,431,149,181,1,1,9,null,11890]
[432,198,"432 - CAPE COD LIGHTHOUSE Charter School - BARNSTABLE pupils",432712020,432,712,20,1,1,9,null,9452]
[432,199,"432 - CAPE COD LIGHTHOUSE Charter School - FALMOUTH pupils",432712096,432,712,96,1,1,7,null,8960]
[432,200,"432 - CAPE COD LIGHTHOUSE Charter School - MASHPEE pupils",432712172,432,712,172,1,1,7,null,8960]
[432,201,"432 - CAPE COD LIGHTHOUSE Charter School - SANDWICH pupils",432712261,432,712,261,1,1,4,null,8960]
[432,202,"432 - CAPE COD LIGHTHOUSE Charter School - TRURO pupils",432712300,432,712,300,1,1,8,null,8960]
[432,203,"432 - CAPE COD LIGHTHOUSE Charter School - DENNIS YARMOUTH pupils",432712645,432,712,645,1,1,9,null,10391]
[432,204,"432 - CAPE COD LIGHTHOUSE Charter School - NAUSET pupils",432712660,432,712,660,1,1,5,null,10674]
[432,205,"432 - CAPE COD LIGHTHOUSE Charter School - MONOMOY pupils",432712712,432,712,712,1,1,7,null,9981]
[435,206,"435 - INNOVATION ACADEMY Charter School - ANDOVER pupils",435301009,435,301,9,1,1,2,null,10766]
[435,207,"435 - INNOVATION ACADEMY Charter School - BILLERICA pupils",435301031,435,301,31,1,1,4,null,10393]
[435,208,"435 - INNOVATION ACADEMY Charter School - BURLINGTON pupils",435301048,435,301,48,1,1,3,null,10766]
[435,209,"435 - INNOVATION ACADEMY Charter School - CHELMSFORD pupils",435301056,435,301,56,1,1,3,null,10369]
[435,210,"435 - INNOVATION ACADEMY Charter School - DRACUT pupils",435301079,435,301,79,1,1,6,null,10419]
[435,211,"435 - INNOVATION ACADEMY Charter School - LAWRENCE pupils",435301149,435,301,149,1,1,10,null,10766]
[435,212,"435 - INNOVATION ACADEMY Charter School - LOWELL pupils",435301160,435,301,160,1,1,10,null,11359]
[435,213,"435 - INNOVATION ACADEMY Charter School - LUNENBURG pupils",435301162,435,301,162,1,1,4,null,10035]
[435,214,"435 - INNOVATION ACADEMY Charter School - TEWKSBURY pupils",435301295,435,301,295,1,1,3,null,10033]
[435,215,"435 - INNOVATION ACADEMY Charter School - TYNGSBOROUGH pupils",435301301,435,301,301,1,1,3,null,10738]
[435,216,"435 - INNOVATION ACADEMY Charter School - WALTHAM pupils",435301308,435,301,308,1,1,9,null,15345]
[435,217,"435 - INNOVATION ACADEMY Charter School - WESTFORD pupils",435301326,435,301,326,1,1,1,null,9863]
[435,218,"435 - INNOVATION ACADEMY Charter School - GROTON DUNSTABLE pupils",435301673,435,301,673,1,1,2,null,10293]
[435,219,"435 - INNOVATION ACADEMY Charter School - NASHOBA pupils",435301725,435,301,725,1,1,2,null,12833]
[435,220,"435 - INNOVATION ACADEMY Charter School - NORTH MIDDLESEX pupils",435301735,435,301,735,1,1,4,null,9949]
[436,221,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - ABINGTON pupils",436049001,436,49,1,1,1.1080000000000001,6,null,11723]
[436,222,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - BOSTON pupils",436049035,436,49,35,1,1.1080000000000001,10,null,12750]
[436,223,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - BROCKTON pupils",436049044,436,49,44,1,1.1080000000000001,10,null,16856]
[436,224,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - CAMBRIDGE pupils",436049049,436,49,49,1,1.1080000000000001,7,null,13151]
[436,225,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - CHELSEA pupils",436049057,436,49,57,1,1.1080000000000001,10,null,12354]
[436,226,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - EVERETT pupils",436049093,436,49,93,1,1.1080000000000001,10,null,14091]
[436,227,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - HOLBROOK pupils",436049133,436,49,133,1,1.1080000000000001,7,null,11723]
[436,228,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LAWRENCE pupils",436049149,436,49,149,1,1.1080000000000001,10,null,9743]
[436,229,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LEXINGTON pupils",436049155,436,49,155,1,1.1080000000000001,1,null,9743]
[436,230,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - LYNN pupils",436049163,436,49,163,1,1.1080000000000001,10,null,9743]
[436,231,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - MALDEN pupils",436049165,436,49,165,1,1.1080000000000001,9,null,12624]
[436,232,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - MEDFORD pupils",436049176,436,49,176,1,1.1080000000000001,7,null,13104]
[436,233,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - NEEDHAM pupils",436049199,436,49,199,1,1.1080000000000001,1,null,15923]
[436,234,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - RANDOLPH pupils",436049244,436,49,244,1,1.1080000000000001,9,null,11393]
[436,235,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - REVERE pupils",436049248,436,49,248,1,1.1080000000000001,10,null,12309]
[436,236,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - SAUGUS pupils",436049262,436,49,262,1,1.1080000000000001,8,null,11723]
[436,237,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - SOMERVILLE pupils",436049274,436,49,274,1,1.1080000000000001,9,null,14080]
[436,238,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - WALTHAM pupils",436049308,436,49,308,1,1.1080000000000001,9,null,12737]
[436,239,"436 - COMMUNITY CS OF CAMBRIDGE Charter School - WEYMOUTH pupils",436049336,436,49,336,1,1.1080000000000001,7,null,11723]
[437,240,"437 - CITY ON A HILL Charter School - BOSTON pupils",437035035,437,35,35,1,1.085,10,null,15054]
[437,241,"437 - CITY ON A HILL Charter School - STOUGHTON pupils",437035285,437,35,285,1,1.085,7,null,16227]
[438,242,"438 - CODMAN ACADEMY Charter School - BOSTON pupils",438035035,438,35,35,1,1.085,10,null,14372]
[438,243,"438 - CODMAN ACADEMY Charter School - CHELSEA pupils",438035057,438,35,57,1,1.085,10,null,10736]
[438,244,"438 - CODMAN ACADEMY Charter School - RANDOLPH pupils",438035244,438,35,244,1,1.085,9,null,15018]
[438,245,"438 - CODMAN ACADEMY Charter School - WEYMOUTH pupils",438035336,438,35,336,1,1.085,7,null,6981]
[439,246,"439 - CONSERVATORY LAB Charter School - BOSTON pupils",439035035,439,35,35,1,1.085,10,null,13299]
[439,247,"439 - CONSERVATORY LAB Charter School - BROCKTON pupils",439035044,439,35,44,1,1.085,10,null,4387]
[439,248,"439 - CONSERVATORY LAB Charter School - DEDHAM pupils",439035073,439,35,73,1,1.085,5,null,14230]
[439,249,"439 - CONSERVATORY LAB Charter School - HOLBROOK pupils",439035133,439,35,133,1,1.085,7,null,9900]
[439,250,"439 - CONSERVATORY LAB Charter School - MALDEN pupils",439035165,439,35,165,1,1.085,9,null,14879]
[439,251,"439 - CONSERVATORY LAB Charter School - RANDOLPH pupils",439035244,439,35,244,1,1.085,9,null,17105]
[440,252,"440 - COMMUNITY DAY - PROSPECT Charter School - HAVERHILL pupils",440149128,440,149,128,1,1,9,null,10716]
[440,253,"440 - COMMUNITY DAY - PROSPECT Charter School - LAWRENCE pupils",440149149,440,149,149,1,1,10,null,12705]
[440,254,"440 - COMMUNITY DAY - PROSPECT Charter School - LOWELL pupils",440149160,440,149,160,1,1,10,null,12515]
[440,255,"440 - COMMUNITY DAY - PROSPECT Charter School - METHUEN pupils",440149181,440,149,181,1,1,9,null,10984]
[440,256,"440 - COMMUNITY DAY - PROSPECT Charter School - NORTH ANDOVER pupils",440149211,440,149,211,1,1,4,null,11626]
[{"$f":"IF(VALUE(MID(D266,1,1))=4,VALUE(MID(D266,1,3)),VALUE(MID(D266,1,4)))","v":440},257,"440 - COMMUNITY DAY - PROSPECT Charter School - PENTUCKET pupils",440149745,440,149,745,1,1,3,null,9305]
[441,258,{"$f":"IF(H267=1,A267 & \" - \" &VLOOKUP(A267,codeCHA,2)&\" Charter School - \"&VLOOKUP(G267,code436,2)&\" pupils\",IF(OR(A267=450,A267=466),A267 & \" - \" &VLOOKUP(A267,codeCHA,2)&\" Charter School - \"&VLOOKUP(F267,code436,2)&\" District - \"&VLOOKUP(G267,code436,2)&\" pupils\",A267 & \" - \" &VLOOKUP(A267,codeCHA,2)&\" Charter School - \"&VLOOKUP(F267,code436,2)&\" Campus - \"&VLOOKUP(G267,code436,2)&\" pupils\"))","v":"441 - SABIS INTERNATIONAL Charter School - AGAWAM pupils"},441281005,{"$f":"A267","v":441},{"$f":"IF(VALUE(MID(D267,1,1))=4,VALUE(MID(D267,4,3)),VALUE(MID(D267,5,3)))","v":281},{"$f":"IF(VALUE(MID(D267,1,1))=4,VALUE(MID(D267,7,3)),VALUE(MID(D267,8,3)))","v":5},1,{"$f":"VLOOKUP(F267,distinfo,4)","v":1},{"$f":"VLOOKUP(D267,enro_chafnd,17)","v":7},null,{"$f":"IF(VLOOKUP(D267,rate_chafnd,40,FALSE)>0,VLOOKUP(D267,rate_chafnd,40),VLOOKUP(G267,distinfo,7))","v":10766}]
[441,259,"441 - SABIS INTERNATIONAL Charter School - CHICOPEE pupils",441281061,441,281,61,1,1,10,null,13871]
[441,260,"441 - SABIS INTERNATIONAL Charter School - EAST LONGMEADOW pupils",441281087,441,281,87,1,1,5,null,12035]
[441,261,"441 - SABIS INTERNATIONAL Charter School - HOLYOKE pupils",441281137,441,281,137,1,1,10,null,13813]
[441,262,"441 - SABIS INTERNATIONAL Charter School - LONGMEADOW pupils",441281159,441,281,159,1,1,2,null,11799]
[441,263,"441 - SABIS INTERNATIONAL Charter School - LUDLOW pupils",441281161,441,281,161,1,1,7,null,13381]
[441,264,"441 - SABIS INTERNATIONAL Charter School - MONSON pupils",441281191,441,281,191,1,1,7,null,13656]
[441,265,"441 - SABIS INTERNATIONAL Charter School - PALMER pupils",441281227,441,281,227,1,1,9,null,13860]
[441,266,"441 - SABIS INTERNATIONAL Charter School - SPRINGFIELD pupils",441281281,441,281,281,1,1,10,null,12024]
[441,267,"441 - SABIS INTERNATIONAL Charter School - WEST SPRINGFIELD pupils",441281332,441,281,332,1,1,9,null,8960]
[441,268,"441 - SABIS INTERNATIONAL Charter School - HAMPDEN WILBRAHAM pupils",441281680,441,281,680,1,1,4,null,12917]
[444,269,"444 - NEIGHBORHOOD HOUSE Charter School - ABINGTON pupils",444035001,444,35,1,1,1.085,6,null,9576]
[444,270,"444 - NEIGHBORHOOD HOUSE Charter School - BOSTON pupils",444035035,444,35,35,1,1.085,10,null,13073]
[444,271,"444 - NEIGHBORHOOD HOUSE Charter School - BROCKTON pupils",444035044,444,35,44,1,1.085,10,null,7846]
[444,272,"444 - NEIGHBORHOOD HOUSE Charter School - HOLBROOK pupils",444035133,444,35,133,1,1.085,7,null,10736]
[444,273,"444 - NEIGHBORHOOD HOUSE Charter School - MILTON pupils",444035189,444,35,189,1,1.085,2,null,12631]
[444,274,"444 - NEIGHBORHOOD HOUSE Charter School - NORWOOD pupils",444035220,444,35,220,1,1.085,6,null,9900]
[444,275,"444 - NEIGHBORHOOD HOUSE Charter School - QUINCY pupils",444035243,444,35,243,1,1.085,8,null,16337]
[444,276,"444 - NEIGHBORHOOD HOUSE Charter School - RANDOLPH pupils",444035244,444,35,244,1,1.085,9,null,14064]
[444,277,"444 - NEIGHBORHOOD HOUSE Charter School - REVERE pupils",444035248,444,35,248,1,1.085,10,null,14613]
[444,278,"444 - NEIGHBORHOOD HOUSE Charter School - WEYMOUTH pupils",444035336,444,35,336,1,1.085,7,null,10819]
[445,279,"445 - ABBY KELLEY FOSTER Charter School - AUBURN pupils",445348017,445,348,17,1,1,5,null,13766]
[445,280,"445 - ABBY KELLEY FOSTER Charter School - CLINTON pupils",445348064,445,348,64,1,1,9,null,10766]
[445,281,"445 - ABBY KELLEY FOSTER Charter School - FITCHBURG pupils",445348097,445,348,97,1,1,10,null,16307]
[445,282,"445 - ABBY KELLEY FOSTER Charter School - GRAFTON pupils",445348110,445,348,110,1,1,3,null,13047]
[445,283,"445 - ABBY KELLEY FOSTER Charter School - LEICESTER pupils",445348151,445,348,151,1,1,7,null,11671]
[445,284,"445 - ABBY KELLEY FOSTER Charter School - MILLBURY pupils",445348186,445,348,186,1,1,6,null,12556]
[445,285,"445 - ABBY KELLEY FOSTER Charter School - NORTHBOROUGH pupils",445348213,445,348,213,1,1,3,null,13219]
[445,286,"445 - ABBY KELLEY FOSTER Charter School - OXFORD pupils",445348226,445,348,226,1,1,8,null,11072]
[445,287,"445 - ABBY KELLEY FOSTER Charter School - SHREWSBURY pupils",445348271,445,348,271,1,1,3,null,14356]
[445,288,"445 - ABBY KELLEY FOSTER Charter School - SOUTHBRIDGE pupils",445348277,445,348,277,1,1,10,null,13985]
[445,289,"445 - ABBY KELLEY FOSTER Charter School - SUTTON pupils",445348290,445,348,290,1,1,3,null,9305]
[445,290,"445 - ABBY KELLEY FOSTER Charter School - WEBSTER pupils",445348316,445,348,316,1,1,10,null,12047]
[445,291,"445 - ABBY KELLEY FOSTER Charter School - WESTBOROUGH pupils",445348321,445,348,321,1,1,2,null,10766]
[445,292,"445 - ABBY KELLEY FOSTER Charter School - WEST BOYLSTON pupils",445348322,445,348,322,1,1,5,null,11105]
[445,293,"445 - ABBY KELLEY FOSTER Charter School - WORCESTER pupils",445348348,445,348,348,1,1,10,null,12118]
[445,294,"445 - ABBY KELLEY FOSTER Charter School - ATHOL ROYALSTON pupils",445348615,445,348,615,1,1,10,null,11626]
[445,295,"445 - ABBY KELLEY FOSTER Charter School - DUDLEY CHARLTON pupils",445348658,445,348,658,1,1,5,null,10035]
[445,296,"445 - ABBY KELLEY FOSTER Charter School - QUABBIN pupils",445348753,445,348,753,1,1,6,null,8960]
[445,297,"445 - ABBY KELLEY FOSTER Charter School - SPENCER EAST BROOKFIELD pupils",445348767,445,348,767,1,1,9,null,9677]
[445,298,"445 - ABBY KELLEY FOSTER Charter School - WACHUSETT pupils",445348775,445,348,775,1,1,3,null,10250]
[446,299,"446 - FOXBOROUGH REGIONAL Charter School - ABINGTON pupils",446099001,446,99,1,1,1.056,6,null,14219]
[446,300,"446 - FOXBOROUGH REGIONAL Charter School - ATTLEBORO pupils",446099016,446,99,16,1,1.056,7,null,10972]
[446,301,"446 - FOXBOROUGH REGIONAL Charter School - AVON pupils",446099018,446,99,18,1,1.056,8,null,11517]
[446,302,"446 - FOXBOROUGH REGIONAL Charter School - BOSTON pupils",446099035,446,99,35,1,1.056,10,null,12442]
[446,303,"446 - FOXBOROUGH REGIONAL Charter School - BROCKTON pupils",446099044,446,99,44,1,1.056,10,null,12249]
[446,304,"446 - FOXBOROUGH REGIONAL Charter School - CANTON pupils",446099050,446,99,50,1,1.056,3,null,10842]
[446,305,"446 - FOXBOROUGH REGIONAL Charter School - EAST BRIDGEWATER pupils",446099083,446,99,83,1,1.056,5,null,11466]
[446,306,"446 - FOXBOROUGH REGIONAL Charter School - EASTON pupils",446099088,446,99,88,1,1.056,3,null,11520]
[446,307,"446 - FOXBOROUGH REGIONAL Charter School - FOXBOROUGH pupils",446099099,446,99,99,1,1.056,4,null,11322]
[446,308,"446 - FOXBOROUGH REGIONAL Charter School - FRANKLIN pupils",446099101,446,99,101,1,1.056,2,null,13432]
[446,309,"446 - FOXBOROUGH REGIONAL Charter School - HOLBROOK pupils",446099133,446,99,133,1,1.056,7,null,15699]
[446,310,"446 - FOXBOROUGH REGIONAL Charter School - MANSFIELD pupils",446099167,446,99,167,1,1.056,3,null,11099]
[446,311,"446 - FOXBOROUGH REGIONAL Charter School - MEDWAY pupils",446099177,446,99,177,1,1.056,2,null,10497]
[446,312,"446 - FOXBOROUGH REGIONAL Charter School - MIDDLEBOROUGH pupils",446099182,446,99,182,1,1.056,7,null,16503]
[446,313,"446 - FOXBOROUGH REGIONAL Charter School - NORFOLK pupils",446099208,446,99,208,1,1.056,1,null,9640]
[446,314,"446 - FOXBOROUGH REGIONAL Charter School - NORTH ATTLEBOROUGH pupils",446099212,446,99,212,1,1.056,4,null,10936]
[446,315,"446 - FOXBOROUGH REGIONAL Charter School - NORTON pupils",446099218,446,99,218,1,1.056,5,null,10797]
[446,316,"446 - FOXBOROUGH REGIONAL Charter School - NORWOOD pupils",446099220,446,99,220,1,1.056,6,null,11436]
[446,317,"446 - FOXBOROUGH REGIONAL Charter School - PLAINVILLE pupils",446099238,446,99,238,1,1.056,4,null,10372]
[446,318,"446 - FOXBOROUGH REGIONAL Charter School - RANDOLPH pupils",446099244,446,99,244,1,1.056,9,null,11242]
[446,319,"446 - FOXBOROUGH REGIONAL Charter School - SHARON pupils",446099266,446,99,266,1,1.056,2,null,10023]
[446,320,"446 - FOXBOROUGH REGIONAL Charter School - STOUGHTON pupils",446099285,446,99,285,1,1.056,7,null,11043]
[{"$f":"IF(VALUE(MID(D330,1,1))=4,VALUE(MID(D330,1,3)),VALUE(MID(D330,1,4)))","v":446},321,"446 - FOXBOROUGH REGIONAL Charter School - TAUNTON pupils",446099293,446,99,293,1,1.056,9,null,12551]
[446,322,{"$f":"IF(H331=1,A331 & \" - \" &VLOOKUP(A331,codeCHA,2)&\" Charter School - \"&VLOOKUP(G331,code436,2)&\" pupils\",IF(OR(A331=450,A331=466),A331 & \" - \" &VLOOKUP(A331,codeCHA,2)&\" Charter School - \"&VLOOKUP(F331,code436,2)&\" District - \"&VLOOKUP(G331,code436,2)&\" pupils\",A331 & \" - \" &VLOOKUP(A331,codeCHA,2)&\" Charter School - \"&VLOOKUP(F331,code436,2)&\" Campus - \"&VLOOKUP(G331,code436,2)&\" pupils\"))","v":"446 - FOXBOROUGH REGIONAL Charter School - WALPOLE pupils"},446099307,{"$f":"A331","v":446},{"$f":"IF(VALUE(MID(D331,1,1))=4,VALUE(MID(D331,4,3)),VALUE(MID(D331,5,3)))","v":99},{"$f":"IF(VALUE(MID(D331,1,1))=4,VALUE(MID(D331,7,3)),VALUE(MID(D331,8,3)))","v":307},1,{"$f":"VLOOKUP(F331,distinfo,4)","v":1.056},{"$f":"VLOOKUP(D331,enro_chafnd,17)","v":3},null,{"$f":"IF(VLOOKUP(D331,rate_chafnd,40,FALSE)>0,VLOOKUP(D331,rate_chafnd,40),VLOOKUP(G331,distinfo,7))","v":12105}]
[446,323,"446 - FOXBOROUGH REGIONAL Charter School - WAREHAM pupils",446099310,446,99,310,1,1.056,10,null,14646]
[446,324,"446 - FOXBOROUGH REGIONAL Charter School - WEST BRIDGEWATER pupils",446099323,446,99,323,1,1.056,4,null,10967]
[446,325,"446 - FOXBOROUGH REGIONAL Charter School - WEYMOUTH pupils",446099336,446,99,336,1,1.056,7,null,9610]
[446,326,"446 - FOXBOROUGH REGIONAL Charter School - WRENTHAM pupils",446099350,446,99,350,1,1.056,3,null,12868]
[446,327,"446 - FOXBOROUGH REGIONAL Charter School - BRIDGEWATER RAYNHAM pupils",446099625,446,99,625,1,1.056,4,null,11851]
[446,328,"446 - FOXBOROUGH REGIONAL Charter School - DIGHTON REHOBOTH pupils",446099650,446,99,650,1,1.056,4,null,9731]
[446,329,"446 - FOXBOROUGH REGIONAL Charter School - KING PHILIP pupils",446099690,446,99,690,1,1.056,2,null,11296]
[447,330,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - BELLINGHAM pupils",447101025,447,101,25,1,1.054,5,null,10795]
[447,331,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - FRAMINGHAM pupils",447101100,447,101,100,1,1.054,9,null,14516]
[447,332,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - FRANKLIN pupils",447101101,447,101,101,1,1.054,2,null,9993]
[447,333,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - HOLLISTON pupils",447101136,447,101,136,1,1.054,2,null,10118]
[447,334,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - HOPEDALE pupils",447101138,447,101,138,1,1.054,3,null,11169]
[447,335,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - HOPKINTON pupils",447101139,447,101,139,1,1.054,1,null,13523]
[447,336,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MANSFIELD pupils",447101167,447,101,167,1,1.054,3,null,9716]
[447,337,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MEDWAY pupils",447101177,447,101,177,1,1.054,2,null,10200]
[447,338,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MILFORD pupils",447101185,447,101,185,1,1.054,9,null,11307]
[447,339,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MILLIS pupils",447101187,447,101,187,1,1.054,3,null,10651]
[447,340,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORFOLK pupils",447101208,447,101,208,1,1.054,1,null,9968]
[447,341,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORTH ATTLEBOROUGH pupils",447101212,447,101,212,1,1.054,4,null,9716]
[447,342,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORTHBRIDGE pupils",447101214,447,101,214,1,1.054,7,null,16679]
[447,343,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - NORWOOD pupils",447101220,447,101,220,1,1.054,6,null,9595]
[447,344,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - PLAINVILLE pupils",447101238,447,101,238,1,1.054,4,null,10428]
[447,345,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - SEEKONK pupils",447101265,447,101,265,1,1.054,3,null,9352]
[447,346,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - WALPOLE pupils",447101307,447,101,307,1,1.054,3,null,10491]
[447,347,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - WRENTHAM pupils",447101350,447,101,350,1,1.054,3,null,10287]
[447,348,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - BLACKSTONE MILLVILLE pupils",447101622,447,101,622,1,1.054,6,null,11065]
[447,349,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - KING PHILIP pupils",447101690,447,101,690,1,1.054,2,null,9352]
[447,350,"447 - BENJAMIN FRANKLIN CLASSICAL Charter School - MENDON UPTON pupils",447101710,447,101,710,1,1.054,2,null,10531]
[449,351,"449 - BOSTON COLLEGIATE Charter School - BOSTON pupils",449035035,449,35,35,1,1.085,10,null,12461]
[449,352,"449 - BOSTON COLLEGIATE Charter School - BROCKTON pupils",449035044,449,35,44,1,1.085,10,null,12138]
[449,353,"449 - BOSTON COLLEGIATE Charter School - DEDHAM pupils",449035073,449,35,73,1,1.085,5,null,14851]
[449,354,"449 - BOSTON COLLEGIATE Charter School - QUINCY pupils",449035243,449,35,243,1,1.085,8,null,11752]
[449,355,"449 - BOSTON COLLEGIATE Charter School - RANDOLPH pupils",449035244,449,35,244,1,1.085,9,null,11779]
[449,356,"449 - BOSTON COLLEGIATE Charter School - STOUGHTON pupils",449035285,449,35,285,1,1.085,7,null,13388]
[449,357,"449 - BOSTON COLLEGIATE Charter School - WEYMOUTH pupils",449035336,449,35,336,1,1.085,7,null,9576]
[450,358,"450 - HILLTOWN COOPERATIVE Charter School - AMHERST pupils",450086008,450,86,8,1,1,7,null,9249]
[450,359,"450 - HILLTOWN COOPERATIVE Charter School - EASTHAMPTON pupils",450086086,450,86,86,1,1,7,null,10279]
[450,360,"450 - HILLTOWN COOPERATIVE Charter School - HADLEY pupils",450086117,450,86,117,1,1,5,null,9108]
[450,361,"450 - HILLTOWN COOPERATIVE Charter School - HATFIELD pupils",450086127,450,86,127,1,1,4,null,9124]
[450,362,"450 - HILLTOWN COOPERATIVE Charter School - NORTHAMPTON pupils",450086210,450,86,210,1,1,6,null,9841]
[450,363,"450 - HILLTOWN COOPERATIVE Charter School - SOUTHAMPTON pupils",450086275,450,86,275,1,1,3,null,9931]
[450,364,"450 - HILLTOWN COOPERATIVE Charter School - SOUTH HADLEY pupils",450086278,450,86,278,1,1,6,null,10101]
[450,365,"450 - HILLTOWN COOPERATIVE Charter School - WESTHAMPTON pupils",450086327,450,86,327,1,1,3,null,9305]
[450,366,"450 - HILLTOWN COOPERATIVE Charter School - WHATELY pupils",450086337,450,86,337,1,1,5,null,13304]
[450,367,"450 - HILLTOWN COOPERATIVE Charter School - WILLIAMSBURG pupils",450086340,450,86,340,1,1,5,null,9179]
[450,368,"450 - HILLTOWN COOPERATIVE Charter School - AMHERST PELHAM pupils",450086605,450,86,605,1,1,6,null,8960]
[450,369,"450 - HILLTOWN COOPERATIVE Charter School - HAMPSHIRE pupils",450086683,450,86,683,1,1,4,null,8960]
[453,370,"453 - HOLYOKE COMMUNITY Charter School - AGAWAM pupils",453137005,453,137,5,1,1,7,null,12796]
[453,371,"453 - HOLYOKE COMMUNITY Charter School - CHICOPEE pupils",453137061,453,137,61,1,1,10,null,12696]
[453,372,"453 - HOLYOKE COMMUNITY Charter School - EASTHAMPTON pupils",453137086,453,137,86,1,1,7,null,13451]
[453,373,"453 - HOLYOKE COMMUNITY Charter School - HOLYOKE pupils",453137137,453,137,137,1,1,10,null,13054]
[453,374,"453 - HOLYOKE COMMUNITY Charter School - LUDLOW pupils",453137161,453,137,161,1,1,7,null,9305]
[453,375,"453 - HOLYOKE COMMUNITY Charter School - NORTHAMPTON pupils",453137210,453,137,210,1,1,6,null,13234]
[453,376,"453 - HOLYOKE COMMUNITY Charter School - PALMER pupils",453137227,453,137,227,1,1,9,null,9257]
[453,377,"453 - HOLYOKE COMMUNITY Charter School - SOUTH HADLEY pupils",453137278,453,137,278,1,1,6,null,13450]
[453,378,"453 - HOLYOKE COMMUNITY Charter School - SPRINGFIELD pupils",453137281,453,137,281,1,1,10,null,13386]
[453,379,"453 - HOLYOKE COMMUNITY Charter School - WESTFIELD pupils",453137325,453,137,325,1,1,9,null,12752]
[453,380,"453 - HOLYOKE COMMUNITY Charter School - WEST SPRINGFIELD pupils",453137332,453,137,332,1,1,9,null,11334]
[454,381,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - ANDOVER pupils",454149009,454,149,9,1,1,2,null,12833]
[454,382,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - HAVERHILL pupils",454149128,454,149,128,1,1,9,null,11009]
[454,383,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - LAWRENCE pupils",454149149,454,149,149,1,1,10,null,12846]
[454,384,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - METHUEN pupils",454149181,454,149,181,1,1,9,null,12156]
[{"$f":"IF(VALUE(MID(D394,1,1))=4,VALUE(MID(D394,1,3)),VALUE(MID(D394,1,4)))","v":454},385,"454 - LAWRENCE FAMILY DEVELOPMENT Charter School - NORTH ANDOVER pupils",454149211,454,149,211,1,1,4,null,10661]
[455,386,{"$f":"IF(H395=1,A395 & \" - \" &VLOOKUP(A395,codeCHA,2)&\" Charter School - \"&VLOOKUP(G395,code436,2)&\" pupils\",IF(OR(A395=450,A395=466),A395 & \" - \" &VLOOKUP(A395,codeCHA,2)&\" Charter School - \"&VLOOKUP(F395,code436,2)&\" District - \"&VLOOKUP(G395,code436,2)&\" pupils\",A395 & \" - \" &VLOOKUP(A395,codeCHA,2)&\" Charter School - \"&VLOOKUP(F395,code436,2)&\" Campus - \"&VLOOKUP(G395,code436,2)&\" pupils\"))","v":"455 - HILL VIEW MONTESSORI Charter School - AMESBURY pupils"},455128007,{"$f":"A395","v":455},{"$f":"IF(VALUE(MID(D395,1,1))=4,VALUE(MID(D395,4,3)),VALUE(MID(D395,5,3)))","v":128},{"$f":"IF(VALUE(MID(D395,1,1))=4,VALUE(MID(D395,7,3)),VALUE(MID(D395,8,3)))","v":7},1,{"$f":"VLOOKUP(F395,distinfo,4)","v":1},{"$f":"VLOOKUP(D395,enro_chafnd,17)","v":5},null,{"$f":"IF(VLOOKUP(D395,rate_chafnd,40,FALSE)>0,VLOOKUP(D395,rate_chafnd,40),VLOOKUP(G395,distinfo,7))","v":10408}]
[455,387,"455 - HILL VIEW MONTESSORI Charter School - ANDOVER pupils",455128009,455,128,9,1,1,2,null,9305]
[455,388,"455 - HILL VIEW MONTESSORI Charter School - HAVERHILL pupils",455128128,455,128,128,1,1,9,null,10447]
[455,389,"455 - HILL VIEW MONTESSORI Charter School - LAWRENCE pupils",455128149,455,128,149,1,1,10,null,9305]
[455,390,"455 - HILL VIEW MONTESSORI Charter School - METHUEN pupils",455128181,455,128,181,1,1,9,null,9305]
[456,391,"456 - LOWELL COMMUNITY Charter School - ANDOVER pupils",456160009,456,160,9,1,1,2,null,6532]
[456,392,"456 - LOWELL COMMUNITY Charter School - BILLERICA pupils",456160031,456,160,31,1,1,4,null,9692]
[456,393,"456 - LOWELL COMMUNITY Charter School - CHELMSFORD pupils",456160056,456,160,56,1,1,3,null,12278]
[456,394,"456 - LOWELL COMMUNITY Charter School - DRACUT pupils",456160079,456,160,79,1,1,6,null,13264]
[456,395,"456 - LOWELL COMMUNITY Charter School - HAVERHILL pupils",456160128,456,160,128,1,1,9,null,12921]
[456,396,"456 - LOWELL COMMUNITY Charter School - LAWRENCE pupils",456160149,456,160,149,1,1,10,null,10465]
[456,397,"456 - LOWELL COMMUNITY Charter School - LEOMINSTER pupils",456160153,456,160,153,1,1,9,null,15020]
[456,398,"456 - LOWELL COMMUNITY Charter School - LOWELL pupils",456160160,456,160,160,1,1,10,null,13217]
[456,399,"456 - LOWELL COMMUNITY Charter School - MARLBOROUGH pupils",456160170,456,160,170,1,1,9,null,11547]
[456,400,"456 - LOWELL COMMUNITY Charter School - METHUEN pupils",456160181,456,160,181,1,1,9,null,8960]
[456,401,"456 - LOWELL COMMUNITY Charter School - TEWKSBURY pupils",456160295,456,160,295,1,1,3,null,12465]
[456,402,"456 - LOWELL COMMUNITY Charter School - TYNGSBOROUGH pupils",456160301,456,160,301,1,1,3,null,11507]
[456,403,"456 - LOWELL COMMUNITY Charter School - GROTON DUNSTABLE pupils",456160673,456,160,673,1,1,2,null,11737]
[456,404,"456 - LOWELL COMMUNITY Charter School - NORTH MIDDLESEX pupils",456160735,456,160,735,1,1,4,null,15583]
[458,405,"458 - LOWELL MIDDLESEX ACADEMY Charter School - BILLERICA pupils",458160031,458,160,31,1,1,4,null,14723]
[458,406,"458 - LOWELL MIDDLESEX ACADEMY Charter School - DRACUT pupils",458160079,458,160,79,1,1,6,null,13208]
[458,407,"458 - LOWELL MIDDLESEX ACADEMY Charter School - LOWELL pupils",458160160,458,160,160,1,1,10,null,14386]
[458,408,"458 - LOWELL MIDDLESEX ACADEMY Charter School - TYNGSBOROUGH pupils",458160301,458,160,301,1,1,3,null,14680]
[458,409,"458 - LOWELL MIDDLESEX ACADEMY Charter School - WESTFORD pupils",458160326,458,160,326,1,1,1,null,10766]
[463,410,"463 - KIPP ACADEMY BOSTON Charter School - BOSTON pupils",463035035,463,35,35,1,1.085,10,null,14036]
[463,411,"463 - KIPP ACADEMY BOSTON Charter School - CHELSEA pupils",463035057,463,35,57,1,1.085,10,null,12440]
[463,412,"463 - KIPP ACADEMY BOSTON Charter School - LYNN pupils",463035163,463,35,163,1,1.085,10,null,14613]
[463,413,"463 - KIPP ACADEMY BOSTON Charter School - NORWOOD pupils",463035220,463,35,220,1,1.085,6,null,9576]
[463,414,"463 - KIPP ACADEMY BOSTON Charter School - RANDOLPH pupils",463035244,463,35,244,1,1.085,9,null,12909]
[463,415,"463 - KIPP ACADEMY BOSTON Charter School - STOUGHTON pupils",463035285,463,35,285,1,1.085,7,null,14608]
[463,416,"463 - KIPP ACADEMY BOSTON Charter School - TAUNTON pupils",463035293,463,35,293,1,1.085,9,null,9926]
[463,417,"463 - KIPP ACADEMY BOSTON Charter School - WALPOLE pupils",463035307,463,35,307,1,1.085,3,null,14164]
[464,418,"464 - MARBLEHEAD COMMUNITY Charter School - BEVERLY pupils",464168030,464,168,30,1,1,6,null,9132]
[464,419,"464 - MARBLEHEAD COMMUNITY Charter School - LYNN pupils",464168163,464,168,163,1,1,10,null,10433]
[464,420,"464 - MARBLEHEAD COMMUNITY Charter School - MARBLEHEAD pupils",464168168,464,168,168,1,1,2,null,9800]
[464,421,"464 - MARBLEHEAD COMMUNITY Charter School - NAHANT pupils",464168196,464,168,196,1,1,5,null,9778]
[464,422,"464 - MARBLEHEAD COMMUNITY Charter School - PEABODY pupils",464168229,464,168,229,1,1,8,null,12749]
[464,423,"464 - MARBLEHEAD COMMUNITY Charter School - SALEM pupils",464168258,464,168,258,1,1,10,null,9347]
[464,424,"464 - MARBLEHEAD COMMUNITY Charter School - SAUGUS pupils",464168262,464,168,262,1,1,8,null,9305]
[464,425,"464 - MARBLEHEAD COMMUNITY Charter School - SWAMPSCOTT pupils",464168291,464,168,291,1,1,4,null,9451]
[466,426,"466 - MARTHA'S VINEYARD Charter School - MARTHAS VINEYARD District - FALMOUTH pupils",466700096,466,700,96,2,1,7,null,10766]
[466,427,"466 - MARTHA'S VINEYARD Charter School - MARTHAS VINEYARD District - MARTHAS VINEYARD pupils",466700700,466,700,700,2,1,7,null,12710]
[466,428,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - EDGARTOWN pupils",466774089,466,774,89,2,1,9,null,11865]
[466,429,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - FALMOUTH pupils",466774096,466,774,96,2,1,7,null,9305]
[466,430,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - OAK BLUFFS pupils",466774221,466,774,221,2,1,7,null,11507]
[466,431,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - TISBURY pupils",466774296,466,774,296,2,1,9,null,11379]
[466,432,"466 - MARTHA'S VINEYARD Charter School - UPISLAND District - UPISLAND pupils",466774774,466,774,774,2,1,6,null,11066]
[469,433,"469 - MATCH Charter School - AVON pupils",469035018,469,35,18,1,1.085,8,null,14770]
[469,434,"469 - MATCH Charter School - BOSTON pupils",469035035,469,35,35,1,1.085,10,null,14281]
[469,435,"469 - MATCH Charter School - BROCKTON pupils",469035044,469,35,44,1,1.085,10,null,13405]
[469,436,"469 - MATCH Charter School - DEDHAM pupils",469035073,469,35,73,1,1.085,5,null,15822]
[469,437,"469 - MATCH Charter School - EVERETT pupils",469035093,469,35,93,1,1.085,10,null,11519]
[469,438,"469 - MATCH Charter School - LYNN pupils",469035163,469,35,163,1,1.085,10,null,14989]
[469,439,"469 - MATCH Charter School - MALDEN pupils",469035165,469,35,165,1,1.085,9,null,12535]
[469,440,"469 - MATCH Charter School - MEDFORD pupils",469035176,469,35,176,1,1.085,7,null,17243]
[469,441,"469 - MATCH Charter School - NEWTON pupils",469035207,469,35,207,1,1.085,2,null,13603]
[469,442,"469 - MATCH Charter School - QUINCY pupils",469035243,469,35,243,1,1.085,8,null,12335]
[469,443,"469 - MATCH Charter School - RANDOLPH pupils",469035244,469,35,244,1,1.085,9,null,13030]
[469,444,"469 - MATCH Charter School - WEYMOUTH pupils",469035336,469,35,336,1,1.085,7,null,16227]
[470,445,"470 - MYSTIC VALLEY REGIONAL Charter School - ANDOVER pupils",470165009,470,165,9,1,1.0369999999999999,2,null,10408]
[470,446,"470 - MYSTIC VALLEY REGIONAL Charter School - BOSTON pupils",470165035,470,165,35,1,1.0369999999999999,10,null,9407]
[470,447,"470 - MYSTIC VALLEY REGIONAL Charter School - CHELSEA pupils",470165057,470,165,57,1,1.0369999999999999,10,null,9348]
[470,448,"470 - MYSTIC VALLEY REGIONAL Charter School - DANVERS pupils",470165071,470,165,71,1,1.0369999999999999,4,null,9348]
[{"$f":"IF(VALUE(MID(D458,1,1))=4,VALUE(MID(D458,1,3)),VALUE(MID(D458,1,4)))","v":470},449,"470 - MYSTIC VALLEY REGIONAL Charter School - EVERETT pupils",470165093,470,165,93,1,1.0369999999999999,10,null,11379]
[470,450,{"$f":"IF(H459=1,A459 & \" - \" &VLOOKUP(A459,codeCHA,2)&\" Charter School - \"&VLOOKUP(G459,code436,2)&\" pupils\",IF(OR(A459=450,A459=466),A459 & \" - \" &VLOOKUP(A459,codeCHA,2)&\" Charter School - \"&VLOOKUP(F459,code436,2)&\" District - \"&VLOOKUP(G459,code436,2)&\" pupils\",A459 & \" - \" &VLOOKUP(A459,codeCHA,2)&\" Charter School - \"&VLOOKUP(F459,code436,2)&\" Campus - \"&VLOOKUP(G459,code436,2)&\" pupils\"))","v":"470 - MYSTIC VALLEY REGIONAL Charter School - HAVERHILL pupils"},470165128,{"$f":"A459","v":470},{"$f":"IF(VALUE(MID(D459,1,1))=4,VALUE(MID(D459,4,3)),VALUE(MID(D459,5,3)))","v":165},{"$f":"IF(VALUE(MID(D459,1,1))=4,VALUE(MID(D459,7,3)),VALUE(MID(D459,8,3)))","v":128},1,{"$f":"VLOOKUP(F459,distinfo,4)","v":1.0369999999999999},{"$f":"VLOOKUP(D459,enro_chafnd,17)","v":9},null,{"$f":"IF(VLOOKUP(D459,rate_chafnd,40,FALSE)>0,VLOOKUP(D459,rate_chafnd,40),VLOOKUP(G459,distinfo,7))","v":9228}]
[470,451,"470 - MYSTIC VALLEY REGIONAL Charter School - LAWRENCE pupils",470165149,470,165,149,1,1.0369999999999999,10,null,10161]
[470,452,"470 - MYSTIC VALLEY REGIONAL Charter School - LYNN pupils",470165163,470,165,163,1,1.0369999999999999,10,null,11413]
[470,453,"470 - MYSTIC VALLEY REGIONAL Charter School - LYNNFIELD pupils",470165164,470,165,164,1,1.0369999999999999,2,null,12134]
[470,454,"470 - MYSTIC VALLEY REGIONAL Charter School - MALDEN pupils",470165165,470,165,165,1,1.0369999999999999,9,null,11432]
[470,455,"470 - MYSTIC VALLEY REGIONAL Charter School - MEDFORD pupils",470165176,470,165,176,1,1.0369999999999999,7,null,11065]
[470,456,"470 - MYSTIC VALLEY REGIONAL Charter School - MELROSE pupils",470165178,470,165,178,1,1.0369999999999999,2,null,10186]
[470,457,"470 - MYSTIC VALLEY REGIONAL Charter School - MIDDLETON pupils",470165184,470,165,184,1,1.0369999999999999,2,null,9407]
[470,458,"470 - MYSTIC VALLEY REGIONAL Charter School - NORTH READING pupils",470165217,470,165,217,1,1.0369999999999999,2,null,11094]
[470,459,"470 - MYSTIC VALLEY REGIONAL Charter School - PEABODY pupils",470165229,470,165,229,1,1.0369999999999999,8,null,10390]
[470,460,"470 - MYSTIC VALLEY REGIONAL Charter School - REVERE pupils",470165248,470,165,248,1,1.0369999999999999,10,null,10520]
[470,461,"470 - MYSTIC VALLEY REGIONAL Charter School - SAUGUS pupils",470165262,470,165,262,1,1.0369999999999999,8,null,10958]
[470,462,"470 - MYSTIC VALLEY REGIONAL Charter School - SOMERVILLE pupils",470165274,470,165,274,1,1.0369999999999999,9,null,11094]
[470,463,"470 - MYSTIC VALLEY REGIONAL Charter School - STONEHAM pupils",470165284,470,165,284,1,1.0369999999999999,4,null,10310]
[470,464,"470 - MYSTIC VALLEY REGIONAL Charter School - WAKEFIELD pupils",470165305,470,165,305,1,1.0369999999999999,3,null,9970]
[470,465,"470 - MYSTIC VALLEY REGIONAL Charter School - WATERTOWN pupils",470165314,470,165,314,1,1.0369999999999999,7,null,11094]
[470,466,"470 - MYSTIC VALLEY REGIONAL Charter School - WILMINGTON pupils",470165342,470,165,342,1,1.0369999999999999,2,null,9407]
[470,467,"470 - MYSTIC VALLEY REGIONAL Charter School - WOBURN pupils",470165347,470,165,347,1,1.0369999999999999,7,null,10127]
[470,468,"470 - MYSTIC VALLEY REGIONAL Charter School - MASCONOMET pupils",470165705,470,165,705,1,1.0369999999999999,1,null,11094]
[474,469,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - CHELSEA pupils",474097057,474,97,57,1,1,10,null,15446]
[474,470,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - CLINTON pupils",474097064,474,97,64,1,1,9,null,8960]
[474,471,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - FITCHBURG pupils",474097097,474,97,97,1,1,10,null,12373]
[474,472,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - GARDNER pupils",474097103,474,97,103,1,1,10,null,13924]
[474,473,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - LEOMINSTER pupils",474097153,474,97,153,1,1,9,null,11569]
[474,474,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - LUNENBURG pupils",474097162,474,97,162,1,1,4,null,10402]
[474,475,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - WEST BOYLSTON pupils",474097322,474,97,322,1,1,5,null,10766]
[474,476,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - WINCHENDON pupils",474097343,474,97,343,1,1,9,null,10696]
[474,477,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - ASHBURNHAM WESTMINSTER pupils",474097610,474,97,610,1,1,4,null,11446]
[474,478,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - ATHOL ROYALSTON pupils",474097615,474,97,615,1,1,10,null,9562]
[474,479,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - AYER SHIRLEY pupils",474097616,474,97,616,1,1,6,null,9863]
[474,480,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - NARRAGANSETT pupils",474097720,474,97,720,1,1,7,null,11867]
[474,481,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - NORTH MIDDLESEX pupils",474097735,474,97,735,1,1,4,null,11970]
[474,482,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - QUABBIN pupils",474097753,474,97,753,1,1,6,null,10164]
[474,483,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - RALPH C MAHAR pupils",474097755,474,97,755,1,1,9,null,15345]
[474,484,"474 - SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL Charter School - WACHUSETT pupils",474097775,474,97,775,1,1,3,null,11820]
[478,485,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CLINTON pupils",478352064,478,352,64,1,1,9,null,10766]
[478,486,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CONCORD pupils",478352067,478,352,67,1,1,1,null,8960]
[478,487,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - FITCHBURG pupils",478352097,478,352,97,1,1,10,null,12683]
[478,488,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - GARDNER pupils",478352103,478,352,103,1,1,10,null,10766]
[478,489,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - HARVARD pupils",478352125,478,352,125,1,1,1,null,10129]
[478,490,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - HUDSON pupils",478352141,478,352,141,1,1,6,null,9412]
[478,491,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LEOMINSTER pupils",478352153,478,352,153,1,1,9,null,10600]
[478,492,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LITTLETON pupils",478352158,478,352,158,1,1,2,null,10662]
[478,493,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LUNENBURG pupils",478352162,478,352,162,1,1,4,null,10343]
[478,494,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - MAYNARD pupils",478352174,478,352,174,1,1,4,null,9863]
[478,495,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - SUDBURY pupils",478352288,478,352,288,1,1,1,null,8960]
[478,496,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WEST BOYLSTON pupils",478352322,478,352,322,1,1,5,null,8960]
[478,497,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WESTFORD pupils",478352326,478,352,326,1,1,1,null,10043]
[478,498,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WORCESTER pupils",478352348,478,352,348,1,1,10,null,10873]
[478,499,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - DEVENS pupils",478352352,478,352,352,1,1,1,null,11891]
[478,500,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - ACTON BOXBOROUGH pupils",478352600,478,352,600,1,1,2,null,10081]
[478,501,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - ASHBURNHAM WESTMINSTER pupils",478352610,478,352,610,1,1,4,null,11043]
[478,502,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - AYER SHIRLEY pupils",478352616,478,352,616,1,1,6,null,10782]
[478,503,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - BERLIN BOYLSTON pupils",478352620,478,352,620,1,1,3,null,10766]
[478,504,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - CONCORD CARLISLE pupils",478352640,478,352,640,1,1,1,null,10766]
[478,505,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - GROTON DUNSTABLE pupils",478352673,478,352,673,1,1,2,null,10220]
[478,506,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - LINCOLN SUDBURY pupils",478352695,478,352,695,1,1,1,null,10766]
[478,507,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NARRAGANSETT pupils",478352720,478,352,720,1,1,7,null,10766]
[478,508,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NASHOBA pupils",478352725,478,352,725,1,1,2,null,10285]
[478,509,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NORTHBORO SOUTHBORO pupils",478352730,478,352,730,1,1,1,null,10766]
[478,510,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - NORTH MIDDLESEX pupils",478352735,478,352,735,1,1,4,null,10654]
[478,511,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - QUABBIN pupils",478352753,478,352,753,1,1,6,null,10508]
[478,512,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - RALPH C MAHAR pupils",478352755,478,352,755,1,1,9,null,10766]
[{"$f":"IF(VALUE(MID(D522,1,1))=4,VALUE(MID(D522,1,3)),VALUE(MID(D522,1,4)))","v":478},513,"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - TANTASQUA pupils",478352770,478,352,770,1,1,5,null,10766]
[478,514,{"$f":"IF(H523=1,A523 & \" - \" &VLOOKUP(A523,codeCHA,2)&\" Charter School - \"&VLOOKUP(G523,code436,2)&\" pupils\",IF(OR(A523=450,A523=466),A523 & \" - \" &VLOOKUP(A523,codeCHA,2)&\" Charter School - \"&VLOOKUP(F523,code436,2)&\" District - \"&VLOOKUP(G523,code436,2)&\" pupils\",A523 & \" - \" &VLOOKUP(A523,codeCHA,2)&\" Charter School - \"&VLOOKUP(F523,code436,2)&\" Campus - \"&VLOOKUP(G523,code436,2)&\" pupils\"))","v":"478 - FRANCIS W. PARKER CHARTER ESSENTIAL Charter School - WACHUSETT pupils"},478352775,{"$f":"A523","v":478},{"$f":"IF(VALUE(MID(D523,1,1))=4,VALUE(MID(D523,4,3)),VALUE(MID(D523,5,3)))","v":352},{"$f":"IF(VALUE(MID(D523,1,1))=4,VALUE(MID(D523,7,3)),VALUE(MID(D523,8,3)))","v":775},1,{"$f":"VLOOKUP(F523,distinfo,4)","v":1},{"$f":"VLOOKUP(D523,enro_chafnd,17)","v":3},null,{"$f":"IF(VLOOKUP(D523,rate_chafnd,40,FALSE)>0,VLOOKUP(D523,rate_chafnd,40),VLOOKUP(G523,distinfo,7))","v":9963}]
[479,515,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - AGAWAM pupils",479278005,479,278,5,1,1,7,null,10766]
[479,516,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - BELCHERTOWN pupils",479278024,479,278,24,1,1,4,null,10524]
[479,517,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - CHICOPEE pupils",479278061,479,278,61,1,1,10,null,12564]
[479,518,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - EASTHAMPTON pupils",479278086,479,278,86,1,1,7,null,9963]
[479,519,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - EAST LONGMEADOW pupils",479278087,479,278,87,1,1,5,null,12164]
[479,520,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - ERVING pupils",479278091,479,278,91,1,1,7,null,8960]
[479,521,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GRANBY pupils",479278111,479,278,111,1,1,6,null,11863]
[479,522,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GREENFIELD pupils",479278114,479,278,114,1,1,10,null,11484]
[479,523,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HADLEY pupils",479278117,479,278,117,1,1,5,null,11424]
[479,524,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HATFIELD pupils",479278127,479,278,127,1,1,4,null,10113]
[479,525,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HOLYOKE pupils",479278137,479,278,137,1,1,10,null,11813]
[479,526,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - LONGMEADOW pupils",479278159,479,278,159,1,1,2,null,10766]
[479,527,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - LUDLOW pupils",479278161,479,278,161,1,1,7,null,11955]
[479,528,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - MONSON pupils",479278191,479,278,191,1,1,7,null,12224]
[479,529,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - NORTHAMPTON pupils",479278210,479,278,210,1,1,6,null,11522]
[479,530,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - PALMER pupils",479278227,479,278,227,1,1,9,null,12236]
[479,531,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SOUTH HADLEY pupils",479278278,479,278,278,1,1,6,null,11197]
[479,532,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SPRINGFIELD pupils",479278281,479,278,281,1,1,10,null,13191]
[479,533,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WARE pupils",479278309,479,278,309,1,1,10,null,12683]
[479,534,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WESTFIELD pupils",479278325,479,278,325,1,1,9,null,10673]
[479,535,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - WEST SPRINGFIELD pupils",479278332,479,278,332,1,1,9,null,11686]
[479,536,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - AMHERST PELHAM pupils",479278605,479,278,605,1,1,6,null,10838]
[479,537,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - CENTRAL BERKSHIRE pupils",479278635,479,278,635,1,1,7,null,12953]
[479,538,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - FRONTIER pupils",479278670,479,278,670,1,1,4,null,10958]
[479,539,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GATEWAY pupils",479278672,479,278,672,1,1,8,null,14340]
[479,540,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - GILL MONTAGUE pupils",479278674,479,278,674,1,1,10,null,11484]
[479,541,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HAMPDEN WILBRAHAM pupils",479278680,479,278,680,1,1,4,null,11304]
[479,542,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - HAMPSHIRE pupils",479278683,479,278,683,1,1,4,null,11483]
[479,543,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - MOHAWK TRAIL pupils",479278717,479,278,717,1,1,8,null,10766]
[479,544,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - RALPH C MAHAR pupils",479278755,479,278,755,1,1,9,null,12013]
[479,545,"479 - PIONEER VALLEY PERFORMING ARTS Charter School - SOUTHWICK TOLLAND GRANVILLE pupils",479278766,479,278,766,1,1,6,null,13615]
[481,546,"481 - BOSTON RENAISSANCE Charter School - ATTLEBORO pupils",481035016,481,35,16,1,1.085,7,null,14608]
[481,547,"481 - BOSTON RENAISSANCE Charter School - AVON pupils",481035018,481,35,18,1,1.085,8,null,9952]
[481,548,"481 - BOSTON RENAISSANCE Charter School - BOSTON pupils",481035035,481,35,35,1,1.085,10,null,13292]
[481,549,"481 - BOSTON RENAISSANCE Charter School - BROCKTON pupils",481035044,481,35,44,1,1.085,10,null,14038]
[481,550,"481 - BOSTON RENAISSANCE Charter School - CANTON pupils",481035050,481,35,50,1,1.085,3,null,14164]
[481,551,"481 - BOSTON RENAISSANCE Charter School - DEDHAM pupils",481035073,481,35,73,1,1.085,5,null,14392]
[481,552,"481 - BOSTON RENAISSANCE Charter School - MILTON pupils",481035189,481,35,189,1,1.085,2,null,9900]
[481,553,"481 - BOSTON RENAISSANCE Charter School - NORTH ATTLEBOROUGH pupils",481035212,481,35,212,1,1.085,4,null,9926]
[481,554,"481 - BOSTON RENAISSANCE Charter School - NORTON pupils",481035218,481,35,218,1,1.085,5,null,9952]
[481,555,"481 - BOSTON RENAISSANCE Charter School - NORWOOD pupils",481035220,481,35,220,1,1.085,6,null,11134]
[481,556,"481 - BOSTON RENAISSANCE Charter School - QUINCY pupils",481035243,481,35,243,1,1.085,8,null,14770]
[481,557,"481 - BOSTON RENAISSANCE Charter School - RANDOLPH pupils",481035244,481,35,244,1,1.085,9,null,11782]
[481,558,"481 - BOSTON RENAISSANCE Charter School - ROCKLAND pupils",481035251,481,35,251,1,1.085,8,null,14718]
[481,559,"481 - BOSTON RENAISSANCE Charter School - STOUGHTON pupils",481035285,481,35,285,1,1.085,7,null,10278]
[481,560,"481 - BOSTON RENAISSANCE Charter School - WALPOLE pupils",481035307,481,35,307,1,1.085,3,null,9900]
[481,561,"481 - BOSTON RENAISSANCE Charter School - BRIDGEWATER RAYNHAM pupils",481035625,481,35,625,1,1.085,4,null,4387]
[482,562,"482 - RIVER VALLEY Charter School - AMESBURY pupils",482204007,482,204,7,1,1,5,null,9783]
[482,563,"482 - RIVER VALLEY Charter School - BEVERLY pupils",482204030,482,204,30,1,1,6,null,8960]
[482,564,"482 - RIVER VALLEY Charter School - GEORGETOWN pupils",482204105,482,204,105,1,1,2,null,9174]
[482,565,"482 - RIVER VALLEY Charter School - HAVERHILL pupils",482204128,482,204,128,1,1,9,null,9257]
[482,566,"482 - RIVER VALLEY Charter School - NEWBURYPORT pupils",482204204,482,204,204,1,1,2,null,9519]
[482,567,"482 - RIVER VALLEY Charter School - MASCONOMET pupils",482204705,482,204,705,1,1,1,null,8960]
[482,568,"482 - RIVER VALLEY Charter School - PENTUCKET pupils",482204745,482,204,745,1,1,3,null,9470]
[482,569,"482 - RIVER VALLEY Charter School - TRITON pupils",482204773,482,204,773,1,1,5,null,9641]
[483,570,"483 - RISING TIDE Charter School - BARNSTABLE pupils",483239020,483,239,20,1,1.0349999999999999,9,null,11683]
[483,571,"483 - RISING TIDE Charter School - BOURNE pupils",483239036,483,239,36,1,1.0349999999999999,6,null,10677]
[483,572,"483 - RISING TIDE Charter School - CARVER pupils",483239052,483,239,52,1,1.0349999999999999,5,null,10651]
[483,573,"483 - RISING TIDE Charter School - DUXBURY pupils",483239082,483,239,82,1,1.0349999999999999,1,null,10729]
[483,574,"483 - RISING TIDE Charter School - EAST BRIDGEWATER pupils",483239083,483,239,83,1,1.0349999999999999,5,null,11076]
[483,575,"483 - RISING TIDE Charter School - FALMOUTH pupils",483239096,483,239,96,1,1.0349999999999999,7,null,12580]
[483,576,"483 - RISING TIDE Charter School - HALIFAX pupils",483239118,483,239,118,1,1.0349999999999999,5,null,11455]
[{"$f":"IF(VALUE(MID(D586,1,1))=4,VALUE(MID(D586,1,3)),VALUE(MID(D586,1,4)))","v":483},577,"483 - RISING TIDE Charter School - KINGSTON pupils",483239145,483,239,145,1,1.0349999999999999,4,null,9872]
[483,578,{"$f":"IF(H587=1,A587 & \" - \" &VLOOKUP(A587,codeCHA,2)&\" Charter School - \"&VLOOKUP(G587,code436,2)&\" pupils\",IF(OR(A587=450,A587=466),A587 & \" - \" &VLOOKUP(A587,codeCHA,2)&\" Charter School - \"&VLOOKUP(F587,code436,2)&\" District - \"&VLOOKUP(G587,code436,2)&\" pupils\",A587 & \" - \" &VLOOKUP(A587,codeCHA,2)&\" Charter School - \"&VLOOKUP(F587,code436,2)&\" Campus - \"&VLOOKUP(G587,code436,2)&\" pupils\"))","v":"483 - RISING TIDE Charter School - MARSHFIELD pupils"},483239171,{"$f":"A587","v":483},{"$f":"IF(VALUE(MID(D587,1,1))=4,VALUE(MID(D587,4,3)),VALUE(MID(D587,5,3)))","v":239},{"$f":"IF(VALUE(MID(D587,1,1))=4,VALUE(MID(D587,7,3)),VALUE(MID(D587,8,3)))","v":171},1,{"$f":"VLOOKUP(F587,distinfo,4)","v":1.0349999999999999},{"$f":"VLOOKUP(D587,enro_chafnd,17)","v":3},null,{"$f":"IF(VLOOKUP(D587,rate_chafnd,40,FALSE)>0,VLOOKUP(D587,rate_chafnd,40),VLOOKUP(G587,distinfo,7))","v":11019}]
[483,579,"483 - RISING TIDE Charter School - MASHPEE pupils",483239172,483,239,172,1,1.0349999999999999,7,null,12079]
[483,580,"483 - RISING TIDE Charter School - MATTAPOISETT pupils",483239173,483,239,173,1,1.0349999999999999,4,null,13295]
[483,581,"483 - RISING TIDE Charter School - MIDDLEBOROUGH pupils",483239182,483,239,182,1,1.0349999999999999,7,null,10957]
[483,582,"483 - RISING TIDE Charter School - PEMBROKE pupils",483239231,483,239,231,1,1.0349999999999999,3,null,10858]
[483,583,"483 - RISING TIDE Charter School - PLYMOUTH pupils",483239239,483,239,239,1,1.0349999999999999,5,null,10596]
[483,584,"483 - RISING TIDE Charter School - SANDWICH pupils",483239261,483,239,261,1,1.0349999999999999,4,null,10487]
[483,585,"483 - RISING TIDE Charter School - WAREHAM pupils",483239310,483,239,310,1,1.0349999999999999,10,null,11681]
[483,586,"483 - RISING TIDE Charter School - WEYMOUTH pupils",483239336,483,239,336,1,1.0349999999999999,7,null,11076]
[483,587,"483 - RISING TIDE Charter School - BRIDGEWATER RAYNHAM pupils",483239625,483,239,625,1,1.0349999999999999,4,null,11076]
[483,588,"483 - RISING TIDE Charter School - FREETOWN LAKEVILLE pupils",483239665,483,239,665,1,1.0349999999999999,4,null,12229]
[483,589,"483 - RISING TIDE Charter School - OLD ROCHESTER pupils",483239740,483,239,740,1,1.0349999999999999,3,null,10145]
[483,590,"483 - RISING TIDE Charter School - SILVER LAKE pupils",483239760,483,239,760,1,1.0349999999999999,4,null,11021]
[483,591,"483 - RISING TIDE Charter School - WHITMAN HANSON pupils",483239780,483,239,780,1,1.0349999999999999,5,null,15200]
[484,592,"484 - ROXBURY PREPARATORY Charter School - AVON pupils",484035018,484,35,18,1,1.085,8,null,9576]
[484,593,"484 - ROXBURY PREPARATORY Charter School - BOSTON pupils",484035035,484,35,35,1,1.085,10,null,14241]
[484,594,"484 - ROXBURY PREPARATORY Charter School - BRAINTREE pupils",484035040,484,35,40,1,1.085,4,null,16435]
[484,595,"484 - ROXBURY PREPARATORY Charter School - BROCKTON pupils",484035044,484,35,44,1,1.085,10,null,11971]
[484,596,"484 - ROXBURY PREPARATORY Charter School - BROOKLINE pupils",484035046,484,35,46,1,1.085,2,null,13743]
[484,597,"484 - ROXBURY PREPARATORY Charter School - CANTON pupils",484035050,484,35,50,1,1.085,3,null,16390]
[484,598,"484 - ROXBURY PREPARATORY Charter School - CHELSEA pupils",484035057,484,35,57,1,1.085,10,null,9764]
[484,599,"484 - ROXBURY PREPARATORY Charter School - DEDHAM pupils",484035073,484,35,73,1,1.085,5,null,13740]
[484,600,"484 - ROXBURY PREPARATORY Charter School - EVERETT pupils",484035093,484,35,93,1,1.085,10,null,14613]
[484,601,"484 - ROXBURY PREPARATORY Charter School - FALL RIVER pupils",484035095,484,35,95,1,1.085,10,null,9576]
[484,602,"484 - ROXBURY PREPARATORY Charter School - FITCHBURG pupils",484035097,484,35,97,1,1.085,10,null,11519]
[484,603,"484 - ROXBURY PREPARATORY Charter School - HOLBROOK pupils",484035133,484,35,133,1,1.085,7,null,11563]
[484,604,"484 - ROXBURY PREPARATORY Charter School - PLYMOUTH pupils",484035239,484,35,239,1,1.085,5,null,13879]
[484,605,"484 - ROXBURY PREPARATORY Charter School - QUINCY pupils",484035243,484,35,243,1,1.085,8,null,11955]
[484,606,"484 - ROXBURY PREPARATORY Charter School - RANDOLPH pupils",484035244,484,35,244,1,1.085,9,null,11854]
[484,607,"484 - ROXBURY PREPARATORY Charter School - STOUGHTON pupils",484035285,484,35,285,1,1.085,7,null,12786]
[484,608,"484 - ROXBURY PREPARATORY Charter School - WALPOLE pupils",484035307,484,35,307,1,1.085,3,null,15731]
[485,609,"485 - SALEM ACADEMY Charter School - DANVERS pupils",485258071,485,258,71,1,1,4,null,10766]
[485,610,"485 - SALEM ACADEMY Charter School - GLOUCESTER pupils",485258107,485,258,107,1,1,9,null,10766]
[485,611,"485 - SALEM ACADEMY Charter School - LYNN pupils",485258163,485,258,163,1,1,10,null,12256]
[485,612,"485 - SALEM ACADEMY Charter School - MARBLEHEAD pupils",485258168,485,258,168,1,1,2,null,10766]
[485,613,"485 - SALEM ACADEMY Charter School - PEABODY pupils",485258229,485,258,229,1,1,8,null,12009]
[485,614,"485 - SALEM ACADEMY Charter School - REVERE pupils",485258248,485,258,248,1,1,10,null,9863]
[485,615,"485 - SALEM ACADEMY Charter School - SALEM pupils",485258258,485,258,258,1,1,10,null,11934]
[485,616,"485 - SALEM ACADEMY Charter School - SWAMPSCOTT pupils",485258291,485,258,291,1,1,4,null,12802]
[485,617,"485 - SALEM ACADEMY Charter School - WAKEFIELD pupils",485258305,485,258,305,1,1,3,null,8960]
[486,618,"486 - LEARNING FIRST Charter School - AUBURN pupils",486348017,486,348,17,1,1,5,null,12515]
[486,619,"486 - LEARNING FIRST Charter School - LEICESTER pupils",486348151,486,348,151,1,1,7,null,12091]
[486,620,"486 - LEARNING FIRST Charter School - MILLBURY pupils",486348186,486,348,186,1,1,6,null,15781]
[486,621,"486 - LEARNING FIRST Charter School - NORTHBRIDGE pupils",486348214,486,348,214,1,1,7,null,9132]
[486,622,"486 - LEARNING FIRST Charter School - OXFORD pupils",486348226,486,348,226,1,1,8,null,10568]
[486,623,"486 - LEARNING FIRST Charter School - SHREWSBURY pupils",486348271,486,348,271,1,1,3,null,11792]
[486,624,"486 - LEARNING FIRST Charter School - SOUTHBRIDGE pupils",486348277,486,348,277,1,1,10,null,13641]
[486,625,"486 - LEARNING FIRST Charter School - WEBSTER pupils",486348316,486,348,316,1,1,10,null,13641]
[486,626,"486 - LEARNING FIRST Charter School - WORCESTER pupils",486348348,486,348,348,1,1,10,null,13079]
[486,627,"486 - LEARNING FIRST Charter School - QUABBIN pupils",486348753,486,348,753,1,1,6,null,9305]
[486,628,"486 - LEARNING FIRST Charter School - SPENCER EAST BROOKFIELD pupils",486348767,486,348,767,1,1,9,null,12912]
[486,629,"486 - LEARNING FIRST Charter School - WACHUSETT pupils",486348775,486,348,775,1,1,3,null,9305]
[487,630,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BILLERICA pupils",487049031,487,49,31,2,1.1080000000000001,4,null,10733]
[487,631,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BOSTON pupils",487049035,487,49,35,2,1.1080000000000001,10,null,14098]
[487,632,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BROCKTON pupils",487049044,487,49,44,2,1.1080000000000001,10,null,9743]
[487,633,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BROOKLINE pupils",487049046,487,49,46,2,1.1080000000000001,2,null,13989]
[487,634,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - BURLINGTON pupils",487049048,487,49,48,2,1.1080000000000001,3,null,9743]
[487,635,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - CAMBRIDGE pupils",487049049,487,49,49,2,1.1080000000000001,7,null,14092]
[487,636,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - CHELSEA pupils",487049057,487,49,57,2,1.1080000000000001,10,null,12511]
[487,637,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - EVERETT pupils",487049093,487,49,93,2,1.1080000000000001,10,null,12099]
[487,638,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - FALL RIVER pupils",487049095,487,49,95,2,1.1080000000000001,10,null,14875]
[487,639,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - HAVERHILL pupils",487049128,487,49,128,2,1.1080000000000001,9,null,11723]
[487,640,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - LAWRENCE pupils",487049149,487,49,149,2,1.1080000000000001,10,null,11723]
[{"$f":"IF(VALUE(MID(D650,1,1))=4,VALUE(MID(D650,1,3)),VALUE(MID(D650,1,4)))","v":487},641,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - LEOMINSTER pupils",487049153,487,49,153,2,1.1080000000000001,9,null,11723]
[487,642,{"$f":"IF(H651=1,A651 & \" - \" &VLOOKUP(A651,codeCHA,2)&\" Charter School - \"&VLOOKUP(G651,code436,2)&\" pupils\",IF(OR(A651=450,A651=466),A651 & \" - \" &VLOOKUP(A651,codeCHA,2)&\" Charter School - \"&VLOOKUP(F651,code436,2)&\" District - \"&VLOOKUP(G651,code436,2)&\" pupils\",A651 & \" - \" &VLOOKUP(A651,codeCHA,2)&\" Charter School - \"&VLOOKUP(F651,code436,2)&\" Campus - \"&VLOOKUP(G651,code436,2)&\" pupils\"))","v":"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - LYNN pupils"},487049163,{"$f":"A651","v":487},{"$f":"IF(VALUE(MID(D651,1,1))=4,VALUE(MID(D651,4,3)),VALUE(MID(D651,5,3)))","v":49},{"$f":"IF(VALUE(MID(D651,1,1))=4,VALUE(MID(D651,7,3)),VALUE(MID(D651,8,3)))","v":163},2,{"$f":"VLOOKUP(F651,distinfo,4)","v":1.1080000000000001},{"$f":"VLOOKUP(D651,enro_chafnd,17)","v":10},null,{"$f":"IF(VLOOKUP(D651,rate_chafnd,40,FALSE)>0,VLOOKUP(D651,rate_chafnd,40),VLOOKUP(G651,distinfo,7))","v":13980}]
[487,643,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MALDEN pupils",487049165,487,49,165,2,1.1080000000000001,9,null,12590]
[487,644,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MEDFORD pupils",487049176,487,49,176,2,1.1080000000000001,7,null,13645]
[487,645,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - MELROSE pupils",487049178,487,49,178,2,1.1080000000000001,2,null,12478]
[487,646,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - METHUEN pupils",487049181,487,49,181,2,1.1080000000000001,9,null,12253]
[487,647,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - NORTH ANDOVER pupils",487049211,487,49,211,2,1.1080000000000001,4,null,16062]
[487,648,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - PEABODY pupils",487049229,487,49,229,2,1.1080000000000001,8,null,9743]
[487,649,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - QUINCY pupils",487049243,487,49,243,2,1.1080000000000001,8,null,16633]
[487,650,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - RANDOLPH pupils",487049244,487,49,244,2,1.1080000000000001,9,null,13009]
[487,651,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - READING pupils",487049246,487,49,246,2,1.1080000000000001,2,null,15969]
[487,652,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - REVERE pupils",487049248,487,49,248,2,1.1080000000000001,10,null,14274]
[487,653,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - SAUGUS pupils",487049262,487,49,262,2,1.1080000000000001,8,null,13571]
[487,654,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - SOMERVILLE pupils",487049274,487,49,274,2,1.1080000000000001,9,null,13649]
[487,655,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - STOUGHTON pupils",487049285,487,49,285,2,1.1080000000000001,7,null,9743]
[487,656,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WALTHAM pupils",487049308,487,49,308,2,1.1080000000000001,9,null,12077]
[487,657,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WATERTOWN pupils",487049314,487,49,314,2,1.1080000000000001,7,null,11723]
[487,658,"487 - PROSPECT HILL ACADEMY Charter School - CAMBRIDGE Campus - WOBURN pupils",487049347,487,49,347,2,1.1080000000000001,7,null,13810]
[487,659,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - ARLINGTON pupils",487274010,487,274,10,2,1.0509999999999999,2,null,11002]
[487,660,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BILLERICA pupils",487274031,487,274,31,2,1.0509999999999999,4,null,9677]
[487,661,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BOSTON pupils",487274035,487,274,35,2,1.0509999999999999,10,null,12892]
[487,662,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - BURLINGTON pupils",487274048,487,274,48,2,1.0509999999999999,3,null,9693]
[487,663,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - CAMBRIDGE pupils",487274049,487,274,49,2,1.0509999999999999,7,null,13323]
[487,664,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - CHELSEA pupils",487274057,487,274,57,2,1.0509999999999999,10,null,12334]
[487,665,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - DANVERS pupils",487274071,487,274,71,2,1.0509999999999999,4,null,9693]
[487,666,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - EVERETT pupils",487274093,487,274,93,2,1.0509999999999999,10,null,12788]
[487,667,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - FALL RIVER pupils",487274095,487,274,95,2,1.0509999999999999,10,null,15747]
[487,668,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - GARDNER pupils",487274103,487,274,103,2,1.0509999999999999,10,null,9693]
[487,669,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LAWRENCE pupils",487274149,487,274,149,2,1.0509999999999999,10,null,11959]
[487,670,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - LYNN pupils",487274163,487,274,163,2,1.0509999999999999,10,null,11698]
[487,671,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MALDEN pupils",487274165,487,274,165,2,1.0509999999999999,9,null,12181]
[487,672,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MAYNARD pupils",487274174,487,274,174,2,1.0509999999999999,4,null,13831]
[487,673,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MEDFORD pupils",487274176,487,274,176,2,1.0509999999999999,7,null,13244]
[487,674,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MELROSE pupils",487274178,487,274,178,2,1.0509999999999999,2,null,13742]
[487,675,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - METHUEN pupils",487274181,487,274,181,2,1.0509999999999999,9,null,12764]
[487,676,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - MIDDLEBOROUGH pupils",487274182,487,274,182,2,1.0509999999999999,7,null,9693]
[487,677,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - NORWOOD pupils",487274220,487,274,220,2,1.0509999999999999,6,null,14162]
[487,678,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - PEABODY pupils",487274229,487,274,229,2,1.0509999999999999,8,null,11307]
[487,679,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - QUINCY pupils",487274243,487,274,243,2,1.0509999999999999,8,null,11254]
[487,680,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - RANDOLPH pupils",487274244,487,274,244,2,1.0509999999999999,9,null,9512]
[487,681,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - REVERE pupils",487274248,487,274,248,2,1.0509999999999999,10,null,12458]
[487,682,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - SALEM pupils",487274258,487,274,258,2,1.0509999999999999,10,null,14587]
[487,683,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - SAUGUS pupils",487274262,487,274,262,2,1.0509999999999999,8,null,12542]
[487,684,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - SOMERVILLE pupils",487274274,487,274,274,2,1.0509999999999999,9,null,13134]
[487,685,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - STONEHAM pupils",487274284,487,274,284,2,1.0509999999999999,4,null,10728]
[487,686,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - STOUGHTON pupils",487274285,487,274,285,2,1.0509999999999999,7,null,9330]
[487,687,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WALTHAM pupils",487274308,487,274,308,2,1.0509999999999999,9,null,13863]
[487,688,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WINCHESTER pupils",487274344,487,274,344,2,1.0509999999999999,1,null,13698]
[487,689,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WINTHROP pupils",487274346,487,274,346,2,1.0509999999999999,7,null,12064]
[487,690,"487 - PROSPECT HILL ACADEMY Charter School - SOMERVILLE Campus - WOBURN pupils",487274347,487,274,347,2,1.0509999999999999,7,null,11030]
[488,691,"488 - SOUTH SHORE Charter School - ABINGTON pupils",488219001,488,219,1,1,1.054,6,null,11011]
[488,692,"488 - SOUTH SHORE Charter School - ATTLEBORO pupils",488219016,488,219,16,1,1.054,7,null,14885]
[488,693,"488 - SOUTH SHORE Charter School - AVON pupils",488219018,488,219,18,1,1.054,8,null,16010]
[488,694,"488 - SOUTH SHORE Charter School - BOSTON pupils",488219035,488,219,35,1,1.054,10,null,14258]
[488,695,"488 - SOUTH SHORE Charter School - BRAINTREE pupils",488219040,488,219,40,1,1.054,4,null,13080]
[488,696,"488 - SOUTH SHORE Charter School - BROCKTON pupils",488219044,488,219,44,1,1.054,10,null,12895]
[488,697,"488 - SOUTH SHORE Charter School - COHASSET pupils",488219065,488,219,65,1,1.054,1,null,12395]
[488,698,"488 - SOUTH SHORE Charter School - DUXBURY pupils",488219082,488,219,82,1,1.054,1,null,10226]
[488,699,"488 - SOUTH SHORE Charter School - EAST BRIDGEWATER pupils",488219083,488,219,83,1,1.054,5,null,11079]
[488,700,"488 - SOUTH SHORE Charter School - HALIFAX pupils",488219118,488,219,118,1,1.054,5,null,9716]
[488,701,"488 - SOUTH SHORE Charter School - HANOVER pupils",488219122,488,219,122,1,1.054,2,null,11502]
[488,702,"488 - SOUTH SHORE Charter School - HINGHAM pupils",488219131,488,219,131,1,1.054,1,null,11471]
[488,703,"488 - SOUTH SHORE Charter School - HOLBROOK pupils",488219133,488,219,133,1,1.054,7,null,11952]
[488,704,"488 - SOUTH SHORE Charter School - HULL pupils",488219142,488,219,142,1,1.054,7,null,10575]
[{"$f":"IF(VALUE(MID(D714,1,1))=4,VALUE(MID(D714,1,3)),VALUE(MID(D714,1,4)))","v":488},705,"488 - SOUTH SHORE Charter School - KINGSTON pupils",488219145,488,219,145,1,1.054,4,null,10309]
[488,706,{"$f":"IF(H715=1,A715 & \" - \" &VLOOKUP(A715,codeCHA,2)&\" Charter School - \"&VLOOKUP(G715,code436,2)&\" pupils\",IF(OR(A715=450,A715=466),A715 & \" - \" &VLOOKUP(A715,codeCHA,2)&\" Charter School - \"&VLOOKUP(F715,code436,2)&\" District - \"&VLOOKUP(G715,code436,2)&\" pupils\",A715 & \" - \" &VLOOKUP(A715,codeCHA,2)&\" Charter School - \"&VLOOKUP(F715,code436,2)&\" Campus - \"&VLOOKUP(G715,code436,2)&\" pupils\"))","v":"488 - SOUTH SHORE Charter School - MARSHFIELD pupils"},488219171,{"$f":"A715","v":488},{"$f":"IF(VALUE(MID(D715,1,1))=4,VALUE(MID(D715,4,3)),VALUE(MID(D715,5,3)))","v":219},{"$f":"IF(VALUE(MID(D715,1,1))=4,VALUE(MID(D715,7,3)),VALUE(MID(D715,8,3)))","v":171},1,{"$f":"VLOOKUP(F715,distinfo,4)","v":1.054},{"$f":"VLOOKUP(D715,enro_chafnd,17)","v":3},null,{"$f":"IF(VLOOKUP(D715,rate_chafnd,40,FALSE)>0,VLOOKUP(D715,rate_chafnd,40),VLOOKUP(G715,distinfo,7))","v":11682}]
[488,707,"488 - SOUTH SHORE Charter School - NORWELL pupils",488219219,488,219,219,1,1.054,1,null,11508]
[488,708,"488 - SOUTH SHORE Charter School - PEMBROKE pupils",488219231,488,219,231,1,1.054,3,null,11442]
[488,709,"488 - SOUTH SHORE Charter School - PLYMOUTH pupils",488219239,488,219,239,1,1.054,5,null,10755]
[488,710,"488 - SOUTH SHORE Charter School - QUINCY pupils",488219243,488,219,243,1,1.054,8,null,11339]
[488,711,"488 - SOUTH SHORE Charter School - RANDOLPH pupils",488219244,488,219,244,1,1.054,9,null,12211]
[488,712,"488 - SOUTH SHORE Charter School - ROCKLAND pupils",488219251,488,219,251,1,1.054,8,null,11432]
[488,713,"488 - SOUTH SHORE Charter School - SCITUATE pupils",488219264,488,219,264,1,1.054,2,null,10520]
[488,714,"488 - SOUTH SHORE Charter School - STOUGHTON pupils",488219285,488,219,285,1,1.054,7,null,13938]
[488,715,"488 - SOUTH SHORE Charter School - TAUNTON pupils",488219293,488,219,293,1,1.054,9,null,14904]
[488,716,"488 - SOUTH SHORE Charter School - WEYMOUTH pupils",488219336,488,219,336,1,1.054,7,null,11124]
[488,717,"488 - SOUTH SHORE Charter School - BRIDGEWATER RAYNHAM pupils",488219625,488,219,625,1,1.054,4,null,11011]
[488,718,"488 - SOUTH SHORE Charter School - SILVER LAKE pupils",488219760,488,219,760,1,1.054,4,null,10771]
[488,719,"488 - SOUTH SHORE Charter School - WHITMAN HANSON pupils",488219780,488,219,780,1,1.054,5,null,10974]
[489,720,"489 - STURGIS Charter School - BARNSTABLE pupils",489020020,489,20,20,1,1,9,null,11828]
[489,721,"489 - STURGIS Charter School - BOURNE pupils",489020036,489,20,36,1,1,6,null,11461]
[489,722,"489 - STURGIS Charter School - CARVER pupils",489020052,489,20,52,1,1,5,null,11565]
[489,723,"489 - STURGIS Charter School - FALMOUTH pupils",489020096,489,20,96,1,1,7,null,11615]
[489,724,"489 - STURGIS Charter School - MASHPEE pupils",489020172,489,20,172,1,1,7,null,11138]
[489,725,"489 - STURGIS Charter School - NEW BEDFORD pupils",489020201,489,20,201,1,1,10,null,15446]
[489,726,"489 - STURGIS Charter School - PLYMOUTH pupils",489020239,489,20,239,1,1,5,null,11159]
[489,727,"489 - STURGIS Charter School - PROVINCETOWN pupils",489020242,489,20,242,1,1,9,null,15345]
[489,728,"489 - STURGIS Charter School - SANDWICH pupils",489020261,489,20,261,1,1,4,null,11104]
[489,729,"489 - STURGIS Charter School - TRURO pupils",489020300,489,20,300,1,1,8,null,12258]
[489,730,"489 - STURGIS Charter School - WAREHAM pupils",489020310,489,20,310,1,1,10,null,11041]
[489,731,"489 - STURGIS Charter School - DENNIS YARMOUTH pupils",489020645,489,20,645,1,1,9,null,11987]
[489,732,"489 - STURGIS Charter School - NAUSET pupils",489020660,489,20,660,1,1,5,null,11381]
[489,733,"489 - STURGIS Charter School - MONOMOY pupils",489020712,489,20,712,1,1,7,null,11538]
[491,734,"491 - ATLANTIS Charter School - DARTMOUTH pupils",491095072,491,95,72,1,1,5,null,13379]
[491,735,"491 - ATLANTIS Charter School - FAIRHAVEN pupils",491095094,491,95,94,1,1,7,null,9132]
[491,736,"491 - ATLANTIS Charter School - FALL RIVER pupils",491095095,491,95,95,1,1,10,null,12272]
[491,737,"491 - ATLANTIS Charter School - MILFORD pupils",491095185,491,95,185,1,1,9,null,13539]
[491,738,"491 - ATLANTIS Charter School - NEW BEDFORD pupils",491095201,491,95,201,1,1,10,null,13176]
[491,739,"491 - ATLANTIS Charter School - NORTON pupils",491095218,491,95,218,1,1,5,null,14278]
[491,740,"491 - ATLANTIS Charter School - SOMERSET pupils",491095273,491,95,273,1,1,5,null,9255]
[491,741,"491 - ATLANTIS Charter School - SWANSEA pupils",491095292,491,95,292,1,1,5,null,10266]
[491,742,"491 - ATLANTIS Charter School - TAUNTON pupils",491095293,491,95,293,1,1,9,null,13539]
[491,743,"491 - ATLANTIS Charter School - WESTPORT pupils",491095331,491,95,331,1,1,6,null,10785]
[491,744,"491 - ATLANTIS Charter School - DIGHTON REHOBOTH pupils",491095650,491,95,650,1,1,4,null,10334]
[491,745,"491 - ATLANTIS Charter School - FREETOWN LAKEVILLE pupils",491095665,491,95,665,1,1,4,null,11283]
[491,746,"491 - ATLANTIS Charter School - SOMERSET BERKLEY pupils",491095763,491,95,763,1,1,4,null,10766]
[492,747,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - AGAWAM pupils",492281005,492,281,5,1,1,7,null,16001]
[492,748,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - HOLYOKE pupils",492281137,492,281,137,1,1,10,null,13985]
[492,749,"492 - MARTIN LUTHER KING JR CS OF EXCELLENCE Charter School - SPRINGFIELD pupils",492281281,492,281,281,1,1,10,null,13631]
[493,750,"493 - PHOENIX CHARTER ACADEMY Charter School - BOSTON pupils",493057035,493,57,35,1,1.038,10,null,15747]
[493,751,"493 - PHOENIX CHARTER ACADEMY Charter School - CHELSEA pupils",493057057,493,57,57,1,1.038,10,null,15653]
[493,752,"493 - PHOENIX CHARTER ACADEMY Charter School - EVERETT pupils",493057093,493,57,93,1,1.038,10,null,15658]
[493,753,"493 - PHOENIX CHARTER ACADEMY Charter School - LYNN pupils",493057163,493,57,163,1,1.038,10,null,15859]
[493,754,"493 - PHOENIX CHARTER ACADEMY Charter School - MALDEN pupils",493057165,493,57,165,1,1.038,9,null,14334]
[493,755,"493 - PHOENIX CHARTER ACADEMY Charter School - MEDFORD pupils",493057176,493,57,176,1,1.038,7,null,16931]
[493,756,"493 - PHOENIX CHARTER ACADEMY Charter School - PEABODY pupils",493057229,493,57,229,1,1.038,8,null,15732]
[493,757,"493 - PHOENIX CHARTER ACADEMY Charter School - REVERE pupils",493057248,493,57,248,1,1.038,10,null,16631]
[493,758,"493 - PHOENIX CHARTER ACADEMY Charter School - SAUGUS pupils",493057262,493,57,262,1,1.038,8,null,14841]
[493,759,"493 - PHOENIX CHARTER ACADEMY Charter School - SOMERVILLE pupils",493057274,493,57,274,1,1.038,9,null,14448]
[494,760,"494 - PIONEER CS OF SCIENCE Charter School - BOSTON pupils",494093035,494,93,35,1,1.0449999999999999,10,null,15016]
[494,761,"494 - PIONEER CS OF SCIENCE Charter School - CAMBRIDGE pupils",494093049,494,93,49,1,1.0449999999999999,7,null,13838]
[494,762,"494 - PIONEER CS OF SCIENCE Charter School - CHELMSFORD pupils",494093056,494,93,56,1,1.0449999999999999,3,null,10406]
[494,763,"494 - PIONEER CS OF SCIENCE Charter School - CHELSEA pupils",494093057,494,93,57,1,1.0449999999999999,10,null,13084]
[494,764,"494 - PIONEER CS OF SCIENCE Charter School - DANVERS pupils",494093071,494,93,71,1,1.0449999999999999,4,null,12057]
[494,765,"494 - PIONEER CS OF SCIENCE Charter School - EVERETT pupils",494093093,494,93,93,1,1.0449999999999999,10,null,12607]
[494,766,"494 - PIONEER CS OF SCIENCE Charter School - HAVERHILL pupils",494093128,494,93,128,1,1.0449999999999999,9,null,9648]
[494,767,"494 - PIONEER CS OF SCIENCE Charter School - HOLBROOK pupils",494093133,494,93,133,1,1.0449999999999999,7,null,12057]
[494,768,"494 - PIONEER CS OF SCIENCE Charter School - LAWRENCE pupils",494093149,494,93,149,1,1.0449999999999999,10,null,9648]
[{"$f":"IF(VALUE(MID(D778,1,1))=4,VALUE(MID(D778,1,3)),VALUE(MID(D778,1,4)))","v":494},769,"494 - PIONEER CS OF SCIENCE Charter School - LYNN pupils",494093163,494,93,163,1,1.0449999999999999,10,null,12162]
[494,770,{"$f":"IF(H779=1,A779 & \" - \" &VLOOKUP(A779,codeCHA,2)&\" Charter School - \"&VLOOKUP(G779,code436,2)&\" pupils\",IF(OR(A779=450,A779=466),A779 & \" - \" &VLOOKUP(A779,codeCHA,2)&\" Charter School - \"&VLOOKUP(F779,code436,2)&\" District - \"&VLOOKUP(G779,code436,2)&\" pupils\",A779 & \" - \" &VLOOKUP(A779,codeCHA,2)&\" Charter School - \"&VLOOKUP(F779,code436,2)&\" Campus - \"&VLOOKUP(G779,code436,2)&\" pupils\"))","v":"494 - PIONEER CS OF SCIENCE Charter School - MALDEN pupils"},494093165,{"$f":"A779","v":494},{"$f":"IF(VALUE(MID(D779,1,1))=4,VALUE(MID(D779,4,3)),VALUE(MID(D779,5,3)))","v":93},{"$f":"IF(VALUE(MID(D779,1,1))=4,VALUE(MID(D779,7,3)),VALUE(MID(D779,8,3)))","v":165},1,{"$f":"VLOOKUP(F779,distinfo,4)","v":1.0449999999999999},{"$f":"VLOOKUP(D779,enro_chafnd,17)","v":9},null,{"$f":"IF(VLOOKUP(D779,rate_chafnd,40,FALSE)>0,VLOOKUP(D779,rate_chafnd,40),VLOOKUP(G779,distinfo,7))","v":13209}]
[494,771,"494 - PIONEER CS OF SCIENCE Charter School - MEDFORD pupils",494093176,494,93,176,1,1.0449999999999999,7,null,14189]
[494,772,"494 - PIONEER CS OF SCIENCE Charter School - MELROSE pupils",494093178,494,93,178,1,1.0449999999999999,2,null,9648]
[494,773,"494 - PIONEER CS OF SCIENCE Charter School - METHUEN pupils",494093181,494,93,181,1,1.0449999999999999,9,null,14642]
[494,774,"494 - PIONEER CS OF SCIENCE Charter School - PEABODY pupils",494093229,494,93,229,1,1.0449999999999999,8,null,16336]
[494,775,"494 - PIONEER CS OF SCIENCE Charter School - RANDOLPH pupils",494093244,494,93,244,1,1.0449999999999999,9,null,14861]
[494,776,"494 - PIONEER CS OF SCIENCE Charter School - REVERE pupils",494093248,494,93,248,1,1.0449999999999999,10,null,12585]
[494,777,"494 - PIONEER CS OF SCIENCE Charter School - SAUGUS pupils",494093262,494,93,262,1,1.0449999999999999,8,null,13268]
[494,778,"494 - PIONEER CS OF SCIENCE Charter School - SWAMPSCOTT pupils",494093291,494,93,291,1,1.0449999999999999,4,null,13583]
[494,779,"494 - PIONEER CS OF SCIENCE Charter School - TAUNTON pupils",494093293,494,93,293,1,1.0449999999999999,9,null,15422]
[494,780,"494 - PIONEER CS OF SCIENCE Charter School - TEWKSBURY pupils",494093295,494,93,295,1,1.0449999999999999,3,null,12442]
[494,781,"494 - PIONEER CS OF SCIENCE Charter School - WINTHROP pupils",494093346,494,93,346,1,1.0449999999999999,7,null,12790]
[494,782,"494 - PIONEER CS OF SCIENCE Charter School - WOBURN pupils",494093347,494,93,347,1,1.0449999999999999,7,null,9286]
[496,783,"496 - GLOBAL LEARNING Charter School - ACUSHNET pupils",496201003,496,201,3,1,1,6,null,10766]
[496,784,"496 - GLOBAL LEARNING Charter School - DARTMOUTH pupils",496201072,496,201,72,1,1,5,null,11314]
[496,785,"496 - GLOBAL LEARNING Charter School - FALL RIVER pupils",496201095,496,201,95,1,1,10,null,12683]
[496,786,"496 - GLOBAL LEARNING Charter School - NEW BEDFORD pupils",496201201,496,201,201,1,1,10,null,12659]
[496,787,"496 - GLOBAL LEARNING Charter School - SWANSEA pupils",496201292,496,201,292,1,1,5,null,8960]
[496,788,"496 - GLOBAL LEARNING Charter School - SOMERSET BERKLEY pupils",496201763,496,201,763,1,1,4,null,14723]
[497,789,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AGAWAM pupils",497117005,497,117,5,1,1,7,null,10044]
[497,790,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AMHERST pupils",497117008,497,117,8,1,1,7,null,9889]
[497,791,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - BELCHERTOWN pupils",497117024,497,117,24,1,1,4,null,10637]
[497,792,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - BOSTON pupils",497117035,497,117,35,1,1,10,null,9132]
[497,793,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - CHICOPEE pupils",497117061,497,117,61,1,1,10,null,10625]
[497,794,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - DEERFIELD pupils",497117074,497,117,74,1,1,5,null,10104]
[497,795,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - EASTHAMPTON pupils",497117086,497,117,86,1,1,7,null,9832]
[497,796,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - EAST LONGMEADOW pupils",497117087,497,117,87,1,1,5,null,13280]
[497,797,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GRANBY pupils",497117111,497,117,111,1,1,6,null,10458]
[497,798,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GREENFIELD pupils",497117114,497,117,114,1,1,10,null,11571]
[497,799,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HADLEY pupils",497117117,497,117,117,1,1,5,null,9432]
[497,800,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HOLYOKE pupils",497117137,497,117,137,1,1,10,null,9904]
[497,801,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - LEVERETT pupils",497117154,497,117,154,1,1,4,null,9190]
[497,802,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - LONGMEADOW pupils",497117159,497,117,159,1,1,2,null,9167]
[497,803,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - NORTHAMPTON pupils",497117210,497,117,210,1,1,6,null,10174]
[497,804,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - ORANGE pupils",497117223,497,117,223,1,1,10,null,9305]
[497,805,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SHUTESBURY pupils",497117272,497,117,272,1,1,8,null,9305]
[497,806,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTHAMPTON pupils",497117275,497,117,275,1,1,3,null,11262]
[497,807,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTH HADLEY pupils",497117278,497,117,278,1,1,6,null,9926]
[497,808,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SPRINGFIELD pupils",497117281,497,117,281,1,1,10,null,12680]
[497,809,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WESTFIELD pupils",497117325,497,117,325,1,1,9,null,9896]
[497,810,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WESTHAMPTON pupils",497117327,497,117,327,1,1,3,null,9190]
[497,811,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WEST SPRINGFIELD pupils",497117332,497,117,332,1,1,9,null,9132]
[497,812,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - WILLIAMSBURG pupils",497117340,497,117,340,1,1,5,null,11304]
[497,813,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - AMHERST PELHAM pupils",497117605,497,117,605,1,1,6,null,11039]
[497,814,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - FRONTIER pupils",497117670,497,117,670,1,1,4,null,10089]
[497,815,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - GILL MONTAGUE pupils",497117674,497,117,674,1,1,10,null,11619]
[497,816,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HAMPDEN WILBRAHAM pupils",497117680,497,117,680,1,1,4,null,9305]
[497,817,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - HAMPSHIRE pupils",497117683,497,117,683,1,1,4,null,12802]
[497,818,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - PIONEER pupils",497117750,497,117,750,1,1,6,null,10766]
[497,819,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - RALPH C MAHAR pupils",497117755,497,117,755,1,1,9,null,11690]
[497,820,"497 - PIONEER VALLEY CHINESE IMMERSION Charter School - SOUTHWICK TOLLAND GRANVILLE pupils",497117766,497,117,766,1,1,6,null,15039]
[498,821,"498 - VERITAS PREPARATORY Charter School - CHICOPEE pupils",498281061,498,281,61,1,1,10,null,13641]
[498,822,"498 - VERITAS PREPARATORY Charter School - SPRINGFIELD pupils",498281281,498,281,281,1,1,10,null,13300]
[498,823,"498 - VERITAS PREPARATORY Charter School - WEST SPRINGFIELD pupils",498281332,498,281,332,1,1,9,null,13539]
[499,824,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - CHICOPEE pupils",499061061,499,61,61,1,1,10,null,11551]
[499,825,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - GRANBY pupils",499061111,499,61,111,1,1,6,null,13234]
[499,826,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - HOLYOKE pupils",499061137,499,61,137,1,1,10,null,13335]
[499,827,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - LUDLOW pupils",499061161,499,61,161,1,1,7,null,12449]
[499,828,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - SOUTH HADLEY pupils",499061278,499,61,278,1,1,6,null,12190]
[499,829,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - SPRINGFIELD pupils",499061281,499,61,281,1,1,10,null,12495]
[499,830,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - WESTFIELD pupils",499061325,499,61,325,1,1,9,null,14442]
[499,831,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - WEST SPRINGFIELD pupils",499061332,499,61,332,1,1,9,null,12987]
[499,832,"499 - HAMPDEN CS OF SCIENCE EAST Charter School - GATEWAY pupils",499061672,499,61,672,1,1,8,null,15243]
[{"$f":"IF(VALUE(MID(D842,1,1))=4,VALUE(MID(D842,1,3)),VALUE(MID(D842,1,4)))","v":3501},833,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - CHICOPEE pupils",3501061061,3501,61,61,1,1,10,null,14602]
[3501,834,{"$f":"IF(H843=1,A843 & \" - \" &VLOOKUP(A843,codeCHA,2)&\" Charter School - \"&VLOOKUP(G843,code436,2)&\" pupils\",IF(OR(A843=450,A843=466),A843 & \" - \" &VLOOKUP(A843,codeCHA,2)&\" Charter School - \"&VLOOKUP(F843,code436,2)&\" District - \"&VLOOKUP(G843,code436,2)&\" pupils\",A843 & \" - \" &VLOOKUP(A843,codeCHA,2)&\" Charter School - \"&VLOOKUP(F843,code436,2)&\" Campus - \"&VLOOKUP(G843,code436,2)&\" pupils\"))","v":"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - GRANBY pupils"},3501061111,{"$f":"A843","v":3501},{"$f":"IF(VALUE(MID(D843,1,1))=4,VALUE(MID(D843,4,3)),VALUE(MID(D843,5,3)))","v":61},{"$f":"IF(VALUE(MID(D843,1,1))=4,VALUE(MID(D843,7,3)),VALUE(MID(D843,8,3)))","v":111},1,{"$f":"VLOOKUP(F843,distinfo,4)","v":1},{"$f":"VLOOKUP(D843,enro_chafnd,17)","v":6},null,{"$f":"IF(VLOOKUP(D843,rate_chafnd,40,FALSE)>0,VLOOKUP(D843,rate_chafnd,40),VLOOKUP(G843,distinfo,7))","v":10766}]
[3501,835,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - HADLEY pupils",3501061117,3501,61,117,1,1,5,null,14765]
[3501,836,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - HOLYOKE pupils",3501061137,3501,61,137,1,1,10,null,15279]
[3501,837,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - LUDLOW pupils",3501061161,3501,61,161,1,1,7,null,10766]
[3501,838,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - NORTHAMPTON pupils",3501061210,3501,61,210,1,1,6,null,15039]
[3501,839,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - SOUTH HADLEY pupils",3501061278,3501,61,278,1,1,6,null,14247]
[3501,840,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - SPRINGFIELD pupils",3501061281,3501,61,281,1,1,10,null,15267]
[3501,841,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - WEST SPRINGFIELD pupils",3501061332,3501,61,332,1,1,9,null,15976]
[3501,842,"3501 - PAULO FREIRE SOCIAL JUSTICE Charter School - HAMPSHIRE pupils",3501061683,3501,61,683,1,1,4,null,14723]
[3502,843,"3502 - BAYSTATE ACADEMY Charter School - CHICOPEE pupils",3502281061,3502,281,61,1,1,10,null,15446]
[3502,844,"3502 - BAYSTATE ACADEMY Charter School - SPRINGFIELD pupils",3502281281,3502,281,281,1,1,10,null,13595]
[3503,845,"3503 - COLLEGIATE CS OF LOWELL Charter School - BILLERICA pupils",3503160031,3503,160,31,1,1,4,null,10750]
[3503,846,"3503 - COLLEGIATE CS OF LOWELL Charter School - BROCKTON pupils",3503160044,3503,160,44,1,1,10,null,9305]
[3503,847,"3503 - COLLEGIATE CS OF LOWELL Charter School - BURLINGTON pupils",3503160048,3503,160,48,1,1,3,null,9219]
[3503,848,"3503 - COLLEGIATE CS OF LOWELL Charter School - CHELMSFORD pupils",3503160056,3503,160,56,1,1,3,null,11090]
[3503,849,"3503 - COLLEGIATE CS OF LOWELL Charter School - DRACUT pupils",3503160079,3503,160,79,1,1,6,null,10326]
[3503,850,"3503 - COLLEGIATE CS OF LOWELL Charter School - LAWRENCE pupils",3503160149,3503,160,149,1,1,10,null,13985]
[3503,851,"3503 - COLLEGIATE CS OF LOWELL Charter School - LOWELL pupils",3503160160,3503,160,160,1,1,10,null,12509]
[3503,852,"3503 - COLLEGIATE CS OF LOWELL Charter School - TYNGSBOROUGH pupils",3503160301,3503,160,301,1,1,3,null,14480]
[3503,853,"3503 - COLLEGIATE CS OF LOWELL Charter School - GROTON DUNSTABLE pupils",3503160673,3503,160,673,1,1,2,null,9305]
[3503,854,"3503 - COLLEGIATE CS OF LOWELL Charter School - NORTH MIDDLESEX pupils",3503160735,3503,160,735,1,1,4,null,9305]
[3504,855,"3504 - COLLEGIATE CS OF LOWELL Charter School - BOSTON pupils",3504035035,3504,35,35,1,1.085,10,null,15386]
[3504,856,"3504 - COLLEGIATE CS OF LOWELL Charter School - BROCKTON pupils",3504035044,3504,35,44,1,1.085,10,null,14037]
[3504,857,"3504 - COLLEGIATE CS OF LOWELL Charter School - EASTON pupils",3504035088,3504,35,88,1,1.085,3,null,15731]
[3504,858,"3504 - COLLEGIATE CS OF LOWELL Charter School - MILTON pupils",3504035189,3504,35,189,1,1.085,2,null,15686]
[3504,859,"3504 - COLLEGIATE CS OF LOWELL Charter School - WALTHAM pupils",3504035308,3504,35,308,1,1.085,9,null,16446]
[3506,860,"3506 - PIONEER CS OF SCIENCE II Charter School - BEVERLY pupils",3506262030,3506,262,30,1,1,6,null,11077]
[3506,861,"3506 - PIONEER CS OF SCIENCE II Charter School - CAMBRIDGE pupils",3506262049,3506,262,49,1,1,7,null,15452]
[3506,862,"3506 - PIONEER CS OF SCIENCE II Charter School - DANVERS pupils",3506262071,3506,262,71,1,1,4,null,10164]
[3506,863,"3506 - PIONEER CS OF SCIENCE II Charter School - EVERETT pupils",3506262093,3506,262,93,1,1,10,null,12958]
[3506,864,"3506 - PIONEER CS OF SCIENCE II Charter School - LAWRENCE pupils",3506262149,3506,262,149,1,1,10,null,13886]
[3506,865,"3506 - PIONEER CS OF SCIENCE II Charter School - LYNN pupils",3506262163,3506,262,163,1,1,10,null,12593]
[3506,866,"3506 - PIONEER CS OF SCIENCE II Charter School - MALDEN pupils",3506262165,3506,262,165,1,1,9,null,12213]
[3506,867,"3506 - PIONEER CS OF SCIENCE II Charter School - MEDFORD pupils",3506262176,3506,262,176,1,1,7,null,12279]
[3506,868,"3506 - PIONEER CS OF SCIENCE II Charter School - MELROSE pupils",3506262178,3506,262,178,1,1,2,null,11770]
[3506,869,"3506 - PIONEER CS OF SCIENCE II Charter School - PEABODY pupils",3506262229,3506,262,229,1,1,8,null,11577]
[3506,870,"3506 - PIONEER CS OF SCIENCE II Charter School - RANDOLPH pupils",3506262244,3506,262,244,1,1,9,null,10766]
[3506,871,"3506 - PIONEER CS OF SCIENCE II Charter School - REVERE pupils",3506262248,3506,262,248,1,1,10,null,11994]
[3506,872,"3506 - PIONEER CS OF SCIENCE II Charter School - SALEM pupils",3506262258,3506,262,258,1,1,10,null,13073]
[3506,873,"3506 - PIONEER CS OF SCIENCE II Charter School - SAUGUS pupils",3506262262,3506,262,262,1,1,8,null,11550]
[3506,874,"3506 - PIONEER CS OF SCIENCE II Charter School - SOMERVILLE pupils",3506262274,3506,262,274,1,1,9,null,11397]
[3506,875,"3506 - PIONEER CS OF SCIENCE II Charter School - STONEHAM pupils",3506262284,3506,262,284,1,1,4,null,11397]
[3506,876,"3506 - PIONEER CS OF SCIENCE II Charter School - TEWKSBURY pupils",3506262295,3506,262,295,1,1,3,null,10766]
[3506,877,"3506 - PIONEER CS OF SCIENCE II Charter School - WINTHROP pupils",3506262346,3506,262,346,1,1,7,null,10766]
[3506,878,"3506 - PIONEER CS OF SCIENCE II Charter School - WOBURN pupils",3506262347,3506,262,347,1,1,7,null,11497]
[3507,879,"3507 - PIONEER CS OF SCIENCE II Charter School - DARTMOUTH pupils",3507201072,3507,201,72,1,1,5,null,14765]
[3507,880,"3507 - PIONEER CS OF SCIENCE II Charter School - FAIRHAVEN pupils",3507201094,3507,201,94,1,1,7,null,15141]
[3507,881,"3507 - PIONEER CS OF SCIENCE II Charter School - FALL RIVER pupils",3507201095,3507,201,95,1,1,10,null,10766]
[3507,882,"3507 - PIONEER CS OF SCIENCE II Charter School - NEW BEDFORD pupils",3507201201,3507,201,201,1,1,10,null,15019]
[3508,883,"3508 - PHOENIX CHARTER ACADEMY SPRINGFIELD Charter School - CHICOPEE pupils",3508281061,3508,281,61,1,1,10,null,14518]
[3508,884,"3508 - PHOENIX CHARTER ACADEMY SPRINGFIELD Charter School - HOLYOKE pupils",3508281137,3508,281,137,1,1,10,null,16710]
[3508,885,"3508 - PHOENIX CHARTER ACADEMY SPRINGFIELD Charter School - SOUTH HADLEY pupils",3508281278,3508,281,278,1,1,6,null,10766]
[3508,886,"3508 - PHOENIX CHARTER ACADEMY SPRINGFIELD Charter School - SPRINGFIELD pupils",3508281281,3508,281,281,1,1,10,null,15462]
[3508,887,"3508 - PHOENIX CHARTER ACADEMY SPRINGFIELD Charter School - WEST SPRINGFIELD pupils",3508281332,3508,281,332,1,1,9,null,16608]
[3509,888,"3509 - ARGOSY COLLEGIATE Charter School - DARTMOUTH pupils",3509095072,3509,95,72,1,1,5,null,12765]
[3509,889,"3509 - ARGOSY COLLEGIATE Charter School - EASTON pupils",3509095088,3509,95,88,1,1,3,null,10766]
[3509,890,"3509 - ARGOSY COLLEGIATE Charter School - FALL RIVER pupils",3509095095,3509,95,95,1,1,10,null,13275]
[3509,891,"3509 - ARGOSY COLLEGIATE Charter School - NEW BEDFORD pupils",3509095201,3509,95,201,1,1,10,null,15446]
[3509,892,"3509 - ARGOSY COLLEGIATE Charter School - SEEKONK pupils",3509095265,3509,95,265,1,1,3,null,16575]
[3509,893,"3509 - ARGOSY COLLEGIATE Charter School - SOMERSET pupils",3509095273,3509,95,273,1,1,5,null,12960]
[3509,894,"3509 - ARGOSY COLLEGIATE Charter School - WESTPORT pupils",3509095331,3509,95,331,1,1,6,null,10766]
[3509,895,"3509 - ARGOSY COLLEGIATE Charter School - DIGHTON REHOBOTH pupils",3509095650,3509,95,650,1,1,4,null,8960]
[3509,896,"3509 - ARGOSY COLLEGIATE Charter School - SOMERSET BERKLEY pupils",3509095763,3509,95,763,1,1,4,null,14723]
[{"$f":"IF(VALUE(MID(D906,1,1))=4,VALUE(MID(D906,1,3)),VALUE(MID(D906,1,4)))","v":3510},897,"3510 - SPRINGFIELD PREPARATORY Charter School - CHICOPEE pupils",3510281061,3510,281,61,1,1,10,null,13985]
[3510,898,{"$f":"IF(H907=1,A907 & \" - \" &VLOOKUP(A907,codeCHA,2)&\" Charter School - \"&VLOOKUP(G907,code436,2)&\" pupils\",IF(OR(A907=450,A907=466),A907 & \" - \" &VLOOKUP(A907,codeCHA,2)&\" Charter School - \"&VLOOKUP(F907,code436,2)&\" District - \"&VLOOKUP(G907,code436,2)&\" pupils\",A907 & \" - \" &VLOOKUP(A907,codeCHA,2)&\" Charter School - \"&VLOOKUP(F907,code436,2)&\" Campus - \"&VLOOKUP(G907,code436,2)&\" pupils\"))","v":"3510 - SPRINGFIELD PREPARATORY Charter School - HOLYOKE pupils"},3510281137,{"$f":"A907","v":3510},{"$f":"IF(VALUE(MID(D907,1,1))=4,VALUE(MID(D907,4,3)),VALUE(MID(D907,5,3)))","v":281},{"$f":"IF(VALUE(MID(D907,1,1))=4,VALUE(MID(D907,7,3)),VALUE(MID(D907,8,3)))","v":137},1,{"$f":"VLOOKUP(F907,distinfo,4)","v":1},{"$f":"VLOOKUP(D907,enro_chafnd,17)","v":10},null,{"$f":"IF(VLOOKUP(D907,rate_chafnd,40,FALSE)>0,VLOOKUP(D907,rate_chafnd,40),VLOOKUP(G907,distinfo,7))","v":14566}]
[3510,899,"3510 - SPRINGFIELD PREPARATORY Charter School - SPRINGFIELD pupils",3510281281,3510,281,281,1,1,10,null,13147]
[3510,900,"3510 - SPRINGFIELD PREPARATORY Charter School - WEST SPRINGFIELD pupils",3510281332,3510,281,332,1,1,9,null,12357]
[3513,901,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - AVON pupils",3513044018,3513,44,18,1,1,8,null,14340]
[3513,902,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BOSTON pupils",3513044035,3513,44,35,1,1,10,null,13641]
[3513,903,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BROCKTON pupils",3513044044,3513,44,44,1,1,10,null,12660]
[3513,904,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - CANTON pupils",3513044050,3513,44,50,1,1,3,null,12875]
[3513,905,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - FALL RIVER pupils",3513044095,3513,44,95,1,1,10,null,14855]
[3513,906,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - MIDDLEBOROUGH pupils",3513044182,3513,44,182,1,1,7,null,15771]
[3513,907,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - RANDOLPH pupils",3513044244,3513,44,244,1,1,9,null,12418]
[3513,908,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - ROCKLAND pupils",3513044251,3513,44,251,1,1,8,null,13438]
[3513,909,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - TAUNTON pupils",3513044293,3513,44,293,1,1,9,null,11440]
[3513,910,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - BRIDGEWATER RAYNHAM pupils",3513044625,3513,44,625,1,1,4,null,14723]
[3513,911,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - KING PHILIP pupils",3513044690,3513,44,690,1,1,2,null,15261]
[3513,912,"3513 - NEW HEIGHTS CS OF BROCKTON Charter School - WHITMAN HANSON pupils",3513044780,3513,44,780,1,1,5,null,14765]
[3514,913,"3514 - LIBERTAS ACADEMY Charter School - HOLYOKE pupils",3514281137,3514,281,137,1,1,10,null,13641]
[3514,914,"3514 - LIBERTAS ACADEMY Charter School - SPRINGFIELD pupils",3514281281,3514,281,281,1,1,10,null,13787]
[3515,915,"3515 - OLD STURBRIDGE ACADEMY  Charter School - BRIMFIELD pupils",3515287043,3515,287,43,1,1,6,null,10349]
[3515,916,"3515 - OLD STURBRIDGE ACADEMY  Charter School - BROOKFIELD pupils",3515287045,3515,287,45,1,1,7,null,9269]
[3515,917,"3515 - OLD STURBRIDGE ACADEMY  Charter School - HOLLAND pupils",3515287135,3515,287,135,1,1,8,null,10430]
[3515,918,"3515 - OLD STURBRIDGE ACADEMY  Charter School - LEICESTER pupils",3515287151,3515,287,151,1,1,7,null,9305]
[3515,919,"3515 - OLD STURBRIDGE ACADEMY  Charter School - MONSON pupils",3515287191,3515,287,191,1,1,7,null,9882]
[3515,920,"3515 - OLD STURBRIDGE ACADEMY  Charter School - NORTH BROOKFIELD pupils",3515287215,3515,287,215,1,1,8,null,10412]
[3515,921,"3515 - OLD STURBRIDGE ACADEMY  Charter School - PALMER pupils",3515287227,3515,287,227,1,1,9,null,11817]
[3515,922,"3515 - OLD STURBRIDGE ACADEMY  Charter School - SOUTHBRIDGE pupils",3515287277,3515,287,277,1,1,10,null,11862]
[3515,923,"3515 - OLD STURBRIDGE ACADEMY  Charter School - STURBRIDGE pupils",3515287287,3515,287,287,1,1,3,null,10073]
[3515,924,"3515 - OLD STURBRIDGE ACADEMY  Charter School - WALES pupils",3515287306,3515,287,306,1,1,8,null,9852]
[3515,925,"3515 - OLD STURBRIDGE ACADEMY  Charter School - WEBSTER pupils",3515287316,3515,287,316,1,1,10,null,11048]
[3515,926,"3515 - OLD STURBRIDGE ACADEMY  Charter School - DUDLEY CHARLTON pupils",3515287658,3515,287,658,1,1,5,null,9805]
[3515,927,"3515 - OLD STURBRIDGE ACADEMY  Charter School - QUABBIN pupils",3515287753,3515,287,753,1,1,6,null,13578]
[3515,928,"3515 - OLD STURBRIDGE ACADEMY  Charter School - SPENCER EAST BROOKFIELD pupils",3515287767,3515,287,767,1,1,9,null,10176]
[3515,929,"3515 - OLD STURBRIDGE ACADEMY  Charter School - QUABOAG pupils",3515287778,3515,287,778,1,1,9,null,11594]
[3516,930,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - AGAWAM pupils",3516332005,3516,332,5,1,1,7,null,10853]
[3516,931,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - CHICOPEE pupils",3516332061,3516,332,61,1,1,10,null,12562]
[3516,932,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - EAST LONGMEADOW pupils",3516332087,3516,332,87,1,1,5,null,16660]
[3516,933,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - HOLYOKE pupils",3516332137,3516,332,137,1,1,10,null,12710]
[3516,934,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - SOUTH HADLEY pupils",3516332278,3516,332,278,1,1,6,null,10766]
[3516,935,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - SPRINGFIELD pupils",3516332281,3516,332,281,1,1,10,null,12821]
[3516,936,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - WESTFIELD pupils",3516332325,3516,332,325,1,1,9,null,10092]
[3516,937,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - WEST SPRINGFIELD pupils",3516332332,3516,332,332,1,1,9,null,11786]
[3516,938,"3516 - HAMPDEN CS OF SCIENCE WEST Charter School - HAMPDEN WILBRAHAM pupils",3516332680,3516,332,680,1,1,4,null,8960]
[3517,939,"3517 - MAP ACADEMY Charter School - BARNSTABLE pupils",3517239020,3517,239,20,1,1.0349999999999999,9,null,11076]
[3517,940,"3517 - MAP ACADEMY Charter School - BOURNE pupils",3517239036,3517,239,36,1,1.0349999999999999,6,null,15483]
[3517,941,"3517 - MAP ACADEMY Charter School - BROCKTON pupils",3517239044,3517,239,44,1,1.0349999999999999,10,null,15903]
[3517,942,"3517 - MAP ACADEMY Charter School - CARVER pupils",3517239052,3517,239,52,1,1.0349999999999999,5,null,12726]
[3517,943,"3517 - MAP ACADEMY Charter School - DUXBURY pupils",3517239082,3517,239,82,1,1.0349999999999999,1,null,15026]
[3517,944,"3517 - MAP ACADEMY Charter School - FOXBOROUGH pupils",3517239099,3517,239,99,1,1.0349999999999999,4,null,11076]
[3517,945,"3517 - MAP ACADEMY Charter School - HINGHAM pupils",3517239131,3517,239,131,1,1.0349999999999999,1,null,11076]
[3517,946,"3517 - MAP ACADEMY Charter School - MALDEN pupils",3517239165,3517,239,165,1,1.0349999999999999,9,null,15798]
[3517,947,"3517 - MAP ACADEMY Charter School - MANSFIELD pupils",3517239167,3517,239,167,1,1.0349999999999999,3,null,15113]
[3517,948,"3517 - MAP ACADEMY Charter School - MARSHFIELD pupils",3517239171,3517,239,171,1,1.0349999999999999,3,null,13095]
[3517,949,"3517 - MAP ACADEMY Charter School - MIDDLEBOROUGH pupils",3517239182,3517,239,182,1,1.0349999999999999,7,null,14836]
[3517,950,"3517 - MAP ACADEMY Charter School - PEMBROKE pupils",3517239231,3517,239,231,1,1.0349999999999999,3,null,14216]
[3517,951,"3517 - MAP ACADEMY Charter School - PLYMOUTH pupils",3517239239,3517,239,239,1,1.0349999999999999,5,null,13629]
[3517,952,"3517 - MAP ACADEMY Charter School - QUINCY pupils",3517239243,3517,239,243,1,1.0349999999999999,8,null,11076]
[3517,953,"3517 - MAP ACADEMY Charter School - SANDWICH pupils",3517239261,3517,239,261,1,1.0349999999999999,4,null,13116]
[3517,954,"3517 - MAP ACADEMY Charter School - TAUNTON pupils",3517239293,3517,239,293,1,1.0349999999999999,9,null,14224]
[3517,955,"3517 - MAP ACADEMY Charter School - WAREHAM pupils",3517239310,3517,239,310,1,1.0349999999999999,10,null,14869]
[3517,956,"3517 - MAP ACADEMY Charter School - WEYMOUTH pupils",3517239336,3517,239,336,1,1.0349999999999999,7,null,15588]
[3517,957,"3517 - MAP ACADEMY Charter School - BRIDGEWATER RAYNHAM pupils",3517239625,3517,239,625,1,1.0349999999999999,4,null,11076]
[3517,958,"3517 - MAP ACADEMY Charter School - FREETOWN LAKEVILLE pupils",3517239665,3517,239,665,1,1.0349999999999999,4,null,15157]
[3517,959,"3517 - MAP ACADEMY Charter School - OLD ROCHESTER pupils",3517239740,3517,239,740,1,1.0349999999999999,3,null,15113]
[3517,960,"3517 - MAP ACADEMY Charter School - SILVER LAKE pupils",3517239760,3517,239,760,1,1.0349999999999999,4,null,12436]
[{"$f":"IF(VALUE(MID(D970,1,1))=4,VALUE(MID(D970,1,3)),VALUE(MID(D970,1,4)))","v":3517},961,"3517 - MAP ACADEMY Charter School - WHITMAN HANSON pupils",3517239780,3517,239,780,1,1.0349999999999999,5,null,11076]
[3518,962,{"$f":"IF(H971=1,A971 & \" - \" &VLOOKUP(A971,codeCHA,2)&\" Charter School - \"&VLOOKUP(G971,code436,2)&\" pupils\",IF(OR(A971=450,A971=466),A971 & \" - \" &VLOOKUP(A971,codeCHA,2)&\" Charter School - \"&VLOOKUP(F971,code436,2)&\" District - \"&VLOOKUP(G971,code436,2)&\" pupils\",A971 & \" - \" &VLOOKUP(A971,codeCHA,2)&\" Charter School - \"&VLOOKUP(F971,code436,2)&\" Campus - \"&VLOOKUP(G971,code436,2)&\" pupils\"))","v":"3518 - PHOENIX CHARTER ACADEMY LAWRENCE Charter School - HAVERHILL pupils"},3518149128,{"$f":"A971","v":3518},{"$f":"IF(VALUE(MID(D971,1,1))=4,VALUE(MID(D971,4,3)),VALUE(MID(D971,5,3)))","v":149},{"$f":"IF(VALUE(MID(D971,1,1))=4,VALUE(MID(D971,7,3)),VALUE(MID(D971,8,3)))","v":128},1,{"$f":"VLOOKUP(F971,distinfo,4)","v":1},{"$f":"VLOOKUP(D971,enro_chafnd,17)","v":9},null,{"$f":"IF(VLOOKUP(D971,rate_chafnd,40,FALSE)>0,VLOOKUP(D971,rate_chafnd,40),VLOOKUP(G971,distinfo,7))","v":14772}]
[3518,963,"3518 - PHOENIX CHARTER ACADEMY LAWRENCE Charter School - LAWRENCE pupils",3518149149,3518,149,149,1,1,10,null,15531]
[3518,964,"3518 - PHOENIX CHARTER ACADEMY LAWRENCE Charter School - LOWELL pupils",3518149160,3518,149,160,1,1,10,null,15446]
[3518,965,"3518 - PHOENIX CHARTER ACADEMY LAWRENCE Charter School - MALDEN pupils",3518149165,3518,149,165,1,1,9,null,10766]
[3518,966,"3518 - PHOENIX CHARTER ACADEMY LAWRENCE Charter School - METHUEN pupils",3518149181,3518,149,181,1,1,9,null,14003]

{"sheet":"distinfo","index":6,"n_rows":450,"n_cols":5,"rows_kept":450,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"found21_administrativeupdate_corrected_deciles.xlsm","found21_administrativeupdate_corrected_deciles.xlsm"]
[null,null,null,"2020-08-10","2020-08-10"]
[null,null,null,"(dist435 col ad)","(dist435 col bd)"]
[]
[]
[]
[null,null,"Op"]
["Lea","District","Status","WAF","Decile"]
[]
[1,"ABINGTON",1,1.032,6]
[2,"ACTON",0,1.0509999999999999,0]
[3,"ACUSHNET",1,1,6]
[4,"ADAMS",0,1,0]
[5,"AGAWAM",1,1,7]
[6,"ALFORD",0,1,0]
[7,"AMESBURY",1,1,5]
[8,"AMHERST",1,1,7]
[9,"ANDOVER",1,1.0880000000000001,2]
[10,"ARLINGTON",1,1.0369999999999999,2]
[11,"ASHBURNHAM",0,1,0]
[12,"ASHBY",0,1,0]
[13,"ASHFIELD",0,1,0]
[14,"ASHLAND",1,1,4]
[15,"ATHOL",0,1,0]
[16,"ATTLEBORO",1,1,7]
[17,"AUBURN",1,1,5]
[18,"AVON",1,1,8]
[19,"AYER",0,1,0]
[20,"BARNSTABLE",1,1,9]
[21,"BARRE",0,1,0]
[22,"BECKET",0,1,0]
[23,"BEDFORD",1,1.0840000000000001,2]
[24,"BELCHERTOWN",1,1,4]
[25,"BELLINGHAM",1,1,5]
[26,"BELMONT",1,1.0389999999999999,2]
[27,"BERKLEY",1,1,4]
[28,"BERLIN",0,1.026,0]
[29,"BERNARDSTON",0,1,0]
[30,"BEVERLY",1,1,6]
[31,"BILLERICA",1,1.01,4]
[32,"BLACKSTONE",0,1,0]
[33,"BLANDFORD",0,1,0]
[34,"BOLTON",0,1.042,0]
[35,"BOSTON",1,1.085,10]
[36,"BOURNE",1,1,6]
[37,"BOXBOROUGH",0,1.107,0]
[38,"BOXFORD",1,1.048,1]
[39,"BOYLSTON",0,1,0]
[40,"BRAINTREE",1,1.0449999999999999,4]
[41,"BREWSTER",1,1,7]
[42,"BRIDGEWATER",0,1,0]
[43,"BRIMFIELD",1,1,6]
[44,"BROCKTON",1,1,10]
[45,"BROOKFIELD",1,1,7]
[46,"BROOKLINE",1,1.042,2]
[47,"BUCKLAND",0,1,0]
[48,"BURLINGTON",1,1.0880000000000001,3]
[49,"CAMBRIDGE",1,1.1080000000000001,7]
[50,"CANTON",1,1.0640000000000001,3]
[51,"CARLISLE",1,1.052,1]
[52,"CARVER",1,1.032,5]
[53,"CHARLEMONT",0,1,0]
[54,"CHARLTON",0,1,0]
[55,"CHATHAM",0,1,0]
[56,"CHELMSFORD",1,1,3]
[57,"CHELSEA",1,1.038,10]
[58,"CHESHIRE",0,1,0]
[59,"CHESTER",0,1,0]
[60,"CHESTERFIELD",0,1,0]
[61,"CHICOPEE",1,1,10]
[62,"CHILMARK",0,1,0]
[63,"CLARKSBURG",1,1,8]
[64,"CLINTON",1,1,9]
[65,"COHASSET",1,1.032,1]
[66,"COLRAIN",0,1,0]
[67,"CONCORD",1,1.056,1]
[68,"CONWAY",1,1,5]
[69,"CUMMINGTON",0,1,0]
[70,"DALTON",0,1,0]
[71,"DANVERS",1,1,4]
[72,"DARTMOUTH",1,1,5]
[73,"DEDHAM",1,1.0389999999999999,5]
[74,"DEERFIELD",1,1,5]
[75,"DENNIS",0,1,0]
[76,"DIGHTON",0,1,0]
[77,"DOUGLAS",1,1,4]
[78,"DOVER",1,1.05,1]
[79,"DRACUT",1,1,6]
[80,"DUDLEY",0,1,0]
[81,"DUNSTABLE",0,1,0]
[82,"DUXBURY",1,1.0349999999999999,1]
[83,"EAST BRIDGEWATER",1,1,5]
[84,"EAST BROOKFIELD",0,1,0]
[85,"EASTHAM",1,1,8]
[86,"EASTHAMPTON",1,1,7]
[87,"EAST LONGMEADOW",1,1,5]
[88,"EASTON",1,1,3]
[89,"EDGARTOWN",1,1,9]
[90,"EGREMONT",0,1,0]
[91,"ERVING",1,1,7]
[92,"ESSEX",0,1.0369999999999999,0]
[93,"EVERETT",1,1.0449999999999999,10]
[94,"FAIRHAVEN",1,1,7]
[95,"FALL RIVER",1,1,10]
[96,"FALMOUTH",1,1,7]
[97,"FITCHBURG",1,1,10]
[98,"FLORIDA",1,1,7]
[99,"FOXBOROUGH",1,1.056,4]
[100,"FRAMINGHAM",1,1.0269999999999999,9]
[101,"FRANKLIN",1,1.054,2]
[102,"FREETOWN",0,1,0]
[103,"GARDNER",1,1,10]
[104,"AQUINNAH",0,1,0]
[105,"GEORGETOWN",1,1,2]
[106,"GILL",0,1,0]
[107,"GLOUCESTER",1,1.0429999999999999,9]
[108,"GOSHEN",0,1,0]
[109,"GOSNOLD",0,1,0]
[110,"GRAFTON",1,1,3]
[111,"GRANBY",1,1,6]
[112,"GRANVILLE",0,1,0]
[113,"GREAT BARRINGTON",0,1,0]
[114,"GREENFIELD",1,1,10]
[115,"GROTON",0,1,0]
[116,"GROVELAND",0,1,0]
[117,"HADLEY",1,1,5]
[118,"HALIFAX",1,1.0269999999999999,5]
[119,"HAMILTON",0,1.036,0]
[120,"HAMPDEN",0,1,0]
[121,"HANCOCK",1,1,6]
[122,"HANOVER",1,1.0329999999999999,2]
[123,"HANSON",0,1,0]
[124,"HARDWICK",0,1,0]
[125,"HARVARD",1,1,1]
[126,"HARWICH",0,1,0]
[127,"HATFIELD",1,1,4]
[128,"HAVERHILL",1,1,9]
[129,"HAWLEY",0,1,0]
[130,"HEATH",0,1,0]
[131,"HINGHAM",1,1.044,1]
[132,"HINSDALE",0,1,0]
[133,"HOLBROOK",1,1.038,7]
[134,"HOLDEN",0,1,0]
[135,"HOLLAND",1,1,8]
[136,"HOLLISTON",1,1.022,2]
[137,"HOLYOKE",1,1,10]
[138,"HOPEDALE",1,1.006,3]
[139,"HOPKINTON",1,1.0449999999999999,1]
[140,"HUBBARDSTON",0,1,0]
[141,"HUDSON",1,1.0109999999999999,6]
[142,"HULL",1,1.028,7]
[143,"HUNTINGTON",0,1,0]
[144,"IPSWICH",1,1.052,3]
[145,"KINGSTON",1,1.028,4]
[146,"LAKEVILLE",0,1,0]
[147,"LANCASTER",0,1,0]
[148,"LANESBOROUGH",0,1,0]
[149,"LAWRENCE",1,1,10]
[150,"LEE",1,1,8]
[151,"LEICESTER",1,1,7]
[152,"LENOX",1,1,4]
[153,"LEOMINSTER",1,1,9]
[154,"LEVERETT",1,1,4]
[155,"LEXINGTON",1,1.0880000000000001,1]
[156,"LEYDEN",0,1,0]
[157,"LINCOLN",1,1.048,2]
[158,"LITTLETON",1,1.01,2]
[159,"LONGMEADOW",1,1,2]
[160,"LOWELL",1,1,10]
[161,"LUDLOW",1,1,7]
[162,"LUNENBURG",1,1,4]
[163,"LYNN",1,1,10]
[164,"LYNNFIELD",1,1.0389999999999999,2]
[165,"MALDEN",1,1.0369999999999999,9]
[166,"MANCHESTER",0,1.0369999999999999,0]
[167,"MANSFIELD",1,1.054,3]
[168,"MARBLEHEAD",1,1,2]
[169,"MARION",1,1,5]
[170,"MARLBOROUGH",1,1.032,9]
[171,"MARSHFIELD",1,1.032,3]
[172,"MASHPEE",1,1,7]
[173,"MATTAPOISETT",1,1,4]
[174,"MAYNARD",1,1.0620000000000001,4]
[175,"MEDFIELD",1,1.036,1]
[176,"MEDFORD",1,1.048,7]
[177,"MEDWAY",1,1.036,2]
[178,"MELROSE",1,1.034,2]
[179,"MENDON",0,1,0]
[180,"MERRIMAC",0,1,0]
[181,"METHUEN",1,1,9]
[182,"MIDDLEBOROUGH",1,1,7]
[183,"MIDDLEFIELD",0,1,0]
[184,"MIDDLETON",1,1.0409999999999999,2]
[185,"MILFORD",1,1.012,9]
[186,"MILLBURY",1,1,6]
[187,"MILLIS",1,1.0329999999999999,3]
[188,"MILLVILLE",0,1,0]
[189,"MILTON",1,1.0409999999999999,2]
[190,"MONROE",0,1,0]
[191,"MONSON",1,1,7]
[192,"MONTAGUE",0,1,0]
[193,"MONTEREY",0,1,0]
[194,"MONTGOMERY",0,1,0]
[195,"MOUNT WASHINGTON",0,1,0]
[196,"NAHANT",1,1,5]
[197,"NANTUCKET",1,1,7]
[198,"NATICK",1,1.0169999999999999,2]
[199,"NEEDHAM",1,1.083,1]
[200,"NEW ASHFORD",0,1,0]
[201,"NEW BEDFORD",1,1,10]
[202,"NEW BRAINTREE",0,1,0]
[203,"NEWBURY",0,1.0369999999999999,0]
[204,"NEWBURYPORT",1,1,2]
[205,"NEW MARLBOROUGH",0,1,0]
[206,"NEW SALEM",0,1,0]
[207,"NEWTON",1,1.0549999999999999,2]
[208,"NORFOLK",1,1.0429999999999999,1]
[209,"NORTH ADAMS",1,1,10]
[210,"NORTHAMPTON",1,1,6]
[211,"NORTH ANDOVER",1,1,4]
[212,"NORTH ATTLEBOROUGH",1,1,4]
[213,"NORTHBOROUGH",1,1,3]
[214,"NORTHBRIDGE",1,1,7]
[215,"NORTH BROOKFIELD",1,1,8]
[216,"NORTHFIELD",0,1,0]
[217,"NORTH READING",1,1.0649999999999999,2]
[218,"NORTON",1,1,5]
[219,"NORWELL",1,1.054,1]
[220,"NORWOOD",1,1.0569999999999999,6]
[221,"OAK BLUFFS",1,1,7]
[222,"OAKHAM",0,1,0]
[223,"ORANGE",1,1,10]
[224,"ORLEANS",1,1,8]
[225,"OTIS",0,1,0]
[226,"OXFORD",1,1,8]
[227,"PALMER",1,1,9]
[228,"PAXTON",0,1,0]
[229,"PEABODY",1,1,8]
[230,"PELHAM",1,1,5]
[231,"PEMBROKE",1,1.0369999999999999,3]
[232,"PEPPERELL",0,1,0]
[233,"PERU",0,1,0]
[234,"PETERSHAM",1,1,6]
[235,"PHILLIPSTON",0,1,0]
[236,"PITTSFIELD",1,1,10]
[237,"PLAINFIELD",0,1,0]
[238,"PLAINVILLE",1,1,4]
[239,"PLYMOUTH",1,1.0349999999999999,5]
[240,"PLYMPTON",1,1.0549999999999999,3]
[241,"PRINCETON",0,1,0]
[242,"PROVINCETOWN",1,1,9]
[243,"QUINCY",1,1.052,8]
[244,"RANDOLPH",1,1.038,9]
[245,"RAYNHAM",0,1,0]
[246,"READING",1,1.036,2]
[247,"REHOBOTH",0,1,0]
[248,"REVERE",1,1.028,10]
[249,"RICHMOND",1,1,6]
[250,"ROCHESTER",1,1,4]
[251,"ROCKLAND",1,1.0680000000000001,8]
[252,"ROCKPORT",1,1.0249999999999999,5]
[253,"ROWE",1,1,9]
[254,"ROWLEY",0,1.038,0]
[255,"ROYALSTON",0,1,0]
[256,"RUSSELL",0,1,0]
[257,"RUTLAND",0,1,0]
[258,"SALEM",1,1,10]
[259,"SALISBURY",0,1,0]
[260,"SANDISFIELD",0,1,0]
[261,"SANDWICH",1,1,4]
[262,"SAUGUS",1,1,8]
[263,"SAVOY",1,1,10]
[264,"SCITUATE",1,1.0329999999999999,2]
[265,"SEEKONK",1,1,3]
[266,"SHARON",1,1.04,2]
[267,"SHEFFIELD",0,1,0]
[268,"SHELBURNE",0,1,0]
[269,"SHERBORN",1,1.0389999999999999,1]
[270,"SHIRLEY",0,1,0]
[271,"SHREWSBURY",1,1,3]
[272,"SHUTESBURY",1,1,8]
[273,"SOMERSET",1,1,5]
[274,"SOMERVILLE",1,1.0509999999999999,9]
[275,"SOUTHAMPTON",1,1,3]
[276,"SOUTHBOROUGH",1,1.0369999999999999,1]
[277,"SOUTHBRIDGE",1,1,10]
[278,"SOUTH HADLEY",1,1,6]
[279,"SOUTHWICK",0,1,0]
[280,"SPENCER",0,1,0]
[281,"SPRINGFIELD",1,1,10]
[282,"STERLING",0,1,0]
[283,"STOCKBRIDGE",0,1,0]
[284,"STONEHAM",1,1.04,4]
[285,"STOUGHTON",1,1.0409999999999999,7]
[286,"STOW",0,1.0489999999999999,0]
[287,"STURBRIDGE",1,1,3]
[288,"SUDBURY",1,1.008,1]
[289,"SUNDERLAND",1,1,8]
[290,"SUTTON",1,1,3]
[291,"SWAMPSCOTT",1,1,4]
[292,"SWANSEA",1,1,5]
[293,"TAUNTON",1,1,9]
[294,"TEMPLETON",0,1,0]
[295,"TEWKSBURY",1,1,3]
[296,"TISBURY",1,1,9]
[297,"TOLLAND",0,1,0]
[298,"TOPSFIELD",1,1.0409999999999999,1]
[299,"TOWNSEND",0,1,0]
[300,"TRURO",1,1,8]
[301,"TYNGSBOROUGH",1,1,3]
[302,"TYRINGHAM",0,1,0]
[303,"UPTON",0,1,0]
[304,"UXBRIDGE",1,1,5]
[305,"WAKEFIELD",1,1.0549999999999999,3]
[306,"WALES",1,1,8]
[307,"WALPOLE",1,1.046,3]
[308,"WALTHAM",1,1.0920000000000001,9]
[309,"WARE",1,1,10]
[310,"WAREHAM",1,1,10]
[311,"WARREN",0,1,0]
[312,"WARWICK",0,1,0]
[313,"WASHINGTON",0,1,0]
[314,"WATERTOWN",1,1.0680000000000001,7]
[315,"WAYLAND",1,1.038,1]
[316,"WEBSTER",1,1,10]
[317,"WELLESLEY",1,1.071,1]
[318,"WELLFLEET",1,1,7]
[319,"WENDELL",0,1,0]
[320,"WENHAM",0,1.032,0]
[321,"WESTBOROUGH",1,1,2]
[322,"WEST BOYLSTON",1,1,5]
[323,"WEST BRIDGEWATER",1,1,4]
[324,"WEST BROOKFIELD",0,1,0]
[325,"WESTFIELD",1,1,9]
[326,"WESTFORD",1,1.0169999999999999,1]
[327,"WESTHAMPTON",1,1,3]
[328,"WESTMINSTER",0,1,0]
[329,"WEST NEWBURY",0,1,0]
[330,"WESTON",1,1.06,1]
[331,"WESTPORT",1,1,6]
[332,"WEST SPRINGFIELD",1,1,9]
[333,"WEST STOCKBRIDGE",0,1,0]
[334,"WEST TISBURY",0,1,0]
[335,"WESTWOOD",1,1.0580000000000001,1]
[336,"WEYMOUTH",1,1.04,7]
[337,"WHATELY",1,1,5]
[338,"WHITMAN",0,1,0]
[339,"WILBRAHAM",0,1,0]
[340,"WILLIAMSBURG",1,1,5]
[341,"WILLIAMSTOWN",0,1,0]
[342,"WILMINGTON",1,1.07,2]
[343,"WINCHENDON",1,1,9]
[344,"WINCHESTER",1,1.046,1]
[345,"WINDSOR",0,1,0]
[346,"WINTHROP",1,1.03,7]
[347,"WOBURN",1,1.056,7]
[348,"WORCESTER",1,1,10]
[349,"WORTHINGTON",1,1,7]
[350,"WRENTHAM",1,1.0249999999999999,3]
[351,"YARMOUTH",0,1,0]
[352,"DEVENS",0,{"$f":"(D134+D156+D368)/3","v":1},1]
[406,"NORTHAMPTON SMITH",1,1,8]
[600,"ACTON BOXBOROUGH",1,1.0509999999999999,2]
[603,"ADAMS CHESHIRE",1,1,10]
[605,"AMHERST PELHAM",1,1,6]
[610,"ASHBURNHAM WESTMINSTER",1,1,4]
[615,"ATHOL ROYALSTON",1,1,10]
[616,"AYER SHIRLEY",1,1,6]
[618,"BERKSHIRE HILLS",1,1,7]
[620,"BERLIN BOYLSTON",1,1,3]
[622,"BLACKSTONE MILLVILLE",1,1,6]
[625,"BRIDGEWATER RAYNHAM",1,1,4]
[632,"CHESTERFIELD GOSHEN",1,1,5]
[635,"CENTRAL BERKSHIRE",1,1,7]
[640,"CONCORD CARLISLE",1,1.056,1]
[645,"DENNIS YARMOUTH",1,1,9]
[650,"DIGHTON REHOBOTH",1,1,4]
[655,"DOVER SHERBORN",1,1.05,1]
[658,"DUDLEY CHARLTON",1,1,5]
[660,"NAUSET",1,1,5]
[662,"FARMINGTON RIVER",1,1,8]
[665,"FREETOWN LAKEVILLE",1,1,4]
[670,"FRONTIER",1,1,4]
[672,"GATEWAY",1,1,8]
[673,"GROTON DUNSTABLE",1,1,2]
[674,"GILL MONTAGUE",1,1,10]
[675,"HAMILTON WENHAM",1,1.036,2]
[680,"HAMPDEN WILBRAHAM",1,1,4]
[683,"HAMPSHIRE",1,1,4]
[685,"HAWLEMONT",1,1,9]
[690,"KING PHILIP",1,1.0249999999999999,2]
[695,"LINCOLN SUDBURY",1,1.008,1]
[698,"MANCHESTER ESSEX",1,1.0369999999999999,2]
[700,"MARTHAS VINEYARD",1,1,7]
[705,"MASCONOMET",1,1.0409999999999999,1]
[710,"MENDON UPTON",1,1,2]
[712,"MONOMOY",1,1,7]
[715,"MOUNT GREYLOCK",1,1,4]
[717,"MOHAWK TRAIL",1,1,8]
[720,"NARRAGANSETT",1,1,7]
[725,"NASHOBA",1,1.042,2]
[728,"NEW SALEM WENDELL",1,1,7]
[730,"NORTHBORO SOUTHBORO",1,1,1]
[735,"NORTH MIDDLESEX",1,1,4]
[740,"OLD ROCHESTER",1,1,3]
[745,"PENTUCKET",1,1,3]
[750,"PIONEER",1,1,6]
[753,"QUABBIN",1,1,6]
[755,"RALPH C MAHAR",1,1,9]
[760,"SILVER LAKE",1,1.028,4]
[763,"SOMERSET BERKLEY",1,1,4]
[765,"SOUTHERN BERKSHIRE",1,1,8]
[766,"SOUTHWICK TOLLAND",1,1,6]
[767,"SPENCER EAST BROOKFIELD",1,1,9]
[770,"TANTASQUA",1,1,5]
[773,"TRITON",1,1.0369999999999999,5]
[774,"UPISLAND",1,1,6]
[775,"WACHUSETT",1,1,3]
[778,"QUABOAG",1,1,9]
[780,"WHITMAN HANSON",1,1,5]
[801,"ASSABET VALLEY",1,1.032,7]
[805,"BLACKSTONE VALLEY",1,1,2]
[806,"BLUE HILLS",1,1.0640000000000001,6]
[810,"BRISTOL PLYMOUTH",1,1,6]
[815,"CAPE COD",1,1,9]
[817,"ESSEX NORTH SHORE",1,1,4]
[818,"FRANKLIN COUNTY",1,1,9]
[821,"GREATER FALL RIVER",1,1,8]
[823,"GREATER LAWRENCE",1,1.0880000000000001,10]
[825,"GREATER NEW BEDFORD",1,1,9]
[828,"GREATER LOWELL",1,1,9]
[829,"SOUTH MIDDLESEX",1,1.0269999999999999,10]
[830,"MINUTEMAN",1,1.0880000000000001,5]
[832,"MONTACHUSETT",1,1,6]
[851,"NORTHERN BERKSHIRE",1,1,8]
[852,"NASHOBA VALLEY",1,1.0169999999999999,5]
[853,"NORTHEAST METROPOLITAN",1,1.0549999999999999,8]
[855,"OLD COLONY",1,1,4]
[860,"PATHFINDER",1,1,9]
[871,"SHAWSHEEN VALLEY",1,1.01,3]
[872,"SOUTHEASTERN",1,1,8]
[873,"SOUTH SHORE",1,1.0329999999999999,6]
[876,"SOUTHERN WORCESTER",1,1,6]
[878,"TRI COUNTY",1,1.054,4]
[879,"UPPER CAPE COD",1,1,6]
[885,"WHITTIER",1,1,8]
[910,"BRISTOL COUNTY",1,1,6]
[915,"NORFOLK COUNTY",1,1.046,3]
[]
[999,"STATE AVERAGE","--",{"$f":"SUM(D10:D448)/COUNTIF(D10:D448,\">0\")","v":1.0127858769931657},"--"]

{"sheet":"inflat","index":7,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
["Massachusetts Department of Elementary and Secondary Education"]
["Office of School Finance"]
["Foundation Budget Inflation Factor over Time"]
["SOURCE:  US Dept of Commerce / Bureau of Economic Analysis"]
[]
[]
[]
[]
["FY","Foundation Budget Inflation Factor"]
["FY05",2.83]
["FY06",3.7393000000000001]
["FY07",5.857482603717]
["FY08",4.66]
["FY09",5.18]
["FY10",3.04]
["FY11",-2.2000000000000002]
["FY12",1.78]
["FY13",3.65]
["FY14",1.55]
["FY15",0.86]
["FY16",1.5]
["FY17",-0.2]
["FY18",1.1100000000000001]
["FY19",2.64]
["FY20",3.75]
["FY21",{"$f":"ROUND((115.586-113.33)/113.33*100,2)","v":1.99}]
[]
[]
["Notes",null,null,null,null,null,null,null,null,"date of source:  12/20/19"]
[]
["Inflation is sourced from the Bureau of Economic Analysis:  "]
["- - >  https://www.bea.gov/"]
["- - >  Tools"]
["- - >  Interactive Data"]
["- - >  NATIONAL  GDP Personal Income"]
["- - >  Select button:  \"Begin Using The Data\""]
["- - >  Section 1"]
["- - >  1.1.9  Implicit Price Deflators for Gross Domestic Product."]
["- - >  Line 26  formula (new - old/old) using QIII (Q3)"]

{"sheet":"decile","index":8,"n_rows":448,"n_cols":7,"rows_kept":448,"cut":false,"hidden":true,"merged":[]}
["Source data:  found21_administrativeupdate_corrected_deciles"]
[]
[]
[]
[]
[]
[]
[]
[null,"Percentile","Deciles FY21",null,"LEA","District Name","Decile"]
[1,0.1,0.08,null,1,"ABINGTON                     ",6]
[2,0.2,0.13,null,2,"ACTON                        ",0]
[3,0.3,0.18,null,3,"ACUSHNET                     ",6]
[4,0.4,0.22,null,4,"ADAMS                        ",0]
[5,0.5,0.27,null,5,"AGAWAM                       ",7]
[6,0.6,0.31,null,6,"ALFORD                       ",0]
[7,0.7,0.37,null,7,"AMESBURY                     ",5]
[8,0.8,0.42,null,8,"AMHERST                      ",7]
[9,0.9,0.54,null,9,"ANDOVER                      ",2]
[10,1,0.82,null,10,"ARLINGTON                    ",2]
[null,null,null,null,11,"ASHBURNHAM                   ",0]
[null,null,null,null,12,"ASHBY                        ",0]
[null,null,null,null,13,"ASHFIELD                     ",0]
[null,null,null,null,14,"ASHLAND                      ",4]
[null,null,null,null,15,"ATHOL                        ",0]
[null,null,null,null,16,"ATTLEBORO                    ",7]
[null,null,null,null,17,"AUBURN                       ",5]
[null,null,null,null,18,"AVON                         ",8]
[null,null,null,null,19,"AYER                         ",0]
[null,null,null,null,20,"BARNSTABLE                   ",9]
[null,null,null,null,21,"BARRE                        ",0]
[null,null,null,null,22,"BECKET                       ",0]
[null,null,null,null,23,"BEDFORD                      ",2]
[null,null,null,null,24,"BELCHERTOWN                  ",4]
[null,null,null,null,25,"BELLINGHAM                   ",5]
[null,null,null,null,26,"BELMONT                      ",2]
[null,null,null,null,27,"BERKLEY                      ",4]
[null,null,null,null,28,"BERLIN                       ",0]
[null,null,null,null,29,"BERNARDSTON                  ",0]
[null,null,null,null,30,"BEVERLY                      ",6]
[null,null,null,null,31,"BILLERICA                    ",4]
[null,null,null,null,32,"BLACKSTONE                   ",0]
[null,null,null,null,33,"BLANDFORD                    ",0]
[null,null,null,null,34,"BOLTON                       ",0]
[null,null,null,null,35,"BOSTON                       ",10]
[null,null,null,null,36,"BOURNE                       ",6]
[null,null,null,null,37,"BOXBOROUGH                   ",0]
[null,null,null,null,38,"BOXFORD                      ",1]
[null,null,null,null,39,"BOYLSTON                     ",0]
[null,null,null,null,40,"BRAINTREE                    ",4]
[null,null,null,null,41,"BREWSTER                     ",7]
[null,null,null,null,42,"BRIDGEWATER                  ",0]
[null,null,null,null,43,"BRIMFIELD                    ",6]
[null,null,null,null,44,"BROCKTON                     ",10]
[null,null,null,null,45,"BROOKFIELD                   ",7]
[null,null,null,null,46,"BROOKLINE                    ",2]
[null,null,null,null,47,"BUCKLAND                     ",0]
[null,null,null,null,48,"BURLINGTON                   ",3]
[null,null,null,null,49,"CAMBRIDGE                    ",7]
[null,null,null,null,50,"CANTON                       ",3]
[null,null,null,null,51,"CARLISLE                     ",1]
[null,null,null,null,52,"CARVER                       ",5]
[null,null,null,null,53,"CHARLEMONT                   ",0]
[null,null,null,null,54,"CHARLTON                     ",0]
[null,null,null,null,55,"CHATHAM                      ",0]
[null,null,null,null,56,"CHELMSFORD                   ",3]
[null,null,null,null,57,"CHELSEA                      ",10]
[null,null,null,null,58,"CHESHIRE                     ",0]
[null,null,null,null,59,"CHESTER                      ",0]
[null,null,null,null,60,"CHESTERFIELD                 ",0]
[null,null,null,null,61,"CHICOPEE                     ",10]
[null,null,null,null,62,"CHILMARK                     ",0]
[null,null,null,null,63,"CLARKSBURG                   ",8]
[null,null,null,null,64,"CLINTON                      ",9]
[null,null,null,null,65,"COHASSET                     ",1]
[null,null,null,null,66,"COLRAIN                      ",0]
[null,null,null,null,67,"CONCORD                      ",1]
[null,null,null,null,68,"CONWAY                       ",5]
[null,null,null,null,69,"CUMMINGTON                   ",0]
[null,null,null,null,70,"DALTON                       ",0]
[null,null,null,null,71,"DANVERS                      ",4]
[null,null,null,null,72,"DARTMOUTH                    ",5]
[null,null,null,null,73,"DEDHAM                       ",5]
[null,null,null,null,74,"DEERFIELD                    ",5]
[null,null,null,null,75,"DENNIS                       ",0]
[null,null,null,null,76,"DIGHTON                      ",0]
[null,null,null,null,77,"DOUGLAS                      ",4]
[null,null,null,null,78,"DOVER                        ",1]
[null,null,null,null,79,"DRACUT                       ",6]
[null,null,null,null,80,"DUDLEY                       ",0]
[null,null,null,null,81,"DUNSTABLE                    ",0]
[null,null,null,null,82,"DUXBURY                      ",1]
[null,null,null,null,83,"EAST BRIDGEWATER             ",5]
[null,null,null,null,84,"EAST BROOKFIELD              ",0]
[null,null,null,null,85,"EASTHAM                      ",8]
[null,null,null,null,86,"EASTHAMPTON                  ",7]
[null,null,null,null,87,"EAST LONGMEADOW              ",5]
[null,null,null,null,88,"EASTON                       ",3]
[null,null,null,null,89,"EDGARTOWN                    ",9]
[null,null,null,null,90,"EGREMONT                     ",0]
[null,null,null,null,91,"ERVING                       ",7]
[null,null,null,null,92,"ESSEX                        ",0]
[null,null,null,null,93,"EVERETT                      ",10]
[null,null,null,null,94,"FAIRHAVEN                    ",7]
[null,null,null,null,95,"FALL RIVER                   ",10]
[null,null,null,null,96,"FALMOUTH                     ",7]
[null,null,null,null,97,"FITCHBURG                    ",10]
[null,null,null,null,98,"FLORIDA                      ",7]
[null,null,null,null,99,"FOXBOROUGH                   ",4]
[null,null,null,null,100,"FRAMINGHAM                   ",9]
[null,null,null,null,101,"FRANKLIN                     ",2]
[null,null,null,null,102,"FREETOWN                     ",0]
[null,null,null,null,103,"GARDNER                      ",10]
[null,null,null,null,104,"AQUINNAH",0]
[null,null,null,null,105,"GEORGETOWN                   ",2]
[null,null,null,null,106,"GILL                         ",0]
[null,null,null,null,107,"GLOUCESTER                   ",9]
[null,null,null,null,108,"GOSHEN                       ",0]
[null,null,null,null,109,"GOSNOLD                      ",0]
[null,null,null,null,110,"GRAFTON                      ",3]
[null,null,null,null,111,"GRANBY                       ",6]
[null,null,null,null,112,"GRANVILLE                    ",0]
[null,null,null,null,113,"GREAT BARRINGTON             ",0]
[null,null,null,null,114,"GREENFIELD                   ",10]
[null,null,null,null,115,"GROTON                       ",0]
[null,null,null,null,116,"GROVELAND                    ",0]
[null,null,null,null,117,"HADLEY                       ",5]
[null,null,null,null,118,"HALIFAX                      ",5]
[null,null,null,null,119,"HAMILTON                     ",0]
[null,null,null,null,120,"HAMPDEN                      ",0]
[null,null,null,null,121,"HANCOCK                      ",6]
[null,null,null,null,122,"HANOVER                      ",2]
[null,null,null,null,123,"HANSON                       ",0]
[null,null,null,null,124,"HARDWICK                     ",0]
[null,null,null,null,125,"HARVARD                      ",1]
[null,null,null,null,126,"HARWICH                      ",0]
[null,null,null,null,127,"HATFIELD                     ",4]
[null,null,null,null,128,"HAVERHILL                    ",9]
[null,null,null,null,129,"HAWLEY                       ",0]
[null,null,null,null,130,"HEATH                        ",0]
[null,null,null,null,131,"HINGHAM                      ",1]
[null,null,null,null,132,"HINSDALE                     ",0]
[null,null,null,null,133,"HOLBROOK                     ",7]
[null,null,null,null,134,"HOLDEN                       ",0]
[null,null,null,null,135,"HOLLAND                      ",8]
[null,null,null,null,136,"HOLLISTON                    ",2]
[null,null,null,null,137,"HOLYOKE                      ",10]
[null,null,null,null,138,"HOPEDALE                     ",3]
[null,null,null,null,139,"HOPKINTON                    ",1]
[null,null,null,null,140,"HUBBARDSTON                  ",0]
[null,null,null,null,141,"HUDSON                       ",6]
[null,null,null,null,142,"HULL                         ",7]
[null,null,null,null,143,"HUNTINGTON                   ",0]
[null,null,null,null,144,"IPSWICH                      ",3]
[null,null,null,null,145,"KINGSTON                     ",4]
[null,null,null,null,146,"LAKEVILLE                    ",0]
[null,null,null,null,147,"LANCASTER                    ",0]
[null,null,null,null,148,"LANESBOROUGH                 ",0]
[null,null,null,null,149,"LAWRENCE                     ",10]
[null,null,null,null,150,"LEE                          ",8]
[null,null,null,null,151,"LEICESTER                    ",7]
[null,null,null,null,152,"LENOX                        ",4]
[null,null,null,null,153,"LEOMINSTER                   ",9]
[null,null,null,null,154,"LEVERETT                     ",4]
[null,null,null,null,155,"LEXINGTON                    ",1]
[null,null,null,null,156,"LEYDEN                       ",0]
[null,null,null,null,157,"LINCOLN                      ",2]
[null,null,null,null,158,"LITTLETON                    ",2]
[null,null,null,null,159,"LONGMEADOW                   ",2]
[null,null,null,null,160,"LOWELL                       ",10]
[null,null,null,null,161,"LUDLOW                       ",7]
[null,null,null,null,162,"LUNENBURG                    ",4]
[null,null,null,null,163,"LYNN                         ",10]
[null,null,null,null,164,"LYNNFIELD                    ",2]
[null,null,null,null,165,"MALDEN                       ",9]
[null,null,null,null,166,"MANCHESTER                   ",0]
[null,null,null,null,167,"MANSFIELD                    ",3]
[null,null,null,null,168,"MARBLEHEAD                   ",2]
[null,null,null,null,169,"MARION                       ",5]
[null,null,null,null,170,"MARLBOROUGH                  ",9]
[null,null,null,null,171,"MARSHFIELD                   ",3]
[null,null,null,null,172,"MASHPEE                      ",7]
[null,null,null,null,173,"MATTAPOISETT                 ",4]
[null,null,null,null,174,"MAYNARD                      ",4]
[null,null,null,null,175,"MEDFIELD                     ",1]
[null,null,null,null,176,"MEDFORD                      ",7]
[null,null,null,null,177,"MEDWAY                       ",2]
[null,null,null,null,178,"MELROSE                      ",2]
[null,null,null,null,179,"MENDON                       ",0]
[null,null,null,null,180,"MERRIMAC                     ",0]
[null,null,null,null,181,"METHUEN                      ",9]
[null,null,null,null,182,"MIDDLEBOROUGH                ",7]
[null,null,null,null,183,"MIDDLEFIELD                  ",0]
[null,null,null,null,184,"MIDDLETON                    ",2]
[null,null,null,null,185,"MILFORD                      ",9]
[null,null,null,null,186,"MILLBURY                     ",6]
[null,null,null,null,187,"MILLIS                       ",3]
[null,null,null,null,188,"MILLVILLE                    ",0]
[null,null,null,null,189,"MILTON                       ",2]
[null,null,null,null,190,"MONROE                       ",0]
[null,null,null,null,191,"MONSON                       ",7]
[null,null,null,null,192,"MONTAGUE                     ",0]
[null,null,null,null,193,"MONTEREY                     ",0]
[null,null,null,null,194,"MONTGOMERY                   ",0]
[null,null,null,null,195,"MOUNT WASHINGTON             ",0]
[null,null,null,null,196,"NAHANT                       ",5]
[null,null,null,null,197,"NANTUCKET                    ",7]
[null,null,null,null,198,"NATICK                       ",2]
[null,null,null,null,199,"NEEDHAM                      ",1]
[null,null,null,null,200,"NEW ASHFORD                  ",0]
[null,null,null,null,201,"NEW BEDFORD                  ",10]
[null,null,null,null,202,"NEW BRAINTREE                ",0]
[null,null,null,null,203,"NEWBURY                      ",0]
[null,null,null,null,204,"NEWBURYPORT                  ",2]
[null,null,null,null,205,"NEW MARLBOROUGH              ",0]
[null,null,null,null,206,"NEW SALEM                    ",0]
[null,null,null,null,207,"NEWTON                       ",2]
[null,null,null,null,208,"NORFOLK                      ",1]
[null,null,null,null,209,"NORTH ADAMS                  ",10]
[null,null,null,null,210,"NORTHAMPTON                  ",6]
[null,null,null,null,211,"NORTH ANDOVER                ",4]
[null,null,null,null,212,"NORTH ATTLEBOROUGH           ",4]
[null,null,null,null,213,"NORTHBOROUGH                 ",3]
[null,null,null,null,214,"NORTHBRIDGE                  ",7]
[null,null,null,null,215,"NORTH BROOKFIELD             ",8]
[null,null,null,null,216,"NORTHFIELD                   ",0]
[null,null,null,null,217,"NORTH READING                ",2]
[null,null,null,null,218,"NORTON                       ",5]
[null,null,null,null,219,"NORWELL                      ",1]
[null,null,null,null,220,"NORWOOD                      ",6]
[null,null,null,null,221,"OAK BLUFFS                   ",7]
[null,null,null,null,222,"OAKHAM                       ",0]
[null,null,null,null,223,"ORANGE                       ",10]
[null,null,null,null,224,"ORLEANS                      ",8]
[null,null,null,null,225,"OTIS                         ",0]
[null,null,null,null,226,"OXFORD                       ",8]
[null,null,null,null,227,"PALMER                       ",9]
[null,null,null,null,228,"PAXTON                       ",0]
[null,null,null,null,229,"PEABODY                      ",8]
[null,null,null,null,230,"PELHAM                       ",5]
[null,null,null,null,231,"PEMBROKE                     ",3]
[null,null,null,null,232,"PEPPERELL                    ",0]
[null,null,null,null,233,"PERU                         ",0]
[null,null,null,null,234,"PETERSHAM                    ",6]
[null,null,null,null,235,"PHILLIPSTON                  ",0]
[null,null,null,null,236,"PITTSFIELD                   ",10]
[null,null,null,null,237,"PLAINFIELD                   ",0]
[null,null,null,null,238,"PLAINVILLE                   ",4]
[null,null,null,null,239,"PLYMOUTH                     ",5]
[null,null,null,null,240,"PLYMPTON                     ",3]
[null,null,null,null,241,"PRINCETON                    ",0]
[null,null,null,null,242,"PROVINCETOWN                 ",9]
[null,null,null,null,243,"QUINCY                       ",8]
[null,null,null,null,244,"RANDOLPH                     ",9]
[null,null,null,null,245,"RAYNHAM                      ",0]
[null,null,null,null,246,"READING                      ",2]
[null,null,null,null,247,"REHOBOTH                     ",0]
[null,null,null,null,248,"REVERE                       ",10]
[null,null,null,null,249,"RICHMOND                     ",6]
[null,null,null,null,250,"ROCHESTER                    ",4]
[null,null,null,null,251,"ROCKLAND                     ",8]
[null,null,null,null,252,"ROCKPORT                     ",5]
[null,null,null,null,253,"ROWE                         ",9]
[null,null,null,null,254,"ROWLEY                       ",0]
[null,null,null,null,255,"ROYALSTON                    ",0]
[null,null,null,null,256,"RUSSELL                      ",0]
[null,null,null,null,257,"RUTLAND                      ",0]
[null,null,null,null,258,"SALEM                        ",10]
[null,null,null,null,259,"SALISBURY                    ",0]
[null,null,null,null,260,"SANDISFIELD                  ",0]
[null,null,null,null,261,"SANDWICH                     ",4]
[null,null,null,null,262,"SAUGUS                       ",8]
[null,null,null,null,263,"SAVOY                        ",10]
[null,null,null,null,264,"SCITUATE                     ",2]
[null,null,null,null,265,"SEEKONK                      ",3]
[null,null,null,null,266,"SHARON                       ",2]
[null,null,null,null,267,"SHEFFIELD                    ",0]
[null,null,null,null,268,"SHELBURNE                    ",0]
[null,null,null,null,269,"SHERBORN                     ",1]
[null,null,null,null,270,"SHIRLEY                      ",0]
[null,null,null,null,271,"SHREWSBURY                   ",3]
[null,null,null,null,272,"SHUTESBURY                   ",8]
[null,null,null,null,273,"SOMERSET                     ",5]
[null,null,null,null,274,"SOMERVILLE                   ",9]
[null,null,null,null,275,"SOUTHAMPTON                  ",3]
[null,null,null,null,276,"SOUTHBOROUGH                 ",1]
[null,null,null,null,277,"SOUTHBRIDGE                  ",10]
[null,null,null,null,278,"SOUTH HADLEY                 ",6]
[null,null,null,null,279,"SOUTHWICK                    ",0]
[null,null,null,null,280,"SPENCER                      ",0]
[null,null,null,null,281,"SPRINGFIELD                  ",10]
[null,null,null,null,282,"STERLING                     ",0]
[null,null,null,null,283,"STOCKBRIDGE                  ",0]
[null,null,null,null,284,"STONEHAM                     ",4]
[null,null,null,null,285,"STOUGHTON                    ",7]
[null,null,null,null,286,"STOW                         ",0]
[null,null,null,null,287,"STURBRIDGE                   ",3]
[null,null,null,null,288,"SUDBURY                      ",1]
[null,null,null,null,289,"SUNDERLAND                   ",8]
[null,null,null,null,290,"SUTTON                       ",3]
[null,null,null,null,291,"SWAMPSCOTT                   ",4]
[null,null,null,null,292,"SWANSEA                      ",5]
[null,null,null,null,293,"TAUNTON                      ",9]
[null,null,null,null,294,"TEMPLETON                    ",0]
[null,null,null,null,295,"TEWKSBURY                    ",3]
[null,null,null,null,296,"TISBURY                      ",9]
[null,null,null,null,297,"TOLLAND                      ",0]
[null,null,null,null,298,"TOPSFIELD                    ",1]
[null,null,null,null,299,"TOWNSEND                     ",0]
[null,null,null,null,300,"TRURO                        ",8]
[null,null,null,null,301,"TYNGSBOROUGH                 ",3]
[null,null,null,null,302,"TYRINGHAM                    ",0]
[null,null,null,null,303,"UPTON                        ",0]
[null,null,null,null,304,"UXBRIDGE                     ",5]
[null,null,null,null,305,"WAKEFIELD                    ",3]
[null,null,null,null,306,"WALES                        ",8]
[null,null,null,null,307,"WALPOLE                      ",3]
[null,null,null,null,308,"WALTHAM                      ",9]
[null,null,null,null,309,"WARE                         ",10]
[null,null,null,null,310,"WAREHAM                      ",10]
[null,null,null,null,311,"WARREN                       ",0]
[null,null,null,null,312,"WARWICK                      ",0]
[null,null,null,null,313,"WASHINGTON                   ",0]
[null,null,null,null,314,"WATERTOWN                    ",7]
[null,null,null,null,315,"WAYLAND                      ",1]
[null,null,null,null,316,"WEBSTER                      ",10]
[null,null,null,null,317,"WELLESLEY                    ",1]
[null,null,null,null,318,"WELLFLEET                    ",7]
[null,null,null,null,319,"WENDELL                      ",0]
[null,null,null,null,320,"WENHAM                       ",0]
[null,null,null,null,321,"WESTBOROUGH                  ",2]
[null,null,null,null,322,"WEST BOYLSTON                ",5]
[null,null,null,null,323,"WEST BRIDGEWATER             ",4]
[null,null,null,null,324,"WEST BROOKFIELD              ",0]
[null,null,null,null,325,"WESTFIELD                    ",9]
[null,null,null,null,326,"WESTFORD                     ",1]
[null,null,null,null,327,"WESTHAMPTON                  ",3]
[null,null,null,null,328,"WESTMINSTER                  ",0]
[null,null,null,null,329,"WEST NEWBURY                 ",0]
[null,null,null,null,330,"WESTON                       ",1]
[null,null,null,null,331,"WESTPORT                     ",6]
[null,null,null,null,332,"WEST SPRINGFIELD             ",9]
[null,null,null,null,333,"WEST STOCKBRIDGE             ",0]
[null,null,null,null,334,"WEST TISBURY                 ",0]
[null,null,null,null,335,"WESTWOOD                     ",1]
[null,null,null,null,336,"WEYMOUTH                     ",7]
[null,null,null,null,337,"WHATELY                      ",5]
[null,null,null,null,338,"WHITMAN                      ",0]
[null,null,null,null,339,"WILBRAHAM                    ",0]
[null,null,null,null,340,"WILLIAMSBURG                 ",5]
[null,null,null,null,341,"WILLIAMSTOWN                 ",0]
[null,null,null,null,342,"WILMINGTON                   ",2]
[null,null,null,null,343,"WINCHENDON                   ",9]
[null,null,null,null,344,"WINCHESTER                   ",1]
[null,null,null,null,345,"WINDSOR                      ",0]
[null,null,null,null,346,"WINTHROP                     ",7]
[null,null,null,null,347,"WOBURN",7]
[null,null,null,null,348,"WORCESTER                    ",10]
[null,null,null,null,349,"WORTHINGTON                  ",7]
[null,null,null,null,350,"WRENTHAM                     ",3]
[null,null,null,null,351,"YARMOUTH                     ",0]
[null,null,null,null,352,"DEVENS",{"$f":"VLOOKUP(125,decile_distr,3)","v":1}]
[null,null,null,null,406,"NORTHAMPTON SMITH            ",8]
[null,null,null,null,600,"ACTON BOXBOROUGH             ",2]
[null,null,null,null,603,"ADAMS CHESHIRE               ",10]
[null,null,null,null,605,"AMHERST PELHAM               ",6]
[null,null,null,null,610,"ASHBURNHAM WESTMINSTER       ",4]
[null,null,null,null,615,"ATHOL ROYALSTON              ",10]
[null,null,null,null,616,"AYER SHIRLEY",6]
[null,null,null,null,618,"BERKSHIRE HILLS              ",7]
[null,null,null,null,620,"BERLIN BOYLSTON              ",3]
[null,null,null,null,622,"BLACKSTONE MILLVILLE         ",6]
[null,null,null,null,625,"BRIDGEWATER RAYNHAM          ",4]
[null,null,null,null,632,"CHESTERFIELD GOSHEN",5]
[null,null,null,null,635,"CENTRAL BERKSHIRE            ",7]
[null,null,null,null,640,"CONCORD CARLISLE             ",1]
[null,null,null,null,645,"DENNIS YARMOUTH              ",9]
[null,null,null,null,650,"DIGHTON REHOBOTH             ",4]
[null,null,null,null,655,"DOVER SHERBORN               ",1]
[null,null,null,null,658,"DUDLEY CHARLTON              ",5]
[null,null,null,null,660,"NAUSET                       ",5]
[null,null,null,null,662,"FARMINGTON RIVER",8]
[null,null,null,null,665,"FREETOWN LAKEVILLE           ",4]
[null,null,null,null,670,"FRONTIER                     ",4]
[null,null,null,null,672,"GATEWAY                      ",8]
[null,null,null,null,673,"GROTON DUNSTABLE             ",2]
[null,null,null,null,674,"GILL MONTAGUE                ",10]
[null,null,null,null,675,"HAMILTON WENHAM              ",2]
[null,null,null,null,680,"HAMPDEN WILBRAHAM            ",4]
[null,null,null,null,683,"HAMPSHIRE                    ",4]
[null,null,null,null,685,"HAWLEMONT                    ",9]
[null,null,null,null,690,"KING PHILIP                  ",2]
[null,null,null,null,695,"LINCOLN SUDBURY              ",1]
[null,null,null,null,698,"MANCHESTER ESSEX",2]
[null,null,null,null,700,"MARTHAS VINEYARD             ",7]
[null,null,null,null,705,"MASCONOMET                   ",1]
[null,null,null,null,710,"MENDON UPTON                 ",2]
[null,null,null,null,712,"MONOMOY",7]
[null,null,null,null,715,"MOUNT GREYLOCK               ",4]
[null,null,null,null,717,"MOHAWK TRAIL                 ",8]
[null,null,null,null,720,"NARRAGANSETT                 ",7]
[null,null,null,null,725,"NASHOBA                      ",2]
[null,null,null,null,728,"NEW SALEM WENDELL            ",7]
[null,null,null,null,730,"NORTHBORO SOUTHBORO          ",1]
[null,null,null,null,735,"NORTH MIDDLESEX              ",4]
[null,null,null,null,740,"OLD ROCHESTER                ",3]
[null,null,null,null,745,"PENTUCKET                    ",3]
[null,null,null,null,750,"PIONEER                      ",6]
[null,null,null,null,753,"QUABBIN                      ",6]
[null,null,null,null,755,"RALPH C MAHAR                ",9]
[null,null,null,null,760,"SILVER LAKE                  ",4]
[null,null,null,null,763,"SOMERSET BERKLEY",4]
[null,null,null,null,765,"SOUTHERN BERKSHIRE           ",8]
[null,null,null,null,766,"SOUTHWICK TOLLAND GRANVILLE",6]
[null,null,null,null,767,"SPENCER EAST BROOKFIELD      ",9]
[null,null,null,null,770,"TANTASQUA                    ",5]
[null,null,null,null,773,"TRITON                       ",5]
[null,null,null,null,774,"UPISLAND",6]
[null,null,null,null,775,"WACHUSETT                    ",3]
[null,null,null,null,778,"QUABOAG",9]
[null,null,null,null,780,"WHITMAN HANSON               ",5]
[null,null,null,null,801,"ASSABET VALLEY               ",7]
[null,null,null,null,805,"BLACKSTONE VALLEY            ",2]
[null,null,null,null,806,"BLUE HILLS                   ",6]
[null,null,null,null,810,"BRISTOL PLYMOUTH             ",6]
[null,null,null,null,815,"CAPE COD                     ",9]
[null,null,null,null,817,"ESSEX NORTH SHORE",4]
[null,null,null,null,818,"FRANKLIN COUNTY              ",9]
[null,null,null,null,821,"GREATER FALL RIVER           ",8]
[null,null,null,null,823,"GREATER LAWRENCE             ",10]
[null,null,null,null,825,"GREATER NEW BEDFORD          ",9]
[null,null,null,null,828,"GREATER LOWELL               ",9]
[null,null,null,null,829,"SOUTH MIDDLESEX              ",10]
[null,null,null,null,830,"MINUTEMAN                    ",5]
[null,null,null,null,832,"MONTACHUSETT                 ",6]
[null,null,null,null,851,"NORTHERN BERKSHIRE           ",8]
[null,null,null,null,852,"NASHOBA VALLEY               ",5]
[null,null,null,null,853,"NORTHEAST METROPOLITAN       ",8]
[null,null,null,null,855,"OLD COLONY                   ",4]
[null,null,null,null,860,"PATHFINDER                   ",9]
[null,null,null,null,871,"SHAWSHEEN VALLEY             ",3]
[null,null,null,null,872,"SOUTHEASTERN                 ",8]
[null,null,null,null,873,"SOUTH SHORE                  ",6]
[null,null,null,null,876,"SOUTHERN WORCESTER           ",6]
[null,null,null,null,878,"TRI COUNTY                   ",4]
[null,null,null,null,879,"UPPER CAPE COD               ",6]
[null,null,null,null,885,"WHITTIER                     ",8]
[null,null,null,null,910,"BRISTOL COUNTY               ",6]
[null,null,null,null,915,"NORFOLK COUNTY               ",3]

{"sheet":"codes","index":9,"n_rows":448,"n_cols":8,"rows_kept":448,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,{"$f":"COUNTIF(H10:H99,\"=open\")","v":72},null,{"$f":"COUNTA(H10:H99)","v":72}]
[]
[]
[]
[]
["2019-10-02","code 436",null,null,null,"2020-08-11","code cha"]
[]
[null,null,null,null,null,null,null,"Operating"]
["LEA","DISTRICT","op","chng",null,"Lea","Charter","Status"]
[1,"ABINGTON",1,null,null,409,"ALMA DEL MAR","open"]
[2,"ACTON",0,"fy15",null,410,"EXCEL ACADEMY","open"]
[3,"ACUSHNET",1,null,null,412,"ACADEMY OF THE PACIFIC RIM","open"]
[4,"ADAMS",0,null,null,413,"FOUR RIVERS","open"]
[5,"AGAWAM",1,null,null,414,"BERKSHIRE ARTS AND TECHNOLOGY","open"]
[6,"ALFORD",0,null,null,416,"BOSTON PREPARATORY","open"]
[7,"AMESBURY",1,null,null,417,"BRIDGE BOSTON","open"]
[8,"AMHERST",1,null,null,418,"CHRISTA MCAULIFFE","open"]
[9,"ANDOVER",1,null,null,419,"HELEN Y. DAVIS LEADERSHIP ACADEMY","open"]
[10,"ARLINGTON",1,null,null,420,"BENJAMIN BANNEKER","open"]
[11,"ASHBURNHAM",0,null,null,426,"COMMUNITY DAY - GATEWAY","open"]
[12,"ASHBY",0,null,null,428,"BROOKE","open"]
[13,"ASHFIELD",0,null,null,429,"KIPP ACADEMY LYNN","open"]
[14,"ASHLAND",1,null,null,430,"ADVANCED MATH AND SCIENCE ACADEMY","open"]
[15,"ATHOL",0,null,null,431,"COMMUNITY DAY - R. KINGMAN WEBSTER","open"]
[16,"ATTLEBORO",1,null,null,432,"CAPE COD LIGHTHOUSE","open"]
[17,"AUBURN",1,null,null,435,"INNOVATION ACADEMY","open"]
[18,"AVON",1,null,null,436,"COMMUNITY CS OF CAMBRIDGE","open"]
[19,"AYER",0,"fy12",null,437,"CITY ON A HILL","open"]
[20,"BARNSTABLE",1,null,null,438,"CODMAN ACADEMY","open"]
[21,"BARRE",0,null,null,439,"CONSERVATORY LAB","open"]
[22,"BECKET",0,null,null,440,"COMMUNITY DAY - PROSPECT","open"]
[23,"BEDFORD",1,null,null,441,"SABIS INTERNATIONAL","open"]
[24,"BELCHERTOWN",1,null,null,444,"NEIGHBORHOOD HOUSE","open"]
[25,"BELLINGHAM",1,null,null,445,"ABBY KELLEY FOSTER","open"]
[26,"BELMONT",1,null,null,446,"FOXBOROUGH REGIONAL","open"]
[27,"BERKLEY",1,"fy12",null,447,"BENJAMIN FRANKLIN CLASSICAL","open"]
[28,"BERLIN",0,"fy20",null,449,"BOSTON COLLEGIATE","open"]
[29,"BERNARDSTON",0,null,null,450,"HILLTOWN COOPERATIVE","open"]
[30,"BEVERLY",1,null,null,453,"HOLYOKE COMMUNITY","open"]
[31,"BILLERICA",1,null,null,454,"LAWRENCE FAMILY DEVELOPMENT","open"]
[32,"BLACKSTONE",0,null,null,455,"HILL VIEW MONTESSORI","open"]
[33,"BLANDFORD",0,null,null,456,"LOWELL COMMUNITY","open"]
[34,"BOLTON",0,null,null,458,"LOWELL MIDDLESEX ACADEMY","open"]
[35,"BOSTON",1,null,null,463,"KIPP ACADEMY BOSTON","open"]
[36,"BOURNE",1,null,null,464,"MARBLEHEAD COMMUNITY","open"]
[37,"BOXBOROUGH",0,"fy15",null,466,"MARTHA'S VINEYARD","open"]
[38,"BOXFORD",1,null,null,469,"MATCH","open"]
[39,"BOYLSTON",0,"fy20",null,470,"MYSTIC VALLEY REGIONAL","open"]
[40,"BRAINTREE",1,null,null,474,"SIZER SCHOOL, A NORTH CENTRAL CHARTER ESSENTIAL SCHOOL","open"]
[41,"BREWSTER",1,null,null,478,"FRANCIS W. PARKER CHARTER ESSENTIAL","open"]
[42,"BRIDGEWATER",0,null,null,479,"PIONEER VALLEY PERFORMING ARTS","open"]
[43,"BRIMFIELD",1,null,null,481,"BOSTON RENAISSANCE","open"]
[44,"BROCKTON",1,null,null,482,"RIVER VALLEY","open"]
[45,"BROOKFIELD",1,null,null,483,"RISING TIDE","open"]
[46,"BROOKLINE",1,null,null,484,"ROXBURY PREPARATORY","open"]
[47,"BUCKLAND",0,null,null,485,"SALEM ACADEMY","open"]
[48,"BURLINGTON",1,null,null,486,"LEARNING FIRST","open"]
[49,"CAMBRIDGE",1,null,null,487,"PROSPECT HILL ACADEMY","open"]
[50,"CANTON",1,null,null,488,"SOUTH SHORE","open"]
[51,"CARLISLE",1,null,null,489,"STURGIS","open"]
[52,"CARVER",1,null,null,491,"ATLANTIS","open"]
[53,"CHARLEMONT",0,null,null,492,"MARTIN LUTHER KING JR CS OF EXCELLENCE","open"]
[54,"CHARLTON",0,null,null,493,"PHOENIX CHARTER ACADEMY","open"]
[55,"CHATHAM",0,"fy13",null,494,"PIONEER CS OF SCIENCE","open"]
[56,"CHELMSFORD",1,null,null,496,"GLOBAL LEARNING","open"]
[57,"CHELSEA",1,null,null,497,"PIONEER VALLEY CHINESE IMMERSION","open"]
[58,"CHESHIRE",0,null,null,498,"VERITAS PREPARATORY","open"]
[59,"CHESTER",0,null,null,499,"HAMPDEN CS OF SCIENCE EAST","open"]
[60,"CHESTERFIELD",0,null,null,3501,"PAULO FREIRE SOCIAL JUSTICE","open"]
[61,"CHICOPEE",1,null,null,3502,"BAYSTATE ACADEMY","open"]
[62,"CHILMARK",0,null,null,3503,"COLLEGIATE CS OF LOWELL","open"]
[63,"CLARKSBURG",1,null,null,3506,"PIONEER CS OF SCIENCE II","open"]
[64,"CLINTON",1,null,null,3508,"PHOENIX CHARTER ACADEMY SPRINGFIELD","open"]
[65,"COHASSET",1,null,null,3509,"ARGOSY COLLEGIATE","open"]
[66,"COLRAIN",0,null,null,3510,"SPRINGFIELD PREPARATORY","open"]
[67,"CONCORD",1,null,null,3513,"NEW HEIGHTS CS OF BROCKTON","open"]
[68,"CONWAY",1,null,null,3514,"LIBERTAS ACADEMY","open"]
[69,"CUMMINGTON",0,null,null,3515,"OLD STURBRIDGE ACADEMY ","open"]
[70,"DALTON",0,null,null,3516,"HAMPDEN CS OF SCIENCE WEST","open"]
[71,"DANVERS",1,null,null,3517,"MAP ACADEMY","open"]
[72,"DARTMOUTH",1,null,null,3518,"PHOENIX CHARTER ACADEMY LAWRENCE","open"]
[73,"DEDHAM",1]
[74,"DEERFIELD",1]
[75,"DENNIS",0]
[76,"DIGHTON",0]
[77,"DOUGLAS",1]
[78,"DOVER",1]
[79,"DRACUT",1]
[80,"DUDLEY",0]
[81,"DUNSTABLE",0]
[82,"DUXBURY",1]
[83,"EAST BRIDGEWATER",1]
[84,"EAST BROOKFIELD",0]
[85,"EASTHAM",1]
[86,"EASTHAMPTON",1]
[87,"EAST LONGMEADOW",1]
[88,"EASTON",1]
[89,"EDGARTOWN",1]
[90,"EGREMONT",0]
[91,"ERVING",1]
[92,"ESSEX",0]
[93,"EVERETT",1]
[94,"FAIRHAVEN",1]
[95,"FALL RIVER",1]
[96,"FALMOUTH",1]
[97,"FITCHBURG",1]
[98,"FLORIDA",1]
[99,"FOXBOROUGH",1]
[100,"FRAMINGHAM",1]
[101,"FRANKLIN",1]
[102,"FREETOWN",0,"fy12"]
[103,"GARDNER",1]
[104,"AQUINNAH",0]
[105,"GEORGETOWN",1]
[106,"GILL",0]
[107,"GLOUCESTER",1]
[108,"GOSHEN",0]
[109,"GOSNOLD",0]
[110,"GRAFTON",1]
[111,"GRANBY",1]
[112,"GRANVILLE",0,"fy13"]
[113,"GREAT BARRINGTON",0]
[114,"GREENFIELD",1]
[115,"GROTON",0]
[116,"GROVELAND",0]
[117,"HADLEY",1]
[118,"HALIFAX",1]
[119,"HAMILTON",0]
[120,"HAMPDEN",0]
[121,"HANCOCK",1]
[122,"HANOVER",1]
[123,"HANSON",0]
[124,"HARDWICK",0]
[125,"HARVARD",1]
[126,"HARWICH",0,"fy13"]
[127,"HATFIELD",1]
[128,"HAVERHILL",1]
[129,"HAWLEY",0]
[130,"HEATH",0]
[131,"HINGHAM",1]
[132,"HINSDALE",0]
[133,"HOLBROOK",1]
[134,"HOLDEN",0]
[135,"HOLLAND",1]
[136,"HOLLISTON",1]
[137,"HOLYOKE",1]
[138,"HOPEDALE",1]
[139,"HOPKINTON",1]
[140,"HUBBARDSTON",0]
[141,"HUDSON",1]
[142,"HULL",1]
[143,"HUNTINGTON",0]
[144,"IPSWICH",1]
[145,"KINGSTON",1]
[146,"LAKEVILLE",0,"fy12"]
[147,"LANCASTER",0]
[148,"LANESBOROUGH",0,"fy19"]
[149,"LAWRENCE",1]
[150,"LEE",1]
[151,"LEICESTER",1]
[152,"LENOX",1]
[153,"LEOMINSTER",1]
[154,"LEVERETT",1]
[155,"LEXINGTON",1]
[156,"LEYDEN",0]
[157,"LINCOLN",1]
[158,"LITTLETON",1]
[159,"LONGMEADOW",1]
[160,"LOWELL",1]
[161,"LUDLOW",1]
[162,"LUNENBURG",1]
[163,"LYNN",1]
[164,"LYNNFIELD",1]
[165,"MALDEN",1]
[166,"MANCHESTER",0]
[167,"MANSFIELD",1]
[168,"MARBLEHEAD",1]
[169,"MARION",1]
[170,"MARLBOROUGH",1]
[171,"MARSHFIELD",1]
[172,"MASHPEE",1]
[173,"MATTAPOISETT",1]
[174,"MAYNARD",1]
[175,"MEDFIELD",1]
[176,"MEDFORD",1]
[177,"MEDWAY",1]
[178,"MELROSE",1]
[179,"MENDON",0]
[180,"MERRIMAC",0]
[181,"METHUEN",1]
[182,"MIDDLEBOROUGH",1]
[183,"MIDDLEFIELD",0]
[184,"MIDDLETON",1]
[185,"MILFORD",1]
[186,"MILLBURY",1]
[187,"MILLIS",1]
[188,"MILLVILLE",0]
[189,"MILTON",1]
[190,"MONROE",0]
[191,"MONSON",1]
[192,"MONTAGUE",0]
[193,"MONTEREY",0]
[194,"MONTGOMERY",0]
[195,"MOUNT WASHINGTON",0]
[196,"NAHANT",1]
[197,"NANTUCKET",1]
[198,"NATICK",1]
[199,"NEEDHAM",1]
[200,"NEW ASHFORD",0]
[201,"NEW BEDFORD",1]
[202,"NEW BRAINTREE",0]
[203,"NEWBURY",0]
[204,"NEWBURYPORT",1]
[205,"NEW MARLBOROUGH",0]
[206,"NEW SALEM",0]
[207,"NEWTON",1]
[208,"NORFOLK",1]
[209,"NORTH ADAMS",1]
[210,"NORTHAMPTON",1]
[211,"NORTH ANDOVER",1]
[212,"NORTH ATTLEBOROUGH",1]
[213,"NORTHBOROUGH",1]
[214,"NORTHBRIDGE",1]
[215,"NORTH BROOKFIELD",1]
[216,"NORTHFIELD",0]
[217,"NORTH READING",1]
[218,"NORTON",1]
[219,"NORWELL",1]
[220,"NORWOOD",1]
[221,"OAK BLUFFS",1]
[222,"OAKHAM",0]
[223,"ORANGE",1]
[224,"ORLEANS",1]
[225,"OTIS",0]
[226,"OXFORD",1]
[227,"PALMER",1]
[228,"PAXTON",0]
[229,"PEABODY",1]
[230,"PELHAM",1]
[231,"PEMBROKE",1]
[232,"PEPPERELL",0]
[233,"PERU",0]
[234,"PETERSHAM",1]
[235,"PHILLIPSTON",0]
[236,"PITTSFIELD",1]
[237,"PLAINFIELD",0]
[238,"PLAINVILLE",1]
[239,"PLYMOUTH",1]
[240,"PLYMPTON",1]
[241,"PRINCETON",0]
[242,"PROVINCETOWN",1]
[243,"QUINCY",1]
[244,"RANDOLPH",1]
[245,"RAYNHAM",0]
[246,"READING",1]
[247,"REHOBOTH",0]
[248,"REVERE",1]
[249,"RICHMOND",1]
[250,"ROCHESTER",1]
[251,"ROCKLAND",1]
[252,"ROCKPORT",1]
[253,"ROWE",1]
[254,"ROWLEY",0]
[255,"ROYALSTON",0]
[256,"RUSSELL",0]
[257,"RUTLAND",0]
[258,"SALEM",1]
[259,"SALISBURY",0]
[260,"SANDISFIELD",0]
[261,"SANDWICH",1]
[262,"SAUGUS",1]
[263,"SAVOY",1]
[264,"SCITUATE",1]
[265,"SEEKONK",1]
[266,"SHARON",1]
[267,"SHEFFIELD",0]
[268,"SHELBURNE",0]
[269,"SHERBORN",1]
[270,"SHIRLEY",0,"fy12"]
[271,"SHREWSBURY",1]
[272,"SHUTESBURY",1]
[273,"SOMERSET",1,"fy12"]
[274,"SOMERVILLE",1]
[275,"SOUTHAMPTON",1]
[276,"SOUTHBOROUGH",1]
[277,"SOUTHBRIDGE",1]
[278,"SOUTH HADLEY",1]
[279,"SOUTHWICK",0]
[280,"SPENCER",0]
[281,"SPRINGFIELD",1]
[282,"STERLING",0]
[283,"STOCKBRIDGE",0]
[284,"STONEHAM",1]
[285,"STOUGHTON",1]
[286,"STOW",0]
[287,"STURBRIDGE",1]
[288,"SUDBURY",1]
[289,"SUNDERLAND",1]
[290,"SUTTON",1]
[291,"SWAMPSCOTT",1]
[292,"SWANSEA",1]
[293,"TAUNTON",1]
[294,"TEMPLETON",0]
[295,"TEWKSBURY",1]
[296,"TISBURY",1]
[297,"TOLLAND",0]
[298,"TOPSFIELD",1]
[299,"TOWNSEND",0]
[300,"TRURO",1]
[301,"TYNGSBOROUGH",1]
[302,"TYRINGHAM",0]
[303,"UPTON",0]
[304,"UXBRIDGE",1]
[305,"WAKEFIELD",1]
[306,"WALES",1]
[307,"WALPOLE",1]
[308,"WALTHAM",1]
[309,"WARE",1]
[310,"WAREHAM",1]
[311,"WARREN",0]
[312,"WARWICK",0]
[313,"WASHINGTON",0]
[314,"WATERTOWN",1]
[315,"WAYLAND",1]
[316,"WEBSTER",1]
[317,"WELLESLEY",1]
[318,"WELLFLEET",1]
[319,"WENDELL",0]
[320,"WENHAM",0]
[321,"WESTBOROUGH",1]
[322,"WEST BOYLSTON",1]
[323,"WEST BRIDGEWATER",1]
[324,"WEST BROOKFIELD",0]
[325,"WESTFIELD",1]
[326,"WESTFORD",1]
[327,"WESTHAMPTON",1]
[328,"WESTMINSTER",0]
[329,"WEST NEWBURY",0]
[330,"WESTON",1]
[331,"WESTPORT",1]
[332,"WEST SPRINGFIELD",1]
[333,"WEST STOCKBRIDGE",0]
[334,"WEST TISBURY",0]
[335,"WESTWOOD",1]
[336,"WEYMOUTH",1,"fy13"]
[337,"WHATELY",1]
[338,"WHITMAN",0]
[339,"WILBRAHAM",0]
[340,"WILLIAMSBURG",1]
[341,"WILLIAMSTOWN",0,"fy19"]
[342,"WILMINGTON",1]
[343,"WINCHENDON",1]
[344,"WINCHESTER",1]
[345,"WINDSOR",0]
[346,"WINTHROP",1]
[347,"WOBURN",1]
[348,"WORCESTER",1]
[349,"WORTHINGTON",1,"fy16"]
[350,"WRENTHAM",1]
[351,"YARMOUTH",0]
[352,"DEVENS",0]
[406,"NORTHAMPTON SMITH",1]
[600,"ACTON BOXBOROUGH",1,"fy15"]
[603,"HOOSAC VALLEY",1,"FY20"]
[605,"AMHERST PELHAM",1]
[610,"ASHBURNHAM WESTMINSTER",1]
[615,"ATHOL ROYALSTON",1]
[616,"AYER SHIRLEY",1,"fy12"]
[618,"BERKSHIRE HILLS",1]
[620,"BERLIN BOYLSTON",1,"fy20"]
[622,"BLACKSTONE MILLVILLE",1]
[625,"BRIDGEWATER RAYNHAM",1]
[632,"CHESTERFIELD GOSHEN",1]
[635,"CENTRAL BERKSHIRE",1]
[640,"CONCORD CARLISLE",1]
[645,"DENNIS YARMOUTH",1]
[650,"DIGHTON REHOBOTH",1]
[655,"DOVER SHERBORN",1]
[658,"DUDLEY CHARLTON",1]
[660,"NAUSET",1]
[662,"FARMINGTON RIVER",1]
[665,"FREETOWN LAKEVILLE",1,"fy12"]
[670,"FRONTIER",1]
[672,"GATEWAY",1,"fy16"]
[673,"GROTON DUNSTABLE",1]
[674,"GILL MONTAGUE",1]
[675,"HAMILTON WENHAM",1]
[680,"HAMPDEN WILBRAHAM",1]
[683,"HAMPSHIRE",1]
[685,"HAWLEMONT",1]
[690,"KING PHILIP",1]
[695,"LINCOLN SUDBURY",1]
[698,"MANCHESTER ESSEX",1]
[700,"MARTHAS VINEYARD",1]
[705,"MASCONOMET",1]
[710,"MENDON UPTON",1]
[712,"MONOMOY",1,"fy13"]
[715,"MOUNT GREYLOCK",1,"fy19"]
[717,"MOHAWK TRAIL",1]
[720,"NARRAGANSETT",1]
[725,"NASHOBA",1]
[728,"NEW SALEM WENDELL",1]
[730,"NORTHBORO SOUTHBORO",1]
[735,"NORTH MIDDLESEX",1]
[740,"OLD ROCHESTER",1]
[745,"PENTUCKET",1]
[750,"PIONEER",1]
[753,"QUABBIN",1]
[755,"RALPH C MAHAR",1]
[760,"SILVER LAKE",1]
[763,"SOMERSET BERKLEY",1,"fy12"]
[765,"SOUTHERN BERKSHIRE",1]
[766,"SOUTHWICK TOLLAND GRANVILLE",1,"fy13"]
[767,"SPENCER EAST BROOKFIELD",1]
[770,"TANTASQUA",1]
[773,"TRITON",1]
[774,"UPISLAND",1]
[775,"WACHUSETT",1]
[778,"QUABOAG",1]
[780,"WHITMAN HANSON",1]
[801,"ASSABET VALLEY",1]
[805,"BLACKSTONE VALLEY",1]
[806,"BLUE HILLS",1]
[810,"BRISTOL PLYMOUTH",1]
[815,"CAPE COD",1]
[817,"ESSEX NORTH SHORE",1,"fy15"]
[818,"FRANKLIN COUNTY",1]
[821,"GREATER FALL RIVER",1]
[823,"GREATER LAWRENCE",1]
[825,"GREATER NEW BEDFORD",1]
[828,"GREATER LOWELL",1]
[829,"SOUTH MIDDLESEX",1]
[830,"MINUTEMAN",1]
[832,"MONTACHUSETT",1]
[851,"NORTHERN BERKSHIRE",1]
[852,"NASHOBA VALLEY",1]
[853,"NORTHEAST METROPOLITAN",1]
[855,"OLD COLONY",1]
[860,"PATHFINDER",1]
[871,"SHAWSHEEN VALLEY",1]
[872,"SOUTHEASTERN",1]
[873,"SOUTH SHORE",1]
[876,"SOUTHERN WORCESTER",1]
[878,"TRI COUNTY",1]
[879,"UPPER CAPE COD",1]
[885,"WHITTIER",1]
[910,"BRISTOL COUNTY",1]
[915,"NORFOLK COUNTY",1]